Consolidated gross margin and operating
leverage improvements in the fourth quarter drive strong adjusted
EBITDA growth
(Unless stated otherwise, all fourth quarter 2019 comparisons
are relative to the fourth quarter of 2018 and all fiscal year 2019
comparisons are relative to fiscal year 2018; all information is in
U.S. dollars.)
TAMPA, Florida, Feb. 20, 2020 /CNW/ - Cott Corporation (NYSE:COT;
TSX:BCB), a leading provider of home and office bottled water
delivery and filtration services in North
America and Europe, today
announced its results for the fiscal year and fourth quarter ended
December 28, 2019.
"We closed 2019 with a strong fourth quarter. Adjusted EBITDA
increased over 20% led by our route-based services business, driven
by organic growth in our HOD Water channel and improved operating
leverage across both segments," commented Tom Harrington, Cott's Chief Executive Officer.
"For the full year, we delivered adjusted revenue growth of 6%,
adjusted EBITDA growth of 7% and delivered more than $150 million of adjusted free cash flow."
Mr. Harrington continued, "We enter 2020 with strong momentum as
we aggressively execute our transformation into a pure-play water
solutions provider. We remain focused on successfully completing
the acquisition of Primo Water while
also smoothly transitioning the S&D business to Westrock Coffee
Company. We are confident we will capture the previously
identified $35 million in cost
synergies, deliver margin expansion, and drive increased organic
growth as a pure-play water solutions provider. We are truly
excited about the opportunity to provide sustainable hydration
solutions to a growing customer base and positioning the Company
for continued growth, while also ensuring we deliver long-term
shareholder value."
FOURTH QUARTER 2019 GLOBAL PERFORMANCE FROM CONTINUING
OPERATIONS
- Revenue was flat at $600 million
(increased by 4% excluding the impact of foreign exchange, the
divested Cott Beverages LLC business and the change in average cost
of coffee), driven by organic growth within both the Route Based
Services and the Coffee, Tea and Extract Solutions reporting
segments, and the benefit of acquisitions. Revenue growth by
segment in the quarter is tabulated below:
Consolidated
|
|
|
Revenue
Bridge
|
|
∆%
|
2018 Q4
Revenue
|
|
|
|
$
|
599.2
|
|
|
Divested Cott
Beverages LLC business
|
|
-20.4
|
|
|
2018 Q4 adjusted
revenue
|
|
|
|
$
|
578.8
|
|
|
Route Based
Services
|
|
|
|
+15.2
|
|
|
Coffee, Tea and
Extract Solutions
|
|
|
|
+8.9
|
|
|
Change excluding
adjustments
|
|
|
|
+24.1
|
|
4.2%
|
Foreign exchange
(a)
|
|
|
|
+0.1
|
|
|
Change in average
green coffee commodity pass-through
costs
|
|
-2.8
|
|
|
2019 Q4
Revenue
|
|
|
|
$
|
600.2
|
|
|
|
|
|
|
|
|
|
(a) See Exhibit 5 for details by
reporting segment
|
|
|
|
|
|
|
- Gross profit increased 5% to $306
million (7% excluding the divested Cott Beverages LLC
business). Gross margin as a percentage of revenue increased 250
basis points to 50.9% compared to 48.4%. Excluding Cott Beverages
LLC, gross margin as a percentage of revenue increased 140 basis
points to 50.9% compared to 49.5% driven primarily by improved
operating leverage within our operations.
- Income tax benefit was $2 million
compared to $9 million due primarily
to the benefit of the release of a $6
million valuation allowance in the prior year.
- Reported net income and net income per diluted share were
$7 million and $0.05, respectively, compared to reported net
income and net income per diluted share of $4 million and $0.03, respectively, as the growth in operating
income was partially offset by a reduction in income tax benefit.
Adjusted EBITDA increased 22% to $85
million compared to $70
million driven primarily by growth in revenue and improved
operating leverage.
- Net cash provided by operating activities of $133 million, less $27
million of capital expenditures, resulted in $106 million of free cash flow, or $111 million of adjusted free cash flow
(adjusting for the items set forth on Exhibit 7), compared to
adjusted free cash flow of $65
million in the prior year driven by growth and working
capital benefits.
FOURTH QUARTER 2019 REPORTING SEGMENT
PERFORMANCE
Route Based Services
- Revenue increased 4% to $440
million due to organic growth in Home & Office Delivery
("HOD Water") bottled water driven by increased volume, customer
growth and pricing as well as from the benefit of acquisitions. A
detailed breakdown is tabulated below:
Route Based
Services
|
|
|
Revenue
Bridge
|
|
∆%
|
2018 Q4
Revenue
|
|
|
|
$
|
424.7
|
|
|
HOD Water
related(a)
|
|
|
|
+17.2
|
|
|
Customer
Growth/Volume
|
|
+11.8
|
|
|
|
|
Price/Mix
|
|
+5.4
|
|
|
|
|
Other
|
|
|
|
-2.0
|
|
|
Change excluding
foreign exchange impact
|
|
|
|
+15.2
|
|
3.6%
|
Foreign exchange
impact
|
|
|
|
+0.1
|
|
|
2019 Q4
Revenue
|
|
|
|
$
|
440.0
|
|
3.6%
|
|
|
|
|
|
|
|
(a) See Exhibit 11 for organic growth
details
|
|
|
|
|
|
|
- Gross profit increased 6% to $260
million while gross profit as a percentage of revenue
increased 120 basis points to 59.1%, driven by revenue growth and
improved operating leverage.
- SG&A expenses were $227
million compared to $229
million in the prior year. SG&A expenses as a percentage
of revenue decreased 230 basis points to 51.6% (see Exhibit 4) as a
result of improved leverage within the business segment.
- Operating income was $26 million
compared to $9 million while adjusted
EBITDA increased 25% to $80 million
compared to $64 million, as a result
of revenue growth and improved operating leverage within the
business segment.
Coffee, Tea and Extract Solutions
- Revenue increased 4% (6% adjusting for the change in average
cost of coffee) to $162 million
driven primarily by 3% growth in coffee pounds sold and 66% volume
growth in liquid coffee and extracts. A detailed breakdown is
tabulated below.
Coffee, Tea and
Extract Solutions
|
|
|
Revenue
Bridge
|
|
∆%
|
2018 Q4
Revenue
|
|
|
|
$
|
155.8
|
|
|
Coffee
volume
|
|
|
|
+4.1
|
|
|
Coffee
price/mix
|
|
|
|
+0.8
|
|
|
Liquid coffee and
extracts
|
|
|
|
+5.4
|
|
|
Other
|
|
|
|
-1.7
|
|
|
Change excluding
change in average green coffee
commodity pass-through costs
|
|
+8.6
|
|
5.5%
|
Change in average
green coffee commodity pass-through
costs
|
|
|
|
-2.8
|
|
|
2019 Q4
Revenue
|
|
|
|
$
|
161.6
|
|
3.7%
|
- Gross profit was $45 million
compared to $41 million and gross
margin as a percentage of revenue increased to 28.1% compared to
26.0% driven primarily by the improved margin profile generated by
liquid coffee and extracts as well as through leveraging the volume
growth generated during the quarter.
- SG&A expenses were $39
million compared to $36
million driven primarily by higher selling and operating
costs which supported the volume and revenue growth of the business
segment.
- Operating income was $6 million
compared to $4 million while adjusted
EBITDA increased 15% to $13 million,
driven by growth in revenue and the resulting operating leverage,
offset in part by the higher selling and operating costs associated
with driving volume growth.
FISCAL YEAR 2019 GLOBAL PERFORMANCE FROM CONTINUING
OPERATIONS
- Revenue increased 1% to $2,395
million (increased 6% excluding the impact of foreign
exchange, the divested Cott Beverages LLC business and the change
in average cost of coffee) driven by organic growth within both the
Route Based Services and Coffee, Tea and Extract Solutions
reporting segments, as well as the benefit of acquisitions,
including Mountain Valley. Revenue growth by segment in the quarter
is tabulated below:
Consolidated
|
|
|
Revenue
Bridge
|
|
∆%
|
2018
Revenue
|
|
|
|
$
|
2,372.9
|
|
|
Divested Cott
Beverages LLC business
|
|
-80.7
|
|
|
2018 adjusted
revenue
|
|
|
|
$
|
2,292.2
|
|
|
|
|
|
|
|
|
|
Route Based
Services(a)
|
|
|
|
+100.0
|
|
|
Coffee, Tea and
Extract Solutions
|
|
|
|
+32.8
|
|
|
Change excluding
adjustments
|
|
|
|
+132.8
|
|
5.8%
|
Foreign
exchange(b)
|
|
|
|
-22.1
|
|
|
Change in average
green coffee commodity pass-through
costs
|
|
-15.6
|
|
|
Divested Cott
Beverages LLC business
|
|
+7.2
|
|
|
2019
Revenue
|
|
|
|
$
|
2,394.5
|
|
|
|
|
|
|
|
|
|
(a) See Exhibit 11 for HOD Water
organic growth details
|
|
|
(b) See Exhibit 5 for details by
reporting segment
|
|
|
|
|
|
|
- Gross profit increased 4% to $1,228
million (5% excluding the divested Cott Beverages LLC
business). Gross margin as a percentage of revenue increased 180
basis points to 51.3% compared to 49.5%. Excluding Cott Beverages
LLC, gross margin as a percentage of revenue increased 60 basis
points to 51.4% compared to 50.8% driven primarily by improved
operating leverage within our business segments.
- Income tax expense was $10
million compared to a benefit of $5
million due primarily to increased income incurred in
taxable jurisdictions in the current year and the benefit of the
release of a $6 million valuation
allowance in the prior year.
- Reported net income and net income per diluted share were both
nil, compared to reported net income and net income per diluted
share of $29 million and $0.21, respectively, as growth in operating
income was offset by a decrease in other income as the prior year
benefited from non-recurring gains absent in the current year as
well as higher income tax expense in the current year. Adjusted
EBITDA was $329 million compared to
$307 million driven primarily by
growth in revenue and the resulting operating leverage, offset in
part by the negative impact of foreign exchange.
- Net cash provided by operating activities of $250 million less $115
million of capital expenditures resulted in reported free
cash flow of $135 million and
adjusted free cash flow of $153
million (adjusting for the items set forth on Exhibit
7).
2020 FULL YEAR REVENUE AND ADJUSTED EBITDA
The below targets exclude the S&D Coffee and Tea business
whose sale was announced on January 31,
2020 and whose operations will be included in discontinued
operations. The sale of S&D Coffee and Tea is expected to
close in the first quarter of 2020. The targets do not include the
Primo Water Corporation ("Primo") acquisition which is expected to
close during the first quarter of 2020. Upon closing the
Primo transaction, a modeling call will be held in order to provide
guidance around 2020 expectations inclusive of Primo. This call is
currently scheduled for March 24,
2020 and we will issue additional information upon closing
the transaction. Including tuck-in acquisitions, Cott is
targeting full year 2020 revenue growth from
continuing operations of 4% to 5%, adjusted EBITDA of
$300 to $310
million and adjusted free cash flow of $115 to $125
million (See Exhibit 12).
DECLARATION OF DIVIDEND
Cott's Board of Directors has declared a dividend of
$0.06 per share on common shares,
payable in cash on March 25, 2020 to
shareowners of record at the close of business on March 10, 2020.
SHARE REPURCHASE PROGRAM
On December 11, 2018, Cott's Board
of Directors approved a 12-month share repurchase program of up to
$50 million of our outstanding common
shares that commenced on December 14,
2018 and replaced the then-existing program, which was
scheduled to expire on May 6, 2019.
During 2019, Cott repurchased approximately 2 million shares at an
average price of $13.88 totaling
approximately $28 million. Cott
utilized all funds available under or earmarked for this program.
Shares purchased pursuant to the share repurchase program were
subsequently cancelled.
On December 11, 2019, Cott's Board
of Directors approved a new 12-month share repurchase program of up
to $50 million of our outstanding
common shares that commenced on December 16,
2019. Cott made no repurchases of our common shares under
the new repurchase plan during 2019.
In addition, 0.3 million shares totaling approximately
$4 million were withheld during 2019
to satisfy employees' tax obligations related to share-based
awards.
FOURTH QUARTER AND FISCAL YEAR 2019 RESULTS CONFERENCE
CALL
Cott Corporation will host a conference call today, February 20, 2020, at 10:00 a.m. ET, to discuss fourth quarter and full
year results, which can be accessed as follows:
North America: (888)
231-8191
International: (647) 427-7450
Conference ID: 5984858
A slide presentation and live audio
webcast will be available through Cott's website at
http://www.cott.com. The earnings conference call will be recorded
and archived for playback on the investor relations section of the
website for a period of two weeks following the event.
ABOUT COTT CORPORATION
Cott is a water and filtration service company with a leading
volume-based national presence in the North American and European
home and office delivery industry for bottled water. Our
platform reaches over 2.5 million customers or delivery points
across North America and
Europe and is supported by
strategically located sales and distribution facilities and fleets,
as well as wholesalers and distributors. This enables us to
efficiently service residences, businesses, and small and large
retailers.
Non-GAAP Measures
To supplement its reporting of financial measures determined in
accordance with GAAP, Cott utilizes certain non-GAAP financial
measures. Cott excludes from GAAP revenue the impact of
foreign exchange, results of the divested Cott Beverages LLC
business, and the change in average costs of coffee, as well as
other items identified on the exhibits hereto, to separate the
impact of these factors from Cott's results of operations.
Cott excludes from GAAP gross profit the results of the
divested Cott Beverages LLC business to separate the impact of this
divested business from Cott's results of operations. Cott
utilizes EBITDA and adjusted EBITDA on a global and
segment basis to separate the impact of certain items from the
underlying business. Because Cott uses these adjusted
financial results in the management of its business, management
believes this supplemental information is useful to investors for
their independent evaluation and understanding of Cott's underlying
business performance and the performance of its management.
Additionally, Cott supplements its reporting of net cash provided
by (used in) operating activities from continuing operations
determined in accordance with GAAP by excluding additions to
property, plant and equipment to present free cash flow, and by
excluding the items identified on the exhibits hereto to present
adjusted free cash flow, which management believes provides useful
information to investors in assessing our performance, comparing
our performance to the performance of our peer group and assessing
our ability to service debt and finance strategic opportunities,
which include investing in our business, making strategic
acquisitions, paying dividends, repurchasing common shares and
strengthening the balance sheet. 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 earnings announcement
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.
Safe Harbor Statements
This press release contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934 conveying
management's expectations as to the future based on plans,
estimates and projections at the time Cott makes the statements.
Forward-looking statements involve inherent risks and uncertainties
and Cott cautions you that several important factors could cause
actual results to differ materially from those contained in any
such forward-looking statement. The forward-looking statements
contained in this press release include, but are not limited to,
statements related to the completion of the Primo and S&D
transactions on the terms proposed, the anticipated timing of these
transactions, the potential impact these transactions will have on
Cott, the execution of our strategic priorities, future financial
and operating trends and results (including Cott's outlook on 2020
adjusted revenue and adjusted free cash flow), potential uses for
cash and related matters. The forward-looking statements are based
on assumptions regarding management's current plans and estimates.
Management believes these assumptions to be reasonable, but there
is no assurance that they will prove to be accurate.
Factors that could cause actual results to differ materially
from those described in this press release include, among others:
our ability to compete successfully in the markets in which we
operate; fluctuations in commodity prices and our ability to pass
on increased costs to our customers or hedge against such rising
costs and the impact of those increased prices on our volumes; our
ability to manage our operations successfully; our ability to fully
realize the potential benefit of transactions (including the Primo
and S&D transactions) or other strategic opportunities that we
pursue; potential liabilities associated with our recent
divestitures; our ability to realize the revenue and cost synergies
of our acquisitions due to integration difficulties and other
challenges; our limited indemnification rights in connection with
the Primo acquisition; our exposure to intangible asset risk;
currency fluctuations that adversely affect the exchange between
the U.S. dollar and the British pound sterling, the exchange
between the Euro, the Canadian dollar and other currencies, and the
exchange between the British pound sterling and the Euro; our
ability to maintain favorable arrangements and relationships with
our suppliers; our ability to meet our obligations under our debt
agreements, and risks of further increases to our indebtedness; our
ability to maintain compliance with the covenants and conditions
under our debt agreements; fluctuations in interest rates, which
could increase our borrowing costs; the incurrence of substantial
indebtedness to finance our acquisitions; the impact on our
financial results from uncertainty in the financial markets and
other adverse changes in general economic conditions; any
disruption to production at our manufacturing facilities; our
ability to maintain access to our water sources; our ability to
protect our intellectual property; 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
seasonal nature of our business and the effect of adverse weather
conditions; 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; our ability to renew our collective bargaining
agreements on satisfactory terms; disruptions in our information
systems; our ability to securely maintain our customers'
confidential or credit card information, or other private data
relating to our employees or our company; our ability to maintain
our quarterly dividend; our ability to adequately address the
challenges and risks associated with our international operations
and address difficulties in complying with laws and regulations
including the U.S. Foreign Corrupt Practices Act and the U.K.
Bribery Act of 2010; increased tax liabilities in the various
jurisdictions in which we operate; the impact of the 2017 Tax Cuts
and Jobs Act on our tax obligations and effective tax rate; and
credit rating changes.
The foregoing list of factors is not exhaustive. Readers are
cautioned not to place undue reliance on any forward-looking
statements, which speak only as of the date hereof. Readers are
urged to carefully review and consider the various disclosures,
including but not limited to risk factors contained in Cott's
Annual Report on Form 10-K and its quarterly reports on Form 10-Q,
as well as other filings with the securities commissions. Cott does
not undertake to update or revise any of these statements
considering new information or future events, except as expressly
required by applicable law.
Website: www.cott.com
COTT
CORPORATION
|
|
|
|
|
|
|
EXHIBIT
1
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
(in millions of
U.S. dollars, except share and per share amounts, U.S.
GAAP)
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended
|
|
For the Year
Ended
|
|
December 28,
2019
|
|
December 29,
2018
|
|
December 28,
2019
|
|
December 29,
2018
|
|
|
|
|
|
|
|
|
Revenue,
net
|
$
|
600.2
|
|
$
|
599.2
|
|
$
|
2,394.5
|
|
$
|
2,372.9
|
Cost of
sales
|
294.6
|
|
309.0
|
|
1,166.7
|
|
1,197.3
|
Gross
profit
|
305.6
|
|
290.2
|
|
1,227.8
|
|
1,175.6
|
Selling, general and
administrative expenses
|
275.9
|
|
275.9
|
|
1,113.0
|
|
1,092.1
|
Loss on disposal of
property, plant and equipment, net
|
2.9
|
|
5.6
|
|
7.5
|
|
9.4
|
Acquisition and
integration expenses
|
6.7
|
|
4.5
|
|
16.9
|
|
15.3
|
Operating
income
|
20.1
|
|
4.2
|
|
90.4
|
|
58.8
|
Other (income)
expense, net
|
(4.1)
|
|
(9.9)
|
|
2.8
|
|
(42.9)
|
Interest expense,
net
|
19.6
|
|
19.3
|
|
78.2
|
|
77.6
|
Income (loss) from
continuing operations before income taxes
|
4.6
|
|
(5.2)
|
|
9.4
|
|
24.1
|
Income tax (benefit)
expense
|
(2.0)
|
|
(8.8)
|
|
9.5
|
|
(4.8)
|
Net income (loss)
from continuing operations
|
$
|
6.6
|
|
$
|
3.6
|
|
$
|
(0.1)
|
|
$
|
28.9
|
Net income (loss)
from discontinued operations, net of income taxes
|
1.5
|
|
(2.9)
|
|
3.0
|
|
354.6
|
Net
income
|
$
|
8.1
|
|
$
|
0.7
|
|
$
|
2.9
|
|
$
|
383.5
|
Less: Net income
attributable to non-controlling interests - discontinued
operations
|
—
|
|
—
|
|
—
|
|
0.6
|
Net income
attributable to Cott Corporation
|
$
|
8.1
|
|
$
|
0.7
|
|
$
|
2.9
|
|
$
|
382.9
|
|
|
|
|
|
|
|
|
Net income per
common share attributable to Cott Corporation
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
Continuing
operations
|
$
|
0.05
|
|
$
|
0.03
|
|
$
|
—
|
|
$
|
0.21
|
Discontinued
operations
|
$
|
0.01
|
|
$
|
(0.02)
|
|
$
|
0.02
|
|
$
|
2.54
|
Net income
|
$
|
0.06
|
|
$
|
0.01
|
|
$
|
0.02
|
|
$
|
2.75
|
Diluted:
|
|
|
|
|
|
|
|
Continuing
operations
|
$
|
0.05
|
|
$
|
0.03
|
|
$
|
—
|
|
$
|
0.21
|
Discontinued
operations
|
$
|
0.01
|
|
$
|
(0.02)
|
|
$
|
0.02
|
|
$
|
2.50
|
Net income
|
$
|
0.06
|
|
$
|
0.01
|
|
$
|
0.02
|
|
$
|
2.71
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding (in thousands)
|
|
|
|
|
|
|
|
Basic
|
134,714
|
|
137,879
|
|
135,224
|
|
139,097
|
Diluted
|
136,460
|
|
140,065
|
|
135,224
|
|
141,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COTT
CORPORATION
|
|
|
EXHIBIT
2
|
CONSOLIDATED
BALANCE SHEETS
|
|
|
|
(in millions of
U.S. dollars, except share amounts, U.S. GAAP)
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
December 28,
2019
|
|
December 29,
2018
|
ASSETS
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
|
205.5
|
|
$
|
170.8
|
Accounts receivable,
net of allowance of $9.1 ($9.6 as of December 29, 2018)
|
279.3
|
|
308.3
|
Inventories
|
122.5
|
|
129.6
|
Prepaid expenses and
other current assets
|
35.0
|
|
27.2
|
Total current
assets
|
642.3
|
|
635.9
|
Property, plant and
equipment, net
|
647.8
|
|
624.7
|
Operating lease
right-of-use-assets
|
203.1
|
|
—
|
Goodwill
|
1,175.7
|
|
1,143.9
|
Intangible assets,
net
|
701.4
|
|
739.2
|
Deferred tax
assets
|
—
|
|
0.1
|
Other long-term
assets, net
|
20.6
|
|
31.7
|
Total
assets
|
$
|
3,390.9
|
|
$
|
3,175.5
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities
|
|
|
|
Short-term
borrowings
|
92.4
|
|
89.0
|
Current maturities of
long-term debt
|
7.4
|
|
3.0
|
Accounts payable and
accrued liabilities
|
466.1
|
|
469.0
|
Current operating
lease obligations
|
41.7
|
|
—
|
Total current
liabilities
|
607.6
|
|
561.0
|
Long-term
debt
|
1,260.2
|
|
1,250.2
|
Operating lease
obligations
|
167.8
|
|
—
|
Deferred tax
liabilities
|
127.4
|
|
124.3
|
Other long-term
liabilities
|
61.7
|
|
69.6
|
Total
liabilities
|
2,224.7
|
|
2,005.1
|
Equity
|
|
|
|
Common shares, no par
value - 134,803,211 shares issued (December 29, 2018 - 136,195,108
shares issued)
|
892.3
|
|
899.4
|
Additional
paid-in-capital
|
77.4
|
|
73.9
|
Retained
earnings
|
265.0
|
|
298.8
|
Accumulated other
comprehensive loss
|
(68.5)
|
|
(101.7)
|
Total Cott
Corporation equity
|
1,166.2
|
|
1,170.4
|
Total liabilities
and equity
|
$
|
3,390.9
|
|
$
|
3,175.5
|
COTT
CORPORATION
|
|
|
|
|
|
|
EXHIBIT
3
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
(in millions
of U.S. dollars, U.S. GAAP)
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended
|
|
For the Year
Ended
|
|
December 28,
2019
|
|
December 29,
2018
|
|
December 28,
2019
|
|
December 29,
2018
|
|
|
|
|
|
|
|
|
Cash flows from
operating activities of continuing operations:
|
|
|
|
|
|
|
|
Net income
|
$
|
8.1
|
|
$
|
0.7
|
|
$
|
2.9
|
|
$
|
383.5
|
Net income (loss)
from discontinued operations, net of income taxes
|
1.5
|
|
(2.9)
|
|
3.0
|
|
354.6
|
Net income (loss)
from continuing operations
|
$
|
6.6
|
|
$
|
3.6
|
|
$
|
(0.1)
|
|
$
|
28.9
|
Adjustments to
reconcile net income (loss) from continuing operations to cash
flows from operating activities:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
50.7
|
|
48.9
|
|
192.8
|
|
194.6
|
Amortization of
financing fees
|
0.9
|
|
0.9
|
|
3.5
|
|
3.5
|
Share-based
compensation expense
|
3.9
|
|
2.7
|
|
12.4
|
|
17.3
|
Benefit for deferred
income taxes
|
(2.9)
|
|
(9.5)
|
|
(2.1)
|
|
(6.7)
|
Gain on
extinguishment of long-term debt
|
—
|
|
—
|
|
—
|
|
(7.1)
|
Loss (gain) on sale
of business
|
—
|
|
—
|
|
6.0
|
|
(6.0)
|
Loss on disposal of
property, plant and equipment, net
|
2.9
|
|
5.6
|
|
7.5
|
|
9.4
|
Other non-cash
items
|
(2.4)
|
|
(1.6)
|
|
(2.2)
|
|
(3.0)
|
Change in operating
assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
36.1
|
|
30.2
|
|
15.1
|
|
(10.8)
|
Inventories
|
4.7
|
|
8.9
|
|
(7.5)
|
|
(0.5)
|
Prepaid expenses and
other current assets
|
4.7
|
|
3.4
|
|
2.6
|
|
(4.0)
|
Other
assets
|
0.2
|
|
(1.9)
|
|
1.7
|
|
(0.5)
|
Accounts payable and
accrued liabilities and other liabilities
|
27.4
|
|
7.0
|
|
20.3
|
|
29.2
|
Net cash provided by
operating activities from continuing operations
|
132.8
|
|
98.2
|
|
250.0
|
|
244.3
|
Cash flows from
investing activities of continuing operations:
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of
cash received
|
(28.6)
|
|
(97.0)
|
|
(76.3)
|
|
(164.0)
|
Additions to
property, plant and equipment
|
(27.1)
|
|
(35.8)
|
|
(114.6)
|
|
(130.8)
|
Additions to
intangible assets
|
(3.3)
|
|
(6.3)
|
|
(10.9)
|
|
(13.2)
|
Proceeds from sale of
property, plant and equipment
|
—
|
|
0.4
|
|
2.9
|
|
4.1
|
Proceeds from sale of
business, net of cash sold
|
—
|
|
—
|
|
50.5
|
|
12.8
|
Proceeds from sale of
equity securities
|
—
|
|
—
|
|
—
|
|
7.9
|
Other investing
activities
|
—
|
|
0.1
|
|
0.6
|
|
0.5
|
Net cash used in
investing activities from continuing operations
|
(59.0)
|
|
(138.6)
|
|
(147.8)
|
|
(282.7)
|
Cash flows from
financing activities of continuing operations:
|
|
|
|
|
|
|
|
|
|
Payments of long-term
debt
|
(1.1)
|
|
(1.0)
|
|
(5.6)
|
|
(264.5)
|
Issuance of long-term
debt
|
—
|
|
2.7
|
|
—
|
|
2.7
|
Borrowings under
ABL
|
11.0
|
|
97.0
|
|
75.1
|
|
98.4
|
Payments under
ABL
|
(1.1)
|
|
(16.0)
|
|
(64.2)
|
|
(17.4)
|
Premiums and costs
paid upon extinguishment of long-term debt
|
—
|
|
—
|
|
—
|
|
(12.5)
|
Issuance of common
shares
|
0.3
|
|
0.4
|
|
1.2
|
|
6.4
|
Common shares
repurchased and canceled
|
(0.7)
|
|
(28.8)
|
|
(31.8)
|
|
(74.9)
|
Financing
fees
|
—
|
|
—
|
|
—
|
|
(1.5)
|
Dividends paid to
common shareholders
|
(8.1)
|
|
(8.3)
|
|
(32.5)
|
|
(33.4)
|
Payment of contingent
consideration for acquisitions
|
(0.1)
|
|
—
|
|
(0.3)
|
|
(2.8)
|
Other financing
activities
|
(13.3)
|
|
(1.1)
|
|
(7.9)
|
|
2.9
|
Net cash (used in)
provided by financing activities from continuing
operations
|
(13.1)
|
|
44.9
|
|
(66.0)
|
|
(296.6)
|
Cash flows from
discontinued operations:
|
|
|
|
|
|
|
|
|
|
Operating activities
of discontinued operations
|
—
|
|
(4.0)
|
|
(3.2)
|
|
(97.6)
|
Investing activities
of discontinued operations
|
—
|
|
(3.1)
|
|
—
|
|
1,225.5
|
Financing activities
of discontinued operations
|
—
|
|
—
|
|
—
|
|
(769.7)
|
Net cash (used in)
provided by discontinued operations
|
—
|
|
(7.1)
|
|
(3.2)
|
|
358.2
|
Effect of exchange
rate changes on cash
|
1.2
|
|
(2.3)
|
|
1.7
|
|
(10.3)
|
Net increase
(decrease) in cash, cash equivalents and restricted
cash
|
61.9
|
|
(4.9)
|
|
34.7
|
|
12.9
|
Cash and cash
equivalents and restricted cash, beginning of year
|
143.6
|
|
175.7
|
|
170.8
|
|
157.9
|
Cash and cash
equivalents and restricted cash from continuing operations, end of
year
|
$
|
205.5
|
|
$
|
170.8
|
|
$
|
205.5
|
|
$
|
170.8
|
COTT
CORPORATION
|
|
|
|
|
|
|
|
|
|
EXHIBIT
4
|
SEGMENT
INFORMATION
|
|
|
|
|
|
|
|
|
|
|
(in millions of
U.S. dollars, U.S. GAAP)
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended December 28, 2019
|
(in millions of
U.S. dollars)
|
|
Route
Based
Services
|
|
Coffee, Tea
and Extract Solutions
|
|
All
Other
|
|
Eliminations
|
|
Total
|
Revenue,
net
|
|
|
|
|
|
|
|
|
|
|
Home and office
bottled water delivery
|
|
$
|
277.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
277.5
|
|
Coffee and tea
services
|
|
45.5
|
|
|
128.0
|
|
|
—
|
|
|
(1.4)
|
|
|
172.1
|
|
Retail
|
|
73.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73.0
|
|
Other
|
|
44.0
|
|
|
33.6
|
|
|
—
|
|
|
—
|
|
|
77.6
|
|
Total
|
|
$
|
440.0
|
|
|
$
|
161.6
|
|
|
$
|
—
|
|
|
$
|
(1.4)
|
|
|
$
|
600.2
|
|
Gross
Profit
|
|
$
|
260.2
|
|
|
$
|
45.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
305.6
|
|
Gross Margin
%
|
|
59.1
|
%
|
|
28.1
|
%
|
|
—
|
|
|
—
|
|
|
50.9
|
%
|
Selling, general
and administrative expense
|
|
$
|
227.1
|
|
|
$
|
39.4
|
|
|
$
|
9.4
|
|
|
$
|
—
|
|
|
$
|
275.9
|
|
SG&A % of
revenue
|
|
51.6
|
%
|
|
24.4
|
%
|
|
N/A
|
|
|
N/A
|
|
|
46.0
|
%
|
Operating
income
|
|
$
|
26.0
|
|
|
$
|
5.7
|
|
|
$
|
(11.6)
|
|
|
$
|
—
|
|
|
$
|
20.1
|
|
Depreciation and
Amortization
|
|
$
|
44.2
|
|
|
$
|
6.4
|
|
|
$
|
0.1
|
|
|
$
|
—
|
|
|
$
|
50.7
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended December 29, 2018
|
(in millions of
U.S. dollars)
|
|
Route Based
Services
|
|
Coffee, Tea
and
Extract
Solutions
|
|
All
Other
|
|
Eliminations
|
|
Total
|
Revenue,
net
|
|
|
|
|
|
|
|
|
|
|
Home and office
bottled water delivery (a)
|
|
$
|
260.8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
260.8
|
|
Coffee and tea
services
|
|
50.5
|
|
|
112.9
|
|
|
—
|
|
|
(1.8)
|
|
|
161.6
|
|
Retail (a)
|
|
71.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71.6
|
|
Other (a)
|
|
41.8
|
|
|
42.9
|
|
|
20.4
|
|
|
0.1
|
|
|
105.2
|
|
Total
|
|
$
|
424.7
|
|
|
$
|
155.8
|
|
|
$
|
20.4
|
|
|
$
|
(1.7)
|
|
|
$
|
599.2
|
|
Gross
Profit
|
|
$
|
246.0
|
|
|
$
|
40.5
|
|
|
$
|
3.7
|
|
|
$
|
—
|
|
|
$
|
290.2
|
|
Gross Margin
%
|
|
57.9
|
%
|
|
26.0
|
%
|
|
18.1
|
%
|
|
—
|
|
|
48.4
|
%
|
Selling, general
and administrative expense
|
|
$
|
229.1
|
|
|
$
|
35.9
|
|
|
$
|
10.9
|
|
|
$
|
—
|
|
|
$
|
275.9
|
|
SG&A % of
revenue
|
|
53.9
|
%
|
|
23.0
|
%
|
|
53.4
|
%
|
|
—
|
%
|
|
46.0
|
%
|
Operating
income
|
|
$
|
9.0
|
|
|
$
|
3.8
|
|
|
$
|
(8.6)
|
|
|
$
|
—
|
|
|
$
|
4.2
|
|
Depreciation and
Amortization
|
|
$
|
42.9
|
|
|
$
|
5.7
|
|
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
48.9
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 28, 2019
|
(in millions of
U.S. dollars)
|
|
Route
Based
Services
|
|
Coffee, Tea
and
Extract
Solutions
|
|
All
Other
|
|
Eliminations
|
|
Total
|
Revenue,
net
|
|
|
|
|
|
|
|
|
|
|
Home and office
bottled water delivery
|
|
$
|
1,136.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,136.0
|
|
Coffee and tea
services
|
|
184.0
|
|
|
483.6
|
|
|
—
|
|
|
(5.9)
|
|
|
661.7
|
|
Retail
|
|
297.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
297.6
|
|
Other
|
|
170.6
|
|
|
121.4
|
|
|
7.2
|
|
|
—
|
|
|
299.2
|
|
Total
|
|
$
|
1,788.2
|
|
|
$
|
605.0
|
|
|
$
|
7.2
|
|
|
$
|
(5.9)
|
|
|
$
|
2,394.5
|
|
Gross
Profit
|
|
$
|
1,060.9
|
|
|
$
|
166.6
|
|
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
1,227.8
|
|
Gross Margin
%
|
|
59.3
|
%
|
|
27.5
|
%
|
|
4.2
|
%
|
|
—
|
|
|
51.3
|
%
|
Selling, general
and administrative expense
|
|
$
|
926.2
|
|
|
$
|
150.8
|
|
|
$
|
36.0
|
|
|
$
|
—
|
|
|
$
|
1,113.0
|
|
SG&A % of
revenue
|
|
51.8
|
%
|
|
24.9
|
%
|
|
N/A
|
|
|
N/A
|
|
|
46.5
|
%
|
Operating
income
|
|
$
|
115.8
|
|
|
$
|
15.4
|
|
|
$
|
(40.8)
|
|
|
$
|
—
|
|
|
$
|
90.4
|
|
Depreciation and
Amortization
|
|
$
|
168.3
|
|
|
$
|
24.2
|
|
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
192.8
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 29, 2018
|
(in millions of
U.S. dollars)
|
|
Route
Based
Services
|
|
Coffee, Tea
and
Extract
Solutions
|
|
All
Other
|
|
Eliminations
|
|
Total
|
Revenue,
net
|
|
|
|
|
|
|
|
|
|
|
Home and office
bottled water delivery (a)
|
|
$
|
1,078.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,078.5
|
|
Coffee and tea
services
|
|
192.8
|
|
|
461.9
|
|
|
—
|
|
|
(5.7)
|
|
|
649.0
|
|
Retail (a)
|
|
286.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
286.0
|
|
Other (a)
|
|
153.0
|
|
|
125.7
|
|
|
80.7
|
|
|
—
|
|
|
359.4
|
|
Total
|
|
$
|
1,710.3
|
|
|
$
|
587.6
|
|
|
$
|
80.7
|
|
|
$
|
(5.7)
|
|
|
$
|
2,372.9
|
|
Gross Profit
(b)
|
|
$
|
1,011.6
|
|
|
$
|
152.0
|
|
|
$
|
12.0
|
|
|
$
|
—
|
|
|
$
|
1,175.6
|
|
Gross Margin
%
|
|
59.1
|
%
|
|
25.9
|
%
|
|
14.9
|
%
|
|
—
|
|
|
49.5
|
%
|
Selling, general
and administrative expense
|
|
$
|
902.3
|
|
|
$
|
137.1
|
|
|
$
|
52.7
|
|
|
$
|
—
|
|
|
$
|
1,092.1
|
|
SG&A % of
revenue
|
|
52.8
|
%
|
|
23.3
|
%
|
|
N/A
|
|
|
N/A
|
|
|
46.0
|
%
|
Operating
income
|
|
$
|
89.9
|
|
|
$
|
16.1
|
|
|
$
|
(47.2)
|
|
|
$
|
—
|
|
|
$
|
58.8
|
|
Depreciation and
Amortization
|
|
$
|
170.7
|
|
|
$
|
22.9
|
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
$
|
194.6
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Revenues by
channel of our Route Based Services reporting segment for the three
months and year ended December 29, 2018 had $25.5 million and $83.7
million of revenue, respectively, reclassified from "other" and
"retail" to "home and office bottled water delivery" as these
activities are associated with the "home and office bottled water
delivery" channel. In addition, for the three months and year ended
December 29, 2018, we reclassified $6.5 million and $18.0 million
of revenue, respectively, out of the "retail" channel and into the
"other" channel in order to better align the activities of a recent
acquisition with those of our U.S. Route Based Services
business.
|
(b) Includes related
party concentrate sales to discontinued operations.
|
COTT
CORPORATION
|
|
|
|
|
|
|
|
|
EXHIBIT
5
|
SUPPLEMENTARY
INFORMATION - NON-GAAP - ANALYSIS OF REVENUE BY REPORTING
SEGMENT
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions of
U.S. dollars, except percentage amounts)
|
For the Three
Months Ended December 28, 2019
|
|
Route Based
Services
|
|
Coffee, Tea
and
Extract Solutions
|
|
All
Other
|
|
Eliminations
|
|
Cott
(a)
|
Change in
revenue
|
$
|
15.3
|
|
|
$
|
5.8
|
|
|
$
|
(20.4)
|
|
|
$
|
0.3
|
|
|
$
|
1.0
|
|
Impact of foreign
exchange (b)
|
$
|
(0.1)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.1)
|
|
Change excluding
foreign exchange
|
$
|
15.2
|
|
|
$
|
5.8
|
|
|
$
|
(20.4)
|
|
|
$
|
0.3
|
|
|
$
|
0.9
|
|
Percentage change in
revenue
|
3.6
|
%
|
|
3.7
|
%
|
|
(100.0)
|
%
|
|
17.6
|
%
|
|
0.2
|
%
|
Percentage change in
revenue excluding foreign exchange
|
3.6
|
%
|
|
3.7
|
%
|
|
(100.0)
|
%
|
|
17.6
|
%
|
|
0.2
|
%
|
|
|
|
|
|
|
|
|
|
|
(in millions of
U.S. dollars, except percentage amounts)
|
For the Year Ended
December 28, 2019
|
|
Route Based
Services
|
|
Coffee, Tea
and
Extract Solutions
|
|
All
Other
|
|
Eliminations
|
|
Cott
(a)
|
Change in
revenue
|
$
|
77.9
|
|
|
$
|
17.4
|
|
|
$
|
(73.5)
|
|
|
$
|
(0.2)
|
|
|
$
|
21.6
|
|
Impact of foreign
exchange (b)
|
$
|
22.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22.1
|
|
Change excluding
foreign exchange
|
$
|
100.0
|
|
|
$
|
17.4
|
|
|
$
|
(73.5)
|
|
|
$
|
(0.2)
|
|
|
$
|
43.7
|
|
Percentage change in
revenue
|
4.6
|
%
|
|
3.0
|
%
|
|
(91.1)
|
%
|
|
(3.5)
|
%
|
|
0.9
|
%
|
Percentage change in
revenue excluding foreign exchange
|
5.8
|
%
|
|
3.0
|
%
|
|
(91.1)
|
%
|
|
(3.5)
|
%
|
|
1.8
|
%
|
|
(a) Cott includes the
following reporting segments: Route Based Services, Coffee, Tea and
Extract Solutions and All Other.
|
(b) Impact of foreign
exchange is the difference between the current period revenue
translated utilizing the current period average foreign exchange
rates less the current period revenue translated utilizing the
prior period average foreign exchange rates.
|
COTT
CORPORATION
|
|
|
|
|
|
|
EXHIBIT
6
|
SUPPLEMENTARY
INFORMATION - NON-GAAP - EARNINGS BEFORE INTEREST, TAXES,
DEPRECIATION & AMORTIZATION
|
(EBITDA)
|
|
|
|
|
|
|
|
(in millions of
U.S. dollars)
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended
|
|
For the Year
Ended
|
|
December 28,
2019
|
|
December 29,
2018
|
|
December 28,
2019
|
|
December 29,
2018
|
|
|
|
|
|
|
|
|
Net income (loss)
from continuing operations
|
$
|
6.6
|
|
|
$
|
3.6
|
|
|
$
|
(0.1)
|
|
|
$
|
28.9
|
|
Interest expense,
net
|
19.6
|
|
|
19.3
|
|
|
78.2
|
|
|
77.6
|
|
Income tax (benefit)
expense
|
(2.0)
|
|
|
(8.8)
|
|
|
9.5
|
|
|
(4.8)
|
|
Depreciation and
amortization
|
50.7
|
|
|
48.9
|
|
|
192.8
|
|
|
194.6
|
|
EBITDA
|
$
|
74.9
|
|
|
$
|
63.0
|
|
|
$
|
280.4
|
|
|
$
|
296.3
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration costs (a), (c)
|
6.7
|
|
|
4.5
|
|
|
16.9
|
|
|
15.3
|
|
Share-based
compensation costs (d)
|
2.1
|
|
|
2.2
|
|
|
10.6
|
|
|
18.4
|
|
Commodity hedging
loss, net (e)
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
Foreign exchange and
other (gains) losses, net (f)
|
(3.7)
|
|
|
0.1
|
|
|
0.9
|
|
|
(10.7)
|
|
Loss on disposal of
property, plant and equipment, net (g)
|
2.9
|
|
|
5.6
|
|
|
7.5
|
|
|
9.4
|
|
Gain on
extinguishment of long-term debt (h)
|
—
|
|
|
—
|
|
|
—
|
|
|
(7.1)
|
|
Loss (gain) on sale
of business (i)
|
—
|
|
|
—
|
|
|
6.0
|
|
|
(6.0)
|
|
Cott Beverages LLC
(b), (j)
|
—
|
|
|
(2.1)
|
|
|
0.4
|
|
|
(5.2)
|
|
Other adjustments,
net (k)
|
2.5
|
|
|
(3.5)
|
|
|
6.0
|
|
|
(3.9)
|
|
Adjusted
EBITDA
|
$
|
85.4
|
|
|
$
|
69.8
|
|
|
$
|
328.7
|
|
|
$
|
306.8
|
|
|
|
|
|
|
|
|
|
(a) Includes an
increase of $1.8 million of share-based compensation costs for the
three months and year ended December 28, 2019, respectively, and an
increase of $0.5 million and a reduction of $1.1 million of
share-based compensation costs for the three months and year ended
December 29, 2018, respectively, related to awards granted in
connection with the acquisition of our S&D and Eden
businesses
|
(b) Impact of our
operations related to the Cott Beverages LLC business, which was
sold on February 8, 2019
|
|
|
|
For the Three
Months Ended
|
|
For the Year
Ended
|
|
Location in
Consolidated Statements of Operations
|
|
December 28,
2019
|
|
December 29,
2018
|
|
December 28,
2019
|
|
December 29,
2018
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
(c) Acquisition and
integration costs
|
Acquisition and
integration expenses
|
|
$
|
6.7
|
|
|
$
|
4.5
|
|
|
$
|
16.9
|
|
|
$
|
15.3
|
|
(d) Share-based
compensation costs
|
Selling, general and
administrative expenses
|
|
2.1
|
|
|
2.2
|
|
|
10.6
|
|
|
18.4
|
|
(e) Commodity hedging
loss, net
|
Cost of
sales
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
(f) Foreign exchange
and other (gains) losses, net
|
Other (income)
expense, net
|
|
(3.7)
|
|
|
0.1
|
|
|
0.9
|
|
|
(10.7)
|
|
(g) Loss on disposal
of property, plant and equipment, net
|
Loss on disposal of
property, plant and equipment, net
|
|
2.9
|
|
|
5.6
|
|
|
7.5
|
|
|
9.4
|
|
(h) Gain on
extinguishment of long-term debt
|
Other (income)
expense, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7.1)
|
|
(i) Loss (gain) on
sale of business
|
Other (income)
expense, net
|
|
—
|
|
|
—
|
|
|
6.0
|
|
|
(6.0)
|
|
(j) Cott Beverages
LLC
|
Revenue,
net
|
|
—
|
|
|
(20.4)
|
|
|
(7.2)
|
|
|
(80.7)
|
|
|
Cost of
sales
|
|
—
|
|
|
16.4
|
|
|
6.8
|
|
|
68.0
|
|
|
Selling, general and
administrative expenses
|
|
—
|
|
|
2.5
|
|
|
1.1
|
|
|
10.2
|
|
|
Other (income)
expense, net
|
|
—
|
|
|
(0.6)
|
|
|
(0.3)
|
|
|
(2.7)
|
|
(k) Other
adjustments, net
|
Other (income)
expense, net
|
|
—
|
|
|
(8.3)
|
|
|
(2.5)
|
|
|
(14.9)
|
|
|
Selling, general and
administrative expenses
|
|
2.4
|
|
|
3.9
|
|
|
8.3
|
|
|
8.8
|
|
|
Cost of
sales
|
|
0.1
|
|
|
0.9
|
|
|
0.2
|
|
|
2.2
|
|
COTT
CORPORATION
|
|
|
EXHIBIT
7
|
SUPPLEMENTARY
INFORMATION - NON-GAAP - FREE CASH FLOW AND ADJUSTED FREE CASH
FLOW
|
(in millions of
U.S. dollars)
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
For the Three
Months Ended
|
|
December 28,
2019
|
|
December 29,
2018
|
|
|
|
|
Net cash provided
by operating activities from continuing operations
|
$
|
132.8
|
|
|
$
|
98.2
|
|
Less: Additions
to property, plant, and equipment
|
(27.1)
|
|
|
(35.8)
|
|
Free Cash
Flow
|
$
|
105.7
|
|
|
$
|
62.4
|
|
|
|
|
|
Plus:
|
|
|
|
Acquisition and
integration cash costs
|
3.3
|
|
|
4.8
|
|
Working capital
adjustment - Refresco concentrate supply agreement (a)
|
—
|
|
|
(2.6)
|
|
Cash costs related to
additions to property, plant and equipment for integration of
acquired entities
|
2.0
|
|
|
—
|
|
Adjusted Free Cash
Flow
|
$
|
111.0
|
|
|
$
|
64.6
|
|
|
For the Year
Ended
|
|
December 28,
2019
|
|
December 29,
2018
|
|
|
|
|
Net cash provided
by operating activities from continuing operations
|
$
|
250.0
|
|
|
$
|
244.3
|
|
Less: Additions
to property, plant, and equipment
|
(114.6)
|
|
|
(130.8)
|
|
Free Cash
Flow
|
$
|
135.4
|
|
|
$
|
113.5
|
|
|
|
|
|
Plus:
|
|
|
|
Acquisition and
integration cash costs
|
15.3
|
|
|
17.3
|
|
Working capital
adjustment - Refresco concentrate supply agreement (a)
|
—
|
|
|
11.1
|
|
Additional cash
proceeds from Primo operating agreement (b)
|
—
|
|
|
7.9
|
|
Cash costs related to
additions to property, plant and equipment for integration of
acquired entities
|
2.0
|
|
|
—
|
|
Adjusted Free Cash
Flow
|
$
|
152.7
|
|
|
$
|
149.8
|
|
|
|
|
|
(a) Increase in
working capital related to the Concentrate Supply Agreement with
Refresco in connection with the sale of our traditional soft drink
business to Refresco in January 2018.
|
(b) The Company
received warrants in connection with our 2014 operating agreement
with Primo Water Corporation.
|
COTT
CORPORATION
|
|
EXHIBIT
8
|
SUPPLEMENTARY
INFORMATION - NON-GAAP - ANALYSIS OF REVENUE AND ADJUSTED
REVENUE
|
|
|
(in millions of
U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cott
(a)
|
|
Route Based
Services
|
|
Coffee, Tea and
Extract Solutions
|
|
For the Three
Months Ended
|
|
For the Three
Months Ended
|
|
For the Three
Months Ended
|
|
December 28,
2019
|
|
December 29,
2018
|
|
December 28,
2019
|
|
December 29,
2018
|
|
December 28,
2019
|
|
December 29,
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue,
net
|
$
|
600.2
|
|
|
$
|
599.2
|
|
|
$
|
440.0
|
|
|
$
|
424.7
|
|
|
$
|
161.6
|
|
|
$
|
155.8
|
|
Divested Cott
Beverages LLC business
|
$
|
—
|
|
|
$
|
(20.4)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Adjusted
Revenue
|
$
|
600.2
|
|
|
$
|
578.8
|
|
|
$
|
440.0
|
|
|
$
|
424.7
|
|
|
$
|
161.6
|
|
|
$
|
155.8
|
|
Change in adjusted
revenue
|
$
|
21.4
|
|
|
|
|
$
|
15.3
|
|
|
|
|
$
|
5.8
|
|
|
|
Percentage change
in adjusted revenue
|
3.7
|
%
|
|
|
|
3.6
|
%
|
|
|
|
3.7
|
%
|
|
|
Impact of foreign
exchange (b)
|
$
|
(0.1)
|
|
|
|
|
$
|
(0.1)
|
|
|
|
|
$
|
—
|
|
|
|
Impact of change in
average cost of green coffee (c)
|
$
|
2.8
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
2.8
|
|
|
|
Change in adjusted
revenue excluding foreign exchange and impact of change in average
cost of green coffee
|
$
|
24.1
|
|
|
|
|
$
|
15.2
|
|
|
|
|
$
|
8.6
|
|
|
|
Percentage change
in adjusted revenue excluding
foreign exchange and impact of change in average cost
of green coffee
|
4.2
|
%
|
|
|
|
3.6
|
%
|
|
|
|
5.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cott
(a)
|
|
Route Based
Services
|
|
Coffee, Tea and
Extract Solutions
|
|
For the Year
Ended
|
|
For the Year
Ended
|
|
For the Year
Ended
|
|
December 28,
2019
|
|
December 29,
2018
|
|
December 28,
2019
|
|
December 29,
2018
|
|
December 28,
2019
|
|
December 29,
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue,
net
|
$
|
2,394.5
|
|
|
$
|
2,372.9
|
|
|
$
|
1,788.2
|
|
|
$
|
1,710.3
|
|
|
$
|
605.0
|
|
|
$
|
587.6
|
|
Divested Cott
Beverages LLC business
|
$
|
(7.2)
|
|
|
$
|
(80.7)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Adjusted
Revenue
|
$
|
2,387.3
|
|
|
$
|
2,292.2
|
|
|
$
|
1,788.2
|
|
|
$
|
1,710.3
|
|
|
$
|
605.0
|
|
|
$
|
587.6
|
|
Change in adjusted
revenue
|
$
|
95.1
|
|
|
|
|
$
|
77.9
|
|
|
|
|
$
|
17.4
|
|
|
|
Percentage change
in adjusted revenue
|
4.1
|
%
|
|
|
|
4.6
|
%
|
|
|
|
3.0
|
%
|
|
|
Impact of foreign
exchange (b)
|
$
|
22.1
|
|
|
|
|
$
|
22.1
|
|
|
|
|
$
|
—
|
|
|
|
Impact of change in
average cost of green coffee (c)
|
$
|
15.6
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
15.6
|
|
|
|
Change in adjusted
revenue excluding foreign exchange and impact of change in average
cost of green coffee
|
$
|
132.8
|
|
|
|
|
$
|
100.0
|
|
|
|
|
$
|
33.0
|
|
|
|
Percentage change
in adjusted revenue excluding foreign exchange and impact of change
in average cost of green coffee
|
5.8
|
%
|
|
|
|
5.8
|
%
|
|
|
|
5.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Cott includes the
following reporting segments: Route Based Services, Coffee, Tea and
Extract Solutions and All Other
|
(b) Impact of foreign
exchange is the difference between the current period revenue
translated utilizing the current period average foreign exchange
rates less the current period revenue translated utilizing the
prior period average foreign exchange rates
|
(c) Impact of change
in average cost of green coffee represents the difference between
the average cost per pound of green coffee in the current period
compared to the average cost per pound of green coffee in the prior
period multiplied by the pounds of coffee sold in the current
period
|
COTT
CORPORATION
|
|
|
EXHIBIT
9
|
SUPPLEMENTARY
INFORMATION - NON-GAAP
|
|
|
(in millions of
U.S. dollars)
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended
|
|
December 28,
2019
|
|
Cott
Consolidated
|
|
Divested Business
(a)
|
|
Cott
Adjusted
|
|
|
|
|
|
|
Revenue,
net
|
$
|
600.2
|
|
|
$
|
—
|
|
|
$
|
600.2
|
|
Cost of
sales
|
294.6
|
|
|
—
|
|
|
294.6
|
|
Gross
profit
|
305.6
|
|
|
—
|
|
|
305.6
|
|
Gross margin
%
|
50.9
|
%
|
|
|
|
50.9
|
%
|
|
|
|
|
|
|
Selling, general and
administrative expenses
|
275.9
|
|
|
—
|
|
|
275.9
|
|
SG&A% of
revenue
|
46.0
|
%
|
|
|
|
46.0
|
%
|
|
|
|
|
|
|
Loss on disposal of
property, plant and equipment, net
|
2.9
|
|
|
—
|
|
|
2.9
|
|
Acquisition and
integration expenses
|
6.7
|
|
|
—
|
|
|
6.7
|
|
Operating
income
|
20.1
|
|
|
—
|
|
|
20.1
|
|
|
|
|
|
|
|
Other income,
net
|
(4.1)
|
|
|
—
|
|
|
(4.1)
|
|
Depreciation and
Amortization
|
50.7
|
|
|
—
|
|
|
50.7
|
|
EBITDA
|
74.9
|
|
|
—
|
|
|
74.9
|
|
|
|
|
|
|
|
Adjustments
|
10.5
|
|
|
—
|
|
|
10.5
|
|
Adjusted
EBITDA
|
$
|
85.4
|
|
|
$
|
—
|
|
|
$
|
85.4
|
|
|
|
|
|
|
|
|
For the Three
Months Ended
|
|
December 29,
2018
|
|
Cott
Consolidated
|
|
Divested Business
(a)
|
|
Cott
Adjusted
|
|
|
|
|
|
|
Revenue,
net
|
$
|
599.2
|
|
|
$
|
20.4
|
|
|
$
|
578.8
|
|
Cost of
sales
|
309.0
|
|
|
16.7
|
|
|
292.3
|
|
Gross
profit
|
290.2
|
|
|
3.7
|
|
|
286.5
|
|
Gross margin
%
|
48.4
|
%
|
|
|
|
49.5
|
%
|
|
|
|
|
|
|
Selling, general and
administrative expenses
|
275.9
|
|
|
2.6
|
|
|
273.3
|
|
SG&A% of
revenue
|
46.0
|
%
|
|
|
|
47.2
|
%
|
|
|
|
|
|
|
Loss on disposal of
property, plant and equipment, net
|
5.6
|
|
|
—
|
|
|
5.6
|
|
Acquisition and
integration expenses
|
4.5
|
|
|
—
|
|
|
4.5
|
|
Operating
income
|
4.2
|
|
|
1.1
|
|
|
3.1
|
|
|
|
|
|
|
|
Other income,
net
|
(9.9)
|
|
|
(0.7)
|
|
|
(9.2)
|
|
Depreciation and
Amortization
|
48.9
|
|
|
0.2
|
|
|
48.7
|
|
EBITDA
|
63.0
|
|
|
2.0
|
|
|
61.0
|
|
|
|
|
|
|
|
Adjustments
|
6.8
|
|
|
(2.0)
|
|
|
8.8
|
|
Adjusted
EBITDA
|
$
|
69.8
|
|
|
$
|
—
|
|
|
$
|
69.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year
Ended
|
|
December 28,
2019
|
|
Cott
Consolidated
|
|
Divested Business
(a)
|
|
Cott
Adjusted
|
|
|
|
|
|
|
Revenue,
net
|
$
|
2,394.5
|
|
|
$
|
7.2
|
|
|
$
|
2,387.3
|
|
Cost of
sales
|
1,166.7
|
|
|
6.9
|
|
|
1,159.8
|
|
Gross
profit
|
1,227.8
|
|
|
0.3
|
|
|
1,227.5
|
|
Gross margin
%
|
51.3
|
%
|
|
|
|
51.4
|
%
|
|
|
|
|
|
|
Selling, general and
administrative expenses
|
1,113.0
|
|
|
1.3
|
|
|
1,111.7
|
|
SG&A% of
revenue
|
46.5
|
%
|
|
|
|
46.6
|
%
|
|
|
|
|
|
|
Loss on disposal of
property, plant and equipment, net
|
7.5
|
|
|
—
|
|
|
7.5
|
|
Acquisition and
integration expenses
|
16.9
|
|
|
—
|
|
|
16.9
|
|
Operating income
(loss)
|
90.4
|
|
|
(1.0)
|
|
|
91.4
|
|
|
|
|
|
|
|
Other expense
(income), net
|
2.8
|
|
|
(0.3)
|
|
|
3.1
|
|
Depreciation and
Amortization
|
192.8
|
|
|
0.1
|
|
|
192.7
|
|
EBITDA
|
280.4
|
|
|
(0.6)
|
|
|
281.0
|
|
|
|
|
|
|
|
Adjustments
|
48.3
|
|
|
0.6
|
|
|
47.7
|
|
Adjusted
EBITDA
|
$
|
328.7
|
|
|
$
|
—
|
|
|
$
|
328.7
|
|
|
|
|
|
|
|
|
For the Year
Ended
|
|
December 29,
2018
|
|
Cott
Consolidated
|
|
Divested Business
(a)
|
|
Cott
Adjusted
|
|
|
|
|
|
|
Revenue,
net
|
$
|
2,372.9
|
|
|
$
|
80.7
|
|
|
$
|
2,292.2
|
|
Cost of
sales
|
1,197.3
|
|
|
68.7
|
|
|
1,128.6
|
|
Gross
profit
|
1,175.6
|
|
|
12.0
|
|
|
1,163.6
|
|
Gross margin
%
|
49.5
|
%
|
|
|
|
50.8
|
%
|
|
|
|
|
|
|
Selling, general and
administrative expenses
|
1,092.1
|
|
|
10.5
|
|
|
1,081.6
|
|
SG&A% of
revenue
|
46.0
|
%
|
|
|
|
47.2
|
%
|
|
|
|
|
|
|
Loss on disposal of
property, plant and equipment, net
|
9.4
|
|
|
—
|
|
|
9.4
|
|
Acquisition and
integration expenses
|
15.3
|
|
|
—
|
|
|
15.3
|
|
Operating
income
|
58.8
|
|
|
1.5
|
|
|
57.3
|
|
|
|
|
|
|
|
Other income,
net
|
(42.9)
|
|
|
(2.7)
|
|
|
(40.2)
|
|
Depreciation and
Amortization
|
194.6
|
|
|
0.7
|
|
|
193.9
|
|
EBITDA
|
296.3
|
|
|
4.9
|
|
|
291.4
|
|
|
|
|
|
|
|
Adjustments
|
10.5
|
|
|
(4.9)
|
|
|
15.4
|
|
Adjusted
EBITDA
|
$
|
306.8
|
|
|
$
|
—
|
|
|
$
|
306.8
|
|
|
|
|
|
|
|
(a) Cott Beverages
LLC
|
|
|
|
|
|
COTT
CORPORATION
|
EXHIBIT
10
|
SUPPLEMENTARY
INFORMATION - NON-GAAP - EARNINGS BEFORE INTEREST, TAXES,
DEPRECIATION & AMORTIZATION (EBITDA)
AND ADJUSTED EBITDA BY REPORTING SEGMENT (a)
|
(in millions of
U.S. dollars)
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
For Three Months
Ended December 28, 2019
|
|
Route Based
Services
|
|
Coffee, Tea
and
Extract Solutions
|
|
All
Other
|
|
Total
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
$
|
26.0
|
|
|
$
|
5.7
|
|
|
$
|
(11.6)
|
|
|
$
|
20.1
|
|
Other (income)
expense, net
|
(3.7)
|
|
|
(0.7)
|
|
|
0.3
|
|
|
(4.1)
|
|
Depreciation and
amortization
|
44.2
|
|
|
6.4
|
|
|
0.1
|
|
|
50.7
|
|
EBITDA
(a)
|
$
|
73.9
|
|
|
$
|
12.8
|
|
|
$
|
(11.8)
|
|
|
$
|
74.9
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration costs
|
4.2
|
|
|
0.3
|
|
|
2.2
|
|
|
6.7
|
|
Share-based
compensation costs
|
0.8
|
|
|
0.2
|
|
|
1.1
|
|
|
2.1
|
|
Foreign exchange and
other (gains) losses, net
|
(3.9)
|
|
|
—
|
|
|
0.2
|
|
|
(3.7)
|
|
Loss on disposal of
property, plant and equipment, net
|
2.9
|
|
|
—
|
|
|
—
|
|
|
2.9
|
|
Other adjustments,
net (b)
|
1.9
|
|
|
—
|
|
|
0.6
|
|
|
2.5
|
|
Adjusted
EBITDA
|
$
|
79.8
|
|
|
$
|
13.3
|
|
|
$
|
(7.7)
|
|
|
$
|
85.4
|
|
|
|
|
|
|
|
|
|
|
For Three Months
Ended December 29, 2018
|
|
Route Based
Services
|
|
Coffee, Tea
and
Extract Solutions
|
|
All
Other
|
|
Total
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
$
|
9.0
|
|
|
$
|
3.8
|
|
|
$
|
(8.6)
|
|
|
$
|
4.2
|
|
Other expense
(income), net
|
1.6
|
|
|
(0.4)
|
|
|
(11.1)
|
|
|
(9.9)
|
|
Depreciation and
amortization
|
42.9
|
|
|
5.7
|
|
|
0.3
|
|
|
48.9
|
|
EBITDA
(a)
|
$
|
50.3
|
|
|
$
|
9.9
|
|
|
$
|
2.8
|
|
|
$
|
63.0
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration costs
|
3.0
|
|
|
—
|
|
|
1.5
|
|
|
4.5
|
|
Share-based
compensation costs
|
0.9
|
|
|
—
|
|
|
1.3
|
|
|
2.2
|
|
Foreign exchange and
other losses (gains), net
|
2.1
|
|
|
—
|
|
|
(2.0)
|
|
|
0.1
|
|
Loss on disposal of
property, plant and equipment, net
|
4.7
|
|
|
0.9
|
|
|
—
|
|
|
5.6
|
|
Cott Beverages LLC
(c)
|
—
|
|
|
—
|
|
|
(2.1)
|
|
|
(2.1)
|
|
Other adjustments,
net (d)
|
2.9
|
|
|
0.8
|
|
|
(7.2)
|
|
|
(3.5)
|
|
Adjusted
EBITDA
|
$
|
63.9
|
|
|
$
|
11.6
|
|
|
$
|
(5.7)
|
|
|
$
|
69.8
|
|
|
For the Year Ended
December 28, 2019
|
|
Route Based
Services
|
|
Coffee, Tea
and
Extract Solutions
|
|
All
Other
|
|
Total
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
$
|
115.8
|
|
|
$
|
15.4
|
|
|
$
|
(40.8)
|
|
|
$
|
90.4
|
|
Other (income)
expense, net
|
(1.2)
|
|
|
(0.9)
|
|
|
4.9
|
|
|
2.8
|
|
Depreciation and
amortization
|
168.3
|
|
|
24.2
|
|
|
0.3
|
|
|
192.8
|
|
EBITDA
(a)
|
$
|
285.3
|
|
|
$
|
40.5
|
|
|
$
|
(45.4)
|
|
|
$
|
280.4
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration costs
|
11.3
|
|
|
0.5
|
|
|
5.1
|
|
|
16.9
|
|
Share-based
compensation costs
|
3.2
|
|
|
0.7
|
|
|
6.7
|
|
|
10.6
|
|
Foreign exchange and
other losses (gains), net
|
1.8
|
|
|
—
|
|
|
(0.9)
|
|
|
0.9
|
|
Loss (gain) on
disposal of property, plant and equipment, net
|
7.6
|
|
|
(0.1)
|
|
|
—
|
|
|
7.5
|
|
Loss on sale of
business (e)
|
—
|
|
|
—
|
|
|
6.0
|
|
|
6.0
|
|
Cott Beverages LLC
(c)
|
—
|
|
|
—
|
|
|
0.4
|
|
|
0.4
|
|
Other adjustments,
net (f)
|
3.1
|
|
|
—
|
|
|
2.9
|
|
|
6.0
|
|
Adjusted
EBITDA
|
$
|
312.3
|
|
|
$
|
41.6
|
|
|
$
|
(25.2)
|
|
|
$
|
328.7
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 29, 2018
|
|
Route Based
Services
|
|
Coffee, Tea
and
Extract Solutions
|
|
All
Other
|
|
Total
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
$
|
89.9
|
|
|
$
|
16.1
|
|
|
$
|
(47.2)
|
|
|
$
|
58.8
|
|
Other income,
net
|
(16.1)
|
|
|
(0.9)
|
|
|
(25.9)
|
|
|
(42.9)
|
|
Depreciation and
amortization
|
170.7
|
|
|
22.9
|
|
|
1.0
|
|
|
194.6
|
|
EBITDA
(a)
|
$
|
276.7
|
|
|
$
|
39.9
|
|
|
$
|
(20.3)
|
|
|
$
|
296.3
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration costs
|
10.6
|
|
|
(1.9)
|
|
|
6.6
|
|
|
15.3
|
|
Share-based
compensation costs
|
3.4
|
|
|
0.1
|
|
|
14.9
|
|
|
18.4
|
|
Commodity hedging
loss, net
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
Foreign exchange and
other losses (gains), net
|
0.3
|
|
|
—
|
|
|
(11.0)
|
|
|
(10.7)
|
|
Loss on disposal of
property, plant and equipment, net
|
8.7
|
|
|
0.7
|
|
|
—
|
|
|
9.4
|
|
Gain on
extinguishment of long-term debt
|
(7.1)
|
|
|
—
|
|
|
—
|
|
|
(7.1)
|
|
Gain on sale of
business (e)
|
(6.0)
|
|
|
—
|
|
|
—
|
|
|
(6.0)
|
|
Cott Beverages LLC
(c)
|
—
|
|
|
—
|
|
|
(5.2)
|
|
|
(5.2)
|
|
Other adjustments,
net (g)
|
4.2
|
|
|
0.8
|
|
|
(8.9)
|
|
|
(3.9)
|
|
Adjusted
EBITDA
|
$
|
290.8
|
|
|
$
|
39.9
|
|
|
$
|
(23.9)
|
|
|
$
|
306.8
|
|
(a) EBITDA by
reporting segment is derived from operating income as operating
income is the performance measure regularly reviewed by the chief
operating decision maker when evaluating performance of our
reportable segments.
|
(b) Impact of other
adjustments, net for Route Based Services includes $1.8 million
reflected under selling, general and administrative ("SG&A")
expenses and $0.1 million of expenses reflected under cost of sales
in the Consolidated Statements of Operations. Impact of other
adjustments, net for All Other is reflected under SG&A expenses
in the Consolidated Statements of Operations.
|
(c) Impact on our
operations related to the Cott Beverages LLC business, which was
sold on February 8, 2019.
|
(d) Impact of other
adjustments, net for Route Based Services includes $0.9 million of
expenses reflected under cost of sales and $2.0 million of expenses
reflected under SG&A expenses in the Consolidated Statements of
Operations. Impact of other adjustments, net for Coffee, Tea and
Extract Solutions is reflected under SG&A expenses in the
Consolidated Statements of Operations. Impact of other adjustments,
net for All Other includes $8.3 million of gains reflected under
other (income) expense, net and $1.1 million of expenses reflected
under SG&A expenses in the Consolidated Statements of
Operations.
|
(e) Loss (gain) on
sale of business is reflected under other (income) expense, net in
the Consolidated Statements of Operations.
|
(f) Impact of other
adjustments, net for Route Based Services includes $5.4 million of
expenses reflected under SG&A expenses, $0.2 million of
expenses reflected under cost of sales and $2.5 million of net
gains reflected under other (income) expense, in the Consolidated
Statements of Operations. Impact of other adjustments, net for All
Other is reflected under SG&A expenses in the Consolidated
Statements of Operations.
|
(g) Impact of other
adjustments, net for Route Based Services includes $2.2 million of
expenses reflected under cost of sales, $4.7 million of expenses
reflected under SG&A expenses and $2.7 million of net gains
reflected under other (income) expense in the Consolidated
Statements of Operations. Impact of other adjustments, net for
Coffee, Tea and Extract Solutions is reflected under SG&A
expenses in the Consolidated Statements of Operations. Impact of
other adjustments, net for All Other includes $12.2 million of
gains reflected under other (income) expense, net and $3.3 million
of expenses reflected under SG&A expenses in the Consolidated
Statements of Operations.
|
COTT
CORPORATION
|
|
|
EXHIBIT
11
|
SUPPLEMENTARY
INFORMATION - NON-GAAP - ROUTE BASED SERVICES REPORTING SEGMENT
HOME
AND OFFICE BOTTLED WATER DELIVERY ("HOD WATER")
REVENUE
|
|
(in millions of
U.S. dollars)
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended
|
|
December
28,
|
|
December
29,
|
|
|
|
FX Neutral
(a)
|
|
2019
|
|
2018
|
|
Change
|
|
Change
|
|
Organic
Change
|
HOD Water revenue,
net
|
$
|
277.5
|
|
|
$
|
260.8
|
|
|
6.4
|
%
|
|
6.6
|
%
|
|
4.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year
Ended
|
|
December
28,
|
|
December
29,
|
|
|
|
FX Neutral
(a)
|
|
2019
|
|
2018
|
|
Change
|
|
Change
|
|
Organic
Change
|
HOD Water revenue,
net
|
$
|
1,136.0
|
|
|
$
|
1,078.5
|
|
|
5.3
|
%
|
|
6.5
|
%
|
|
3.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Foreign exchange
("FX") impact varies by revenue channel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COTT
CORPORATION
|
|
|
EXHIBIT
12
|
SUPPLEMENTARY
INFORMATION - NON-GAAP - 2020 ADJUSTED FREE CASH FLOW TARGET FROM
CONTINUING OPERATIONS
|
(in millions of
U.S. dollars)
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
Estimated adjusted
EBITDA range
|
$
|
300
|
|
to
|
$
|
310
|
|
(+/-) Net working
capital change
|
$
|
—
|
|
to
|
$
|
—
|
|
(-) Capital
expenditures
|
$
|
(100)
|
|
to
|
$
|
(100)
|
|
(-) Cash
taxes
|
$
|
(10)
|
|
to
|
$
|
(10)
|
|
(-) Cash interest
payments
|
$
|
(75)
|
|
to
|
$
|
(75)
|
|
Estimated adjusted
free cash flow range
|
$
|
115
|
|
|
$
|
125
|
|
Jarrod Langhans, Investor
Relations, Tel: (813) 313-1732, Investorrelations@cott.com;
Ryan Coleman, Alpha IR Group, Tel:
(312) 445-2862, COT@alpha-ir.com