XML 83 R103.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor Subsidiaries (Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Condensed Consolidating Statement of Operations (Detail) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jul. 04, 2015
Jun. 28, 2014
Jul. 04, 2015
Jun. 28, 2014
Condensed Financial Statements, Captions [Line Items]        
Revenue, net $ 779.8 $ 549.2 $ 1,489.6 $ 1,024.3
Cost of sales 539.2 470.2 1,047.7 889.1
Gross profit 240.6 79.0 441.9 135.2
Selling, general and administrative expenses 190.2 50.7 378.7 97.6
(Gain) loss on disposal of property, plant & equipment 0.2 (0.1) 1.6  
Restructuring   0.1   2.3
Asset impairments   0.3   1.9
Acquisition and integration expenses 4.1 1.8 8.8 2.9
Operating (loss) income 46.1 26.2 52.8 30.5
Other (income) expense, net 1.0 19.8 (9.4) 17.5
Interest expense (income), net 27.9 8.4 55.6 18.2
Income (loss) before income taxes 17.2 (2.0) 6.6 (5.2)
Income tax (benefit) expense (1.1) 2.5 (10.5) 2.0
Net income (loss) 18.3 (4.5) 17.1 (7.2)
Less: Net income attributable to non-controlling interests 1.7 1.4 3.0 2.8
Less: Accumulated dividends on convertible preferred shares 1.8   4.5  
Less: Accumulated dividends on non-convertible preferred shares 0.6   1.4  
Less: Foreign exchange impact on redemption of preferred shares 12.0   12.0  
Net income (loss) attributed to Cott Corporation 2.2 (5.9) (3.8) (10.0)
Comprehensive (loss) income attributed to Cott Corporation 24.4 2.5 (7.4) (3.3)
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 779.8 549.2 1,489.6 1,024.3
Cost of sales 539.2 470.2 1,047.7 889.1
Gross profit 240.6 79.0 441.9 135.2
Selling, general and administrative expenses 190.2 50.7 378.7 97.6
(Gain) loss on disposal of property, plant & equipment 0.2 (0.1) 1.6  
Restructuring   0.1   2.3
Asset impairments   0.3   1.9
Acquisition and integration expenses 4.1 1.8 8.8 2.9
Operating (loss) income 46.1 26.2 52.8 30.5
Other (income) expense, net 1.0 19.8 (9.4) 17.5
Interest expense (income), net 27.9 8.4 55.6 18.2
Income (loss) before income taxes 17.2 (2.0) 6.6 (5.2)
Income tax (benefit) expense (1.1) 2.5 (10.5) 2.0
Net income (loss) 18.3 (4.5) 17.1 (7.2)
Less: Net income attributable to non-controlling interests 1.7 1.4 3.0 2.8
Less: Accumulated dividends on convertible preferred shares 1.8   4.5  
Less: Accumulated dividends on non-convertible preferred shares 0.6   1.4  
Less: Foreign exchange impact on redemption of preferred shares 12.0   12.0  
Net income (loss) attributed to Cott Corporation 2.2 (5.9) (3.8) (10.0)
Comprehensive (loss) income attributed to Cott Corporation 24.4 2.5 (7.4) (3.3)
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Cott Corporation [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 46.9 49.5 76.9 86.7
Cost of sales 38.4 41.0 65.4 75.2
Gross profit 8.5 8.5 11.5 11.5
Selling, general and administrative expenses 4.9 6.3 10.4 12.8
Restructuring   0.1   2.0
Asset impairments       0.9
Operating (loss) income 3.6 2.1 1.1 (4.2)
Other (income) expense, net 0.7 (9.5) (9.8) (9.3)
Intercompany (income) interest (expense, net (1.9)   (4.9)  
Interest expense (income), net     0.1 0.1
Income (loss) before income taxes 4.8 11.6 15.7 5.0
Income tax (benefit) expense 1.8 (0.4) 3.0 (1.4)
Equity (loss) income 13.6 (17.9) 1.4 (16.4)
Net income (loss) 16.6 (5.9) 14.1 (10.0)
Less: Accumulated dividends on convertible preferred shares 1.8   4.5  
Less: Accumulated dividends on non-convertible preferred shares 0.6   1.4  
Less: Foreign exchange impact on redemption of preferred shares 12.0   12.0  
Net income (loss) attributed to Cott Corporation 2.2 (5.9) (3.8) (10.0)
Comprehensive (loss) income attributed to Cott Corporation 24.4 2.5 (7.4) (3.3)
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Cott Beverages Inc. [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 197.1 199.9 367.1 375.0
Cost of sales 164.9 168.7 310.7 322.7
Gross profit 32.2 31.2 56.4 52.3
Selling, general and administrative expenses 24.6 25.2 48.4 51.2
(Gain) loss on disposal of property, plant & equipment (0.7) (0.1) (0.4)  
Restructuring       0.2
Acquisition and integration expenses 0.5 1.0 2.0 1.0
Operating (loss) income 7.8 4.8 6.4 (0.1)
Other (income) expense, net   19.7   17.1
Intercompany (income) interest (expense, net (13.3) (3.9) (25.5) (7.4)
Interest expense (income), net 20.2 8.5 40.3 17.5
Income (loss) before income taxes 0.9 (19.5) (8.4) (27.3)
Income tax (benefit) expense (1.9) 2.6 (6.5) 2.9
Equity (loss) income 1.6 1.4 3.0 2.7
Net income (loss) 4.4 (20.7) 1.1 (27.5)
Net income (loss) attributed to Cott Corporation 4.4 (20.7) 1.1 (27.5)
Comprehensive (loss) income attributed to Cott Corporation 26.5 (3.6) 3.7 (6.3)
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 517.1 276.8 1,006.0 519.1
Cost of sales 324.9 243.7 644.9 459.5
Gross profit 192.5 33.1 36.1 59.6
Selling, general and administrative expenses 157.7 15.7 313.8 27.4
(Gain) loss on disposal of property, plant & equipment 0.9   2.0  
Restructuring       0.1
Asset impairments   0.3   1.0
Acquisition and integration expenses 3.6 0.8 6.8 1.9
Operating (loss) income 30.3 16.3 38.5 29.2
Other (income) expense, net 0.4 9.6 0.4 9.6
Intercompany (income) interest (expense, net 15.2 3.9 30.4 7.4
Interest expense (income), net 7.7 (0.1) 15.2 0.6
Income (loss) before income taxes 7.0 2.9 (7.5) 11.6
Income tax (benefit) expense (1.1) 0.3 (7.2) 0.4
Equity (loss) income   13.8   7.0
Net income (loss) 8.1 16.4 (0.3) 18.2
Net income (loss) attributed to Cott Corporation 8.1 16.4 (0.3) 18.2
Comprehensive (loss) income attributed to Cott Corporation 21.4 37.6 0.9 53.4
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Non-Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 38.3 36.0 69.7 68.3
Cost of sales 30.9 29.8 56.8 56.5
Gross profit 7.4 6.2 12.9 11.8
Selling, general and administrative expenses 3.0 3.2 6.1 6.2
Operating (loss) income 4.4 3.0 6.8 5.6
Other (income) expense, net (0.1)     0.1
Income (loss) before income taxes 4.5 3.0 6.8 5.5
Income tax (benefit) expense 0.1   0.2 0.1
Net income (loss) 4.4 3.0 6.6 5.4
Less: Net income attributable to non-controlling interests 1.7 1.4 3.0 2.8
Net income (loss) attributed to Cott Corporation 2.7 1.6 3.6 2.6
Comprehensive (loss) income attributed to Cott Corporation 4.2 0.9 4.8 1.8
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net (19.9) (13.0) (30.1) (24.8)
Cost of sales (19.9) (13.0) (30.1) (24.8)
Equity (loss) income (15.2) 2.7 (4.4) 6.7
Net income (loss) (15.2) 2.7 (4.4) 6.7
Net income (loss) attributed to Cott Corporation (15.2) 2.7 (4.4) 6.7
Comprehensive (loss) income attributed to Cott Corporation $ (52.1) $ (34.9) $ (9.4) $ (48.9)