XML 96 R82.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 9 Months Ended
Sep. 27, 2014
Sep. 28, 2013
Sep. 27, 2014
Sep. 28, 2013
Condensed Financial Statements, Captions [Line Items]        
Revenue, net $ 535.0 $ 543.2 $ 1,561.0 $ 1,612.4
Cost of sales 471.5 478.2 1,373.4 1,414.4
Gross profit 63.5 65.0 187.6 198.0
Selling, general and administrative expenses 45.0 37.9 134.2 120.9
Loss on disposal of property, plant & equipment 0.7 1.1 1.2 1.4
Restructuring and asset impairments        
Restructuring 0.1 0 2.4 2.0
Asset impairments (0.2) 0 1.7 0
Operating (loss) income 17.9 26.0 48.1 73.7
Other (income) expense, net 5.4 (0.7) 22.9 (0.4)
Intercompany interest (income) expense, net 0 0 0 0
Interest (income) expense, net 9.0 13.3 27.2 39.4
Income (loss) before income taxes 3.5 13.4 (2.0) 34.7
Income tax (benefit) expense 1.8 0.1 3.4 2.3
Equity (loss) income 0 0 0 0
Net income (loss) 1.7 13.3 (5.4) 32.4
Less: Net income attributable to non-controlling interests 1.3 1.3 4.1 3.9
Net (loss) income attributed to Cott Corporation 0.4 12.0 (9.5) 28.5
Comprehensive (loss) income attributed to Cott Corporation (15.5) 23.8 (18.7) 23.9
Cott Corporation [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 42.4 42.5 129.4 131.9
Cost of sales 36.2 39.2 111.7 114.5
Gross profit 6.2 3.3 17.7 17.4
Selling, general and administrative expenses 5.8 6.8 18.4 22.3
Loss on disposal of property, plant & equipment 0.2 0.1 0.2 0.1
Restructuring and asset impairments        
Restructuring 0.1   2.1 0.5
Asset impairments     0.9  
Operating (loss) income 0.1 (3.6) (3.9) (5.5)
Other (income) expense, net 0.4 (0.1) (9.1) (0.1)
Interest (income) expense, net 0.1 (0.1) 0.2 (0.2)
Income (loss) before income taxes (0.4) (3.4) 5.0 (5.2)
Income tax (benefit) expense   (2.8) (1.4) (2.1)
Equity (loss) income 0.8 12.6 (15.9) 31.6
Net income (loss) 0.4 12.0 (9.5) 28.5
Net (loss) income attributed to Cott Corporation 0.4 12.0 (9.5) 28.5
Comprehensive (loss) income attributed to Cott Corporation (15.5) 23.8 (18.7) 23.9
Cott Beverages Inc. [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 187.1 197.6 562.0 605.5
Cost of sales 162.6 170.5 487.4 520.1
Gross profit 24.5 27.1 74.6 85.4
Selling, general and administrative expenses 24.1 14.9 74.0 53.8
Loss on disposal of property, plant & equipment 0.3 0.4 0.8 0.7
Restructuring and asset impairments        
Restructuring     0.2 0.5
Operating (loss) income 0.1 11.8 (0.4) 30.4
Other (income) expense, net 4.6   21.7  
Intercompany interest (income) expense, net (4.6) (3.0) (12.0) (8.7)
Interest (income) expense, net 8.5 13.1 26.0 39.1
Income (loss) before income taxes (8.4) 1.7 (36.1)  
Income tax (benefit) expense 1.7 3.9 4.6 5.5
Equity (loss) income 1.4 1.3 4.1 3.9
Net income (loss) (8.7) (0.9) (36.6) (1.6)
Net (loss) income attributed to Cott Corporation (8.7) (0.9) (36.6) (1.6)
Comprehensive (loss) income attributed to Cott Corporation (36.0) 28.9 (42.7) (2.1)
Guarantor Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 282.6 271.5 803.2 777.4
Cost of sales 254.6 241.3 722.7 695.9
Gross profit 28.0 30.2 80.5 81.5
Selling, general and administrative expenses 13.1 13.2 35.4 37.7
Loss on disposal of property, plant & equipment 0.2 0.6 0.2 0.6
Restructuring and asset impairments        
Restructuring     0.1 0.7
Asset impairments (0.2)   0.8  
Operating (loss) income 14.9 16.4 44.0 42.5
Other (income) expense, net 0.4 (0.6) 10.2 (0.3)
Intercompany interest (income) expense, net 4.6 3.0 12.0 8.7
Interest (income) expense, net 0.3 0.2 0.9 0.4
Income (loss) before income taxes 9.6 13.8 20.9 33.7
Income tax (benefit) expense 0.1 (1.2) 0.1 (1.5)
Equity (loss) income 1.8 (0.3) 8.8 (0.9)
Net income (loss) 11.3 14.7 29.6 34.3
Net (loss) income attributed to Cott Corporation 11.3 14.7 29.6 34.3
Comprehensive (loss) income attributed to Cott Corporation 4.3 30.6 57.8 33.3
Non-Guarantor Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 35.7 37.4 104.0 116.0
Cost of sales 30.9 33.0 89.2 102.3
Gross profit 4.8 4.4 14.8 13.7
Selling, general and administrative expenses 2.0 3.0 6.4 7.1
Restructuring and asset impairments        
Restructuring       0.3
Operating (loss) income 2.8 1.4 8.4 6.3
Other (income) expense, net     0.1  
Interest (income) expense, net 0.1 0.1 0.1 0.1
Income (loss) before income taxes 2.7 1.3 8.2 6.2
Income tax (benefit) expense   0.2 0.1 0.4
Net income (loss) 2.7 1.1 8.1 5.8
Less: Net income attributable to non-controlling interests 1.3 1.3 4.1 3.9
Net (loss) income attributed to Cott Corporation 1.4 (0.2) 4.0 1.9
Comprehensive (loss) income attributed to Cott Corporation 3.0   4.8 4.1
Elimination Entries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Revenue, net (12.8) (5.8) (37.6) (18.4)
Cost of sales (12.8) (5.8) (37.6) (18.4)
Restructuring and asset impairments        
Equity (loss) income (4.0) (13.6) 3.0 (34.6)
Net income (loss) (4.0) (13.6) 3.0 (34.6)
Net (loss) income attributed to Cott Corporation (4.0) (13.6) 3.0 (34.6)
Comprehensive (loss) income attributed to Cott Corporation $ 28.7 $ (59.5) $ (19.9) $ (35.3)