XML 101 R89.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Subsidiaries (Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries) - Consolidating Statements of Condensed Cash Flows (Detail) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 9 Months Ended
Sep. 30, 2017
Oct. 01, 2016
Jul. 02, 2016
Jul. 02, 2016
Sep. 30, 2017
Oct. 01, 2016
Dec. 31, 2016
Condensed Financial Statements, Captions [Line Items]              
Net cash (used in) provided by operating activities from continuing operations $ 46.2 $ 51.1 $ 85.0 $ 63.4 $ 138.7 $ 71.9  
Investing Activities              
Acquisitions, net of cash received (3.4) (912.5)     (33.4) (958.7)  
Additions to property, plant & equipment (38.2) (32.4) (31.9) (58.5) (97.1) (69.3)  
Additions to intangible assets (3.4) (1.2)     (6.0) (2.3)  
Proceeds from sale of property, plant & equipment 3.1 1.3     6.0 1.5  
Other investing activities 0.5       0.9    
Net cash used in investing activities from continuing operations (41.4) (944.8) (34.5) (105.1) (129.6) (1,028.8)  
Financing Activities              
Payments of long-term debt (0.3) (0.8)     (101.9) (0.9)  
Issuance of long-term debt     498.7 498.7 750.0 498.7  
Premiums and costs paid upon extinguishment of long-term debt         (7.7)    
Financing fees   (9.6)     (11.1) (9.6)  
Issuance of common shares 2.1 2.4     2.9 366.6  
Common shares repurchased and cancelled (0.1) (3.4)     (1.9) (4.5)  
Dividends paid to common shareowners (8.4) (8.4)     (25.1) (23.1)  
Payment of deferred consideration for acquisitions   (10.8)       (10.8)  
Other financing activities         0.5    
Net cash (used in) provided by financing activities from continuing operations (6.7) (30.6) 646.2 717.4 605.7 816.4  
Cash Flows from Discontinued Operations              
Net cash (used in) provided by operating activities from discontinued operations 47.4 44.9     56.1 87.5  
Net cash provided by (used in) investing activities from discontinued operations (13.3) (8.2)     (36.7) (29.3)  
Net cash (used in) provided by financing activities from discontinued operations (9.2) 257.9     (610.5) 128.3  
Net cash (used in) provided by discontinued operations 24.9 294.6     (591.1) 186.5  
Effect of exchange rate changes on cash 2.0 (4.0) 0.8 (0.2) 6.4 (4.2)  
Net increase (decrease) in cash, cash equivalents and restricted cash 25.0 (633.7) 697.5 675.5 30.1 41.8  
Cash & cash equivalents, beginning of period 123.2 752.6   77.1 118.1 77.1  
Cash & cash equivalents, end of period 148.2 118.9 752.6 752.6 148.2 118.9  
Cash & cash equivalents from discontinued operations, end of period 66.2 27.5     66.2 27.5  
Cash & cash equivalents from continuing operations, end of period 82.0 91.4     82.0 91.4 $ 78.1
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member]              
Condensed Financial Statements, Captions [Line Items]              
Net cash (used in) provided by operating activities from continuing operations 46.2 51.1     138.7 71.9  
Investing Activities              
Acquisitions, net of cash received (3.4) (912.5)     (33.4) (958.7)  
Additions to property, plant & equipment (38.2) (32.4)     (97.1) (69.3)  
Additions to intangible assets (3.4) (1.2)     (6.0) (2.3)  
Proceeds from sale of property, plant & equipment 3.1 1.3     6.0 1.5  
Other investing activities 0.5       0.9    
Net cash used in investing activities from continuing operations (41.4) (944.8)     (129.6) (1,028.8)  
Financing Activities              
Payments of long-term debt (0.3) (0.8)     (101.9) (0.9)  
Issuance of long-term debt         750.0 498.7  
Premiums and costs paid upon extinguishment of long-term debt         (7.7)    
Financing fees   (9.6)     (11.1) (9.6)  
Issuance of common shares 2.1 2.4     2.9 366.6  
Common shares repurchased and cancelled (0.1) (3.4)     (1.9) (4.5)  
Dividends paid to common shareowners (8.4) (8.4)     (25.1) (23.1)  
Payment of deferred consideration for acquisitions   (10.8)       (10.8)  
Other financing activities         0.5    
Net cash (used in) provided by financing activities from continuing operations (6.7) (30.6)     605.7 816.4  
Cash Flows from Discontinued Operations              
Net cash (used in) provided by operating activities from discontinued operations 47.4 44.9     56.1 87.5  
Net cash provided by (used in) investing activities from discontinued operations (13.3) (8.2)     (36.7) (29.3)  
Net cash (used in) provided by financing activities from discontinued operations (9.2) 257.9     (610.5) 128.3  
Net cash (used in) provided by discontinued operations 24.9 294.6     (591.1) 186.5  
Effect of exchange rate changes on cash 2.0 (4.0)     6.4 (4.2)  
Net increase (decrease) in cash, cash equivalents and restricted cash 25.0 (633.7)     30.1 41.8  
Cash & cash equivalents, beginning of period 123.2 752.6   77.1 118.1 77.1  
Cash & cash equivalents, end of period 148.2 118.9 752.6 752.6 148.2 118.9  
Cash & cash equivalents from discontinued operations, end of period 66.2 27.5     66.2 27.5  
Cash & cash equivalents from continuing operations, end of period 82.0 91.4     82.0 91.4 78.1
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Elimination Entries [Member]              
Condensed Financial Statements, Captions [Line Items]              
Net cash (used in) provided by operating activities from continuing operations 102.2 (54.5)     (10.0) (103.7)  
Investing Activities              
Intercompany loan to affiliate         750.0    
Net cash used in investing activities from continuing operations         750.0    
Financing Activities              
Proceeds from intercompany loan from affiliate (109.5)       (109.5)    
Intercompany dividends   13.9     10.9 26.1  
Net cash (used in) provided by financing activities from continuing operations (109.5) 13.9     (98.6) 26.1  
Cash Flows from Discontinued Operations              
Net cash (used in) provided by operating activities from discontinued operations (103.8) 37.8     (4.3) 58.6  
Net cash provided by (used in) investing activities from discontinued operations 109.5       109.5    
Net cash (used in) provided by financing activities from discontinued operations 1.6 2.8     (746.6) 19.0  
Net cash (used in) provided by discontinued operations 7.3 40.6     (641.4) 77.6  
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Cott Corporation [Member]              
Condensed Financial Statements, Captions [Line Items]              
Net cash (used in) provided by operating activities from continuing operations (0.1) (0.3)     0.5 1.4  
Investing Activities              
Acquisitions, net of cash received   (911.3)       (954.0)  
Net cash used in investing activities from continuing operations   (911.3)       (954.0)  
Financing Activities              
Issuance of long-term debt           498.7  
Financing fees   (9.6)       (9.6)  
Issuance of common shares 2.1 2.4     2.9 366.6  
Common shares repurchased and cancelled (0.1) (3.4)     (1.9) (4.5)  
Dividends paid to common shareowners (8.4) (8.4)     (25.1) (23.1)  
Net cash (used in) provided by financing activities from continuing operations (6.4) (19.0)     (24.1) 828.1  
Cash Flows from Discontinued Operations              
Net cash (used in) provided by operating activities from discontinued operations 7.6 252.2     27.0 112.2  
Net cash provided by (used in) investing activities from discontinued operations (0.5) 0.4     (1.9) (0.6)  
Net cash (used in) provided by financing activities from discontinued operations   (2.3)       (5.2)  
Net cash (used in) provided by discontinued operations 7.1 250.3     25.1 106.4  
Effect of exchange rate changes on cash 0.1 (4.1)     (0.5) (1.4)  
Net increase (decrease) in cash, cash equivalents and restricted cash 0.7 (684.4)     1.0 (19.5)  
Cash & cash equivalents, beginning of period 5.1 685.7   20.8 4.8 20.8  
Cash & cash equivalents, end of period 5.8 1.3 685.7 685.7 5.8 1.3  
Cash & cash equivalents from discontinued operations, end of period 5.8 1.3     5.8 1.3  
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Subsidiaries [Member] | Cott Beverages Inc. [Member]              
Condensed Financial Statements, Captions [Line Items]              
Net cash (used in) provided by operating activities from continuing operations   0.4       0.4  
Investing Activities              
Additions to property, plant & equipment   (0.4)       (0.4)  
Net cash used in investing activities from continuing operations   (0.4)       (0.4)  
Cash Flows from Discontinued Operations              
Net cash (used in) provided by operating activities from discontinued operations 132.8 (258.1)     15.7 (112.3)  
Net cash provided by (used in) investing activities from discontinued operations (117.7) (5.0)     (138.0) (18.0)  
Net cash (used in) provided by financing activities from discontinued operations (7.8) 262.9     142.6 131.5  
Net cash (used in) provided by discontinued operations 7.3 (0.2)     20.3 1.2  
Net increase (decrease) in cash, cash equivalents and restricted cash 7.3 (0.2)     20.3 1.2  
Cash & cash equivalents, beginning of period 16.1 2.4   1.0 3.1 1.0  
Cash & cash equivalents, end of period 23.4 2.2 2.4 2.4 23.4 2.2  
Cash & cash equivalents from discontinued operations, end of period 23.4 2.2     23.4 2.2  
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Guarantor Subsidiaries [Member] | Cott Beverages Inc. [Member]              
Condensed Financial Statements, Captions [Line Items]              
Net cash (used in) provided by operating activities from continuing operations (70.6) 53.0     118.4 121.2  
Investing Activities              
Acquisitions, net of cash received (1.1) (1.2)     (30.0) (4.7)  
Additions to property, plant & equipment (30.0) (27.9)     (73.1) (64.8)  
Additions to intangible assets (3.1) (1.2)     (5.1) (2.3)  
Proceeds from sale of property, plant & equipment 1.1 0.9     3.3 1.1  
Intercompany loan to affiliate         (750.0)    
Other investing activities 0.5       0.9    
Net cash used in investing activities from continuing operations (32.6) (29.4)     (854.0) (70.7)  
Financing Activities              
Payments of long-term debt (0.2) (0.2)     (100.2) (0.3)  
Issuance of long-term debt         750.0    
Premiums and costs paid upon extinguishment of long-term debt         (7.7)    
Financing fees         (11.1)    
Proceeds from intercompany loan from affiliate 109.5       109.5    
Payment of deferred consideration for acquisitions   (10.8)       (10.8)  
Intercompany dividends           (12.2)  
Net cash (used in) provided by financing activities from continuing operations 109.3 (11.0)     740.5 (23.3)  
Cash Flows from Discontinued Operations              
Net cash (used in) provided by operating activities from discontinued operations 4.7 7.7     6.1 13.9  
Net cash provided by (used in) investing activities from discontinued operations (4.1) (3.5)     (4.9) (10.0)  
Net cash (used in) provided by financing activities from discontinued operations (0.1)       (0.2) (4.5)  
Net cash (used in) provided by discontinued operations 0.5 4.2     1.0 (0.6)  
Effect of exchange rate changes on cash 1.1 (0.5)     4.0 (3.3)  
Net increase (decrease) in cash, cash equivalents and restricted cash 7.7 16.3     9.9 23.3  
Cash & cash equivalents, beginning of period 73.9 57.2   50.2 71.7 50.2  
Cash & cash equivalents, end of period 81.6 73.5 57.2 57.2 81.6 73.5  
Cash & cash equivalents from discontinued operations, end of period 26.4 17.0     26.4 17.0  
Cash & cash equivalents from continuing operations, end of period 55.2 56.5     55.2 56.5 46.3
Cott Corporation, CBI, Cott Guarantor Subsidiaries and our other non-guarantor subsidiaries [Member] | Non-Guarantor Subsidiaries [Member] | Cott Beverages Inc. [Member]              
Condensed Financial Statements, Captions [Line Items]              
Net cash (used in) provided by operating activities from continuing operations 14.7 52.5     29.8 52.6  
Investing Activities              
Acquisitions, net of cash received (2.3)       (3.4)    
Additions to property, plant & equipment (8.2) (4.1)     (24.0) (4.1)  
Additions to intangible assets (0.3)       (0.9)    
Proceeds from sale of property, plant & equipment 2.0 0.4     2.7 0.4  
Net cash used in investing activities from continuing operations (8.8) (3.7)     (25.6) (3.7)  
Financing Activities              
Payments of long-term debt (0.1) (0.6)     (1.7) (0.6)  
Other financing activities         0.5    
Intercompany dividends   (13.9)     (10.9) (13.9)  
Net cash (used in) provided by financing activities from continuing operations (0.1) (14.5)     (12.1) (14.5)  
Cash Flows from Discontinued Operations              
Net cash (used in) provided by operating activities from discontinued operations 6.1 5.3     11.6 15.1  
Net cash provided by (used in) investing activities from discontinued operations (0.5) (0.1)     (1.4) (0.7)  
Net cash (used in) provided by financing activities from discontinued operations (2.9) (5.5)     (6.3) (12.5)  
Net cash (used in) provided by discontinued operations 2.7 (0.3)     3.9 1.9  
Effect of exchange rate changes on cash 0.8 0.6     2.9 0.5  
Net increase (decrease) in cash, cash equivalents and restricted cash 9.3 34.6     (1.1) 36.8  
Cash & cash equivalents, beginning of period 28.1 7.3   5.1 38.5 5.1  
Cash & cash equivalents, end of period 37.4 41.9 $ 7.3 $ 7.3 37.4 41.9  
Cash & cash equivalents from discontinued operations, end of period 10.6 7.0     10.6 7.0  
Cash & cash equivalents from continuing operations, end of period $ 26.8 $ 34.9     $ 26.8 $ 34.9 $ 31.8