XML 25 R104.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor Subsidiaries (Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Consolidating Balance Sheets (Detail) - USD ($)
$ in Millions
Jul. 04, 2015
Apr. 04, 2015
Jan. 03, 2015
Jun. 28, 2014
Mar. 29, 2014
Dec. 28, 2013
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents $ 79.0 $ 34.5 $ 86.2 $ 90.9 $ 40.6 $ 47.2
Accounts receivable, net of allowance 366.6   305.7      
Income taxes recoverable 1.3   1.6      
Inventories 266.7   262.4      
Prepaid expenses and other assets 39.5   59.3      
Total current assets 753.1   715.2      
Property, plant & equipment, net 820.2   864.5      
Goodwill 748.9   743.6      
Intangibles and other assets, net 749.9   781.7      
Deferred income taxes 1.3   2.5      
Other tax receivable 0.1   0.2      
Total assets 3,073.5   3,107.7      
Short-term borrowings 198.2   229.0      
Current maturities of long-term debt 3.9   4.0      
Accounts payable and accrued liabilities 453.9   420.3      
Total current liabilities 656.0   653.3      
Long-term debt 1,550.2   1,565.0      
Deferred income taxes 101.8   119.9      
Other long-term liabilities 88.5   71.8      
Total liabilities 2,396.5   2,410.0      
Equity            
Capital stock, no par 532.1   388.3      
Additional paid-in-capital 50.9   46.6      
Retained earnings (deficit) 142.2   158.1      
Accumulated other comprehensive (loss) income (54.6)   (51.0)      
Total Cott Corporation equity 670.6   542.0      
Non-controlling interests 6.4   6.9      
Total equity 677.0   548.9 589.0   604.4
Total liabilities, preferred shares and equity 3,073.5   3,107.7      
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 79.0 34.5 86.2 90.9 40.6 47.2
Accounts receivable, net of allowance 366.6   305.7      
Income taxes recoverable 1.3   1.6      
Inventories 266.7   262.4      
Prepaid expenses and other assets 39.5   59.3      
Total current assets 753.1   715.2      
Property, plant & equipment, net 820.2   864.5      
Goodwill 748.9   743.6      
Intangibles and other assets, net 749.9   781.7      
Deferred income taxes 1.3   2.5      
Other tax receivable 1.0   0.2      
Total assets 3,073.5   3,107.7      
Short-term borrowings 198.2   229.0      
Current maturities of long-term debt 3.9   4.0      
Accounts payable and accrued liabilities 453.9   420.3      
Total current liabilities 656.0   653.3      
Long-term debt 15,550.2   1,565.0      
Deferred income taxes 101.8   119.9      
Other long-term liabilities 88.5   71.8      
Total liabilities 2,396.5   2,410.0      
Convertible preferred shares     116.1      
Non-convertible preferred shares     32.7      
Equity            
Capital stock, no par 532.1   388.3      
Additional paid-in-capital 50.9   46.6      
Retained earnings (deficit) 142.2   158.1      
Accumulated other comprehensive (loss) income (54.6)   (51.0)      
Total Cott Corporation equity 670.6   542.0      
Non-controlling interests 6.4   6.9      
Total equity 677.0   548.9      
Total liabilities, preferred shares and equity 3,073.5   3,107.7      
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Cott Corporation [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 13.8 0.3 6.2 7.2 4.0 1.5
Accounts receivable, net of allowance 22.3   16.2      
Inventories 15.2   12.4      
Prepaid expenses and other assets 3.1   3.2      
Total current assets 54.4   38.0      
Property, plant & equipment, net 33.6   38.2      
Goodwill 21.8   23.4      
Intangibles and other assets, net 0.7   0.7      
Deferred income taxes 1.2   2.5      
Other tax receivable 0.1   0.1      
Due from affiliates 33.0   183.8      
Investments in subsidiaries 577.4   436.3      
Total assets 722.2   723.0      
Current maturities of long-term debt     0.1      
Accounts payable and accrued liabilities 49.9   30.4      
Total current liabilities 49.9   30.5      
Other long-term liabilities 0.5   0.4      
Due to affiliates 1.2   1.3      
Total liabilities 51.6   32.2      
Convertible preferred shares     116.1      
Non-convertible preferred shares     32.7      
Equity            
Capital stock, no par 532.1   388.3      
Additional paid-in-capital 50.9   46.6      
Retained earnings (deficit) 142.2   158.1      
Accumulated other comprehensive (loss) income (54.6)   (51.0)      
Total Cott Corporation equity 670.6   542.0      
Total equity 670.6   542.0      
Total liabilities, preferred shares and equity 722.2   723.0      
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Cott Beverages Inc. [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 5.1 1.4 8.6 32.9 5.9 1.1
Accounts receivable, net of allowance 168.6   130.4      
Income taxes recoverable 0.6   0.6      
Inventories 76.7   72.5      
Prepaid expenses and other assets 17.3   39.5      
Total current assets 268.3   251.6      
Property, plant & equipment, net 165.1   178.4      
Goodwill 4.5   4.5      
Intangibles and other assets, net 100.8   105.3      
Deferred income taxes 33.8   30.5      
Other tax receivable     0.1      
Due from affiliates 709.3   564.5      
Investments in subsidiaries 630.6   623.5      
Total assets 1,912.4   1,758.4      
Short-term borrowings 192.0   229.0      
Current maturities of long-term debt 2.6   2.5      
Accounts payable and accrued liabilities 234.2   212.4      
Total current liabilities 428.8   443.9      
Long-term debt 1,155.7   1,157.1      
Other long-term liabilities 15.6   5.8      
Due to affiliates 1.6   1.7      
Total liabilities 1,601.7   1,608.5      
Equity            
Capital stock, no par 685.2   525.7      
Retained earnings (deficit) (368.5)   (367.2)      
Accumulated other comprehensive (loss) income (6.0)   (8.6)      
Total Cott Corporation equity 310.7   149.9      
Total equity 310.7   149.9      
Total liabilities, preferred shares and equity 1,912.4   1,758.4      
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Guarantor Subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 54.3 28.2 64.0 44.1 26.4 39.1
Accounts receivable, net of allowance 387.3   333.8      
Income taxes recoverable 0.7   0.6      
Inventories 167.9   172.0      
Prepaid expenses and other assets 18.9   16.2      
Total current assets 629.1   586.6      
Property, plant & equipment, net 614.3   640.1      
Goodwill 722.6   715.7      
Intangibles and other assets, net 643.7   669.0      
Due from affiliates 2.8   3.0      
Investments in subsidiaries 621.1   349.6      
Total assets 3,233.6   2,964.0      
Short-term borrowings 6.2          
Current maturities of long-term debt 0.5   0.5      
Accounts payable and accrued liabilities 386.2   356.3      
Total current liabilities 392.9   356.8      
Long-term debt 394.3   407.3      
Deferred income taxes 135.6   150.4      
Other long-term liabilities 71.1   64.3      
Due to affiliates 711.3   715.5      
Total liabilities 1,705.2   1,694.3      
Equity            
Capital stock, no par 1,909.5   1,595.8      
Retained earnings (deficit) (386.3)   (330.1)      
Accumulated other comprehensive (loss) income 5.2   4.0      
Total Cott Corporation equity 1,528.4   1,269.7      
Total equity 1,528.4   1,269.7      
Total liabilities, preferred shares and equity 3,233.6   2,964.0      
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Non-Guarantor Subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 5.8 $ 4.6 7.4 $ 6.7 $ 4.3 $ 5.5
Accounts receivable, net of allowance 16.2   12.2      
Income taxes recoverable     0.4      
Inventories 6.9   5.5      
Prepaid expenses and other assets 0.2   0.4      
Total current assets 29.1   25.9      
Property, plant & equipment, net 7.2   7.8      
Intangibles and other assets, net 4.7   6.7      
Deferred income taxes 0.1          
Due from affiliates     0.1      
Total assets 41.1   40.5      
Current maturities of long-term debt 0.8   0.9      
Accounts payable and accrued liabilities 11.4   8.1      
Total current liabilities 12.2   9.0      
Long-term debt 0.2   0.6      
Other long-term liabilities 1.3   1.3      
Due to affiliates 31.0   32.9      
Total liabilities 44.7   43.8      
Equity            
Capital stock, no par 39.1   39.7      
Retained earnings (deficit) (55.5)   (55.1)      
Accumulated other comprehensive (loss) income 6.4   5.2      
Total Cott Corporation equity (10.4)   (10.2)      
Non-controlling interests 6.4   6.9      
Total equity (3.6)   (3.3)      
Total liabilities, preferred shares and equity 41.1   40.5      
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Accounts receivable, net of allowance (227.8)   (186.9)      
Total current assets (227.8)   (186.9)      
Deferred income taxes (33.8)   (30.5)      
Due from affiliates (745.1)   (751.4)      
Investments in subsidiaries (1,829.1)   (1,409.4)      
Total assets (2,835.8)   (2,378.2)      
Accounts payable and accrued liabilities (227.8)   (186.9)      
Total current liabilities (227.8)   (186.9)      
Deferred income taxes (33.8)   (30.5)      
Due to affiliates (745.1)   (751.4)      
Total liabilities (1,006.7)   (968.8)      
Equity            
Capital stock, no par (2,633.8)   (2,161.2)      
Retained earnings (deficit) 810.3   752.4      
Accumulated other comprehensive (loss) income (5.6)   (0.6)      
Total Cott Corporation equity (1,829.1)   (1,409.4)      
Total equity 1,829.1   (1,409.4)      
Total liabilities, preferred shares and equity $ (2,835.8)   $ (2,378.2)