XML 25 R80.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries - Consolidating Statements of Condensed Cash Flows (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 28, 2013
Sep. 29, 2012
Sep. 28, 2013
Sep. 29, 2012
Operating Activities        
Net income $ 13.3 $ 15.8 $ 32.4 $ 48.9
Depreciation & amortization 25.1 24.7 74.7 72.2
Amortization of financing fees 0.7 0.8 2.2 2.9
Share-based compensation expense 1.1 1.3 3.6 3.5
(Decrease) increase in deferred income taxes 0.3 0.6 1.9 4.6
Gain on bargain purchase       (0.9)
Loss on disposal of property, plant & equipment 1.1 0.8 1.4 1.7
Other non-cash items   (1.4) 0.2 (0.8)
Net change in operating assets and liabilities, net of acquisition 45.8 15.4 (53.5) (79.1)
Net cash provided by operating activities 87.4 58.0 62.9 53.0
Investing Activities        
Acquisition (4.7) (4.7) (11.2) (9.7)
Additions to property, plant & equipment (10.2) (13.2) (44.7) (50.6)
Additions to intangibles and other assets (2.1) (1.0) (4.0) (4.7)
Proceeds from sale of property, plant & equipment 0.2 1.3 0.2 2.3
Proceeds from sale of assets held for sale   1.3    
Proceeds from insurance recoveries   1.7 0.4 1.7
Net cash used in investing activities (16.8) (15.9) (59.3) (61.0)
Financing Activities        
Payments of long-term debt (0.6) (0.2) (20.2) (2.8)
Borrowings under ABL       24.5
Payments under ABL       (24.5)
Distributions to non-controlling interests (2.2) (1.9) (5.0) (3.3)
Common share repurchase (4.5)   (12.9) (0.3)
Financing fees (0.1) (1.2) (0.1) (1.2)
Dividends to shareholders (5.5)   (16.7)  
Net cash used in financing activities (12.9) (3.3) (54.9) (7.6)
Effect of exchange rate changes on cash 1.3 2.2 (2.3) 2.8
Net (decrease) increase in cash & cash equivalents 59.0 41.0 (53.6) (12.8)
Cash & cash equivalents, beginning of period 66.8 47.1 179.4 100.9
Cash & cash equivalents, end of period 125.8 88.1 125.8 88.1
Cott Corporation [Member]
       
Operating Activities        
Net income 12.0 14.5 28.5 45.5
Depreciation & amortization 1.6 1.6 4.7 4.7
Amortization of financing fees   0.1 0.1 0.2
Share-based compensation expense 0.3 0.2 1.1 1.0
(Decrease) increase in deferred income taxes (2.5) 0.6 (2.0) 1.7
Loss on disposal of property, plant & equipment 0.1   0.1  
Equity (income) loss, net of distributions (12.6) (12.6) (31.6) (42.4)
Intercompany transactions 2.2 2.1 24.7 18.3
Other non-cash items 0.2 (0.4) 0.2  
Net change in operating assets and liabilities, net of acquisition (0.4) 16.4 (4.8) (2.3)
Net cash provided by operating activities 0.9 22.5 21.0 26.7
Investing Activities        
Additions to property, plant & equipment (1.1) (1.2) (6.0) (5.4)
Additions to intangibles and other assets   (0.5)   (0.5)
Net cash used in investing activities (1.1) (1.7) (6.0) (5.9)
Financing Activities        
Payments of long-term debt   0.1 (0.1) 0.1
Advances from affiliates (0.3) 1.6 (0.4) 5.1
Common share repurchase (4.5)   (12.9) (0.3)
Financing fees (0.1)   (0.1)  
Dividends to shareholders (5.5)   (16.7)  
Net cash used in financing activities (10.4) 1.7 (30.2) 4.9
Effect of exchange rate changes on cash 0.5 1.2 (1.4) 1.1
Net (decrease) increase in cash & cash equivalents (10.1) 23.7 (16.6) 26.8
Cash & cash equivalents, beginning of period 33.3 16.8 39.8 13.7
Cash & cash equivalents, end of period 23.2 40.5 23.2 40.5
Cott Beverages Inc. [Member]
       
Operating Activities        
Net income (0.9) 6.6 (1.6) 18.3
Depreciation & amortization 9.6 9.4 29.0 27.1
Amortization of financing fees 0.7 0.6 2.0 2.5
Share-based compensation expense 0.7 0.9 2.2 1.7
(Decrease) increase in deferred income taxes 3.4 1.2 5.2 3.7
Loss on disposal of property, plant & equipment 0.4 0.2 0.7 0.6
Equity (income) loss, net of distributions (1.3) (1.5) (3.9) (3.8)
Intercompany transactions 2.4 2.1 5.3 3.5
Other non-cash items (0.2) (1.0)   (0.8)
Net change in operating assets and liabilities, net of acquisition 28.3 0.9 2.4 (20.1)
Net cash provided by operating activities 43.1 19.4 41.3 32.7
Investing Activities        
Acquisition (4.7) (4.7) (4.7) (4.7)
Additions to property, plant & equipment (7.9) (9.0) (27.9) (33.8)
Additions to intangibles and other assets (2.1) (1.1) (4.0) (4.7)
Proceeds from insurance recoveries   1.7 0.4 1.7
Net cash used in investing activities (14.7) (13.1) (36.2) (41.5)
Financing Activities        
Payments of long-term debt   (0.2) (0.7) (2.6)
Borrowings under ABL       24.5
Payments under ABL       (24.5)
Financing fees   (1.2)   (1.2)
Net cash used in financing activities   (1.4) (0.7) (3.8)
Net (decrease) increase in cash & cash equivalents 28.4 4.9 4.4 (12.6)
Cash & cash equivalents, beginning of period 13.5 3.2 37.5 20.7
Cash & cash equivalents, end of period 41.9 8.1 41.9 8.1
Guarantor Subsidiaries [Member]
       
Operating Activities        
Net income 14.7 13.4 34.3 44.8
Depreciation & amortization 12.3 12.1 36.4 36.0
Amortization of financing fees   0.1 0.1 0.2
Share-based compensation expense 0.1 0.3 0.3 0.8
(Decrease) increase in deferred income taxes (0.5) (1.3) (1.2) (0.7)
Gain on bargain purchase       (0.9)
Loss on disposal of property, plant & equipment 0.6 0.1 0.6 0.6
Equity (income) loss, net of distributions 0.3 (6.5) 0.9 (18.3)
Net change in operating assets and liabilities, net of acquisition 15.8 (3.4) (76.9) (76.2)
Net cash provided by operating activities 43.3 14.8 (5.5) (13.7)
Investing Activities        
Acquisition     (6.5) (5.0)
Additions to property, plant & equipment (1.2) (1.7) (9.5) (9.8)
Additions to intangibles and other assets   0.6   0.5
Proceeds from sale of property, plant & equipment       1.0
Net cash used in investing activities (1.2) (1.1) (16.0) (13.3)
Financing Activities        
Payments of long-term debt (0.1)   (18.6)  
Net cash used in financing activities (0.1)   (18.6)  
Effect of exchange rate changes on cash 0.8 0.8 (0.9) 1.4
Net (decrease) increase in cash & cash equivalents 42.8 14.5 (41.0) (25.6)
Cash & cash equivalents, beginning of period 12.6 18.8 96.4 58.9
Cash & cash equivalents, end of period 55.4 33.3 55.4 33.3
Non-Guarantor Subsidiaries [Member]
       
Operating Activities        
Net income 1.1 1.9 5.8 4.8
Depreciation & amortization 1.6 1.6 4.6 4.4
Share-based compensation expense   (0.1)    
(Decrease) increase in deferred income taxes (0.1) 0.1 (0.1) (0.1)
Loss on disposal of property, plant & equipment   0.5   0.5
Net change in operating assets and liabilities, net of acquisition (2.5) (2.7) (4.2) (2.3)
Net cash provided by operating activities 0.1 1.3 6.1 7.3
Investing Activities        
Additions to property, plant & equipment   (1.3) (1.3) (1.6)
Proceeds from sale of property, plant & equipment 0.2   0.2 1.3
Proceeds from sale of assets held for sale   1.3    
Advances to affiliates 0.3 (1.6) 0.4 (5.1)
Net cash used in investing activities 0.5 (1.6) (0.7) (5.4)
Financing Activities        
Payments of long-term debt (0.5) (0.1) (0.8) (0.3)
Distributions to non-controlling interests (2.2) (1.9) (5.0) (3.3)
Net cash used in financing activities (2.7) (2.0) (5.8) (3.6)
Effect of exchange rate changes on cash   0.2   0.3
Net (decrease) increase in cash & cash equivalents (2.1) (2.1) (0.4) (1.4)
Cash & cash equivalents, beginning of period 7.4 8.3 5.7 7.6
Cash & cash equivalents, end of period 5.3 6.2 5.3 6.2
Elimination Entries [Member]
       
Operating Activities        
Net income (13.6) (20.6) (34.6) (64.5)
Equity (income) loss, net of distributions 13.6 20.6 34.6 64.5
Intercompany transactions (4.6) (4.2) (30.0) (21.8)
Net change in operating assets and liabilities, net of acquisition 4.6 4.2 30.0 21.8
Investing Activities        
Advances to affiliates (0.3) 1.6 (0.4) 5.1
Net cash used in investing activities (0.3) 1.6 (0.4) 5.1
Financing Activities        
Advances from affiliates 0.3 (1.6) 0.4 (5.1)
Net cash used in financing activities $ 0.3 $ (1.6) $ 0.4 $ (5.1)