XML 72 R61.htm IDEA: XBRL DOCUMENT v3.7.0.1
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
Apr. 01, 2017
Apr. 02, 2016
Condensed Financial Statements, Captions [Line Items]    
Revenue, net $ 896.4 $ 698.4
Cost of sales 585.8 484.4
Gross profit 310.6 214.0
Selling, general and administrative expenses 291.1 197.0
Loss (gain) on disposal of property, plant & equipment 1.4 0.9
Acquisition and integration expenses 7.3 1.4
Operating (loss) income 10.8 14.7
Other expense (income), net 8.4 (2.2)
(Loss) income before income tax (benefit) expense and equity (loss) income (33.3) (10.9)
Income tax (benefit) expense 1.1 (9.5)
Net (loss) income (34.4) (1.4)
Less: Net income attributable to non-controlling interests 2.0 1.4
Comprehensive (loss) income attributed to Cott Corporation (24.2) (5.4)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]    
Condensed Financial Statements, Captions [Line Items]    
Revenue, net 896.4 698.4
Cost of sales 585.8 484.4
Gross profit 310.6 214.0
Selling, general and administrative expenses 291.1 197.0
Loss (gain) on disposal of property, plant & equipment 1.4 0.9
Acquisition and integration expenses 7.3 1.4
Operating (loss) income 10.8 14.7
Other expense (income), net 8.4 (2.2)
Interest expense (income), net 35.7 27.8
(Loss) income before income tax (benefit) expense and equity (loss) income (33.3) (10.9)
Income tax (benefit) expense 1.1 (9.5)
Net (loss) income (34.4) (1.4)
Less: Net income attributable to non-controlling interests 2.0 1.4
Net (loss) income attributed to Cott Corporation (36.4) (2.8)
Comprehensive (loss) income attributed to Cott Corporation (24.2) (5.4)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]    
Condensed Financial Statements, Captions [Line Items]    
Revenue, net (11.2) (13.8)
Cost of sales (11.2) (13.8)
Equity (loss) income 26.1 1.0
Net (loss) income 26.1 1.0
Net (loss) income attributed to Cott Corporation 26.1 1.0
Comprehensive (loss) income attributed to Cott Corporation 28.9 (23.5)
Cott Corporation [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]    
Condensed Financial Statements, Captions [Line Items]    
Revenue, net 34.7 33.8
Cost of sales 30.6 29.7
Gross profit 4.1 4.1
Selling, general and administrative expenses 6.5 5.5
Operating (loss) income (2.4) (1.4)
Other expense (income), net 0.3 (1.6)
Intercompany interest (income) expense, net (1.5)  
Interest expense (income), net 7.0 0.2
(Loss) income before income tax (benefit) expense and equity (loss) income (8.2)  
Equity (loss) income (28.2) (2.8)
Net (loss) income (36.4) (2.8)
Net (loss) income attributed to Cott Corporation (36.4) (2.8)
Comprehensive (loss) income attributed to Cott Corporation (24.2) (5.4)
DSS Group Inc [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]    
Condensed Financial Statements, Captions [Line Items]    
Revenue, net 248.8 243.1
Cost of sales 97.5 97.4
Gross profit 151.3 145.7
Selling, general and administrative expenses 139.8 137.2
Loss (gain) on disposal of property, plant & equipment 1.7 1.8
Acquisition and integration expenses 1.6 0.9
Operating (loss) income 8.2 5.8
Other expense (income), net (0.6) (1.0)
Intercompany interest (income) expense, net 10.8 10.8
Interest expense (income), net 7.3 7.4
(Loss) income before income tax (benefit) expense and equity (loss) income (9.3) (11.4)
Income tax (benefit) expense 0.4 (4.2)
Net (loss) income (9.7) (7.2)
Net (loss) income attributed to Cott Corporation (9.7) (7.2)
Comprehensive (loss) income attributed to Cott Corporation (9.7) (7.2)
Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]    
Condensed Financial Statements, Captions [Line Items]    
Revenue, net 506.4 406.8
Cost of sales 417.2 348.2
Gross profit 89.2 58.6
Selling, general and administrative expenses 87.0 51.6
Loss (gain) on disposal of property, plant & equipment (0.3) (0.9)
Acquisition and integration expenses 2.6 0.5
Operating (loss) income (0.1) 7.4
Other expense (income), net 9.5 0.4
Intercompany interest (income) expense, net (5.1) (10.8)
Interest expense (income), net 21.5 20.2
(Loss) income before income tax (benefit) expense and equity (loss) income (26.0) (2.4)
Income tax (benefit) expense 0.5 (5.4)
Equity (loss) income 2.1 1.8
Net (loss) income (24.4) 4.8
Net (loss) income attributed to Cott Corporation (24.4) 4.8
Comprehensive (loss) income attributed to Cott Corporation (34.0) 31.3
Non-Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]    
Condensed Financial Statements, Captions [Line Items]    
Revenue, net 117.7 28.5
Cost of sales 51.7 22.9
Gross profit 66.0 5.6
Selling, general and administrative expenses 57.8 2.7
Acquisition and integration expenses 3.1  
Operating (loss) income 5.1 2.9
Other expense (income), net (0.8)  
Intercompany interest (income) expense, net (4.2)  
Interest expense (income), net (0.1)  
(Loss) income before income tax (benefit) expense and equity (loss) income 10.2 2.9
Income tax (benefit) expense 0.2 0.1
Net (loss) income 10.0 2.8
Less: Net income attributable to non-controlling interests 2.0 1.4
Net (loss) income attributed to Cott Corporation 8.0 1.4
Comprehensive (loss) income attributed to Cott Corporation $ 14.8 $ (0.6)