XML 198 R156.htm IDEA: XBRL DOCUMENT v3.3.1.900
Guarantor Subsidiaries (Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Condensed Consolidating Statement of Cash Flows (Detail) - USD ($)
$ in Millions
12 Months Ended
Jun. 11, 2015
Jan. 02, 2016
Jan. 03, 2015
Dec. 28, 2013
Condensed Financial Statements, Captions [Line Items]        
Net cash provided by (used in) operating activities   $ 254.6 $ 56.7 $ 154.9
Investing Activities        
Acquisition, net of cash received   (24.0) (798.5) (11.2)
Additions to property, plant & equipment   (110.8) (46.7) (55.3)
Additions to intangibles and other assets   (4.6) (6.9) (5.9)
Proceeds from sale of property, plant & equipment   40.9 1.8 0.2
Other investing activities   (1.2)    
Proceeds from insurance recoveries       0.6
Net cash used in investing activities   (99.7) (850.3) (71.6)
Financing Activities        
Payments of long-term debt   (3.7) (393.6) (220.8)
Issue of long-term debt     1,150.0  
Borrowings under ABL   994.5 959.0 131.9
Payments under ABL   (1,101.8) (779.6) (82.1)
Distributions to non-controlling interests   (8.5) (8.5) (6.6)
Issuance of common shares $ 144.6 143.1    
Financing fees   (0.6) (24.0) (0.8)
Preferred shares repurchased and cancelled   (148.8)    
Common shares repurchased and cancelled   (0.8) (12.1) (13.0)
Dividends to common and preferred shareholders   (31.0) (22.8) (21.9)
Payment of deferred consideration for acquisitions   (2.5) (32.4)  
Other financing activities     (0.3)  
Net cash (used in) provided by financing activities   (160.1) 835.7 (213.3)
Effect of exchange rate changes on cash   (3.9) (3.1) (2.2)
Net decrease in cash & cash equivalents   (9.1) 39.0 (132.2)
Cash & cash equivalents, beginning of period   86.2 47.2 179.4
Cash & cash equivalents, end of period   77.1 86.2 47.2
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net cash provided by (used in) operating activities   254.6 56.7 154.9
Investing Activities        
Acquisition, net of cash received   (24.0) (798.5) (11.2)
Additions to property, plant & equipment   (110.8) (46.7) (55.3)
Additions to intangibles and other assets   (4.6) (6.9) (5.9)
Proceeds from sale of property, plant & equipment   40.9 1.8 0.2
Other investing activities   (1.2)    
Proceeds from insurance recoveries       0.6
Net cash used in investing activities   (99.7) (850.3) (71.6)
Financing Activities        
Payments of long-term debt   (3.7) (393.6) (220.8)
Issue of long-term debt     1,150.0  
Borrowings under ABL   994.5 959.0 131.9
Payments under ABL   (1,101.8) (779.6) (82.1)
Distributions to non-controlling interests   (8.5) (8.5) (6.6)
Issuance of common shares   143.1    
Financing fees   (0.6) (24.0) (0.8)
Preferred shares repurchased and cancelled   (148.8)    
Common shares repurchased and cancelled   (0.8) (12.1) (13.0)
Dividends to common and preferred shareholders   (31.0) (22.8)  
Dividends to common shareholders       (21.9)
Payment of deferred consideration for acquisitions   (2.5) (32.4)  
Other financing activities     (0.3)  
Net cash (used in) provided by financing activities   (160.1) 835.7 (213.3)
Effect of exchange rate changes on cash   (3.9) (3.1) (2.2)
Net decrease in cash & cash equivalents   (9.1) 39.0 (132.2)
Cash & cash equivalents, beginning of period   86.2 47.2 179.4
Cash & cash equivalents, end of period   77.1 86.2 47.2
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net cash provided by (used in) operating activities   (52.8) (90.5) (34.0)
Financing Activities        
Intercompany dividends   52.8 90.5 34.0
Net cash (used in) provided by financing activities   52.8 90.5 34.0
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Cott Corporation [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net cash provided by (used in) operating activities   56.2 42.0 5.5
Investing Activities        
Additions to property, plant & equipment   (2.0) (1.9) (6.8)
Net cash used in investing activities   (2.0) (1.9) (6.8)
Financing Activities        
Payments of long-term debt   (0.1) (0.1) (0.1)
Issuance of common shares   143.1    
Financing fees       (0.1)
Preferred shares repurchased and cancelled   (148.8)    
Common shares repurchased and cancelled   (0.8) (12.1) (13.0)
Dividends to common and preferred shareholders   (31.0) (22.8)  
Dividends to common shareholders       (21.9)
Net cash (used in) provided by financing activities   (37.6) (35.0) (35.1)
Effect of exchange rate changes on cash   (2.0) (0.4) (1.9)
Net decrease in cash & cash equivalents   14.6 4.7 (38.3)
Cash & cash equivalents, beginning of period   6.2 1.5 39.8
Cash & cash equivalents, end of period   20.8 6.2 1.5
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Cott Beverages Inc. [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net cash provided by (used in) operating activities   127.4 (29.2) 194.0
Investing Activities        
Acquisition, net of cash received     (798.5) (4.7)
Additions to property, plant & equipment   (22.3) (27.1) (34.8)
Additions to intangibles and other assets   (1.5) (6.9) (5.9)
Proceeds from sale of property, plant & equipment   16.0 1.7  
Proceeds from insurance recoveries       0.6
Net cash used in investing activities   (7.8) (830.8) (44.8)
Financing Activities        
Payments of long-term debt   (2.6) (392.0) (201.1)
Issue of long-term debt     1,150.0  
Borrowings under ABL   950.2 959.0 89.0
Payments under ABL   (1,057.3) (746.2) (72.9)
Financing fees   (0.6) (24.0) (0.6)
Payment of deferred consideration for acquisitions     (32.4)  
Intercompany financing transactions     (28.8)  
Other financing activities     (0.3)  
Intercompany dividends   (16.9) (17.8)  
Net cash (used in) provided by financing activities   (127.2) 867.5 (185.6)
Net decrease in cash & cash equivalents   (7.6) 7.5 (36.4)
Cash & cash equivalents, beginning of period   8.6 1.1 37.5
Cash & cash equivalents, end of period   1.0 8.6 1.1
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net cash provided by (used in) operating activities   106.5 112.9 (25.8)
Investing Activities        
Acquisition, net of cash received   (24.0)   (6.5)
Additions to property, plant & equipment   (85.2) (16.9) (12.4)
Additions to intangibles and other assets   (3.1)    
Proceeds from sale of property, plant & equipment   24.9    
Other investing activities   (1.2)    
Net cash used in investing activities   (88.6) (16.9) (18.9)
Financing Activities        
Payments of long-term debt   (0.3) (0.4) (18.8)
Borrowings under ABL   44.3   42.9
Payments under ABL   (44.5) (33.4) (9.2)
Financing fees       (0.1)
Payment of deferred consideration for acquisitions   (2.5)    
Intercompany financing transactions     28.8  
Intercompany dividends   (27.1) (63.8) (27.1)
Net cash (used in) provided by financing activities   (30.1) (68.8) (12.3)
Effect of exchange rate changes on cash   (1.6) (2.3) (0.3)
Net decrease in cash & cash equivalents   (13.8) 24.9 (57.3)
Cash & cash equivalents, beginning of period   64.0 39.1 96.4
Cash & cash equivalents, end of period   50.2 64.0 39.1
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Non-Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net cash provided by (used in) operating activities   17.3 21.5 15.2
Investing Activities        
Additions to property, plant & equipment   (1.3) (0.8) (1.3)
Proceeds from sale of property, plant & equipment     0.1 0.2
Net cash used in investing activities   (1.3) (0.7) (1.1)
Financing Activities        
Payments of long-term debt   (0.7) (1.1) (0.8)
Distributions to non-controlling interests   (8.5) (8.5) (6.6)
Intercompany dividends   (8.8) (8.9) (6.9)
Net cash (used in) provided by financing activities   (18.0) (18.5) (14.3)
Effect of exchange rate changes on cash   (0.3) (0.4)  
Net decrease in cash & cash equivalents   (2.3) 1.9 (0.2)
Cash & cash equivalents, beginning of period   7.4 5.5 5.7
Cash & cash equivalents, end of period   $ 5.1 $ 7.4 $ 5.5