XML 29 R62.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries - Condensed Consolidating Statement of Operations (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 29, 2012
Oct. 01, 2011
Sep. 29, 2012
Oct. 01, 2011
Condensed Financial Statements, Captions [Line Items]        
Revenue, net $ 583.8 [1] $ 611.3 [2] $ 1,733.4 [1] $ 1,785.4 [2]
Cost of sales 510.6 543.7 1,504.5 1,560.2
Gross profit 73.2 67.6 228.9 225.2
Selling, general and administrative expenses 43.8 38.1 134.4 128.3
Loss on disposal of property, plant & equipment 0.8 0.5 1.7 0.5
Operating income 28.6 29.0 92.8 96.4
Other (income) expense, net (1.5) 1.3 (2.2) 2.1
Interest expense, net 13.1 14.4 40.6 43.4
Income (loss) before income tax (benefit) expense and equity income (loss) 17.0 13.3 54.4 50.9
Income tax expense (benefit) 1.2 (4.0) 5.5 (1.7)
Net income 15.8 17.3 48.9 52.6
Less: Net income attributable to non-controlling interests 1.3 1.1 3.4 3.1
Net income (loss) attributed to Cott Corporation 14.5 16.2 45.5 49.5
Comprehensive income (loss) attributed to Cott Corporation 27.2 1.1 58.8 45.4
Cott Corporation [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 52.6 55.7 157.6 158.4
Cost of sales 42.1 43.9 126.7 126.4
Gross profit 10.5 11.8 30.9 32.0
Selling, general and administrative expenses 8.1 7.0 23.4 24.8
Operating income 2.4 4.8 7.5 7.2
Other (income) expense, net (0.4) 1.2 0.1 1.3
Intercompany interest (income) expense, net       (3.5)
Interest expense, net   0.1 0.2 0.3
Income (loss) before income tax (benefit) expense and equity income (loss) 2.8 3.5 7.2 9.1
Income tax expense (benefit) 0.9 1.0 4.1 2.1
Equity income 12.6 13.7 42.4 42.5
Net income 14.5 16.2 45.5 49.5
Net income (loss) attributed to Cott Corporation 14.5 16.2 45.5 49.5
Comprehensive income (loss) attributed to Cott Corporation 27.2 1.1 58.8 45.4
Cott Beverages Inc [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 220.2 241.7 669.9 711.0
Cost of sales 187.2 217.0 564.4 625.8
Gross profit 33.0 24.7 105.5 85.2
Selling, general and administrative expenses 18.3 15.3 58.0 55.8
Loss on disposal of property, plant & equipment 0.2 0.4 0.6 0.4
Operating income 14.5 9.0 46.9 29.0
Other (income) expense, net (1.1) (1.0) (1.0) (0.3)
Intercompany interest (income) expense, net (3.5) (2.1) (8.2) (1.9)
Interest expense, net 12.8 13.7 39.8 41.3
Income (loss) before income tax (benefit) expense and equity income (loss) 6.3 (1.6) 16.3 (10.1)
Income tax expense (benefit) 1.2 (2.2) 1.8 (1.0)
Equity income 1.5 1.2 3.8 3.4
Net income 6.6 1.8 18.3 (5.7)
Net income (loss) attributed to Cott Corporation 6.6 1.8 18.3 (5.7)
Comprehensive income (loss) attributed to Cott Corporation 26.8 (12.9) 44.2 (2.7)
Guarantor Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 271.6 277.7 799.1 818.6
Cost of sales 246.7 251.3 719.4 724.7
Gross profit 24.9 26.4 79.7 93.9
Selling, general and administrative expenses 15.1 12.7 45.1 37.8
Loss on disposal of property, plant & equipment 0.1 0.1 0.6 0.1
Operating income 9.7 13.6 34.0 56.0
Other (income) expense, net 0.1 0.5 (0.8) 0.6
Intercompany interest (income) expense, net 3.5 2.1 8.2 5.4
Interest expense, net 0.2 0.5 0.5 1.6
Income (loss) before income tax (benefit) expense and equity income (loss) 5.9 10.5 26.1 48.4
Income tax expense (benefit) (1.0) (2.8) (0.4) (3.0)
Equity income 6.5 1.9 18.3 (5.3)
Net income 13.4 15.2 44.8 46.1
Net income (loss) attributed to Cott Corporation 13.4 15.2 44.8 46.1
Comprehensive income (loss) attributed to Cott Corporation 24.0 7.9 (38.0) 142.3
Non-Guarantor Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 46.9 45.5 131.5 125.9
Cost of sales 42.1 40.8 118.7 111.8
Gross profit 4.8 4.7 12.8 14.1
Selling, general and administrative expenses 2.3 3.1 7.9 9.9
Loss on disposal of property, plant & equipment 0.5   0.5  
Operating income 2.0 1.6 4.4 4.2
Other (income) expense, net (0.1) 0.6 (0.5) 0.5
Interest expense, net 0.1 0.1 0.1 0.2
Income (loss) before income tax (benefit) expense and equity income (loss) 2.0 0.9 4.8 3.5
Income tax expense (benefit) 0.1     0.2
Net income 1.9 0.9 4.8 3.3
Less: Net income attributable to non-controlling interests 1.3 1.1 3.4 3.1
Net income (loss) attributed to Cott Corporation 0.6 (0.2) 1.4 0.2
Comprehensive income (loss) attributed to Cott Corporation 9.6 (12.6) 55.2 21.3
Elimination Entries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net (7.5) (9.3) (24.7) (28.5)
Cost of sales (7.5) (9.3) (24.7) (28.5)
Equity income (20.6) (16.8) (64.5) (40.6)
Net income (20.6) (16.8) (64.5) (40.6)
Net income (loss) attributed to Cott Corporation (20.6) (16.8) (64.5) (40.6)
Comprehensive income (loss) attributed to Cott Corporation $ (60.4) $ 17.6 $ (61.4) $ (160.9)
[1] Intersegment revenue between North America and the other reporting segments was $4.9 million and $13.0 million for the three and nine months ended September 29, 2012, respectively.
[2] Intersegment revenue between North America and the other reporting segments was $3.3 million and $11.5 million for the three and nine months ended October 1, 2011, respectively.