XML 84 R73.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor Subsidiaries (Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Condensed Consolidating Statements of Operations (Detail) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jul. 01, 2017
Jul. 02, 2016
Jul. 01, 2017
Jul. 02, 2016
Condensed Financial Statements, Captions [Line Items]        
Revenue, net $ 1,014.1 $ 765.0 $ 1,910.5 $ 1,463.4
Cost of sales 671.8 512.4 1,257.6 996.8
Gross profit 342.3 252.6 652.9 466.6
Selling, general and administrative expenses 299.7 202.1 590.8 399.1
(Gain) loss on disposal of property, plant & equipment, net 4.0 2.2 5.4 3.1
Acquisition and integration expenses 8.0 11.7 15.3 13.1
Operating (loss) income 30.6 36.6 41.4 51.3
Other expense (income), net 18.2 3.0 26.6 0.8
(Loss) income before income taxes (20.9) 6.6 (54.2) (4.3)
Income tax (benefit) expense 1.4 (2.3) 2.5 (11.8)
Net (loss) income (22.3) 8.9 (56.7) 7.5
Less: Net income attributable to non-controlling interests 2.3 1.5 4.3 2.9
Comprehensive (loss) income attributed to Cott Corporation (15.8) (4.6) (40.0) (10.0)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 1,014.1 765.0 1,910.5 1,463.4
Cost of sales 671.8 512.4 1,257.6 996.8
Gross profit 342.3 252.6 652.9 466.6
Selling, general and administrative expenses 299.7 202.1 590.8 399.1
(Gain) loss on disposal of property, plant & equipment, net 4.0 2.2 5.4 3.1
Acquisition and integration expenses 8.0 11.7 15.3 13.1
Operating (loss) income 30.6 36.6 41.4 51.3
Other expense (income), net 18.2 3.0 26.6 0.8
Income tax expense (benefit) 33.3 27.0 69.0 54.8
(Loss) income before income taxes (20.9) 6.6 (54.2) (4.3)
Income tax (benefit) expense 1.4 2.3 2.5 (11.8)
Net (loss) income (22.3) 8.9 (56.7) 7.5
Less: Net income attributable to non-controlling interests 2.3 1.5 4.3 2.9
Net (loss) income attributed to Cott Corporation (24.6) 7.4 (61.0) 4.6
Comprehensive (loss) income attributed to Cott Corporation (15.8) (4.6) (40.0) (10.0)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net (13.7) (14.7) (24.9) (28.5)
Cost of sales (13.7) (14.7) (24.9) (28.5)
Equity (loss) income 15.4 (18.4) 41.5 (17.4)
Net (loss) income 15.4 (18.4) 41.5 (17.4)
Net (loss) income attributed to Cott Corporation 15.4 (18.4) 41.5 (17.4)
Comprehensive (loss) income attributed to Cott Corporation 51.6 (78.5) 80.5 (102.0)
Cott Corporation [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 46.3 48.2 81.0 82.0
Cost of sales 38.9 38.9 69.5 68.6
Gross profit 7.4 9.3 11.5 13.4
Selling, general and administrative expenses 8.6 16.8 15.1 22.3
Operating (loss) income (1.2) (7.5) (3.6) (8.9)
Other expense (income), net   1.8 0.3 0.2
Intercompany interest (income) expense, net (1.5)   (3.0)  
Income tax expense (benefit) 7.2 0.2 14.2 0.4
(Loss) income before income taxes (6.9) (9.5) (15.1) (9.5)
Equity (loss) income (17.7) 16.9 (45.9) 14.1
Net (loss) income (24.6) 7.4 (61.0) 4.6
Net (loss) income attributed to Cott Corporation (24.6) 7.4 (61.0) 4.6
Comprehensive (loss) income attributed to Cott Corporation (15.8) (4.6) (40.0) (10.0)
DSS Group Inc [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 265.6 259.0 514.4 502.1
Cost of sales 103.0 98.9 200.5 196.3
Gross profit 162.6 160.1 313.9 305.8
Selling, general and administrative expenses 140.2 141.2 280.0 278.4
(Gain) loss on disposal of property, plant & equipment, net 4.3 1.4 6.0 3.2
Acquisition and integration expenses 1.5 1.1 3.1 2.0
Operating (loss) income 16.6 16.4 24.8 22.2
Other expense (income), net (1.1) (0.3) (1.7) (1.3)
Intercompany interest (income) expense, net 10.9 10.8 21.7 21.6
Income tax expense (benefit) 5.9 7.2 13.2 14.6
(Loss) income before income taxes 0.9 (1.3) (8.4) (12.7)
Income tax (benefit) expense 0.4 0.4 0.8 (4.6)
Net (loss) income 0.5 (0.9) (9.2) (8.1)
Net (loss) income attributed to Cott Corporation 0.5 (0.9) (9.2) (8.1)
Comprehensive (loss) income attributed to Cott Corporation 0.5 (0.9) (9.2) (8.1)
Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 577.8 437.3 1,084.2 844.1
Cost of sales 482.0 360.6 899.2 708.8
Gross profit 95.8 76.7 185.0 135.3
Selling, general and administrative expenses 87.3 41.1 174.3 92.7
(Gain) loss on disposal of property, plant & equipment, net (0.4) 0.8 (0.7) (0.1)
Acquisition and integration expenses 3.7 10.6 6.3 11.1
Operating (loss) income 5.2 24.2 5.1 31.6
Other expense (income), net 18.5 1.4 28.0 1.8
Intercompany interest (income) expense, net (4.9) (10.8) (10.0) (21.6)
Income tax expense (benefit) 20.1 19.6 41.6 39.8
(Loss) income before income taxes (28.5) 14.0 (54.5) 11.6
Income tax (benefit) expense (3.8) 1.9 (3.3) (7.3)
Equity (loss) income 2.3 1.5 4.4 3.3
Net (loss) income (22.4) 17.4 (46.8) 22.2
Net (loss) income attributed to Cott Corporation (22.4) 17.4 (46.8) 22.2
Comprehensive (loss) income attributed to Cott Corporation (56.7) 75.4 (90.7) 106.7
Non-Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 138.1 35.2 255.8 63.7
Cost of sales 61.6 28.7 113.3 51.6
Gross profit 76.5 6.5 142.5 12.1
Selling, general and administrative expenses 63.6 3.0 121.4 5.7
(Gain) loss on disposal of property, plant & equipment, net 0.1   0.1  
Acquisition and integration expenses 2.8   5.9  
Operating (loss) income 10.0 3.5 15.1 6.4
Other expense (income), net 0.8 0.1   0.1
Intercompany interest (income) expense, net (4.5)   (8.7)  
Income tax expense (benefit) 0.1      
(Loss) income before income taxes 13.6 3.4 23.8 6.3
Income tax (benefit) expense 4.8   5.0 0.1
Net (loss) income 8.8 3.4 18.8 6.2
Less: Net income attributable to non-controlling interests 2.3 1.5 4.3 2.9
Net (loss) income attributed to Cott Corporation 6.5 1.9 14.5 3.3
Comprehensive (loss) income attributed to Cott Corporation $ 4.6 $ 4.0 $ 19.4 $ 3.4