XML 30 R81.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries - Consolidating Statements of Condensed Cash Flows (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 28, 2014
Jun. 29, 2013
Jun. 28, 2014
Jun. 29, 2013
Operating Activities        
Net (loss) income $ (4.6) $ 18.1 $ (7.1) $ 19.1
Depreciation & amortization 26.0 24.9 51.3 49.6
Amortization of financing fees 0.6 0.8 1.2 1.5
Share-based compensation expense 2.1 1.8 3.4 2.5
(Decrease) increase in deferred income taxes 2.6 1.6 1.5 1.6
Loss on disposal of property, plant & equipment 0.4 0.3 0.5 0.3
Asset impairments 0.3 0 1.9 0
Write-off of financing fees and discount 3.0   3.3  
Other non-cash items (0.5) (0.1) (0.7) 0.2
Net change in operating assets and liabilities (0.3) (13.3) (78.2) (99.3)
Net cash provided by (used in) operating activities 29.6 34.1 (22.9) (24.5)
Investing Activities        
Acquisitions, net of cash acquired (80.8) (6.5) (80.8) (6.5)
Additions to property, plant & equipment (11.8) (14.6) (20.6) (34.5)
Additions to intangibles and other assets (1.3) (1.7) (2.8) (1.9)
Proceeds from insurance recoveries       0.4
Net cash used in investing activities (93.9) (22.8) (104.2) (42.5)
Financing Activities        
Payments of long-term debt (296.5) (19.1) (312.5) (19.6)
Issuance of long-term debt 525.0   525.0  
Borrowings under ABL 188.2   283.2  
Payments under ABL (284.3)   (299.4)  
Distributions to non-controlling interests (2.5) (0.7) (4.8) (2.8)
Financing fees (7.9)   (7.9)  
Common shares repurchased and cancelled (2.7) (5.5) (3.1) (8.4)
Dividends paid to shareholders (5.7) (11.2) (10.8) (11.2)
Net cash (used in) provided by financing activities 113.6 (36.5) 169.7 (42.0)
Effect of exchange rate changes on cash 1.0 (1.0) 1.1 (3.6)
Net (decrease) increase in cash & cash equivalents 50.3 (26.2) 43.7 (112.6)
Cash & cash equivalents, beginning of period 40.6 93.0 47.2 179.4
Cash & cash equivalents, end of period 90.9 66.8 90.9 66.8
Cott Corporation [Member]
       
Operating Activities        
Net (loss) income (6.0) 16.5 (9.9) 16.5
Depreciation & amortization 1.6 1.5 3.1 3.1
Amortization of financing fees 0.1 0.1 0.1 0.1
Share-based compensation expense 0.6 0.9 0.8 0.9
(Decrease) increase in deferred income taxes (0.4) 0.1 (1.3) 0.5
Asset impairments     0.9  
Equity (income) loss, net of distributions 18.4 (16.7) 16.7 (19.0)
Intercompany dividends 15.9 11.7 18.2 22.5
Other non-cash items (0.2) (0.2) (0.2) (0.1)
Net change in operating assets and liabilities (18.3) 2.2 (8.0) (4.5)
Net cash provided by (used in) operating activities 11.7 16.1 20.4 20.0
Investing Activities        
Additions to property, plant & equipment (0.3) (3.2) (0.9) (4.9)
Net cash used in investing activities (0.3) (3.2) (0.9) (4.9)
Financing Activities        
Payments of long-term debt (0.1) (0.1) (0.1) (0.1)
Common shares repurchased and cancelled (2.7) (5.5) (3.1) (8.4)
Dividends paid to shareholders (5.7) (11.2) (10.8) (11.2)
Net cash (used in) provided by financing activities (8.5) (16.8) (14.0) (19.7)
Effect of exchange rate changes on cash 0.3 (1.1) 0.2 (1.9)
Net (decrease) increase in cash & cash equivalents 3.2 (5.0) 5.7 (6.5)
Cash & cash equivalents, beginning of period 4.0 38.3 1.5 39.8
Cash & cash equivalents, end of period 7.2 33.3 7.2 33.3
Cott Beverages Inc. [Member]
       
Operating Activities        
Net (loss) income (20.9) 1.6 (27.9) (0.7)
Depreciation & amortization 10.2 9.8 20.4 19.4
Amortization of financing fees 0.4 0.6 1.0 1.3
Share-based compensation expense 1.3 0.9 2.3 1.4
(Decrease) increase in deferred income taxes 2.7 2.4 2.6 1.8
Loss on disposal of property, plant & equipment 0.4 0.3 0.5 0.3
Write-off of financing fees and discount 3.0   3.3  
Equity (income) loss, net of distributions (1.4) (1.5) (2.7) (2.6)
Intercompany dividends 2.6 0.7 5.0 2.9
Other non-cash items   0.2 (0.2) 0.3
Net change in operating assets and liabilities (78.0) (3.7) (136.9) (25.9)
Net cash provided by (used in) operating activities (79.7) 11.3 (132.6) (1.8)
Investing Activities        
Additions to property, plant & equipment (7.1) (7.3) (12.2) (20.0)
Additions to intangibles and other assets (1.3) (1.7) (2.8) (1.9)
Proceeds from insurance recoveries       0.4
Net cash used in investing activities (8.4) (9.0) (15.0) (21.5)
Financing Activities        
Payments of long-term debt (296.6) (0.3) (312.2) (0.7)
Issuance of long-term debt 525.0   525.0  
Borrowings under ABL 188.2   283.2  
Payments under ABL (284.3)   (299.4)  
Financing fees (7.9)   (7.9)  
Intercompany dividends (9.3)   (9.3)  
Net cash (used in) provided by financing activities 115.1 (0.3) 179.4 (0.7)
Net (decrease) increase in cash & cash equivalents 27.0 2.0 31.8 (24.0)
Cash & cash equivalents, beginning of period 5.9 11.5 1.1 37.5
Cash & cash equivalents, end of period 32.9 13.5 32.9 13.5
Guarantor Subsidiaries [Member]
       
Operating Activities        
Net (loss) income 16.1 16.3 18.3 19.6
Depreciation & amortization 12.8 12.1 24.9 24.1
Amortization of financing fees 0.1 0.1 0.1 0.1
Share-based compensation expense 0.2   0.3 0.2
(Decrease) increase in deferred income taxes   (0.9) 0.2 (0.7)
Asset impairments 0.3   1.0  
Equity (income) loss, net of distributions (13.8) (1.5) (7.0) 0.6
Intercompany dividends 9.3   9.3  
Other non-cash items (0.3) (0.1) (0.3)  
Net change in operating assets and liabilities 93.5 (12.8) 64.0 (70.2)
Net cash provided by (used in) operating activities 118.2 13.2 110.8 (26.3)
Investing Activities        
Acquisitions, net of cash acquired (80.8) (6.5) (80.8) (6.5)
Additions to property, plant & equipment (4.4) (3.6) (7.5) (8.3)
Net cash used in investing activities (85.2) (10.1) (88.3) (14.8)
Financing Activities        
Payments of long-term debt (0.1) (18.5) (0.2) (18.5)
Intercompany dividends (15.9) (11.7) (18.2) (22.5)
Net cash (used in) provided by financing activities (16.0) (30.2) (18.4) (41.0)
Effect of exchange rate changes on cash 0.7 0.2 0.9 (1.7)
Net (decrease) increase in cash & cash equivalents 17.7 (26.9) 5.0 (83.8)
Cash & cash equivalents, beginning of period 26.4 39.5 39.1 96.4
Cash & cash equivalents, end of period 44.1 12.6 44.1 12.6
Non-Guarantor Subsidiaries [Member]
       
Operating Activities        
Net (loss) income 3.0 3.4 5.4 4.7
Depreciation & amortization 1.4 1.5 2.9 3.0
(Decrease) increase in deferred income taxes 0.3      
Net change in operating assets and liabilities 2.5 1.0 2.7 1.3
Net cash provided by (used in) operating activities 7.2 5.9 11.0 9.0
Investing Activities        
Additions to property, plant & equipment   (0.5)   (1.3)
Net cash used in investing activities   (0.5)   (1.3)
Financing Activities        
Payments of long-term debt 0.3 (0.2)   (0.3)
Distributions to non-controlling interests (2.5) (0.7) (4.8) (2.8)
Intercompany dividends (2.6) (0.7) (5.0) (2.9)
Net cash (used in) provided by financing activities (4.8) (1.6) (9.8) (6.0)
Effect of exchange rate changes on cash   (0.1)    
Net (decrease) increase in cash & cash equivalents 2.4 3.7 1.2 1.7
Cash & cash equivalents, beginning of period 4.3 3.7 5.5 5.7
Cash & cash equivalents, end of period 6.7 7.4 6.7 7.4
Elimination Entries [Member]
       
Operating Activities        
Net (loss) income 3.2 (19.7) 7.0 (21.0)
Equity (income) loss, net of distributions (3.2) 19.7 (7.0) 21.0
Intercompany dividends (27.8) (12.4) (32.5) (25.4)
Net cash provided by (used in) operating activities (27.8) (12.4) (32.5) (25.4)
Financing Activities        
Intercompany dividends 27.8 12.4 32.5 25.4
Net cash (used in) provided by financing activities $ 27.8 $ 12.4 $ 32.5 $ 25.4