XML 192 R150.htm IDEA: XBRL DOCUMENT v3.3.1.900
Guarantor Subsidiaries (Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Condensed Consolidating Statement of Operations (Detail) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Jun. 11, 2015
Jan. 03, 2015
Jan. 02, 2016
Oct. 03, 2015
Jul. 04, 2015
Apr. 04, 2015
Jan. 03, 2015
Sep. 27, 2014
Jun. 28, 2014
Mar. 29, 2014
Jan. 02, 2016
Jan. 03, 2015
Dec. 28, 2013
Condensed Financial Statements, Captions [Line Items]                          
Revenue, net     $ 698.8 $ 755.6 $ 779.8 $ 709.8 $ 543.5 $ 535.0 $ 549.2 $ 475.1 $ 2,944.0 $ 2,102.8 $ 2,094.0
Cost of sales     477.7 523.1 539.2 508.5 471.7 465.5 470.2 418.9 2,048.5 1,826.3 1,818.6
Gross profit     221.1 232.5 240.6 201.3 71.8 69.5 79.0 56.2 895.5 276.5 275.4
Selling, general and administrative expenses     193.7 196.2 190.2 188.5 66.2 49.9 50.7 46.9 768.6 213.7 180.3
Loss (gain) on disposal of property, plant & equipment     4.2 1.1 0.2 1.4 1.3 0.4 (0.1) 0.1 6.9 1.7 1.8
Restructuring               0.1 0.1 2.2   2.4 2.0
Asset impairments               (0.2) 0.3 1.6   1.7 0.0
Acquisition and integration expenses     5.2 6.6 4.1 4.7 37.9 0.5 1.8 1.1 20.6 41.3 3.1
Operating (loss) income   $ 1.1 $ 18.0 $ 28.6 $ 46.1 $ 6.7 $ (33.6) $ 18.8 $ 26.2 $ 4.3 99.4 15.7 88.2
Other (income) expense, net                     (9.5) 21.0 12.8
Interest expense, net                     111.0 39.7 51.6
Income (loss) before income tax expense (benefit) and equity (loss) income                     (2.1) (45.0) 23.8
Income tax (benefit) expense                     (22.7) (61.4) 1.8
Net income (loss)                     20.6 16.4 22.0
Less: Net income attributable to non-controlling interests                     6.1 5.6 5.0
Comprehensive (loss) income attributed to Cott Corporation                     (29.3) (23.4) 12.6
Less: Foreign exchange impact on redemption of preferred shares $ 12.0                   12.0    
Convertible Preferred Shares [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Less: Accumulated dividends on convertible and non-convertible shares                     4.5 0.6  
Non-convertible Preferred Shares [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Less: Accumulated dividends on convertible and non-convertible shares                     1.4 0.2  
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Revenue, net                     2,944.0 2,102.8 2,094.0
Cost of sales                     2,048.5 1,826.3 1,818.6
Gross profit                     895.5 276.5 275.4
Selling, general and administrative expenses                     768.6 213.7 180.3
Loss (gain) on disposal of property, plant & equipment                     6.9 1.7 1.8
Restructuring                       2.4 2.0
Asset impairments                       1.7  
Acquisition and integration expenses                     20.6 41.3 3.1
Operating (loss) income                     99.4 15.7 88.2
Other (income) expense, net                     (9.5) 21.0 12.8
Interest expense, net                     111.0 39.7 51.6
Income (loss) before income tax expense (benefit) and equity (loss) income                     (2.1) (45.0) 23.8
Income tax (benefit) expense                     (22.7) (61.4) 1.8
Net income (loss)                     20.6 16.4 22.0
Less: Net income attributable to non-controlling interests                     6.1 5.6 5.0
Net (loss) income attributed to Cott Corporation                     (3.4) 10.0 17.0
Comprehensive (loss) income attributed to Cott Corporation                     (29.3) (23.4) 12.6
Less: Foreign exchange impact on redemption of preferred shares                     12.0    
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Convertible Preferred Shares [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Less: Accumulated dividends on convertible and non-convertible shares                     4.5 0.6  
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Non-convertible Preferred Shares [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Less: Accumulated dividends on convertible and non-convertible shares                     1.4 0.2  
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Revenue, net                     (59.0) (49.1) (26.6)
Cost of sales                     (59.0) (49.1) (26.6)
Equity (loss) income                     (8.9) (10.6) (27.2)
Net income (loss)                     (8.9) (10.6) (27.2)
Net (loss) income attributed to Cott Corporation                     (8.9) (10.6) (27.2)
Comprehensive (loss) income attributed to Cott Corporation                     (31.4) 7.6 (24.2)
Cott Corporation [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Revenue, net                     147.7 166.3 170.9
Cost of sales                     124.6 144.8 149.0
Gross profit                     23.1 21.5 21.9
Selling, general and administrative expenses                     23.3 23.1 28.9
Loss (gain) on disposal of property, plant & equipment                     0.1 0.2 0.1
Restructuring                       2.1 0.5
Asset impairments                       0.9  
Operating (loss) income                     (0.3) (4.8) (7.6)
Other (income) expense, net                     (8.6) (10.9) 0.4
Intercompany interest (income) expense, net                     (4.9) (0.7)  
Interest expense, net                     0.2 0.2  
Income (loss) before income tax expense (benefit) and equity (loss) income                     13.0 6.6 (8.0)
Income tax (benefit) expense                     1.6 0.3 (0.8)
Equity (loss) income                     3.1 4.5 24.2
Net income (loss)                     14.5 10.8 17.0
Net (loss) income attributed to Cott Corporation                     (3.4) 10.0 17.0
Comprehensive (loss) income attributed to Cott Corporation                     (29.3) (23.4) 12.6
Less: Foreign exchange impact on redemption of preferred shares                     12.0    
Cott Corporation [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Convertible Preferred Shares [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Less: Accumulated dividends on convertible and non-convertible shares                     4.5 0.6  
Cott Corporation [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Non-convertible Preferred Shares [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Less: Accumulated dividends on convertible and non-convertible shares                     1.4 0.2  
DSS Group Inc [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Revenue, net                     1,021.1 28.7  
Cost of sales                     402.8 15.9  
Gross profit                     618.3 12.8  
Selling, general and administrative expenses                     557.3 14.5  
Loss (gain) on disposal of property, plant & equipment                     5.3 0.1  
Acquisition and integration expenses                     16.7    
Operating (loss) income                     39.0 (1.8)  
Other (income) expense, net                     (1.2) (0.1)  
Intercompany interest (income) expense, net                     43.5 2.6  
Interest expense, net                     30.1 1.0  
Income (loss) before income tax expense (benefit) and equity (loss) income                     (33.4) (5.3)  
Income tax (benefit) expense                     (8.1) (2.5)  
Net income (loss)                     (25.3) (2.8)  
Net (loss) income attributed to Cott Corporation                     (25.3) (2.8)  
Comprehensive (loss) income attributed to Cott Corporation                     (25.6) (26.7)  
Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Revenue, net                     1,702.6 1,819.0 1,802.7
Cost of sales                     1,474.7 1,600.1 1,567.1
Gross profit                     227.9 218.9 235.6
Selling, general and administrative expenses                     175.7 164.1 142.3
Loss (gain) on disposal of property, plant & equipment                     1.5 1.3 1.6
Restructuring                       0.3 1.2
Asset impairments                       0.8  
Acquisition and integration expenses                     3.9 41.3 3.1
Operating (loss) income                     46.8 11.1 87.4
Other (income) expense, net                     0.2 31.9 12.4
Intercompany interest (income) expense, net                     (38.6) (1.9)  
Interest expense, net                     80.7 38.4 51.5
Income (loss) before income tax expense (benefit) and equity (loss) income                     4.5 (57.3) 23.5
Income tax (benefit) expense                     (16.3) (59.8) 2.2
Equity (loss) income                     5.8 6.1 3.0
Net income (loss)                     26.6 8.6 24.3
Net (loss) income attributed to Cott Corporation                     26.6 8.6 24.3
Comprehensive (loss) income attributed to Cott Corporation                     45.6 10.6 19.0
Non-Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]                          
Condensed Financial Statements, Captions [Line Items]                          
Revenue, net                     131.6 137.9 147.0
Cost of sales                     105.4 114.6 129.1
Gross profit                     26.2 23.3 17.9
Selling, general and administrative expenses                     12.3 12.0 9.1
Loss (gain) on disposal of property, plant & equipment                       0.1 0.1
Restructuring                         0.3
Operating (loss) income                     13.9 11.2 8.4
Other (income) expense, net                     0.1 0.1  
Interest expense, net                       0.1 0.1
Income (loss) before income tax expense (benefit) and equity (loss) income                     13.8 11.0 8.3
Income tax (benefit) expense                     0.1 0.6 0.4
Net income (loss)                     13.7 10.4 7.9
Less: Net income attributable to non-controlling interests                     6.1 5.6 5.0
Net (loss) income attributed to Cott Corporation                     7.6 4.8 2.9
Comprehensive (loss) income attributed to Cott Corporation                     $ 11.4 $ 8.5 $ 5.2