XML 76 R65.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor Subsidiaries (Cott Corporation, CBI, Cott 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, CBI, Cott 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, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]    
Condensed Financial Statements, Captions [Line Items]    
Revenue, net (13.9) (13.8)
Cost of sales (13.9) (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 17.3 (23.5)
Cott Corporation [Member] | Cott Corporation, CBI, Cott 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)
Cott Beverages Inc. [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]    
Condensed Financial Statements, Captions [Line Items]    
Revenue, net 164.6 168.9
Cost of sales 143.3 146.0
Gross profit 21.3 22.9
Selling, general and administrative expenses 27.2 28.1
Loss (gain) on disposal of property, plant & equipment   0.3
Acquisition and integration expenses 1.5 0.3
Operating (loss) income (7.4) (5.8)
Other expense (income), net 10.0 (0.1)
Intercompany interest (income) expense, net (9.2) (11.4)
Interest expense (income), net 20.4 20.1
(Loss) income before income tax (benefit) expense and equity (loss) income (28.6) (14.4)
Income tax (benefit) expense 1.1 (6.0)
Equity (loss) income 2.1 1.5
Net (loss) income (27.6) (6.9)
Net (loss) income attributed to Cott Corporation (27.6) (6.9)
Comprehensive (loss) income attributed to Cott Corporation (26.9) (7.0)
Guarantor Subsidiaries [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]    
Condensed Financial Statements, Captions [Line Items]    
Revenue, net 593.3 481.0
Cost of sales 374.1 299.6
Gross profit 219.2 181.4
Selling, general and administrative expenses 199.6 160.7
Loss (gain) on disposal of property, plant & equipment 1.4 0.6
Acquisition and integration expenses 2.7 1.1
Operating (loss) income 15.5 19.0
Other expense (income), net (1.1) (0.5)
Intercompany interest (income) expense, net 14.9 11.4
Interest expense (income), net 8.4 7.5
(Loss) income before income tax (benefit) expense and equity (loss) income (6.7) 0.6
Income tax (benefit) expense (0.2) (3.6)
Equity (loss) income   0.3
Net (loss) income (6.5) 4.5
Net (loss) income attributed to Cott Corporation (6.5) 4.5
Comprehensive (loss) income attributed to Cott Corporation (5.2) 31.1
Non-Guarantor Subsidiaries [Member] | Cott Corporation, CBI, Cott 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)