XML 80 R69.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Subsidiaries (Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Condensed Consolidating Statements of Operations (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Oct. 01, 2016
Oct. 03, 2015
Oct. 01, 2016
Oct. 03, 2015
Condensed Financial Statements, Captions [Line Items]        
Revenue, net $ 885.1 $ 755.6 $ 2,348.5 $ 2,245.2
Cost of sales 579.3 523.1 1,576.1 1,570.8
Gross profit 305.8 232.5 772.4 674.4
Selling, general and administrative expenses 263.0 196.2 662.1 574.9
(Gain) loss on disposal of property, plant & equipment, net 0.8 1.1 3.9 2.7
Acquisition and integration expenses 7.4 6.6 20.5 15.4
Operating (loss) income 34.6 28.6 85.9 81.4
Other (income) expense, net (3.2) 0.6 (2.4) (8.8)
Interest expense (income), net 34.4 27.4 89.2 83.0
(Loss) income before income tax expense (benefit) and equity income 3.4 0.6 (0.9) 7.2
Income tax expense (benefit) 5.8 (5.8) (5.5) (16.3)
Net (loss) income (2.4) 6.4 4.6 23.5
Less: Net income attributable to non-controlling interests 1.5 1.6 4.4 4.6
Less: Foreign exchange impact on redemption of preferred shares       12.0
Comprehensive (loss) income attributed to Cott Corporation (9.1) (8.9) (19.6) (16.3)
Convertible Preferred Shares [Member]        
Condensed Financial Statements, Captions [Line Items]        
Less: Accumulated dividends on convertible preferred shares       4.5
Non-convertible Preferred Shares [Member]        
Condensed Financial Statements, Captions [Line Items]        
Less: Accumulated dividends on convertible preferred shares       1.4
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 885.1 755.6 2,348.5 2,245.2
Cost of sales 579.3 523.1 1,576.1 1,570.8
Gross profit 305.8 232.5 772.4 674.4
Selling, general and administrative expenses 263.0 196.2 662.1 574.9
(Gain) loss on disposal of property, plant & equipment, net 0.8 1.1 3.9 2.7
Acquisition and integration expenses 7.4 6.6 20.5 15.4
Operating (loss) income 34.6 28.6 85.9 81.4
Other (income) expense, net (3.2) 0.6 (2.4) (8.8)
Interest expense (income), net 34.4 27.4 89.2 83.0
(Loss) income before income tax expense (benefit) and equity income 3.4 0.6 (0.9) 7.2
Income tax expense (benefit) (5.8) (5.8) (5.5) (16.3)
Net (loss) income (2.4) 6.4 4.6 23.5
Less: Net income attributable to non-controlling interests 1.5 1.6 4.4 4.6
Less: Foreign exchange impact on redemption of preferred shares       12.0
Net (loss) income attributed to Cott Corporation (3.9) 4.8 0.2 1.0
Comprehensive (loss) income attributed to Cott Corporation (9.1) (8.9) (19.6) (16.3)
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 preferred shares       4.5
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 preferred shares       1.4
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net (15.6) (14.1) (44.1) (44.2)
Cost of sales (15.6) (14.1) (44.1) (44.2)
Equity income (loss) (9.2) (6.8) (26.1) (11.2)
Net (loss) income (9.2) (6.8) (26.1) (11.2)
Net (loss) income attributed to Cott Corporation (9.2) (6.8) (26.1) (11.2)
Comprehensive (loss) income attributed to Cott Corporation (116.7) 18.3 (218.2) (14.4)
Cott Corporation [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 42.9 37.0 124.9 113.9
Cost of sales 35.2 31.4 103.8 96.8
Gross profit 7.7 5.6 21.1 17.1
Selling, general and administrative expenses 6.3 6.0 28.6 16.4
(Gain) loss on disposal of property, plant & equipment, net (0.8)   (0.8)  
Operating (loss) income 2.2 (0.4) (6.7) 0.7
Other (income) expense, net (2.4) 0.8 (2.2) (9.0)
Intercompany interest (income) expense, net       (4.9)
Interest expense (income), net 7.4   7.8 0.1
(Loss) income before income tax expense (benefit) and equity income (2.8) (1.2) (12.3) 14.5
Income tax expense (benefit) (8.6) (0.2) 8.6 2.8
Equity income (loss) 7.5 5.8 21.1 7.2
Net (loss) income (3.9) 4.8 0.2 18.9
Less: Foreign exchange impact on redemption of preferred shares       12.0
Net (loss) income attributed to Cott Corporation (3.9) 4.8 0.2 1.0
Comprehensive (loss) income attributed to Cott Corporation (9.1) (8.9) (19.6) (16.3)
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 preferred shares       4.5
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 preferred shares       1.4
DSS Group Inc [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 262.2 268.1 764.3 765.4
Cost of sales 101.2 104.3 297.5 305.5
Gross profit 161.0 163.8 466.8 459.9
Selling, general and administrative expenses 143.9 142.5 422.3 418.8
(Gain) loss on disposal of property, plant & equipment, net 1.6 0.9 4.8 2.9
Acquisition and integration expenses (1.4) 6.4 0.6 12.5
Operating (loss) income 16.9 14.0 39.1 25.7
Other (income) expense, net (0.3) (0.6) (1.6) (1.0)
Intercompany interest (income) expense, net 10.8 10.8 32.4 32.7
Interest expense (income), net 7.4 7.4 22.0 22.2
(Loss) income before income tax expense (benefit) and equity income (1.0) (3.6) (13.7) (28.2)
Income tax expense (benefit) 0.2 (1.2) (4.8) (10.2)
Net (loss) income (0.8) (2.4) (8.9) (18.0)
Net (loss) income attributed to Cott Corporation (0.8) (2.4) (8.9) (18.0)
Comprehensive (loss) income attributed to Cott Corporation (0.8) (2.4) (8.9) (18.0)
Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 495.8 431.3 1,339.9 1,307.1
Cost of sales 409.9 375.2 1,118.7 1,129.6
Gross profit 85.9 56.1 221.2 177.5
Selling, general and administrative expenses 69.1 44.2 161.8 130.1
(Gain) loss on disposal of property, plant & equipment, net   0.2 (0.1) (0.2)
Acquisition and integration expenses 7.4 0.2 18.5 2.9
Operating (loss) income 9.4 11.5 41.0 44.7
Other (income) expense, net (1.6) 0.3 0.2 1.1
Intercompany interest (income) expense, net (10.8) (10.8) (32.4) (27.8)
Interest expense (income), net 19.8 20.0 59.6 60.7
(Loss) income before income tax expense (benefit) and equity income 2.0 2.0 13.6 10.7
Income tax expense (benefit) 3.0 (4.3) (9.8) (9.0)
Equity income (loss) 1.7 1.0 5.0 4.0
Net (loss) income 6.7 7.3 28.4 23.7
Net (loss) income attributed to Cott Corporation 6.7 7.3 28.4 23.7
Comprehensive (loss) income attributed to Cott Corporation 110.3 (19.8) 216.5 23.7
Non-Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 99.8 33.3 163.5 103.0
Cost of sales 48.6 26.3 100.2 83.1
Gross profit 51.2 7.0 63.3 19.9
Selling, general and administrative expenses 43.7 3.5 49.4 9.6
Acquisition and integration expenses 1.4   1.4  
Operating (loss) income 6.1 3.5 12.5 10.3
Other (income) expense, net 1.1 0.1 1.2 0.1
Interest expense (income), net (0.2)   (0.2)  
(Loss) income before income tax expense (benefit) and equity income 5.2 3.4 11.5 10.2
Income tax expense (benefit) (0.4) (0.1) 0.5 0.1
Net (loss) income 4.8 3.5 11.0 10.1
Less: Net income attributable to non-controlling interests 1.5 1.6 4.4 4.6
Net (loss) income attributed to Cott Corporation 3.3 1.9 6.6 5.5
Comprehensive (loss) income attributed to Cott Corporation $ 7.2 $ 3.9 $ 10.6 $ 8.7