XML 166 R152.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor Subsidiaries (Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Consolidating Balance Sheet (Detail) - USD ($)
$ in Millions
Dec. 31, 2016
Jan. 02, 2016
Jan. 03, 2015
Dec. 28, 2013
Condensed Financial Statements, Captions [Line Items]        
Cash & cash equivalents $ 118.1 $ 77.1 $ 86.2 $ 47.2
Accounts receivable, net of allowance 403.9 293.3    
Inventories 301.4 249.4    
Prepaid expenses and other assets 29.8 18.8    
Total current assets 853.2 638.6    
Property, plant & equipment, net 929.9 769.8    
Goodwill 1,175.4 759.6 743.6  
Intangible assets, net 939.7 684.1    
Deferred tax assets 0.2 7.6    
Other assets, net 41.3 27.6    
Total assets 3,939.7 2,887.3    
Short-term borrowings 207.0 122.0    
Current maturities of long-term debt 5.7 3.4    
Accounts payable and accrued liabilities 597.4 437.6    
Total current liabilities 810.1 563.0    
Long-term debt 1,988.0 1,525.4    
Deferred tax liabilities 157.8 76.5    
Other long-term liabilities 110.0 76.5    
Total liabilities 3,065.9 2,241.4    
Equity        
Common shares, no par 909.3 534.7    
Additional paid-in-capital 54.2 51.2    
Retained earnings (deficit) 22.9 129.6    
Accumulated other comprehensive (loss) income (117.9) (76.2) (51.0) (16.8)
Total Cott Corporation equity 868.5 639.3    
Non-controlling interests 5.3 6.6    
Total equity 873.8 645.9 548.9 604.4
Total liabilities and equity 3,939.7 2,887.3    
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Cash & cash equivalents 118.1 77.1 86.2 47.2
Accounts receivable, net of allowance 403.9 293.3    
Inventories 301.4 249.4    
Prepaid expenses and other assets 29.8 18.8    
Total current assets 853.2 638.6    
Property, plant & equipment, net 929.9 769.8    
Goodwill 1,175.4 759.6    
Intangible assets, net 939.7 684.1    
Deferred tax assets 0.2 7.6    
Other assets, net 41.3 27.6    
Total assets 3,939.7 2,887.3    
Short-term borrowings 207.0 122.0    
Current maturities of long-term debt 5.7 3.4    
Accounts payable and accrued liabilities 597.4 437.6    
Total current liabilities 810.1 563.0    
Long-term debt 1,988.0 1,525.4    
Deferred tax liabilities 157.8 76.5    
Other long-term liabilities 110.0 76.5    
Total liabilities 3,065.9 2,241.4    
Equity        
Common shares, no par 909.3 534.7    
Additional paid-in-capital 54.2 51.2    
Retained earnings (deficit) 22.9 129.6    
Accumulated other comprehensive (loss) income (117.9) (76.2)    
Total Cott Corporation equity 868.5 639.3    
Non-controlling interests 5.3 6.6    
Total equity 873.8 645.9    
Total liabilities and equity 3,939.7 2,887.3    
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Accounts receivable, net of allowance (233.6) (163.1)    
Total current assets (233.6) (163.1)    
Deferred tax assets (6.0) (38.2)    
Due from affiliates (1,866.5) (990.2)    
Investments in subsidiaries (2,199.0) (1,726.1)    
Total assets (4,305.1) (2,917.6)    
Accounts payable and accrued liabilities (233.6) (163.1)    
Total current liabilities (233.6) (163.1)    
Deferred tax liabilities (6.0) (38.2)    
Due to affiliates (1,866.5) (990.2)    
Total liabilities (2,106.1) (1,191.5)    
Equity        
Common shares, no par (2,633.2) (2,227.0)    
Retained earnings (deficit) 600.9 524.0    
Accumulated other comprehensive (loss) income (166.7) (23.1)    
Total Cott Corporation equity (2,199.0) (1,726.1)    
Total equity (2,199.0) (1,726.1)    
Total liabilities and equity (4,305.1) (2,917.6)    
Cott Corporation [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Cash & cash equivalents 4.8 20.8 6.2 1.5
Accounts receivable, net of allowance 27.4 18.3    
Inventories 14.0 13.0    
Prepaid expenses and other assets 1.4 2.2    
Total current assets 47.6 54.3    
Property, plant & equipment, net 27.5 29.7    
Goodwill 20.3 19.8    
Intangible assets, net 0.1 0.1    
Deferred tax assets   7.4    
Other assets, net 1.2 0.7    
Due from affiliates 943.2 400.1    
Investments in subsidiaries 361.9 176.3    
Total assets 1,401.8 688.4    
Accounts payable and accrued liabilities 66.5 47.6    
Total current liabilities 66.5 47.6    
Long-term debt 464.3      
Deferred tax liabilities 1.0      
Other long-term liabilities 0.5 0.5    
Due to affiliates 1.0 1.0    
Total liabilities 533.3 49.1    
Equity        
Common shares, no par 909.3 534.7    
Additional paid-in-capital 54.2 51.2    
Retained earnings (deficit) 22.9 129.6    
Accumulated other comprehensive (loss) income (117.9) (76.2)    
Total Cott Corporation equity 868.5 639.3    
Total equity 868.5 639.3    
Total liabilities and equity 1,401.8 688.4    
Cott Beverages Inc. [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Cash & cash equivalents 3.1 1.0 8.6 1.1
Accounts receivable, net of allowance 73.3 63.3    
Inventories 72.0 76.7    
Prepaid expenses and other assets 4.3 5.2    
Total current assets 152.7 146.2    
Property, plant & equipment, net 154.4 163.3    
Goodwill 4.5 4.5    
Intangible assets, net 66.2 69.8    
Deferred tax assets 6.0 38.2    
Other assets, net 17.0 9.4    
Due from affiliates 580.2 587.5    
Investments in subsidiaries 847.3 847.3    
Total assets 1,828.3 1,866.2    
Short-term borrowings 207.0 122.0    
Current maturities of long-term debt 2.5 2.6    
Accounts payable and accrued liabilities 261.9 234.6    
Total current liabilities 471.4 359.2    
Long-term debt 1,135.6 1,134.1    
Other long-term liabilities 24.4 20.0    
Due to affiliates 142.1 1.6    
Total liabilities 1,773.5 1,514.9    
Equity        
Common shares, no par 834.8 701.5    
Retained earnings (deficit) (759.9) (333.5)    
Accumulated other comprehensive (loss) income (20.1) (16.7)    
Total Cott Corporation equity 54.8 351.3    
Total equity 54.8 351.3    
Total liabilities and equity 1,828.3 1,866.2    
Guarantor Subsidiaries [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Cash & cash equivalents 71.7 50.2 64.0 39.1
Accounts receivable, net of allowance 443.1 361.8    
Inventories 194.3 154.1    
Prepaid expenses and other assets 19.4 11.0    
Total current assets 728.5 577.1    
Property, plant & equipment, net 640.8 570.1    
Goodwill 867.9 735.3    
Intangible assets, net 675.6 611.4    
Other assets, net 20.7 17.5    
Due from affiliates 343.1 2.6    
Investments in subsidiaries 989.8 702.5    
Total assets 4,266.4 3,216.5    
Current maturities of long-term debt 0.2 0.4    
Accounts payable and accrued liabilities 369.3 310.2    
Total current liabilities 369.5 310.6    
Long-term debt 385.3 391.3    
Deferred tax liabilities 136.2 114.7    
Other long-term liabilities 63.5 54.9    
Due to affiliates 1,233.6 959.4    
Total liabilities 2,188.1 1,830.9    
Equity        
Common shares, no par 1,648.7 1,486.9    
Retained earnings (deficit) 251.9 (132.1)    
Accumulated other comprehensive (loss) income 177.7 30.8    
Total Cott Corporation equity 2,078.3 1,385.6    
Total equity 2,078.3 1,385.6    
Total liabilities and equity 4,266.4 3,216.5    
Non-Guarantor Subsidiaries [Member] | Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Cash & cash equivalents 38.5 5.1 $ 7.4 $ 5.5
Accounts receivable, net of allowance 93.7 13.0    
Inventories 21.1 5.6    
Prepaid expenses and other assets 4.7 0.4    
Total current assets 158.0 24.1    
Property, plant & equipment, net 107.2 6.7    
Goodwill 282.7      
Intangible assets, net 197.8 2.8    
Deferred tax assets 0.2 0.2    
Other assets, net 2.4      
Total assets 748.3 33.8    
Current maturities of long-term debt 3.0 0.4    
Accounts payable and accrued liabilities 133.3 8.3    
Total current liabilities 136.3 8.7    
Long-term debt 2.8      
Deferred tax liabilities 26.6      
Other long-term liabilities 21.6 1.1    
Due to affiliates 489.8 28.2    
Total liabilities 677.1 38.0    
Equity        
Common shares, no par 149.7 38.6    
Retained earnings (deficit) (92.9) (58.4)    
Accumulated other comprehensive (loss) income 9.1 9.0    
Total Cott Corporation equity 65.9 (10.8)    
Non-controlling interests 5.3 6.6    
Total equity 71.2 (4.2)    
Total liabilities and equity $ 748.3 $ 33.8