XML 71 R99.htm IDEA: XBRL DOCUMENT v3.2.0.727
Guarantor Subsidiaries (Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Condensed Consolidating Statement of Operations (Detail) - USD ($)
$ in Thousands
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 $ 779,800 $ 549,200 $ 1,489,600 $ 1,024,300
Cost of sales 539,200 470,200 1,047,700 889,100
Gross profit 240,600 79,000 441,900 135,200
Selling, general and administrative expenses 190,200 50,700 378,700 97,600
Loss (gain) on disposal of property, plant & equipment 200 (100) 1,600  
Restructuring   100   2,300
Asset impairments   300   1,900
Acquisition and integration expenses 4,100 1,800 8,800 2,900
Operating (loss) income 46,100 26,200 52,800 30,500
Other (income) expense, net 1,000 19,800 (9,400) 17,500
Interest expense, net 27,900 8,400 55,600 18,200
Income (loss) before income tax expense (benefit) and equity income 17,200 (2,000) 6,600 (5,200)
Income tax (benefit) expense (1,100) 2,500 (10,500) 2,000
Net income (loss) 18,300 (4,500) 17,100 (7,200)
Less: Net income attributable to non-controlling interests 1,700 1,400 3,000 2,800
Less: Accumulated dividends on convertible preferred shares 1,800   4,500  
Less: Accumulated dividends on non-convertible preferred shares 600   1,400  
Less: Foreign exchange impact on redemption of preferred shares 12,000   12,000  
Net income (loss) attributed to Cott Corporation 2,200 (5,900) (3,800) (10,000)
Comprehensive (loss) income attributed to Cott Corporation 24,400 2,500 (7,400) (3,300)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 779,800 549,200 1,489,600 1,024,300
Cost of sales 539,200 470,200 1,047,700 889,100
Gross profit 240,600 79,000 441,900 135,200
Selling, general and administrative expenses 190,200 50,700 378,700 97,600
Loss (gain) on disposal of property, plant & equipment 200 (100) 1,600  
Restructuring   100   2,300
Asset impairments   300   1,900
Acquisition and integration expenses 4,100 1,800 8,800 2,900
Operating (loss) income 46,100 26,200 52,800 30,500
Other (income) expense, net 1,000 19,800 (9,400) 17,500
Interest expense, net 27,900 8,400 55,600 18,200
Income (loss) before income tax expense (benefit) and equity income 17,200 (2,000) 6,600 (5,200)
Income tax (benefit) expense (1,100) 2,500 (10,500) 2,000
Net income (loss) 18,300 (4,500) 17,100 (7,200)
Less: Net income attributable to non-controlling interests 1,700 1,400 3,000 2,800
Less: Accumulated dividends on convertible preferred shares 1,800   4,500  
Less: Accumulated dividends on non-convertible preferred shares 600   1,400  
Less: Foreign exchange impact on redemption of preferred shares 12,000   12,000  
Net income (loss) attributed to Cott Corporation 2,200 (5,900) (3,800) (10,000)
Comprehensive (loss) income attributed to Cott Corporation 24,400 2,500 (7,400) (3,300)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net (19,900) (13,000) (30,100) (24,800)
Cost of sales (19,900) (13,000) (30,100) (24,800)
Equity (loss) income (15,200) 3,000 (4,400) 13,700
Net income (loss) (15,200) 9,700 (4,400) 13,700
Net income (loss) attributed to Cott Corporation (15,200) 3,000 (4,400) 13,700
Comprehensive (loss) income attributed to Cott Corporation (60,100) (34,600) (32,700) (41,500)
Cott Corporation [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 46,900 49,500 76,900 86,700
Cost of sales 38,400 41,000 65,400 75,200
Gross profit 8,500 8,500 11,500 11,500
Selling, general and administrative expenses 4,900 6,300 10,400 12,800
Restructuring   100   2,000
Asset impairments       900
Operating (loss) income 3,600 2,100 1,100 (4,200)
Other (income) expense, net 700 (9,500) (9,800) (9,300)
Intercompany interest (income) expense, net (1,900)   (4,900)  
Interest expense, net     100 100
Income (loss) before income tax expense (benefit) and equity income 4,800 11,600 15,700 5,000
Income tax (benefit) expense 1,800 (400) 3,000 (1,400)
Equity (loss) income 13,600 (17,900) 1,400 (16,400)
Net income (loss) 16,600 (5,900) 14,100 (10,000)
Less: Accumulated dividends on convertible preferred shares 1,800   4,500  
Less: Accumulated dividends on non-convertible preferred shares 600   1,400  
Less: Foreign exchange impact on redemption of preferred shares 12,000   12,000  
Net income (loss) attributed to Cott Corporation 2,200 (5,900) (3,800) (10,000)
Comprehensive (loss) income attributed to Cott Corporation 24,400 2,500 (7,400) (3,300)
DSS Group Inc [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 257,000   497,300  
Cost of sales 100,800   201,200  
Gross profit 156,200   296,100  
Selling, general and administrative expenses 139,100   276,300  
Loss (gain) on disposal of property, plant & equipment 900   2,000  
Acquisition and integration expenses 3,100   6,100  
Operating (loss) income 13,100   11,700  
Other (income) expense, net (200)   (400)  
Intercompany interest (income) expense, net 11,000   21,900  
Interest expense, net 7,500   14,800  
Income (loss) before income tax expense (benefit) and equity income (5,200)   (24,600)  
Income tax (benefit) expense (1,800)   (9,000)  
Net income (loss) (3,400)   (15,600)  
Net income (loss) attributed to Cott Corporation (3,400)   (15,600)  
Comprehensive (loss) income attributed to Cott Corporation (3,400)   (15,600)  
Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 457,500 476,700 875,800 894,100
Cost of sales 389,000 412,300 754,400 782,200
Gross profit 68,500 64,400 121,400 111,900
Selling, general and administrative expenses 43,200 41,300 85,900 78,600
Loss (gain) on disposal of property, plant & equipment (700) (100) (400)  
Restructuring       300
Asset impairments   300   1,000
Acquisition and integration expenses 1,000 1,800 2,700 2,900
Operating (loss) income 25,000 21,100 33,200 29,100
Other (income) expense, net 600 29,300 800 26,700
Intercompany interest (income) expense, net (9,100)   (17,000)  
Interest expense, net 20,400 8,400 40,700 18,100
Income (loss) before income tax expense (benefit) and equity income 13,100 (16,600) 8,700 (15,700)
Income tax (benefit) expense (1,200) 2,900 (4,700) 3,300
Equity (loss) income 1,600 8,200 3,000 2,700
Net income (loss) 15,900 (11,300) 16,400 (16,300)
Net income (loss) attributed to Cott Corporation 15,900 (11,300) 16,400 (16,300)
Comprehensive (loss) income attributed to Cott Corporation 59,300 26,600 43,500 39,700
Non-Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 38,300 36,000 69,700 68,300
Cost of sales 30,900 29,900 56,800 56,500
Gross profit 7,400 6,100 12,900 11,800
Selling, general and administrative expenses 3,000 3,100 6,100 6,200
Operating (loss) income 4,400 3,000 6,800 5,600
Other (income) expense, net (100)     100
Income (loss) before income tax expense (benefit) and equity income 4,500 3,000 6,800 5,500
Income tax (benefit) expense 100   200 100
Net income (loss) 4,400 3,000 6,600 5,400
Less: Net income attributable to non-controlling interests 1,700 1,400 3,000 2,800
Net income (loss) attributed to Cott Corporation 2,700 1,600 3,600 2,600
Comprehensive (loss) income attributed to Cott Corporation $ 4,200 $ 900 $ 4,800 $ 1,800