XML 16 R78.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries - Condensed Consolidating Statements of Operations (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 29, 2013
Jun. 30, 2012
Jun. 29, 2013
Jun. 30, 2012
Condensed Financial Statements, Captions [Line Items]        
Revenue, net $ 563.8 $ 625.8 $ 1,069.2 $ 1,149.6
Cost of sales 487.2 533.5 936.2 993.9
Gross profit 76.6 92.3 133.0 155.7
Selling, general and administrative expenses 41.7 48.8 83.0 90.6
Loss on disposal of property, plant & equipment 0.3 0.3 0.3 0.9
Restructuring 2.0   2.0  
Operating (loss) income 32.6 43.2 47.7 64.2
Other (income) expense, net   (0.5) 0.3 (0.7)
Interest expense, net 12.8 13.5 26.1 27.5
Income before income taxes 19.8 30.2 21.3 37.4
Income tax expense (benefit) 1.7 3.9 2.2 4.3
Net income 18.1 26.3 19.1 33.1
Less: Net income attributable to non-controlling interests 1.6 1.2 2.6 2.1
Net income attributed to Cott Corporation 16.5 25.1 16.5 31.0
Comprehensive income (loss) attributed to Cott Corporation 12.1 18.2 0.1 31.6
Cott Corporation [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 50.4 61.3 89.4 105.0
Cost of sales 41.5 46.9 75.3 84.6
Gross profit 8.9 14.4 14.1 20.4
Selling, general and administrative expenses 8.4 6.6 15.5 15.3
Restructuring 0.5   0.5  
Operating (loss) income   7.8 (1.9) 5.1
Other (income) expense, net (0.2) 0.6   0.5
Interest expense, net   0.1 (0.1) 0.2
Income before income taxes 0.2 7.1 (1.8) 4.4
Income tax expense (benefit) 0.4 3.7 0.7 3.2
Equity income (loss) 16.7 21.7 19.0 29.8
Net income 16.5 25.1 16.5 31.0
Net income attributed to Cott Corporation 16.5 25.1 16.5 31.0
Comprehensive income (loss) attributed to Cott Corporation 12.1 18.2 0.1 31.6
Cott Beverages Inc. [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 212.6 241.6 407.9 449.7
Cost of sales 181.4 201.0 349.6 377.2
Gross profit 31.2 40.6 58.3 72.5
Selling, general and administrative expenses 18.7 24.1 38.9 39.7
Loss on disposal of property, plant & equipment 0.3   0.3 0.4
Restructuring 0.5   0.5  
Operating (loss) income 11.7 16.5 18.6 32.4
Other (income) expense, net       0.1
Intercompany interest (income) expense, net (2.8) (2.4) (5.7) (4.7)
Interest expense, net 12.7 13.3 26.0 27.0
Income before income taxes 1.8 5.6 (1.7) 10.0
Income tax expense (benefit) 1.7 (0.1) 1.6 0.6
Equity income (loss) 1.5 1.3 2.6 2.3
Net income 1.6 7.0 (0.7) 11.7
Net income attributed to Cott Corporation 1.6 7.0 (0.7) 11.7
Comprehensive income (loss) attributed to Cott Corporation 3.0 (4.5) (31.0) 17.4
Guarantor Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 266.1 287.0 505.9 527.5
Cost of sales 235.3 254.5 454.6 472.7
Gross profit 30.8 32.5 51.3 54.8
Selling, general and administrative expenses 12.6 15.0 24.5 30.0
Loss on disposal of property, plant & equipment   0.3   0.5
Restructuring 0.7   0.7  
Operating (loss) income 17.5 17.2 26.1 24.3
Other (income) expense, net 0.3 (0.9) 0.3 (0.9)
Intercompany interest (income) expense, net 2.8 2.4 5.7 4.7
Interest expense, net 0.1 0.1 0.2 0.3
Income before income taxes 14.3 15.6 19.9 20.2
Income tax expense (benefit) (0.5) 0.5 (0.3) 0.6
Equity income (loss) 1.5 6.7 (0.6) 11.8
Net income 16.3 21.8 19.6 31.4
Net income attributed to Cott Corporation 16.3 21.8 19.6 31.4
Comprehensive income (loss) attributed to Cott Corporation 16.7 12.7 2.7 (62.6)
Non-Guarantor Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 41.5 44.9 78.6 84.6
Cost of sales 35.8 40.1 69.3 76.6
Gross profit 5.7 4.8 9.3 8.0
Selling, general and administrative expenses 2.0 3.1 4.1 5.6
Restructuring 0.3   0.3  
Operating (loss) income 3.4 1.7 4.9 2.4
Other (income) expense, net (0.1) (0.2)   (0.4)
Income before income taxes 3.5 1.9 4.9 2.8
Income tax expense (benefit) 0.1 (0.2) 0.2 (0.1)
Net income 3.4 2.1 4.7 2.9
Less: Net income attributable to non-controlling interests 1.6 1.2 2.6 2.1
Net income attributed to Cott Corporation 1.8 0.9 2.1 0.8
Comprehensive income (loss) attributed to Cott Corporation 3.5 2.5 4.1 (0.1)
Elimination Entries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net (6.8) (9.0) (12.6) (17.2)
Cost of sales (6.8) (9.0) (12.6) (17.2)
Equity income (loss) (19.7) (29.7) (21.0) (43.9)
Net income (19.7) (29.7) (21.0) (43.9)
Net income attributed to Cott Corporation (19.7) (29.7) (21.0) (43.9)
Comprehensive income (loss) attributed to Cott Corporation $ (23.2) $ (10.7) $ 24.2 $ 45.3