10-Q

United States

Securities and Exchange Commission

Washington, D.C. 20549

FORM 10-Q

x Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended: October 1, 2011

¨ Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from              to             

Commission File Number: 001-31410

COTT CORPORATION

(Exact name of registrant as specified in its charter)

CANADA	98-0154711
(State or Other Jurisdiction of Incorporation or Organization)	(IRS Employer Identification No.)
6525 VISCOUNT ROAD MISSISSAUGA, ONTARIO 5519 WEST IDLEWILD AVE TAMPA, FLORIDA	L4V 1H6 33634
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (905) 672-1900 and (813) 313-1800

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	¨	Accelerated filer	x
Non-accelerated filer	¨  (do not check if a smaller reporting company)	Smaller reporting company	¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Class	Outstanding at November 1, 2011
Common Stock, no par value per share	95,101,230 shares

PART I – FINANCIAL INFORMATION
	Item 1.	Financial Statements (unaudited)	1
		Consolidated Statements of Operations	1
		Consolidated Balance Sheets	2
		Consolidated Statements of Cash Flows	3
		Consolidated Statements of Equity	4
		Condensed Consolidated Statements of Comprehensive Income	5
		Notes to the Consolidated Financial Statements	6
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	31
		Overview	31
		Results of Operations	37
		Liquidity and Financial Condition	40
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk	44
	Item 4.	Controls and Procedures	44
PART II – OTHER INFORMATION			46
	Item 1.	Legal Proceedings	46
	Item 1A.	Risk Factors	46
	Item 6.	Exhibits	46
	SIGNATURES		47

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

Cott Corporation

Consolidated Statements of Operations

(in millions of U.S. dollars, except share and per share amounts)

Unaudited

	For the Three Months Ended					For the Nine Months Ended
	October 1, 2011			October 2, 2010		October 1, 2011			October 2, 2010
Revenue, net	$	611.3		$	486.9	$	1,785.4		$	1,274.5
Cost of sales		543.7			419.8		1,560.2			1,076.7
Gross profit		67.6			67.1		225.2			197.8
Selling, general and administrative expenses		38.1			47.3		128.3			114.2
Loss on disposal of property, plant & equipment		0.5			0.3		0.5			0.4
Restructuring		—			—		—			(0.5	)
Operating income		29.0			19.5		96.4			83.7
Other expense, net		1.3			1.3		2.1			3.6
Interest expense, net		14.4			10.3		43.4			22.6
Income before income taxes		13.3			7.9		50.9			57.5
Income tax (benefit) expense		(4.0	)		0.7		(1.7	)		13.9
Net income	$	17.3		$	7.2	$	52.6		$	43.6
Less: Net income attributable to non-controlling interests		1.1			1.4		3.1			4.0
Net income attributed to Cott Corporation	$	16.2		$	5.8	$	49.5		$	39.6
Net income per common share attributed to Cott Corporation
Basic	$	0.17		$	0.07	$	0.53		$	0.48
Diluted	$	0.17		$	0.07	$	0.52		$	0.47
Weighted average outstanding shares (thousands) attributed to Cott Corporation
Basic		94,325			87,196		94,179			82,675
Diluted		95,146			88,956		94,899			83,514

The accompanying notes are an integral part of these consolidated financial statements.

1

Cott Corporation

Consolidated Balance Sheets

(in millions of U.S. dollars, except share amounts)

Unaudited

	October 1, 2011			January 1, 2011
ASSETS
Current assets
Cash & cash equivalents	$	28.2		$	48.2
Accounts receivable, net of allowance of $11.1 ($8.3 as of January 1, 2011)		247.7			213.6
Income taxes recoverable		12.6			0.3
Inventories		216.0			215.5
Prepaid expenses and other assets		30.3			32.7
Total current assets		534.8			510.3
Property, plant & equipment		483.3			503.8
Goodwill		129.1			130.2
Intangibles and other assets		348.8			371.1
Deferred income taxes		1.9			2.5
Other tax receivable		2.8			11.3
Total assets	$	1,500.7		$	1,529.2
LIABILITIES AND EQUITY
Current liabilities
Short-term borrowings	$	—		$	7.9
Current maturities of long-term debt		4.3			6.0
Contingent consideration earn-out		8.5			32.2
Accounts payable and accrued liabilities		241.8			276.6
Total current liabilities		254.6			322.7
Long-term debt		602.5			605.5
Deferred income taxes		39.3			43.6
Other long-term liabilities		20.5			22.2
Total liabilities		916.9			994.0
Equity
Capital stock, no par - 95,101,230 (January 1, 2011 - 94,750,120) shares issued		395.9			395.6
Treasury stock		(2.1	)		(3.2	)
Additional paid-in-capital		41.9			40.8
Retained earnings		156.0			106.5
Accumulated other comprehensive loss		(21.6	)		(17.5	)
Total Cott Corporation equity		570.1			522.2
Non-controlling interests		13.7			13.0
Total equity		583.8			535.2
Total liabilities and equity	$	1,500.7		$	1,529.2

The accompanying notes are an integral part of these consolidated financial statements.

2

Cott Corporation

Consolidated Statements of Cash Flows

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended						For the Nine Months Ended
	October 1, 2011			October 2, 2010			October 1, 2011			October 2, 2010
Operating Activities
Net income	$	17.3		$	7.2		$	52.6		$	43.6
Depreciation & amortization		24.0			19.1			71.4			49.9
Amortization of financing fees		1.1			0.6			2.9			1.6
Share-based compensation expense		(1.6	)		1.1			2.2			2.8
(Decrease) increase in deferred income taxes		(4.2	)		9.7			(2.3	)		9.6
Write-off of financing fees		—			1.4			—			1.4
Loss on disposal of property, plant & equipment		0.5			0.3			0.5			0.4
Gain on buyback of Notes		—			—			—			0.1
Contract termination loss		—			—			—			(0.4	)
Contract termination payments		(3.1	)		(0.6	)		(3.1	)		(5.4	)
Other non-cash items		(0.1	)		0.1			1.7			4.3
Change in operating assets and liabilities:
Accounts receivable		29.5			17.4			(41.5	)		(28.9	)
Inventories		23.1			(3.8	)		0.4			(20.5	)
Prepaid expenses and other assets		2.1			(0.5	)		0.9			1.9
Other assets		0.9			—			0.2			(1.1	)
Accounts payable and accrued liabilities		(25.8	)		8.3			(22.9	)		16.1
Income taxes recoverable		0.2			2.7			(3.4	)		27.1
Net cash provided by operating activities		63.9			63.0			59.6			102.5
Investing Activities
Acquisition		(25.7	)		(507.7	)		(25.7	)		(507.7	)
Additions to property, plant & equipment		(8.1	)		(11.4	)		(31.4	)		(29.5	)
Additions to intangibles and other assets		(1.4	)		(0.2	)		(3.9	)		(3.6	)
Proceeds from sale of property, plant & equipment		0.1			0.5			0.1			0.9
Other investing activities		(0.1	)		—			(1.8	)		—
Net cash used in investing activities		(35.2	)		(518.8	)		(62.7	)		(539.9	)
Financing Activities
Payments of long-term debt		(1.8	)		(1.2	)		(5.2	)		(17.3	)
Issuance of long-term debt		—			375.0			—			375.0
Borrowings under ABL		80.7			165.7			224.1			307.7
Payments under ABL		(100.7	)		(126.2	)		(231.9	)		(277.8	)
Distributions to non-controlling interests		(1.7	)		(2.8	)		(4.2	)		(5.5	)
Issuance of common shares, net of offering fees		—			71.1			—			71.1
Exercise of options		0.2			—			0.3			—
Financing fees		—			(14.0	)		(0.1	)		(14.2	)
Net cash (used in) provided by financing activities		(23.3	)		467.6			(17.0	)		439.0
Effect of exchange rate changes on cash		(1.2	)		0.8			0.1			0.4
Net increase (decrease) in cash & cash equivalents		4.2			12.6			(20.0	)		2.0
Cash & cash equivalents, beginning of period		24.0			20.3			48.2			30.9
Cash & cash equivalents, end of period	$	28.2		$	32.9		$	28.2		$	32.9
Supplemental Disclosures of Cash Flow information:
Cash paid for interest	$	16.2		$	1.2		$	44.1		$	12.8
Cash paid (received) for income taxes, net	$	0.2		$	(10.0	)	$	4.4		$	(21.8	)

The accompanying notes are an integral part of these consolidated financial statements.

3

Cott Corporation

Consolidated Statements of Equity

(in millions of U.S. dollars, except share amounts)

Unaudited

	Cott Corporation Equity
	Number  of Common Shares (In thousands)		Number of Treasury Shares (In thousands)			Common Shares		Treasury Shares			Additional Paid-in- Capital			Retained Earnings		Accumulated Other Comprehensive Loss			Non-Controlling Interests			Total Equity
Balance at January 2, 2010		81,331		1,504		$	322.5	$	(4.4	)	$	37.4		$	51.8	$	(21.3	)	$	15.3		$	401.3
Common shares issued		13,340		—			71.1		—			—			—		—			—			71.1
Treasury shares issued - PSU Plan		—		(437	)		—		1.2			(1.2	)		—		—			—			—
Tax impact of common shares issuance		—		—			2.0		—			—			—		—			—			2.0
Treasury shares issued - EISPP		—		(1	)		—		—			—			—		—			—			—
Common shares issued - Directors’ Share Award		79		—			—		—			0.7			—		—			—			0.7
Share-based compensation		—		—			—		—			2.2			—		—			—			2.2
Distributions to non-controlling interests		—		—			—		—			—			—		—			(5.5	)		(5.5	)
Comprehensive income
Currency translation adjustment		—		—			—		—			—			—		3.9			—			3.9
Pension liabilities		—		—			—		—			—			—		0.3			—			0.3
Net income		—		—			—		—			—			39.6		—			4.0			43.6
Balance at October 2, 2010		94,750		1,066		$	395.6	$	(3.2	)	$	39.1		$	91.4	$	(17.1	)	$	13.8		$	519.6
Balance at January 1, 2011		94,750		1,051		$	395.6	$	(3.2	)	$	40.8		$	106.5	$	(17.5	)	$	13.0		$	535.2
Options exercised		275		—			0.3		—			—			—		—			—			0.3
Treasury shares issued - PSU Plan		—		(181	)		—		0.5			(0.5	)		—		—			—			—
Treasury shares issued - EISPP		—		(196	)		—		0.6			(0.6	)		—		—			—			—
Common shares issued - Directors’ Share Award		76		—			—		—			0.7			—		—			—			0.7
Share-based compensation		—		—			—		—			1.5			—		—			—			1.5
Contributions to non-controlling interests		—		—			—		—			—			—		—			1.8			1.8
Distributions to non-controlling interests		—		—			—		—			—			—		—			(4.2	)		(4.2	)
Comprehensive income
Currency translation adjustment		—		—			—		—			—			—		(5.2	)		—			(5.2	)
Pension liabilities		—		—			—		—			—			—		0.5			—			0.5
Unrealized gain on derivative instruments		—		—			—		—			—			—		0.6			—			0.6
Net income		—		—			—		—			—			49.5		—			3.1			52.6
Balance at October 1, 2011		95,101		674		$	395.9	$	(2.1	)	$	41.9		$	156.0	$	(21.6	)	$	13.7		$	583.8

The accompanying notes are an integral part of these consolidated financial statements.

4

Cott Corporation

Condensed Consolidated Statements of Comprehensive Income

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended						For the Nine Months Ended
	October 1, 2011			October 2, 2010			October 1, 2011			October 2, 2010
Net income	$	17.3		$	7.2		$	52.6		$	43.6
Other comprehensive (loss) income:
Currency translation adjustment		(15.8	)		10.5			(5.2	)		3.9
Pension liabilities		0.1			0.1			0.5			0.3
Unrealized gain (loss) on derivative instruments		0.6			(0.1	)		0.6			—
Total other comprehensive (loss) income		(15.1	)		10.5			(4.1	)		4.2
Comprehensive income	$	2.2		$	17.7		$	48.5		$	47.8
Less: Net income attributable to non-controlling interests		1.1			1.4			3.1			4.0
Comprehensive income attributed to Cott Corporation	$	1.1		$	16.3		$	45.4		$	43.8

The accompanying notes are an integral part of these consolidated financial statements.

5

Cott Corporation

Notes to the Consolidated Financial Statements

Unaudited

Note 1 – Business and Recent Accounting Pronouncements

Description of Business

Cott Corporation, together with its consolidated subsidiaries (“Cott,” “the Company,” “our Company,” “Cott Corporation,” “we,” “us,” or “our”), is the world’s largest retailer brand beverage company. Our product lines include carbonated soft drinks (“CSDs”), clear, still and sparkling flavored waters, energy-related drinks, juice, juice-based products, bottled water and ready-to drink teas.

Basis of Presentation

The accompanying interim unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X and in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial reporting. Accordingly, they do not include all information and notes presented in the annual consolidated financial statements in conformity with U.S. GAAP. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair statement of our results of operations for the interim periods reported and of our financial condition as of the date of the interim balance sheet have been included. This Quarterly Report on Form 10-Q should be read in conjunction with the annual audited consolidated financial statements and accompanying notes in our Annual Report on Form 10-K for the year ended January 1, 2011. The accounting policies used in these interim consolidated financial statements are consistent with those used in the annual consolidated financial statements.

During the quarter ended January 1, 2011, we identified an error relating to pricing discounts of $3.7 million for one of our customers that occurred in our quarter ended October 2, 2010. The impact of this error was an overstatement of net revenue and operating results for the quarter and nine months ended October 2, 2010. We assessed the materiality of this error in accordance with guidance within ASC 250-10-S99 (SEC’s Staff Accounting Bulletin 99) and concluded that the previously issued interim financial statements for the quarter and nine months ended October 2, 2010 are not materially misstated. In accordance with guidance within ASC 250-10-S99 (SEC’s Staff Accounting Bulletin 108), we have corrected the immaterial error by revising the prior interim period financial statements for the quarter ended and nine months ended October 2, 2010.

The presentation of these interim consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes.

Recent Accounting Pronouncements

ASU 2010-13— Effect of Denominating the Exercise Price of a Share-Based Payment Award in the Currency of the Market in Which the Underlying Equity Security Trades

In April 2010, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2010-13, “Effect of Denominating the Exercise Price of a Share-Based Payment Award in the Currency of the Market in Which the Underlying Equity Security Trades,” to address the classification of an employee share-based payment award with an exercise price denominated in the currency of a market in which the underlying equity security trades. This update provides amendments to Topic 718 to clarify that an employee share-based payment award with an exercise price denominated in the currency of a market in which a substantial portion of the entity’s equity securities trades should not be considered to contain a condition that is not a market, performance, or service condition. Therefore, an entity would not classify such an award as a liability if it otherwise qualifies as equity. We adopted the provisions of this standard during the first quarter of 2011. This standard does not have an impact on our consolidated financial statements.

ASU 2011-05— Comprehensive Income: Presentation of Comprehensive Income

In June 2011, the FASB amended its guidance on the presentation of comprehensive income in financial statements to improve the comparability, consistency and transparency of financial reporting and to increase the prominence of items that are recorded in other comprehensive income. The new accounting guidance requires entities to report components of comprehensive income in either (i) a continuous statement of comprehensive income or (ii) two separate but consecutive statements. The provisions of this new guidance are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. We are currently evaluating the impact on our consolidated financial statements of adopting this guidance.

6

ASU 2011-08— Intangibles-Goodwill and Other: Testing Goodwill for Impairment

In September 2011, the FASB amended its guidance in regards to testing goodwill for impairment to address concern raised about the cost and complexity of performing the first step of the two-step goodwill impairment test required under Accounting Standards Codification (“ASC”) Topic 350 – “Intangibles-Goodwill and Other”. The objective of this Update is to simplify how entities, both public and nonpublic, test goodwill for impairment. The amendments in the Update permit an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test described in Topic 350. The more-likely-than-not threshold is defined as having a likelihood of more than 50 percent. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. We are currently evaluating the impact on our consolidated financial statements of adopting this guidance.

Note 2 – Acquisitions

On August 17, 2010, we completed the acquisition (the “Cliffstar Acquisition”) of substantially all of the assets and liabilities of Cliffstar Corporation (“Cliffstar”) and its affiliated companies for approximately $507.0 million payable in cash, $14.0 million in deferred consideration to be paid over three years and contingent consideration of up to $55.0 million. The first $15.0 million of the contingent consideration was based upon the achievement of milestones in certain expansion projects in 2010, which were achieved in 2010. The remainder of the contingent consideration was based on the achievement of certain performance measures during the fiscal year ending January 1, 2011. The estimated working capital amount was subject to final adjustment and on February 11, 2011, the parties agreed that the final working capital amount was $3.0 million as compared to the original estimate of $7.7 million.

We were notified on May 9, 2011 by the seller of Cliffstar of certain objections to the performance measures used to calculate the contingent consideration, and the seller asserted a claim for amounts in excess of the amounts accrued as contingent consideration at July 2, 2011. During the third and fourth quarters of 2011, Cott made interim payments to the seller equal to $21.0 million and $8.6 million, respectively. The payment of $21.0 million was net of a $4.7 million refund due to Cott as a result of the final determination of working capital, and the payment of $8.6 million included $0.9 million in settlement of certain of the seller’s objections to the calculation of the contingent consideration. The seller’s remaining objections to the calculation of the contingent consideration will be subject to a binding arbitration process under the terms of the asset purchase agreement. The final resolution of these matters may result in amounts payable to the seller that materially vary from our current estimated fair value; however, we are currently not able to estimate a range of such amounts. Changes in the fair value of contingent consideration will be recorded in our Consolidated Statement of Operations. Also, during the third quarter of 2011, Cott made a payment equal to $4.7 million to satisfy the first of three annual deferred consideration payments.

Supplemental Pro Forma Data

The following unaudited pro forma financial information for the three and nine months ended October 2, 2010, respectively, represent the combined results of our operations as if the Cliffstar Acquisition had occurred on January 3, 2010. The unaudited pro forma results reflect certain adjustments related to the Cliffstar Acquisition such as increased amortization expense on acquired intangible assets resulting from the preliminary fair valuation of assets acquired. The unaudited pro forma financial information does not necessarily reflect the results of operations that would have occurred had we operated as a single entity during such period.

	For the Three Months Ended		For the Nine Months Ended
(in millions of U.S. dollars, except share amounts)	October 2, 2010		October 2, 2010
Revenue	$	560.0	$	1,677.7
Net income		14.9		56.3
Net income per common share, diluted	$	0.16	$	0.60

Other

During the second quarter of 2011, our majority owned subsidiary acquired a grocery retailer’s private label beverage business, which required Cott to contribute $1.8 million to the subsidiary. The identified assets are recorded at their estimated fair values per preliminary valuations and may change based on the result of final valuations. The acquisition does not have a material impact on our financial statements.

7

Note 3 – Share-Based Compensation

The table below summarizes the share-based compensation expense for the three and nine months ended October 1, 2011 and October 2, 2010, respectively. This share-based compensation expense was recorded in selling, general, and administrative expenses in our Consolidated Statements of Operations. As used below: (i) “PSUs” mean performance share units granted under our Amended and Restated Performance Share Unit Plan (the “PSU Plan”), (ii) “Performance-based RSUs” mean restricted share units with performance-based vesting granted under the Company’s 2010 Equity Incentive Plan (the “2010 Equity Incentive Plan”); (iii) “Time-based RSUs” mean restricted share units with time-based vesting granted under the 2010 Equity Incentive Plan, (iv) “EISPP” means common share units granted under the Restated Executive Incentive Share Purchase Plan (the “Restated EISPP”); and (v) “Director share units” mean common shares granted to the non-management members of Cott’s Board of Directors under the 2010 Equity Incentive Plan, which were issued in consideration of such directors’ annual board retainer fee.

	For the Three Months Ended					For the Nine Months Ended
(in millions of U.S. dollars)	October 1, 2011			October 2, 2010		October 1, 2011			October 2, 2010
Stock options	$	—		$	0.2	$	—		$	1.0
PSUs		—			—		—			0.2
Director share units		—			0.1		0.7			0.7
Performance-based RSUs		(2.7	)		0.4		(1.2	)		0.4
Time-based RSUs		1.1			0.5		2.7			0.5
Share appreciation rights		—			—		—			0.1
Total	$	(1.6	)	$	1.2	$	2.2		$	2.9

During the third quarter, we concluded that it was no longer probable that the targets established for the Performance-based RSUs would be met, and we no longer expect these awards to ultimately vest. Accordingly, we recorded an adjustment to reverse $3.3 million in compensation costs that had been recorded to date for the Performance-based RSUs.

As of October 1, 2011, the unrecognized share-based compensation expense and years we expect to recognize as future compensation expense were as follows:

(in millions of U.S. dollars)	Unrecognized  share-based compensation expense as of October 1, 2011		Weighted average years expected to recognize compensation
Time-based RSUs	$	4.2		1.3

Stock option activity for the nine months ended October 1, 2011 was as follows:

	Shares (in  thousands)			Weighted average exercise price (Canadian $)
Balance at January 1, 2011		704		$	16.67
Awarded		—			—
Exercised		(275	)		1.32
Forfeited or expired		(121	)		39.94
Outstanding at October 1, 2011		308			21.27
Exercisable at October 1, 2011		308		$	21.27

8

During the nine months ended October 1, 2011, EISPP, PSU, Performance-based RSU and Time-based RSU activity was as follows:

(in thousands)	EISPP			Number of PSUs			Number of Performance- based RSUs		Number  of Time-based RSUs
Balance at January 1, 2011		189			188			1,727		1,397
Awarded		—			—			592		151
Issued		(189	)		(188	)		—		—
Forfeited		—			—			—		—
Outstanding at October 1, 2011		—			—			2,319		1,548

Subsequent to the adoption of the 2010 Equity Incentive Plan, the Human Resources and Compensation Committee of the Board of Directors (“HRCC”) determined that certain of Cott’s long-term incentive plans were no longer needed and terminated the Restated EISPP, the PSU Plan, and the Amended and Restated Share Appreciation Rights Plan, effective February 23, 2011. The board terminated the Restated 1986 Common Share Option Plan, as amended, effective as of the same date. In connection with the termination of these plans, outstanding awards will continue in accordance with the terms of these plans until vested, paid out, forfeited or terminated, as applicable. No further awards will be granted under these plans.

Average Canadian to U.S. Dollar Exchange Rate for the Nine Months Ended October 1, 2011

The weighted average exercise prices for options in Note 3 are disclosed in Canadian dollars. The table below represents the average Canadian dollar to U.S. dollar exchange rate for the nine months ended October 1, 2011:

	For the Nine Months Ended
	October 1, 2011
Average exchange rate	$	1.024

Note 4 – Income Taxes

Income tax benefit was $1.7 million on pretax income of $50.9 million for the nine months ended October 1, 2011, as compared to an income tax expense of $13.9 million on pretax income of $57.5 million for the nine months ended October 2, 2010. The third quarter’s benefit includes favorable adjustments related to audit settlements and a tax rate change. During the second quarter of 2011, we completed a reorganization of our legal entity structure and refinanced intercompany debt. As a result of these activities and lower taxable income in the United States and Canada, our annual effective tax rate is expected to be lower than our statutory rates. Also during the quarter, we made significant progress in settling intercompany transfer pricing issues between Canada and the United States and expect, as a result, to receive income tax refunds approximating $7.0 million within the next 12 months.

9

Note 5 – Net Income Per Common Share

Basic net income per common share is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted net income per common share is calculated using the weighted average number of common shares outstanding adjusted to include the effect, if dilutive, of the exercise of in-the-money stock options, PSUs, Performance-based RSUs and Time-based RSUs.

A reconciliation of the denominators of the basic and diluted net income per common share computations is as follows:

	For the Three Months Ended				For the Nine Months Ended
(in thousands)	October 1, 2011		October 2, 2010		October 1, 2011		October 2, 2010
Weighted average number of shares outstanding - basic		94,325		87,196		94,179		82,675
Dilutive effect of stock options		34		191		34		191
Dilutive effect of PSUs		—		189		—		189
Dilutive effect of Performance-based RSUs		—		1,100		—		366
Dilutive effect of Time-based RSUs		787		280		686		93
Adjusted weighted average number of shares outstanding - diluted		95,146		88,956		94,899		83,514

We excluded 233,500 (October 2, 2010 – 354,000) stock options from the computation of diluted net income per share because the options’ exercise price was greater than the average market price of the common shares. Shares purchased on the open market and held by independent trusts are categorized as treasury shares under applicable accounting rules. We excluded 674,397 (October 2, 2010 – 957,104) treasury shares held in various trusts in the calculation of basic and diluted earnings per share.

10

Note 6 – Segment Reporting

We produce, package and distribute private-label CSDs, clear, still and sparkling flavored waters, energy-related drinks, juice, juice-based products, bottled water and ready-to-drink teas to regional and national grocery, mass-merchandise and wholesale chains and customers in the dollar convenience and drug channels through five reportable segments – North America (which includes our U.S. reporting unit and our Canada reporting unit), U.K. (which includes our United Kingdom reporting unit and our Continental European reporting unit), Mexico, Royal Crown International (“RCI”) and All Other.

Operating Segments
(in millions of U.S. dollars)	North America		United Kingdom		Mexico			RCI		All Other		Total
For the Three Months Ended
October 1, 2011
External revenue1	$	468.1	$	124.5	$	12.7		$	6.0	$	—	$	611.3
Depreciation and amortization		20.1		3.5		0.4			—		—		24.0
Operating income (loss)		19.8		8.3		(0.9	)		1.8		—		29.0
Additions to property, plant & equipment		6.8		1.2		0.1			—		—		8.1
For the Nine Months Ended
October 1, 2011
External revenue1	$	1,388.2	$	336.8	$	40.3		$	20.1	$	—	$	1,785.4
Depreciation and amortization		59.7		10.2		1.5			—		—		71.4
Operating income (loss)		70.6		22.7		(3.0	)		6.1		—		96.4
Additions to property, plant & equipment		23.2		8.1		0.1			—		—		31.4
As of October 1, 2011
Property, plant & equipment	$	382.3	$	90.4	$	10.6		$	—	$	—	$	483.3
Goodwill		124.6		—		—			4.5		—		129.1
Intangibles and other assets		333.7		14.3		0.6			—		0.2		348.8
Total assets2		1,229.1		230.9		27.7			12.1		0.9		1,500.7

¹ Intersegment revenue between North America and the other operating segments was $3.3 million and $11.5 million for the three and nine months ended October 1, 2011, respectively.

² Excludes intersegment receivables, investments and notes receivable.

11

Operating Segments
(in millions of U.S. dollars)	North America			United Kingdom		Mexico			RCI		All Other		Total
For the Three Months Ended
October 2, 2010
External revenue1	$	371.8		$	96.6	$	12.4		$	6.1	$	—	$	486.9
Depreciation and amortization		15.2			3.4		0.5			—		—		19.1
Operating income (loss)		12.6			7.3		(1.2	)		0.8		—		19.5
Additions to property, plant & equipment		9.9			1.5		—			—		—		11.4
For the Nine Months Ended
October 2, 2010
External revenue1	$	935.8		$	277.5	$	38.3		$	22.9	$	—	$	1,274.5
Depreciation and amortization		38.8			9.6		1.5			—		—		49.9
Operating income (loss)		63.7			19.0		(5.2	)		6.2		—		83.7
Restructuring		(0.5	)		—		—			—		—		(0.5	)
Additions to property, plant & equipment		21.9			5.9		1.7			—		—		29.5
As of January 1, 2011
Property, plant & equipment	$	400.4		$	90.2	$	13.2		$	—	$	—	$	503.8
Goodwill		125.7			—		—			4.5		—		130.2
Intangibles and other assets		354.7			15.7		0.7			—		—		371.1
Total assets2		1,275.9			207.4		31.5			13.7		0.7		1,529.2

¹ Intersegment revenue between North America and the other operating segments was $10.2 million and $15.1 million for the three and nine months ended October 2, 2010, respectively.

² Excludes intersegment receivables, investments and notes receivable.

For the nine months ended October 1, 2011, sales to Walmart accounted for 31.9% (October 2, 2010 – 30.6%) of our total revenues, 36.1% of our North America operating segment revenues (October 2, 2010 – 35.3%), 14.7% of our U.K. operating segment revenues (October 2, 2010 – 16.1%), and 46.5% of our Mexico operating segment revenues (October 2, 2010 – 38.7%).

Credit risk arises from the potential default of a customer in meeting its financial obligations to us. Concentrations of credit exposure may arise with a group of customers that have similar economic characteristics or that are located in the same geographic region. The ability of such customers to meet obligations would be similarly affected by changing economic, political or other conditions. We are not currently aware of any facts that would create a material credit risk.

Revenues are attributed to operating segment based on the location of the plant. Revenues by operating segment were as follows:

	For the Three Months Ended						For the Nine Months Ended
(in millions of U.S. dollars)	October 1, 2011			October 2, 2010			October 1, 2011			October 2, 2010
United States	$	414.3		$	336.0		$	1,236.6		$	827.4
Canada		66.0			49.3			189.8			152.4
United Kingdom		124.5			96.6			336.8			277.5
Mexico		12.7			12.4			40.3			38.3
RCI		6.0			6.1			20.1			22.9
Elimination1		(12.2	)		(13.5	)		(38.2	)		(44.0	)
	$	611.3		$	486.9		$	1,785.4		$	1,274.5

¹ Represents intersegment revenue among our reporting units, of which $3.3 million and $11.5 million represent intersegment revenue between North America and our other operating segments for the three and nine months ended October 1, 2011, respectively, and $10.2 million and $15.1 million represent intersegment revenue between North America and our other operating segments for the three and nine months ended October 2, 2010, respectively.

12

Revenues by product were as follows:

For the Three Months Ended October 1, 2011
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	192.8	$	47.5	$	9.6	$	—	$	249.9
Juice		144.1		3.4		0.7		—		148.2
Concentrate		2.5		0.7		—		6.0		9.2
All other products		128.7		72.9		2.4		—		204.0
Total	$	468.1	$	124.5	$	12.7	$	6.0	$	611.3

For the Nine Months Ended October 1, 2011
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	549.8	$	134.4	$	31.2	$	—	$	715.4
Juice		456.3		9.6		2.4		—		468.3
Concentrate		6.8		2.4		—		20.1		29.3
All other products		375.3		190.4		6.7		—		572.4
Total	$	1,388.2	$	336.8	$	40.3	$	20.1	$	1,785.4

13

For the Three Months Ended October 2, 2010
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	181.1	$	37.1	$	10.6	$	—	$	228.8
Juice		75.8		3.1		0.1		—		79.0
Concentrate		1.8		1.0		—		6.1		8.9
All other products		113.1		55.4		1.7		—		170.2
Total	$	371.8	$	96.6	$	12.4	$	6.1	$	486.9

For the Nine Months Ended October 2, 2010
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	531.5	$	109.6	$	33.1	$	—	$	674.2
Juice		78.3		8.4		0.6		—		87.3
Concentrate		5.7		3.6		—		22.9		32.2
All other products		320.3		155.9		4.6		—		480.8
Total	$	935.8	$	277.5	$	38.3	$	22.9	$	1,274.5

Property, plant and equipment by geographic area were as follows:

(in millions of U.S. dollars)	October 1, 2011		January 1, 2011
United States	$	336.2	$	350.4
Canada		46.1		50.0
United Kingdom		90.4		90.2
Mexico		10.6		13.2
	$	483.3	$	503.8

Note 7 – Inventories

(in millions of U.S. dollars)	October 1, 2011		January 1, 2011
Raw materials	$	83.6	$	90.1
Finished goods		112.7		107.3
Other		19.7		18.1
	$	216.0	$	215.5

14

Note 8 – Intangibles and Other Assets including Goodwill

	October 1, 2011
(in millions of U.S. dollars)	Cost		Accumulated Amortization		Net
Intangibles
Not subject to amortization
Rights	$	45.4	$	—	$	45.4
Subject to amortization
Customer relationships	$	369.4	$	113.3	$	256.1
Trademarks		27.5		21.0		6.5
Information technology		62.7		53.6		9.1
Other		11.4		5.1		6.3
		471.0		193.0		278.0
		516.4		193.0		323.4
Other Assets
Financing costs	$	23.2	$	6.3	$	16.9
Deposits		7.1		—		7.1
Other		1.5		0.1		1.4
		31.8		6.4		25.4
Total Intangibles & Other Assets	$	548.2	$	199.4	$	348.8

Amortization expense of intangible and other assets was $9.4 million and $27.2 million for the three and nine months ended October 1, 2011, respectively, and $7.0 million and $16.9 million for the three and nine months ended October 2, 2010, respectively.

The estimated amortization expense for intangibles over the next five years is:

(in millions of U.S. dollars)
Remainder of 2011	$	8.0
2012		31.0
2013		29.8
2014		27.7
2015		25.2
Thereafter		156.3
	$	278.0

The Rights are not subject to amortization and any change in goodwill reflects fluctuations in foreign currency exchange rates.

15

Note 9 – Debt

Our total debt was as follows:

(in millions of U.S. dollars)	October 1, 2011			January 1, 2011
8.375% senior notes due in 20171	$	215.0		$	215.0
8.125% senior notes due in 2018		375.0			375.0
ABL facility		—			7.9
GE obligation		13.4			16.5
Other capital leases		4.3			5.8
Other debt		1.6			2.0
Total debt		609.3			622.2
Less: Short-term borrowings and current debt:
ABL facility		—			7.9
Total short-term borrowings		—			7.9
GE obligation - current maturities		3.5			4.1
Other capital leases - current maturities		0.6			1.4
Other debt - current maturities		0.2			0.5
Total current debt		4.3			13.9
Long-term debt before discount		605.0			608.3
Less discount on 8.375% notes		(2.5	)		(2.8	)
Total long-term debt	$	602.5		$	605.5

¹ Our 8.375% senior notes were issued at a discount of 1.425% on November 13, 2009.

Debt

Asset Based Lending Facility

On March 31, 2008, we entered into a credit agreement with JPMorgan Chase Bank N.A. as Agent that created an asset-based lending credit facility (the “ABL facility”) to provide financing for our North America, United Kingdom and Mexico operating segments. In connection with the Cliffstar Acquisition, we refinanced the ABL facility on August 17, 2010 to, among other things, provide for the Cliffstar Acquisition, the issuance of $375.0 million of 8.125% senior notes that are due on September 1, 2018 (the “2018 Notes”) and the application of net proceeds therefrom, the underwritten public offering of 13,340,000 common shares at a price of $5.67 per share and the application of net proceeds therefrom and to increase the amount available for borrowings to $275.0 million. We drew down a portion of the indebtedness under the ABL facility in order to fund the Cliffstar Acquisition. We incurred $5.4 million of financing fees in connection with the refinancing of the ABL facility. The financing fees are being amortized using the effective interest method over a four-year period, which represents the duration of the ABL facility.

As of October 1, 2011, we had no borrowings under the ABL facility outstanding. The commitment fee was 0.5% per annum of the unused commitment, which was $265.2 million as of October 1, 2011.

8.125% Senior Notes due in 2018

On August 17, 2010, we issued the 2018 Notes. The issuer of the 2018 Notes is our wholly-owned subsidiary Cott Beverages Inc., but we and most of our U.S., Canadian and United Kingdom subsidiaries guarantee the 2018 Notes. The interest on the 2018 Notes is payable semi-annually on March 1^st and September 1^st of each year.

We incurred $8.6 million of financing fees in connection with the 2018 Notes. The financing fees are being amortized using the effective interest method over an eight-year period, which represents the duration of the 2018 Notes.

8.375% Senior Notes due in 2017

On November 13, 2009, we issued $215.0 million of senior notes that are due on November 15, 2017 (the “2017 Notes”). The 2017 Notes were issued at a $3.1 million discount. The issuer of the 2017 Notes is Cott Beverages Inc., but we and most of our U.S., Canadian and United Kingdom subsidiaries guarantee the 2017 Notes. The interest on the 2017 Notes is payable semi-annually on May 15^th and November 15^th of each year.

16

We incurred $5.1 million of financing fees in connection with the 2017 Notes. The financing fees are being amortized using the effective interest method over an eight-year period, which represents the duration of the 2017 Notes.

8% Senior Subordinated Notes due in 2011

We repurchased the remaining outstanding 8% senior subordinated notes due December 15, 2011 (the “2011 Notes”) for $11.1 million on February 1, 2010, and recorded a loss on buyback of $0.1 million. The 2011 Notes acquired by us have been retired, and we have discontinued the payment of interest.

Note 10 – Commitments and Contingencies

We are subject to various claims and legal proceedings with respect to matters such as governmental regulations, and other actions arising out of the normal course of business. Management believes that the resolution of these matters will not have a material adverse effect on our financial position, results of operations, or cash flow.

We are currently involved in legal matters related to various contract disputes. The Company intends to vigorously defend against all claims in these lawsuits; however, we are presently unable to predict the ultimate outcome of these actions. As of October 1, 2011, our accrued liability for litigation contingencies with a probable likelihood of loss was $0.8 million, with an expected range of loss from $0.8 million to $1.2 million.

In addition, we are involved in legal matters where the likelihood of loss has been judged to be reasonably possible, but for which a range of the potential loss cannot be reasonably estimated. Also, refer to Note 2 regarding contingent consideration relating to the Cliffstar Acquisition.

We had $9.8 million in standby letters of credit outstanding as of October 1, 2011 (October 2, 2010 – $10.6 million).

Note 11 – Shares Held in Trust treated as Treasury Shares

In May 2008, an independent trustee acting under certain of our benefit plans purchased 2.3 million of our common shares to be used to satisfy future liabilities under the PSU Plan and the Restated EISPP. During the nine months ended October 1, 2011, we distributed 0.2 million shares from the trust to satisfy certain PSU obligations that had vested. During the nine months ended October 1, 2011, we distributed 0.2 million shares from the trust to satisfy certain Restated EISPP obligations that had vested. As of October 1, 2011, 0.7 million shares were held in trust, and accounted for as treasury shares under applicable accounting rules. Treasury shares are reported at cost.

Subsequent to the adoption of the 2010 Equity Incentive Plan on May 4, 2010, the HRCC determined that certain of Cott’s long-term incentive plans were no longer needed and terminated the PSU Plan and the Restated EISPP effective February 23, 2011. No further awards will be granted under such plans, as future awards will be made under the Company’s 2010 Equity Incentive Plan.

Note 12 – Hedging Transactions and Derivative Financial Instruments

We are directly and indirectly affected by changes in foreign currency market conditions. These changes in market conditions may adversely impact our financial performance and are referred to as market risks. When deemed appropriate by management, we use derivatives as a risk management tool to mitigate the potential impact of foreign currency market risks.

We purchase forward contract derivative instruments. Forward contracts are agreements to buy or sell a quantity of a currency at a predetermined future date, and at a predetermined rate or price. We do not enter into derivative financial instruments for trading purposes.

All derivatives are carried at fair value in the Consolidated Balance Sheets in the line item accounts receivable. The carrying values of the derivatives reflect the impact of legally enforceable agreements with the same counterparties. These allow us to net settle positive and negative positions (assets and liabilities) arising from different transactions with the same counterparty.

The accounting for gains and losses that result from changes in the fair values of derivative instruments depends on whether the derivatives have been designated and qualify as hedging instruments and the type of hedging relationships. The changes in fair values of derivatives that have been designated and qualify as cash flow hedges are recorded in accumulated other comprehensive income (loss) (“AOCI”) and are reclassified into the line item in the Consolidated Statements of Operations in which the hedged items are recorded in the same period the hedged items affect earnings. Due to the high degree of effectiveness between the hedging instruments and the underlying exposures being hedged, fluctuations in the value of the derivative instruments are generally offset by changes in the fair values or cash flows of the underlying exposures being hedged.

17

We formally designate and document, at inception, the financial instrument as a hedge of a specific underlying exposure, the risk management objective and the strategy for undertaking the hedge transaction. In addition, we formally assess both at the inception and at least quarterly thereafter, whether the financial instruments used in hedging transactions are effective at offsetting changes in either the fair values or cash flows of the related underlying exposures. Any ineffective portion of a financial instrument’s change in fair value is immediately recognized into earnings.

We estimate the fair values of its derivatives based on quoted market prices or pricing models using current market rates (refer to Note 13). The notional amounts of the derivative financial instruments do not necessarily represent amounts exchanged by the parties and, therefore, are not a direct measure of our exposure to the financial risks described above. The amounts exchanged are calculated by reference to the notional amounts and by other terms of the derivatives, such as interest rates, foreign currency exchange rates or other financial indices. We do not view the fair values of our derivatives in isolation, but rather in relation to the fair values or cash flows of the underlying hedged transactions. All of our derivatives are straightforward over-the-counter instruments with liquid markets.

Credit Risk Associated with Derivatives

We have established strict counterparty credit guidelines and enter into transactions only with financial institutions of investment grade or better. We mitigate pre-settlement risk by being permitted to net settle for transactions with the same counterparty.

Cash Flow Hedging Strategy

We use cash flow hedges to minimize the variability in cash flows of assets or liabilities or forecasted transactions caused by fluctuations in foreign currency exchange rates. The changes in the fair values of derivatives designated as cash flow hedges are recorded in AOCI and are reclassified into the line item in the Consolidated Statements of Operations in which the hedged items are recorded in the same period the hedged items affect earnings. The changes in fair values of hedges that are determined to be ineffective are immediately reclassified from AOCI into earnings. We did not discontinue any cash flow hedging relationships during the nine months ended October 1, 2011. The maximum length of time over which we hedge our exposure to future cash flows is typically one year.

We maintain a foreign currency cash flow hedging program to reduce the risk that our procurement activities will be adversely affected by changes in foreign currency exchange rates. We enter into forward contracts to hedge certain portions of forecasted cash flows denominated in foreign currencies. When the U.S. dollar strengthens significantly against foreign currencies, the decline in the present value of future foreign currency cash flows is partially offset by gains in the fair value of the derivative instruments. Conversely, when the U.S. dollar weakens as compared to other currencies, the increase in the present value of future foreign currency cash flows is partially offset by losses in the fair value of the derivative instruments. The total notional value of derivatives that have been designated and qualify for our foreign currency cash flow hedging program as of October 1, 2011 was approximately $6.8 million.

The following table summarizes our derivative instruments as of October 1, 2011:

(in millions of U.S. dollars)	Asset Derivatives
Derivatives designated as cash flow hedging instruments	Balance Sheet location		Fair Value
Foreign exchange contracts		Accounts receivable	$	0.2

The settlement of our derivative instruments resulted in a charge to cost of sales of $0.3 million and $0.9 million for the three and nine months ended October 1, 2011, respectively, and less than $0.1 million and $0.1 million for the three and nine months ended October 2, 2010, respectively.

Note 13 – Fair Value Measurements

ASC No. 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Additionally, the inputs used to measure fair value are prioritized based on a three-level hierarchy. This hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs.

The three levels of inputs used to measure fair value are as follows:

• Level 1 – Quoted prices in active markets for identical assets or liabilities.

• Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

18

• Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.

We have certain assets that are required to be recorded at fair value on a recurring basis in accordance with U.S. GAAP.

The following table summarizes those assets measured at fair value on a recurring basis as of October 1, 2011:

	October 1, 2011
(in millions of U.S. dollars)	Level 1		Level 2		Level 3		Netting Adjustment		Fair Value Measurements
Assets
Derivatives	$	—	$	0.2	$	—	$	—	$	0.2
Contingent Consideration	$	—	$	—	$	8.5	$	—	$	8.5
Total Assets	$	—	$	0.2	$	8.5	$	—	$	8.7

Fair Value of Financial Instruments

The carrying amounts reflected in the Consolidated Balance Sheets for cash, receivables, payables, short-term borrowings and long-term debt approximate their respective fair values, except as otherwise indicated. The carrying values and estimated fair values of our significant outstanding debt as of October 1, 2011 and January 1, 2011 were as follows:

	October 1, 2011				January 1, 2011
(in millions of U.S. dollars)	Carrying Value		Fair Value		Carrying Value		Fair Value
8.375% senior notes due in 20171	$	215.0	$	220.4	$	215.0	$	232.7
8.125% senior notes due in 20181		375.0		388.9		375.0		404.1
ABL facility		—		—		7.9		7.9
Total	$	590.0	$	609.3	$	597.9	$	644.7

¹ The fair values are based on the trading levels and bid/offer prices observed by a market participant.

Fair value of contingent consideration

The fair value of the contingent consideration payable in the Cliffstar Acquisition was based on significant inputs not observed in the market and thus represented a Level 3 instrument. Level 3 instruments are valued based on unobservable inputs that are supported by little or no market activity and reflect our own assumptions in measuring fair value.

(in millions of U.S. dollars)
Balance at January 1, 2011	$	32.2
Accretion to fair value		1.0
Payment		(25.6	)
Increase in fair value		0.9
Ending balance at October 1, 2011	$	8.5

We were notified on May 9, 2011 by the seller of Cliffstar of certain objections to the performance measures used to calculate the contingent consideration, and the seller asserted a claim for amounts in excess of the amounts accrued as contingent consideration at July 2, 2011. During the third and fourth quarters of 2011, Cott made interim payments to the seller equal to $21.0 million and $8.6 million, respectively. The payment of $21.0 million was net of a $4.7 million refund due to Cott as a result of the final determination of working capital, and the payment of $8.6 million included $0.9 million in settlement of certain of the seller’s objections to the calculation of the contingent consideration. The seller’s remaining objections to the calculation of the contingent consideration will be subject to a binding arbitration process under the terms of the asset purchase agreement. The final resolution of these matters may result in amounts payable to the seller that materially vary from our current estimated fair value; however, we are currently not able to estimate a range of such amounts. Changes in the fair value of contingent consideration will be recorded in our Consolidated Statement of Operations.

19

Note 14 – Guarantor Subsidiaries

The 2017 Notes and 2018 Notes issued by our wholly owned subsidiary, Cott Beverages, Inc., are unconditionally guaranteed on a senior basis pursuant to guarantees by Cott Corporation and certain other wholly owned subsidiaries (the “Guarantor Subsidiaries”). The guarantees of the Guarantor Subsidiaries are subject to release in limited circumstances only upon the occurrence of certain customary conditions.

We have not presented separate financial statements and separate disclosures have not been provided concerning subsidiary guarantors because management has determined such information is not material to the holders of the above-mentioned notes.

The following supplemental financial information sets forth on an unconsolidated basis, our Balance Sheets, Statements of Operations and Cash Flows for Cott Corporation, Cott Beverages Inc., Guarantor Subsidiaries and our other subsidiaries (the “Non-guarantor Subsidiaries”). The supplemental financial information reflects our investments and those of Cott Beverages Inc. in their respective subsidiaries using the equity method of accounting.

20

Condensed Consolidating Statements of Operations

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended October 1, 2011
	Cott Corporation		Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
Revenue, net	$	55.7	$	241.7		$	277.7		$	45.5		$	(9.3	)	$	611.3
Cost of sales		43.9		217.0			251.3			40.8			(9.3	)		543.7
Gross profit		11.8		24.7			26.4			4.7			—			67.6
Selling, general and administrative expenses		7.0		15.3			12.7			3.1			—			38.1
Loss on disposal of property, plant & equipment		—		0.4			0.1			—			—			0.5
Operating income		4.8		9.0			13.6			1.6			—			29.0
Other expense (income), net		1.2		(1.0	)		0.5			0.6			—			1.3
Intercompany interest (income) expense, net		—		(2.1	)		2.1			—			—			—
Interest expense, net		0.1		13.7			0.5			0.1			—			14.4
Income (loss) before income tax expense (benefit) and equity income (loss)		3.5		(1.6	)		10.5			0.9			—			13.3
Income tax expense (benefit)		1.0		(2.2	)		(2.8	)		—			—			(4.0	)
Equity income		13.7		1.2			1.9			—			(16.8	)		—
Net income	$	16.2	$	1.8		$	15.2		$	0.9		$	(16.8	)	$	17.3
Less: Net income attributable to non-controlling interests		—		—			—			1.1			—			1.1
Net income (loss) attributed to Cott Corporation	$	16.2	$	1.8		$	15.2		$	(0.2	)	$	(16.8	)	$	16.2

21

Condensed Consolidating Statements of Operations

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended October 2, 2010
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination Entries			Consolidated
Revenue	$	49.3		$	235.7		$	177.1		$	35.1		$	(10.3	)	$	486.9
Cost of sales		39.0			204.8			156.1			30.2			(10.3	)		419.8
Gross profit		10.3			30.9			21.0			4.9			—			67.1
Selling, general and administrative expenses		8.0			23.7			12.7			2.9			—			47.3
Loss on disposal of property, plant & equipment		—			0.1			—			0.2			—			0.3
Operating income		2.3			7.1			8.3			1.8			—			19.5
Other expense (income), net		0.6			0.9			—			(0.2	)		—			1.3
Intercompany interest (income) expense, net		(1.8	)		1.8			—			—			—			—
Interest expense , net		—			10.2			0.1			—			—			10.3
Income (loss) before income tax expense (benefit) and equity income (loss)		3.5			(5.8	)		8.2			2.0			—			7.9
Income tax expense (benefit)		2.1			(1.8	)		0.3			0.1			—			0.7
Equity income (loss)		6.9			1.4			(0.1	)		—			(8.2	)		—
Net income (loss)	$	8.3		$	(2.6	)	$	7.8		$	1.9		$	(8.2	)	$	7.2
Less: Net income attributable to non-controlling interests		—			—			—			1.4			—			1.4
Net income (loss) attributed to Cott Corporation	$	8.3		$	(2.6	)	$	7.8		$	0.5		$	(8.2	)	$	5.8

22

Condensed Consolidating Statements of Operations

(in millions of U.S. dollars)

Unaudited

	For the Nine Months Ended October 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries		Elimination Entries			Consolidated
Revenue, net	$	158.4		$	711.0		$	818.6		$	125.9	$	(28.5	)	$	1,785.4
Cost of sales		126.4			625.8			724.7			111.8		(28.5	)		1,560.2
Gross profit		32.0			85.2			93.9			14.1		—			225.2
Selling, general and administrative expenses		24.8			55.8			37.8			9.9		—			128.3
Loss on disposal of property, plant & equipment		—			0.4			0.1			—		—			0.5
Operating income		7.2			29.0			56.0			4.2		—			96.4
Other expense (income), net		1.3			(0.3	)		0.6			0.5		—			2.1
Intercompany interest (income) expense, net		(3.5	)		(1.9	)		5.4			—		—			—
Interest expense, net		0.3			41.3			1.6			0.2		—			43.4
Income (loss) before income tax expense (benefit) and equity income (loss)		9.1			(10.1	)		48.4			3.5		—			50.9
Income tax expense (benefit)		2.1			(1.0	)		(3.0	)		0.2		—			(1.7	)
Equity income (loss)		42.5			3.4			(5.3	)		—		(40.6	)		—
Net income (loss)	$	49.5		$	(5.7	)	$	46.1		$	3.3	$	(40.6	)	$	52.6
Less: Net income attributable to non-controlling interests		—			—			—			3.1		—			3.1
Net income (loss) attributed to Cott Corporation	$	49.5		$	(5.7	)	$	46.1		$	0.2	$	(40.6	)	$	49.5

23

Condensed Consolidating Statements of Operations

(in millions of U.S. dollars)

Unaudited

	For the Nine Months Ended October 2, 2010
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination Entries			Consolidated
Revenue	$	151.4		$	689.9		$	358.7		$	106.1		$	(31.6	)	$	1,274.5
Cost of sales		118.8			586.6			311.1			91.8			(31.6	)		1,076.7
Gross profit		32.6			103.3			47.6			14.3			—			197.8
Selling, general and administrative expenses		25.6			50.8			27.6			10.2			—			114.2
Loss on disposal of property, plant & equipment		—			0.2			—			0.2			—			0.4
Restructuring		—			(0.5	)		—			—			—			(0.5	)
Operating income		7.0			52.8			20.0			3.9			—			83.7
Other expense (income), net		2.5			1.0			0.4			(0.3	)		—			3.6
Intercompany interest (income) expense, net		(5.1	)		8.2			(3.1	)		—			—			—
Interest expense, net		0.2			22.0			0.3			0.1			—			22.6
Income before income tax expense and equity income		9.4			21.6			22.4			4.1			—			57.5
Income tax expense		4.2			7.5			1.8			0.4			—			13.9
Equity income		36.9			4.6			21.3			—			(62.8	)		—
Net income	$	42.1		$	18.7		$	41.9		$	3.7		$	(62.8	)	$	43.6
Less: Net income attributable to non-controlling interests		—			—			—			4.0			—			4.0
Net income (loss) attributed to Cott Corporation	$	42.1		$	18.7		$	41.9		$	(0.3	)	$	(62.8	)	$	39.6

24

Consolidating Balance Sheets

(in millions of U.S. dollars)

Unaudited

	As of October 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
ASSETS
Current assets
Cash & cash equivalents	$	2.3		$	1.9		$	17.4		$	6.6		$	—		$	28.2
Accounts receivable, net of allowance		23.6			95.8			172.0			16.0			(59.7	)		247.7
Income taxes recoverable		—			11.6			0.9			0.1			—			12.6
Inventories		22.0			77.6			108.9			7.5			—			216.0
Prepaid expenses and other assets		2.9			20.3			7.0			0.1			—			30.3
Total current assets		50.8			207.2			306.2			30.3			(59.7	)		534.8
Property, plant & equipment		46.9			176.8			248.4			11.2			—			483.3
Goodwill		26.3			4.5			98.3			—			—			129.1
Intangibles and other assets		1.3			107.3			220.6			19.6			—			348.8
Deferred income taxes		1.9			—			—			—			—			1.9
Other tax receivable		2.5			—			0.3			—			—			2.8
Due from affiliates		30.7			167.9			102.5			41.9			(343.0	)		—
Investments in subsidiaries		477.0			365.6			517.3			178.4			(1,538.3	)		—
Total assets	$	637.4		$	1,029.3		$	1,493.6		$	281.4		$	(1,941.0	)	$	1,500.7
LIABILITIES AND EQUITY
Current liabilities
Short-term borrowings	$	—		$	—		$	—		$	—		$	—		$	—
Current maturities of long-term debt		0.1			3.7			0.1			0.4			—			4.3
Contingent consideration earn-out		—			8.5			—			—			—			8.5
Accounts payable and accrued liabilities		23.8			122.3			141.2			14.2			(59.7	)		241.8
Total current liabilities		23.9			134.5			141.3			14.6			(59.7	)		254.6
Long-term debt		0.2			599.2			1.3			1.8			—			602.5
Deferred income taxes		—			30.8			7.8			0.7			—			39.3
Other long-term liabilities		0.3			3.6			16.6			—			—			20.5
Due to affiliates		42.9			101.3			170.6			28.2			(343.0	)		—
Total liabilities		67.3			869.4			337.6			45.3			(402.7	)		916.9
Equity
Capital stock, no par		395.9			518.3			1,361.2			175.1			(2,054.6	)		395.9
Treasury stock		(2.1	)		—			—			—			—			(2.1	)
Additional paid-in-capital		41.9			—			—			—			—			41.9
Retained earnings (deficit)		156.0			(354.1	)		(301.4	)		(40.7	)		696.2			156.0
Accumulated other comprehensive (loss) income		(21.6	)		(4.3	)		96.2			88.0			(179.9	)		(21.6	)
Total Cott Corporation equity		570.1			159.9			1,156.0			222.4			(1,538.3	)		570.1
Non-controlling interests		—			—			—			13.7			—			13.7
Total equity		570.1			159.9			1,156.0			236.1			(1,538.3	)		583.8
Total liabilities and equity	$	637.4		$	1,029.3		$	1,493.6		$	281.4		$	(1,941.0	)	$	1,500.7

25

Consolidating Balance Sheets

(in millions of U.S. dollars)

	As of January 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
ASSETS
Current assets
Cash & cash equivalents	$	7.8		$	9.1		$	26.0		$	5.3		$	—		$	48.2
Accounts receivable, net of allowance		108.6			151.6			128.6			17.3			(192.5	)		213.6
Income taxes recoverable		—			1.3			(1.3	)		0.3			—			0.3
Inventories		18.1			66.1			124.6			6.7			—			215.5
Prepaid expenses and other assets		3.6			19.3			8.1			1.7			—			32.7
Total current assets		138.1			247.4			286.0			31.3			(192.5	)		510.3
Property, plant & equipment		50.0			180.4			259.5			13.9			—			503.8
Goodwill		27.4			4.5			98.3			—			—			130.2
Intangibles and other assets		1.3			114.8			233.6			21.4			—			371.1
Deferred income taxes		3.7			—			—			(1.2	)		—			2.5
Other tax receivable		2.5			7.6			1.2			—			—			11.3
Due from affiliates		241.8			166.9			220.9			41.9			(671.5	)		—
Investments in subsidiaries		198.4			351.5			322.7			161.0			(1,033.6	)		—
Total assets	$	663.2		$	1,073.1		$	1,422.2		$	268.3		$	(1,897.6	)	$	1,529.2
LIABILITIES AND EQUITY
Current liabilities
Short-term borrowings	$	—		$	7.9		$	—		$	—		$	—		$	7.9
Current maturities of long-term debt		0.1			5.4			0.1			0.4			—			6.0
Contingent consideration earn-out		—			32.2			—			—			—			32.2
Accounts payable and accrued liabilities		97.3			171.8			185.9			14.1			(192.5	)		276.6
Total current liabilities		97.4			217.3			186.0			14.5			(192.5	)		322.7
Long-term debt		—			601.9			1.4			2.5			(0.3	)		605.5
Deferred income taxes		—			31.8			10.7			1.1			—			43.6
Other long-term liabilities		—			5.4			16.9			—			(0.1	)		22.2
Due to affiliates		43.2			219.6			377.2			31.7			(671.7	)		—
Total liabilities		140.6			1,076.0			592.2			49.8			(864.6	)		994.0
Equity
Capital stock, no par		395.6			354.4			1,182.6			175.0			(1,712.0	)		395.6
Treasury stock		(3.2	)		—			—			—			—			(3.2	)
Additional paid-in-capital		40.7			0.4			—			—			(0.3	)		40.8
Retained earnings (deficit)		106.4			(350.4	)		(352.0	)		(36.4	)		738.9			106.5
Accumulated other comprehensive (loss) income		(16.9	)		(7.3	)		(0.6	)		66.9			(59.6	)		(17.5	)
Total Cott Corporation equity		522.6			(2.9	)		830.0			205.5			(1,033.0	)		522.2
Non-controlling interests		—			—			—			13.0			—			13.0
Total equity		522.6			(2.9	)		830.0			218.5			(1,033.0	)		535.2
Total liabilities and equity	$	663.2		$	1,073.1		$	1,422.2		$	268.3		$	(1,897.6	)	$	1,529.2

26

Consolidating Statements of Condensed Cash Flows

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended October 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
Operating Activities
Net income	$	16.2		$	1.8		$	15.2		$	0.9		$	(16.8	)	$	17.3
Depreciation & amortization		1.5			8.8			12.1			1.6			—			24.0
Amortization of financing fees		0.1			0.9			0.1			—			—			1.1
Share-based compensation expense		—			(1.6	)		—			—			—			(1.6	)
Increase (decrease) in deferred income taxes		0.5			(1.7	)		(2.8	)		(0.2	)		—			(4.2	)
Loss on disposal of property, plant & equipment		—			0.4			0.1			—			—			0.5
Contract termination payments		(0.8	)		(2.3	)		—			—			—			(3.1	)
Equity (loss) income, net of distributions		(14.0	)		(1.3	)		(1.4	)		—			16.7			—
Intercompany transactions		8.9			5.1			—			—			(14.0	)		—
Other non-cash items		—			(0.1	)		—			—			—			(0.1	)
Net change in operating assets and liabilities		(12.0	)		206.6			(174.9	)		(3.8	)		14.1			30.0
Net cash provided by (used in) operating activities		0.4			216.6			(151.6	)		(1.5	)		—			63.9
Investing Activities
Acquisition		—			(25.7	)		—			—			—			(25.7	)
Additions to property, plant & equipment		(1.3	)		(5.7	)		(1.1	)		—			—			(8.1	)
Additions to intangibles and other assets		—			(0.9	)		(0.4	)		(0.1	)		—			(1.4	)
Proceeds from sale of property, plant & equipment		—			0.1			—			—			—			0.1
Other investing activities		—			(0.1	)		—			—			—			(0.1	)
Advances to affiliates		—			—			162.5			5.1			(167.6	)		—
Net cash (used in) provided by investing activities		(1.3	)		(32.3	)		161.0			5.0			(167.6	)		(35.2	)
Financing Activities
Payments of long-term debt		—			(1.6	)		—			(0.2	)		—			(1.8	)
Borrowings under ABL		—			80.7			—			—			—			80.7
Payments under ABL		—			(100.7	)		—			—			—			(100.7	)
Advances from affiliates		(5.1	)		(162.5	)		—			—			167.6			—
Distributions to non-controlling interests		—			—			—			(1.7	)		—			(1.7	)
Exercise of options		—			0.2			—			—			—			0.2
Net cash (used in) provided by financing activities		(5.1	)		(183.9	)		—			(1.9	)		167.6			(23.3	)
Effect of exchange rate changes on cash		(0.4	)		—			(0.4	)		(0.4	)		—			(1.2	)
Net (decrease) increase in cash & cash equivalents		(6.4	)		0.4			9.0			1.2			—			4.2
Cash & cash equivalents, beginning of period		8.7			1.5			8.4			5.4			—			24.0
Cash & cash equivalents, end of period	$	2.3		$	1.9		$	17.4		$	6.6		$	—		$	28.2

27

Consolidating Statements of Condensed Cash Flows

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended October 2, 2010
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination Entries			Consolidated
Operating Activities
Net income (loss)	$	8.3		$	(2.6	)	$	7.8		$	1.9		$	(8.2	)	$	7.2
Depreciation & amortization		1.5			8.6			7.5			1.5			—			19.1
Amortization of financing fees		0.1			0.4			0.1			—			—			0.6
Share-based compensation expense		—			1.1			—			—			—			1.1
Increase (decrease) in deferred income taxes		—			9.8			(0.1	)		—			—			9.7
Equity income (loss), net of distributions		6.9			1.4			(0.1	)		—			(8.2	)		—
Intercompany transactions		2.5			3.0			—			—			(5.5	)		—
Lease contract termination payments		—			(0.6	)		—			—			—			(0.6	)
Other non-cash items		0.5			(0.1	)		(0.3	)		—			—			0.1
Net change in operating assets and liabilities		(3.3	)		20.5			(13.0	)		(0.3	)		21.9			25.8
Net cash provided by operating activities		16.5			41.5			1.9			3.1			—			63.0
Investing Activities
Acquisitions		—			(507.7	)		—			—			—			(507.7	)
Additions to property, plant & equipment		(1.1	)		(6.9	)		(3.4	)		—			—			(11.4	)
Additions to intangibles and other assets		—			(0.2	)		—			—			—			(0.2	)
Proceeds from disposal of property, plant & equipment		—			(0.1	)		0.1			0.5			—			0.5
Advances to affiliates		—			—			(3.2	)		(2.1	)		5.3			—
Net cash used in investing activities		(1.1	)		(514.9	)		(6.5	)		(1.6	)		5.3			(518.8	)
Financing Activities
Payments of long-term debt		—			(1.1	)		—			(0.1	)		—			(1.2	)
Issuance of long-term debt		—			375.0			—			—			—			375.0
Borrowings under ABL		—			148.8			16.9			—			—			165.7
Payments under ABL		—			(106.7	)		(19.5	)		—			—			(126.2	)
Advances from affiliates		2.1			3.2			—			—			(5.3	)		—
Distributions to non-controlling interests		—			—			—			(2.8	)		—			(2.8	)
Issuance of common shares, net of offering fees		71.1			—			—			—			—			71.1
Intercompany investments		(89.8	)		71.1			18.7			—			—			—
Financing fees		—			(14.0	)		—			—			—			(14.0	)
Net cash (used in) provided by financing activities		(16.6	)		476.3			16.1			(2.9	)		(5.3	)		467.6
Effect of exchange rate on cash		0.5			—			0.2			0.1			—			0.8
Net (decrease) increase in cash & cash equivalents		(0.7	)		2.9			11.7			(1.3	)		—			12.6
Cash & cash equivalents, beginning of period		9.7			1.6			2.7			6.3			—			20.3
Cash & cash equivalents, end of period	$	9.0		$	4.5		$	14.4		$	5.0		$	—		$	32.9

28

Consolidating Statements of Condensed Cash Flows

(in millions of U.S. dollars)

Unaudited

	For the Nine Months Ended October 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
Operating Activities
Net income (loss)	$	49.5		$	(5.7	)	$	46.1		$	3.3		$	(40.6	)	$	52.6
Depreciation & amortization		4.5			26.1			36.2			4.6			—			71.4
Amortization of financing fees		0.2			2.5			0.2			—			—			2.9
Share-based compensation expense		1.0			0.6			0.6			—			—			2.2
Increase (decrease) in deferred income taxes		1.4			(0.5	)		(3.0	)		(0.2	)		—			(2.3	)
Loss on disposal of property, plant & equipment		—			0.4			0.1			—			—			0.5
Contract termination payments		(0.8	)		(2.3	)		—			—			—			(3.1	)
Equity (loss) income, net of distributions		(42.8	)		(3.5	)		5.8			—			40.5			—
Intercompany transactions		15.8			7.8			—			—			(23.6	)		—
Other non-cash items		—			1.7			—			—			—			1.7
Net change in operating assets and liabilities		(28.8	)		185.0			(242.7	)		(3.5	)		23.7			(66.3	)
Net cash provided by (used in) operating activities		—			212.1			(156.7	)		4.2			—			59.6
Investing Activities
Acquisition		—			(25.7	)		—			—			—			(25.7	)
Additions to property, plant & equipment		(3.5	)		(19.9	)		(8.0	)		—			—			(31.4	)
Additions to intangibles and other assets		1.4			(3.5	)		(0.5	)		(1.3	)		—			(3.9	)
Proceeds from sale of property, plant & equipment		—			0.1			—			—			—			0.1
Other investing activities		—			(1.8	)		—			—			—			(1.8	)
Advances to affiliates		—			—			156.1			3.2			(159.3	)		—
Net cash (used in) provided by investing activities		(2.1	)		(50.8	)		147.6			1.9			(159.3	)		(62.7	)
Financing Activities
Payments of long-term debt		—			(4.8	)		—			(0.4	)		—			(5.2	)
Borrowings under ABL		—			224.1			—			—			—			224.1
Payments under ABL		—			(231.9	)		—			—			—			(231.9	)
Advances from affiliates		(3.2	)		(156.1	)		—			—			159.3			—
Distributions to non-controlling interests		—			—			—			(4.2	)		—			(4.2	)
Exercise of options		—			0.3			—			—			—			0.3
Financing fees		—			(0.1	)		—			—			—			(0.1	)
Net cash used in financing activities		(3.2	)		(168.5	)		—			(4.6	)		159.3			(17.0	)
Effect of exchange rate changes on cash		(0.2	)		—			0.5			(0.2	)		—			0.1
Net (decrease) increase in cash & cash equivalents		(5.5	)		(7.2	)		(8.6	)		1.3			—			(20.0	)
Cash & cash equivalents, beginning of period		7.8			9.1			26.0			5.3			—			48.2
Cash & cash equivalents, end of period	$	2.3		$	1.9		$	17.4		$	6.6		$	—		$	28.2

29

Consolidating Statements of Condensed Cash Flows

(in millions of U.S. dollars)

Unaudited

	For the Nine Months Ended October 2, 2010
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination Entries			Consolidated
Operating Activities
Net income	$	42.1		$	18.7		$	41.9		$	3.7		$	(62.8	)	$	43.6
Depreciation & amortization		4.7			26.7			14.1			4.4			—			49.9
Amortization of financing fees		0.3			1.2			0.1			—			—			1.6
Share-based compensation expense		0.6			2.1			0.1			—			—			2.8
Increase (decrease) in deferred income taxes		—			9.8			(0.2	)		—			—			9.6
Equity loss, net of distributions		(36.9	)		(4.6	)		(21.3	)		—			62.8			—
Intercompany transactions		6.8			5.7			—			—			(12.5	)		—
Lease contract termination payments		—			(5.4	)		—			—			—			(5.4	)
Other non-cash items		2.6			1.7			—			—			—			4.3
Net change in operating assets and liabilities		(18.5	)		10.9			(13.0	)		4.2			12.5			(3.9	)
Net cash provided by operating activities		1.7			66.8			21.7			12.3			—			102.5
Investing Activities
Acquisitions		—			(507.7	)		—			—			—			(507.7	)
Additions to property, plant and equipment		(4.2	)		(15.8	)		(7.8	)		(1.7	)		—			(29.5	)
Additions to intangibles and other assets		—			(3.6	)		—			—			—			(3.6	)
Proceeds from disposal of property, plant & equipment		—			0.2			0.2			0.5			—			0.9
Advances to affiliates		21.0			—			(9.2	)		(4.5	)		(7.3	)		—
Net cash provided by (used in) investing activities		16.8			(526.9	)		(16.8	)		(5.7	)		(7.3	)		(539.9	)
Financing Activities
Payments of long-term debt		0.1			(17.1	)		—			(0.3	)		—			(17.3	)
Issuance of long-term debt		—			375.0			—			—			—			375.0
Borrowings under ABL		—			248.3			59.4			—			—			307.7
Payments under ABL		—			(218.1	)		(59.7	)		—			—			(277.8	)
Advances from affiliates		4.5			9.2			(21.0	)		—			7.3			—
Distributions to non-controlling interests		—			—			—			(5.5	)		—			(5.5	)
Issuance of common shares, net of offering fees		71.1			—			—			—			—			71.1
Intercompany investments		(89.8	)		71.1			18.7			—			—			—
Financing fees		—			(14.2	)		—			—			—			(14.2	)
Net cash (used in) provided by financing activities		(14.1	)		454.2			(2.6	)		(5.8	)		7.3			439.0
Effect of exchange rate on cash		0.4			—			(0.1	)		0.1			—			0.4
Net increase (decrease) in cash & cash equivalents		4.8			(5.9	)		2.2			0.9			—			2.0
Cash & cash equivalents, beginning of period		4.2			10.4			12.2			4.1			—			30.9
Cash & cash equivalents, end of period	$	9.0		$	4.5		$	14.4		$	5.0		$	—		$	32.9

30

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

This Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to further the reader’s understanding of the consolidated financial condition and results of operations of our Company. It should be read in conjunction with the financial statements included in this quarterly report on Form 10-Q and our annual report on Form 10-K for the year ended January 1, 2011 (the “2010 Annual Report”). These historical financial statements may not be indicative of our future performance. This discussion contains a number of forward-looking statements, all of which are based on our current expectations and could be affected by the uncertainties and risks referred to under “Risk Factors” in Item 1A in our 2010 Annual Report.

Overview

We are the world’s largest retailer brand beverage company. Our objective of creating sustainable long-term growth in revenue and profitability is predicated on working closely with our retailer partners to provide proven profitable products. As a “fast follower” of innovative products, our goal is to identify which new products are succeeding in the marketplace and develop similar private label products to provide our retail partners and their consumers with high quality products at a better value. This objective is increasingly relevant in more difficult economic times.

The beverage market is subject to some seasonal variations. Our beverage sales are generally higher during the warmer months and also can be influenced by the timing of holidays and weather fluctuations. This seasonality also causes our working capital needs to fluctuate, with inventory being higher in the first half of the year to meet the peak summer demand and accounts receivable declining in the fall as customers pay their higher-than-average outstanding balances from the summer deliveries.

Retailer brand suppliers, such as us, typically operate at low margins and therefore relatively small changes in cost structures can materially impact results.

Ingredient and packaging costs represent a significant portion of our cost of sales. These costs are subject to global and regional commodity price trends. Our largest commodities are polyethylene terephthalate (“PET”) resin, aluminum, corn, fruit and fruit concentrates. We attempt to manage our exposure to fluctuations in ingredient and packaging costs of our products by implementing price increases as needed and entering into fixed price commitments for a portion of our ingredient and packaging requirements. We have entered into fixed price commitments for the majority of our forecasted aluminum and fruit requirements for the remainder of 2011, as well as over half of our aluminum requirements and a portion of our fruit requirements for 2012.

On August 17, 2010, we completed the acquisition (the “Cliffstar Acquisition”) of substantially all of the assets and liabilities of Cliffstar Corporation (“Cliffstar”) and its affiliated companies for approximately $507.0 million payable in cash, $14.0 million in deferred consideration to be paid over three years and contingent consideration of up to $55.0 million. The first $15.0 million of the contingent consideration was based upon the achievement of milestones in certain expansion projects in 2010, which were achieved in 2010. The remainder of the contingent consideration was based on the achievement of certain performance measures during the fiscal year ending January 1, 2011. The estimated working capital amount was subject to final adjustment and on February 11, 2011, the parties agreed that the final working capital amount was $3.0 million as compared to the original estimate of $7.7 million.

We were notified on May 9, 2011 by the seller of Cliffstar of certain objections to the performance measures used to calculate the contingent consideration, and the seller asserted a claim for amounts in excess of the amounts accrued as contingent consideration at July 2, 2011. During the third and fourth quarters of 2011, Cott made interim payments to the seller equal to $21.0 million and $8.6 million, respectively. The payment of $21.0 million was net of a $4.7 million refund due to Cott as a result of the final determination of working capital, and the payment of $8.6 million included $0.9 million in settlement of certain of the seller’s objections to the calculation of the contingent consideration. The seller’s remaining objections to the calculation of the contingent consideration will be subject to a binding arbitration process under the terms of the asset purchase agreement. The final resolution of these matters may result in amounts payable to the seller that materially vary from our current estimated fair value; however, we are currently not able to estimate a range of such amounts. Changes in the fair value of contingent consideration will be recorded in our Consolidated Statement of Operations. Also, during the third quarter of 2011, Cott made a payment equal to $4.7 million to satisfy the first of three annual deferred consideration payments.

In the U.S., we have been supplying Walmart with private label carbonated soft drinks (“CSDs”) under an exclusive supply agreement dated December 21, 1998, between our wholly-owned subsidiary Cott Beverages Inc. and Walmart Stores, Inc. (the “Exclusive U.S. Supply Contract”). We also supply Walmart and its affiliated companies with a variety of products on a non-exclusive basis in the United States, Canada, United Kingdom and Mexico, including CSDs, clear, still and sparkling flavored waters, juice, juice-based products, bottled water, energy drinks and ready-to-drink teas. On January 27, 2009, we received written notice from Walmart stating that Walmart was exercising its right to terminate, without cause, the Exclusive U.S. Supply Contract. The termination is effective on January 28, 2012. This has the effect of returning our relationship to more typical market terms over time, and allows Walmart to introduce other suppliers in the future, if it so desires. The termination provision of the Exclusive U.S. Supply Contract provides for our exclusive right to supply CSDs to Walmart in the U.S. to be phased out over a period of three years following notice of termination (the “Notice Period”). Accordingly, we had the exclusive right to supply at least two-thirds of Walmart’s total CSD volumes in the United States during the first 12 months of the Notice Period, and we had the exclusive right to supply at least one-third of Walmart’s total CSD volumes in the United States during the second 12 months of the Notice Period. During the final 12 months of the Notice Period, there is no minimum supply requirement. Notwithstanding the notice of termination of the Exclusive U.S. Supply Contract, we continue to supply Walmart with all of its private label CSDs in the U.S. However, should Walmart choose to introduce an additional supplier to fulfill a portion of its requirements for its private label CSDs, our operating results could be materially adversely affected. Sales to Walmart for the nine months ended October 1, 2011 and October 2, 2010 accounted for 31.9% and 30.6% of total revenue, respectively.

31

Summary financial results

Our net income for the three months ended October 1, 2011 (the “third quarter”) and the nine months ended October 1, 2011 (“first nine months of 2011” or “year to date”) was $16.2 million or $0.17 per diluted share and $49.5 million or $0.52 per diluted share, respectively, compared with net income of $5.8 million or $0.07 per diluted share and $39.6 million or $0.47 per diluted share for the three and nine months ended October 2, 2010, respectively.

The following items of significance impacted our financial results for the third quarter and first nine months of 2011:

• the Cliffstar Acquisition contributed $401.7 million to revenue and $26.8 million to operating income on a year to date basis;

• our gross margins were 11.1% and 12.6% for the third quarter and year to date, respectively, compared to 13.8% and 15.5%, respectively, from the comparable prior year period;

• our revenue increased 40.1% year to date from the comparable prior year period. Absent foreign exchange impact, revenue increased 38.0% year to date from the comparable prior year period, due primarily to the Cliffstar Acquisition. Excluding the impact of the Cliffstar Acquisition and foreign exchange, revenue increased 6.5% year to date from the comparable prior year period;

• our filled beverage 8-ounce equivalents (“beverage case volume”) increased 20.5% year to date due primarily to the Cliffstar Acquisition. Excluding the impact of the Cliffstar Acquisition, our year to date beverage case volume increased 5.4% on a consolidated basis and 4.6% in North America;

• our selling, general and administrative (“SG&A”) expenses for the first nine months of 2011 increased to $128.3 million from $114.2 million in the comparable prior year period, due primarily to the Cliffstar Acquisition, offset in part by a reduction to certain employee-related costs, information technology costs and professional fees;

• our interest expense increased to $43.4 million year to date from $22.6 million in the comparable prior year period due primarily to the issuance in the prior year period of $375.0 million of senior notes that are due on September 1, 2018 (the “2018 Notes”);

• the decrease in other expense of $1.5 million year to date was due primarily to the write-off of financing fees in the comparable prior year period; and

• a year to date income tax benefit of $1.7 million compared to income tax expense of $13.9 million in the comparable prior year period, due primarily to lower pretax income in the United States and Canada, the reorganization of our legal entity structure and refinancing of intercompany debt.

The following items of significance impacted our financial results for the third quarter and first nine months of 2010:

• the Cliffstar Acquisition contributed $80.2 million or a 6.6% increase in revenue in the first nine months of 2010 due primarily to beverage case volume of 20.7 million, $5.0 million of SG&A costs, and $1.1 million of operating income;

• the transaction costs related to the Cliffstar Acquisition, which are included in SG&A costs, were $6.4 million and $7.5 million for the three and nine months ended October 2, 2010, respectively;

• our gross margins were 13.8% for the third quarter compared to 15.8% from the comparable prior year period. The Cliffstar Acquisition represents the decline of 1.4% as Cliffstar’s gross margin is lower than our gross margin due primarily to purchase accounting adjustments. Gross margins remained flat for the nine months ended October 2, 2010;

• our revenue increased $82.0 million and $63.8 million in the third quarter and year-to-date, respectively, compared to the same periods in 2009;

• excluding the impact of the Cliffstar Acquisition, North America beverage case volume increased 4.3% in the third quarter from the comparable prior year period due primarily to decreased promotional activity by national brands; increased competition in that segment led to year-to-date beverage case volume decline of 3.4% in that segment from the comparable prior year period;

• lower retail performance and co-pack activity in the U.K. led to a decrease in revenue of 4.9% in the third quarter; new customer gains and improved product mix contributed to year-to-date beverage case volume improvement in that segment of 3.2% from the comparable prior year period;

32

• an increase in the foreign exchange rate for the Canadian dollar and Mexican peso as compared to the U.S. dollar resulted in a $12.2 million favorable impact on revenues and a $1.6 million favorable impact on gross profit in the first nine months of 2010;

• the increase in other expenses of $3.1 million was due to the write-off of financing fees of $1.4 million and foreign exchange losses of $1.7 million in the first nine months of 2010; and

• tax expense of $13.9 million in the first nine months of 2010 as compared to a tax benefit of $10.7 million in the comparable prior year period. The prior year benefit included favorable reversals of $16.6 million of accruals related to uncertain tax positions.

Non-GAAP Measures

In this report, we supplement our reporting of revenue determined in accordance with GAAP by excluding the impact of foreign exchange to separate the impact of currency exchange rate changes from Cott’s results of operations and, in some cases, by excluding the impact of the Cliffstar Acquisition. Additionally, Cott supplements its reporting of SG&A, cost of sales, gross profit, and operating income in accordance with GAAP by excluding the impact of the Cliffstar Acquisition. Cott excludes these items to better understand trends in the business and the impact of the Cliffstar Acquisition. Because Cott uses these adjusted financial results in the management of its business and to understand business performance independent of the Cliffstar Acquisition, management believes this supplemental information is useful to investors for their independent evaluation and understanding of Cott’s core business performance and the performance of its management. The non-GAAP financial measures described above are in addition to, and not meant to be considered superior to, or a substitute for, Cott’s financial statements prepared in accordance with GAAP. In addition, the non-GAAP financial measures included in this report reflect management’s judgment of particular items, and may be different from, and therefore may not be comparable to, similarly titled measures reported by other companies.

33

The following table summarizes our Consolidated Statements of Operations as a percentage of revenue for the three and nine months ended October 1, 2011 and October 2, 2010, respectively:

	For the Three Months Ended										For the Nine Months Ended
	October 1, 2011						October 2, 2010				October 1, 2011						October 2, 2010
(in millions of U.S. dollars)	$			%			$		%		$			%			$			%
Revenue		611.3			100.0			486.9		100.0		1,785.4			100.0			1,274.5			100.0
Cost of sales		543.7			88.9			419.8		86.2		1,560.2			87.4			1,076.7			84.5
Gross profit		67.6			11.1			67.1		13.8		225.2			12.6			197.8			15.5
Selling, general, and administrative expenses		38.1			6.2			47.3		9.7		128.3			7.2			114.2			9.0
Loss on disposal of property, plant & equipment		0.5			0.1			0.3		0.1		0.5			0.0			0.4			—
Restructuring		—			—			—		—		—			—			(0.5	)		—
Operating income		29.0			4.8			19.5		4.0		96.4			5.4			83.7			6.5
Other expense, net		1.3			0.2			1.3		0.3		2.1			0.1			3.6			0.3
Interest expense, net		14.4			2.4			10.3		2.1		43.4			2.4			22.6			1.8
Income before income taxes		13.3			2.2			7.9		1.6		50.9			2.9			57.5			4.4
Income tax (benefit) expense		(4.0	)		(0.7	)		0.7		0.1		(1.7	)		(0.1	)		13.9			1.1
Net income		17.3			2.9			7.2		1.5		52.6			3.0			43.6			3.3
Less: Net income attributable to non-controlling interests		1.1			0.2			1.4		0.3		3.1			0.2			4.0			0.3
Net income attributed to Cott Corporation		16.2			2.7			5.8		1.2		49.5			2.8			39.6			3.0
Depreciation & amortization		24.0			3.9			19.1		3.9		71.4			4.0			49.9			3.9

The following table summarizes our revenue and operating income by operating segment for the three and nine months ended October 1, 2011 and October 2, 2010, respectively:

	For the Three Months Ended						For the Nine Months Ended
(in millions of U.S. Dollars)	October 1, 2011			October 2, 2010			October 1, 2011			October 2, 2010
Revenue
North America	$	468.1		$	371.8		$	1,388.2		$	935.8
United Kingdom		124.5			96.6			336.8			277.5
Mexico		12.7			12.4			40.3			38.3
RCI		6.0			6.1			20.1			22.9
Total	$	611.3		$	486.9		$	1,785.4		$	1,274.5
Operating income (loss)
North America	$	19.8		$	12.6		$	70.6		$	63.7
United Kingdom		8.3			7.3			22.7			19.0
Mexico		(0.9	)		(1.2	)		(3.0	)		(5.2	)
RCI		1.8			0.8			6.1			6.2
Total	$	29.0		$	19.5		$	96.4		$	83.7

Revenues are attributed to operating segments based on the location of the plant.

34

The following table summarizes our beverage case volume by operating segment for the three and nine months ended October 1, 2011 and October 2, 2010, respectively:

	For the Three Months Ended				For the Nine Months Ended
(in millions of cases)	October 1, 2011		October 2, 2010		October 1, 2011		October 2, 2010
Volume 8oz. equivalent cases - Total Beverage (including concentrate)
North America		207.5		186.0		620.3		505.5
United Kingdom		55.6		49.7		157.3		147.7
Mexico		8.7		8.3		28.9		26.7
RCI		60.2		60.9		204.3		236.9
Total		332.0		304.9		1,010.8		916.8
Volume 8oz. equivalent cases – Filled Beverage
North America		188.1		167.4		557.3		445.3
United Kingdom		53.0		45.8		145.8		135.3
Mexico		8.7		8.3		28.9		26.7
RCI		—		—		—		0.1
Total		249.8		221.5		732.0		607.4

The following tables summarize revenue and volume by product for the three and nine months ended October 1, 2011 and October 2, 2010, respectively:

For the Three Months Ended October 1, 2011
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	192.8	$	47.5	$	9.6	$	—	$	249.9
Juice		144.1		3.4		0.7		—		148.2
Concentrate		2.5		0.7		—		6.0		9.2
All other products		128.7		72.9		2.4		—		204.0
Total	$	468.1	$	124.5	$	12.7	$	6.0	$	611.3

For the Three Months Ended October 1, 2011
(in millions of physical cases)	North America		United Kingdom		Mexico		RCI		Total
8oz. volume
Carbonated soft drinks		90.9		25.5		6.0		—		122.4
Juice		32.5		1.0		0.8		—		34.3
Concentrate		19.5		2.6		—		60.2		82.3
All other products		64.6		26.5		1.9		—		93.0
Total		207.5		55.6		8.7		60.2		332.0

For the Nine Months Ended October 1, 2011
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	549.8	$	134.4	$	31.2	$	—	$	715.4
Juice		456.3		9.6		2.4		—		468.3
Concentrate		6.8		2.4		—		20.1		29.3
All other products		375.3		190.4		6.7		—		572.4
Total	$	1,388.2	$	336.8	$	40.3	$	20.1	$	1,785.4

35

For the Nine Months Ended October 1, 2011
(in millions of physical cases)	North America		United Kingdom		Mexico		RCI		Total
8oz. volume
Carbonated soft drinks		262.0		73.2		20.5		—		355.7
Juice		104.4		2.7		2.1		—		109.2
Concentrate		63.1		11.4		—		204.3		278.8
All other products		190.8		70.0		6.3		—		267.1
Total		620.3		157.3		28.9		204.3		1,010.8

For the Three Months Ended October 2, 2010
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	181.1	$	37.1	$	10.6	$	—	$	228.8
Juice		75.8		3.1		0.1		—		79.0
Concentrate		1.8		1.0		—		6.1		8.9
All other products		113.1		55.4		1.7		—		170.2
Total	$	371.8	$	96.6	$	12.4	$	6.1	$	486.9

For the Three Months Ended October 2, 2010
(in millions of physical cases)	North America		United Kingdom		Mexico		RCI		Total
8oz. volume
Carbonated soft drinks		88.6		23.9		6.6		—		119.1
Juice		19.4		0.9		0.1		—		20.4
Concentrate		18.6		3.9		—		60.9		83.4
All other products		59.4		21.0		1.6		—		82.0
Total		186.0		49.7		8.3		60.9		304.9

For the Nine Months Ended October 2, 2010
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	531.5	$	109.6	$	33.1	$	—	$	674.2
Juice		78.3		8.4		0.6		—		87.3
Concentrate		5.7		3.6		—		22.9		32.2
All other products		320.3		155.9		4.6		—		480.8
Total	$	935.8	$	277.5	$	38.3	$	22.9	$	1,274.5

For the Nine Months Ended October 2, 2010
(in millions of physical cases)	North America		United Kingdom		Mexico		RCI		Total
8oz. volume
Carbonated soft drinks		257.9		71.3		21.4		—		350.6
Juice		19.6		2.4		0.5		—		22.5
Concentrate		60.1		12.4		—		236.9		309.4
All other products		167.9		61.6		4.8		—		234.3
Total		505.5		147.7		26.7		236.9		916.8

36

Results of operations

The following table summarizes the change in revenue by operating segment for the three and nine months ended October 1, 2011, respectively:

	For the Three Months Ended
(in millions of U.S. dollars)	October 1, 2011
	Cott			North America			United Kingdom			Mexico			RCI
Change in revenue	$	124.4		$	96.3		$	27.9		$	0.3		$	(0.1	)
Impact of foreign exchange1		(7.0	)		(2.7	)		(3.8	)		(0.5	)		—
Change excluding foreign exchange	$	117.4		$	93.6		$	24.1		$	(0.2	)	$	(0.1	)
Percentage change in revenue		25.5	%		25.9	%		28.9	%		2.4	%		-1.6	%
Percentage change in revenue excluding foreign exchange		24.1	%		25.2	%		24.9	%		-1.6	%		-1.6	%
Impact of Cliffstar Acquisition		(73.2	)		(73.2	)		—			—			—
Change excluding foreign exchange and Cliffstar Acquisition	$	44.2		$	20.4		$	24.1		$	(0.2	)	$	(0.1	)
Percentage change in revenue excluding foreign exchange and Cliffstar Acquisition		9.1	%		5.5	%		24.9	%		-1.6	%		-1.6	%

	For the Nine Months Ended
(in millions of U.S. dollars)	October 1, 2011
	Cott			North America			United Kingdom			Mexico			RCI
Change in revenue	$	510.9		$	452.4		$	59.3		$	2.0		$	(2.8	)
Impact of foreign exchange1		(26.0	)		(7.9	)		(15.9	)		(2.2	)		—
Change excluding foreign exchange	$	484.9		$	444.5		$	43.4		$	(0.2	)	$	(2.8	)
Percentage change in revenue		40.1	%		48.3	%		21.4	%		5.2	%		-12.2	%
Percentage change in revenue excluding foreign exchange		38.0	%		47.5	%		15.6	%		-0.5	%		-12.2	%
Impact of Cliffstar Acquisition		(401.7	)		(401.7	)		—			—			—
Change excluding foreign exchange and Cliffstar Acquisition	$	83.2		$	42.8		$	43.4		$	(0.2	)	$	(2.8	)
Percentage change in revenue excluding foreign exchange and Cliffstar Acquisition		6.5	%		4.6	%		15.6	%		-0.5	%		-12.2	%

¹  Impact of foreign exchange is the difference between the current year’s revenue translated utilizing the current year’s average foreign exchange rates less the current year’s revenue translated utilizing the prior year’s average foreign exchange rates.

The following table summarizes revenue, cost of sales, cost of sales as a percentage of revenue, gross profit, gross profit as a percentage of revenue, SG&A expenses, and operating income for the three and nine months ended October 1, 2011 and October 2, 2010, respectively:

37

	For the Three Months Ended
							October 1, 2011									October 2, 2010
				Impact of			Excluding Impact of						Impact of			Excluding Impact of
(in millions of U.S. dollars)	October 1, 2011			Cliffstar Acquisition			Cliffstar Acquisition			October 2, 2010			Cliffstar Acquisition			Cliffstar Acquisition
Revenue, net	$	611.3		$	153.4		$	457.9		$	486.9		$	80.2		$	406.7
Cost of sales		543.7			142.5			401.2			419.8			74.1			345.7
Gross profit		67.6			10.9			56.7			67.1			6.1			61.0
Gross profit as a percentage of revenue		11.1	%		7.1	%		12.4	%		13.8	%		7.6	%		15.0	%
Cost of sales as a percentage of revenue		88.9	%		92.9	%		87.6	%		86.2	%		92.4	%		85.0	%
SG&A expenses1		38.1			7.1			29.1			47.3			5.0			35.3
Operating income		29.0			3.8			27.1			19.5			1.1			25.4

	For the Nine Months Ended
							October 1, 2011									October 2, 2010
				Impact of			Excluding Impact of						Impact of			Excluding Impact of
(in millions of U.S. dollars)	October 1, 2011			Cliffstar Acquisition			Cliffstar Acquisition			October 2, 2010			Cliffstar Acquisition			Cliffstar Acquisition
Revenue, net	$	1,785.4		$	481.9		$	1,303.5		$	1,274.5		$	80.2		$	1,194.3
Cost of sales		1,560.2			432.3			1,127.9			1,076.7			74.1			1,002.6
Gross profit		225.2			49.6			175.6			197.8			6.1			191.7
Gross profit as a percentage of revenue		12.6	%		10.3	%		13.5	%		15.5	%		7.6	%		16.1	%
Cost of sales as a percentage of revenue		87.4	%		89.7	%		86.5	%		84.5	%		92.4	%		83.9	%
SG&A expenses1		128.3			22.8			102.5			114.2			5.0			101.1
Operating income		96.4			26.8			72.6			83.7			1.1			90.7

¹  The impact of the Cliffstar Acquisition on SG&A expenses of $7.1 million and $22.8 million for the third quarter and year to date, and $5.0 million and $5.0 million in the comparable prior year periods, does not include acquisition adjustments of $1.9 million and $3.0 million for the third quarter and year to date, and $7.0 million and $8.1 million in the comparable prior year periods, which also affects operating income.

Revenue – Revenue increased $124.4 million or 25.5% and $510.9 million or 40.1% in the third quarter and year to date, respectively, from the comparable prior year periods. The Cliffstar Acquisition contributed $73.2 million and $401.7 million to revenue in the third quarter and year to date, respectively. Excluding the impact of the Cliffstar Acquisition and foreign exchange, revenue increased 9.1% and 6.5% in the third quarter and year to date, respectively.

North America revenue increased $96.3 million or 25.9% and $452.4 million or 48.3% in the third quarter and year to date, respectively, from the comparable prior year periods. The impact of the Cliffstar Acquisition on revenue was $73.2 million and $401.7 million in the third quarter and year to date, respectively. Excluding the impact of foreign exchange and the Cliffstar Acquisition, revenue increased 5.5% and 4.6% in the third quarter and year to date, respectively, due primarily to a 4.1% and 4.8% increase in beverage case volume in the third quarter and year to date, respectively. Net selling price per beverage case (which is net revenue divided by beverage case volume) increased 12.2% and 18.6% in the third quarter and year to date, respectively, from the comparable prior year periods. The increase in the third quarter and year to date was due primarily to improved product mix related to juice volume resulting from the Cliffstar Acquisition. Excluding the impact of the Cliffstar Acquisition, net selling price per beverage case increased 3.7% and 1.0% in the third quarter and year to date, respectively.

U.K. revenue increased $27.9 million or 28.9% and $59.3 million or 21.4% in the third quarter and year to date, respectively, from the comparable prior year periods due primarily to improved product mix (primarily increases in energy and sports isotonic products). Net selling price per beverage case increased 11.4% and 12.7% for the third quarter and year to date, respectively, from the comparable prior year periods, due primarily to price increases implemented to mitigate rising commodity costs and improved product mix. Absent foreign exchange impact, U.K. revenue increased 24.9% and 15.6% in the third quarter and year to date, respectively.

Mexico revenue increased $0.3 million or 2.4% and $2.0 million or 5.2% in the third quarter and year to date, respectively, from the comparable prior year periods, due primarily to an increase in volume offset in part by a 2.0% and 2.8% decrease in net selling price per beverage case for the third quarter and year to date, respectively. Absent foreign exchange impact, Mexico revenue decreased 1.6% and remained flat for the third quarter and year to date, respectively, from the comparable prior year periods.

RCI revenue remained flat and decreased $2.8 million or 12.2% in the third quarter and year to date, respectively, from the comparable prior year periods. The year to date decrease was due largely to a decline in volume of 13.8% related primarily to the timing of shipments and the impact of political matters in the Middle East. Net selling price per case remained flat in the third quarter and year to date, respectively, from the comparable prior year periods. RCI primarily sells concentrate.

38

Cost of Sales – Cost of sales represented 88.9% and 87.4% of revenue in the third quarter and year to date, respectively, compared to 86.2% and 84.5% in the comparable prior year periods. Excluding the impact of the Cliffstar Acquisition, cost of sales represented 87.6% and 86.5% of revenue for the third quarter and year to date, respectively. The increase in cost of sales was due primarily to higher commodity costs. Variable costs represented 78.9% and 77.3% of total sales in the third quarter and year to date, respectively, and 76.0% and 74.4%, respectively, in the comparable prior year periods. Major elements of these variable costs included ingredient and packaging costs, distribution costs and fees paid to third-party manufacturers.

Gross Profit – Gross profit as a percentage of revenue decreased to 11.1% and 12.6% in the third quarter and year to date, respectively, from 13.8% and 15.5% in the comparable prior year periods. Excluding the impact of the Cliffstar Acquisition, gross profit as a percentage of revenue declined to 12.4% and 13.5% in the third quarter and year to date, respectively, from 15.0% and 16.1% in the comparable prior year periods due primarily to North America product mix and high commodity costs.

Selling, General and Administrative Expenses – SG&A decreased $9.2 million or 19.5% and increased $14.1 million or 12.3% in the third quarter and year to date, respectively, from the comparable prior year periods. The Cliffstar Acquisition contributed $7.1 million and $22.8 million of SG&A costs in the third quarter and year to date, respectively and $5.0 million of SG&A costs in the three and nine months ended October 2, 2010, respectively. Excluding the impact of the Cliffstar Acquisition, SG&A decreased $6.2 million or 17.6% and $1.4 million or 1.4% in the third quarter and year to date, respectively, from the comparable prior year periods. The decrease in the third quarter and year to date was due primarily to a reduction in employee-related costs, information technology costs, and professional fees. As a percentage of revenue, SG&A decreased to 6.2% in the third quarter from 9.7% in the comparable prior year period. Year to date, SG&A as a percentage of revenue decreased to 7.2% from 9.0% in the comparable prior year period.

Operating Income – Operating income was $29.0 million and $96.4 million in the third quarter and year to date, respectively, compared to $19.5 million and $83.7 million, respectively, in the comparable prior year periods. The Cliffstar Acquisition contributed $3.8 million and $26.8 million to operating income in the third quarter and year to date, respectively, and contributed $1.1 million to operating income for the three and nine months ended October 2, 2010, respectively. Excluding the impact of the Cliffstar Acquisition, operating income increased $1.7 million or 6.7% and decreased $18.1 million or 20.0% in the third quarter and year to date, respectively.

Other Expense (Income) – Other expense remained flat in the third quarter from the comparable prior year period. Other expense decreased $1.5 million year to date from the comparable prior year period due primarily to a $1.4 million write-off of financing fees in the prior year period.

Interest Expense – Interest expense increased $4.1 million and $20.8 million in the third quarter and year to date, respectively, from the comparable prior year periods, due primarily to a higher average debt balance resulting from the issuance of the 2018 Notes in the third quarter of 2010.

Income Taxes – We recorded income tax benefit of $4.0 million and $1.7 million in the third quarter and year to date, respectively, compared with expense of $0.7 million and $13.9 million in the comparable prior year periods. The decrease was due primarily to lower pretax income in the United States and Canada, the reorganization of our legal entity structure and refinancing of intercompany debt. The reorganization of our legal entity structure and refinancing of intercompany debt is expected to result in a long term reduction of Cott’s effective tax rate versus the statutory rate. The third quarter’s benefit includes favorable adjustments related to audit settlements and a tax rate change.

39

Liquidity and Financial Condition

The following table summarizes our cash flows for the three and nine months ended October 1, 2011 and October 2, 2010, respectively, as reported in our Consolidated Statements of Cash Flows in the accompanying Consolidated Financial Statements:

	For the Three Months Ended						For the Nine Months Ended
(in millions of U.S. dollars)	October 1, 2011			October 2, 2010			October 1, 2011			October 2, 2010
Net cash provided by operating activities	$	63.9		$	63.0		$	59.6		$	102.5
Net cash used in investing activities		(35.2	)		(518.8	)		(62.7	)		(539.9	)
Net cash (used in) provided by financing activities		(23.3	)		467.6			(17.0	)		439.0
Effect of exchange rate changes on cash		(1.2	)		0.8			0.1			0.4
Net increase (decrease) in cash & cash equivalents		4.2			12.6			(20.0	)		2.0
Cash & cash equivalents, beginning of period		24.0			20.3			48.2			30.9
Cash & cash equivalents, end of period	$	28.2		$	32.9		$	28.2		$	32.9

Financial, and Capital Resources and Liquidity

As of October 1, 2011, we had total debt of $609.3 million and $28.2 million of cash and cash equivalents compared to $665.7 million of debt and $32.9 million of cash and cash equivalents as of October 2, 2010.

We believe that our level of resources, which includes cash on hand, available borrowings under our asset-based lending credit facility (the “ABL facility”) and funds provided by operations, will be adequate to meet our expenses, capital expenditures, and debt service obligations for the next twelve months. Our ability to generate cash to meet our current expenses and debt service obligations will depend on our future performance. If we do not have enough cash to pay our debt service obligations or if the ABL facility, the 8.375% senior notes that are due on November 15, 2017 (the “2017 Notes”), or the 2018 Notes were to become currently due, either at maturity or as a result of a breach, we may be required to take actions such as amending the credit agreement governing our ABL facility or the indentures governing our 2017 Notes and 2018 Notes, refinancing all or part of our existing debt, selling assets, incurring additional indebtedness or raising equity. For periods extending beyond twelve months, we believe that our ability to generate cash to meet our expenses and debt service obligations and to otherwise reduce our debt as anticipated will depend primarily on our ability to retain a substantial amount of volume from our key customers and maintain the profitability of our business. If we do not generate sufficient cash from operations or have excess debt availability to meet our expenses and debt service obligations or if the ABL facility, the 2017 Notes or the 2018 Notes were to become currently due, either at maturity or as a result of a breach, we may be required to take actions such as amending our ABL facility, the indenture governing the 2017 Notes, or the indenture governing the 2018 Notes, refinancing all or part of our existing debt, selling assets, incurring additional indebtedness or raising equity. If we need to seek additional financing, there is no assurance that this additional financing will be available.

Should we desire to consummate significant acquisition opportunities or undertake significant expansion activities, our capital needs would increase and could result in our need to borrow available amounts under the ABL facility, increase available borrowings under our ABL facility or access public or private debt and equity markets.

As of October 1, 2011, our total availability under the ABL facility was $275.0 million, which was based on our borrowing base (accounts receivables, inventory, and fixed assets) as of October 15, 2011 (the September month-end under the terms of the credit agreement governing our ABL facility), and we had no ABL borrowings outstanding and $9.8 million in outstanding letters of credit. As a result, our excess availability under the ABL facility was $265.2 million. Each month’s borrowing base is not effective until submitted to the lenders, which usually occurs on the fifteenth day of the following month.

We may, from time to time, depending on market conditions, including without limitation whether the 2017 Notes or 2018 Notes are then trading at discounts to their respective face amounts, repurchase the 2017 Notes or 2018 Notes for cash and/or in exchange for shares of our common stock, warrants, preferred stock, debt or other consideration, in each case in open market purchases and/or privately negotiated transactions. The amounts involved in any such transactions, individually or in aggregate, may be material. However, the covenants in our ABL facility subject such purchases to certain limitations and conditions.

Operating activities

Cash provided by operating activities year to date was $59.6 million compared to $102.5 million in the comparable prior year period. The $42.9 million decrease was due primarily to timing of accounts payable and higher commodity costs, and an income tax recoverable in the comparable prior year period.

40

Investing activities

Cash used in investing activities was $62.7 million year to date compared to $539.9 million in the comparable prior year period, with the $477.2 million decrease due primarily to the Cliffstar Acquisition in the comparable prior year period.

Financing activities

Cash used in financing activities was $17.0 million year to date compared to cash provided of $439.0 million in the comparable prior year period. The change was due primarily to the issuance of the 2018 Notes and the underwritten public offering of 13.4 million common shares at a price of $5.67 per share (the “Equity Offering”) in the prior year period.

Off-Balance Sheet Arrangements

We had no off-balance sheet arrangements as defined under Item 303(a)(4) of Regulation S-K as of October 1, 2011.

Contractual Obligations

We have no material changes to the disclosure on this matter made in our Annual Report on Form 10-K for the year ended January 1, 2011.

Debt

Asset Based Lending Facility

On March 31, 2008, we entered into a credit agreement with JPMorgan Chase Bank N.A. as Agent that created an ABL facility to provide financing for our North America, U.K. and Mexico operating segments. In connection with the Cliffstar Acquisition, we refinanced the ABL facility on August 17, 2010 to, among other things, provide for the Cliffstar Acquisition, the issuance of the 2018 Notes and the application of net proceeds therefrom, the Equity Offering and the application of net proceeds therefrom and to increase the amount available for borrowings to $275.0 million. We drew down a portion of the indebtedness under the ABL facility in order to fund the Cliffstar Acquisition. We incurred $5.4 million of financing fees in connection with the refinancing of the ABL facility. The financing fees are being amortized using the effective interest method over a four-year period, which represents the duration of the ABL facility.

As of October 1, 2011, we had no borrowings under the ABL facility outstanding. The commitment fee was 0.5% per annum of the unused commitment, which was $265.2 million as of October 1, 2011.

8.125% Senior Notes due in 2018

On August 17, 2010, we issued $375.0 million of the 2018 Notes. The issuer of the 2018 Notes is our wholly-owned subsidiary Cott Beverages Inc., but we and most of our U.S., Canadian and United Kingdom subsidiaries guarantee the 2018 Notes. The interest on the 2018 Notes is payable semi-annually on March 1^st and September 1^st of each year.

We incurred $8.6 million of financing fees in connection with the 2018 Notes. The financing fees are being amortized using the effective interest method over an eight-year period, which represents the duration of the 2018 Notes.

8.375% Senior Notes due in 2017

On November 13, 2009, we issued $215.0 million of the 2017 Notes. The 2017 Notes were issued at a $3.1 million discount. The issuer of the 2017 Notes is our wholly-owned subsidiary Cott Beverages Inc., but we and most of our U.S., Canadian and United Kingdom subsidiaries guarantee the 2017 Notes. The interest on the 2017 Notes is payable semi-annually on May 15^th and November 15^th of each year.

We incurred $5.1 million of financing fees in connection with the 2017 Notes. The financing fees are being amortized using the effective interest method over an eight-year period, which represents the duration of the 2017 Notes.

8% Senior Subordinated Notes due in 2011

We repurchased the remaining outstanding 8% senior subordinated notes due December 15, 2011 (the “2011 Notes”) on February 1, 2010, and recorded a loss on buyback of $0.1 million. The 2011 Notes acquired by us have been retired, and we have discontinued the payment of interest.

Credit Ratings and Covenant Compliance

Credit Ratings

We have no material changes to the disclosure on this matter made in our Annual Report on Form 10-K for the year ended January 1, 2011.

41

Covenant Compliance

8.125% Senior Notes due in 2018

Under the indenture governing the 2018 Notes, we are subject to a number of covenants, including covenants that limit our and certain of our subsidiaries’ ability, subject to certain exceptions and qualifications, to (i) pay dividends or make distributions, repurchase equity securities, prepay subordinated debt or make certain investments, (ii) incur additional debt or issue certain disqualified stock or preferred stock, (iii) create or incur liens on assets securing indebtedness, (iv) merge or consolidate with another company (applies only to Cott Corporation and Cott Beverages Inc., our wholly-owned subsidiary and the issuer of the 2018 Notes) or sell all or substantially all of our assets taken as a whole, (v) enter into transactions with affiliates and (vi) sell all or substantially all of the assets of a guarantor subsidiary of Cott Corporation. We have been in compliance with all of the covenants under the 2018 Notes and there have been no amendments to any such covenants since the 2018 Notes were issued.

8.375% Senior Notes due in 2017

Under the indenture governing the 2017 Notes, we are subject to a number of covenants, including covenants that limit our and certain of our subsidiaries’ ability, subject to certain exceptions and qualifications, to (i) pay dividends or make distributions, repurchase equity securities, prepay subordinated debt or make certain investments, (ii) incur additional debt or issue certain disqualified stock or preferred stock, (iii) create or incur liens on assets securing indebtedness, (iv) merge or consolidate with another company (applies only to Cott Corporation and Cott Beverages Inc., our wholly-owned subsidiary and the issuer of the 2017 Notes) or sell all or substantially all of our assets taken as a whole, (v) enter into transactions with affiliates and (vi) sell all or substantially all of the assets of a guarantor subsidiary of Cott Corporation. We have been in compliance with all of the covenants under the 2017 Notes and there have been no amendments to any such covenants since the 2017 Notes were issued.

ABL Facility

Under the credit agreement governing the ABL facility, we and our restricted subsidiaries are subject to a number of business and financial covenants, including a covenant requiring a minimum fixed charge coverage ratio of at least 1.1 to 1.0 effective when and if excess availability is less than the greater of (a) $30.0 million and (b) the lesser of (i) 12.5% of the amount of the aggregate borrowing base or (ii) $37.5 million. Although the covenant was not triggered as of October 1, 2011, our fixed charge coverage ratio as calculated under this covenant was greater than 1.1 to 1.0. If availability is less than $37.5 million, the lenders will take dominion over the cash and will apply excess cash to reduce amounts owing under the facility. The credit agreement governing the ABL facility requires us to maintain aggregate excess availability of at least $15.0 million. We were in compliance with all of the applicable covenants under the ABL facility on October 1, 2011.

Capital Structure

Since January 1, 2011, equity has increased by $47.9 million. The increase was primarily the result of net income of $49.5 million, the issuance of $1.1 million in treasury stock related to stock-based awards that vested during the first nine months of 2011, and $1.5 million of share-based compensation expense, offset in part by an increase in other comprehensive loss of $4.1 million related primarily to a foreign currency translation loss on the net assets of self-sustaining foreign operations.

Dividend Payments

There are certain restrictions on the payment of dividends under our ABL facility and under the indentures governing the 2017 Notes and 2018 Notes. No dividends payments were made during the first nine months of 2011 or in 2010 and we do not expect to pay dividends in the forseeable future.

Critical Accounting Policies and Estimates

Our critical accounting policies require management to make estimates and assumptions that affect the reported amounts in the consolidated financial statements and the accompanying notes. These estimates are based on historical experience, the advice of external experts or on other assumptions management believes to be reasonable. Where actual amounts differ from estimates, revisions are included in the results for the period in which actuals become known. Historically, differences between estimates and actuals have not had a significant impact on our consolidated financial statements.

Critical accounting policies and estimates used to prepare the financial statements are discussed with our Audit Committee as they are implemented and on an annual basis.

We have no material changes to our Critical Accounting Policies and Estimates disclosure as filed in our Annual Report on Form 10-K for the year ended January 1, 2011.

42

Forward-looking Statements

In addition to historical information, this report may contain statements relating to future events and future results. These statements are “forward-looking” within the meaning of the Private Securities Litigation Reform Act of 1995 and applicable Canadian securities legislation and involve known and unknown risks, uncertainties, future expectations and other factors that may cause actual results, performance or achievements of Cott Corporation to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such statements include, but are not limited to, statements that relate to projections of sales, earnings, earnings per share, cash flows, capital expenditures or other financial items, discussions of estimated future revenue enhancements and cost savings. These statements also relate to our business strategy, goals and expectations concerning our market position, future operations, margins, profitability, liquidity and capital resources. Generally, words such as “anticipate,” “believe,” “continue,” “could,” “endeavor,” “estimate,” “expect,” “intend,” “may,” “will,” “plan,” “predict,” “project,” “should” and similar terms and phrases are used to identify forward-looking statements in this report and in the documents incorporated in this report by reference. These forward-looking statements reflect current expectations regarding future events and operating performance and are made only as of the date of this report.

The forward-looking statements are not guarantees of future performance or events and, by their nature, are based on certain estimates and assumptions regarding interest and foreign exchange rates, expected growth, results of operations, performance, business prospects and opportunities and effective income tax rates, which are subject to inherent risks and uncertainties. Material factors or assumptions that were applied in drawing a conclusion or making an estimate set out in forward-looking statements may include, but are not limited to, assumptions regarding management’s current plans and estimates, our ability to remain a low cost supplier, and effective management of commodity costs. Although we believe the assumptions underlying these forward-looking statements are reasonable, any of these assumptions could prove to be inaccurate and, as a result, the forward-looking statements based on those assumptions could prove to be incorrect. Our operations involve risks and uncertainties, many of which are outside of our control, and any one or any combination of these risks and uncertainties could also affect whether the forward-looking statements ultimately prove to be correct. These risks and uncertainties include, but are not limited to, those described in Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended January 1, 2011, and those described from time to time in our future reports filed with the Securities and Exchange Commission (“SEC”) and Canadian securities regulatory authorities.

The following are some of the factors that could affect our financial performance, including but not limited to, sales, earnings and cash flows, or could cause actual results to differ materially from estimates contained in or underlying the forward-looking statements:

• our ability to realize the expected benefits of the Cliffstar Acquisition because of integration difficulties and other challenges;

• risks associated with the asset purchase agreement entered into in connection with the Cliffstar Acquisition;

• the effectiveness of Cliffstar’s system of internal control over financial reporting;

• our ability to compete successfully in the highly competitive beverage category;

• changes in consumer tastes and preferences for existing products and our ability to develop and timely launch new products that appeal to such changing consumer tastes and preferences;

• loss of or a reduction in sales to any significant customer, particularly Walmart;

• fluctuations in commodity prices and our ability to pass on increased costs to our customers, and the impact of those increased prices on our volumes;

• our ability to manage our operations successfully;

• currency fluctuations that adversely affect the exchange between the U.S. dollar and the British pound sterling, the Euro, the Canadian dollar, the Mexican peso and other currencies;

• our ability to maintain favorable arrangements and relationships with our suppliers;

• our ability to remediate an identified material weakness;

• the substantial indebtedness we incurred and our ability to meet our obligations;

• our ability to maintain compliance with the covenants and conditions under our debt agreements;

• fluctuations in interest rates;

• credit rating changes;

• the impact of global financial events on our financial results;

• our ability to fully realize the expected cost savings and/or operating efficiencies from our restructuring activities;

• any disruption to production at our beverage concentrates or other manufacturing facilities;

• our ability to protect our intellectual property;

43

• compliance with product health and safety standards;

• liability for injury or illness caused by the consumption of contaminated products;

• liability and damage to our reputation as a result of litigation or legal proceedings;

• changes in the legal and regulatory environment in which we operate;

• the impact of proposed taxes on soda and other sugary drinks;

• enforcement of compliance with the Ontario Environmental Protection Act;

• unseasonably cold or wet weather, which could reduce demand for our beverages;

• the impact of national, regional and global events, including those of a political, economic, business and competitive nature;

• our ability to recruit, retain, and integrate new management and a new management structure;

• our exposure to intangible asset risk;

• volatility of our stock price;

• our ability to maintain compliance with the listing requirements of the New York Stock Exchange;

• our ability to renew our collective bargaining agreements on satisfactory terms;

• disruptions in our information systems;

• compliance with product health and safety standards; or

• liability for injury or illness caused by the consumption of contaminated products.

We undertake no obligation to update any information contained in this report or to publicly release the results of any revisions to forward-looking statements to reflect events or circumstances of which we may become aware of after the date of this report. Undue reliance should not be placed on forward-looking statements, and all future written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We do not trade market risk sensitive instruments.

Currency Exchange Rate Risk

The Company’s North America operating segment purchases a portion of its inventory for its Canadian operations through transactions denominated and settled in U.S. dollars, a currency different from the functional currency of the Canadian operations. These inventory purchases are subject to exposure from movements in exchange rates. The Company uses foreign exchange forward contracts to hedge operational exposures resulting from changes in these foreign currency exchange rates. The intent of the foreign exchange contracts is to provide predictability in the Company’s overall cost structure. These foreign exchange contracts, carried at fair value, have maturities of less than one year. As of October 1, 2011, the Company had outstanding foreign exchange forward contracts with notional amounts of $6.8 million.

Debt Obligations and Interest Rates

We have exposure to interest rate risk from the outstanding principal amounts of our short-term and long-term debt. Our long- term debt is fixed and our short-term debt is variable. Our ABL facility is vulnerable to fluctuations in the U.S. short-term base rate and the LIBOR rate. At current debt levels as of October 1, 2011, a 100 basis point increase in the current per annum interest rate for our ABL facility (excluding the $9.8 million outstanding letters of credit) would result in less than $0.1 million of additional interest expense during the next year. This change would not be material to our cash flows or our results of operations. The weighted average interest rate of our debt outstanding at October 1, 2011 was 8.2%.

Commodity Price Risk

We have no material changes to the disclosure on this matter made in our Annual Report on Form 10-K for the year ended January 1, 2011.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The Company’s management, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of January 1, 2011 (the “Evaluation”). Based upon the Evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of October 1, 2011, the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15(d)-15(e) of the Exchange Act) were not effective as a result of the material weakness that is described below. We have taken steps and are taking the actions described more fully below under “Remediation Activities” to remediate the material weakness.

44

As described in the Company’s Form 10-K for the year ended January 1, 2011, the Company did not maintain effective controls over the communication and evaluation of a certain customer’s discount and pricing programs. The Company’s control procedures identified certain differences requiring further investigation, and control procedures in place were either not adequately designed or did not operate effectively to ensure that these differences with financial reporting implications were communicated completely, accurately, and in a timely manner to appropriate accounting personnel. This control deficiency resulted in immaterial pricing errors impacting revenue, accounts receivable and accrued expenses with respect to one of our customers during the quarter ended October 2, 2010 that were corrected through a revision to the Company’s interim financial statements in Note 22 in the Annual Report on Form 10-K for the fiscal year ended January 1, 2011. Additionally, this control deficiency, if not remedied, could result in further misstatements of the aforementioned accounts and disclosures that would result in a material misstatement of the annual or interim consolidated financial statements that would not be prevented or detected. Accordingly, the Company’s management determined this control deficiency constituted a material weakness and has determined that it continues to exist as of October 1, 2011.

Changes in Internal Control Over Financial Reporting

The remediation efforts noted below represent changes in our internal control over financial reporting during the first nine months of 2011 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Remediation Activities

Beginning in January 2011, with oversight from the Audit Committee of the Company’s Board of Directors, the Company’s management began to design and implement certain remediation measures to address the above-described material weakness and enhance the Company’s system of internal control over financial reporting, including expanded reviews and evaluations of specific customer accounts receivable aging and promotional activities reports and re-assignment of senior accounting personnel to oversee the specific customer activities.

The Company believes the remediation measures will strengthen the Company’s internal control over financial reporting and remediate the material weakness identified. However, these measures had not been in operation long enough to effectively measure their operating effectiveness and thus, the identified material weakness has not been fully remediated as of October 1, 2011. We will continue to monitor the effectiveness of these remediation measures and will make any changes and take such other actions that we deem appropriate given the circumstances.

45

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

Reference is made to the legal proceedings described in our Annual Report on Form 10-K for the fiscal year ended January 1, 2011.

Item 1A. Risk Factors

Reference is made to the detailed description of risk factors in Item 1A: Risk Factors in our Annual Report on Form 10-K for the fiscal year ended January 1, 2011.

Item 6. Exhibits

Number	Description
3.1	Articles of Amalgamation of Cott Corporation (incorporated by reference to Exhibit 3.1 to our Form 10-K dated February 28, 2007).
3.2	Second Amended and Restated By-laws of Cott Corporation (incorporated by reference to Exhibit 3.2 to our Form 10-Q filed May 10, 2007).
31.1	Certification of the Chief Executive Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002 for the quarterly period ended November 4, 2011 (filed herewith).
31.2	Certification of the Chief Financial Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002 for the quarterly period ended November 4, 2011 (filed herewith).
32.1	Certification of the Chief Executive Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002 for the quarterly period ended November 4, 2011 (furnished herewith).
32.2	Certification of the Chief Financial Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002 for the quarterly period ended November 4, 2011 (furnished herewith).
101	The following financial statements from Cott Corporation’s Quarterly Report on Form 10-Q for the quarter ended October 1, 2011, filed on November 4, 2011, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Statements of Operations, (ii) Consolidated Balance Sheets, (iii) Consolidated Statements of Cash Flows, (iv) Consolidated Statements of Equity (v) Condensed Consolidated Statements of Comprehensive Income (vi) Notes to the Consolidated Financial Statements, tagged as blocks of text (furnished herewith).

46

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	COTT CORPORATION (Registrant)
Date:  November 4, 2011	/s/ Neal Cravens
	Neal Cravens Chief Financial Officer (On behalf of the Company)
Date:  November 4, 2011	/s/ Gregory Leiter
	Gregory Leiter Senior Vice President, Chief Accounting Officer and Assistant Secretary (Principal Accounting Officer)

47

Exhibit Index

Number	Description
3.1	Articles of Amalgamation of Cott Corporation (incorporated by reference to Exhibit 3.1 to our Form 10-K dated February 28, 2007).
3.2	Second Amended and Restated By-laws of Cott Corporation (incorporated by reference to Exhibit 3.2 to our Form 10-Q filed May 10, 2007).
31.1	Certification of the Chief Executive Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002 for the quarterly period ended November 4, 2011 (filed herewith).
31.2	Certification of the Chief Financial Officer pursuant to section 302 of the Sarbanes-Oxley Act of 2002 for the quarterly period ended November 4, 2011 (filed herewith).
32.1	Certification of the Chief Executive Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002 for the quarterly period ended November 4, 2011 (furnished herewith).
32.2	Certification of the Chief Financial Officer pursuant to section 906 of the Sarbanes-Oxley Act of 2002 for the quarterly period ended November 4, 2011 (furnished herewith).
101	The following financial statements from Cott Corporation’s Quarterly Report on Form 10-Q for the quarter ended October 1, 2011, filed on November 4, 2011, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Statements of Operations, (ii) Consolidated Balance Sheets, (iii) Consolidated Statements of Cash Flows, (iv) Consolidated Statements of Equity (v) Condensed Consolidated Statements of Comprehensive Income (vi) Notes to the Consolidated Financial Statements, tagged as blocks of text (furnished herewith).

48

EX-31.1

Exhibit 31.1

CERTIFICATIONS PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.

I, Jerry Fowden, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Cott Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

November 4, 2011	/s/ Jerry Fowden
	Jerry Fowden
	Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATIONS PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.

I, Neal Cravens, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Cott Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

November 4, 2011	/s/ Neal Cravens
	Neal Cravens
	Chief Financial Officer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned, Jerry Fowden, Chief Executive Officer of Cott Corporation (the “Company”), has executed this certification in connection with the filing with the Securities and Exchange Commission of the Company’s Quarterly Report on Form 10-Q for the quarter ended October 1, 2011 (the “Report”).

The undersigned hereby certifies that to the best of his knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

IN WITNESS WHEREOF, the undersigned has executed this certification as of the 4^th day of November, 2011.

/s/ Jerry Fowden

Jerry Fowden

Chief Executive Officer

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned, Neal Cravens, Chief Financial Officer of Cott Corporation (the “Company”), has executed this certification in connection with the filing with the Securities and Exchange Commission of the Company’s Quarterly Report on Form 10-Q for the quarter ended October 1, 2011 (the “Report”).

The undersigned hereby certifies that to the best of his knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

IN WITNESS WHEREOF, the undersigned has executed this certification as of the 4^th day of November, 2011.

/s/ Neal Cravens

Neal Cravens

Chief Financial Officer

XML

Consolidated Balance Sheets (USD $) In Millions	Oct. 01, 2011	Jan. 01, 2011
ASSETS
Cash & cash equivalents	$ 28.2	$ 48.2
Accounts receivable, net of allowance of $11.1 ($8.3 as of January 1, 2011)	247.7	213.6
Income taxes recoverable	12.6	0.3
Inventories	216.0	215.5
Prepaid expenses and other assets	30.3	32.7
Total current assets	534.8	510.3
Property, plant & equipment	483.3	503.8
Goodwill	129.1	130.2
Intangibles and other assets	348.8	371.1
Deferred income taxes	1.9	2.5
Other tax receivable	2.8	11.3
Total assets	1,500.7	1,529.2
LIABILITIES AND EQUITY
Short-term borrowings		7.9
Current maturities of long-term debt	4.3	6.0
Contingent consideration earn-out	8.5	32.2
Accounts payable and accrued liabilities	241.8	276.6
Total current liabilities	254.6	322.7
Long-term debt	602.5	605.5
Deferred income taxes	39.3	43.6
Other long-term liabilities	20.5	22.2
Total liabilities	916.9	994.0
Equity
Capital stock, no par - 95,101,230 (January 1, 2011 - 94,750,120) shares issued	395.9	395.6
Treasury stock	(2.1)	(3.2)
Additional paid-in-capital	41.9	40.8
Retained earnings	156.0	106.5
Accumulated other comprehensive loss	(21.6)	(17.5)
Total Cott Corporation equity	570.1	522.2
Non-controlling interests	13.7	13.0
Total equity	583.8	535.2
Total liabilities and equity	$ 1,500.7	$ 1,529.2

XML

Consolidated Balance Sheets (Parenthetical) (USD $) In Millions, except Share data	Oct. 01, 2011	Jan. 01, 2011
Consolidated Balance Sheets [Abstract]
Accounts receivable, allowance	$ 11.1	$ 8.3
Capital shares, no par value
Capital shares, shares issued	95,101,230	94,750,120

XML

Document And Entity Information	9 Months Ended
	Oct. 01, 2011	Nov. 01, 2011
Document And Entity Information [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Oct. 01, 2011
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	Q3
Entity Registrant Name	COTT CORP /CN/
Entity Central Index Key	0000884713
Current Fiscal Year End Date	--12-31
Entity Filer Category	Accelerated Filer
Entity Common Stock, Shares Outstanding		95,101,230

XML

Net Income Per Common Share

9 Months Ended

Oct. 01, 2011

Net Income Per Common Share [Abstract]

Net Income Per Common Share

Note 5 – Net Income Per Common Share

Basic net income per common share is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted net income per common share is calculated using the weighted average number of common shares outstanding adjusted to include the effect, if dilutive, of the exercise of in-the-money stock options, PSUs, Performance-based RSUs and Time-based RSUs.

A reconciliation of the denominators of the basic and diluted net income per common share computations is as follows:

	For the Three Months Ended				For the Nine Months Ended
(in thousands)	October 1, 2011		October 2, 2010		October 1, 2011		October 2, 2010
Weighted average number of shares outstanding - basic		94,325		87,196		94,179		82,675
Dilutive effect of stock options		34		191		34		191
Dilutive effect of PSUs		—		189		—		189
Dilutive effect of Performance-based RSUs		—		1,100		—		366
Dilutive effect of Time-based RSUs		787		280		686		93
Adjusted weighted average number of shares outstanding - diluted		95,146		88,956		94,899		83,514

We excluded 233,500 (October 2, 2010 – 354,000) stock options from the computation of diluted net income per share because the options' exercise price was greater than the average market price of the common shares. Shares purchased on the open market and held by independent trusts are categorized as treasury shares under applicable accounting rules. We excluded 674,397 (October 2, 2010 – 957,104) treasury shares held in various trusts in the calculation of basic and diluted earnings per share.

XML

Commitments And Contingencies

9 Months Ended

Oct. 01, 2011

Commitments And Contingencies [Abstract]

Commitments And Contingencies

Note 10 – Commitments and Contingencies

We are subject to various claims and legal proceedings with respect to matters such as governmental regulations, and other actions arising out of the normal course of business. Management believes that the resolution of these matters will not have a material adverse effect on our financial position, results of operations, or cash flow.

We are currently involved in legal matters related to various contract disputes. The Company intends to vigorously defend against all claims in these lawsuits; however, we are presently unable to predict the ultimate outcome of these actions. As of October 1, 2011, our accrued liability for litigation contingencies with a probable likelihood of loss was $0.8 million, with an expected range of loss from $0.8 million to $1.2 million.

In addition, we are involved in legal matters where the likelihood of loss has been judged to be reasonably possible, but for which a range of the potential loss cannot be reasonably estimated. Also, refer to Note 2 regarding contingent consideration relating to the Cliffstar Acquisition.

We had $9.8 million in standby letters of credit outstanding as of October 1, 2011 (October 2, 2010 – $10.6 million).

XML

Business And Recent Accounting Pronouncements

9 Months Ended

Oct. 01, 2011

Business And Recent Accounting Pronouncements [Abstract]

Business And Recent Accounting Pronouncements

Note 1 – Business and Recent Accounting Pronouncements

Description of Business

Cott Corporation, together with its consolidated subsidiaries ("Cott," "the Company," "our Company," "Cott Corporation," "we," "us," or "our"), is the world's largest retailer brand beverage company. Our product lines include carbonated soft drinks ("CSDs"), clear, still and sparkling flavored waters, energy-related drinks, juice, juice-based products, bottled water and ready-to drink teas.

Basis of Presentation

The accompanying interim unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X and in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial reporting. Accordingly, they do not include all information and notes presented in the annual consolidated financial statements in conformity with U.S. GAAP. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair statement of our results of operations for the interim periods reported and of our financial condition as of the date of the interim balance sheet have been included. This Quarterly Report on Form 10-Q should be read in conjunction with the annual audited consolidated financial statements and accompanying notes in our Annual Report on Form 10-K for the year ended January 1, 2011. The accounting policies used in these interim consolidated financial statements are consistent with those used in the annual consolidated financial statements.

During the quarter ended January 1, 2011, we identified an error relating to pricing discounts of $3.7 million for one of our customers that occurred in our quarter ended October 2, 2010. The impact of this error was an overstatement of net revenue and operating results for the quarter and nine months ended October 2, 2010. We assessed the materiality of this error in accordance with guidance within ASC 250-10-S99 (SEC's Staff Accounting Bulletin 99) and concluded that the previously issued interim financial statements for the quarter and nine months ended October 2, 2010 are not materially misstated. In accordance with guidance within ASC 250-10-S99 (SEC's Staff Accounting Bulletin 108), we have corrected the immaterial error by revising the prior interim period financial statements for the quarter ended and nine months ended October 2, 2010.

The presentation of these interim consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes.

Recent Accounting Pronouncements

ASU 2010-13— Effect of Denominating the Exercise Price of a Share-Based Payment Award in the Currency of the Market in Which the Underlying Equity Security Trades

In April 2010, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2010-13, "Effect of Denominating the Exercise Price of a Share-Based Payment Award in the Currency of the Market in Which the Underlying Equity Security Trades," to address the classification of an employee share-based payment award with an exercise price denominated in the currency of a market in which the underlying equity security trades. This update provides amendments to Topic 718 to clarify that an employee share-based payment award with an exercise price denominated in the currency of a market in which a substantial portion of the entity's equity securities trades should not be considered to contain a condition that is not a market, performance, or service condition. Therefore, an entity would not classify such an award as a liability if it otherwise qualifies as equity. We adopted the provisions of this standard during the first quarter of 2011. This standard does not have an impact on our consolidated financial statements.

ASU 2011-05— Comprehensive Income: Presentation of Comprehensive Income

In June 2011, the FASB amended its guidance on the presentation of comprehensive income in financial statements to improve the comparability, consistency and transparency of financial reporting and to increase the prominence of items that are recorded in other comprehensive income. The new accounting guidance requires entities to report components of comprehensive income in either (i) a continuous statement of comprehensive income or (ii) two separate but consecutive statements. The provisions of this new guidance are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. We are currently evaluating the impact on our consolidated financial statements of adopting this guidance.

ASU 2011-08— Intangibles-Goodwill and Other: Testing Goodwill for Impairment

In September 2011, the FASB amended its guidance in regards to testing goodwill for impairment to address concern raised about the cost and complexity of performing the first step of the two-step goodwill impairment test required under Accounting Standards Codification ("ASC") Topic 350 – "Intangibles-Goodwill and Other". The objective of this Update is to simplify how entities, both public and nonpublic, test goodwill for impairment. The amendments in the Update permit an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test described in Topic 350. The more-likely-than-not threshold is defined as having a likelihood of more than 50 percent. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. We are currently evaluating the impact on our consolidated financial statements of adopting this guidance.

XML

Inventories

9 Months Ended

Oct. 01, 2011

Inventories [Abstract]

Inventories

Note 7 – Inventories

(in millions of U.S. dollars)	October 1, 2011		January 1, 2011
Raw materials	$	83.6	$	90.1
Finished goods		112.7		107.3
Other		19.7		18.1
	$	216.0	$	215.5

XML

Hedging Transactions And Derivative Financial Instruments

9 Months Ended

Oct. 01, 2011

Hedging Transactions And Derivative Financial Instruments [Abstract]

Hedging Transactions And Derivative Financial Instruments

Note 12 – Hedging Transactions and Derivative Financial Instruments

We are directly and indirectly affected by changes in foreign currency market conditions. These changes in market conditions may adversely impact our financial performance and are referred to as market risks. When deemed appropriate by management, we use derivatives as a risk management tool to mitigate the potential impact of foreign currency market risks.

We purchase forward contract derivative instruments. Forward contracts are agreements to buy or sell a quantity of a currency at a predetermined future date, and at a predetermined rate or price. We do not enter into derivative financial instruments for trading purposes.

All derivatives are carried at fair value in the Consolidated Balance Sheets in the line item accounts receivable. The carrying values of the derivatives reflect the impact of legally enforceable agreements with the same counterparties. These allow us to net settle positive and negative positions (assets and liabilities) arising from different transactions with the same counterparty.

The accounting for gains and losses that result from changes in the fair values of derivative instruments depends on whether the derivatives have been designated and qualify as hedging instruments and the type of hedging relationships. The changes in fair values of derivatives that have been designated and qualify as cash flow hedges are recorded in accumulated other comprehensive income (loss) ("AOCI") and are reclassified into the line item in the Consolidated Statements of Operations in which the hedged items are recorded in the same period the hedged items affect earnings. Due to the high degree of effectiveness between the hedging instruments and the underlying exposures being hedged, fluctuations in the value of the derivative instruments are generally offset by changes in the fair values or cash flows of the underlying exposures being hedged.

We formally designate and document, at inception, the financial instrument as a hedge of a specific underlying exposure, the risk management objective and the strategy for undertaking the hedge transaction. In addition, we formally assess both at the inception and at least quarterly thereafter, whether the financial instruments used in hedging transactions are effective at offsetting changes in either the fair values or cash flows of the related underlying exposures. Any ineffective portion of a financial instrument's change in fair value is immediately recognized into earnings.

We estimate the fair values of its derivatives based on quoted market prices or pricing models using current market rates (refer to Note 13). The notional amounts of the derivative financial instruments do not necessarily represent amounts exchanged by the parties and, therefore, are not a direct measure of our exposure to the financial risks described above. The amounts exchanged are calculated by reference to the notional amounts and by other terms of the derivatives, such as interest rates, foreign currency exchange rates or other financial indices. We do not view the fair values of our derivatives in isolation, but rather in relation to the fair values or cash flows of the underlying hedged transactions. All of our derivatives are straightforward over-the-counter instruments with liquid markets.

Credit Risk Associated with Derivatives

We have established strict counterparty credit guidelines and enter into transactions only with financial institutions of investment grade or better. We mitigate pre-settlement risk by being permitted to net settle for transactions with the same counterparty.

Cash Flow Hedging Strategy

We use cash flow hedges to minimize the variability in cash flows of assets or liabilities or forecasted transactions caused by fluctuations in foreign currency exchange rates. The changes in the fair values of derivatives designated as cash flow hedges are recorded in AOCI and are reclassified into the line item in the Consolidated Statements of Operations in which the hedged items are recorded in the same period the hedged items affect earnings. The changes in fair values of hedges that are determined to be ineffective are immediately reclassified from AOCI into earnings. We did not discontinue any cash flow hedging relationships during the nine months ended October 1, 2011. The maximum length of time over which we hedge our exposure to future cash flows is typically one year.

We maintain a foreign currency cash flow hedging program to reduce the risk that our procurement activities will be adversely affected by changes in foreign currency exchange rates. We enter into forward contracts to hedge certain portions of forecasted cash flows denominated in foreign currencies. When the U.S. dollar strengthens significantly against foreign currencies, the decline in the present value of future foreign currency cash flows is partially offset by gains in the fair value of the derivative instruments. Conversely, when the U.S. dollar weakens as compared to other currencies, the increase in the present value of future foreign currency cash flows is partially offset by losses in the fair value of the derivative instruments. The total notional value of derivatives that have been designated and qualify for our foreign currency cash flow hedging program as of October 1, 2011 was approximately $6.8 million.

The following table summarizes our derivative instruments as of October 1, 2011:

(in millions of U.S. dollars)	Asset Derivatives
Derivatives designated as cash flow hedging instruments	Balance Sheet location		Fair Value
Foreign exchange contracts		Accounts receivable	$	0.2

The settlement of our derivative instruments resulted in a charge to cost of sales of $0.3 million and $0.9 million for the three and nine months ended October 1, 2011, respectively, and less than $0.1 million and $0.1 million for the three and nine months ended October 2, 2010, respectively.

XML

Intangibles And Other Assets Including Goodwill

9 Months Ended

Oct. 01, 2011

Intangibles And Other Assets Including Goodwill [Abstract]

Intangibles And Other Assets Including Goodwill

Note 8 – Intangibles and Other Assets including Goodwill

	October 1, 2011
(in millions of U.S. dollars)	Cost		Accumulated Amortization		Net
Intangibles
Not subject to amortization
Rights	$	45.4	$	—	$	45.4
Subject to amortization
Customer relationships	$	369.4	$	113.3	$	256.1
Trademarks		27.5		21.0		6.5
Information technology		62.7		53.6		9.1
Other		11.4		5.1		6.3
		471.0		193.0		278.0
		516.4		193.0		323.4
Other Assets
Financing costs	$	23.2	$	6.3	$	16.9
Deposits		7.1		—		7.1
Other		1.5		0.1		1.4
		31.8		6.4		25.4
Total Intangibles & Other Assets	$	548.2	$	199.4	$	348.8

Amortization expense of intangible and other assets was $9.4 million and $27.2 million for the three and nine months ended October 1, 2011, respectively, and $7.0 million and $16.9 million for the three and nine months ended October 2, 2010, respectively.

The estimated amortization expense for intangibles over the next five years is:

(in millions of U.S. dollars)
Remainder of 2011	$	8.0
2012		31.0
2013		29.8
2014		27.7
2015		25.2
Thereafter		156.3
	$	278.0

The Rights are not subject to amortization and any change in goodwill reflects fluctuations in foreign currency exchange rates.

XML

Segment Reporting

9 Months Ended

Oct. 01, 2011

Segment Reporting [Abstract]

Segment Reporting

Note 6 – Segment Reporting

We produce, package and distribute private-label CSDs, clear, still and sparkling flavored waters, energy-related drinks, juice, juice-based products, bottled water and ready-to-drink teas to regional and national grocery, mass-merchandise and wholesale chains and customers in the dollar convenience and drug channels through five reportable segments – North America (which includes our U.S. reporting unit and our Canada reporting unit), U.K. (which includes our United Kingdom reporting unit and our Continental European reporting unit), Mexico, Royal Crown International ("RCI") and All Other.

Operating Segments
(in millions of U.S. dollars)	North America		United Kingdom		Mexico			RCI		All Other		Total
For the Three Months Ended
October 1, 2011
External revenue1	$	468.1	$	124.5	$	12.7		$	6.0	$	—	$	611.3
Depreciation and amortization		20.1		3.5		0.4			—		—		24.0
Operating income (loss)		19.8		8.3		(0.9	)		1.8		—		29.0
Additions to property, plant & equipment		6.8		1.2		0.1			—		—		8.1
For the Nine Months Ended
October 1, 2011
External revenue1	$	1,388.2	$	336.8	$	40.3		$	20.1	$	—	$	1,785.4
Depreciation and amortization		59.7		10.2		1.5			—		—		71.4
Operating income (loss)		70.6		22.7		(3.0	)		6.1		—		96.4
Additions to property, plant & equipment		23.2		8.1		0.1			—		—		31.4
As of October 1, 2011
Property, plant & equipment	$	382.3	$	90.4	$	10.6		$	—	$	—	$	483.3
Goodwill		124.6		—		—			4.5		—		129.1
Intangibles and other assets		333.7		14.3		0.6			—		0.2		348.8
Total assets2		1,229.1		230.9		27.7			12.1		0.9		1,500.7

¹ Intersegment revenue between North America and the other operating segments was $3.3 million and $11.5 million for the three and nine months ended October 1, 2011, respectively.

² Excludes intersegment receivables, investments and notes receivable.

Operating Segments
(in millions of U.S. dollars)	North America			United Kingdom		Mexico			RCI		All Other		Total
For the Three Months Ended
October 2, 2010
External revenue1	$	371.8		$	96.6	$	12.4		$	6.1	$	—	$	486.9
Depreciation and amortization		15.2			3.4		0.5			—		—		19.1
Operating income (loss)		12.6			7.3		(1.2	)		0.8		—		19.5
Additions to property, plant & equipment		9.9			1.5		—			—		—		11.4
For the Nine Months Ended
October 2, 2010
External revenue1	$	935.8		$	277.5	$	38.3		$	22.9	$	—	$	1,274.5
Depreciation and amortization		38.8			9.6		1.5			—		—		49.9
Operating income (loss)		63.7			19.0		(5.2	)		6.2		—		83.7
Restructuring		(0.5	)		—		—			—		—		(0.5	)
Additions to property, plant & equipment		21.9			5.9		1.7			—		—		29.5
As of January 1, 2011
Property, plant & equipment	$	400.4		$	90.2	$	13.2		$	—	$	—	$	503.8
Goodwill		125.7			—		—			4.5		—		130.2
Intangibles and other assets		354.7			15.7		0.7			—		—		371.1
Total assets2		1,275.9			207.4		31.5			13.7		0.7		1,529.2

¹ Intersegment revenue between North America and the other operating segments was $10.2 million and $15.1 million for the three and nine months ended October 2, 2010, respectively.

² Excludes intersegment receivables, investments and notes receivable.

For the nine months ended October 1, 2011, sales to Walmart accounted for 31.9% (October 2, 2010 – 30.6%) of our total revenues, 36.1% of our North America operating segment revenues (October 2, 2010 – 35.3%), 14.7% of our U.K. operating segment revenues (October 2, 2010 – 16.1%), and 46.5% of our Mexico operating segment revenues (October 2, 2010 – 38.7%).

Credit risk arises from the potential default of a customer in meeting its financial obligations to us. Concentrations of credit exposure may arise with a group of customers that have similar economic characteristics or that are located in the same geographic region. The ability of such customers to meet obligations would be similarly affected by changing economic, political or other conditions. We are not currently aware of any facts that would create a material credit risk.

Revenues are attributed to operating segment based on the location of the plant. Revenues by operating segment were as follows:

	For the Three Months Ended						For the Nine Months Ended
(in millions of U.S. dollars)	October 1, 2011			October 2, 2010			October 1, 2011			October 2, 2010
United States	$	414.3		$	336.0		$	1,236.6		$	827.4
Canada		66.0			49.3			189.8			152.4
United Kingdom		124.5			96.6			336.8			277.5
Mexico		12.7			12.4			40.3			38.3
RCI		6.0			6.1			20.1			22.9
Elimination1		(12.2	)		(13.5	)		(38.2	)		(44.0	)
	$	611.3		$	486.9		$	1,785.4		$	1,274.5

¹ Represents intersegment revenue among our reporting units, of which $3.3 million and $11.5 million represent intersegment revenue between North America and our other operating segments for the three and nine months ended October 1, 2011, respectively, and $10.2 million and $15.1 million represent intersegment revenue between North America and our other operating segments for the three and nine months ended October 2, 2010, respectively.

Revenues by product were as follows:

For the Three Months Ended October 1, 2011
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	192.8	$	47.5	$	9.6	$	—	$	249.9
Juice		144.1		3.4		0.7		—		148.2
Concentrate		2.5		0.7		—		6.0		9.2
All other products		128.7		72.9		2.4		—		204.0
Total	$	468.1	$	124.5	$	12.7	$	6.0	$	611.3

For the Nine Months Ended October 1, 2011
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	549.8	$	134.4	$	31.2	$	—	$	715.4
Juice		456.3		9.6		2.4		—		468.3
Concentrate		6.8		2.4		—		20.1		29.3
All other products		375.3		190.4		6.7		—		572.4
Total	$	1,388.2	$	336.8	$	40.3	$	20.1	$	1,785.4

For the Three Months Ended October 2, 2010
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	181.1	$	37.1	$	10.6	$	—	$	228.8
Juice		75.8		3.1		0.1		—		79.0
Concentrate		1.8		1.0		—		6.1		8.9
All other products		113.1		55.4		1.7		—		170.2
Total	$	371.8	$	96.6	$	12.4	$	6.1	$	486.9

For the Nine Months Ended October 2, 2010
(in millions of U.S. dollars)	North America		United Kingdom		Mexico		RCI		Total
Revenue
Carbonated soft drinks	$	531.5	$	109.6	$	33.1	$	—	$	674.2
Juice		78.3		8.4		0.6		—		87.3
Concentrate		5.7		3.6		—		22.9		32.2
All other products		320.3		155.9		4.6		—		480.8
Total	$	935.8	$	277.5	$	38.3	$	22.9	$	1,274.5

Property, plant and equipment by geographic area were as follows:

(in millions of U.S. dollars)	October 1, 2011		January 1, 2011
United States	$	336.2	$	350.4
Canada		46.1		50.0
United Kingdom		90.4		90.2
Mexico		10.6		13.2
	$	483.3	$	503.8

XML

Consolidated Statements Of Equity (USD $) In Millions, except Share data in Thousands	PSU Plan [Member] Treasury Shares [Member]	PSU Plan [Member] Additional Paid-in Capital [Member]	EISPP [Member] Treasury Shares [Member]	EISPP [Member] Additional Paid-in Capital [Member]	Common Shares [Member]	Treasury Shares [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Accumulated Other Comprehensive Loss [Member]	Non-Controlling Interests [Member]	Total
Balance at Jan. 02, 2010					$ 322.5	$ (4.4)	$ 37.4	$ 51.8	$ (21.3)	$ 15.3	$ 401.3
Balance, shares at Jan. 02, 2010					81,331	1,504
Common shares issued					71.1						71.1
Common shares issued, shares					13,340
Treasury shares issued	1.2	(1.2)
Treasury shares issued, shares	(437)		(1)
Tax impact of common shares issuance					2.0						2.0
Common shares issued - Directors' Share Award							0.7				0.7
Common shares issued - Directors' Share Award, shares					79
Share-based compensation							2.2				2.2
Distributions to non-controlling interests										(5.5)	(5.5)
Comprehensive income
Currency translation adjustment									3.9		3.9
Pension liabilities									0.3		0.3
Net income								39.6		4.0	43.6
Balance at Oct. 02, 2010					395.6	(3.2)	39.1	91.4	(17.1)	13.8	519.6
Balance, shares at Oct. 02, 2010					94,750	1,066
Balance at Jan. 01, 2011					395.6	(3.2)	40.8	106.5	(17.5)	13.0	535.2
Balance, shares at Jan. 01, 2011					94,750	1,051
Treasury shares issued	0.5	(0.5)	0.6	(0.6)
Treasury shares issued, shares	(181)		(196)
Options exercised					0.3						0.3
Options excercised, shares					275
Common shares issued - Directors' Share Award							0.7				0.7
Common shares issued - Directors' Share Award, shares					76
Share-based compensation							1.5				1.5
Contributions to non-controlling interests										1.8	1.8
Distributions to non-controlling interests										(4.2)	(4.2)
Comprehensive income
Currency translation adjustment									(5.2)		(5.2)
Pension liabilities									0.5		0.5
Unrealized gain on derivative instruments									0.6		0.6
Net income								49.5		3.1	52.6
Balance at Oct. 01, 2011					$ 395.9	$ (2.1)	$ 41.9	$ 156.0	$ (21.6)	$ 13.7	$ 583.8
Balance, shares at Oct. 01, 2011					95,101	674

XML

Acquisitions

9 Months Ended

Oct. 01, 2011

Acquisitions [Abstract]

Acquisitions

Note 2 – Acquisitions

On August 17, 2010, we completed the acquisition (the "Cliffstar Acquisition") of substantially all of the assets and liabilities of Cliffstar Corporation ("Cliffstar") and its affiliated companies for approximately $507.0 million payable in cash, $14.0 million in deferred consideration to be paid over three years and contingent consideration of up to $55.0 million. The first $15.0 million of the contingent consideration was based upon the achievement of milestones in certain expansion projects in 2010, which were achieved in 2010. The remainder of the contingent consideration was based on the achievement of certain performance measures during the fiscal year ending January 1, 2011. The estimated working capital amount was subject to final adjustment and on February 11, 2011, the parties agreed that the final working capital amount was $3.0 million as compared to the original estimate of $7.7 million.

We were notified on May 9, 2011 by the seller of Cliffstar of certain objections to the performance measures used to calculate the contingent consideration, and the seller asserted a claim for amounts in excess of the amounts accrued as contingent consideration at July 2, 2011. During the third and fourth quarters of 2011, Cott made interim payments to the seller equal to $21.0 million and $8.6 million, respectively. The payment of $21.0 million was net of a $4.7 million refund due to Cott as a result of the final determination of working capital, and the payment of $8.6 million included $0.9 million in settlement of certain of the seller's objections to the calculation of the contingent consideration. The seller's remaining objections to the calculation of the contingent consideration will be subject to a binding arbitration process under the terms of the asset purchase agreement. The final resolution of these matters may result in amounts payable to the seller that materially vary from our current estimated fair value; however, we are currently not able to estimate a range of such amounts. Changes in the fair value of contingent consideration will be recorded in our Consolidated Statement of Operations. Also, during the third quarter of 2011, Cott made a payment equal to $4.7 million to satisfy the first of three annual deferred consideration payments.

Supplemental Pro Forma Data

The following unaudited pro forma financial information for the three and nine months ended October 2, 2010, respectively, represent the combined results of our operations as if the Cliffstar Acquisition had occurred on January 3, 2010. The unaudited pro forma results reflect certain adjustments related to the Cliffstar Acquisition such as increased amortization expense on acquired intangible assets resulting from the preliminary fair valuation of assets acquired. The unaudited pro forma financial information does not necessarily reflect the results of operations that would have occurred had we operated as a single entity during such period.

	For the Three Months Ended		For the Nine Months Ended
(in millions of U.S. dollars, except share amounts)	October 2, 2010		October 2, 2010
Revenue	$	560.0	$	1,677.7
Net income		14.9		56.3
Net income per common share, diluted	$	0.16	$	0.60

Other

During the second quarter of 2011, our majority owned subsidiary acquired a grocery retailer's private label beverage business, which required Cott to contribute $1.8 million to the subsidiary. The identified assets are recorded at their estimated fair values per preliminary valuations and may change based on the result of final valuations. The acquisition does not have a material impact on our financial statements.

XML

Share-Based Compensation

9 Months Ended

Oct. 01, 2011

Share-Based Compensation [Abstract]

Share-Based Compensation

Note 3 – Share-Based Compensation

The table below summarizes the share-based compensation expense for the three and nine months ended October 1, 2011 and October 2, 2010, respectively. This share-based compensation expense was recorded in selling, general, and administrative expenses in our Consolidated Statements of Operations. As used below: (i) "PSUs" mean performance share units granted under our Amended and Restated Performance Share Unit Plan (the "PSU Plan"), (ii) "Performance-based RSUs" mean restricted share units with performance-based vesting granted under the Company's 2010 Equity Incentive Plan (the "2010 Equity Incentive Plan"); (iii) "Time-based RSUs" mean restricted share units with time-based vesting granted under the 2010 Equity Incentive Plan, (iv) "EISPP" means common share units granted under the Restated Executive Incentive Share Purchase Plan (the "Restated EISPP"); and (v) "Director share units" mean common shares granted to the non-management members of Cott's Board of Directors under the 2010 Equity Incentive Plan, which were issued in consideration of such directors' annual board retainer fee.

	For the Three Months Ended					For the Nine Months Ended
(in millions of U.S. dollars)	October 1, 2011			October 2, 2010		October 1, 2011			October 2, 2010
Stock options	$	—		$	0.2	$	—		$	1.0
PSUs		—			—		—			0.2
Director share units		—			0.1		0.7			0.7
Performance-based RSUs		(2.7	)		0.4		(1.2	)		0.4
Time-based RSUs		1.1			0.5		2.7			0.5
Share appreciation rights		—			—		—			0.1
Total	$	(1.6	)	$	1.2	$	2.2		$	2.9

During the third quarter, we concluded that it was no longer probable that the targets established for the Performance-based RSUs would be met, and we no longer expect these awards to ultimately vest. Accordingly, we recorded an adjustment to reverse $3.3 million in compensation costs that had been recorded to date for the Performance-based RSUs.

As of October 1, 2011, the unrecognized share-based compensation expense and years we expect to recognize as future compensation expense were as follows:

(in millions of U.S. dollars)	Unrecognized  share-based compensation expense as of October 1, 2011		Weighted average years expected to recognize compensation
Time-based RSUs	$	4.2		1.3

Stock option activity for the nine months ended October 1, 2011 was as follows:

	Shares (in  thousands)			Weighted average exercise price (Canadian $)
Balance at January 1, 2011		704		$	16.67
Awarded		—			—
Exercised		(275	)		1.32
Forfeited or expired		(121	)		39.94
Outstanding at October 1, 2011		308			21.27
Exercisable at October 1, 2011		308		$	21.27

During the nine months ended October 1, 2011, EISPP, PSU, Performance-based RSU and Time-based RSU activity was as follows:

(in thousands)	EISPP			Number of PSUs			Number of Performance- based RSUs		Number  of Time-based RSUs
Balance at January 1, 2011		189			188			1,727		1,397
Awarded		—			—			592		151
Issued		(189	)		(188	)		—		—
Forfeited		—			—			—		—
Outstanding at October 1, 2011		—			—			2,319		1,548

Subsequent to the adoption of the 2010 Equity Incentive Plan, the Human Resources and Compensation Committee of the Board of Directors ("HRCC") determined that certain of Cott's long-term incentive plans were no longer needed and terminated the Restated EISPP, the PSU Plan, and the Amended and Restated Share Appreciation Rights Plan, effective February 23, 2011. The board terminated the Restated 1986 Common Share Option Plan, as amended, effective as of the same date. In connection with the termination of these plans, outstanding awards will continue in accordance with the terms of these plans until vested, paid out, forfeited or terminated, as applicable. No further awards will be granted under these plans.

Average Canadian to U.S. Dollar Exchange Rate for the Nine Months Ended October 1, 2011

The weighted average exercise prices for options in Note 3 are disclosed in Canadian dollars. The table below represents the average Canadian dollar to U.S. dollar exchange rate for the nine months ended October 1, 2011:

	For the Nine Months Ended
	October 1, 2011
Average exchange rate	$	1.024

XML

Shares Held In Trust Treated As Treasury Shares

9 Months Ended

Oct. 01, 2011

Shares Held In Trust Treated As Treasury Shares [Abstract]

Shares Held In Trust Treated As Treasury Shares

Note 11 – Shares Held in Trust treated as Treasury Shares

In May 2008, an independent trustee acting under certain of our benefit plans purchased 2.3 million of our common shares to be used to satisfy future liabilities under the PSU Plan and the Restated EISPP. During the nine months ended October 1, 2011, we distributed 0.2 million shares from the trust to satisfy certain PSU obligations that had vested. During the nine months ended October 1, 2011, we distributed 0.2 million shares from the trust to satisfy certain Restated EISPP obligations that had vested. As of October 1, 2011, 0.7 million shares were held in trust, and accounted for as treasury shares under applicable accounting rules. Treasury shares are reported at cost.

Subsequent to the adoption of the 2010 Equity Incentive Plan on May 4, 2010, the HRCC determined that certain of Cott's long-term incentive plans were no longer needed and terminated the PSU Plan and the Restated EISPP effective February 23, 2011. No further awards will be granted under such plans, as future awards will be made under the Company's 2010 Equity Incentive Plan.

XML

Income Taxes

9 Months Ended

Oct. 01, 2011

Income Taxes [Abstract]

Income Taxes

Note 4 – Income Taxes

Income tax benefit was $1.7 million on pretax income of $50.9 million for the nine months ended October 1, 2011, as compared to an income tax expense of $13.9 million on pretax income of $57.5 million for the nine months ended October 2, 2010. The third quarter's benefit includes favorable adjustments related to audit settlements and a tax rate change. During the second quarter of 2011, we completed a reorganization of our legal entity structure and refinanced intercompany debt. As a result of these activities and lower taxable income in the United States and Canada, our annual effective tax rate is expected to be lower than our statutory rates. Also during the quarter, we made significant progress in settling intercompany transfer pricing issues between Canada and the United States and expect, as a result, to receive income tax refunds approximating $7.0 million within the next 12 months.

XML

Guarantor Subsidiaries

9 Months Ended

Oct. 01, 2011

Guarantor Subsidiaries [Abstract]

Guarantor Subsidiaries

Note 14 – Guarantor Subsidiaries

The 2017 Notes and 2018 Notes issued by our wholly owned subsidiary, Cott Beverages, Inc., are unconditionally guaranteed on a senior basis pursuant to guarantees by Cott Corporation and certain other wholly owned subsidiaries (the "Guarantor Subsidiaries"). The guarantees of the Guarantor Subsidiaries are subject to release in limited circumstances only upon the occurrence of certain customary conditions.

We have not presented separate financial statements and separate disclosures have not been provided concerning subsidiary guarantors because management has determined such information is not material to the holders of the above-mentioned notes.

The following supplemental financial information sets forth on an unconsolidated basis, our Balance Sheets, Statements of Operations and Cash Flows for Cott Corporation, Cott Beverages Inc., Guarantor Subsidiaries and our other subsidiaries (the "Non-guarantor Subsidiaries"). The supplemental financial information reflects our investments and those of Cott Beverages Inc. in their respective subsidiaries using the equity method of accounting.

Condensed Consolidating Statements of Operations

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended October 1, 2011
	Cott Corporation		Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
Revenue, net	$	55.7	$	241.7		$	277.7		$	45.5		$	(9.3	)	$	611.3
Cost of sales		43.9		217.0			251.3			40.8			(9.3	)		543.7
Gross profit		11.8		24.7			26.4			4.7			—			67.6
Selling, general and administrative expenses		7.0		15.3			12.7			3.1			—			38.1
Loss on disposal of property, plant & equipment		—		0.4			0.1			—			—			0.5
Operating income		4.8		9.0			13.6			1.6			—			29.0
Other expense (income), net		1.2		(1.0	)		0.5			0.6			—			1.3
Intercompany interest (income) expense, net		—		(2.1	)		2.1			—			—			—
Interest expense, net		0.1		13.7			0.5			0.1			—			14.4
Income (loss) before income tax expense (benefit) and equity income (loss)		3.5		(1.6	)		10.5			0.9			—			13.3
Income tax expense (benefit)		1.0		(2.2	)		(2.8	)		—			—			(4.0	)
Equity income		13.7		1.2			1.9			—			(16.8	)		—
Net income	$	16.2	$	1.8		$	15.2		$	0.9		$	(16.8	)	$	17.3
Less: Net income attributable to non-controlling interests		—		—			—			1.1			—			1.1
Net income (loss) attributed to Cott Corporation	$	16.2	$	1.8		$	15.2		$	(0.2	)	$	(16.8	)	$	16.2

Condensed Consolidating Statements of Operations

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended October 2, 2010
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination Entries			Consolidated
Revenue	$	49.3		$	235.7		$	177.1		$	35.1		$	(10.3	)	$	486.9
Cost of sales		39.0			204.8			156.1			30.2			(10.3	)		419.8
Gross profit		10.3			30.9			21.0			4.9			—			67.1
Selling, general and administrative expenses		8.0			23.7			12.7			2.9			—			47.3
Loss on disposal of property, plant & equipment		—			0.1			—			0.2			—			0.3
Operating income		2.3			7.1			8.3			1.8			—			19.5
Other expense (income), net		0.6			0.9			—			(0.2	)		—			1.3
Intercompany interest (income) expense, net		(1.8	)		1.8			—			—			—			—
Interest expense , net		—			10.2			0.1			—			—			10.3
Income (loss) before income tax expense (benefit) and equity income (loss)		3.5			(5.8	)		8.2			2.0			—			7.9
Income tax expense (benefit)		2.1			(1.8	)		0.3			0.1			—			0.7
Equity income (loss)		6.9			1.4			(0.1	)		—			(8.2	)		—
Net income (loss)	$	8.3		$	(2.6	)	$	7.8		$	1.9		$	(8.2	)	$	7.2
Less: Net income attributable to non-controlling interests		—			—			—			1.4			—			1.4
Net income (loss) attributed to Cott Corporation	$	8.3		$	(2.6	)	$	7.8		$	0.5		$	(8.2	)	$	5.8

Condensed Consolidating Statements of Operations

(in millions of U.S. dollars)

Unaudited

	For the Nine Months Ended October 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries		Elimination Entries			Consolidated
Revenue, net	$	158.4		$	711.0		$	818.6		$	125.9	$	(28.5	)	$	1,785.4
Cost of sales		126.4			625.8			724.7			111.8		(28.5	)		1,560.2
Gross profit		32.0			85.2			93.9			14.1		—			225.2
Selling, general and administrative expenses		24.8			55.8			37.8			9.9		—			128.3
Loss on disposal of property, plant & equipment		—			0.4			0.1			—		—			0.5
Operating income		7.2			29.0			56.0			4.2		—			96.4
Other expense (income), net		1.3			(0.3	)		0.6			0.5		—			2.1
Intercompany interest (income) expense, net		(3.5	)		(1.9	)		5.4			—		—			—
Interest expense, net		0.3			41.3			1.6			0.2		—			43.4
Income (loss) before income tax expense (benefit) and equity income (loss)		9.1			(10.1	)		48.4			3.5		—			50.9
Income tax expense (benefit)		2.1			(1.0	)		(3.0	)		0.2		—			(1.7	)
Equity income (loss)		42.5			3.4			(5.3	)		—		(40.6	)		—
Net income (loss)	$	49.5		$	(5.7	)	$	46.1		$	3.3	$	(40.6	)	$	52.6
Less: Net income attributable to non-controlling interests		—			—			—			3.1		—			3.1
Net income (loss) attributed to Cott Corporation	$	49.5		$	(5.7	)	$	46.1		$	0.2	$	(40.6	)	$	49.5

Condensed Consolidating Statements of Operations

(in millions of U.S. dollars)

Unaudited

	For the Nine Months Ended October 2, 2010
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination Entries			Consolidated
Revenue	$	151.4		$	689.9		$	358.7		$	106.1		$	(31.6	)	$	1,274.5
Cost of sales		118.8			586.6			311.1			91.8			(31.6	)		1,076.7
Gross profit		32.6			103.3			47.6			14.3			—			197.8
Selling, general and administrative expenses		25.6			50.8			27.6			10.2			—			114.2
Loss on disposal of property, plant & equipment		—			0.2			—			0.2			—			0.4
Restructuring		—			(0.5	)		—			—			—			(0.5	)
Operating income		7.0			52.8			20.0			3.9			—			83.7
Other expense (income), net		2.5			1.0			0.4			(0.3	)		—			3.6
Intercompany interest (income) expense, net		(5.1	)		8.2			(3.1	)		—			—			—
Interest expense, net		0.2			22.0			0.3			0.1			—			22.6
Income before income tax expense and equity income		9.4			21.6			22.4			4.1			—			57.5
Income tax expense		4.2			7.5			1.8			0.4			—			13.9
Equity income		36.9			4.6			21.3			—			(62.8	)		—
Net income	$	42.1		$	18.7		$	41.9		$	3.7		$	(62.8	)	$	43.6
Less: Net income attributable to non-controlling interests		—			—			—			4.0			—			4.0
Net income (loss) attributed to Cott Corporation	$	42.1		$	18.7		$	41.9		$	(0.3	)	$	(62.8	)	$	39.6

Consolidating Balance Sheets

(in millions of U.S. dollars)

Unaudited

	As of October 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
ASSETS
Current assets
Cash & cash equivalents	$	2.3		$	1.9		$	17.4		$	6.6		$	—		$	28.2
Accounts receivable, net of allowance		23.6			95.8			172.0			16.0			(59.7	)		247.7
Income taxes recoverable		—			11.6			0.9			0.1			—			12.6
Inventories		22.0			77.6			108.9			7.5			—			216.0
Prepaid expenses and other assets		2.9			20.3			7.0			0.1			—			30.3
Total current assets		50.8			207.2			306.2			30.3			(59.7	)		534.8
Property, plant & equipment		46.9			176.8			248.4			11.2			—			483.3
Goodwill		26.3			4.5			98.3			—			—			129.1
Intangibles and other assets		1.3			107.3			220.6			19.6			—			348.8
Deferred income taxes		1.9			—			—			—			—			1.9
Other tax receivable		2.5			—			0.3			—			—			2.8
Due from affiliates		30.7			167.9			102.5			41.9			(343.0	)		—
Investments in subsidiaries		477.0			365.6			517.3			178.4			(1,538.3	)		—
Total assets	$	637.4		$	1,029.3		$	1,493.6		$	281.4		$	(1,941.0	)	$	1,500.7
LIABILITIES AND EQUITY
Current liabilities
Short-term borrowings	$	—		$	—		$	—		$	—		$	—		$	—
Current maturities of long-term debt		0.1			3.7			0.1			0.4			—			4.3
Contingent consideration earn-out		—			8.5			—			—			—			8.5
Accounts payable and accrued liabilities		23.8			122.3			141.2			14.2			(59.7	)		241.8
Total current liabilities		23.9			134.5			141.3			14.6			(59.7	)		254.6
Long-term debt		0.2			599.2			1.3			1.8			—			602.5
Deferred income taxes		—			30.8			7.8			0.7			—			39.3
Other long-term liabilities		0.3			3.6			16.6			—			—			20.5
Due to affiliates		42.9			101.3			170.6			28.2			(343.0	)		—
Total liabilities		67.3			869.4			337.6			45.3			(402.7	)		916.9
Equity
Capital stock, no par		395.9			518.3			1,361.2			175.1			(2,054.6	)		395.9
Treasury stock		(2.1	)		—			—			—			—			(2.1	)
Additional paid-in-capital		41.9			—			—			—			—			41.9
Retained earnings (deficit)		156.0			(354.1	)		(301.4	)		(40.7	)		696.2			156.0
Accumulated other comprehensive (loss) income		(21.6	)		(4.3	)		96.2			88.0			(179.9	)		(21.6	)
Total Cott Corporation equity		570.1			159.9			1,156.0			222.4			(1,538.3	)		570.1
Non-controlling interests		—			—			—			13.7			—			13.7
Total equity		570.1			159.9			1,156.0			236.1			(1,538.3	)		583.8
Total liabilities and equity	$	637.4		$	1,029.3		$	1,493.6		$	281.4		$	(1,941.0	)	$	1,500.7

Consolidating Balance Sheets

(in millions of U.S. dollars)

	As of January 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
ASSETS
Current assets
Cash & cash equivalents	$	7.8		$	9.1		$	26.0		$	5.3		$	—		$	48.2
Accounts receivable, net of allowance		108.6			151.6			128.6			17.3			(192.5	)		213.6
Income taxes recoverable		—			1.3			(1.3	)		0.3			—			0.3
Inventories		18.1			66.1			124.6			6.7			—			215.5
Prepaid expenses and other assets		3.6			19.3			8.1			1.7			—			32.7
Total current assets		138.1			247.4			286.0			31.3			(192.5	)		510.3
Property, plant & equipment		50.0			180.4			259.5			13.9			—			503.8
Goodwill		27.4			4.5			98.3			—			—			130.2
Intangibles and other assets		1.3			114.8			233.6			21.4			—			371.1
Deferred income taxes		3.7			—			—			(1.2	)		—			2.5
Other tax receivable		2.5			7.6			1.2			—			—			11.3
Due from affiliates		241.8			166.9			220.9			41.9			(671.5	)		—
Investments in subsidiaries		198.4			351.5			322.7			161.0			(1,033.6	)		—
Total assets	$	663.2		$	1,073.1		$	1,422.2		$	268.3		$	(1,897.6	)	$	1,529.2
LIABILITIES AND EQUITY
Current liabilities
Short-term borrowings	$	—		$	7.9		$	—		$	—		$	—		$	7.9
Current maturities of long-term debt		0.1			5.4			0.1			0.4			—			6.0
Contingent consideration earn-out		—			32.2			—			—			—			32.2
Accounts payable and accrued liabilities		97.3			171.8			185.9			14.1			(192.5	)		276.6
Total current liabilities		97.4			217.3			186.0			14.5			(192.5	)		322.7
Long-term debt		—			601.9			1.4			2.5			(0.3	)		605.5
Deferred income taxes		—			31.8			10.7			1.1			—			43.6
Other long-term liabilities		—			5.4			16.9			—			(0.1	)		22.2
Due to affiliates		43.2			219.6			377.2			31.7			(671.7	)		—
Total liabilities		140.6			1,076.0			592.2			49.8			(864.6	)		994.0
Equity
Capital stock, no par		395.6			354.4			1,182.6			175.0			(1,712.0	)		395.6
Treasury stock		(3.2	)		—			—			—			—			(3.2	)
Additional paid-in-capital		40.7			0.4			—			—			(0.3	)		40.8
Retained earnings (deficit)		106.4			(350.4	)		(352.0	)		(36.4	)		738.9			106.5
Accumulated other comprehensive (loss) income		(16.9	)		(7.3	)		(0.6	)		66.9			(59.6	)		(17.5	)
Total Cott Corporation equity		522.6			(2.9	)		830.0			205.5			(1,033.0	)		522.2
Non-controlling interests		—			—			—			13.0			—			13.0
Total equity		522.6			(2.9	)		830.0			218.5			(1,033.0	)		535.2
Total liabilities and equity	$	663.2		$	1,073.1		$	1,422.2		$	268.3		$	(1,897.6	)	$	1,529.2

Consolidating Statements of Condensed Cash Flows

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended October 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
Operating Activities
Net income	$	16.2		$	1.8		$	15.2		$	0.9		$	(16.8	)	$	17.3
Depreciation & amortization		1.5			8.8			12.1			1.6			—			24.0
Amortization of financing fees		0.1			0.9			0.1			—			—			1.1
Share-based compensation expense		—			(1.6	)		—			—			—			(1.6	)
Increase (decrease) in deferred income taxes		0.5			(1.7	)		(2.8	)		(0.2	)		—			(4.2	)
Loss on disposal of property, plant & equipment		—			0.4			0.1			—			—			0.5
Contract termination payments		(0.8	)		(2.3	)		—			—			—			(3.1	)
Equity (loss) income, net of distributions		(14.0	)		(1.3	)		(1.4	)		—			16.7			—
Intercompany transactions		8.9			5.1			—			—			(14.0	)		—
Other non-cash items		—			(0.1	)		—			—			—			(0.1	)
Net change in operating assets and liabilities		(12.0	)		206.6			(174.9	)		(3.8	)		14.1			30.0
Net cash provided by (used in) operating activities		0.4			216.6			(151.6	)		(1.5	)		—			63.9
Investing Activities
Acquisition		—			(25.7	)		—			—			—			(25.7	)
Additions to property, plant & equipment		(1.3	)		(5.7	)		(1.1	)		—			—			(8.1	)
Additions to intangibles and other assets		—			(0.9	)		(0.4	)		(0.1	)		—			(1.4	)
Proceeds from sale of property, plant & equipment		—			0.1			—			—			—			0.1
Other investing activities		—			(0.1	)		—			—			—			(0.1	)
Advances to affiliates		—			—			162.5			5.1			(167.6	)		—
Net cash (used in) provided by investing activities		(1.3	)		(32.3	)		161.0			5.0			(167.6	)		(35.2	)
Financing Activities
Payments of long-term debt		—			(1.6	)		—			(0.2	)		—			(1.8	)
Borrowings under ABL		—			80.7			—			—			—			80.7
Payments under ABL		—			(100.7	)		—			—			—			(100.7	)
Advances from affiliates		(5.1	)		(162.5	)		—			—			167.6			—
Distributions to non-controlling interests		—			—			—			(1.7	)		—			(1.7	)
Exercise of options		—			0.2			—			—			—			0.2
Net cash (used in) provided by financing activities		(5.1	)		(183.9	)		—			(1.9	)		167.6			(23.3	)
Effect of exchange rate changes on cash		(0.4	)		—			(0.4	)		(0.4	)		—			(1.2	)
Net (decrease) increase in cash & cash equivalents		(6.4	)		0.4			9.0			1.2			—			4.2
Cash & cash equivalents, beginning of period		8.7			1.5			8.4			5.4			—			24.0
Cash & cash equivalents, end of period	$	2.3		$	1.9		$	17.4		$	6.6		$	—		$	28.2

Consolidating Statements of Condensed Cash Flows

(in millions of U.S. dollars)

Unaudited

	For the Three Months Ended October 2, 2010
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination Entries			Consolidated
Operating Activities
Net income (loss)	$	8.3		$	(2.6	)	$	7.8		$	1.9		$	(8.2	)	$	7.2
Depreciation & amortization		1.5			8.6			7.5			1.5			—			19.1
Amortization of financing fees		0.1			0.4			0.1			—			—			0.6
Share-based compensation expense		—			1.1			—			—			—			1.1
Increase (decrease) in deferred income taxes		—			9.8			(0.1	)		—			—			9.7
Equity income (loss), net of distributions		6.9			1.4			(0.1	)		—			(8.2	)		—
Intercompany transactions		2.5			3.0			—			—			(5.5	)		—
Lease contract termination payments		—			(0.6	)		—			—			—			(0.6	)
Other non-cash items		0.5			(0.1	)		(0.3	)		—			—			0.1
Net change in operating assets and liabilities		(3.3	)		20.5			(13.0	)		(0.3	)		21.9			25.8
Net cash provided by operating activities		16.5			41.5			1.9			3.1			—			63.0
Investing Activities
Acquisitions		—			(507.7	)		—			—			—			(507.7	)
Additions to property, plant & equipment		(1.1	)		(6.9	)		(3.4	)		—			—			(11.4	)
Additions to intangibles and other assets		—			(0.2	)		—			—			—			(0.2	)
Proceeds from disposal of property, plant & equipment		—			(0.1	)		0.1			0.5			—			0.5
Advances to affiliates		—			—			(3.2	)		(2.1	)		5.3			—
Net cash used in investing activities		(1.1	)		(514.9	)		(6.5	)		(1.6	)		5.3			(518.8	)
Financing Activities
Payments of long-term debt		—			(1.1	)		—			(0.1	)		—			(1.2	)
Issuance of long-term debt		—			375.0			—			—			—			375.0
Borrowings under ABL		—			148.8			16.9			—			—			165.7
Payments under ABL		—			(106.7	)		(19.5	)		—			—			(126.2	)
Advances from affiliates		2.1			3.2			—			—			(5.3	)		—
Distributions to non-controlling interests		—			—			—			(2.8	)		—			(2.8	)
Issuance of common shares, net of offering fees		71.1			—			—			—			—			71.1
Intercompany investments		(89.8	)		71.1			18.7			—			—			—
Financing fees		—			(14.0	)		—			—			—			(14.0	)
Net cash (used in) provided by financing activities		(16.6	)		476.3			16.1			(2.9	)		(5.3	)		467.6
Effect of exchange rate on cash		0.5			—			0.2			0.1			—			0.8
Net (decrease) increase in cash & cash equivalents		(0.7	)		2.9			11.7			(1.3	)		—			12.6
Cash & cash equivalents, beginning of period		9.7			1.6			2.7			6.3			—			20.3
Cash & cash equivalents, end of period	$	9.0		$	4.5		$	14.4		$	5.0		$	—		$	32.9

Consolidating Statements of Condensed Cash Flows

(in millions of U.S. dollars)

Unaudited

	For the Nine Months Ended October 1, 2011
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elimination Entries			Consolidated
Operating Activities
Net income (loss)	$	49.5		$	(5.7	)	$	46.1		$	3.3		$	(40.6	)	$	52.6
Depreciation & amortization		4.5			26.1			36.2			4.6			—			71.4
Amortization of financing fees		0.2			2.5			0.2			—			—			2.9
Share-based compensation expense		1.0			0.6			0.6			—			—			2.2
Increase (decrease) in deferred income taxes		1.4			(0.5	)		(3.0	)		(0.2	)		—			(2.3	)
Loss on disposal of property, plant & equipment		—			0.4			0.1			—			—			0.5
Contract termination payments		(0.8	)		(2.3	)		—			—			—			(3.1	)
Equity (loss) income, net of distributions		(42.8	)		(3.5	)		5.8			—			40.5			—
Intercompany transactions		15.8			7.8			—			—			(23.6	)		—
Other non-cash items		—			1.7			—			—			—			1.7
Net change in operating assets and liabilities		(28.8	)		185.0			(242.7	)		(3.5	)		23.7			(66.3	)
Net cash provided by (used in) operating activities		—			212.1			(156.7	)		4.2			—			59.6
Investing Activities
Acquisition		—			(25.7	)		—			—			—			(25.7	)
Additions to property, plant & equipment		(3.5	)		(19.9	)		(8.0	)		—			—			(31.4	)
Additions to intangibles and other assets		1.4			(3.5	)		(0.5	)		(1.3	)		—			(3.9	)
Proceeds from sale of property, plant & equipment		—			0.1			—			—			—			0.1
Other investing activities		—			(1.8	)		—			—			—			(1.8	)
Advances to affiliates		—			—			156.1			3.2			(159.3	)		—
Net cash (used in) provided by investing activities		(2.1	)		(50.8	)		147.6			1.9			(159.3	)		(62.7	)
Financing Activities
Payments of long-term debt		—			(4.8	)		—			(0.4	)		—			(5.2	)
Borrowings under ABL		—			224.1			—			—			—			224.1
Payments under ABL		—			(231.9	)		—			—			—			(231.9	)
Advances from affiliates		(3.2	)		(156.1	)		—			—			159.3			—
Distributions to non-controlling interests		—			—			—			(4.2	)		—			(4.2	)
Exercise of options		—			0.3			—			—			—			0.3
Financing fees		—			(0.1	)		—			—			—			(0.1	)
Net cash used in financing activities		(3.2	)		(168.5	)		—			(4.6	)		159.3			(17.0	)
Effect of exchange rate changes on cash		(0.2	)		—			0.5			(0.2	)		—			0.1
Net (decrease) increase in cash & cash equivalents		(5.5	)		(7.2	)		(8.6	)		1.3			—			(20.0	)
Cash & cash equivalents, beginning of period		7.8			9.1			26.0			5.3			—			48.2
Cash & cash equivalents, end of period	$	2.3		$	1.9		$	17.4		$	6.6		$	—		$	28.2

Consolidating Statements of Condensed Cash Flows

(in millions of U.S. dollars)

Unaudited

	For the Nine Months Ended October 2, 2010
	Cott Corporation			Cott Beverages Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination Entries			Consolidated
Operating Activities
Net income	$	42.1		$	18.7		$	41.9		$	3.7		$	(62.8	)	$	43.6
Depreciation & amortization		4.7			26.7			14.1			4.4			—			49.9
Amortization of financing fees		0.3			1.2			0.1			—			—			1.6
Share-based compensation expense		0.6			2.1			0.1			—			—			2.8
Increase (decrease) in deferred income taxes		—			9.8			(0.2	)		—			—			9.6
Equity loss, net of distributions		(36.9	)		(4.6	)		(21.3	)		—			62.8			—
Intercompany transactions		6.8			5.7			—			—			(12.5	)		—
Lease contract termination payments		—			(5.4	)		—			—			—			(5.4	)
Other non-cash items		2.6			1.7			—			—			—			4.3
Net change in operating assets and liabilities		(18.5	)		10.9			(13.0	)		4.2			12.5			(3.9	)
Net cash provided by operating activities		1.7			66.8			21.7			12.3			—			102.5
Investing Activities
Acquisitions		—			(507.7	)		—			—			—			(507.7	)
Additions to property, plant and equipment		(4.2	)		(15.8	)		(7.8	)		(1.7	)		—			(29.5	)
Additions to intangibles and other assets		—			(3.6	)		—			—			—			(3.6	)
Proceeds from disposal of property, plant & equipment		—			0.2			0.2			0.5			—			0.9
Advances to affiliates		21.0			—			(9.2	)		(4.5	)		(7.3	)		—
Net cash provided by (used in) investing activities		16.8			(526.9	)		(16.8	)		(5.7	)		(7.3	)		(539.9	)
Financing Activities
Payments of long-term debt		0.1			(17.1	)		—			(0.3	)		—			(17.3	)
Issuance of long-term debt		—			375.0			—			—			—			375.0
Borrowings under ABL		—			248.3			59.4			—			—			307.7
Payments under ABL		—			(218.1	)		(59.7	)		—			—			(277.8	)
Advances from affiliates		4.5			9.2			(21.0	)		—			7.3			—
Distributions to non-controlling interests		—			—			—			(5.5	)		—			(5.5	)
Issuance of common shares, net of offering fees		71.1			—			—			—			—			71.1
Intercompany investments		(89.8	)		71.1			18.7			—			—			—
Financing fees		—			(14.2	)		—			—			—			(14.2	)
Net cash (used in) provided by financing activities		(14.1	)		454.2			(2.6	)		(5.8	)		7.3			439.0
Effect of exchange rate on cash		0.4			—			(0.1	)		0.1			—			0.4
Net increase (decrease) in cash & cash equivalents		4.8			(5.9	)		2.2			0.9			—			2.0
Cash & cash equivalents, beginning of period		4.2			10.4			12.2			4.1			—			30.9
Cash & cash equivalents, end of period	$	9.0		$	4.5		$	14.4		$	5.0		$	—		$	32.9

XML

Consolidated Statements Of Cash Flows (USD $) In Millions	3 Months Ended		9 Months Ended
	Oct. 01, 2011	Oct. 02, 2010	Oct. 01, 2011	Oct. 02, 2010
Operating Activities
Net income	$ 17.3	$ 7.2	$ 52.6	$ 43.6
Depreciation & amortization	24.0	19.1	71.4	49.9
Amortization of financing fees	1.1	0.6	2.9	1.6
Share-based compensation expense	(1.6)	1.1	2.2	2.8
(Decrease) increase in deferred income taxes	(4.2)	9.7	(2.3)	9.6
Write-off of financing fees		1.4		1.4
Loss on disposal of property, plant & equipment	0.5	0.3	0.5	0.4
Gain on buyback of Notes				0.1
Contract termination loss				(0.4)
Contract termination payments	(3.1)	(0.6)	(3.1)	(5.4)
Other non-cash items	(0.1)	0.1	1.7	4.3
Change in operating assets and liabilities:
Accounts receivable	29.5	17.4	(41.5)	(28.9)
Inventories	23.1	(3.8)	0.4	(20.5)
Prepaid expenses and other assets	2.1	(0.5)	0.9	1.9
Other assets	0.9		0.2	(1.1)
Accounts payable and accrued liabilities	(25.8)	8.3	(22.9)	16.1
Income taxes recoverable	0.2	2.7	(3.4)	27.1
Net cash provided by operating activities	63.9	63.0	59.6	102.5
Investing Activities
Acquisition	(25.7)	(507.7)	(25.7)	(507.7)
Additions to property, plant & equipment	(8.1)	(11.4)	(31.4)	(29.5)
Additions to intangibles and other assets	(1.4)	(0.2)	(3.9)	(3.6)
Proceeds from sale of property, plant & equipment	0.1	0.5	0.1	0.9
Other investing activities	(0.1)		(1.8)
Net cash used in investing activities	(35.2)	(518.8)	(62.7)	(539.9)
Financing Activities
Payments of long-term debt	(1.8)	(1.2)	(5.2)	(17.3)
Issuance of long-term debt		375.0		375.0
Borrowings under ABL	80.7	165.7	224.1	307.7
Payments under ABL	(100.7)	(126.2)	(231.9)	(277.8)
Distributions to non-controlling interests	(1.7)	(2.8)	(4.2)	(5.5)
Issuance of common shares, net of offering fees		71.1		71.1
Exercise of options	0.2		0.3
Financing fees		(14.0)	(0.1)	(14.2)
Net cash (used in) provided by financing activities	(23.3)	467.6	(17.0)	439.0
Effect of exchange rate changes on cash	(1.2)	0.8	0.1	0.4
Net increase (decrease) in cash & cash equivalents	4.2	12.6	(20.0)	2.0
Cash & cash equivalents, beginning of period	24.0	20.3	48.2	30.9
Cash & cash equivalents, end of period	28.2	32.9	28.2	32.9
Supplemental Disclosures of Cash Flow information:
Cash paid for interest	16.2	1.2	44.1	12.8
Cash paid (received) for income taxes, net	$ 0.2	$ (10.0)	$ 4.4	$ (21.8)

XML

Condensed Consolidated Statements Of Comprehensive Income (USD $) In Millions	3 Months Ended		9 Months Ended
	Oct. 01, 2011	Oct. 02, 2010	Oct. 01, 2011	Oct. 02, 2010
Condensed Consolidated Statements Of Comprehensive Income [Abstract]
Net income	$ 17.3	$ 7.2	$ 52.6	$ 43.6
Other comprehensive (loss) income:
Currency translation adjustment	(15.8)	10.5	(5.2)	3.9
Pension liabilities	0.1	0.1	0.5	0.3
Unrealized gain (loss) on derivative instruments	0.6	(0.1)	0.6
Total other comprehensive (loss) income	(15.1)	10.5	(4.1)	4.2
Comprehensive income	2.2	17.7	48.5	47.8
Less: Net income attributable to non-controlling interests	1.1	1.4	3.1	4.0
Comprehensive income attributed to Cott Corporation	$ 1.1	$ 16.3	$ 45.4	$ 43.8

XML

Debt

9 Months Ended

Oct. 01, 2011

Debt [Abstract]

Debt

Note 9 – Debt

Our total debt was as follows:

(in millions of U.S. dollars)	October 1, 2011			January 1, 2011
8.375% senior notes due in 20171	$	215.0		$	215.0
8.125% senior notes due in 2018		375.0			375.0
ABL facility		—			7.9
GE obligation		13.4			16.5
Other capital leases		4.3			5.8
Other debt		1.6			2.0
Total debt		609.3			622.2
Less: Short-term borrowings and current debt:
ABL facility		—			7.9
Total short-term borrowings		—			7.9
GE obligation - current maturities		3.5			4.1
Other capital leases - current maturities		0.6			1.4
Other debt - current maturities		0.2			0.5
Total current debt		4.3			13.9
Long-term debt before discount		605.0			608.3
Less discount on 8.375% notes		(2.5	)		(2.8	)
Total long-term debt	$	602.5		$	605.5

¹ Our 8.375% senior notes were issued at a discount of 1.425% on November 13, 2009.

Debt

Asset Based Lending Facility

On March 31, 2008, we entered into a credit agreement with JPMorgan Chase Bank N.A. as Agent that created an asset-based lending credit facility (the "ABL facility") to provide financing for our North America, United Kingdom and Mexico operating segments. In connection with the Cliffstar Acquisition, we refinanced the ABL facility on August 17, 2010 to, among other things, provide for the Cliffstar Acquisition, the issuance of $375.0 million of 8.125% senior notes that are due on September 1, 2018 (the "2018 Notes") and the application of net proceeds therefrom, the underwritten public offering of 13,340,000 common shares at a price of $5.67 per share and the application of net proceeds therefrom and to increase the amount available for borrowings to $275.0 million. We drew down a portion of the indebtedness under the ABL facility in order to fund the Cliffstar Acquisition. We incurred $5.4 million of financing fees in connection with the refinancing of the ABL facility. The financing fees are being amortized using the effective interest method over a four-year period, which represents the duration of the ABL facility.

As of October 1, 2011, we had no borrowings under the ABL facility outstanding. The commitment fee was 0.5% per annum of the unused commitment, which was $265.2 million as of October 1, 2011.

8.125% Senior Notes due in 2018

On August 17, 2010, we issued the 2018 Notes. The issuer of the 2018 Notes is our wholly-owned subsidiary Cott Beverages Inc., but we and most of our U.S., Canadian and United Kingdom subsidiaries guarantee the 2018 Notes. The interest on the 2018 Notes is payable semi-annually on March 1^st and September 1^st of each year.

We incurred $8.6 million of financing fees in connection with the 2018 Notes. The financing fees are being amortized using the effective interest method over an eight-year period, which represents the duration of the 2018 Notes.

8.375% Senior Notes due in 2017

On November 13, 2009, we issued $215.0 million of senior notes that are due on November 15, 2017 (the "2017 Notes"). The 2017 Notes were issued at a $3.1 million discount. The issuer of the 2017 Notes is Cott Beverages Inc., but we and most of our U.S., Canadian and United Kingdom subsidiaries guarantee the 2017 Notes. The interest on the 2017 Notes is payable semi-annually on May 15^th and November 15^th of each year.

We incurred $5.1 million of financing fees in connection with the 2017 Notes. The financing fees are being amortized using the effective interest method over an eight-year period, which represents the duration of the 2017 Notes.

8% Senior Subordinated Notes due in 2011

We repurchased the remaining outstanding 8% senior subordinated notes due December 15, 2011 (the "2011 Notes") for $11.1 million on February 1, 2010, and recorded a loss on buyback of $0.1 million. The 2011 Notes acquired by us have been retired, and we have discontinued the payment of interest.

XML

Fair Value Measurements

9 Months Ended

Oct. 01, 2011

Fair Value Measurements [Abstract]

Fair Value Measurements

Note 13 – Fair Value Measurements

ASC No. 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Additionally, the inputs used to measure fair value are prioritized based on a three-level hierarchy. This hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs.

The three levels of inputs used to measure fair value are as follows:

• Level 1 – Quoted prices in active markets for identical assets or liabilities.

• Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

• Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.

We have certain assets that are required to be recorded at fair value on a recurring basis in accordance with U.S. GAAP.

The following table summarizes those assets measured at fair value on a recurring basis as of October 1, 2011:

	October 1, 2011
(in millions of U.S. dollars)	Level 1		Level 2		Level 3		Netting Adjustment		Fair Value Measurements
Assets
Derivatives	$	—	$	0.2	$	—	$	—	$	0.2
Contingent Consideration	$	—	$	—	$	8.5	$	—	$	8.5
Total Assets	$	—	$	0.2	$	8.5	$	—	$	8.7

Fair Value of Financial Instruments

The carrying amounts reflected in the Consolidated Balance Sheets for cash, receivables, payables, short-term borrowings and long-term debt approximate their respective fair values, except as otherwise indicated. The carrying values and estimated fair values of our significant outstanding debt as of October 1, 2011 and January 1, 2011 were as follows:

	October 1, 2011				January 1, 2011
(in millions of U.S. dollars)	Carrying Value		Fair Value		Carrying Value		Fair Value
8.375% senior notes due in 20171	$	215.0	$	220.4	$	215.0	$	232.7
8.125% senior notes due in 20181		375.0		388.9		375.0		404.1
ABL facility		—		—		7.9		7.9
Total	$	590.0	$	609.3	$	597.9	$	644.7

¹ The fair values are based on the trading levels and bid/offer prices observed by a market participant.

Fair value of contingent consideration

The fair value of the contingent consideration payable in the Cliffstar Acquisition was based on significant inputs not observed in the market and thus represented a Level 3 instrument. Level 3 instruments are valued based on unobservable inputs that are supported by little or no market activity and reflect our own assumptions in measuring fair value.

(in millions of U.S. dollars)
Balance at January 1, 2011	$	32.2
Accretion to fair value		1.0
Payment		(25.6	)
Increase in fair value		0.9
Ending balance at October 1, 2011	$	8.5

We were notified on May 9, 2011 by the seller of Cliffstar of certain objections to the performance measures used to calculate the contingent consideration, and the seller asserted a claim for amounts in excess of the amounts accrued as contingent consideration at July 2, 2011. During the third and fourth quarters of 2011, Cott made interim payments to the seller equal to $21.0 million and $8.6 million, respectively. The payment of $21.0 million was net of a $4.7 million refund due to Cott as a result of the final determination of working capital, and the payment of $8.6 million included $0.9 million in settlement of certain of the seller's objections to the calculation of the contingent consideration. The seller's remaining objections to the calculation of the contingent consideration will be subject to a binding arbitration process under the terms of the asset purchase agreement. The final resolution of these matters may result in amounts payable to the seller that materially vary from our current estimated fair value; however, we are currently not able to estimate a range of such amounts. Changes in the fair value of contingent consideration will be recorded in our Consolidated Statement of Operations.

XML

Consolidated Statements Of Operations (USD $) In Millions, except Share data in Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Oct. 01, 2011	Oct. 02, 2010	Oct. 01, 2011	Oct. 02, 2010
Consolidated Statements Of Operations [Abstract]
Revenue, net	$ 611.3	$ 486.9	$ 1,785.4	$ 1,274.5
Cost of sales	543.7	419.8	1,560.2	1,076.7
Gross profit	67.6	67.1	225.2	197.8
Selling, general and administrative expenses	38.1	47.3	128.3	114.2
Loss on disposal of property, plant & equipment	0.5	0.3	0.5	0.4
Restructuring				(0.5)
Operating income	29.0	19.5	96.4	83.7
Other expense, net	1.3	1.3	2.1	3.6
Interest expense, net	14.4	10.3	43.4	22.6
Income before income taxes	13.3	7.9	50.9	57.5
Income tax (benefit) expense	(4.0)	0.7	(1.7)	13.9
Net income	17.3	7.2	52.6	43.6
Less: Net income attributable to non-controlling interests	1.1	1.4	3.1	4.0
Net income attributed to Cott Corporation	$ 16.2	$ 5.8	$ 49.5	$ 39.6
Net income per common share attributed to Cott Corporation
Basic	$ 0.17	$ 0.07	$ 0.53	$ 0.48
Diluted	$ 0.17	$ 0.07	$ 0.52	$ 0.47
Weighted average outstanding shares (thousands) attributed to Cott Corporation
Basic	94,325	87,196	94,179	82,675
Diluted	95,146	88,956	94,899	83,514