XML 17 R70.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries - Consolidating Statements of Condensed Cash Flows (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 30, 2013
Mar. 31, 2012
Operating Activities    
Net income $ 1.0 $ 6.8
Depreciation & amortization 24.7 23.8
Amortization of financing fees 0.7 1.2
Share-based compensation expense 0.7 0.8
Loss on disposal of property, plant & equipment   0.6
Other non-cash items 0.3 (0.4)
Net change in operating assets and liabilities (86.0) (75.9)
Net cash used in operating activities (58.6) (43.1)
Investing Activities    
Acquisition   (5.0)
Additions to property, plant & equipment (19.9) (17.7)
Additions to intangibles and other assets (0.2) (2.7)
Proceeds from insurance recoveries 0.4  
Net cash used in investing activities (19.7) (25.4)
Financing Activities    
Payments of long-term debt (0.5) (1.2)
Borrowings under ABL   7.0
Payments under ABL   (7.0)
Distributions to non-controlling interests (2.1) (1.1)
Common shares repurchase and cancelled (2.9)  
Net cash used in financing activities (5.5) (2.3)
Effect of exchange rate changes on cash (2.6) 1.5
Net decrease in cash & cash equivalents (86.4) (69.3)
Cash & cash equivalents, beginning of period 179.4 100.9
Cash & cash equivalents, end of period 93.0 31.6
Cott Corporation [Member]
   
Operating Activities    
Net income   5.9
Depreciation & amortization 1.6 1.6
Amortization of financing fees   0.1
Share-based compensation expense 0.1 0.1
Increase (decrease) in deferred income taxes 0.4 0.4
Equity (loss) income, net of distributions (2.3) (8.1)
Intercompany transactions 10.8 4.2
Other non-cash items   (0.4)
Net change in operating assets and liabilities (8.7) (9.9)
Net cash used in operating activities 1.9 (6.1)
Investing Activities    
Additions to property, plant & equipment (1.7) (1.5)
Net cash used in investing activities (1.7) (1.5)
Financing Activities    
Advances from affiliates 2.0 2.6
Common shares repurchase and cancelled (2.9)  
Net cash used in financing activities (0.9) 2.6
Effect of exchange rate changes on cash (0.8) 0.3
Net decrease in cash & cash equivalents (1.5) (4.7)
Cash & cash equivalents, beginning of period 39.8 13.7
Cash & cash equivalents, end of period 38.3 9.0
Cott Beverages Inc. [Member]
   
Operating Activities    
Net income (2.3) 4.7
Depreciation & amortization 9.6 8.8
Amortization of financing fees 0.7 1.0
Share-based compensation expense 0.4 0.5
Increase (decrease) in deferred income taxes (0.6) (0.7)
Loss on disposal of property, plant & equipment   0.4
Equity (loss) income, net of distributions (1.1) (1.0)
Intercompany transactions 2.2 1.2
Other non-cash items 0.2  
Net change in operating assets and liabilities (22.2) (19.5)
Net cash used in operating activities (13.1) (4.6)
Investing Activities    
Additions to property, plant & equipment (12.8) (11.1)
Additions to intangibles and other assets (0.1) (2.2)
Proceeds from insurance recoveries 0.4  
Net cash used in investing activities (12.5) (13.3)
Financing Activities    
Payments of long-term debt (0.4) (1.1)
Borrowings under ABL   7.0
Payments under ABL   (7.0)
Net cash used in financing activities (0.4) (1.1)
Net decrease in cash & cash equivalents (26.0) (19.0)
Cash & cash equivalents, beginning of period 37.5 20.7
Cash & cash equivalents, end of period 11.5 1.7
Guarantor Subsidiaries [Member]
   
Operating Activities    
Net income 3.3 9.6
Depreciation & amortization 12.0 12.0
Amortization of financing fees   0.1
Share-based compensation expense 0.2 0.2
Increase (decrease) in deferred income taxes 0.2 0.2
Loss on disposal of property, plant & equipment   0.2
Equity (loss) income, net of distributions 2.1 (5.1)
Other non-cash items 0.1  
Net change in operating assets and liabilities (68.3) (52.7)
Net cash used in operating activities (50.4) (35.5)
Investing Activities    
Acquisition   (5.0)
Additions to property, plant & equipment (4.6) (5.0)
Additions to intangibles and other assets   (0.5)
Net cash used in investing activities (4.6) (10.5)
Financing Activities    
Effect of exchange rate changes on cash (1.9) 0.8
Net decrease in cash & cash equivalents (56.9) (45.2)
Cash & cash equivalents, beginning of period 96.4 58.9
Cash & cash equivalents, end of period 39.5 13.7
Non-Guarantor Subsidiaries [Member]
   
Operating Activities    
Net income 1.3 0.8
Depreciation & amortization 1.5 1.4
Increase (decrease) in deferred income taxes   0.1
Net change in operating assets and liabilities 0.2 0.8
Net cash used in operating activities 3.0 3.1
Investing Activities    
Additions to property, plant & equipment (0.8) (0.1)
Additions to intangibles and other assets (0.1)  
Advances to affiliates (2.0) (2.6)
Net cash used in investing activities (2.9) (2.7)
Financing Activities    
Payments of long-term debt (0.1) (0.1)
Distributions to non-controlling interests (2.1) (1.1)
Net cash used in financing activities (2.2) (1.2)
Effect of exchange rate changes on cash 0.1 0.4
Net decrease in cash & cash equivalents (2.0) (0.4)
Cash & cash equivalents, beginning of period 5.7 7.6
Cash & cash equivalents, end of period 3.7 7.2
Elimination Entries [Member]
   
Operating Activities    
Net income (1.3) (14.2)
Equity (loss) income, net of distributions 1.3 14.2
Intercompany transactions (13.0) (5.4)
Net change in operating assets and liabilities 13.0 5.4
Investing Activities    
Advances to affiliates 2.0 2.6
Net cash used in investing activities 2.0 2.6
Financing Activities    
Advances from affiliates (2.0) (2.6)
Net cash used in financing activities $ (2.0) $ (2.6)