XML 163 R149.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor Subsidiaries (Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Condensed Consolidating Statement of Cash Flows (Detail) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2016
Jan. 02, 2016
Jan. 03, 2015
Condensed Financial Statements, Captions [Line Items]      
Net cash provided by operating activities $ 269.8 $ 254.6 $ 56.7
Investing Activities      
Acquisition, net of cash received (959.4) (24.0) (798.5)
Additions to property, plant & equipment (139.8) (110.8) (46.7)
Additions to intangible assets (8.1) (4.6) (6.9)
Proceeds from sale of property, plant & equipment 8.8 40.9 1.8
Proceeds from insurance recoveries 1.5    
Other investing activities 0.4 (1.2)  
Net cash used in investing activities (1,096.6) (99.7) (850.3)
Financing Activities      
Payments of long-term debt (3.6) (3.7) (393.6)
Issuance of long-term debt 498.7   1,150.0
Borrowings under ABL 2,403.2 994.5 959.0
Payments under ABL (2,320.3) (1,101.8) (779.6)
Distributions to non-controlling interests (7.7) (8.5) (8.5)
Issuance of common shares 366.8 143.1  
Financing fees (13.5) (0.6) (24.0)
Preferred shares repurchased and cancelled   (148.8)  
Common shares repurchased and cancelled (5.7) (0.8) (12.1)
Dividends paid to common and preferred shareholders (31.4) (31.0) (22.8)
Payment of deferred consideration for acquisitions (10.8) (2.5) (32.4)
Other financing activities     (0.3)
Net cash provided by (used in) financing activities 875.7 (160.1) 835.7
Effect of exchange rate changes on cash (7.9) (3.9) (3.1)
Net (decrease) increase cash & cash equivalents 41.0 (9.1) 39.0
Cash & cash equivalents, beginning of period 77.1 86.2 47.2
Cash & cash equivalents, end of period 118.1 77.1 86.2
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net cash provided by operating activities 269.8 254.6 56.7
Investing Activities      
Acquisition, net of cash received (959.4) (24.0) (798.5)
Additions to property, plant & equipment (139.8) (110.8) (46.7)
Additions to intangible assets (8.1) (4.6) (6.9)
Proceeds from sale of property, plant & equipment 8.8 40.9 1.8
Proceeds from insurance recoveries 1.5    
Other investing activities 0.4 (1.2)  
Net cash used in investing activities (1,096.6) (99.7) (850.3)
Financing Activities      
Payments of long-term debt (3.6) (3.7) (393.6)
Issuance of long-term debt 498.7   1,150.0
Borrowings under ABL 2,403.2 994.5 959.0
Payments under ABL (2,320.3) (1,101.8) (779.6)
Distributions to non-controlling interests (7.7) (8.5) (8.5)
Issuance of common shares 366.8 143.1  
Financing fees (13.5) (0.6) (24.0)
Preferred shares repurchased and cancelled   (148.8)  
Common shares repurchased and cancelled (5.7) (0.8) (12.1)
Dividends paid to common and preferred shareholders (31.4) (31.0) (22.8)
Payment of deferred consideration for acquisitions (10.8) (2.5) (32.4)
Other financing activities     (0.3)
Net cash provided by (used in) financing activities 875.7 (160.1) 835.7
Effect of exchange rate changes on cash (7.9) (3.9) (3.1)
Net (decrease) increase cash & cash equivalents 41.0 (9.1) 39.0
Cash & cash equivalents, beginning of period 77.1 86.2 47.2
Cash & cash equivalents, end of period 118.1 77.1 86.2
Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net cash provided by operating activities (61.7) (30.2) (63.8)
Financing Activities      
Intercompany dividends 61.7 30.2 63.8
Net cash provided by (used in) financing activities 61.7 30.2 63.8
Cott Corporation [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net cash provided by operating activities 127.5 56.2 42.0
Investing Activities      
Acquisition, net of cash received (954.0)    
Additions to property, plant & equipment (1.5) (2.0) (1.9)
Proceeds from sale of property, plant & equipment 0.8    
Net cash used in investing activities (954.7) (2.0) (1.9)
Financing Activities      
Payments of long-term debt   (0.1) (0.1)
Issuance of long-term debt 498.7    
Borrowings under ABL 176.4    
Payments under ABL (178.7)    
Issuance of common shares 366.8 143.1  
Financing fees (13.5)    
Preferred shares repurchased and cancelled   (148.8)  
Common shares repurchased and cancelled (5.7) (0.8) (12.1)
Dividends paid to common and preferred shareholders (31.4) (31.0) (22.8)
Net cash provided by (used in) financing activities 812.6 (37.6) (35.0)
Effect of exchange rate changes on cash (1.4) (2.0) (0.4)
Net (decrease) increase cash & cash equivalents (16.0) 14.6 4.7
Cash & cash equivalents, beginning of period 20.8 6.2 1.5
Cash & cash equivalents, end of period 4.8 20.8 6.2
DSS Group Inc [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net cash provided by operating activities 90.8 58.4 9.2
Investing Activities      
Acquisition, net of cash received (5.4) (24.0)  
Additions to property, plant & equipment (72.4) (67.2) (3.6)
Additions to intangible assets (3.8) (3.1)  
Proceeds from sale of property, plant & equipment 0.7 14.3  
Net cash used in investing activities (80.9) (80.0) (3.6)
Financing Activities      
Intercompany financing transactions     28.8
Net cash provided by (used in) financing activities     28.8
Net (decrease) increase cash & cash equivalents 9.9 (21.6) 34.4
Cash & cash equivalents, beginning of period 12.8 34.4  
Cash & cash equivalents, end of period 22.7 12.8 34.4
Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net cash provided by operating activities 25.1 152.9 56.6
Investing Activities      
Acquisition, net of cash received     (798.5)
Additions to property, plant & equipment (54.4) (40.3) (40.4)
Additions to intangible assets (3.9) (1.5) (6.9)
Proceeds from sale of property, plant & equipment 5.4 26.6 1.8
Proceeds from insurance recoveries 1.5    
Other investing activities 0.4 (1.2)  
Net cash used in investing activities (51.0) (16.4) (844.0)
Financing Activities      
Payments of long-term debt (2.9) (2.9) (392.4)
Issuance of long-term debt     1,150.0
Borrowings under ABL 2,225.2 994.5 959.0
Payments under ABL (2,140.2) (1,101.8) (779.6)
Financing fees   (0.6) (24.0)
Payment of deferred consideration for acquisitions (10.8) (2.5) (32.4)
Intercompany financing transactions     (28.8)
Other financing activities     (0.3)
Intercompany dividends (27.0) (21.4) (63.8)
Net cash provided by (used in) financing activities 44.3 (134.7) 787.7
Effect of exchange rate changes on cash (4.7) (1.6) (2.3)
Net (decrease) increase cash & cash equivalents 13.7 0.2 (2.0)
Cash & cash equivalents, beginning of period 38.4 38.2 40.2
Cash & cash equivalents, end of period 52.1 38.4 38.2
Non-Guarantor Subsidiaries [Member] | Cott Corporation, DSS, Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net cash provided by operating activities 88.1 17.3 12.7
Investing Activities      
Additions to property, plant & equipment (11.5) (1.3) (0.8)
Additions to intangible assets (0.4)    
Proceeds from sale of property, plant & equipment 1.9    
Net cash used in investing activities (10.0) (1.3) (0.8)
Financing Activities      
Payments of long-term debt (0.7) (0.7) (1.1)
Borrowings under ABL 1.6    
Payments under ABL (1.4)    
Distributions to non-controlling interests (7.7) (8.5) (8.5)
Intercompany dividends (34.7) (8.8)  
Net cash provided by (used in) financing activities (42.9) (18.0) (9.6)
Effect of exchange rate changes on cash (1.8) (0.3) (0.4)
Net (decrease) increase cash & cash equivalents 33.4 (2.3) 1.9
Cash & cash equivalents, beginning of period 5.1 7.4 5.5
Cash & cash equivalents, end of period $ 38.5 $ 5.1 $ 7.4