XML 29 R127.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries (Condensed Consolidating Statement Of Cash Flows) (Details) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2011
Jan. 01, 2011
Jan. 02, 2010
Operating Activities      
Net income $ 41.2 $ 59.8 $ 86.1
Depreciation & amortization 95.3 74.0 66.2
Amortization Of Financing Fees 3.9 2.7 1.5
Share-based compensation expense 2.9 4.7 1.3
Increase (decrease) in deferred income taxes (3.7) 17.0 6.2
Write-off of financing fees   1.4  
Loss (gain) on disposal of property, plant & equipment 1.2 1.1 0.5
Loss on buyback of Notes   0.1 1.5
Asset impairments     0.1
Asset impairments 0.6   3.6
Intangible asset impairments 1.4   3.5
Intangible asset impairments     3.5
Contingent consideration earn-out adjustment   (20.3)  
Contract termination loss   3.6  
Contract termination payments (3.1) (5.4) (3.8)
Other non-cash items 4.9 5.5 2.7
Other non-cash items     2.6
Net change in operating assets and liabilities 18.9 34.2 (10.6)
Net cash provided by operating activities 163.5 178.4 155.1
Investing Activities      
Acquisition (34.3) (507.7)  
Additions to property, plant & equipment (48.8) (44.0) (32.3)
Additions to intangibles and other assets (5.7) (4.2) (1.6)
Proceeds from sale of property, plant & equipment 0.4 1.2 1.7
Other investing activities (1.8)    
Net cash used in investing activities (90.2) (554.7) (32.2)
Financing Activities      
Payments of long-term debt (6.8) (18.7) (265.5)
Issuance of long-term debt   375.0 211.9
Borrowings under ABL 224.1 366.5 768.1
Payments under ABL (231.9) (379.0) (856.6)
Distributions to non-controlling interests (6.0) (7.4) (6.6)
Distributions to non-controlling interests     (6.7)
Exercise of options 0.3    
Issuance of common shares, net of offering fees 0.3 71.1 47.5
Financing fees   (14.2) (6.2)
Other financing activities     (0.1)
Net cash (used in) provided by financing activities (20.3) 393.3 (107.5)
Effect of exchange rate changes on cash (0.3) 0.3 0.8
Net increase in cash & cash equivalents 52.7 17.3 16.2
Cash & cash equivalents, beginning of period 48.2 30.9 14.7
Cash & cash equivalents, end of period 100.9 48.2 30.9
Cott Corporation [Member]
     
Operating Activities      
Net income 37.6 54.7 81.5
Depreciation & amortization 6.0 6.3 8.1
Amortization Of Financing Fees 0.3 0.4 0.2
Share-based compensation expense 1.1 0.7 0.1
Increase (decrease) in deferred income taxes 0.4 2.3 3.3
Write-off of financing fees   0.2  
Loss (gain) on disposal of property, plant & equipment     0.2
Loss on buyback of Notes     1.5
Contract termination payments (0.8)    
Equity (loss) income, net of distributions (29.6) (42.9) (62.4)
Intercompany transactions 25.8 8.9 8.6
Other non-cash items (0.1) 2.0  
Net change in operating assets and liabilities (25.7) (35.3) (102.0)
Net cash provided by operating activities 15.0 (2.8) (60.9)
Investing Activities      
Additions to property, plant & equipment (5.2) (5.4) (4.3)
Additions to intangibles and other assets (0.2)    
Advances to affiliates   21.0 (12.6)
Net cash used in investing activities (5.4) 15.6 8.3
Financing Activities      
Payments of long-term debt 0.1 0.1  
Borrowings under ABL     87.0
Payments under ABL     (90.1)
Advances from affiliates (3.6) 8.8 10.0
Intercompany contributions   (89.8)  
Issuance of common shares, net of offering fees   71.1 47.5
Net cash (used in) provided by financing activities (3.5) (9.8) 54.4
Effect of exchange rate changes on cash (0.2) 0.6 0.3
Net increase in cash & cash equivalents 5.9 3.6 2.1
Cash & cash equivalents, beginning of period 7.8 4.2 2.1
Cash & cash equivalents, end of period 13.7 7.8 4.2
Cott Beverages Inc [Member]
     
Operating Activities      
Net income 0.6 0.6 46.7
Depreciation & amortization 35.1 35.4 37.9
Amortization Of Financing Fees 3.3 2.1 1.1
Share-based compensation expense 1.0 3.9 1.2
Increase (decrease) in deferred income taxes 0.1 12.0 2.9
Write-off of financing fees   1.0  
Loss (gain) on disposal of property, plant & equipment 0.4 1.0 0.4
Loss on buyback of Notes   0.1  
Asset impairments     0.1
Asset impairments     3.6
Intangible asset impairments 1.4    
Intangible asset impairments     3.5
Contract termination loss   3.6  
Contract termination payments (2.3) (5.4) (3.8)
Equity (loss) income, net of distributions (4.2) (6.0) (5.7)
Intercompany transactions 9.6 7.7 6.9
Other non-cash items 1.1 3.8  
Other non-cash items     2.6
Net change in operating assets and liabilities 210.4 63.4 64.6
Net cash provided by operating activities 256.5 123.1 158.4
Investing Activities      
Acquisition (34.3) (507.7)  
Additions to property, plant & equipment (33.9) (26.5) (18.4)
Additions to intangibles and other assets (5.3) (4.2) (1.6)
Proceeds from sale of property, plant & equipment 0.4 0.3 1.5
Other investing activities (1.8)    
Net cash used in investing activities (74.9) (538.1) (18.5)
Financing Activities      
Payments of long-term debt (6.4) (18.3) (265.2)
Issuance of long-term debt   375.0 211.9
Borrowings under ABL 224.1 307.1 595.0
Payments under ABL (231.9) (319.3) (679.4)
Advances from affiliates (156.1) 12.3 11.3
Intercompany contributions   71.1  
Exercise of options 0.3    
Financing fees   (14.2) (6.2)
Net cash (used in) provided by financing activities (170.0) 413.7 (132.6)
Net increase in cash & cash equivalents 11.6 (1.3) 7.3
Cash & cash equivalents, beginning of period 9.1 10.4 3.1
Cash & cash equivalents, end of period 20.7 9.1 10.4
Guarantor Subsidiaries [Member]
     
Operating Activities      
Net income 35.0 50.0 70.5
Depreciation & amortization 48.2 26.4 14.6
Amortization Of Financing Fees 0.3 0.2 0.2
Share-based compensation expense 0.7 0.1  
Increase (decrease) in deferred income taxes (3.9) 1.7 0.1
Write-off of financing fees   0.2  
Loss (gain) on disposal of property, plant & equipment 0.8 (0.1) (0.1)
Contingent consideration earn-out adjustment   (20.3)  
Equity (loss) income, net of distributions 0.2 (0.9) (46.7)
Other non-cash items 3.6    
Net change in operating assets and liabilities (198.6) (17.9) (0.5)
Net cash provided by operating activities (113.7) 39.4 38.1
Investing Activities      
Additions to property, plant & equipment (9.5) (10.6) (8.6)
Additions to intangibles and other assets (0.1)    
Proceeds from sale of property, plant & equipment   0.3 0.2
Advances to affiliates (156.1) (12.3) 11.2
Net cash used in investing activities 146.5 (22.6) (19.6)
Financing Activities      
Borrowings under ABL   59.4 86.1
Payments under ABL   (59.7) (87.1)
Advances from affiliates   (21.0) (12.8)
Intercompany contributions   18.7  
Net cash (used in) provided by financing activities   (2.6) (13.8)
Effect of exchange rate changes on cash 0.1 (0.4) 0.1
Net increase in cash & cash equivalents 32.9 13.8 4.8
Cash & cash equivalents, beginning of period 26.0 12.2 7.4
Cash & cash equivalents, end of period 58.9 26.0 12.2
Non-Guarantor Subsidiaries [Member]
     
Operating Activities      
Net income 2.8 4.2 3.5
Depreciation & amortization 6.0 5.9 5.6
Share-based compensation expense 0.1    
Increase (decrease) in deferred income taxes (0.3) 1.1 (0.1)
Loss (gain) on disposal of property, plant & equipment   0.2  
Asset impairments 0.6    
Equity (loss) income, net of distributions     (1.3)
Other non-cash items 0.3 (0.3)  
Net change in operating assets and liabilities (3.8) 7.6 11.8
Net cash provided by operating activities 5.7 18.7 19.5
Investing Activities      
Additions to property, plant & equipment (0.2) (1.5) (1.0)
Additions to intangibles and other assets (0.1)    
Proceeds from sale of property, plant & equipment   0.6  
Advances to affiliates (3.6) (8.8) 9.9
Net cash used in investing activities 3.3 (9.7) (10.9)
Financing Activities      
Payments of long-term debt (0.5) (0.5) (0.3)
Distributions to non-controlling interests (6.0) (7.4)  
Distributions to non-controlling interests     (6.7)
Other financing activities     (0.1)
Net cash (used in) provided by financing activities (6.5) (7.9) (7.1)
Effect of exchange rate changes on cash (0.2) 0.1 0.4
Net increase in cash & cash equivalents 2.3 1.2 1.9
Cash & cash equivalents, beginning of period 5.3 4.1 2.1
Cash & cash equivalents, end of period 7.6 5.3 4.1
Cash & cash equivalents, end of period     4.0
Elimination Entries [Member]
     
Operating Activities      
Net income (34.8) (49.7) (116.1)
Equity (loss) income, net of distributions 33.6 49.8 116.1
Intercompany transactions (35.4) (16.5) (15.5)
Net change in operating assets and liabilities 36.6 16.4 15.5
Investing Activities      
Advances to affiliates 159.7 0.1 (8.5)
Net cash used in investing activities (159.7) 0.1 8.5
Financing Activities      
Advances from affiliates 159.7 (0.1) (8.5)
Net cash (used in) provided by financing activities $ 159.7 $ (0.1) $ (8.5)