XML 85 R74.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Subsidiaries (Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Consolidating Balance Sheets (Detail) - USD ($)
$ in Millions
Oct. 01, 2016
Jul. 02, 2016
Jan. 02, 2016
Oct. 03, 2015
Jul. 04, 2015
Jan. 03, 2015
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents $ 118.9 $ 249.5 $ 77.1 $ 63.7 $ 79.0 $ 86.2
Accounts receivable, net of allowance 463.3   293.3      
Income taxes recoverable 0.6   1.6      
Inventories 320.1   249.4      
Prepaid expenses and other assets 33.9   17.2      
Total current assets 936.8   638.6      
Property, plant & equipment, net 951.4   769.8      
Goodwill 1,186.7   759.6      
Intangibles and other assets, net 1,019.9   711.7      
Deferred tax assets 19.6   7.6      
Total assets 4,114.4   2,887.3      
Short-term borrowings 264.1   122.0      
Current maturities of long-term debt 5.0   3.4      
Accounts payable and accrued liabilities 598.7   437.6      
Total current liabilities 867.8   563.0      
Long-term debt 2,019.1   1,525.4      
Deferred tax liabilities 169.4   76.5      
Other long-term liabilities 81.8   76.5      
Total liabilities 3,138.1   2,241.4      
Equity            
Common shares, no par 907.4   534.7      
Additional paid-in-capital 53.1   51.2      
Retained earnings (deficit) 106.7   129.6      
Accumulated other comprehensive (loss) income (96.0)   (76.2)      
Total Cott Corporation equity 971.2   639.3      
Non-controlling interests 5.1   6.6      
Total equity 976.3   645.9 662.8   548.9
Total liabilities and equity 4,114.4   2,887.3      
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 118.9 249.5 77.1 63.7 79.0 86.2
Accounts receivable, net of allowance 463.3   293.3      
Income taxes recoverable 0.6   1.6      
Inventories 320.1   249.4      
Prepaid expenses and other assets 33.9   17.2      
Total current assets 936.8   638.6      
Property, plant & equipment, net 951.4   769.8      
Goodwill 1,186.7   759.6      
Intangibles and other assets, net 1,019.9   711.7      
Deferred tax assets 19.6   7.6      
Total assets 4,114.4   2,887.3      
Short-term borrowings 264.1   122.0      
Current maturities of long-term debt 5.0   3.4      
Accounts payable and accrued liabilities 598.7   437.6      
Total current liabilities 867.8   563.0      
Long-term debt 2,019.1   1,525.4      
Deferred tax liabilities 169.4   76.5      
Other long-term liabilities 81.8   76.5      
Total liabilities 3,138.1   2,241.4      
Equity            
Common shares, no par 907.4   534.7      
Additional paid-in-capital 53.1   51.2      
Retained earnings (deficit) 106.7   129.6      
Accumulated other comprehensive (loss) income (96.0)   (76.2)      
Total Cott Corporation equity 971.2   639.3      
Non-controlling interests 5.1   6.6      
Total equity 976.3   645.9      
Total liabilities and equity 4,114.4   2,887.3      
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 (205.2)   (163.1)      
Income taxes recoverable (0.6)          
Total current assets (205.8)   (163.1)      
Deferred tax assets (47.4)   (38.2)      
Due from affiliates (1,917.9)   (990.2)      
Investments in subsidiaries (2,261.5)   (1,726.1)      
Total assets (4,432.6)   (2,917.6)      
Accounts payable and accrued liabilities (205.8)   (163.1)      
Total current liabilities (205.8)   (163.1)      
Deferred tax liabilities (47.4)   (38.2)      
Due to affiliates (1,917.9)   (990.2)      
Total liabilities (2,171.1)   (1,191.5)      
Equity            
Common shares, no par (2,565.3)   (2,227.0)      
Retained earnings (deficit) 519.0   524.0      
Accumulated other comprehensive (loss) income (215.2)   (23.1)      
Total Cott Corporation equity (2,261.5)   (1,726.1)      
Total equity (2,261.5)   (1,726.1)      
Total liabilities and equity (4,432.6)   (2,917.6)      
Cott Corporation [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 1.3 182.6 20.8 2.0 13.8 6.2
Accounts receivable, net of allowance 24.5   18.3      
Income taxes recoverable 0.1          
Inventories 14.3   13.0      
Prepaid expenses and other assets 1.0   2.2      
Total current assets 41.2   54.3      
Property, plant & equipment, net 29.0   29.7      
Goodwill 20.8   19.8      
Intangibles and other assets, net 11.6   0.8      
Deferred tax assets     7.4      
Due from affiliates 992.6   400.1      
Investments in subsidiaries 446.7   176.3      
Total assets 1,541.9   688.4      
Accounts payable and accrued liabilities 63.6   47.6      
Total current liabilities 63.6   47.6      
Long-term debt 504.5          
Deferred tax liabilities 1.0          
Other long-term liabilities 0.5   0.5      
Due to affiliates 1.1   1.0      
Total liabilities 570.7   49.1      
Equity            
Common shares, no par 907.4   534.7      
Additional paid-in-capital 53.1   51.2      
Retained earnings (deficit) 106.7   129.6      
Accumulated other comprehensive (loss) income (96.0)   (76.2)      
Total Cott Corporation equity 971.2   639.3      
Total equity 971.2   639.3      
Total liabilities and equity 1,541.9   688.4      
Cott Beverages Inc. [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 2.2 2.4 1.0 1.3 5.1 8.6
Accounts receivable, net of allowance 93.4   63.3      
Income taxes recoverable     0.6      
Inventories 77.2   76.7      
Prepaid expenses and other assets 7.2   4.6      
Total current assets 180.0   146.2      
Property, plant & equipment, net 155.4   163.3      
Goodwill 4.5   4.5      
Intangibles and other assets, net 74.2   79.2      
Deferred tax assets 47.4   38.2      
Due from affiliates 582.2   587.5      
Investments in subsidiaries 847.3   847.3      
Total assets 1,891.0   1,866.2      
Short-term borrowings 264.1   122.0      
Current maturities of long-term debt 2.6   2.6      
Accounts payable and accrued liabilities 238.1   234.6      
Total current liabilities 504.8   359.2      
Long-term debt 1,125.1   1,134.1      
Other long-term liabilities 23.5   20.0      
Due to affiliates 142.1   1.6      
Total liabilities 1,795.5   1,514.9      
Equity            
Common shares, no par 812.3   701.5      
Retained earnings (deficit) (698.2)   (333.5)      
Accumulated other comprehensive (loss) income (18.6)   (16.7)      
Total Cott Corporation equity 95.5   351.3      
Total equity 95.5   351.3      
Total liabilities and equity 1,891.0   1,866.2      
Guarantor Subsidiaries [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 73.5 57.2 50.2 53.0 54.3 64.0
Accounts receivable, net of allowance 438.0   361.8      
Income taxes recoverable 0.8   0.8      
Inventories 201.0   154.1      
Prepaid expenses and other assets 18.9   10.2      
Total current assets 732.2   577.1      
Property, plant & equipment, net 662.3   570.1      
Goodwill 880.9   735.3      
Intangibles and other assets, net 707.8   628.9      
Due from affiliates 343.1   2.6      
Investments in subsidiaries 967.5   702.5      
Total assets 4,293.8   3,216.5      
Current maturities of long-term debt 0.4   0.4      
Accounts payable and accrued liabilities 370.0   310.2      
Total current liabilities 370.4   310.6      
Long-term debt 386.6   391.3      
Deferred tax liabilities 160.0   114.7      
Other long-term liabilities 49.6   54.9      
Due to affiliates 1,253.5   959.4      
Total liabilities 2,220.1   1,830.9      
Equity            
Common shares, no par 1,603.3   1,486.9      
Retained earnings (deficit) 249.6   (132.1)      
Accumulated other comprehensive (loss) income 220.8   30.8      
Total Cott Corporation equity 2,073.7   1,385.6      
Total equity 2,073.7   1,385.6      
Total liabilities and equity 4,293.8   3,216.5      
Non-Guarantor Subsidiaries [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Cash & cash equivalents 41.9 $ 7.3 5.1 $ 7.4 $ 5.8 $ 7.4
Accounts receivable, net of allowance 112.6   13.0      
Income taxes recoverable 0.3   0.2      
Inventories 27.6   5.6      
Prepaid expenses and other assets 6.8   0.2      
Total current assets 189.2   24.1      
Property, plant & equipment, net 104.7   6.7      
Goodwill 280.5          
Intangibles and other assets, net 226.3   2.8      
Deferred tax assets 19.6   0.2      
Total assets 820.3   33.8      
Current maturities of long-term debt 2.0   0.4      
Accounts payable and accrued liabilities 132.8   8.3      
Total current liabilities 134.8   8.7      
Long-term debt 2.9          
Deferred tax liabilities 55.8          
Other long-term liabilities 8.2   1.1      
Due to affiliates 521.2   28.2      
Total liabilities 722.9   38.0      
Equity            
Common shares, no par 149.7   38.6      
Retained earnings (deficit) (70.4)   (58.4)      
Accumulated other comprehensive (loss) income 13.0   9.0      
Total Cott Corporation equity 92.3   (10.8)      
Non-controlling interests 5.1   6.6      
Total equity 97.4   (4.2)      
Total liabilities and equity $ 820.3   $ 33.8