XML 24 R79.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries - Condensed Consolidating Statement of Operations (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 28, 2014
Jun. 29, 2013
Jun. 28, 2014
Jun. 29, 2013
Condensed Financial Statements, Captions [Line Items]        
Revenue, net $ 550.9 $ 563.8 $ 1,026.0 $ 1,069.2
Cost of sales 477.1 487.2 901.9 936.2
Gross profit 73.8 76.6 124.1 133.0
Selling, general and administrative expenses 46.9 41.7 89.2 83.0
Loss on disposal of property, plant & equipment 0.4 0.3 0.5 0.3
Restructuring and asset impairments        
Restructuring 0.1 2.0 2.3 2.0
Asset impairments 0.3 0 1.9 0
Operating (loss) income 26.1 32.6 30.2 47.7
Other (income) expense, net 19.8   17.5 0.3
Interest (income) expense, net 8.4 12.8 18.2 26.1
(Loss) income before income taxes (2.1) 19.8 (5.5) 21.3
Income tax (benefit) expense 2.5 1.7 1.6 2.2
Net (loss) income (4.6) 18.1 (7.1) 19.1
Less: Net income attributable to non-controlling interests 1.4 1.6 2.8 2.6
Net (loss) income attributed to Cott Corporation (6.0) 16.5 (9.9) 16.5
Comprehensive income (loss) attributed to Cott Corporation 2.4 12.1 (3.2) 0.1
Cott Corporation [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 49.8 50.4 87.0 89.4
Cost of sales 41.3 41.5 75.5 75.3
Gross profit 8.5 8.9 11.5 14.1
Selling, general and administrative expenses 6.1 8.4 12.6 15.5
Restructuring and asset impairments        
Restructuring 0.1 0.5 2.0 0.5
Asset impairments     0.9  
Operating (loss) income 2.3   (4.0) (1.9)
Other (income) expense, net (9.7) (0.2) (9.5)  
Interest (income) expense, net     0.1 (0.1)
(Loss) income before income taxes 12.0 0.2 5.4 (1.8)
Income tax (benefit) expense (0.4) 0.4 (1.4) 0.7
Equity (loss) income (18.4) 16.7 (16.7) 19.0
Net (loss) income (6.0) 16.5 (9.9) 16.5
Net (loss) income attributed to Cott Corporation (6.0) 16.5 (9.9) 16.5
Comprehensive income (loss) attributed to Cott Corporation 2.4 12.1 (3.2) 0.1
Cott Beverages Inc. [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 199.8 212.6 374.9 407.9
Cost of sales 169.4 181.4 324.8 349.6
Gross profit 30.4 31.2 50.1 58.3
Selling, general and administrative expenses 25.4 18.7 49.9 38.9
Loss on disposal of property, plant & equipment 0.4 0.3 0.5 0.3
Restructuring and asset impairments        
Restructuring   0.5 0.2 0.5
Operating (loss) income 4.6 11.7 (0.5) 18.6
Other (income) expense, net 19.7   17.1  
Intercompany interest (income) expense, net (3.9) (2.8) (7.4) (5.7)
Interest (income) expense, net 8.5 12.7 17.5 26.0
(Loss) income before income taxes (19.7) 1.8 (27.7) (1.7)
Income tax (benefit) expense 2.6 1.7 2.9 1.6
Equity (loss) income 1.4 1.5 2.7 2.6
Net (loss) income (20.9) 1.6 (27.9) (0.7)
Net (loss) income attributed to Cott Corporation (20.9) 1.6 (27.9) (0.7)
Comprehensive income (loss) attributed to Cott Corporation (3.8) 3.0 (6.7) (31.0)
Guarantor Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 278.3 266.1 520.6 505.9
Cost of sales 248.7 235.3 468.1 454.6
Gross profit 29.6 30.8 52.5 51.3
Selling, general and administrative expenses 13.1 12.6 22.3 24.5
Restructuring and asset impairments        
Restructuring   0.7 0.1 0.7
Asset impairments 0.3   1.0  
Operating (loss) income 16.2 17.5 29.1 26.1
Other (income) expense, net 9.8 0.3 9.8 0.3
Intercompany interest (income) expense, net 3.9 2.8 7.4 5.7
Interest (income) expense, net (0.1) 0.1 0.6 0.2
(Loss) income before income taxes 2.6 14.3 11.3 19.9
Income tax (benefit) expense 0.3 (0.5)   (0.3)
Equity (loss) income 13.8 1.5 7.0 (0.6)
Net (loss) income 16.1 16.3 18.3 19.6
Net (loss) income attributed to Cott Corporation 16.1 16.3 18.3 19.6
Comprehensive income (loss) attributed to Cott Corporation 37.3 16.7 42.7 2.7
Non-Guarantor Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 36.0 41.5 68.3 78.6
Cost of sales 30.7 35.8 58.3 69.3
Gross profit 5.3 5.7 10.0 9.3
Selling, general and administrative expenses 2.3 2.0 4.4 4.1
Restructuring and asset impairments        
Restructuring   0.3   0.3
Operating (loss) income 3.0 3.4 5.6 4.9
Other (income) expense, net   (0.1) 0.1  
(Loss) income before income taxes 3.0 3.5 5.5 4.9
Income tax (benefit) expense   0.1 0.1 0.2
Net (loss) income 3.0 3.4 5.4 4.7
Less: Net income attributable to non-controlling interests 1.4 1.6 2.8 2.6
Net (loss) income attributed to Cott Corporation 1.6 1.8 2.6 2.1
Comprehensive income (loss) attributed to Cott Corporation 0.9 3.5 1.8 4.1
Elimination Entries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net (13.0) (6.8) (24.8) (12.6)
Cost of sales (13.0) (6.8) (24.8) (12.6)
Restructuring and asset impairments        
Equity (loss) income 3.2 (19.7) 7.0 (21.0)
Net (loss) income 3.2 (19.7) 7.0 (21.0)
Net (loss) income attributed to Cott Corporation 3.2 (19.7) 7.0 (21.0)
Comprehensive income (loss) attributed to Cott Corporation $ (34.4) $ (23.2) $ (37.8) $ 24.2