XML 33 R133.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries - Condensed Consolidating Statement of Cash Flows (Detail) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 28, 2013
Dec. 29, 2012
Dec. 31, 2011
Operating Activities      
Net income $ 22.0 $ 52.3 $ 41.2
Depreciation & amortization 100.8 97.7 95.3
Amortization of financing fees 2.8 3.7 3.9
Share-based compensation expense 4.0 4.9 2.9
Increase (decrease) in deferred income taxes 0.9 3.8 (3.7)
Gain on bargain purchase   (0.9)  
Loss on disposal of property, plant & equipment 1.0 1.8 1.2
Write-off of financing fees and discount 4.0    
Asset impairments      0.6
Intangible asset impairments       1.4
Contract termination payments     (3.1)
Other non-cash items 0.9 (0.4) 4.9
Net change in operating assets and liabilities, net of acquisition 18.8 10.1 18.9
Net cash provided by operating activities 155.2 173.0 163.5
Investing Activities      
Acquisition, net of cash received (11.2) (9.7) (34.3)
Additions to property, plant & equipment (55.6) (69.7) (48.8)
Additions to intangibles and other assets (5.9) (5.2) (5.7)
Proceeds from sale of property, plant & equipment 0.2 2.3 0.4
Proceeds from insurance recoveries 0.6 1.9  
Other investing activities     (1.8)
Net cash used in investing activities (71.9) (80.4) (90.2)
Financing Activities      
Payments of long-term debt (220.8) (3.3) (6.8)
Borrowings under ABL 131.9 24.5 224.1
Payments under ABL (82.1) (24.5) (231.9)
Distributions to non-controlling interests (6.6) (5.6) (6.0)
Common share repurchase (13.0) (0.3)  
Dividends paid to shareholders (21.9) (5.8)  
Financing fees (0.8) (1.2)  
Exercise of options     0.3
Net cash used in financing activities (213.3) (16.2) (20.3)
Effect of exchange rate changes on cash (2.2) 2.1 (0.3)
Net (decrease) increase in cash & cash equivalents (132.2) 78.5 52.7
Cash & cash equivalents, beginning of period 179.4 100.9 48.2
Cash & cash equivalents, end of period 47.2 179.4 100.9
Cott Corporation [Member]
     
Operating Activities      
Net income 17.0 47.8 37.6
Depreciation & amortization 6.3 6.5 6.0
Amortization of financing fees 0.1 0.2 0.3
Share-based compensation expense 1.1 1.1 1.1
Increase (decrease) in deferred income taxes (0.9) 0.4 0.4
Loss on disposal of property, plant & equipment 0.1    
Contract termination payments     (0.8)
Equity (income) loss, net of distributions (24.2) (46.9) (29.6)
Intercompany dividends 27.1 28.0 25.8
Other non-cash items 0.2   (0.1)
Net change in operating assets and liabilities, net of acquisition (21.0) (6.8) (25.7)
Net cash provided by operating activities 5.8 30.3 15.0
Investing Activities      
Additions to property, plant & equipment (6.8) (7.7) (5.2)
Additions to intangibles and other assets   (0.6) (0.2)
Net cash used in investing activities (6.8) (8.3) (5.4)
Financing Activities      
Payments of long-term debt (0.1) 0.1 0.1
Advances from affiliates (0.3) 9.7 (3.6)
Common share repurchase (13.0) (0.3)  
Dividends paid to shareholders (21.9) (5.8)  
Financing fees (0.1)    
Net cash used in financing activities (35.4) 3.7 (3.5)
Effect of exchange rate changes on cash (1.9) 0.4 (0.2)
Net (decrease) increase in cash & cash equivalents (38.3) 26.1 5.9
Cash & cash equivalents, beginning of period 39.8 13.7 7.8
Cash & cash equivalents, end of period 1.5 39.8 13.7
Cott Beverages Inc. [Member]
     
Operating Activities      
Net income (15.3) 30.2 0.6
Depreciation & amortization 39.6 36.9 35.1
Amortization of financing fees 2.6 3.3 3.3
Share-based compensation expense 2.5 2.7 1.0
Increase (decrease) in deferred income taxes 4.5 3.6 0.1
Loss on disposal of property, plant & equipment 0.3 0.7 0.4
Write-off of financing fees and discount 4.0    
Intangible asset impairments     1.4
Contract termination payments     (2.3)
Equity (income) loss, net of distributions (5.2) (5.0) (4.2)
Intercompany dividends 6.9 5.9 9.6
Other non-cash items 0.5 (0.4) 1.1
Net change in operating assets and liabilities, net of acquisition 153.9 (3.9) 210.4
Net cash provided by operating activities 194.3 74.0 256.5
Investing Activities      
Acquisition, net of cash received (4.7) (4.7) (34.3)
Additions to property, plant & equipment (35.1) (45.2) (33.9)
Additions to intangibles and other assets (5.9) (5.1) (5.3)
Proceeds from sale of property, plant & equipment     0.4
Proceeds from insurance recoveries 0.6 1.9  
Other investing activities     (1.8)
Net cash used in investing activities (45.1) (53.1) (74.9)
Financing Activities      
Payments of long-term debt (201.1) (2.9) (6.4)
Borrowings under ABL 89.0 24.5 224.1
Payments under ABL (72.9) (24.5) (231.9)
Advances from affiliates     (156.1)
Financing fees (0.6) (1.2)  
Exercise of options     0.3
Net cash used in financing activities (185.6) (4.1) (170.0)
Net (decrease) increase in cash & cash equivalents (36.4) 16.8 11.6
Cash & cash equivalents, beginning of period 37.5 20.7 9.1
Cash & cash equivalents, end of period 1.1 37.5 20.7
Guarantor Subsidiaries [Member]
     
Operating Activities      
Net income 34.5 50.4 35.0
Depreciation & amortization 48.7 48.4 48.2
Amortization of financing fees 0.1 0.2 0.3
Share-based compensation expense 0.4 1.0 0.7
Increase (decrease) in deferred income taxes (2.6) (0.2) (3.9)
Gain on bargain purchase   (0.9)  
Loss on disposal of property, plant & equipment 0.5 0.6 0.8
Equity (income) loss, net of distributions 7.3 (30.5) 0.2
Other non-cash items 0.1   3.6
Net change in operating assets and liabilities, net of acquisition (114.8) 12.8 (169.6)
Net cash provided by operating activities (25.8) 81.8 (84.7)
Investing Activities      
Acquisition, net of cash received (6.5) (5.0)  
Additions to property, plant & equipment (12.4) (14.2) (9.5)
Additions to intangibles and other assets   0.5 (0.1)
Proceeds from sale of property, plant & equipment   1.0  
Advances to affiliates     156.1
Net cash used in investing activities (18.9) (17.7) 146.5
Financing Activities      
Payments of long-term debt (18.8)    
Borrowings under ABL 42.9    
Payments under ABL (9.2)    
Intercompany dividends (27.1) (28.0) (29.0)
Financing fees (0.1)    
Net cash used in financing activities (12.3) (28.0) (29.0)
Effect of exchange rate changes on cash (0.3) 1.4 0.1
Net (decrease) increase in cash & cash equivalents (57.3) 37.5 32.9
Cash & cash equivalents, beginning of period 96.4 58.9 26.0
Cash & cash equivalents, end of period 39.1 96.4 58.9
Non-Guarantor Subsidiaries [Member]
     
Operating Activities      
Net income 7.9 6.3 2.8
Depreciation & amortization 6.2 5.9 6.0
Share-based compensation expense   0.1 0.1
Increase (decrease) in deferred income taxes (0.1)   (0.3)
Loss on disposal of property, plant & equipment 0.1 0.5  
Asset impairments     0.6
Other non-cash items 0.1   0.3
Net change in operating assets and liabilities, net of acquisition 0.7 8.0 2.6
Net cash provided by operating activities 14.9 20.8 12.1
Investing Activities      
Additions to property, plant & equipment (1.3) (2.6) (0.2)
Additions to intangibles and other assets     (0.1)
Proceeds from sale of property, plant & equipment 0.2 1.3  
Advances to affiliates 0.3 (9.7) 3.6
Net cash used in investing activities (0.8) (11.0) 3.3
Financing Activities      
Payments of long-term debt (0.8) (0.5) (0.5)
Distributions to non-controlling interests (6.6) (5.6) (6.0)
Intercompany dividends (6.9) (5.9) (6.4)
Net cash used in financing activities (14.3) (12.0) (12.9)
Effect of exchange rate changes on cash   0.3 (0.2)
Net (decrease) increase in cash & cash equivalents (0.2) (1.9) 2.3
Cash & cash equivalents, beginning of period 5.7 7.6 5.3
Cash & cash equivalents, end of period 5.5 5.7 7.6
Elimination Entries [Member]
     
Operating Activities      
Net income (22.1) (82.4) (34.8)
Equity (income) loss, net of distributions 22.1 82.4 33.6
Intercompany dividends (34.0) (33.9) (35.4)
Net change in operating assets and liabilities, net of acquisition     1.2
Net cash provided by operating activities (34.0) (33.9) (35.4)
Investing Activities      
Advances to affiliates (0.3) 9.7 (159.7)
Net cash used in investing activities (0.3) 9.7 (159.7)
Financing Activities      
Advances from affiliates 0.3 (9.7) 159.7
Intercompany dividends 34.0 33.9 35.4
Net cash used in financing activities $ 34.3 $ 24.2 $ 195.1