Cott Corporation (NYSE: COT) (TSX: BCB)
- Revenue increased 51% to $640 million. Excluding the impact of
the Cliffstar acquisition and foreign exchange, revenue increased
9%.
- Gross profit as a percentage of revenue was 13.8% compared to
17.3% in the prior year and 13.0% in the first quarter of
2011.
- Operating income increased 10% to $43 million. Excluding
Cliffstar purchase accounting adjustments and integration expenses,
adjusted operating income was $47 million.
- EBITDA increased 25% to $67 million. Excluding Cliffstar
purchase accounting adjustments and integration expenses, adjusted
EBITDA was $66 million.
- Net income and earnings per diluted share were $27 million and
$0.28, respectively, compared to $22 million and $0.28 in the prior
year, respectively. Excluding Cliffstar purchase accounting
adjustments and integration expenses, second quarter 2011 adjusted
net income and adjusted earnings per diluted share were $30 million
and $0.32, respectively.
(All information in U.S. dollars; all second quarter 2011
comparisons are relative to the second quarter of 2010. See
accompanying reconciliation of non-GAAP financial measures to the
nearest comparable GAAP measures.)
Cott Corporation (NYSE: COT) (TSX: BCB) today announced its
results for the second quarter ended July 2, 2011. Second quarter
2011 revenue was $640 million compared to $425 million. The
Cliffstar business, which was acquired in the third quarter of
2010, contributed $162 million of the increase in revenue.
Operating income increased 10% to $43 million. Excluding Cliffstar
purchase accounting adjustments and integration expenses, adjusted
operating income was $47 million. EBITDA was $67 million, compared
to $54 million. Excluding Cliffstar purchase accounting adjustments
and integration expenses, adjusted EBITDA was $66 million. Net
income and earnings per diluted share were $27 million and $0.28,
respectively, compared to $22 million and $0.28, respectively.
Excluding Cliffstar purchase accounting adjustments and integration
expenses, adjusted net income and adjusted earnings per diluted
share were $30 million and $0.32, respectively, compared to $22
million and $0.28, respectively.
"Our second quarter results included volume and revenue growth
both globally and in North America, Mexico and the U.K. During the
quarter, we also realized additional tax benefits which we expect
to be on-going and which positively impacted our financial results
in the quarter," commented Jerry Fowden, Cott's Chief Executive
Officer. "Despite continued commodity and fuel cost headwinds, we
remain focused on delivering another year of significant cash
generation," continued Mr. Fowden.
SECOND QUARTER 2011 PERFORMANCE
SUMMARY
- Filled beverage case volume increased 27% (9% excluding
Cliffstar) driven by higher volumes in North America, Mexico and
the United Kingdom / Europe ("U.K.").
- Revenue increased 51% (9% excluding Cliffstar and the impact of
foreign exchange). Increased revenues were driven by higher volumes
in North America, Mexico and the U.K., which more than offset lower
volumes in RCI during the quarter.
- Gross profit as a percentage of revenue was 13.8% compared to
17.3% last year and 13.0% for the first quarter of 2011. The
year-over-year decline in gross profit as a percentage of revenue
was primarily attributable to the adverse impact of higher
commodity and fuel costs.
- Selling, general and administrative ("SG&A") expenses were
$45 million compared to $35 million. Excluding Cliffstar and
integration expenses, SG&A expenses were $37 million. The
increase in SG&A excluding Cliffstar and integration expenses
was driven by employee-related costs, information technology costs
and professional fees.
- Operating income increased 10% to $43 million. Excluding
Cliffstar purchase accounting adjustments and integration expenses,
adjusted operating income was $47 million.
- EBITDA was $67 million compared to $54 million. Excluding
Cliffstar purchase accounting adjustments and integration expenses,
adjusted EBITDA was $66 million.
- Cash provided by operating activities was $21 million and
capital expenditures were $11 million.
SECOND QUARTER 2011 OPERATING SEGMENT
HIGHLIGHTS
- North America filled beverage case volume increased 35% to 199
million cases (9% excluding Cliffstar). Revenue increased 63% to
$491 million. Excluding the impact of the Cliffstar acquisition and
foreign exchange, revenue increased 8% due to higher average prices
offset by an adverse product mix. Operating income was $30
million.
- U.K. filled beverage case volume increased 7% to 54 million
cases. Revenue increased 25% to $126 million (15% excluding the
impact of foreign exchange), driven by increased volumes and a
continued favorable product mix. Revenue in the energy and sports
isotonic categories increased 36%. Operating income was $11
million.
- Mexico filled beverage case volume increased 17% to 12 million
cases. Revenue increased 15% to $16 million (7% excluding the
impact of foreign exchange).
- RCI concentrate volume declined 33% to 62 million cases
primarily due to the timing of shipments. Revenue declined 24% to
$7 million. Operating income was $2.1 million.
Second Quarter Conference Call Cott
Corporation will host a conference call today, August 3, 2011, at
10:00 a.m. EDT, to discuss second quarter results, which can be
accessed as follows:
North America: (877) 407-8031 International: (201) 689-8031
A 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 the world's
largest retailer brand beverage company. With approximately 4,000
employees, Cott operates soft drink, juice, water and other
beverage bottling facilities in the United States, Canada, the
United Kingdom and Mexico. Cott markets beverage concentrates in
over 40 countries around the world.
Non-GAAP Measures Cott supplements its
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. Cott supplements its reporting of net income,
operating income and earnings per diluted share in accordance with
GAAP and its reporting of earnings before interest, taxes,
depreciation and amortization by excluding Cliffstar purchase
accounting adjustments and integration expenses to separate the
impact of these items from the underlying business. Additionally,
Cott supplements its reporting of SG&A in accordance with GAAP
by excluding the impact of Cliffstar and integration expenses.
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 underlying
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 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 a number of
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 future financial
operating results 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:
Cott's ability to realize the expected benefits of the Cliffstar
acquisition because of integration difficulties and other
challenges; risks associated with the asset purchase agreement in
connection with the Cliffstar acquisition; the effectiveness of
Cliffstar's system of internal control over financial reporting;
significant transaction -- and acquisition -- related costs that
Cott incurred in connection with the Cliffstar acquisition; Cott's
ability to compete successfully; changes in consumer tastes and
preferences for existing products and Cott's ability to develop and
timely launch new products that appeal to such changing consumer
tastes and preferences; a loss of or reduction in business with key
customers, particularly Wal-Mart; fluctuations in commodity prices
and Cott's ability to pass on increased costs to its customers, and
the impact of those increased prices on Cott's volumes; Cott's
ability to manage its operations successfully; currency
fluctuations that adversely affect the exchange between the U.S.
dollar and the pound sterling, the Euro, the Canadian dollar, the
Mexican peso and other currencies; Cott's ability to maintain
favorable arrangements and relationships with its suppliers; the
ability of Cott to remediate identified material weaknesses; the
significant amount of Cott's outstanding debt and Cott's ability to
meet its obligations under its debt agreements; Cott's ability to
maintain compliance with the covenants and conditions under its
debt agreements; fluctuations in interest rates; credit rating
changes; the impact of global financial events on Cott's financial
results; Cott's ability to fully realize the expected cost savings
and/or operating efficiencies from its restructuring activities;
any disruption to production at Cott's beverage concentrates or
other manufacturing facilities; Cott's ability to protect its
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
Cott's reputation as a result of litigation or legal proceedings;
changes in the legal and regulatory environment in which Cott
operates; 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 the demand for Cott's beverages; the impact of national,
regional and global events, including those of a political,
economic, business and competitive nature; Cott's ability to
recruit, retain, and integrate new management and a new management
structure; Cott's exposure to intangible asset risk; the volatility
of Cott's stock price; Cott's ability to maintain compliance with
the listing requirements of the New York Stock Exchange; Cott's
ability to renew its collective bargaining agreements on
satisfactory terms; and disruptions in Cott's information
systems.
The foregoing list of factors is not exhaustive. Readers are
cautioned not to place undue reliance on these 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 for the fiscal year ended January 1,
2011 and its quarterly reports on Form 10-Q, as well as other
periodic reports filed with the securities commissions. Cott does
not undertake to update or revise any of these statements in light
of 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 Six Months Ended
----------------------------- -----------------------------
July 2, 2011 July 3, 2010 July 2, 2011 July 3, 2010
----------------------------- -----------------------------
Revenue, net $ 640.0 $ 424.7 $ 1,174.1 $ 787.6
Cost of sales 552.0 351.2 1,016.5 656.9
-------------- ------------- -------------- -------------
Gross profit 88.0 73.5 157.6 130.7
Selling,
general and
administrative
expenses 45.1 34.5 90.2 66.9
Loss on
disposal of
property,
plant &
equipment - (0.1) - 0.1
Restructuring - - - (0.5)
-------------- ------------- -------------- -------------
Operating
income 42.9 39.1 67.4 64.2
Other expense,
net - 0.5 0.8 2.3
Interest
expense, net 14.6 6.1 29.0 12.3
-------------- ------------- -------------- -------------
Income before
income taxes 28.3 32.5 37.6 49.6
Income tax
expense 0.7 8.8 2.3 13.2
-------------- ------------- -------------- -------------
Net income $ 27.6 $ 23.7 $ 35.3 $ 36.4
Less: Net
income
attributable
to non-
controlling
interests 1.1 1.4 2.0 2.6
-------------- ------------- -------------- -------------
Net income
attributed to
Cott
Corporation $ 26.5 $ 22.3 $ 33.3 $ 33.8
============== ============= ============== =============
Net income per
common share
attributed to
Cott
Corporation
Basic $ 0.28 $ 0.28 $ 0.35 $ 0.42
Diluted $ 0.28 $ 0.28 $ 0.35 $ 0.42
Weighted average outstanding
shares (millions) attributed
to Cott Corporation
Basic 94.1 80.4 94.1 80.4
Diluted 95.5 80.9 95.4 80.9
COTT CORPORATION EXHIBIT 2
CONSOLIDATED BALANCE SHEETS
(in millions of U.S. dollars, except share amounts,
U.S. GAAP)
Unaudited
----------------------------------------
July 2, 2011 January 1, 2011
----------------------------------------
ASSETS
Current assets
Cash & cash equivalents $ 24.0 $ 48.2
Accounts receivable, net of
allowance of $10.4 ($8.3 as of
January 1, 2011) 287.4 213.6
Income taxes recoverable 12.9 0.3
Inventories 242.2 215.5
Prepaid expenses and other assets 32.5 32.7
------------------- -------------------
Total current assets 599.0 510.3
Property, plant & equipment 501.0 503.8
Goodwill 131.3 130.2
Intangibles and other assets 357.1 371.1
Deferred income taxes 2.7 2.5
Other tax receivable 2.7 11.3
------------------- -------------------
Total assets $ 1,593.8 $ 1,529.2
=================== ===================
LIABILITIES AND EQUITY
Current liabilities
Short-term borrowings $ 20.1 $ 7.9
Current maturities of long-term
debt 5.4 6.0
Contingent consideration earn-out 33.2 32.2
Accounts payable and accrued
liabilities 281.7 276.6
------------------- -------------------
Total current liabilities 340.4 322.7
Long-term debt 603.2 605.5
Deferred income taxes 44.5 43.6
Other long-term liabilities 21.0 22.2
------------------- -------------------
Total liabilities 1,009.1 994.0
Equity
Capital stock, no par - 94,851,230
(January 1, 2011 - 94,750,120) 395.7 395.6
shares issued
Treasury stock (2.1) (3.2)
Additional paid-in-capital 43.5 40.8
Retained earnings 139.8 106.5
Accumulated other comprehensive
loss (6.3) (17.5)
------------------- -------------------
Total Cott Corporation equity 570.6 522.2
Non-controlling interests 14.1 13.0
------------------- -------------------
Total equity 584.7 535.2
------------------- -------------------
Total liabilities and equity $ 1,593.8 $ 1,529.2
=================== ===================
COTT CORPORATION
Consolidated
Statements of Cash
Flows EXHIBIT 3
(in millions of U.S.
dollars)
Unaudited
----------------------------------------------------
For the Three Months Ended For the Six Months Ended
----------------------------------------------------
July 2, July 3, July 2, July 3,
2011 2010 2011 2010
----------------------------------------------------
Operating Activities
Net income $ 27.6 $ 23.7 $ 35.3 $ 36.4
Depreciation &
amortization 23.8 14.9 47.4 30.8
Amortization of
financing fees 0.9 0.5 1.8 1.0
Share-based
compensation
expense 2.7 1.2 3.8 1.7
Increase
(decrease) in
deferred income
taxes 1.0 - 1.9 (0.1)
Contract
termination gain - (0.9) - -
Contract
termination
payments - - - (4.8)
Other non-cash
items 1.6 1.1 1.8 4.0
Change in
operating assets
and liabilities:
Accounts
receivable (41.6) (24.4) (71.0) (46.3)
Inventories (16.6) (4.0) (22.7) (16.7)
Prepaid expenses
and other
current assets (1.5) 1.6 (1.2) 2.4
Other assets (0.6) (0.6) (0.7) (1.1)
Accounts payable
and accrued
liabilities 24.8 11.2 2.9 7.8
Income taxes
recoverable (0.8) 7.0 (3.6) 24.4
----------- ----------- ----------- -----------
Net cash
provided by
(used in)
operating
activities 21.3 31.3 (4.3) 39.5
----------- ----------- ----------- -----------
Investing Activities
Additions to
property, plant &
equipment (10.8) (10.5) (23.3) (18.1)
Additions to
intangible and
other assets (2.5) (2.3) (2.5) (3.4)
Other investing
activities (1.8) 0.3 (1.7) 0.4
----------- ----------- ----------- -----------
Net cash used in
investing
activities (15.1) (12.5) (27.5) (21.1)
----------- ----------- ----------- -----------
Financing Activities
Payments of long-
term debt (2.1) (2.9) (3.4) (16.1)
Borrowings under
ABL 43.6 83.4 143.4 142.0
Payments under ABL (58.7) (100.8) (131.2) (151.6)
Distributions to
non-controlling
interests (0.9) (0.8) (2.5) (2.7)
Financing fees - - - (0.2)
----------- ----------- ----------- -----------
Net cash (used
in) provided by
financing
activities (18.1) (21.1) 6.3 (28.6)
----------- ----------- ----------- -----------
Effect of exchange
rate changes on cash 0.1 (0.6) 1.3 (0.4)
----------- ----------- ----------- -----------
Net decrease in cash &
cash equivalents (11.8) (2.9) (24.2) (10.6)
Cash & cash
equivalents,
beginning of period 35.8 23.2 48.2 30.9
----------- ----------- ----------- -----------
Cash & cash
equivalents, end of
period $ 24.0 $ 20.3 $ 24.0 $ 20.3
=========== =========== =========== ===========
Supplemental
Disclosures of Cash
Flow information:
Cash paid for
interest $ 10.2 $ 10.3 $ 27.9 $ 11.6
Cash paid (received)
for income taxes,
net $ 0.8 $ 1.9 $ 4.2 $ (11.8)
COTT CORPORATION EXHIBIT 4
SEGMENT INFORMATION
(in millions)
Unaudited
For the Three Months Ended For the Six Months Ended
-------------------------- --------------------------
July 2, 2011 July 3, 2010 July 2, 2011 July 3, 2010
-------------------------- --------------------------
Revenue - U.S.
Dollars
North America $ 491.3 $ 300.8 $ 920.1 $ 564.0
United Kingdom 126.0 101.2 212.3 180.9
Mexico 16.2 14.1 27.6 25.9
RCI 6.5 8.6 14.1 16.8
------------ ------------ ------------ ------------
$ 640.0 $ 424.7 $ 1,174.1 $ 787.6
============ ============ ============ ============
Operating income
(loss) - U.S.
Dollars
North America $ 30.0 $ 30.2 $ 50.8 $ 51.1
United Kingdom 11.4 8.7 14.4 11.7
Mexico (0.6) (2.2) (2.1) (4.0)
RCI 2.1 2.4 4.3 5.4
------------ ------------ ------------ ------------
$ 42.9 $ 39.1 $ 67.4 $ 64.2
============ ============ ============ ============
Volume - 8 oz.
equivalent cases -
Total Beverage
(including
concentrate)
North America 217.7 167.5 412.8 319.5
United Kingdom 58.2 53.5 101.7 98.0
Mexico 11.8 10.1 20.2 18.4
RCI 61.6 91.7 144.1 176.0
------------ ------------ ------------ ------------
349.3 322.8 678.8 611.9
============ ============ ============ ============
Volume - 8 oz.
equivalent cases -
Filled Beverage
North America 198.6 147.3 369.2 277.9
United Kingdom 53.7 50.3 92.8 89.5
Mexico 11.8 10.1 20.2 18.4
RCI - 0.1 - 0.1
------------ ------------ ------------ ------------
264.1 207.8 482.2 385.9
============ ============ ============ ============
COTT CORPORATION EXHIBIT 5
SUPPLEMENTARY INFORMATION - NON-GAAP - Analysis of
Revenue by Geographic Region
Unaudited
For the Three Months Ended
---------------------------------------------------------------------------
(in millions of U.S.
dollars) July 2, 2011
---------------------------------------------------------------------------
North United
Cott(1) America Kingdom Mexico RCI
---------------------------------------------------------------------------
Change in revenue $ 215.3 $ 190.5 $ 24.8 $ 2.1 $ (2.1)
Impact of foreign
exchange (14.0) (3.3) (9.6) (1.1) -
-------- -------- -------- ------- ---------
Change excluding foreign
exchange $ 201.3 $ 187.2 $ 15.2 $ 1.0 $ (2.1)
-------- -------- -------- ------- ---------
Percentage change in
revenue 51% 63% 25% 15% -24%
-------- -------- -------- ------- ---------
Percentage change in
revenue excluding
foreign exchange 47% 62% 15% 7% -24%
-------- -------- -------- ------- ---------
Impact of Cliffstar
Acquisition (162.2) (162.2) - - -
-------- -------- -------- ------- ---------
Change excluding foreign
exchange and Cliffstar
Acquisition $ 39.1 $ 25.0 $ 15.2 $ 1.0 $ (2.1)
-------- -------- -------- ------- ---------
Percentage change in
revenue excluding
foreign exchange and
Cliffstar Acquisition 9% 8% 15% 7% -24%
-------- -------- -------- ------- ---------
For the Six Months Ended
---------------------------------------------------------------------------
(in millions of U.S.
dollars) July 2, 2011
---------------------------------------------------------------------------
North United
Cott(1) America Kingdom Mexico RCI
----------------------------------- -------- -------- ------- ---------
Change in revenue $ 386.5 $ 356.1 $ 31.4 $ 1.7 $ (2.7)
Impact of foreign
exchange (19.0) (5.2) (12.1) (1.7) -
-------- -------- -------- ------- ---------
Change excluding foreign
exchange $ 367.5 $ 350.9 $ 19.3 $ - $ (2.7)
-------- -------- -------- ------- ---------
Percentage change in
revenue 49% 63% 17% 7% -16%
-------- -------- -------- ------- ---------
Percentage change in
revenue excluding
foreign exchange 47% 62% 11% 0% -16%
-------- -------- -------- ------- ---------
Impact of Cliffstar
Acquisition (328.5) (328.5) - - -
-------- -------- -------- ------- ---------
Change excluding foreign
exchange and Cliffstar
Acquisition $ 39.0 $ 22.4 $ 19.3 $ - $ (2.7)
-------- -------- -------- ------- ---------
Percentage change in
revenue excluding
foreign exchange and
Cliffstar Acquisition 5% 4% 11% 0% -16%
-------- -------- -------- ------- ---------
(1)Cott includes the following operating segments:
North America, United Kingdom, Mexico and RCI.
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 Six Months Ended
-------------------------- --------------------------
July 2, 2011 July 3, 2010 July 2, 2011 July 3, 2010
-------------------------- --------------------------
Net income $ 26.5 $ 22.3 $ 33.3 $ 33.8
Interest expense,
net 14.6 6.1 29.0 12.3
Income tax expense 0.7 8.8 2.3 13.2
Depreciation &
amortization 23.8 14.9 47.4 30.8
Net income
attributable to
non-controlling
interests 1.1 1.4 2.0 2.6
------------ ------------ ------------ ------------
EBITDA $ 66.7 $ 53.5 $ 114.0 $ 92.7
Restructuring - - - (0.5)
Acquisition
adjustments
Inventory step-
down (0.9) - (4.1) -
Integration costs 0.4 - 1.1 -
------------ ------------ ------------ ------------
Adjusted EBITDA $ 66.2 $ 53.5 $ 111.0 $ 92.2
============ ============ ============ ============
COTT CORPORATION EXHIBIT 7
SUPPLEMENTARY
INFORMATION -
NON-GAAP -
ADJUSTED
OPERATING
INCOME
(in millions of
U.S. dollars)
Unaudited
For the Three Months Ended For the Six Months Ended
----------------------------- ----------------------------
July 2, 2011 July 3, 2010 July 2, 2011 July 3, 2010
----------------------------- ----------------------------
Operating income $ 42.9 $ 39.1 $ 67.4 $ 64.2
Restructuring - - - (0.5)
Acquisition
adjustments
Inventory
step-down (0.9) - (4.1) -
Incremental
amortization 4.2 - 8.4 -
Integration
costs 0.4 - 1.1 -
------------- -------------- ------------- -------------
Adjusted
operating
income $ 46.6 $ 39.1 $ 72.8 $ 63.7
============= ============== ============= =============
COTT CORPORATION EXHIBIT 8
SUPPLEMENTARY INFORMATION - NON-GAAP - EARNINGS
PER DILUTED SHARE (EPS)
(in millions of U.S. dollars, except share and
per share amounts)
Unaudited
For the Three Months Ended For the Six Months Ended
--------------------------- --------------------------
July 2, July 3, July 2, July 3,
2011 2010 2011 2010
--------------------------- --------------------------
Net income $ 27.6 $ 23.7 $ 35.3 $ 36.4
Less: Net income
attributable to
non-controlling
interests 1.1 1.4 2.0 2.6
------------ ------------- ------------ ------------
Net income
attributed to Cott
Corporation $ 26.5 $ 22.3 $ 33.3 $ 33.8
============ ============= ============ ============
Restructuring, net
of tax - - - (0.4)
Acquisition
adjustments, net
of tax
Inventory step-
down (0.9) - (3.8) -
Incremental
amortization 4.1 - 7.9 -
Integration
costs 0.4 - 1.0 -
------------ ------------- ------------ ------------
Adjusted net income
attributed to Cott
Corporation $ 30.1 $ 22.3 $ 38.4 $ 33.4
============ ============= ============ ============
Adjusted net income
per common share
attributed to Cott
Corporation
Basic $ 0.32 $ 0.28 $ 0.41 $ 0.42
Diluted $ 0.32 $ 0.28 $ 0.40 $ 0.41
Weighted average outstanding
shares (millions) attributed to
Cott Corporation
Basic 94.1 80.4 94.1 80.4
Diluted 95.5 80.9 95.4 80.9
COTT CORPORATION EXHIBIT 9
SUPPLEMENTAL INFORMATION - NON-GAAP -
"CORE" STATEMENTS OF OPERATING INCOME
AND EBITDA
(in millions of U.S.
dollars)
Unaudited
Cott
For the Excluding For the
Three Acqui- Three
Months sition & Months
Ended Adjust- Ended
July 2, Cliff- Adjust- ments July 3,
2011 star ments "CORE" 2010
--------- --------- --------- ---------- ---------
Revenue, net $ 640.0 $ 162.2 $ - $ 477.8 $ 424.7
Cost of sales 552.0 143.3 - 408.7 351.2
--------- --------- --------- ---------- ---------
Gross profit 88.0 18.9 - 69.1 73.5
13.8% 11.7% - 14.5% 17.3%
Selling, general and
administrative
expenses 45.1 7.5 0.4 37.2 34.5
Loss on disposal of
property, plant &
equipment - - - - (0.1)
Restructuring - - - - -
--------- --------- --------- ---------- ---------
Operating income $ 42.9 $ 11.4 $ (0.4) $ 31.9 $ 39.1
========= ========= ========= ========== =========
Depreciation and
amortization 23.8 8.6 - 15.2 14.9
Other expense, net - - - - 0.5
--------- --------- --------- ---------- ---------
EBITDA $ 66.7 $ 20.0 $ (0.4) $ 47.1 $ 53.5
--------- --------- --------- ---------- ---------
Restructuring - - - - -
Acquisition
adjustments
Inventory step-
down (0.9) (0.9) - - -
Integration costs 0.4 - 0.4 - -
--------- --------- --------- ---------- ---------
Adjusted EBITDA $ 66.2 $ 19.1 $ - $ 47.1 $ 53.5
========= ========= ========= ========== =========
Cott
For the Excluding For the
Six Acqui- Six
Months sition & Months
Ended Adjust- Ended
July 2, Cliff- Adjust- ments July 3,
2011 star ments "CORE" 2010
--------- --------- --------- ---------- ---------
Revenue, net $ 1,174.1 $ 328.5 $ - $ 845.6 $ 787.6
Cost of sales 1,016.5 289.8 - 726.7 656.9
--------- --------- --------- ---------- ---------
Gross profit 157.6 38.7 - 118.9 130.7
13.4% 11.8% - 14.1% 16.6%
Selling, general and
administrative
expenses 90.2 15.7 1.1 73.4 66.9
Loss on disposal of
property, plant &
equipment - - - - 0.1
Restructuring - - - - (0.5)
--------- --------- --------- ---------- ---------
Operating income $ 67.4 $ 23.0 $ (1.1) $ 45.5 $ 64.2
========= ========= ========= ========== =========
Depreciation and
amortization 47.4 17.1 - 30.3 30.8
Other expense, net 0.8 - - 0.8 2.3
--------- --------- --------- ---------- ---------
EBITDA $ 114.0 $ 40.1 $ (1.1) $ 75.0 $ 92.7
--------- --------- --------- ---------- ---------
Restructuring - - - - (0.5)
Acquisition
adjustments
Inventory step-
down (4.1) (4.1) - - -
Integration costs 1.1 - 1.1 - -
--------- --------- --------- ---------- ---------
Adjusted EBITDA $ 111.0 $ 36.0 $ - $ 75.0 $ 92.2
========= ========= ========= ========== =========
COTT CORPORATION EXHIBIT 10
SUPPLEMENTARY INFORMATION - NON-GAAP - ANALYSIS OF
VOLUME BY GEOGRAPHIC REGION
Unaudited
For the Three Months Ended
---------------------------------------------------------------------------
July 2, 2011
---------------------------------------------------------------------------
(in millions of
8 oz.
equivalent North United
cases) Cott(1) America Kingdom Mexico RCI
---------------------------------------------------------------------------
Change in
filled
beverage
volume 56.3 51.3 3.4 1.7 (0.1)
Impact of
Cliffstar
Acquisition (37.5) (37.5) - - -
----------------------------------------------------------
Change
excluding
Cliffstar
Acquisition 18.8 13.8 3.4 1.7 (0.1)
----------------------------------------------------------
Percentage
change in
filled
beverage
volume 27% 35% 7% 17% -100%
----------------------------------------------------------
Percentage
change in
filled
beverage
volume
excluding
Cliffstar
Acquisition 9% 9% 7% 17% -100%
----------------------------------------------------------
For the Six Months Ended
---------------------------------------------------------------------------
July 2, 2011
---------------------------------------------------------------------------
(in millions of
8 oz.
equivalent North United
cases) Cott(1) America Kingdom Mexico RCI
---------------------------------------------------------------------------
Change in
filled
beverage
volume 96.3 91.3 3.3 1.8 (0.1)
Impact of
Cliffstar
Acquisition (76.8) (76.8) - - -
----------------------------------------------------------
Change
excluding
Cliffstar
Acquisition 19.5 14.5 3.3 1.8 (0.1)
----------------------------------------------------------
Percentage
change in
filled
beverage
volume 25% 33% 4% 10% -100%
----------------------------------------------------------
Percentage
change in
filled
beverage
volume
excluding
Cliffstar
Acquisition 5% 5% 4% 10% -100%
----------------------------------------------------------
(1) Cott includes the following operating segments:
North America, United Kingdom, Mexico and RCI.
CONTACT: Michael C. Massi Investor Relations Tel: (813)
313-1786 Email Contact
Cott (NYSE:COT)
Historical Stock Chart
From Jun 2024 to Jul 2024
Cott (NYSE:COT)
Historical Stock Chart
From Jul 2023 to Jul 2024