XML 95 R83.htm IDEA: XBRL DOCUMENT v3.8.0.1
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 9 Months Ended
Sep. 30, 2017
Oct. 01, 2016
Sep. 30, 2017
Oct. 01, 2016
Condensed Financial Statements, Captions [Line Items]        
Revenue, net $ 580.9 $ 476.7 $ 1,698.4 $ 1,102.0
Cost of sales 288.1 229.0 849.7 510.4
Gross profit 292.8 247.7 848.7 591.6
Selling, general and administrative expenses 262.8 225.3 777.8 547.7
(Gain) loss on disposal of property, plant & equipment, net (0.4) 1.4 4.8 4.6
Acquisition and integration expenses 3.2 7.4 17.2 20.5
Operating (loss) income 27.2 13.6 48.9 18.8
Other expense (income), net 1.5 0.2 (1.1)  
Income (loss) from continuing operations before income taxes 2.5 (1.1) (12.1) (10.4)
Income tax (benefit) expense 0.9 2.9 1.0 (4.8)
Net income (loss) from continuing operations 1.6 (4.0) (13.1) (5.6)
Net income (loss) 44.6 (1.1) (12.1) 6.4
Net income (loss) attributable to Cott Corporation 42.5 (2.6) (18.5) 2.0
Comprehensive (loss) income attributable to Cott Corporation 46.7 (7.8) 6.7 (17.8)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 580.9 476.7 1,698.4 1,102.0
Cost of sales 288.1 229.0 849.7 510.4
Gross profit 292.8 247.7 848.7 591.6
Selling, general and administrative expenses 262.8 225.3 777.8 547.7
(Gain) loss on disposal of property, plant & equipment, net (0.4) 1.4 4.8 4.6
Acquisition and integration expenses 3.2 7.4 17.2 20.5
Operating (loss) income 27.2 13.6 48.9 18.8
Other expense (income), net 1.5 0.2 (1.1)  
Interest expense (income), net 23.2 14.5 62.1 29.2
Income (loss) from continuing operations before income taxes 2.5 (1.1) (12.1) (10.4)
Income tax (benefit) expense 0.9 2.9 1.0 (4.8)
Net income (loss) from continuing operations 1.6 (4.0) (13.1) (5.6)
Net (loss) income from discontinued operations, net of income taxes 43.0 2.9 1.0 12.0
Net income (loss) 44.6 (1.1) (12.1) 6.4
Less: Net income attributable to non-controlling interests 2.1 1.5 6.4 4.4
Net income (loss) attributable to Cott Corporation 42.5 (2.6) (18.5) 2.0
Comprehensive (loss) income attributable to Cott Corporation 46.7 (7.8) 6.7 (17.8)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Intercompany interest expense (income), net (8.0) (6.0) (3.3) (19.5)
Income (loss) from continuing operations before income taxes 8.0 6.0 3.3 19.5
Equity income (43.5) (8.7) (0.7) (22.9)
Net income (loss) from continuing operations (35.5) (2.7) 2.6 (3.4)
Net (loss) income from discontinued operations, net of income taxes (0.9) (10.6) (9.0) (30.6)
Net income (loss) (36.4) (13.3) (6.4) (34.0)
Net income (loss) attributable to Cott Corporation (36.4) (13.3) (6.4) (34.0)
Comprehensive (loss) income attributable to Cott Corporation (10.3) (120.8) 58.7 (226.1)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Cott Corporation [Member]        
Condensed Financial Statements, Captions [Line Items]        
Selling, general and administrative expenses 1.2 1.6 4.1 12.6
Operating (loss) income (1.2) (1.6) (4.1) (12.6)
Interest expense (income), net 7.5 7.4 21.6 7.4
Income (loss) from continuing operations before income taxes (8.7) (9.0) (25.7) (20.0)
Income tax (benefit) expense   7.6   7.4
Equity income 43.4 8.7 0.6 22.9
Net income (loss) from continuing operations 34.7 (7.9) (25.1) (4.5)
Net (loss) income from discontinued operations, net of income taxes 7.8 5.3 6.6 6.5
Net income (loss) 42.5 (2.6) (18.5) 2.0
Net income (loss) attributable to Cott Corporation 42.5 (2.6) (18.5) 2.0
Comprehensive (loss) income attributable to Cott Corporation 46.7 (7.8) 6.7 (17.8)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Subsidiaries [Member] | DSS Group Inc [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 271.9 262.2 786.3 764.3
Cost of sales 105.4 101.2 305.9 297.5
Gross profit 166.5 161.0 480.4 466.8
Selling, general and administrative expenses 143.7 143.9 423.4 422.3
(Gain) loss on disposal of property, plant & equipment, net 0.3 1.6 6.3 4.8
Acquisition and integration expenses 2.5 (1.4) 5.9 0.6
Operating (loss) income 20.0 16.9 44.8 39.1
Other expense (income), net 0.3 (0.3) (1.4) (1.6)
Intercompany interest expense (income), net 54.2 10.8 32.5 32.4
Interest expense (income), net 5.2 7.4 18.4 22.0
Income (loss) from continuing operations before income taxes (39.7) (1.0) (4.7) (13.7)
Income tax (benefit) expense 0.4 (0.2) 1.2 (4.8)
Net income (loss) from continuing operations (40.1) (0.8) (5.9) (8.9)
Net income (loss) (40.1) (0.8) (5.9) (8.9)
Net income (loss) attributable to Cott Corporation (40.1) (0.8) (5.9) (8.9)
Comprehensive (loss) income attributable to Cott Corporation (40.1) (0.8) (5.9) (8.9)
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Guarantor Subsidiaries [Member] | DSS Group Inc [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 198.7 144.6 607.6 267.8
Cost of sales 145.9 103.0 443.8 188.1
Gross profit 52.8 41.6 163.8 79.7
Selling, general and administrative expenses 57.0 38.7 171.6 71.7
(Gain) loss on disposal of property, plant & equipment, net (0.6) (0.2) (1.5) (0.2)
Acquisition and integration expenses 2.2 7.4 6.9 18.5
Operating (loss) income (5.8) (4.3) (13.2) (10.3)
Other expense (income), net 1.3 (0.6) 0.9 0.5
Intercompany interest expense (income), net (33.4) (0.6) (21.6) 0.4
Interest expense (income), net 10.5   22.1  
Income (loss) from continuing operations before income taxes 15.8 (3.1) (14.6) (11.2)
Income tax (benefit) expense 0.5 (4.9) (5.3) (7.6)
Equity income 0.1   0.1  
Net income (loss) from continuing operations 15.4 1.8 (9.2) (3.6)
Net (loss) income from discontinued operations, net of income taxes 32.8 5.0 (7.4) 26.7
Net income (loss) 48.2 6.8 (16.6) 23.1
Net income (loss) attributable to Cott Corporation 48.2 6.8 (16.6) 23.1
Comprehensive (loss) income attributable to Cott Corporation (27.4) 110.4 (81.3) 211.2
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Non-Guarantor Subsidiaries [Member] | DSS Group Inc [Member]        
Condensed Financial Statements, Captions [Line Items]        
Revenue, net 110.3 69.9 304.5 69.9
Cost of sales 36.8 24.8 100.0 24.8
Gross profit 73.5 45.1 204.5 45.1
Selling, general and administrative expenses 60.9 41.1 178.7 41.1
(Gain) loss on disposal of property, plant & equipment, net (0.1)      
Acquisition and integration expenses (1.5) 1.4 4.4 1.4
Operating (loss) income 14.2 2.6 21.4 2.6
Other expense (income), net (0.1) 1.1 (0.6) 1.1
Intercompany interest expense (income), net (12.8) (4.2) (7.6) (13.3)
Interest expense (income), net   (0.3)   (0.2)
Income (loss) from continuing operations before income taxes 27.1 6.0 29.6 15.0
Income tax (benefit) expense   0.4 5.1 0.2
Net income (loss) from continuing operations 27.1 5.6 24.5 14.8
Net (loss) income from discontinued operations, net of income taxes 3.3 3.2 10.8 9.4
Net income (loss) 30.4 8.8 35.3 24.2
Less: Net income attributable to non-controlling interests 2.1 1.5 6.4 4.4
Net income (loss) attributable to Cott Corporation 28.3 7.3 28.9 19.8
Comprehensive (loss) income attributable to Cott Corporation $ 23.0 $ 11.2 $ 28.5 $ 23.8