XML 99 R87.htm IDEA: XBRL DOCUMENT v3.8.0.1
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 9 Months Ended
Sep. 30, 2017
Oct. 01, 2016
Sep. 30, 2017
Oct. 01, 2016
Condensed Financial Statements, Captions [Line Items]        
Revenue, net $ 580.9 $ 476.7 $ 1,698.4 $ 1,102.0
Cost of sales 288.1 229.0 849.7 510.4
Gross profit 292.8 247.7 848.7 591.6
Selling, general and administrative expenses 262.8 225.3 777.8 547.7
(Gain) loss on disposal of property, plant & equipment, net (0.4) 1.4 4.8 4.6
Acquisition and integration expenses 3.2 7.4 17.2 20.5
Operating (loss) income 27.2 13.6 48.9 18.8
Other expense (income), net 1.5 0.2 (1.1)  
Income (loss) from continuing operations before income taxes 2.5 (1.1) (12.1) (10.4)
Income tax expense (benefit) 0.9 2.9 1.0 (4.8)
Net income (loss) from continuing operations 1.6 (4.0) (13.1) (5.6)
Net income (loss) 44.6 (1.1) (12.1) 6.4
Net income (loss) attributable to Cott Corporation 42.5 (2.6) (18.5) 2.0
Comprehensive (loss) income attributable to Cott Corporation 46.7 (7.8) 6.7 (17.8)
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 580.9 476.7 1,698.4 1,102.0
Cost of sales 288.1 229.0 849.7 510.4
Gross profit 292.8 247.7 848.7 591.6
Selling, general and administrative expenses 262.8 225.3 777.8 547.7
(Gain) loss on disposal of property, plant & equipment, net (0.4) 1.4 4.8 4.6
Acquisition and integration expenses 3.2 7.4 17.2 20.5
Operating (loss) income 27.2 13.6 48.9 18.8
Other expense (income), net 1.5 0.2 (1.1)  
Interest expense (income), net 23.2 14.5 62.1 29.2
Income (loss) from continuing operations before income taxes 2.5 (1.1) (12.1) (10.4)
Income tax expense (benefit) 0.9 2.9 1.0 (4.8)
Net income (loss) from continuing operations 1.6 (4.0) (13.1) (5.6)
Net income (loss) from discontinued operations, net of income taxes 43.0 2.9 1.0 12.0
Net income (loss) 44.6 (1.1) (12.1) 6.4
Less: Net income attributable to non-controlling interests 2.1 1.5 6.4 4.4
Net income (loss) attributable to Cott Corporation 42.5 (2.6) (18.5) 2.0
Comprehensive (loss) income attributable to Cott Corporation 46.7 (7.8) 6.7 (17.8)
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Intercompany interest expense (income), net (8.0) (33.0) (3.3) (19.5)
Income (loss) from continuing operations before income taxes 8.0 33.0 3.3 19.5
Equity income (43.5) (8.7) (0.7) (22.9)
Net income (loss) from continuing operations (35.5) (24.3) 2.6 (3.4)
Net income (loss) from discontinued operations, net of income taxes (0.9) (10.5) (9.0) (32.1)
Net income (loss) (36.4) 13.8 (6.4) (35.5)
Net income (loss) attributable to Cott Corporation (36.4) 13.8 (6.4) (35.5)
Comprehensive (loss) income attributable to Cott Corporation (9.0) (93.7) 49.9 (227.6)
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Cott Corporation [Member]        
Condensed Financial Statements, Captions [Line Items]        
Selling, general and administrative expenses 1.2 1.6 4.1 12.6
Operating (loss) income (1.2) (1.6) (4.1) (12.6)
Interest expense (income), net 7.5 7.4 21.6 7.4
Income (loss) from continuing operations before income taxes (8.7) (9.0) (25.7) (20.0)
Income tax expense (benefit)   7.6   7.4
Equity income 43.4 8.7 0.6 22.9
Net income (loss) from continuing operations 34.7 (7.9) (25.1) (4.5)
Net income (loss) from discontinued operations, net of income taxes 7.8 5.3 6.6 6.5
Net income (loss) 42.5 (2.6) (18.5) 2.0
Net income (loss) attributable to Cott Corporation 42.5 (2.6) (18.5) 2.0
Comprehensive (loss) income attributable to Cott Corporation 46.7 (7.8) 6.7 (17.8)
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Subsidiaries [Member] | Cott Beverages Inc. [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 15.8 15.4 52.1 52.2
Cost of sales 13.2 13.0 43.8 42.5
Gross profit 2.6 2.4 8.3 9.7
Selling, general and administrative expenses 10.4 4.5 30.8 13.8
Acquisition and integration expenses 2.5 3.2 5.9 14.2
Operating (loss) income (10.3) (5.3) (28.4) (18.3)
Other expense (income), net 0.1   0.1  
Income (loss) from continuing operations before income taxes (10.4) (5.3) (28.5) (18.3)
Income tax expense (benefit) 0.2 (1.9) 0.3 (4.0)
Net income (loss) from continuing operations (10.6) (3.4) (28.8) (14.3)
Net income (loss) from discontinued operations, net of income taxes 33.5 7.7 (7.3) 16.2
Net income (loss) 22.9 4.3 (36.1) 1.9
Net income (loss) attributable to Cott Corporation 22.9 4.3 (36.1) 1.9
Comprehensive (loss) income attributable to Cott Corporation 22.5 3.7 (34.3)  
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Guarantor Subsidiaries [Member] | Cott Beverages Inc. [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 454.8 391.4 1,341.8 979.9
Cost of sales 238.1 191.2 705.9 443.1
Gross profit 216.7 200.2 635.9 536.8
Selling, general and administrative expenses 190.3 178.1 564.2 480.2
(Gain) loss on disposal of property, plant & equipment, net (0.3) 1.4 4.8 4.6
Acquisition and integration expenses 2.2 2.8 6.9 4.9
Operating (loss) income 24.5 17.9 60.0 47.1
Other expense (income), net 1.5 (0.8) (0.6) (1.0)
Intercompany interest expense (income), net 20.8 55.4 10.9 32.8
Interest expense (income), net 15.7 7.3 40.5 22.0
Income (loss) from continuing operations before income taxes (13.5) (44.0) 9.2 (6.7)
Income tax expense (benefit) 0.7 (3.2) (4.4) (8.4)
Equity income 0.1   0.1  
Net income (loss) from continuing operations (14.1) (40.8) 13.7 (1.7)
Net income (loss) from discontinued operations, net of income taxes (0.7) (2.8) (0.1) 12.0
Net income (loss) (14.8) (43.6) 13.6 13.7
Net income (loss) attributable to Cott Corporation (14.8) (43.6) 13.6 13.7
Comprehensive (loss) income attributable to Cott Corporation (36.5) 60.6 (44.1) 203.7
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Non-Guarantor Subsidiaries [Member] | Cott Beverages Inc. [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 110.3 69.9 304.5 69.9
Cost of sales 36.8 24.8 100.0 24.8
Gross profit 73.5 45.1 204.5 45.1
Selling, general and administrative expenses 60.9 41.1 178.7 41.1
(Gain) loss on disposal of property, plant & equipment, net (0.1)      
Acquisition and integration expenses (1.5) 1.4 4.4 1.4
Operating (loss) income 14.2 2.6 21.4 2.6
Other expense (income), net (0.1) 1.0 (0.6) 1.0
Intercompany interest expense (income), net (12.8) (22.4) (7.6) (13.3)
Interest expense (income), net   (0.2)   (0.2)
Income (loss) from continuing operations before income taxes 27.1 24.2 29.6 15.1
Income tax expense (benefit)   (0.4) 5.1 0.2
Net income (loss) from continuing operations 27.1 23.8 24.5 14.9
Net income (loss) from discontinued operations, net of income taxes 3.3 3.2 10.8 9.4
Net income (loss) 30.4 27.0 35.3 24.3
Less: Net income attributable to non-controlling interests 2.1 1.5 6.4 4.4
Net income (loss) attributable to Cott Corporation 28.3 25.5 28.9 19.9
Comprehensive (loss) income attributable to Cott Corporation $ 23.0 $ 29.4 $ 28.5 $ 23.9