Primo Water Corp /CN/ - Quarter Report: 2018 September (Form 10-Q)
United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 10-Q
ý | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended: September 29, 2018
¨ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to l
Commission File Number: 001-31410
COTT CORPORATION
(Exact name of registrant as specified in its charter)
CANADA | 98-0154711 | |
(State or Other Jurisdiction of Incorporation or Organization) | (IRS Employer Identification No.) | |
1200 BRITANNIA ROAD EAST MISSISSAUGA, ONTARIO, CANADA | L4W 4T5 | |
4221 WEST BOY SCOUT BOULEVARD SUITE 400 TAMPA, FLORIDA, UNITED STATES | 33607 | |
(Address of principal executive offices) | (Zip Code) | |
Registrant’s telephone number, including area code: (905) 795-6500 and (813) 313-1732
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No ¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ý No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large accelerated filer | ý | Accelerated filer | ¨ | ||
Non-accelerated filer | ¨ | Smaller reporting company | ¨ | ||
Emerging growth company | ¨ | ||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ý
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class | Outstanding at November 1, 2018 | |
Common Shares, no par value per share | 137,783,507 shares | |
TABLE OF CONTENTS
2
PART I – FINANCIAL INFORMATION
Item 1. | Financial Statements (unaudited) |
Cott Corporation
Consolidated Statements of Operations
(in millions of U.S. dollars, except share and per share amounts)
Unaudited
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | ||||||||||||
Revenue, net | $ | 609.3 | $ | 580.9 | $ | 1,773.7 | 1,698.4 | ||||||||
Cost of sales | 298.8 | 288.1 | 888.3 | 849.7 | |||||||||||
Gross profit | 310.5 | 292.8 | 885.4 | 848.7 | |||||||||||
Selling, general and administrative expenses | 279.9 | 263.2 | 816.2 | 778.2 | |||||||||||
Loss (gain) on disposal of property, plant and equipment, net | 1.2 | (0.4 | ) | 3.8 | 4.8 | ||||||||||
Acquisition and integration expenses | 1.6 | 7.7 | 10.8 | 21.7 | |||||||||||
Operating income | 27.8 | 22.3 | 54.6 | 44.0 | |||||||||||
Other income, net | (0.6 | ) | (3.4 | ) | (33.0 | ) | (6.0 | ) | |||||||
Interest expense, net | 18.9 | 23.2 | 58.3 | 62.1 | |||||||||||
Income (loss) from continuing operations before income taxes | 9.5 | 2.5 | 29.3 | (12.1 | ) | ||||||||||
Income tax expense | 1.0 | 0.9 | 4.0 | 1.0 | |||||||||||
Net income (loss) from continuing operations | $ | 8.5 | $ | 1.6 | $ | 25.3 | $ | (13.1 | ) | ||||||
Net income from discontinued operations, net of income taxes (Note 3) | 1.5 | 43.0 | 357.5 | 1.0 | |||||||||||
Net income (loss) | $ | 10.0 | $ | 44.6 | $ | 382.8 | $ | (12.1 | ) | ||||||
Less: Net income attributable to non-controlling interests - discontinued operations | — | 2.1 | 0.6 | 6.4 | |||||||||||
Net income (loss) attributable to Cott Corporation | $ | 10.0 | $ | 42.5 | $ | 382.2 | $ | (18.5 | ) | ||||||
Net income (loss) per common share attributable to Cott Corporation | |||||||||||||||
Basic: | |||||||||||||||
Continuing operations | $ | 0.06 | $ | 0.01 | $ | 0.18 | $ | (0.09 | ) | ||||||
Discontinued operations | $ | 0.01 | $ | 0.29 | $ | 2.56 | $ | (0.04 | ) | ||||||
Net income (loss) | $ | 0.07 | $ | 0.30 | $ | 2.74 | $ | (0.13 | ) | ||||||
Diluted: | |||||||||||||||
Continuing operations | $ | 0.06 | $ | 0.01 | $ | 0.18 | $ | (0.09 | ) | ||||||
Discontinued operations | $ | 0.01 | $ | 0.29 | $ | 2.51 | $ | (0.04 | ) | ||||||
Net income (loss) | $ | 0.07 | $ | 0.30 | $ | 2.69 | $ | (0.13 | ) | ||||||
Weighted average common shares outstanding (in thousands) | |||||||||||||||
Basic | 138,787 | 139,205 | 139,503 | 138,980 | |||||||||||
Diluted | 141,176 | 141,003 | 141,963 | 138,980 | |||||||||||
Dividends declared per common share | $ | 0.06 | $ | 0.06 | $ | 0.18 | $ | 0.18 | |||||||
The accompanying notes are an integral part of these consolidated financial statements.
3
Cott Corporation
Condensed Consolidated Statements of Comprehensive Income
(in millions of U.S. dollars)
Unaudited
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | ||||||||||||
Net income (loss) | $ | 10.0 | $ | 44.6 | $ | 382.8 | $ | (12.1 | ) | ||||||
Other comprehensive (loss) income: | |||||||||||||||
Currency translation adjustment | 5.1 | 3.9 | (3.6 | ) | 26.1 | ||||||||||
Pension benefit plan, net of tax 1, 2 | — | (0.2 | ) | 16.9 | (0.4 | ) | |||||||||
Loss on derivative instruments, net of tax 3 | (5.7 | ) | 0.5 | (10.0 | ) | (0.5 | ) | ||||||||
Total other comprehensive (loss) income | (0.6 | ) | 4.2 | 3.3 | 25.2 | ||||||||||
Comprehensive income | $ | 9.4 | $ | 48.8 | $ | 386.1 | $ | 13.1 | |||||||
Less: Comprehensive income attributable to non-controlling interests | — | 2.1 | 0.6 | 6.4 | |||||||||||
Comprehensive income attributable to Cott Corporation | $ | 9.4 | $ | 46.7 | $ | 385.5 | $ | 6.7 | |||||||
______________________
1 | Net of $3.6 million of associated tax impact that resulted in an increase to the gain on sale of discontinued operations for the nine months ended September 29, 2018. |
2 | Net of the effect of $0.3 million tax benefit for the nine months ended September 30, 2017. |
3 | Net of the effect of $2.0 million and $2.4 million tax benefit for the three and nine months ended September 29, 2018, respectively. |
The accompanying notes are an integral part of these consolidated financial statements.
4
Cott Corporation
Consolidated Balance Sheets
(in millions of U.S. dollars, except share amounts)
Unaudited
September 29, 2018 | December 30, 2017 | ||||||
ASSETS | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 175.7 | $ | 91.9 | |||
Accounts receivable, net of allowance of $9.4 ($7.8 as of December 30, 2017) | 331.9 | 285.0 | |||||
Inventories | 136.6 | 127.6 | |||||
Prepaid expenses and other current assets | 29.7 | 20.7 | |||||
Current assets of discontinued operations | — | 408.7 | |||||
Total current assets | 673.9 | 933.9 | |||||
Property, plant and equipment, net | 591.5 | 584.2 | |||||
Goodwill | 1,129.1 | 1,104.7 | |||||
Intangible assets, net | 732.4 | 751.1 | |||||
Deferred tax assets | 1.4 | 2.3 | |||||
Other long-term assets, net | 31.8 | 39.4 | |||||
Long-term assets of discontinued operations | — | 677.5 | |||||
Total assets | $ | 3,160.1 | $ | 4,093.1 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities | |||||||
Short-term borrowings | $ | 9.0 | $ | — | |||
Short-term borrowings required to be repaid or extinguished as part of divestiture | — | 220.3 | |||||
Current maturities of long-term debt | 3.1 | 5.1 | |||||
Accounts payable and accrued liabilities | 463.4 | 412.9 | |||||
Current liabilities of discontinued operations | — | 295.1 | |||||
Total current liabilities | 475.5 | 933.4 | |||||
Long-term debt | 1,262.9 | 1,542.6 | |||||
Debt required to be repaid or extinguished as part of divestiture | — | 519.0 | |||||
Deferred tax liabilities | 132.8 | 98.4 | |||||
Other long-term liabilities | 74.8 | 68.2 | |||||
Long-term liabilities of discontinued operations | — | 45.8 | |||||
Total liabilities | 1,946.0 | 3,207.4 | |||||
Equity | |||||||
Common shares, no par value - 138,105,592 (December 30, 2017 - 139,488,805) shares issued | 911.3 | 917.1 | |||||
Additional paid-in-capital | 72.7 | 69.1 | |||||
Retained earnings (accumulated deficit) | 321.2 | (12.2 | ) | ||||
Accumulated other comprehensive loss | (91.1 | ) | (94.4 | ) | |||
Total Cott Corporation equity | 1,214.1 | 879.6 | |||||
Non-controlling interests | — | 6.1 | |||||
Total equity | 1,214.1 | 885.7 | |||||
Total liabilities and equity | $ | 3,160.1 | $ | 4,093.1 | |||
The accompanying notes are an integral part of these consolidated financial statements.
5
Cott Corporation
Consolidated Statements of Cash Flows
(in millions of U.S. dollars)
Unaudited
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | ||||||||||||
Cash flows from operating activities of continuing operations: | |||||||||||||||
Net income (loss) | $ | 10.0 | $ | 44.6 | $ | 382.8 | $ | (12.1 | ) | ||||||
Net income from discontinued operations, net of income taxes | 1.5 | 43.0 | 357.5 | 1.0 | |||||||||||
Net income (loss) from continuing operations | 8.5 | 1.6 | 25.3 | (13.1 | ) | ||||||||||
Adjustments to reconcile net income (loss) from continuing operations to cash flows from operating activities: | |||||||||||||||
Depreciation and amortization | 49.6 | 49.4 | 145.7 | 141.8 | |||||||||||
Amortization of financing fees | 0.9 | 0.6 | 2.6 | 1.4 | |||||||||||
Amortization of senior notes premium | — | (1.1 | ) | (0.4 | ) | (3.9 | ) | ||||||||
Share-based compensation expense | 6.8 | 2.1 | 14.6 | 11.1 | |||||||||||
(Benefit) provision for deferred income taxes | 0.1 | (3.1 | ) | 2.8 | 1.4 | ||||||||||
Commodity hedging (gain) loss, net | — | (0.4 | ) | 0.3 | (1.9 | ) | |||||||||
Gain on extinguishment of debt | — | — | (7.1 | ) | (1.5 | ) | |||||||||
Gain on sale of business | — | — | (6.0 | ) | — | ||||||||||
Loss (gain) on disposal of property, plant and equipment, net | 1.2 | (0.4 | ) | 3.8 | 4.8 | ||||||||||
Other non-cash items | 0.8 | (8.4 | ) | (1.3 | ) | (13.2 | ) | ||||||||
Change in operating assets and liabilities, net of acquisitions: | |||||||||||||||
Accounts receivable | (21.8 | ) | (16.4 | ) | (41.0 | ) | (36.7 | ) | |||||||
Inventories | 4.3 | (4.9 | ) | (9.4 | ) | (14.5 | ) | ||||||||
Prepaid expenses and other current assets | (0.8 | ) | 2.5 | (7.4 | ) | (0.3 | ) | ||||||||
Other assets | 0.2 | 0.7 | 1.4 | 4.8 | |||||||||||
Accounts payable and accrued liabilities and other liabilities | 28.4 | 24.0 | 22.2 | 58.5 | |||||||||||
Net cash provided by operating activities from continuing operations | 78.2 | 46.2 | 146.1 | 138.7 | |||||||||||
Cash flows from investing activities of continuing operations: | |||||||||||||||
Acquisitions, net of cash received | (0.4 | ) | (3.4 | ) | (67.0 | ) | (33.4 | ) | |||||||
Additions to property, plant and equipment | (36.3 | ) | (38.2 | ) | (95.0 | ) | (97.1 | ) | |||||||
Additions to intangible assets | (2.7 | ) | (3.4 | ) | (6.9 | ) | (6.0 | ) | |||||||
Proceeds from sale of property, plant and equipment | 0.8 | 3.1 | 3.7 | 6.0 | |||||||||||
Proceeds from sale of business, net of cash sold | — | — | 12.8 | — | |||||||||||
Proceeds from sale of equity securities | 7.9 | — | 7.9 | — | |||||||||||
Other investing activities | 0.1 | 0.5 | 0.4 | 0.9 | |||||||||||
Net cash used in investing activities from continuing operations | (30.6 | ) | (41.4 | ) | (144.1 | ) | (129.6 | ) | |||||||
6
Cash flows from financing activities of continuing operations: | |||||||||||||||
Payments of long-term debt | (0.2 | ) | (0.3 | ) | (263.5 | ) | (101.9 | ) | |||||||
Issuance of long-term debt | — | — | — | 750.0 | |||||||||||
Borrowings under ABL | 0.4 | — | 1.4 | — | |||||||||||
Payments under ABL | (0.4 | ) | — | (1.4 | ) | — | |||||||||
Premiums and costs paid upon extinguishment of long-term debt | — | — | (12.5 | ) | (7.7 | ) | |||||||||
Issuance of common shares | 1.8 | 2.1 | 6.0 | 2.9 | |||||||||||
Common shares repurchased and canceled | (24.4 | ) | (0.1 | ) | (46.1 | ) | (1.9 | ) | |||||||
Financing fees | — | — | (1.5 | ) | (11.1 | ) | |||||||||
Dividends paid to common shareholders | (8.3 | ) | (8.4 | ) | (25.1 | ) | (25.1 | ) | |||||||
Payment of deferred consideration for acquisitions | — | — | (2.8 | ) | — | ||||||||||
Other financing activities | 1.9 | — | 4.0 | 0.5 | |||||||||||
Net cash (used in) provided by financing activities from continuing operations | (29.2 | ) | (6.7 | ) | (341.5 | ) | 605.7 | ||||||||
Cash flows from discontinued operations: | |||||||||||||||
Operating activities of discontinued operations | (5.6 | ) | 47.4 | (93.6 | ) | 56.1 | |||||||||
Investing activities of discontinued operations | — | (13.3 | ) | 1,228.6 | (36.7 | ) | |||||||||
Financing activities of discontinued operations | — | (9.2 | ) | (769.7 | ) | (610.5 | ) | ||||||||
Net cash (used in) provided by discontinued operations | (5.6 | ) | 24.9 | 365.3 | (591.1 | ) | |||||||||
Effect of exchange rate changes on cash | 0.5 | 2.0 | (8.0 | ) | 6.4 | ||||||||||
Net increase in cash, cash equivalents and restricted cash | 13.3 | 25.0 | 17.8 | 30.1 | |||||||||||
Cash and cash equivalents and restricted cash, beginning of period | 162.4 | 123.2 | 157.9 | 118.1 | |||||||||||
Cash and cash equivalents and restricted cash, end of period | 175.7 | 148.2 | 175.7 | 148.2 | |||||||||||
Cash and cash equivalents and restricted cash of discontinued operations, end of period | — | 66.2 | — | 66.2 | |||||||||||
Cash and cash equivalents and restricted cash from continuing operations, end of period | $ | 175.7 | $ | 82.0 | $ | 175.7 | $ | 82.0 | |||||||
Supplemental Non-cash Investing and Financing Activities: | |||||||||||||||
Accrued deferred financing fees | $ | — | $ | — | $ | — | $ | 0.6 | |||||||
Dividends payable | — | — | 0.4 | — | |||||||||||
Additions to property, plant and equipment through accounts payable and accrued liabilities and other liabilities | 13.5 | 6.8 | 17.5 | 6.9 | |||||||||||
Supplemental Disclosures of Cash Flow Information: | |||||||||||||||
Cash paid for interest | $ | 0.7 | $ | 12.6 | $ | 47.1 | $ | 45.4 | |||||||
Cash paid (received) for income taxes, net | 4.2 | (0.1 | ) | 6.4 | 1.7 | ||||||||||
The accompanying notes are an integral part of these consolidated financial statements.
7
Cott Corporation
Consolidated Statements of Equity
(in millions of U.S. dollars, except share amounts)
Unaudited
Cott Corporation Equity | ||||||||||||||||||||||||||
Number of Common Shares (In thousands) | Common Shares | Additional Paid-in- Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Loss | Non- Controlling Interests | Total Equity | ||||||||||||||||||||
Balance at December 31, 2016 | 138,591 | $ | 909.3 | $ | 54.2 | $ | 22.9 | $ | (117.9 | ) | $ | 5.3 | $ | 873.8 | ||||||||||||
Common shares repurchased and canceled | (165 | ) | (1.9 | ) | — | — | — | — | (1.9 | ) | ||||||||||||||||
Common shares issued - Equity Incentive Plan | 708 | 6.4 | (5.0 | ) | — | — | — | 1.4 | ||||||||||||||||||
Common shares issued - Dividend Reinvestment Plan | 27 | 0.3 | — | — | — | — | 0.3 | |||||||||||||||||||
Common shares issued - Employee Stock Purchase Plan | 108 | 1.4 | (0.2 | ) | — | — | — | 1.2 | ||||||||||||||||||
Share-based compensation | — | — | 14.3 | — | — | — | 14.3 | |||||||||||||||||||
Common shares dividends | — | — | — | (25.1 | ) | — | — | (25.1 | ) | |||||||||||||||||
Distributions to non-controlling interests | — | — | — | — | — | (3.3 | ) | (3.3 | ) | |||||||||||||||||
Comprehensive income (loss) | ||||||||||||||||||||||||||
Currency translation adjustment | — | — | — | — | 26.1 | — | 26.1 | |||||||||||||||||||
Pension benefit plan, net of tax | — | — | — | — | (0.4 | ) | — | (0.4 | ) | |||||||||||||||||
Loss on derivative instruments, net of tax | — | — | — | — | (0.5 | ) | — | (0.5 | ) | |||||||||||||||||
Net (loss) income | — | — | — | (18.5 | ) | — | 6.4 | (12.1 | ) | |||||||||||||||||
Balance at September 30, 2017 | 139,269 | $ | 915.5 | $ | 63.3 | $ | (20.7 | ) | $ | (92.7 | ) | $ | 8.4 | $ | 873.8 | |||||||||||
Balance at December 30, 2017 | 139,489 | $ | 917.1 | $ | 69.1 | $ | (12.2 | ) | $ | (94.4 | ) | $ | 6.1 | $ | 885.7 | |||||||||||
Common shares repurchased and canceled | (2,930 | ) | (22.8 | ) | — | (23.3 | ) | — | — | (46.1 | ) | |||||||||||||||
Common shares issued - Equity Incentive Plan | 1,462 | 15.8 | (10.9 | ) | — | — | — | 4.9 | ||||||||||||||||||
Common shares issued - Dividend Reinvestment Plan | 17 | 0.2 | — | — | — | — | 0.2 | |||||||||||||||||||
Common shares issued - Employee Stock Purchase Plan | 68 | 1.0 | (0.1 | ) | — | — | — | 0.9 | ||||||||||||||||||
Share-based compensation | — | — | 14.6 | — | — | — | 14.6 | |||||||||||||||||||
Common shares dividends | — | — | — | (25.5 | ) | — | — | (25.5 | ) | |||||||||||||||||
Distributions to non-controlling interests | — | — | — | — | — | (0.9 | ) | (0.9 | ) | |||||||||||||||||
Sale of subsidiary shares of non-controlling interests | — | — | — | — | — | (5.8 | ) | (5.8 | ) | |||||||||||||||||
Comprehensive (loss) income | ||||||||||||||||||||||||||
Currency translation adjustment | — | — | — | — | (3.6 | ) | — | (3.6 | ) | |||||||||||||||||
Pension benefit plan, net of tax | — | — | — | — | 16.9 | — | 16.9 | |||||||||||||||||||
Loss on derivative instruments, net of tax | — | — | — | — | (10.0 | ) | — | (10.0 | ) | |||||||||||||||||
Net income | — | — | — | 382.2 | — | 0.6 | 382.8 | |||||||||||||||||||
Balance at September 29, 2018 | 138,106 | $ | 911.3 | $ | 72.7 | $ | 321.2 | $ | (91.1 | ) | $ | — | $ | 1,214.1 | ||||||||||||
The accompanying notes are an integral part of these consolidated financial statements.
8
Cott Corporation
Notes to the Consolidated Financial Statements
Unaudited
Note 1—Business and Recent Accounting Pronouncements
Description of Business
As used herein, “Cott,” “the Company,” “our Company,” “Cott Corporation,” “we,” “us,” or “our” refers to Cott Corporation, together with its consolidated subsidiaries. Cott is a water, coffee, tea, extracts 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, and a leader in custom coffee roasting, iced tea blending, and extract solutions for the U.S. foodservice industry. 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, restaurant chains, hotels and motels, small and large retailers, and healthcare facilities.
Basis of Presentation
The accompanying interim unaudited Consolidated Financial Statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X and in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial reporting. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair statement of our results of operations for the interim periods reported and of our financial condition as of the date of the interim balance sheet have been included. The Consolidated Balance Sheet as of December 30, 2017 included herein was derived from the audited consolidated financial statements included in our Annual Report on Form 10-K for the fiscal year ended December 30, 2017 (our “2017 Annual Report”). This Quarterly Report on Form 10-Q should be read in conjunction with the annual audited Consolidated Financial Statements and accompanying notes in our 2017 Annual Report. The accounting policies used in these interim Consolidated Financial Statements are consistent with those used in the annual Consolidated Financial Statements.
The presentation of these interim Consolidated Financial Statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the Consolidated Financial Statements and accompanying notes.
Changes in Presentation
Our corporate oversight function is not treated as a segment; it includes certain general and administrative costs that are not allocated to any of our reporting segments. During the second quarter of 2018, we combined and disclosed the corporate oversight function in the All Other category. Our segment reporting results have been recast to reflect these changes for all periods presented. See Note 9 to the Consolidated Financial Statements for segment reporting.
On January 30, 2018, we sold our carbonated soft drinks and juice businesses via the sale of our North America, United Kingdom and Mexico business units (including the Canadian business) and our Royal Crown International (“RCI”) finished goods export business (collectively, “Traditional Business” and such transaction, the “Transaction”). As a result, the Company has reclassified the financial results of the Traditional Business to net (loss) income from discontinued operations, net of income taxes in the Consolidated Statements of Operations for the three and nine months ended September 30, 2017. Cash flows from the Company’s discontinued operations are presented in the Consolidated Statements of Cash Flows for the three and nine months ended September 30, 2017. See Note 3 to the Consolidated Financial Statements for additional information on discontinued operations.
Subsequent to the completion of the Transaction, management re-evaluated the measure of profit for our reportable segments and determined that excluding corporate allocations from segment operating income was appropriate as these costs are not considered by management when evaluating performance. Operating income for the prior periods have been recast to reflect this change. See Note 9 to the Consolidated Financial Statements for segment reporting.
Significant Accounting Policies
Included in Note 1 of our 2017 Annual Report is a summary of the Company’s significant accounting policies. Provided below is a summary of additional accounting policies that are significant to the financial results of the Company.
9
Cost of sales
We record costs associated with the manufacturing of our products in cost of sales. Shipping and handling costs incurred to store, prepare and move products between production facilities or from production facilities to branch locations or storage facilities are recorded in cost of sales. Shipping and handling costs incurred to deliver products from our Route Based Services and Coffee, Tea and Extract Solutions reporting segment branch locations to the end-user consumer of those products are recorded in selling, general and administrative (“SG&A”) expenses. All other costs incurred in the shipment of products from our production facilities to customer locations are reflected in cost of sales. Shipping and handling costs included in SG&A expenses were $121.8 million and $358.6 million for the three and nine months ended September 29, 2018, respectively, and $123.2 million and $339.0 million for the three and nine months ended September 30, 2017, respectively. Finished goods inventory costs include the cost of direct labor and materials and the applicable share of overhead expense chargeable to production.
Goodwill
Goodwill represents the excess purchase price of acquired businesses over the fair value of the net assets acquired. Goodwill is not amortized, but instead is tested for impairment at least annually. The following table summarizes our goodwill on a reporting segment basis as of September 29, 2018:
Reporting Segment | |||||||||||||||
(in millions of U.S. dollars) | Route Based Services | Coffee, Tea and Extract Solutions | All Other | Total | |||||||||||
Balance at December 30, 2017 | $ | 936.7 | $ | 117.8 | $ | 50.2 | $ | 1,104.7 | |||||||
Goodwill acquired during the year | 30.2 | — | 7.5 | 37.7 | |||||||||||
Adjustments 1 | (2.7 | ) | — | — | (2.7 | ) | |||||||||
Foreign exchange | (9.0 | ) | — | (1.6 | ) | (10.6 | ) | ||||||||
Balance at September 29, 2018 | $ | 955.2 | $ | 117.8 | $ | 56.1 | $ | 1,129.1 | |||||||
______________________
1 During the nine months ended September 29, 2018, we recorded adjustments to goodwill allocated to the Route Based Services segment in connection with the acquisitions of Crystal Rock (see Note 5 to the Consolidated Financial Statements).
Recently adopted accounting pronouncements
Update ASU 2014-09 – Revenue from Contracts with Customers (Topic 606)
In May 2014, the Financial Accounting Standards Board (“FASB”) amended its guidance regarding revenue recognition and created a new Topic 606, Revenue from Contracts with Customers. The objectives for creating Topic 606 were to remove inconsistencies and weaknesses in revenue recognition, provide a more robust framework for addressing revenue issues, provide more useful information to users of the financial statements through improved disclosure requirements, simplify the preparation of financial statements by reducing the number of requirements to which an entity must refer, and improve comparability of revenue recognition practices across entities, industries, jurisdictions and capital markets. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve the core principle, an entity should apply the following steps: 1) identify the contract(s) with a customer; 2) identify the performance obligations in the contract; 3) determine the transaction price; 4) allocate the transaction price to the performance obligations in the contract; and 5) recognize revenue when (or as) the entity satisfies a performance obligation. For public entities, the amendments are effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. The amendments may be applied retrospectively to each prior reporting period presented or retrospectively with the cumulative effect of initially applying the amendment recognized at the date of initial application.
Effective December 31, 2017, we adopted FASB Accounting Standards Codification Topic 606, Revenue from Contracts with Customers (“ASC 606”). ASC 606 was applied using the modified retrospective method. Adoption of this standard did not result in a cumulative adjustment to the opening balance of retained earnings at December 31, 2017 and did not have any other material effect on the results of operations, financial position or cash flows of the Company for the three and nine months ended September 29, 2018 (see Note 4 to the Consolidated Financial Statements).
10
Update ASU 2017-01 – Business Combinations (Topic 805)
In January 2017, the FASB amended its guidance regarding business combinations. The amendment clarified the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The amendments provide an analysis of fair value of assets acquired to determine when a set of assets is not a business, and uses more stringent criteria related to inputs, substantive process, and outputs to determine if a business exists. We adopted the guidance in this amendment effective December 31, 2017, and applied it prospectively to all periods presented. Adoption of this new standard may result in more transactions being accounted for as asset acquisitions versus business combinations; however, the impact on our Consolidated Financial Statements in future periods will depend on the facts and circumstances of future transactions.
Update ASU 2017-07 – Compensation—Retirement Benefits (Topic 715)
In March 2017, the FASB issued an update to its guidance on presentation of net periodic pension cost and net periodic post-retirement pension cost, and requires the service cost component to be presented in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. The other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations. The amendments in this update also allow only the service cost component to be eligible for capitalization when applicable.
Effective December 31, 2017, we adopted the guidance in this amendment retrospectively. The new standard requires that only the service cost component of periodic benefit cost is recorded in SG&A expenses. All other components of net periodic benefit cost are excluded from operating income. Adoption of this standard resulted in a $4.9 million decrease to operating income for the three and nine months ended September 30, 2017.
Update ASU 2017-09 – Stock Compensation – Scope of Modification Accounting (Topic 718)
In May 2017, the FASB amended its guidance regarding the scope of modification accounting for share-based compensation arrangements. The amendments provide guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. For public entities, the amendments in this update are effective for fiscal years beginning after December 15, 2017. Early adoption is permitted, including adoption in any interim period, for public entities for reporting periods for which financial statements have not yet been issued. We adopted the guidance in this amendment effective December 31, 2017, and applied it prospectively to all periods presented. The adoption of this standard did not have a material impact on our Consolidated Financial Statements.
Recently issued accounting pronouncements
Update ASU 2016-02 – Leases (Topic 842)
In February 2016, the FASB issued an update to its guidance on lease accounting for lessees and lessors. This update revises accounting for operating leases by a lessee, among other changes, and requires a lessee to recognize a liability to make lease payments and an asset representing its right to use the underlying asset for the lease term in the balance sheet. The distinction between finance and operating leases has not changed and the update does not significantly change the effect of finance and operating leases on the Consolidated Statements of Operations and the Consolidated Statements of Cash Flows. Additionally, this update requires both qualitative and specific quantitative disclosures. For public entities, the amendments in this update are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. A modified retrospective transition approach is required for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available.
We are currently assessing the impact of adoption of this standard on our Consolidated Financial Statements. The Company is evaluating the standard’s applicability to our various contractual arrangements. We currently believe that the most significant changes relate to the recognition of new right of use assets and lease liabilities for real estate and equipment leases, which will result in future increases to our assets and liabilities on our Consolidated Balance Sheets. We believe that substantially all of our lessee lease arrangements will continue to be classified as operating leases under the new standard. Additionally, we had $19.9 million of deferred gains at December 31, 2016 associated with sale-leaseback transactions which are currently being amortized over the leaseback term. Upon adoption of this standard, we will be required to recognize the unamortized deferred gain at January 1, 2017 as a cumulative effect adjustment to equity. In addition, upon adoption of this standard, deferred gains related to the sale-leaseback transactions completed in 2017 of $7.9 million at December 30, 2017 will be recognized in net income (loss) from discontinued operations, net of income taxes in the Consolidated Statement of Operations for the year ended December 30, 2017.
11
The standard also requires lessors to classify leases as sales-type, direct financing or operating leases, similar to existing guidance. We believe that substantially all of our lessor lease arrangements will continue to be classified as operating leases under the new standard.
Update ASU 2016-13 – Financial Instruments—Credit Losses (Topic 326)
In June 2016, the FASB amended its guidance to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Entities will now use forward-looking information to better form their credit loss estimates. The amended guidance also requires enhanced disclosures to help financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an entity’s portfolio. The amendments in this update are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption will be permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. This guidance will be applied using a prospective or modified retrospective transition method, depending on the area covered in this update. We are currently assessing the impact of adoption of this standard on our Consolidated Financial Statements.
Update ASU 2017-08 – Receivables—Nonrefundable Fees and Other Costs (Subtopic 310-20)
In March 2017, the FASB amended its guidance on accounting for debt securities. The amendments shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. For public entities, the amendments in this update are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. At adoption, this update will be applied using a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Additionally, in the period of adoption, an entity should provide disclosures about a change in accounting principle. We are currently assessing the impact of adoption of this standard on our Consolidated Financial Statements.
Update ASU 2018-02 – Income Statement—Reporting Comprehensive Income (Topic 220)
In February 2018, the FASB amended its guidance which allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the comprehensive tax legislation enacted by the U.S. government on December 22, 2017 commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”) and requires certain disclosures about stranded tax effects. For public entities, the amendments in this update are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted, and may be applied in the period of adoption or retrospectively to each period in which the effect of the change in the U.S. federal corporate tax rate in the Tax Act is recognized. We are currently assessing the impact of adoption of this standard on our Consolidated Financial Statements.
Update ASU 2018-05 – Income Taxes—Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 118 (Topic 740)
In March 2018, the FASB amended its guidance regarding Accounting Standards Codification Topic 740, Income Taxes (“ASC 740”). On December 22, 2017, the U.S. government enacted the Tax Act, which makes broad and complex changes to the U.S. tax code that will affect the Company’s fiscal year 2018. The U.S. Securities and Exchange Commission issued Staff Accounting Bulletin No. 118, Income Tax Accounting Implications of the Tax Cut and Jobs Act (“SAB 118”), which provides guidance on accounting for the tax effects of the Tax Act. SAB 118 provides a measurement period that should not extend beyond one year from the Tax Act enactment date for entities to complete the accounting under ASC 740. In accordance with SAB 118, an entity must reflect the income tax effects of those aspects of the Tax Act for which the accounting under ASC 740 is complete. To the extent that an entity’s accounting for certain income tax effects of the Tax Act is incomplete, but it is able to determine a reasonable estimate, it must record a provisional estimate in its financial statements. If an entity cannot determine a provisional estimate to be included in the financial statements, it should continue to apply ASC 740 on the basis of the provisions of the tax laws that were in effect immediately before the enactment of the Tax Act. The Company has applied SAB 118, and has recorded a provisional estimate related to certain 2017 effects of the Tax Act, and has provided the required disclosures (see Note 7 to the Consolidated Financial Statements).
12
Update ASU 2018-07 – Compensation—Improvements to Nonemployee Share-Based Payment Accounting (Topic 718)
In June 2018, the FASB amended its guidance to expand the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. The amended guidance also clarifies that Topic 718 does not apply to share-based payments used to effectively provide (1) financing to the issuer or (2) awards granted in conjunction with selling goods or services to customers as part of a contract accounted for under ASC 606. The guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within that fiscal year. Early adoption is permitted. We do not expect the adoption of this guidance to have a material impact on our Consolidated Financial Statements.
Update ASU 2018-11 – Leases—Targeted Improvements (Topic 842)
In July 2018, the FASB amended its guidance on lease accounting for lessees and lessors. The amended guidance provides entities with an additional and optional transition method to adopt ASC 842, where the entity initially applies the new lease standard at the adoption date and recognizes a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. The amended guidance also provides lessors with a practical expedient, by class of underlying asset, to not separate non-lease components from the associated lease component, instead to account for those components as a single component if the non-lease components otherwise would be accounted for under ASC 606 and both of the following are met: 1) the timing and pattern of transfer of the non-lease component or components and associated lease component are the same; and 2) the lease component, if accounted for separately, would be classified as an operating lease. If the non-lease component or components associated with the lease component are the predominant component of the combined component, an entity is required to account for the combined component in accordance with ASC 606. Otherwise, the entity must account for the combined component as an operating lease in accordance with ASC 842. For public entities that have not adopted ASC 842, the amendments in this update are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. We are currently assessing the impact of adoption of this standard on our Consolidated Financial Statements.
Update ASU 2018-13 – Fair Value Measurement (Topic 820)
In August 2018, the FASB amended its guidance on disclosure requirements for fair value measurement. The update amends existing fair value measurement disclosure requirements by adding, changing, or removing certain disclosures. The amendments in this update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Implementation on a prospective or retrospective basis varies by specific disclosure requirement. Early adoption is permitted. The standard also allows for early adoption of any removed or modified disclosures upon issuance of this update while delaying adoption of the additional disclosures until their effective date. We are currently assessing the impact of adoption of this standard on our Consolidated Financial Statements.
Update ASU 2018-14 – Compensation—Retirement Benefits—Defined Benefit Plans—General (Subtopic 715-20)
In August 2018, the FASB amended its guidance on disclosure requirements for defined benefit plans. The update amends existing annual disclosure requirements applicable to all employers that sponsor defined benefit pension and other postretirement plans by adding, removing, and clarifying certain disclosures. The amendments in this update are effective for fiscal years beginning after December 15, 2020, with early adoption permitted, and are to be applied on a retrospective basis to all periods presented. We are currently assessing the impact of adoption of this standard on our Consolidated Financial Statements.
Update ASU 2018-15 – Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40)
In August 2018, the FASB amended its guidance on customer’s accounting for implementation costs incurred in a cloud computing arrangement that is a service contract. This update aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. This update also requires customers to expense the capitalized implementation costs of a hosting arrangement that is a service contract over the term of the hosting arrangement. The amendments in this update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted, including adoption in any interim period. The amendments in this update should be applied either retrospectively or prospectively to all implementation costs incurred after the date of adoption. We are currently assessing the impact of adoption of this standard on our Consolidated Financial Statements.
13
Note 2—Revision of Previously Reported Financial Information
On January 30, 2018, the Company completed the sale of the Traditional Business (the "Transaction") to Refresco Group N.V., a Dutch company (“Refresco”). The Transaction was structured as a sale of the assets of the Canadian business and a sale of the stock of the operating subsidiaries engaged in the Traditional Business in the other jurisdictions. See Note 3 to the Consolidated Financial Statements for additional information. The aggregate deal consideration was approximately $1.25 billion, paid in cash at closing, resulting in a gain on sale of $427.6 million. During the third quarter of 2018, we identified an error in the entries recorded as part of the Transaction which resulted in an understatement of accounts payable and accrued liabilities and overstatement of currency translation adjustment, a component of accumulated other comprehensive loss, on our Consolidated Balance Sheet as of March 31, 2018 and June 30, 2018 of $10.3 million. The misstatement in these balances also impacted the currency translation adjustment reported on our Condensed Consolidated Statements of Comprehensive Income (Loss) and net cash provided by operating activities from continuing operations and operating activities of discontinued operations as reported in our Consolidated Statements of Cash Flows for the three months ended March 31, 2018 and the six months ended June 30, 2018 as well as accumulated other comprehensive loss as reported in our Consolidated Statements of Equity as of March 31, 2018 and June 30, 2018. The error in the Consolidated Statement of Cash Flows resulted from incorrectly presenting cash from operations of continued operations as discontinued operations for the three months ended March 31, 2018 and six months ended June 30, 2018. No other financial statement line items were impacted by this error.
We have evaluated the error and determined it is not material to the previously issued financial statements and have elected to revise our previously issued consolidated statements as follows:
Consolidated Balance Sheets | ||||||||||||||||||
March 31, 2018 | June 30, 2018 | |||||||||||||||||
(in millions of U.S. dollars) | As Previously Reported | Adjustments | As Revised | As Previously Reported | Adjustments | As Revised | ||||||||||||
Accounts payable and accrued liabilities | 439.8 | 10.3 | 450.1 | 421.5 | 10.3 | 431.8 | ||||||||||||
Total current liabilities | 445.6 | 10.3 | 455.9 | 430.2 | 10.3 | 440.5 | ||||||||||||
Total liabilities | 1,948.0 | 10.3 | 1,958.3 | 1,896.3 | 10.3 | 1,906.6 | ||||||||||||
Accumulated other comprehensive loss | (62.7 | ) | (10.3 | ) | (73.0 | ) | (80.2 | ) | (10.3 | ) | (90.5 | ) | ||||||
Total Cott Corporation Equity | 1,263.8 | (10.3 | ) | 1,253.5 | 1,238.9 | (10.3 | ) | 1,228.6 | ||||||||||
Condensed Consolidated Statements of Comprehensive (Loss) Income | ||||||||||||||||||
For the Three Months Ended March 31, 2018 | For the Six Months Ended June 30, 2018 | |||||||||||||||||
(in millions of U.S. dollars) | As Previously Reported | Adjustments | As Revised | As Previously Reported | Adjustments | As Revised | ||||||||||||
Currency translation adjustment | 18.6 | (10.3 | ) | 8.3 | 1.6 | (10.3 | ) | (8.7 | ) | |||||||||
Total other comprehensive income | 31.7 | (10.3 | ) | 21.4 | 14.2 | (10.3 | ) | 3.9 | ||||||||||
14
Consolidated Statements of Cash Flows | ||||||||||||||||||
For the Three Months Ended March 31, 2018 | For the Six Months Ended June 30, 2018 | |||||||||||||||||
(in millions of U.S. dollars) | As Previously Reported | Adjustments | As Revised | As Previously Reported | Adjustments | As Revised | ||||||||||||
Change in accounts payable and accrued liabilities | (2.6 | ) | 10.3 | 7.7 | (16.5 | ) | 10.3 | (6.2 | ) | |||||||||
Net cash provided by operating activities from continuing operations | 22.6 | 10.3 | 32.9 | 57.6 | 10.3 | 67.9 | ||||||||||||
Operating activities of discontinued operations | (74.4 | ) | (10.3 | ) | (84.7 | ) | (77.7 | ) | (10.3 | ) | (88.0 | ) | ||||||
Consolidated Statement of Equity | ||||||||||||||||||
March 31, 2018 | June 30, 2018 | |||||||||||||||||
(in millions of U.S. dollars) | As Previously Reported | Adjustments | As Revised | As Previously Reported | Adjustments | As Revised | ||||||||||||
Currency translation adjustment | 18.6 | (10.3 | ) | 8.3 | 1.6 | (10.3 | ) | (8.7 | ) | |||||||||
Accumulated other comprehensive loss | (62.7 | ) | (10.3 | ) | (73.0 | ) | (80.2 | ) | (10.3 | ) | (90.5 | ) | ||||||
Total Cott Corporation equity | 1,263.8 | (10.3 | ) | 1,253.5 | 1,238.9 | (10.3 | ) | 1,228.6 | ||||||||||
We will continue to revise interim periods in future filings for certain amounts in the consolidated financial statements to correct these misstatements.
Note 3—Discontinued Operations
On January 30, 2018, the Company completed the sale of the Traditional Business to Refresco. The Transaction was structured as a sale of the assets of the Canadian business and a sale of the stock of the operating subsidiaries engaged in the Traditional Business in the other jurisdictions after the Company completed an internal reorganization. The aggregate deal consideration was approximately $1.25 billion, paid in cash at closing, subject to adjustment for indebtedness, working capital, and other customary post-closing adjustments. As of September 29, 2018, $12.5 million of the total sale proceeds are being held in escrow by a third party escrow agent to secure potential indemnification claims. The escrow will be released, subject to any amounts for pending indemnification claims, on the eighteen month anniversary of the closing date of the Transaction. These funds are included in cash and cash equivalents on the Consolidated Balance Sheet as of September 29, 2018. The Traditional Business excludes our Route Based Services (which includes our DS Services of America, Inc. (“DSS”), Aquaterra Corporation and Eden Springs Europe B.V. businesses) and Coffee, Tea and Extract Solutions (which includes our S. & D. Coffee, Inc. business) reporting segments, our Aimia Foods, Decantae Mineral Water Ltd. and RCI concentrate businesses, and our Columbus, Georgia manufacturing facility.
The Company and Refresco have entered into a Transition Services Agreement pursuant to which the Company and Refresco will provide certain services to each other for various service periods, with the longest service period being 18 months, including tax and accounting services, certain human resources services, communications systems and support, and insurance/risk management. Each party will be compensated for services rendered as set forth in the Transition Services Agreement. Each service period may be extended as set forth in the Transition Services Agreement, up to a maximum extension of 180 days.
In addition, the Company and Refresco have entered into certain Co-pack Manufacturing Agreements pursuant to which the Company and Refresco will manufacture and supply certain beverage products for each other, and a Concentrate Supply Agreement pursuant to which the Company will supply concentrates to Refresco. Each party will be compensated for the products they supply as set forth in the applicable agreements. The Co-pack Manufacturing Agreements have a term of 36 months, and the Concentrate Supply Agreement has a term that is the same as the term of the Transition Services Agreement.
15
During the three and nine months ended September 29, 2018, the Company has paid Refresco $2.4 million and $6.6 million, respectively, for the contract manufacture of beverage products. In addition, during the three and nine months ended September 29, 2018, the Company has reimbursed Refresco $12.8 million and $47.2 million, respectively, for various operational expenses that were paid by Refresco on its behalf. During the three and nine months ended September 29, 2018, Refresco has paid the Company $21.1 million and $29.2 million, respectively, for the contract manufacture of beverage products.
The Company used a portion of the sale proceeds to (i) retire $525.0 million aggregate principal amount of the 5.375% senior notes due 2022 (the “2022 Notes”), (ii) retire the remaining $250.0 million aggregate principal amount of the 10.000% senior secured notes due 2021 (the “DSS Notes”), (iii) repay the $262.5 million outstanding balance on the asset-based lending facility (the “ABL facility”), and (iv) repay the remaining $1.9 million outstanding balance on the capital lease finance arrangement with General Electric Capital Corporation (the “GE Term Loan”).
The major components of net income from discontinued operations, net of income taxes in the accompanying Consolidated Statements of Operations include the following:
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
(in millions of U.S. dollars) | September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | |||||||||||
Revenue, net | $ | — | $ | 425.6 | $ | 111.2 | $ | 1,244.7 | |||||||
Cost of sales | — | 371.3 | 98.4 | 1,093.4 | |||||||||||
Operating income from discontinued operations | — | 13.9 | 2.0 | 33.6 | |||||||||||
Gain on sale of discontinued operations | 0.6 | — | 427.6 | — | |||||||||||
Income (loss) from discontinued operations, before income taxes | 0.6 | 12.1 | 402.2 | (27.5 | ) | ||||||||||
Income tax (benefit) expense 1 | (0.9 | ) | (30.9 | ) | 44.7 | (28.5 | ) | ||||||||
Net income from discontinued operations, net of income taxes | 1.5 | 43.0 | 357.5 | 1.0 | |||||||||||
Less: Net income attributable to non-controlling interests | — | 2.1 | 0.6 | 6.4 | |||||||||||
Net income (loss) attributable to Cott Corporation – discontinued operations 2 | $ | 1.5 | $ | 40.9 | $ | 356.9 | $ | (5.4 | ) | ||||||
______________________
1 | The net income (loss) from discontinued operations, before income taxes resulted in income tax benefit of $0.9 million and income tax expense of $44.7 million for the three and nine months ended September 29, 2018, respectively. The Transaction resulted in a taxable gain on sale in the United States, which utilized a significant portion of the existing U.S. net operating loss carry forwards. As a result, the Company is in a net deferred tax liability position in the United States and thus a tax benefit of approximately $25.0 million related to a release of the U.S. valuation allowance was recorded in the first quarter of 2018 and is offsetting the overall income tax expense related to discontinued operations. The Transaction resulted in a non-taxable gain on sale in the United Kingdom. No tax benefit resulted from the Transaction related to the taxable loss on sale in Canada due to the Company's valuation allowance position. |
2 | Net income (loss) attributable to Cott Corporation – discontinued operations is inclusive of interest expense on short-term borrowings and debt required to be repaid or extinguished as part of divestiture of $3.4 million for the nine months ended September 29, 2018 and $8.4 million and $38.5 million for the three and nine months ended September 30, 2017, respectively. |
Cash flows from discontinued operations included borrowings and payments under the ABL facility of $262.4 million and $482.8 million for the nine months ended September 29, 2018, $789.0 million and $796.3 million for the three months ended September 30, 2017, and $2,246.3 million and $2,205.6 million for the nine months ended September 30, 2017, respectively.
16
Note 4—Revenue
We are a water, coffee, tea, extracts and filtration service company. Our principal source of revenue is from bottled water delivery to residential and business customers primarily in North America and Europe and the manufacture and distribution of coffee, tea and extracts to institutional and commercial customers in the United States. Revenue is recognized, net of sales returns, when a customer obtains control of promised goods or services in an amount that reflects the consideration we expect to receive in exchange for those goods or services. We measure revenue based on the consideration specified in the client arrangement, and revenue is recognized when the performance obligations in the client arrangement are satisfied. A performance obligation is a promise in a contract to transfer a distinct service to the customer. The transaction price of a contract is allocated to each distinct performance obligation and recognized as revenue when the customer receives the benefit of the performance obligation. Clients typically receive the benefit of our services as they are performed. Substantially all our client contracts require that we be compensated for services performed to date. This may be upon shipment of goods or upon delivery to the customer, depending on contractual terms. Shipping and handling costs paid by the customer to us are included in revenue and costs incurred by us for shipping and handling activities that are performed after a customer obtains control of the product are accounted for as fulfillment costs. In addition, we exclude from net revenue and cost of sales taxes assessed by governmental authorities on revenue-producing transactions. Although we occasionally accept returns of products from our customers, historically returns have not been material.
Contract Estimates
The nature of certain of the Company’s contracts give rise to variable consideration including cash discounts, volume-based rebates, point of sale promotions, and other promotional discounts to certain customers. For all promotional programs and discounts, the Company estimates the rebate or discount that will be granted to the customer and records an accrual upon invoicing. These estimated rebates or discounts are included in the transaction price of the Company’s contracts with customers as a reduction to net revenues and are included as accrued sales incentives in accounts payable and accrued liabilities in the Consolidated Balance Sheets. This methodology is consistent with the manner in which the Company historically estimated and recorded promotional programs and discounts. Accrued sales incentives were $8.6 million and $6.9 million at September 29, 2018 and December 30, 2017, respectively.
We do not disclose the value of unsatisfied performance obligations for contracts (i) with an original expected length of one year or less or (ii) for which the Company recognizes revenue at the amount in which it has the right to invoice as the product is delivered.
Contract Balances
Contract liabilities relate primarily to advances received from the Company’s customers before revenue is recognized. These amounts are recorded as deferred revenue and are included in accounts payable and accrued liabilities in the Consolidated Balance Sheets. The advances are expected to be earned as revenue within one year of receipt. Deferred revenues at September 29, 2018 and December 30, 2017 were $19.1 million and $21.8 million, respectively. The amount of revenue recognized in the three and nine months ended September 29, 2018 that was included in the December 30, 2017 deferred revenue balance was $3.2 million and $21.3 million, respectively.
The Company does not have any material contract assets as of September 29, 2018.
Disaggregated Revenue
In general, the Company’s business segmentation is aligned according to the nature and economic characteristics of its products and customer relationships and provides meaningful disaggregation of each business segment’s results of operations.
Further disaggregation of net revenue to external customers by geographic area based on customer location is as follows:
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
(in millions of U.S. dollars) | September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | |||||||||||
United States | $ | 457.8 | $ | 431.1 | $ | 1,330.0 | $ | 1,278.7 | |||||||
United Kingdom | 41.7 | 40.5 | 126.8 | 118.1 | |||||||||||
Canada | 16.7 | 16.8 | 48.8 | 47.0 | |||||||||||
All other countries | 93.1 | 92.5 | 268.1 | 254.6 | |||||||||||
Total 1 | $ | 609.3 | $ | 580.9 | $ | 1,773.7 | $ | 1,698.4 | |||||||
______________________
1 Prior-period amounts are not adjusted under the modified-retrospective method of adoption.
17
Note 5—Acquisitions
Crystal Rock Acquisition
On March 21, 2018, the Company, through its wholly owned subsidiary, CR Merger Sub, Inc. (“Purchaser”), completed a cash tender offer for all outstanding shares of common stock of Crystal Rock Holdings, Inc., a direct-to-consumer home and office water, coffee and filtration business serving customers throughout New York and New England (“Crystal Rock”). On March 23, 2018 (“Crystal Rock Acquisition Date”), the Purchaser merged with and into Crystal Rock, with Crystal Rock becoming a wholly-owned indirect subsidiary of the Company (the “Crystal Rock Acquisition”). The aggregate consideration was approximately $37.7 million and includes the purchase price paid by the Company to the Crystal Rock shareholders of $20.7 million, $0.8 million in costs paid on behalf of the sellers for the seller’s transaction costs and $16.2 million of assumed debt and accrued interest obligations of the acquired company that was paid by the Company.
The total purchase price paid by Cott in the Crystal Rock Acquisition is summarized below:
(in millions of U.S. dollars) | ||||
Cash paid to sellers | $ | 20.7 | ||
Cash paid on behalf of sellers for sellers’ transaction expenses | 0.8 | |||
Total consideration | $ | 21.5 | ||
The Crystal Rock Acquisition strengthens the Company’s presence in New York and New England. The Company has accounted for this transaction as a business combination.
The purchase price of $21.5 million, net of debt, was allocated to the assets acquired and liabilities assumed based on their estimated fair values as of the Crystal Rock Acquisition Date. Measurement period adjustments recorded during the nine months ended September 29, 2018 included adjustments to property, plant and equipment and intangible assets based on the preliminary valuations, adjustments to deferred taxes and other long-term liabilities based on a preliminary analysis of certain tax positions, as well as adjustments to accounts receivable, inventory, prepaid expenses, other assets and accounts payable and accrued liabilities based on review of their fair values as of the Crystal Rock Acquisition Date. The measurement period adjustments did not have a material effect on our results of operations in prior periods.
The table below summarizes the originally reported estimated acquisition date fair values, measurement period adjustments recorded and the adjusted purchase price allocation of the assets acquired and liabilities assumed:
(in millions of U.S. dollars) | Originally Reported | Measurement Period Adjustments | Acquired Value | ||||||||
Cash | $ | 1.6 | $ | — | $ | 1.6 | |||||
Accounts receivable | 6.5 | (0.1 | ) | 6.4 | |||||||
Inventory | 2.3 | (0.1 | ) | 2.2 | |||||||
Prepaid expenses and other assets | 1.2 | 0.3 | 1.5 | ||||||||
Property, plant and equipment | 9.4 | (0.1 | ) | 9.3 | |||||||
Goodwill | 16.7 | (2.7 | ) | 14.0 | |||||||
Intangible assets | 13.3 | 0.6 | 13.9 | ||||||||
Other assets | 0.8 | (0.7 | ) | 0.1 | |||||||
Short-term borrowings | (4.1 | ) | — | (4.1 | ) | ||||||
Current maturities of long-term debt | (1.6 | ) | — | (1.6 | ) | ||||||
Accounts payable and accrued liabilities | (5.2 | ) | (2.2 | ) | (7.4 | ) | |||||
Long-term debt | (10.4 | ) | — | (10.4 | ) | ||||||
Deferred tax liabilities | (6.5 | ) | 3.4 | (3.1 | ) | ||||||
Other long-term liabilities | (2.5 | ) | 1.6 | (0.9 | ) | ||||||
Total | $ | 21.5 | $ | — | $ | 21.5 | |||||
18
The assets and liabilities acquired with the Crystal Rock Acquisition are recorded at their estimated fair values per management’s estimates and are subject to change when formal valuations and other studies are finalized. The fair values of acquired property, plant and equipment, customer relationships, trademarks and trade names, and deferred taxes are provisional pending validation and receipt of the final valuations for those assets. In addition, consideration for potential loss contingencies, including uncertain tax positions, are still under review.
The amount of revenues related to the Crystal Rock Acquisition included in the Company’s Consolidated Statement of Operations for the period from the Crystal Rock Acquisition Date through September 29, 2018 was $30.5 million. During the nine months ended September 29, 2018, the Company incurred $2.9 million of acquisition-related costs associated with the Crystal Rock Acquisition, which are included within acquisition and integration expenses in the Consolidated Statement of Operations. During the second quarter of 2018, Crystal Rock was integrated within our DSS business, therefore it is impracticable to determine the amount of net income related to the Crystal Rock Acquisition included in the Company's Statement of Operations for the period from the Crystal Rock Acquisition Date through September 29, 2018.
Intangible Assets
In our preliminary determination of the fair value of the intangible assets, we considered, among other factors, the best use of acquired assets, analysis of historic financial performance and estimates of future performance of Crystal Rock’s products. The estimated fair values of identified intangible assets were calculated considering market participant expectations and using an income approach and estimates and assumptions provided by management. The following table sets forth the components of identified intangible assets associated with the Crystal Rock Acquisition and their estimated weighted average useful lives:
(in millions of U.S. dollars) | Estimated Fair Market Value | Estimated Useful Life | ||||
Customer relationships | $ | 9.7 | 11 years | |||
Trademarks and trade names | 4.2 | Indefinite | ||||
Total | $ | 13.9 | ||||
Customer relationships represent future projected revenue that will be derived from sales to existing customers of Crystal Rock.
Trademark and trade names represent the future projected cost savings associated with the premium and brand image obtained as a result of owning the trademark or trade name rather than through a royalty or rental fee.
Goodwill
The principal factor that resulted in recognition of goodwill was that the purchase price for the Crystal Rock Acquisition was based in part on cash flow projections assuming the reduction of administrative costs and the integration of acquired customers and products into our operations, which is of greater value than on a standalone basis. The goodwill recognized as part of the Crystal Rock Acquisition was allocated to the Route Based Services reporting segment, none of which is expected to be tax deductible.
Note 6—Share-based Compensation
During the nine months ended September 29, 2018, the Company granted 61,736 common shares with an aggregate grant date fair value of approximately $1.0 million to the non-management members of our Board of Directors under the Amended and Restated Cott Corporation Equity Incentive Plan. The common shares were issued in consideration of the directors’ annual board retainer fee and are fully vested upon issuance.
On August 1, 2018, in connection with the appointment of the Company’s chief executive officer to executive chairman of the Board effective December 30, 2018, the Board approved the modification of certain outstanding awards issued to the chief executive officer. The modified awards will continue to vest in accordance with their normal applicable vesting schedules regardless of continued service. The total incremental compensation expense associated with the modification was $5.5 million for the three and nine months ended September 29, 2018.
Note 7—Income Taxes
Income tax expense was $1.0 million and $4.0 million on pre-tax income from continuing operations of $9.5 million and $29.3 million for the three and nine months ended September 29, 2018, respectively, as compared to income tax expense of $0.9 million on pre-tax income from continuing operations of $2.5 million and income tax expense of $1.0 million on pre-tax loss from continuing operations of $12.1 million in the comparable prior year periods. The effective income tax rates for the
19
three and nine months ended September 29, 2018 were 10.5% and 13.7%, respectively, compared to 36.0% and (8.3)% in the comparable prior year periods.
The effective tax rates for the three and nine months ended September 29, 2018 varied from the effective tax rates for the three and nine months ended September 30, 2017 primarily due to losses incurred in the United States for which we have recognized a tax benefit in 2018.
On December 22, 2017, the U.S. government enacted the Tax Act, which significantly revised the U.S. corporate income tax regime by, among other things, lowering the U.S. corporate tax rate from 35% to 21%, limiting various business deductions and repealing the corporate alternative minimum tax. Many provisions in the Tax Act are generally effective in tax years beginning after December 31, 2017. GAAP requires the impact of tax legislation to be recognized in the period in which the law was enacted. As a result of the Tax Act, the Company recorded tax benefits in the fourth quarter of 2017 of $32.2 million due to a re-measurement of the U.S deferred tax assets and liabilities and $1.3 million due to the repeal of the corporate alternative minimum tax. The tax benefits represent provisional amounts and our current best estimates. We have not made adjustments to our provisional estimate during the first nine months of 2018. The provisional amounts incorporate assumptions made based upon our current interpretation of the Tax Act and in accordance with SAB 118 may be refined through the fourth quarter of 2018 as we receive additional clarification and implementation guidance. As we finalize the accounting for the tax effects of the enactment of the Tax Act during the measurement period, we will reflect adjustments to the provisional amounts recorded and record additional tax effects in the periods such adjustments are identified.
Note 8—Common Shares and Net Income (Loss) per Common Share
Common Shares
On May 1, 2018, our Board of Directors approved a share repurchase program for up to $50.0 million of Cott’s outstanding common shares over a 12-month period commencing on May 7, 2018. Since that date, during the three and nine months ended September 29, 2018, we repurchased 1,560,736 and 2,556,117 common shares, respectively, for approximately $24.0 million and $40.0 million, respectively, through open market transactions. We are unable to predict the number of shares that ultimately will be repurchased under the share repurchase program, or the aggregate dollar amount of the shares to be purchased in future periods. We may discontinue purchases at any time, subject to compliance with applicable regulatory requirements. Shares purchased under the share repurchase program were canceled.
Net Income (Loss) per Common Share
Basic net income (loss) per common share is calculated by dividing net income (loss) attributable to Cott Corporation by the weighted average number of common shares outstanding during the periods presented. Diluted net income (loss) per common share is calculated by dividing net income (loss) attributable to Cott Corporation by the weighted average number of common shares outstanding adjusted to include the effect, if dilutive, of the exercise of in-the-money Stock Options, Performance-based RSUs, and Time-based RSUs during the periods presented. Set forth below is a reconciliation of the numerator and denominator for the diluted net income (loss) per common share computations for the periods indicated:
20
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | ||||||||||||
Numerator (in millions of U.S. dollars): | |||||||||||||||
Net income (loss) attributable to Cott Corporation | |||||||||||||||
Continuing operations | $ | 8.5 | $ | 1.6 | $ | 25.3 | $ | (13.1 | ) | ||||||
Discontinued operations | 1.5 | 40.9 | 356.9 | (5.4 | ) | ||||||||||
Net income (loss) | 10.0 | 42.5 | 382.2 | (18.5 | ) | ||||||||||
Basic Earnings Per Share | |||||||||||||||
Denominator (in thousands): | |||||||||||||||
Weighted average common shares outstanding - basic | 138,787 | 139,205 | 139,503 | 138,980 | |||||||||||
Basic Earnings Per Share: | |||||||||||||||
Continuing operations | 0.06 | 0.01 | 0.18 | (0.09 | ) | ||||||||||
Discontinued operations | 0.01 | 0.29 | 2.56 | (0.04 | ) | ||||||||||
Net income (loss) | 0.07 | 0.30 | 2.74 | (0.13 | ) | ||||||||||
Diluted Earnings Per Share | |||||||||||||||
Denominator (in thousands): | |||||||||||||||
Weighted average common shares outstanding - basic | 138,787 | 139,205 | 139,503 | 138,980 | |||||||||||
Dilutive effect of Stock Options | 1,212 | 1,158 | 1,260 | — | |||||||||||
Dilutive effect of Performance-based RSUs | 918 | 154 | 954 | — | |||||||||||
Dilutive effect of Time-based RSUs | 259 | 486 | 246 | — | |||||||||||
Weighted average common shares outstanding - diluted | 141,176 | 141,003 | 141,963 | 138,980 | |||||||||||
Diluted Earnings Per Share: | |||||||||||||||
Continuing operations | 0.06 | 0.01 | 0.18 | (0.09 | ) | ||||||||||
Discontinued operations | 0.01 | 0.29 | 2.51 | (0.04 | ) | ||||||||||
Net income (loss) | 0.07 | 0.30 | 2.69 | (0.13 | ) | ||||||||||
The following table summarizes anti-dilutive securities excluded from the computation of diluted net income (loss) per common share for the periods indicated:
For the Three Months Ended | For the Nine Months Ended | ||||||||||
(in thousands) | September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | |||||||
Stock Options | 1,141 | 198 | 1,086 | 4,286 | |||||||
Performance-based RSUs 1 | 327 | — | 327 | 1,703 | |||||||
Time-based RSUs | — | — | — | 660 | |||||||
______________________
1 | Performance-based RSUs represent the number of shares expected to be issued based primarily on the estimated achievement of cumulative pre-tax income targets for these awards. |
Note 9—Segment Reporting
Our broad portfolio of products includes bottled water, coffee, brewed tea, water dispensers, coffee and tea brewers, specialty coffee, liquid coffee or tea concentrate, single cup coffee, cold brewed coffee, iced blend coffee or tea, blended teas, hot tea, sparkling tea, coffee or tea extract solutions, filtration equipment, hot chocolate, soups, malt drinks, creamers/whiteners, cereals, beverage concentrates and mineral water.
21
Our business operates through three reporting segments: Route Based Services; Coffee, Tea and Extract Solutions; and All Other. Our corporate oversight function is not treated as a segment; it includes certain general and administrative costs that are not allocated to any of the reporting segments. During the second quarter of 2018, we combined and disclosed the corporate oversight function in the All Other category. Our segment reporting results have been recast to reflect these changes for all periods presented.
Subsequent to the completion of the Transaction, management re-evaluated the measure of profit for our reportable segments and determined that excluding corporate allocations from segment operating income was appropriate as these costs are not considered by management when evaluating performance. Operating income (loss) for the prior periods have been recast to reflect this change and resulted in a $0.1 million decrease and a $0.5 million increase to operating income for the three and nine months ended September 30, 2017 in our Route Based Services reporting segment, a $0.2 million decrease to operating income for the three and nine months ended September 30, 2017 in our Coffee, Tea and Extract Solutions reporting segment, and a $0.3 million increase and a $0.3 million decrease to operating loss for the three and nine months ended September 30, 2017 in the All Other category, respectively.
(in millions of U.S. dollars) | Route Based Services | Coffee, Tea and Extract Solutions | All Other | Eliminations | Total | ||||||||||||||
For the Three Months Ended September 29, 2018 | |||||||||||||||||||
Revenue, net 1 | $ | 423.7 | $ | 140.2 | $ | 47.1 | $ | (1.7 | ) | $ | 609.3 | ||||||||
Depreciation and amortization | 41.9 | 5.8 | 1.9 | — | 49.6 | ||||||||||||||
Operating income (loss) | 37.5 | 5.0 | (14.7 | ) | — | 27.8 | |||||||||||||
Additions to property, plant and equipment | 29.5 | 4.4 | 2.4 | — | 36.3 | ||||||||||||||
For the Nine Months Ended September 29, 2018 | |||||||||||||||||||
Revenue, net 1 | $ | 1,207.4 | $ | 431.8 | $ | 138.8 | $ | (4.3 | ) | $ | 1,773.7 | ||||||||
Depreciation and amortization | 122.8 | 17.2 | 5.7 | — | 145.7 | ||||||||||||||
Operating income (loss) | 77.6 | 12.3 | (35.3 | ) | — | 54.6 | |||||||||||||
Additions to property, plant and equipment | 81.5 | 9.0 | 4.5 | — | 95.0 | ||||||||||||||
As of September 29, 2018 | |||||||||||||||||||
Total assets 2 | $ | 2,411.6 | $ | 461.7 | $ | 286.8 | $ | — | $ | 3,160.1 | |||||||||
______________________
1 | Intersegment revenue between the Coffee, Tea and Extract Solutions and the Route Based Services reporting segments was $1.4 million and $4.0 million for the three and nine months ended September 29, 2018, respectively. Intersegment revenue between the All Other and the Route Based Services reporting segments was $0.3 million for the three and nine months ended September 29, 2018. All Other includes $4.2 million of related party concentrate sales to discontinued operations for the nine months ended September 29, 2018. |
2 | Excludes intersegment receivables, investments and notes receivable. |
22
(in millions of U.S. dollars) | Route Based Services | Coffee, Tea and Extract Solutions | All Other | Eliminations | Total | ||||||||||||||
For the Three Months Ended September 30, 2017 | |||||||||||||||||||
Revenue, net 1 | $ | 397.3 | $ | 143.4 | $ | 40.2 | $ | — | $ | 580.9 | |||||||||
Depreciation and amortization | 41.7 | 6.0 | 1.7 | — | 49.4 | ||||||||||||||
Operating income (loss) 3 | 29.6 | 3.5 | (10.8 | ) | — | 22.3 | |||||||||||||
Additions to property, plant and equipment | 34.8 | 3.3 | 0.1 | — | 38.2 | ||||||||||||||
For the Nine Months Ended September 30, 2017 | |||||||||||||||||||
Revenue, net 1 | $ | 1,134.9 | $ | 440.2 | $ | 123.3 | $ | — | $ | 1,698.4 | |||||||||
Depreciation and amortization | 119.1 | 17.2 | 5.5 | — | 141.8 | ||||||||||||||
Operating income (loss) 3 | 61.9 | 13.1 | (31.0 | ) | — | 44.0 | |||||||||||||
Additions to property, plant and equipment | 85.9 | 10.6 | 0.6 | — | 97.1 | ||||||||||||||
As of December 30, 2017 | |||||||||||||||||||
Total assets 2 | $ | 2,343.4 | $ | 455.7 | $ | 207.8 | $ | — | $ | 3,006.9 | |||||||||
______________________
1 | All Other includes $9.6 million and $31.4 million of related party concentrate sales to discontinued operations for the three and nine months ended September 30, 2017, respectively. |
2 | Excludes intersegment receivables, investments and notes receivable, as well as assets of discontinued operations. |
3 | Operating income in our Route Based Services reporting segment for the three and nine months ended September 30, 2017 decreased $4.9 million as a result of adopting ASU 2017-07 (see Note 1 to the Consolidated Financial Statements). |
Reconciliation of Segment Assets to Total Assets | |||
(in millions of U.S. dollars) | December 30, 2017 | ||
Segment assets 1 | $ | 3,006.9 | |
Assets of discontinued operations 1 | 1,086.2 | ||
Total assets | $ | 4,093.1 | |
______________________
1 | Excludes intersegment receivables, investments and notes receivable. |
Credit risk arises from the potential default of a customer in meeting its financial obligations to us. Concentrations of credit exposure may arise with a group of customers that have similar economic characteristics or that are located in the same geographic region. The ability of such customers to meet obligations would be similarly affected by changing economic, political or other conditions. We are not currently aware of any facts that would create a material credit risk.
Revenues by channel by reporting segment were as follows:
For the Three Months Ended September 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 | $ | 271.1 | $ | — | $ | — | $ | — | $ | 271.1 | |||||||||
Coffee and tea services | 45.4 | 113.0 | 0.9 | (1.4 | ) | 157.9 | |||||||||||||
Retail | 61.3 | — | 16.9 | (0.3 | ) | 77.9 | |||||||||||||
Other | 45.9 | 27.2 | 29.3 | — | 102.4 | ||||||||||||||
Total | $ | 423.7 | $ | 140.2 | $ | 47.1 | $ | (1.7 | ) | $ | 609.3 | ||||||||
23
For the Nine Months Ended September 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 | $ | 759.5 | $ | — | $ | — | $ | — | $ | 759.5 | |||||||||
Coffee and tea services | 139.8 | 349.0 | 2.5 | (3.9 | ) | 487.4 | |||||||||||||
Retail | 177.1 | — | 49.1 | (0.3 | ) | 225.9 | |||||||||||||
Other | 131.0 | 82.8 | 87.2 | (0.1 | ) | 300.9 | |||||||||||||
Total | $ | 1,207.4 | $ | 431.8 | $ | 138.8 | $ | (4.3 | ) | $ | 1,773.7 | ||||||||
For the Three Months Ended September 30, 2017 | |||||||||||||||||||
(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 | $ | 252.5 | $ | — | $ | — | $ | — | $ | 252.5 | |||||||||
Coffee and tea services | 44.2 | 120.9 | 0.7 | — | 165.8 | ||||||||||||||
Retail | 58.6 | — | 11.7 | — | 70.3 | ||||||||||||||
Other | 42.0 | 22.5 | 27.8 | — | 92.3 | ||||||||||||||
Total | $ | 397.3 | $ | 143.4 | $ | 40.2 | $ | — | $ | 580.9 | |||||||||
For the Nine Months Ended September 30, 2017 | |||||||||||||||||||
(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 | $ | 715.5 | $ | — | $ | — | $ | — | $ | 715.5 | |||||||||
Coffee and tea services | 134.9 | 369.6 | 2.0 | — | 506.5 | ||||||||||||||
Retail | 165.7 | — | 33.9 | — | 199.6 | ||||||||||||||
Other | 118.8 | 70.6 | 87.4 | — | 276.8 | ||||||||||||||
Total | $ | 1,134.9 | $ | 440.2 | $ | 123.3 | $ | — | $ | 1,698.4 | |||||||||
Note 10—Inventories
The following table summarizes inventories as of September 29, 2018 and December 30, 2017:
(in millions of U.S. dollars) | September 29, 2018 | December 30, 2017 | |||||
Raw materials | $ | 71.5 | $ | 68.1 | |||
Finished goods | 41.7 | 34.3 | |||||
Resale items | 20.4 | 21.8 | |||||
Other | 3.0 | 3.4 | |||||
Total | $ | 136.6 | $ | 127.6 | |||
24
Note 11—Intangible Assets, Net
The following table summarizes intangible assets, net as of September 29, 2018 and December 30, 2017:
September 29, 2018 | December 30, 2017 | ||||||||||||||||||||||
(in millions of U.S. dollars) | Cost | Accumulated Amortization | Net | Cost | Accumulated Amortization | Net | |||||||||||||||||
Intangible Assets | |||||||||||||||||||||||
Not subject to amortization | |||||||||||||||||||||||
Rights | $ | 24.5 | $ | — | $ | 24.5 | $ | 24.5 | $ | — | $ | 24.5 | |||||||||||
Trademarks | 266.4 | — | 266.4 | 264.1 | — | 264.1 | |||||||||||||||||
Total intangible assets not subject to amortization | 290.9 | — | 290.9 | 288.6 | — | 288.6 | |||||||||||||||||
Subject to amortization | |||||||||||||||||||||||
Customer relationships | 599.3 | 197.4 | 401.9 | 583.4 | 154.7 | 428.7 | |||||||||||||||||
Patents | 15.2 | 2.2 | 13.0 | 15.2 | 1.0 | 14.2 | |||||||||||||||||
Software | 34.4 | 19.0 | 15.4 | 28.8 | 13.0 | 15.8 | |||||||||||||||||
Other | 17.0 | 5.8 | 11.2 | 8.0 | 4.2 | 3.8 | |||||||||||||||||
Total intangible assets subject to amortization | 665.9 | 224.4 | 441.5 | 635.4 | 172.9 | 462.5 | |||||||||||||||||
Total intangible assets | $ | 956.8 | $ | 224.4 | $ | 732.4 | $ | 924.0 | $ | 172.9 | $ | 751.1 | |||||||||||
Amortization expense of intangible assets was $18.4 million and $52.9 million for the three and nine months ended September 29, 2018, respectively, and $17.9 million and $50.7 million for the three and nine months ended September 30, 2017, respectively.
The estimated amortization expense for intangible assets over the next five years is:
(in millions of U.S. dollars) | |||
Remainder of 2018 | $ | 19.0 | |
2019 | 65.7 | ||
2020 | 56.5 | ||
2021 | 48.2 | ||
2022 | 40.9 | ||
Thereafter | 211.2 | ||
Total | $ | 441.5 | |
25
Note 12—Debt
Our total debt as of September 29, 2018 and December 30, 2017 was as follows:
September 29, 2018 | December 30, 2017 | ||||||||||||||||||||||
(in millions of U.S. dollars) | Principal | Unamortized Debt Issuance Costs | Net | Principal | Unamortized Debt Issuance Costs | Net | |||||||||||||||||
10.000% senior notes due in 20211 | $ | — | $ | — | $ | — | $ | 269.9 | $ | — | $ | 269.9 | |||||||||||
5.375% senior notes due in 2022 | — | — | — | 525.0 | 6.0 | 519.0 | |||||||||||||||||
5.500% senior notes due in 2024 | 526.2 | 7.7 | 518.5 | 539.1 | 9.5 | 529.6 | |||||||||||||||||
5.500% senior notes due in 2025 | 750.0 | 10.1 | 739.9 | 750.0 | 11.0 | 739.0 | |||||||||||||||||
ABL facility | — | — | — | 220.3 | — | 220.3 | |||||||||||||||||
GE Term Loan | — | — | — | 2.0 | — | 2.0 | |||||||||||||||||
Short-term borrowings | 9.0 | — | 9.0 | — | — | — | |||||||||||||||||
Capital leases | 5.3 | — | 5.3 | 6.4 | — | 6.4 | |||||||||||||||||
Other debt financing | 2.3 | — | 2.3 | 0.8 | — | 0.8 | |||||||||||||||||
Total debt | 1,292.8 | 17.8 | 1,275.0 | 2,313.5 | 26.5 | 2,287.0 | |||||||||||||||||
Less: Short-term borrowings and current debt: | |||||||||||||||||||||||
ABL facility | — | — | — | 220.3 | — | 220.3 | |||||||||||||||||
Total short-term borrowings required to be repaid or extinguished as part of divestiture | — | — | — | 220.3 | — | 220.3 | |||||||||||||||||
GE Term Loan - current maturities | — | — | — | 2.0 | — | 2.0 | |||||||||||||||||
Short-term borrowings | 9.0 | — | 9.0 | — | — | — | |||||||||||||||||
Capital leases - current maturities | 1.7 | — | 1.7 | 2.3 | — | 2.3 | |||||||||||||||||
Other debt financing | 1.4 | — | 1.4 | 0.8 | — | 0.8 | |||||||||||||||||
Total current debt | 12.1 | — | 12.1 | 225.4 | — | 225.4 | |||||||||||||||||
Less: Debt required to be repaid or extinguished as part of divestiture 5.375% senior notes due in 2022 | — | — | — | 525.0 | 6.0 | 519.0 | |||||||||||||||||
Total debt required to be repaid or extinguished as part of divestiture | — | — | — | 525.0 | 6.0 | 519.0 | |||||||||||||||||
Total long-term debt | $ | 1,280.7 | $ | 17.8 | $ | 1,262.9 | $ | 1,563.1 | $ | 20.5 | $ | 1,542.6 | |||||||||||
______________________
1 | Includes unamortized premium of $19.9 million at December 30, 2017. |
10.000% Senior Notes due in 2021
On January 30, 2018, we used a portion of the proceeds from the Transaction to redeem the remaining $250.0 million aggregate principal amount of the DSS Notes. The redemption of the DSS Notes included $12.5 million in premium payments, accrued interest of $10.3 million and the write-off of $19.6 million of unamortized premium.
5.375% Senior Notes due in 2022
On January 30, 2018, we used a portion of the proceeds from the Transaction to redeem the 2022 Notes. The redemption of the 2022 Notes included $21.2 million in premium payments, $2.2 million in accrued interest and the write-off of $5.9 million of deferred financing fees.
GE Term Loan
On January 30, 2018, we used a portion of the proceeds from the Transaction to pay the remaining $1.9 million outstanding balance of the GE Term Loan.
26
ABL Facility
On January 30, 2018, we used a portion of the proceeds from the Transaction to repay $262.5 million of our outstanding balance on the ABL facility.
On January 30, 2018, we amended and restated the Amended and Restated Credit Agreement, dated as of August 3, 2016, as amended, which governed our prior ABL facility. Under the credit agreement governing the ABL facility, as amended and restated, Cott and its restricted subsidiaries are subject to a number of business and financial covenants, including a minimum fixed charge coverage ratio, which measures our ability to cover financing expenses. The minimum fixed charge coverage ratio of 1.0 to 1.0 is effective if and when there exists an event of default or aggregate availability is less than the greater of 10% of the Line Cap under the ABL facility or $22.5 million. Line Cap is defined as an amount equal to the lesser of the lenders’ commitments or the borrowing base at such time. If an event of default exists or the excess availability is less than the greater of 10% of the aggregate availability under the ABL facility or $22.5 million, the lenders will take dominion over the cash and will apply excess cash to reduce amounts owing under the facility.
The amendment to the ABL facility was considered to be a modification of the original agreement. We wrote off $2.5 million of existing deferred financing fees. The remaining $2.5 million of unamortized deferred financing costs along with $1.5 million of deferred financing costs incurred in connection with the amendment to the ABL facility are being amortized using the straight-line method over the duration of the ABL facility.
Note 13—Accumulated Other Comprehensive (Loss) Income
With the disposition of the Traditional Business in 2018, the foreign currency translation balances associated with the Traditional Business were recognized in earnings in the period of disposition. Changes in accumulated other comprehensive (loss) income (“AOCI”) by component for the nine months ended September 29, 2018 and September 30, 2017 were as follows:
(in millions of U.S. dollars) 1 | Gains and Losses on Derivative Instruments | Pension Benefit Plan Items | Currency Translation Adjustment Items | Total | |||||||||||
Beginning balance December 31, 2016 | $ | (0.1 | ) | $ | (14.4 | ) | $ | (103.4 | ) | $ | (117.9 | ) | |||
OCI before reclassifications | 1.2 | (0.5 | ) | 26.1 | 26.8 | ||||||||||
Amounts reclassified from AOCI | (1.7 | ) | 0.1 | — | (1.6 | ) | |||||||||
Net current-period OCI | (0.5 | ) | (0.4 | ) | 26.1 | 25.2 | |||||||||
Ending balance September 30, 2017 | $ | (0.6 | ) | $ | (14.8 | ) | $ | (77.3 | ) | $ | (92.7 | ) | |||
Beginning balance December 30, 2017 | $ | (1.4 | ) | $ | (16.8 | ) | $ | (76.2 | ) | $ | (94.4 | ) | |||
OCI before reclassifications | (13.8 | ) | — | (13.0 | ) | (26.8 | ) | ||||||||
Amounts reclassified from AOCI | 3.8 | 16.9 | 9.4 | 30.1 | |||||||||||
Net current-period OCI | (10.0 | ) | 16.9 | (3.6 | ) | 3.3 | |||||||||
Ending balance September 29, 2018 | $ | (11.4 | ) | $ | 0.1 | $ | (79.8 | ) | $ | (91.1 | ) | ||||
______________________
1 | All amounts are net of tax. Amounts in parentheses indicate debits. |
27
The following table summarizes the amounts reclassified from AOCI for the three and nine months ended September 29, 2018 and September 30, 2017, respectively:
(in millions of U.S. dollars) | For the Three Months Ended | For the Nine Months Ended | Affected Line Item in the Statement Where Net Income Is Presented | ||||||||||||||
Details About AOCI Components 1 | September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | |||||||||||||
Gains and losses on derivative instruments | |||||||||||||||||
Foreign currency and commodity hedges | $ | (2.4 | ) | $ | 0.2 | $ | (3.8 | ) | $ | 1.7 | Cost of sales | ||||||
(2.4 | ) | 0.2 | (3.8 | ) | 1.7 | Total before taxes | |||||||||||
— | — | — | — | Tax expense or (benefit) | |||||||||||||
$ | (2.4 | ) | $ | 0.2 | $ | (3.8 | ) | $ | 1.7 | Net of tax | |||||||
Amortization of pension benefit plan items | |||||||||||||||||
Recognized net actuarial loss 2 | — | — | (16.9 | ) | — | Gain on sale of discontinued operations | |||||||||||
Prior service costs 3 | $ | — | $ | (0.3 | ) | $ | — | $ | (0.1 | ) | Cost of sales | ||||||
— | (0.3 | ) | (16.9 | ) | (0.1 | ) | Total before taxes | ||||||||||
— | — | — | — | Tax expense or (benefit) | |||||||||||||
$ | — | $ | (0.3 | ) | $ | (16.9 | ) | $ | (0.1 | ) | Net of tax | ||||||
Foreign currency translation adjustments | — | — | (9.4 | ) | — | Gain on sale of discontinued operations | |||||||||||
Total reclassifications for the period | $ | (2.4 | ) | $ | (0.1 | ) | $ | (30.1 | ) | $ | 1.6 | Net of tax | |||||
______________________
1 | Amounts in parentheses indicate debits. |
2 | Net of $3.6 million of associated tax impact that resulted in an increase to the gain on the sale of discontinued operations for the nine months ended September 29, 2018. |
3 | These AOCI components are included in the computation of net periodic pension cost. |
Note 14—Commitments and Contingencies
We are subject to various claims and legal proceedings with respect to matters such as governmental regulations and other actions arising out of the normal course of business. Management believes that the resolution of these matters will not have a material adverse effect on our financial position, results of operations, or cash flow. In addition, the Israeli Ministry of Environmental Protection (the "Ministry") has alleged that a non-profit recycling corporation, which collects and recycles bottles sold by manufacturers, including Eden, failed to meet recycling quotas in 2016, in violation of Israeli law. The law imposes liability directly on manufacturers, and the Ministry has asserted that the manufacturers involved with the corporation owe a fine. Eden received a notice from the Ministry on June 21, 2018. Although we cannot predict the outcome of any potential proceedings at this early stage, Eden may be subject to a fine in excess of $0.1 million. Management believes, however, that the resolution of this matter will not be material to our financial position, results of operations, or cash flows.
We had $44.3 million in standby letters of credit outstanding as of September 29, 2018 ($46.0 million—December 30, 2017).
28
Guarantees
After completion of the Transaction, the Company continues to provide contractual payment guarantees to three third-party lessors of certain real property used in the Traditional Business. The leases were conveyed to Refresco as part of the Transaction, but the Company’s guarantee was not released by the landlord. The three lease agreements mature in 2027, 2028 and 2029. The maximum potential amount of undiscounted future payments under the guarantee of approximately $33.5 million as of September 29, 2018 ($42.0 million—December 30, 2017) was calculated based on the minimum lease payments of the leases over the remaining term of the agreements. The Transaction documents require Refresco to pay all post-closing obligations under these conveyed leases, and to reimburse the Company if the landlord calls on a guarantee. Refresco has also agreed to a covenant to negotiate with the landlords for a release of the Company’s guarantees. Discussions with the landlords are ongoing. The Company currently does not believe it is probable it would be required to perform under any of these guarantees or any of the underlying obligations.
Note 15—Hedging Transactions and Derivative Financial Instruments
We are directly and indirectly affected by changes in foreign currency market conditions. These changes in market conditions may adversely impact our financial performance and are referred to as market risks. When deemed appropriate by management, we use derivatives as a risk management tool to mitigate the potential impact of foreign currency market risks.
We use various types of derivative instruments including, but not limited to, forward contracts, futures contracts and swap agreements for certain commodities. Forward and futures contracts are agreements to buy or sell a quantity of a currency at a predetermined future date, and at a predetermined rate or price. Forward contracts are traded over-the-counter whereas future contracts are traded on an exchange. A swap agreement is a contract between two parties to exchange cash flows based on specified underlying notional amounts, assets and/or indices.
All derivatives are carried at fair value in the Consolidated Balance Sheets in the line item accounts receivable, net or accounts payable and accrued liabilities. The carrying values of the derivatives reflect the impact of legally enforceable agreements with the same counterparties. These agreements allow us to net settle positive and negative positions (assets and liabilities) arising from different transactions with the same counterparty.
The accounting for gains and losses that result from changes in the fair values of derivative instruments depends on whether the derivatives have been designated and qualify as hedging instruments and the types of hedging relationships. Derivatives can be designated as fair value hedges, cash flow hedges or hedges of net investments in foreign operations. The changes in the fair values of derivatives that have been designated and qualify for fair value hedge accounting are recorded in the same line item in our Consolidated Statements of Operations as the changes in the fair value of the hedged items attributable to the risk being hedged. The changes in fair values of derivatives that have been designated and qualify as cash flow hedges are recorded in AOCI and are reclassified into the line item in the Consolidated Statements of Operations in which the hedged items are recorded in the same period the hedged items affect earnings. Due to the high degree of effectiveness between the hedging instruments and the underlying exposures being hedged, fluctuations in the value of the derivative instruments are generally offset by changes in the fair values or cash flows of the underlying exposures being hedged. The changes in fair values of derivatives that were not designated and/or did not qualify as hedging instruments are immediately recognized into earnings. We classify cash inflows and outflows related to derivative and hedging instruments within the appropriate cash flows section associated with the item being hedged.
For derivatives that will be accounted for as hedging instruments, we formally designate and document, at inception, the financial instrument as a hedge of a specific underlying exposure, the risk management objective and the strategy for undertaking the hedge transaction. In addition, we formally assess both at the inception and at least quarterly thereafter, whether the financial instruments used in hedging transactions are highly effective at offsetting changes in either the fair values or cash flows of the related underlying exposures.
We estimate the fair values of our derivatives based on quoted market prices or pricing models using current market rates (see Note 16 to the Consolidated Financial Statements). The notional amounts of the derivative financial instruments do not necessarily represent amounts exchanged by the parties and, therefore, are not a direct measure of our exposure to the financial risks described above. The amounts exchanged are calculated by reference to the notional amounts and by other terms of the derivatives, such as interest rates, foreign currency exchange rates or other financial indices. We do not view the fair values of our derivatives in isolation, but rather in relation to the fair values or cash flows of the underlying hedged transactions. All of our derivatives are over-the-counter instruments with liquid markets.
29
Credit Risk Associated with Derivatives
We have established strict counterparty credit guidelines and enter into transactions only with financial institutions of investment grade or better. We monitor counterparty exposures regularly and review promptly any downgrade in counterparty credit rating. We mitigate pre-settlement risk by being permitted to net settle for transactions with the same counterparty. To minimize the concentration of credit risk, we enter into derivative transactions with a portfolio of financial institutions. Based on these factors, we consider the risk of counterparty default to be minimal.
Cash Flow Hedging Strategy
We use cash flow hedges to minimize the variability in cash flows of assets or liabilities or forecasted transactions caused by fluctuations in commodity prices. The changes in fair values of hedges that are determined to be ineffective are immediately reclassified from AOCI into earnings. We did not discontinue any cash flow hedging relationships during the nine months ended September 29, 2018 or September 30, 2017, respectively.
We have entered into coffee futures contracts to hedge our exposure to price fluctuations on green coffee associated with fixed-price sales contracts with customers, which generally range from 3 to 15 months in length. These derivative instruments have been designated and qualified as a part of our commodity cash flow hedging program effective January 1, 2017. The objective of this hedging program is to reduce the variability of cash flows associated with future purchases of green coffee.
The notional amount for the coffee futures contracts that were designated and qualified for our commodity cash flow hedging program was 83.4 million pounds and 48.1 million pounds as of September 29, 2018 and December 30, 2017, respectively. Approximately $2.4 million and $3.8 million of realized losses, representing the effective portion of the cash-flow hedge, were subsequently reclassified from AOCI to earnings and recognized in cost of sales in the Consolidated Statements of Operations for the three and nine months ended September 29, 2018, respectively. Approximately $0.2 million and $1.7 million of realized gains were reclassified from AOCI to earnings and recognized in cost of sales in the Consolidated Statements of Operations for the three and nine months ended September 30, 2017, respectively. As of September 29, 2018, the estimated net amount of losses reported in AOCI that is expected to be reclassified to the Consolidated Statements of Operations within the next twelve months is $9.7 million.
The fair value of the Company’s net derivative liabilities included in accounts payable and accrued liabilities was $10.7 million and $1.2 million as of September 29, 2018 and December 30, 2017, respectively. We had no derivative assets as of September 29, 2018 and December 30, 2017. Set forth below is a reconciliation of the Company’s derivatives by contract type for the periods indicated:
(in millions of U.S. dollars) | September 29, 2018 | December 30, 2017 | |||||||||||||
Derivative Contract | Assets | Liabilities | Assets | Liabilities | |||||||||||
Coffee futures1 | $ | — | $ | 10.7 | $ | — | $ | 1.2 | |||||||
______________________
1 | The fair value of the coffee futures excludes amounts in the related margin accounts. We are required to maintain margin accounts in accordance with futures market and broker regulations. As of September 29, 2018 and December 30, 2017, the aggregate margin account balances were $15.4 million and $5.3 million, respectively, and are included in cash and cash equivalents on the Consolidated Balance Sheets. |
Coffee futures are subject to enforceable master netting arrangements and are presented net in the reconciliation above. The fair value of the coffee futures assets and liabilities which are shown on a net basis are reconciled in the table below:
(in millions of U.S. dollars) | September 29, 2018 | December 30, 2017 | |||||
Coffee futures assets | $ | 2.1 | $ | 0.6 | |||
Coffee futures liabilities | (12.8 | ) | (1.8 | ) | |||
Net asset (liability) | $ | (10.7 | ) | $ | (1.2 | ) | |
30
The location and amount of gains or losses recognized in the Consolidated Statements of Operations for cash flow hedging relationships, presented on a pre-tax basis, for the three and nine months ended September 29, 2018 and September 30, 2017, respectively, is shown in the table below:
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | ||||||||||||
(in millions of U.S. dollars) | Cost of sales | Cost of sales | |||||||||||||
Total amounts of income and expense line items presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded | $ | 298.8 | $ | 288.1 | $ | 888.3 | $ | 849.7 | |||||||
Loss (gain) on cash flow hedging relationship | |||||||||||||||
Coffee futures: | |||||||||||||||
Loss (gain) reclassified from AOCI into expense | $ | 2.4 | $ | (0.2 | ) | $ | 3.8 | $ | (1.7 | ) | |||||
The settlement of our derivative instruments resulted in a debit to cost of sales of $2.4 million and $3.8 million for the three and nine months ended September 29, 2018, respectively, and a credit to cost of sales of $0.2 million and $1.7 million for the three and nine months ended September 30, 2017, respectively.
Note 16—Fair Value Measurements
FASB Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Additionally, the inputs used to measure fair value are prioritized based on a three-level hierarchy. This hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs.
The three levels of inputs used to measure fair value are as follows:
• | Level 1—Quoted prices in active markets for identical assets or liabilities. |
• | Level 2—Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. |
• | Level 3—Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs. |
We have certain assets and liabilities such as our derivative instruments that are required to be recorded at fair value on a recurring basis in accordance with GAAP.
Our derivative assets and liabilities represent Level 2 instruments. Level 2 instruments are valued based on observable inputs for quoted prices for similar assets and liabilities in active markets. The fair value for the net derivative liabilities as of September 29, 2018 and December 30, 2017 was $10.7 million and $1.2 million, respectively. We had no derivative assets as of September 29, 2018 and December 30, 2017.
31
Fair Value of Financial Instruments
The carrying amounts reflected in the Consolidated Balance Sheets for cash and cash equivalents, receivables, payables, short-term borrowings and long-term debt approximate their respective fair values, except as otherwise indicated. The carrying values and estimated fair values of our significant outstanding debt as of September 29, 2018 and December 30, 2017 were as follows:
September 29, 2018 | December 30, 2017 | ||||||||||||||
(in millions of U.S. dollars) | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||
10.000% senior notes due in 2021 1, 2 | $ | — | $ | — | $ | 269.9 | $ | 283.4 | |||||||
5.375% senior notes due in 2022 1, 3 | — | — | 519.0 | 539.9 | |||||||||||
5.500% senior notes due in 2024 1, 3 | 518.5 | 550.3 | 529.6 | 574.0 | |||||||||||
5.500% senior notes due in 2025 1, 3 | 739.9 | 722.4 | 739.0 | 759.3 | |||||||||||
Total | $ | 1,258.4 | $ | 1,272.7 | $ | 2,057.5 | $ | 2,156.6 | |||||||
______________________
1 | The fair values were based on the trading levels and bid/offer prices observed by a market participant and are considered Level 2 financial instruments. |
2 | Includes unamortized premium of $19.9 million at December 30, 2017. |
3 | Carrying value of our significant outstanding debt is net of unamortized debt issuance costs as of September 29, 2018 and December 30, 2017 (see Note 12 to the Consolidated Financial Statements). |
Note 17—Subsequent Events
On October 15, 2018, DSS, a wholly-owned subsidiary of Cott, acquired The Mountain Valley Spring Company ("Mountain Valley"), a growing American brand of spring and sparkling bottled water delivered to homes and offices throughout the U.S., for approximately $78.5 million on a debt and cash free basis. The acquisition was funded using cash on hand as well as borrowings under our ABL facility. Due to the limited time since the Mountain Valley acquisition closing date, the Company is unable to provide actual amounts recognized related to the Mountain Valley assets acquired and liabilities assumed as the accounting for the purchase price allocation has not yet been completed. As a result, certain required disclosures relative to the Mountain Valley acquisition, including those related to any goodwill or bargain purchase amounts to be recognized, have not been made. Mountain Valley will become a part of our Route Based Services reporting segment.
On November 6, 2018, our Board of Directors declared a dividend of $0.06 per share on common shares, payable in cash on December 7, 2018 to shareowners of record at the close of business on November 27, 2018.
32
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to further the reader’s understanding of the consolidated financial condition and results of operations of our Company. It should be read in conjunction with the financial statements included in this quarterly report on Form 10-Q and our annual report on Form 10-K for the fiscal year ended December 30, 2017 (our “2017 Annual Report”). These historical financial statements may not be indicative of our future performance. This discussion contains a number of forward-looking statements, all of which are based on our current expectations and could be affected by the uncertainties and risks referred to under “Risk Factors” in Item 1A in our 2017 Annual Report. As used herein, “Cott,” “the Company,” “Cott Corporation,” “we,” “us,” or “our” refers to Cott Corporation, together with its consolidated subsidiaries.
Overview
Cott is a water, coffee, tea, extracts 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, and a leader in custom coffee roasting, iced tea blending, and extract solutions for the U.S. foodservice industry. 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, restaurant chains, hotels and motels, small and large retailers, and healthcare facilities.
The market is subject to some seasonal variations. Our water delivery sales are generally higher during the warmer months, while sales of our coffee products are generally higher during cooler months, and may also be influenced by the timing of holidays and weather fluctuations. Our purchases of raw materials and related accounts payable fluctuate based upon the demand for our products. The seasonality of our sales volume causes our working capital needs to fluctuate throughout the year.
Ingredient and packaging costs represent a significant portion of our cost of sales. These costs are subject to global and regional commodity price trends. Our most significant commodities are green coffee, tea, polyethylene terephthalate resin, high-density polyethylene and polycarbonate bottles, caps and preforms, labels and cartons and trays. We attempt to manage our exposure to fluctuations in ingredient and packaging costs by entering into fixed price commitments for a portion of our ingredient and packaging requirements and implementing price increases as needed.
We conduct operations in countries involving transactions denominated in a variety of currencies. We are subject to currency exchange risks to the extent that our costs are denominated in currencies other than those in which we earn revenues. As our financial statements are denominated in U.S. dollars, fluctuations in currency exchange rates between the U.S. dollar and other currencies have had, and will continue to have an impact on our results of operations.
Divestiture, Acquisition and Financing Transactions
On October 15, 2018, our wholly owned subsidiary, DS Services of America, Inc., acquired The Mountain Valley Spring Company, a growing American brand of spring and sparkling bottled water delivered to homes and offices throughout the United States. The aggregate purchase price was approximately $78.5 million on a debt and cash free basis. The acquisition was funded using cash on hand as well as borrowings under our ABL facility.
On March 23, 2018, we completed the acquisition of Crystal Rock Holdings, Inc., a direct-to-consumer home and office water, coffee and filtration business serving customers throughout New York and New England (“Crystal Rock”). The transaction was structured as a two-step merger following a cash tender offer for all outstanding shares of Crystal Rock, with Crystal Rock becoming our wholly-owned indirect subsidiary (the “Crystal Rock Acquisition”). The aggregate consideration was approximately $37.7 million and includes the purchase price paid by us to the Crystal Rock shareholders of $20.7 million, $0.8 million in costs paid on behalf of the sellers for the sellers’ transaction expenses and $16.2 million of assumed debt and accrued interest obligations of the acquired company that was paid by us.
On January 30, 2018, we sold our carbonated soft drinks and juice businesses via the sale of our North America, United Kingdom and Mexico business units (including the Canadian business) and our Royal Crown International (“RCI”) finished goods export business (collectively, “Traditional Business”) to Refresco Group N.V., a Dutch company (“Refresco”), pursuant to a Share Purchase Agreement dated as of July 24, 2017 (the “Transaction”). The Transaction was structured as a sale of the assets of our Canadian business and a sale of the stock of the operating subsidiaries engaged in the Traditional Business in the other jurisdictions after we completed an internal restructuring. The aggregate deal consideration was $1.25 billion, paid in cash at closing, subject to adjustment for indebtedness, working capital, and other customary post-closing adjustments. The Transaction did not include our Route Based Services and Coffee, Tea and Extract Solutions reporting segments, our RCI concentrate business, our Columbus, Georgia manufacturing facility or our Aimia Foods (“Aimia”) and Decantae Mineral Water Ltd. businesses.
As a result of the Transaction, the operating results associated with the Traditional Business have been presented as discontinued operations for all periods presented. The following discussion and analysis of financial condition and results of
33
operations are those of our continuing operations unless otherwise indicated. For additional information regarding our discontinued operations, see Note 3 to the Consolidated Financial Statements.
On January 30, 2018, in connection with the closing of the Transaction, we used a portion of the proceeds from the Transaction to retire $525.0 million aggregate principal amount of the 5.375% senior notes due 2022 (the “2022 Notes”), retire the remaining $250.0 million aggregate principal amount of the 10.000% senior secured notes due 2021 (the “DSS Notes”), repay the remaining $1.9 million outstanding balance on the capital lease finance arrangement with General Electric Capital Corporation, and repay in full our $262.5 million outstanding balance on our asset-based lending facility (the “ABL facility”). The redemption of our 2022 Notes included $21.2 million in premium payments and $2.2 million in accrued interest. The redemption of our DSS Notes included $12.5 million in premium payments, $10.3 million in accrued interest, and the write-off of $19.6 million of unamortized premium. Additionally, we amended and restated our ABL facility, as further discussed below.
Forward-Looking Statements
In addition to historical information, this report, and any documents incorporated in this report by reference, may contain statements relating to future events and future results. These statements are “forward-looking” within the meaning of the Private Securities Litigation Reform Act of 1995 and applicable Canadian securities legislation and involve known and unknown risks, uncertainties, future expectations and other factors that may cause actual results, performance or achievements of Cott Corporation to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such statements include, but are not limited to, statements that relate to projections of sales, cash flows, capital expenditures or other financial items, statements regarding our intentions to pay regular quarterly dividends on our common shares, and discussions of estimated future revenue enhancements and cost savings. These statements also relate to our business strategy, goals and expectations concerning our market position, future operations, margins, profitability, liquidity and capital resources. Generally, words such as “anticipate,” “believe,” “continue,” “could,” “endeavor,” “estimate,” “expect,” “intend,” “may,” “will,” “plan,” “predict,” “project,” “should” and similar terms and phrases are used to identify forward-looking statements in this report and any documents incorporated in this report by reference. These forward-looking statements reflect current expectations regarding future events and operating performance and are made only as of the date of this report.
The forward-looking statements are not guarantees of future performance or events and, by their nature, are based on certain estimates and assumptions regarding interest and foreign exchange rates, expected growth, results of operations, performance, business prospects and opportunities and effective income tax rates, which are subject to inherent risks and uncertainties. Material factors or assumptions that were applied in drawing a conclusion or making an estimate set out in forward-looking statements may include, but are not limited to, assumptions regarding management’s current plans and estimates. Although we believe the assumptions underlying these forward-looking statements are reasonable, any of these assumptions could prove to be inaccurate and, as a result, the forward-looking statements based on those assumptions could prove to be incorrect. Our operations involve risks and uncertainties, many of which are outside of our control, and any one or any combination of these risks and uncertainties could also affect whether the forward-looking statements ultimately prove to be correct. These risks and uncertainties include, but are not limited to, those described in Part I, Item 1A. “Risk Factors” in our 2017 Annual Report, and those described from time to time in our future reports filed with the U.S. Securities and Exchange Commission (“SEC”) and Canadian securities regulatory authorities.
The following are some of the factors that could affect our financial performance, including but not limited to, sales, earnings and cash flows, or could cause actual results to differ materially from estimates contained in or underlying the forward-looking statements:
• | our ability to 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 acquisitions or other strategic opportunities that we pursue; |
• | potential liabilities associated with the Transaction; |
• | our ability to realize the revenue and cost synergies of our recent acquisitions because of integration difficulties and other challenges; |
• | the limited nature of our indemnification rights under our recent acquisition agreements; |
• | our exposure to intangible asset risk; |
34
• | 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 recent acquisitions; |
• | the impact of global financial events on our financial results; |
• | credit rating changes; |
• | our ability to fully realize the expected cost savings and/or operating efficiencies from our restructuring activities; |
• | 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; |
• | our ability to utilize tax attributes to offset future taxable income; or |
• | the impact of the 2017 Tax Cuts and Jobs Act on our tax obligations and effective tax rate. |
We undertake no obligation to update any information contained in this report or to publicly release the results of any revisions to forward-looking statements to reflect events or circumstances of which we may become aware of after the date of this report. Undue reliance should not be placed on forward-looking statements, and all future written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing.
Non-GAAP Measures
In this report, we supplement our reporting of financial measures determined in accordance with U.S. generally accepted accounting principles (“GAAP”) by utilizing certain non-GAAP financial measures that exclude certain items to make period-over-period comparisons for our underlying operations before material changes. We exclude these items to better understand trends in the business. We exclude the impact of foreign exchange to separate the impact of currency exchange rate changes from our results of operations and, in some cases, the impact of fewer trading days within our business units from our results of operations.
35
We also utilize earnings (loss) before interest expense, taxes, depreciation and amortization (“EBITDA”), which is GAAP net income (loss) from continuing operations before interest expense, net, expense for income taxes and depreciation and amortization. We consider EBITDA to be an indicator of operating performance. We also use EBITDA, as do analysts, lenders, investors and others, because it excludes certain items that can vary widely across different industries or among companies within the same industry. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies. We also utilize adjusted EBITDA, which is EBITDA excluding acquisition and integration costs, share-based compensation costs, (gain) loss on commodity hedging instruments, net, foreign exchange and other losses (gains), net, loss on disposal of property, plant and equipment, net, gain on extinguishment of long-term debt, gain on sale, and other adjustments, net, as the case may be (“Adjusted EBITDA”). We consider Adjusted EBITDA to be an indicator of our operating performance.
Because we use these adjusted financial results in the management of our business and to understand underlying business performance, we believe this supplemental information is useful to investors for their independent evaluation and understanding of our business performance and the performance of our management. The non-GAAP financial measures described above are in addition to, and not meant to be considered superior to, or a substitute for, our financial statements prepared in accordance with GAAP. In addition, the non-GAAP financial measures included in this report reflect our judgment of particular items, and may be different from, and therefore may not be comparable to, similarly titled measures reported by other companies.
Summary Financial Results
Net income from continuing operations for the three months ended September 29, 2018 (the “third quarter”) and nine months ended September 29, 2018 (“first nine months of 2018” or “year to date”) was $8.5 million or $0.06 per diluted common share, and $25.3 million or $0.18 per diluted common share, respectively, compared with net income from continuing operations of $1.6 million or $0.01 per diluted common share, and net loss from continuing operations of $13.1 million or $0.09 per diluted common share for the three and nine months ended September 30, 2017, respectively.
The following items of significance affected our financial results for the first nine months of 2018:
• | Net revenue increased $75.3 million, or 4.4%, from the prior year period due primarily to the addition of the Crystal Rock business, pricing initiatives and growth within our home and office water delivery operations and growth in retail in our Route Based Services reporting segment, growth in liquid coffee, extracts and tea in our Coffee, Tea and Extract Solutions reporting segment, as well as the impact of favorable foreign exchange rates, partially offset by the reduction in volumes combined with lower green coffee commodity prices and a change in customer mix in our Coffee, Tea and Extract Solutions reporting segment, as well as fewer trading days compared to the prior year period in our Eden Springs B.V. (“Eden”), S. & D. Coffee, Inc. (“S&D”) and Aimia businesses; |
• | Gross profit increased to $885.4 million from $848.7 million in the prior year period due primarily to the addition of the Crystal Rock business, pricing initiatives and growth within our home and office water delivery operations, and the favorable impact of foreign exchange rates in our Route Based Services reporting segment, as well as growth in liquid coffee, extracts and tea in our Coffee, Tea and Extract Solutions reporting segment, partially offset by increases in production and freight costs within our Route Based Services reporting segment and the reduction in coffee volumes and a change in customer mix, as well as an increase in manufacturing expenses within our Coffee, Tea, and Extract Solutions reporting segment. Gross profit as a percentage of net revenue was 49.9% compared to 50.0% in the prior year period; |
• | Selling, general and administrative (“SG&A”) expenses increased to $816.2 million from $778.2 million in the prior year period due primarily to the addition of the Crystal Rock business, the unfavorable impact of foreign exchange rates within our Route Based Services reporting segment, and an increase in share-based compensation costs. SG&A expenses as a percentage of net revenue was 46.0% compared to 45.8% in the prior year period; |
• | Other income, net was $33.0 million compared to $6.0 million in the prior year period due primarily to the increase of net gains on foreign currency transactions, gains recognized on the redemption of the DSS Notes and the sale of our PolyCycle Solutions (“PCS”) business, mark to market gains on warrant securities, and income recognized from favorable legal settlements; |
• | Interest expense, net decreased to $58.3 million from $62.1 million in the prior year period due primarily to the redemption of $250.0 million aggregate principal of our DSS Notes in January 2018; |
• | Income tax expense was $4.0 million on pre-tax income from continuing operations of $29.3 million compared to income tax expense of $1.0 million on pre-tax loss from continuing operations of $12.1 million in the prior year period due primarily to losses incurred in the United States for which we have recognized a tax benefit in 2018; |
• | Adjusted EBITDA increased to $240.1 million compared to $225.2 million in the prior year period due to the items listed above; |
36
• | Cash flows provided by operating activities from continuing operations was $146.1 million compared to $138.7 million in the prior year period. The $7.4 million increase was due primarily to the increase in net income and the change in other non-cash operating activities, partially offset by the change in working capital account balances relative to the prior year period. |
Results of Operations
The following table summarizes our Consolidated Statements of Operations as a percentage of revenue for the three and nine months ended September 29, 2018 and September 30, 2017:
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||||||||||
September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | ||||||||||||||||||||
(in millions of U.S. dollars) | $ | % | $ | % | $ | % | $ | % | |||||||||||||||
Revenue, net | 609.3 | 100.0 | 580.9 | 100.0 | 1,773.7 | 100.0 | 1,698.4 | 100.0 | |||||||||||||||
Cost of sales | 298.8 | 49.0 | 288.1 | 49.6 | 888.3 | 50.1 | 849.7 | 50.0 | |||||||||||||||
Gross profit | 310.5 | 51.0 | 292.8 | 50.4 | 885.4 | 49.9 | 848.7 | 50.0 | |||||||||||||||
Selling, general and administrative expenses | 279.9 | 45.9 | 263.2 | 45.3 | 816.2 | 46.0 | 778.2 | 45.8 | |||||||||||||||
Loss (gain) on disposal of property, plant and equipment, net | 1.2 | 0.2 | (0.4 | ) | (0.1 | ) | 3.8 | 0.2 | 4.8 | 0.3 | |||||||||||||
Acquisition and integration expenses | 1.6 | 0.3 | 7.7 | 1.3 | 10.8 | 0.6 | 21.7 | 1.3 | |||||||||||||||
Operating income | 27.8 | 4.6 | 22.3 | 3.8 | 54.6 | 3.1 | 44.0 | 2.6 | |||||||||||||||
Other income, net | (0.6 | ) | (0.1 | ) | (3.4 | ) | (0.6 | ) | (33.0 | ) | (1.9 | ) | (6.0 | ) | (0.4 | ) | |||||||
Interest expense, net | 18.9 | 3.1 | 23.2 | 4.0 | 58.3 | 3.3 | 62.1 | 3.7 | |||||||||||||||
Income (loss) from continuing operations before income taxes | 9.5 | 1.6 | 2.5 | 0.4 | 29.3 | 1.7 | (12.1 | ) | (0.7 | ) | |||||||||||||
Income tax expense | 1.0 | 0.2 | 0.9 | 0.2 | 4.0 | 0.2 | 1.0 | 0.1 | |||||||||||||||
Net income (loss) from continuing operations | 8.5 | 1.4 | 1.6 | 0.3 | 25.3 | 1.4 | (13.1 | ) | (0.8 | ) | |||||||||||||
Net income from discontinued operations, net of income taxes (Note 3) | 1.5 | 0.2 | 43.0 | 7.4 | 357.5 | 20.2 | 1.0 | 0.1 | |||||||||||||||
Net income (loss) | 10.0 | 1.6 | 44.6 | 7.7 | 382.8 | 21.6 | (12.1 | ) | (0.7 | ) | |||||||||||||
Less: Net income attributable to non-controlling interests - discontinued operations | — | — | 2.1 | 0.4 | 0.6 | — | 6.4 | 0.4 | |||||||||||||||
Net income (loss) attributable to Cott Corporation | 10.0 | 1.6 | 42.5 | 7.3 | 382.2 | 21.5 | (18.5 | ) | (1.1 | ) | |||||||||||||
Depreciation and amortization | 49.6 | 8.1 | 49.4 | 8.5 | 145.7 | 8.2 | 141.8 | 8.3 | |||||||||||||||
37
The following table summarizes the change in revenue by reporting segment for the three and nine months ended September 29, 2018:
For the Three Months Ended September 29, 2018 | |||||||||||||||||||
(in millions of U.S. dollars, except percentage amounts) | Route Based Services | Coffee, Tea and Extract Solutions | All Other | Eliminations | Total | ||||||||||||||
Change in revenue | $ | 26.4 | $ | (3.2 | ) | $ | 6.9 | $ | (1.7 | ) | $ | 28.4 | |||||||
Impact of foreign exchange 1 | 2.8 | — | 0.2 | — | 3.0 | ||||||||||||||
Change excluding foreign exchange | $ | 29.2 | $ | (3.2 | ) | $ | 7.1 | $ | (1.7 | ) | $ | 31.4 | |||||||
Percentage change in revenue | 6.6 | % | (2.2 | )% | 17.2 | % | 100.0 | % | 4.9 | % | |||||||||
Percentage change in revenue excluding foreign exchange | 7.3 | % | (2.2 | )% | 17.7 | % | 100.0 | % | 5.4 | % | |||||||||
Impact of fewer trading days 2 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
Change excluding foreign exchange and impact of fewer trading days | $ | 29.2 | $ | (3.2 | ) | $ | 7.1 | $ | (1.7 | ) | $ | 31.4 | |||||||
Percentage change in revenue excluding foreign exchange and impact of fewer trading days | 7.3 | % | (2.2 | )% | 17.7 | % | 100.0 | % | 5.4 | % | |||||||||
For the Nine Months Ended September 29, 2018 | |||||||||||||||||||
(in millions of U.S. dollars, except percentage amounts) | Route Based Services | Coffee, Tea and Extract Solutions | All Other | Eliminations | Total | ||||||||||||||
Change in revenue | $ | 72.5 | $ | (8.4 | ) | $ | 15.5 | $ | (4.3 | ) | $ | 75.3 | |||||||
Impact of foreign exchange 1 | (14.0 | ) | — | (3.5 | ) | — | (17.5 | ) | |||||||||||
Change excluding foreign exchange | $ | 58.5 | $ | (8.4 | ) | $ | 12.0 | $ | (4.3 | ) | $ | 57.8 | |||||||
Percentage change in revenue | 6.4 | % | (1.9 | )% | 12.6 | % | 100.0 | % | 4.4 | % | |||||||||
Percentage change in revenue excluding foreign exchange | 5.2 | % | (1.9 | )% | 9.7 | % | 100.0 | % | 3.4 | % | |||||||||
Impact of fewer trading days 2 | $ | 1.3 | $ | 4.9 | $ | 0.2 | $ | — | $ | 6.4 | |||||||||
Change excluding foreign exchange and impact of fewer trading days | $ | 59.8 | $ | (3.5 | ) | $ | 12.2 | $ | (4.3 | ) | $ | 64.2 | |||||||
Percentage change in revenue excluding foreign exchange and impact of fewer trading days | 5.3 | % | (0.8 | )% | 9.9 | % | 100.0 | % | 3.8 | % | |||||||||
______________________
1 | 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. |
2 | Our Eden business had two fewer trading days, our S&D business had three fewer trading days, and our Aimia business had one fewer trading day for the nine months ended September 29, 2018 as compared to the prior year period. |
Our corporate oversight function is not treated as a segment; it includes certain general and administrative costs that are not allocated to any of the reporting segments. During the second quarter of 2018, we combined and disclosed the corporate oversight function in the All Other category. Our segment reporting results have been recast to reflect these changes for all periods presented.
Subsequent to the completion of the Transaction, management re-evaluated the measure of profit for our reportable segments and determined that excluding corporate allocations from segment operating income was appropriate as these costs are not considered by management when evaluating performance. Operating income (loss) for the prior periods have been recast to reflect this change and resulted in a $0.1 million decrease and $0.5 million increase to operating income for the three and nine months ended September 30, 2017 in our Route Based Services reporting segment, $0.2 million decrease to operating income for the three and nine months ended September 30, 2017 in our Coffee, Tea and Extract Solutions reporting segment,
38
and $0.3 million increase and $0.3 million decrease to operating loss for the three and nine months ended September 30, 2017 in the All Other category, respectively.
The following table summarizes our net revenue, gross profit and operating income (loss) by reporting segment for the three and nine months ended September 29, 2018 and September 30, 2017:
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
(in millions of U.S. dollars) | September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | |||||||||||
Revenue, net | |||||||||||||||
Route Based Services | $ | 423.7 | $ | 397.3 | $ | 1,207.4 | $ | 1,134.9 | |||||||
Coffee, Tea and Extract Solutions | 140.2 | 143.4 | 431.8 | 440.2 | |||||||||||
All Other | 47.1 | 40.2 | 138.8 | 123.3 | |||||||||||
Eliminations | (1.7 | ) | — | (4.3 | ) | — | |||||||||
Total | $ | 609.3 | $ | 580.9 | $ | 1,773.7 | $ | 1,698.4 | |||||||
Gross profit | |||||||||||||||
Route Based Services | $ | 267.4 | $ | 249.2 | $ | 752.8 | $ | 710.9 | |||||||
Coffee, Tea and Extract Solutions | 35.4 | 36.8 | 111.5 | 117.9 | |||||||||||
All Other | 7.7 | 6.8 | 21.1 | 19.9 | |||||||||||
Total | $ | 310.5 | $ | 292.8 | $ | 885.4 | $ | 848.7 | |||||||
Operating income (loss) | |||||||||||||||
Route Based Services 1 | $ | 37.5 | $ | 29.6 | $ | 77.6 | $ | 61.9 | |||||||
Coffee, Tea and Extract Solutions | 5.0 | 3.5 | 12.3 | 13.1 | |||||||||||
All Other | (14.7 | ) | (10.8 | ) | (35.3 | ) | (31.0 | ) | |||||||
Total | $ | 27.8 | $ | 22.3 | $ | 54.6 | $ | 44.0 | |||||||
______________________
1 | Operating income in our Route Based Services reporting segment for the three and nine months ended September 30, 2017 decreased $4.9 million as a result of adopting ASU 2017-07 (see Note 1 to the Consolidated Financial Statements). |
The following tables summarize net revenue by channel for the three and nine months ended September 29, 2018 and September 30, 2017:
For the Three Months Ended September 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 | $ | 271.1 | $ | — | $ | — | $ | — | $ | 271.1 | |||||||||
Coffee and tea services | 45.4 | 113.0 | 0.9 | (1.4 | ) | 157.9 | |||||||||||||
Retail | 61.3 | — | 16.9 | (0.3 | ) | 77.9 | |||||||||||||
Other | 45.9 | 27.2 | 29.3 | — | 102.4 | ||||||||||||||
Total | $ | 423.7 | $ | 140.2 | $ | 47.1 | $ | (1.7 | ) | $ | 609.3 | ||||||||
For the Nine Months Ended September 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 | $ | 759.5 | $ | — | $ | — | $ | — | $ | 759.5 | |||||||||
Coffee and tea services | 139.8 | 349.0 | 2.5 | (3.9 | ) | 487.4 | |||||||||||||
Retail | 177.1 | — | 49.1 | (0.3 | ) | 225.9 | |||||||||||||
39
Other | 131.0 | 82.8 | 87.2 | (0.1 | ) | 300.9 | |||||||||||||
Total | $ | 1,207.4 | $ | 431.8 | $ | 138.8 | $ | (4.3 | ) | $ | 1,773.7 | ||||||||
For the Three Months Ended September 30, 2017 | |||||||||||||||||||
(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 | $ | 252.5 | $ | — | $ | — | $ | — | $ | 252.5 | |||||||||
Coffee and tea services | 44.2 | 120.9 | 0.7 | — | 165.8 | ||||||||||||||
Retail | 58.6 | — | 11.7 | — | 70.3 | ||||||||||||||
Other | 42.0 | 22.5 | 27.8 | — | 92.3 | ||||||||||||||
Total | $ | 397.3 | $ | 143.4 | $ | 40.2 | $ | — | $ | 580.9 | |||||||||
For the Nine Months Ended September 30, 2017 | |||||||||||||||||||
(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 | $ | 715.5 | $ | — | $ | — | $ | — | $ | 715.5 | |||||||||
Coffee and tea services | 134.9 | 369.6 | 2.0 | — | 506.5 | ||||||||||||||
Retail | 165.7 | — | 33.9 | — | 199.6 | ||||||||||||||
Other | 118.8 | 70.6 | 87.4 | — | 276.8 | ||||||||||||||
Total | $ | 1,134.9 | $ | 440.2 | $ | 123.3 | $ | — | $ | 1,698.4 | |||||||||
The following table summarizes our EBITDA and Adjusted EBITDA for the three and nine months ended September 29, 2018 and September 30, 2017:
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
(in millions of U.S. dollars) | September 29, 2018 | September 30, 2017 | September 29, 2018 | September 30, 2017 | |||||||||||
Net income (loss) from continuing operations | $ | 8.5 | $ | 1.6 | $ | 25.3 | $ | (13.1 | ) | ||||||
Interest expense, net | 18.9 | 23.2 | 58.3 | 62.1 | |||||||||||
Income tax expense | 1.0 | 0.9 | 4.0 | 1.0 | |||||||||||
Depreciation and amortization | 49.6 | 49.4 | 145.7 | 141.8 | |||||||||||
EBITDA | $ | 78.0 | $ | 75.1 | $ | 233.3 | $ | 191.8 | |||||||
Acquisition and integration costs 1, 2 | 1.6 | 7.7 | 10.8 | 21.7 | |||||||||||
Share-based compensation costs | 10.2 | 1.9 | 16.2 | 8.7 | |||||||||||
Commodity hedging (gain) loss, net | — | (0.4 | ) | 0.3 | (1.9 | ) | |||||||||
Foreign exchange and other losses (gains), net | 0.4 | (0.2 | ) | (10.8 | ) | (1.1 | ) | ||||||||
Loss on disposal of property, plant and equipment, net | 1.2 | — | 3.8 | 5.7 | |||||||||||
Gain on extinguishment of long-term debt | — | — | (7.1 | ) | (1.5 | ) | |||||||||
Gain on sale | — | — | (6.0 | ) | — | ||||||||||
Other adjustments, net 2 | 1.4 | (0.2 | ) | (0.4 | ) | 1.8 | |||||||||
Adjusted EBITDA | $ | 92.8 | $ | 83.9 | $ | 240.1 | $ | 225.2 | |||||||
______________________
1 | Includes a reduction of $3.4 million and $1.6 million for the three and nine months ended September 29, 2018, and an increase of $0.2 million and $2.4 million for the three and nine months ended September 30, 2017, respectively, of share-based compensation costs related to awards granted in connection with the acquisition of our S&D and Eden businesses. |
40
2 | With the adoption of ASU 2017-07 (see Note 1 to the Consolidated Financial Statements), the gain on pension curtailment of $4.5 million that was previously recorded to acquisition and integration costs was reclassified to other adjustments, net for the three and nine months ended September 30, 2017. This reclassification had no effect on Adjusted EBITDA for the three and nine months ended September 30, 2017. |
Three Months Ended September 29, 2018 Compared to Three Months Ended September 30, 2017
Revenue, Net
Net revenue increased $28.4 million, or 4.9%, in the third quarter from the comparable prior year period.
Route Based Services net revenue increased $26.4 million, or 6.6%, in the third quarter from the comparable prior year period due primarily to the addition of revenues from the Crystal Rock business of $14.7 million, pricing initiatives and growth within our home and office water delivery operations of $12.4 million, and growth in retail of $2.8 million, partially offset by the unfavorable impact of foreign exchange rates of $2.8 million.
Coffee, Tea and Extract Solutions net revenue decreased $3.2 million, or 2.2%, in the third quarter from the comparable prior year period due primarily to the reduction in volumes combined with lower green coffee commodity prices and a change in customer mix of $8.3 million, partially offset by growth in liquid coffee and extracts of $3.3 million.
All Other net revenue increased $6.9 million, or 17.2%, in the third quarter from the comparable prior year period due primarily to increased volumes.
Gross Profit
Gross profit increased to $310.5 million in the third quarter from $292.8 million in the comparable prior year period. Gross profit as a percentage of revenue was 51.0% in the third quarter compared to 50.4% in the comparable prior year period.
Route Based Services gross profit increased to $267.4 million in the third quarter from $249.2 million in the comparable prior year period due primarily to the addition of the Crystal Rock business, pricing initiatives and growth within our home and office water delivery operations of $22.1 million, partially offset by increases in production costs of $1.5 million, increases in freight costs of $2.1 million and the unfavorable impact of foreign exchange rates of $0.8 million.
Coffee, Tea and Extract Solutions gross profit decreased to $35.4 million in the third quarter from $36.8 million in the comparable prior year period due primarily to the reduction in coffee volume and a change in customer mix of $1.9 million combined with an increase in manufacturing expenses of $0.8 million, partially offset by growth in liquid coffee and extracts of $1.5 million.
All Other gross profit increased to $7.7 million in the third quarter from $6.8 million in the comparable prior year period due primarily to increased volumes.
Selling, General and Administrative Expenses
SG&A expenses increased to $279.9 million in the third quarter from $263.2 million in the comparable prior year period. SG&A expenses as a percentage of revenue was 45.9% in the third quarter compared to 45.3% in the comparable prior year period.
Route Based Services SG&A expenses increased to $224.8 million in the third quarter from $215.0 million in the comparable prior year period due primarily to the addition of the Crystal Rock business, partially offset by the favorable impact of foreign exchange rates of $0.7 million.
Coffee, Tea and Extract Solutions SG&A expenses decreased to $30.1 million in the third quarter from $33.2 million in the comparable prior year period due primarily to reductions in share-based compensation costs of $2.9 million.
All Other SG&A expenses increased to $25.0 million in the third quarter from $15.0 million in the comparable prior year period due primarily to the increase in share-based compensation costs.
Operating Income
Operating income increased to $27.8 million in the third quarter from $22.3 million in the comparable prior year period.
Route Based Services operating income increased to $37.5 million in the third quarter from $29.6 million in the comparable prior year period due to the items discussed above.
Coffee, Tea and Extract Solutions operating income increased to $5.0 million in the third quarter from $3.5 million in the comparable prior year period due to the items discussed above.
41
All Other operating loss increased to $14.7 million in the third quarter from $10.8 million in the comparable prior year period due to the items discussed above.
Other Income, Net
Other income, net was $0.6 million for the third quarter compared to $3.4 million in the comparable prior year period due primarily to the increase of net losses on foreign currency transactions, partially offset by mark to market gains on warrant securities, as well as a pension curtailment gain recognized in the prior year period.
Interest Expense, Net
Interest expense, net was $18.9 million for the third quarter compared to $23.2 million in the comparable prior year period due primarily to the redemption of our DSS Notes in January 2018.
Income Taxes
Income tax expense was $1.0 million in the third quarter compared to $0.9 million in the comparable prior year period. The effective tax rate for the third quarter was 10.5% compared to 36.0% in the comparable prior year period.
The effective tax rate for the third quarter varied from the effective tax rate from the comparable prior year period due primarily to losses incurred in the United States for which we have recognized a tax benefit in 2018.
Nine Months Ended September 29, 2018 Compared to Nine Months Ended September 30, 2017
Revenue, Net
Net revenue increased $75.3 million, or 4.4%, for the year to date from the comparable prior year period.
Route Based Services net revenue increased $72.5 million, or 6.4%, for the year to date from the comparable prior year period due primarily to the addition of revenues from the Crystal Rock business of $30.5 million, pricing initiatives and growth within our home and office water delivery operations of $18.2 million, growth in retail of $10.1 million, and the favorable impact of foreign exchange rates of $14.0 million.
Coffee, Tea and Extract Solutions net revenue decreased $8.4 million, or 1.9%, for the year to date from the comparable prior year period due primarily to the reduction in volumes combined with lower green coffee commodity prices and a change in customer mix of $14.8 million, partially offset by growth in liquid coffee, extracts and tea of $11.6 million.
All Other net revenue increased $15.5 million, or 12.6%, for the year to date from the comparable prior year period due primarily to increased volumes and the favorable impact of foreign exchange rates.
Gross Profit
Gross profit increased to $885.4 million for the year to date from $848.7 million in the comparable prior year period. Gross profit as a percentage of revenue was 49.9% year to date compared to 50.0% in the comparable prior year period.
Route Based Services gross profit increased to $752.8 million for the year to date from $710.9 million in the comparable prior year period due primarily to the addition of the Crystal Rock business, pricing initiatives and growth within our home and office water delivery operations of $39.3 million, and the favorable impact of foreign exchange rates of $14.8 million, partially offset by increases in production costs of $4.3 million and increases in freight costs of $6.7 million.
Coffee, Tea and Extract Solutions gross profit decreased to $111.5 million for the year to date from $117.9 million in the comparable prior year period due primarily to the reduction in coffee volumes and a change in customer mix of $9.6 million, as well as an increase in manufacturing expenses of $3.1 million, partially offset by growth in liquid coffee, extracts and tea of $4.8 million.
All Other gross profit increased to $21.1 million for the year to date from $19.9 million in the comparable prior year period due primarily to increased volumes.
Selling, General and Administrative Expenses
SG&A expenses increased to $816.2 million for the year to date from $778.2 million in the comparable prior year period. SG&A expenses as a percentage of revenue was 46.0% year to date compared to 45.8% in the comparable prior year period.
Route Based Services SG&A expenses increased to $662.5 million for the year to date from $628.8 million in the comparable prior year period due primarily to the addition of the Crystal Rock business and the unfavorable impact of foreign exchange rates of $13.8 million.
42
Coffee, Tea and Extract Solutions SG&A expenses decreased to $98.3 million for the year to date from $104.5 million in the comparable prior year period due primarily to reductions in share-based compensation costs of $2.9 million and depreciation and amortization expense of $1.7 million.
All Other SG&A expenses increased to $55.4 million for the year to date from $44.9 million in the comparable prior year period due primarily to the increase in share-based compensation costs.
Operating Income
Operating income increased to $54.6 million for the year to date from $44.0 million in the comparable prior year period.
Route Based Services operating income increased to $77.6 million for the year to date from $61.9 million in the comparable prior year period due to the items discussed above.
Coffee, Tea and Extract Solutions operating income decreased to $12.3 million for the year to date from $13.1 million in the comparable prior year period due to the items discussed above.
All Other operating loss increased to $35.3 million for the year to date from $31.0 million in the comparable prior year period due to the items discussed above.
Other Income, Net
Other income, net was $33.0 million for the year to date compared to $6.0 million in the comparable prior year period due primarily to the increase of net gains on foreign currency transactions, gains recognized on the redemption of the DSS Notes and the sale of our PCS business, mark to market gains on warrant securities, and income recognized from favorable legal settlements.
Interest Expense, Net
Interest expense, net was $58.3 million for the year to date compared to $62.1 million in the comparable prior year period due primarily to the redemption of our DSS Notes in January 2018.
Income Taxes
Income tax expense was $4.0 million for the year to date compared to $1.0 million in the comparable prior year period. The effective tax rate for the year to date was 13.7% compared to (8.3)% in the comparable prior year period.
The effective tax rate for the year to date varied from the effective tax rate from the comparable prior year period due primarily to losses incurred in the United States for which we have recognized a tax benefit in 2018.
Liquidity and Capital Resources
As of September 29, 2018, our continuing operations had total debt of $1,275.0 million and $175.7 million of cash and cash equivalents compared to $2,287.0 million of debt and $91.9 million of cash and cash equivalents as of December 30, 2017. Our cash and cash equivalents balance as of September 29, 2018 includes $12.5 million of cash proceeds received from the sale of the Traditional Business that are being held in escrow by a third party escrow agent to secure potential indemnification claims. The escrow will be released, subject to any amounts for pending indemnification claims, on the eighteen month anniversary of the closing date of the Transaction. In addition, our cash and cash equivalents balances as of September 29, 2018 and December 30, 2017, include margin account balances related to our coffee futures of $15.4 million and $5.3 million, respectively. We are required to maintain margin account balances in accordance with futures market and broker regulations.
We believe that our level of resources, which includes cash on hand, available borrowings under our ABL facility and funds provided by our operations, will be adequate to meet our expenses, capital expenditures, and debt service obligations for the next twelve months. Our ability to generate cash to meet our current expenses and debt service obligations will depend on our future performance. If we do not have enough cash to pay our debt service obligations, or if the ABL facility or our outstanding notes were to become currently due, either at maturity or as a result of a breach, we may be required to take actions such as amending our ABL facility or the indentures governing our outstanding notes, refinancing all or part of our existing debt, selling assets, incurring additional indebtedness or raising equity. The ABL facility is secured by substantially all of our assets and those of the respective guarantor subsidiaries. If the ABL facility were to become currently due, the lenders may have the right to foreclose on such assets. If we need to seek additional financing, there is no assurance that this additional financing will be available on favorable terms or at all.
As of September 29, 2018, our total availability under the ABL facility was $230.9 million, which was based on our borrowing base (accounts receivables, inventory, and fixed assets as of the September 2018 month-end under the terms of the credit agreement governing the ABL facility). We had no outstanding borrowings under the ABL facility and $44.3 million in outstanding letters of credit. As a result, our excess availability under the ABL facility was $186.6 million. Each month’s
43
borrowing base is not effective until submitted to the lenders, which typically occurs on the fifteenth day of the following month.
We earn a portion of our consolidated operating income from continuing operations in subsidiaries located outside of Canada. We have not provided for federal, state and foreign deferred income taxes on the undistributed earnings of our non-Canadian subsidiaries. We expect that these earnings will be permanently reinvested by such subsidiaries except in certain instances where repatriation attributable to current earnings results in minimal or no tax consequences.
We expect existing cash and cash equivalents, cash flows from continuing operations and the issuance of debt to continue to be sufficient to fund our operating, investing and financing activities. In addition, we expect existing cash and cash equivalents and cash flows from continuing operations outside Canada to continue to be sufficient to fund our subsidiary operating activities.
A future change to our assertion that foreign earnings will be permanently reinvested could result in additional income taxes and/or withholding taxes payable, where applicable. Therefore, a higher effective tax rate could occur during the period of repatriation.
We may, from time to time, depending on market conditions, including without limitation whether our outstanding notes are then trading at a discount to their face amount, repurchase our outstanding notes for cash and/or in exchange for our common shares, warrants, preferred shares, debt or other consideration, in each case in open market purchases and/or privately negotiated transactions. The amounts involved in any such transactions, individually or in the aggregate, may be material. However, the covenants in our ABL facility subject such purchases to certain limitations and conditions.
A dividend of $0.06 per common share has been declared during each quarter of 2018 for aggregate dividend payments of approximately $25.5 million.
44
The following table summarizes our cash flows for the three and nine months ended September 29, 2018 and September 30, 2017, as reported in our Consolidated Statements of Cash Flows in the accompanying Consolidated Financial Statements:
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 29, | September 30, | September 29, | September 30, | ||||||||||||
(in millions of U.S. dollars) | 2018 | 2017 | 2018 | 2017 | |||||||||||
Net cash provided by operating activities from continuing operations | $ | 78.2 | $ | 46.2 | $ | 146.1 | $ | 138.7 | |||||||
Net cash used in investing activities from continuing operations | (30.6 | ) | (41.4 | ) | (144.1 | ) | (129.6 | ) | |||||||
Net cash (used in) provided by financing activities from continuing operations | (29.2 | ) | (6.7 | ) | (341.5 | ) | 605.7 | ||||||||
Cash flows from discontinued operations: | |||||||||||||||
Net cash (used in) provided by operating activities from discontinued operations | (5.6 | ) | 47.4 | (93.6 | ) | 56.1 | |||||||||
Net cash (used in) provided by investing activities from discontinued operations | — | (13.3 | ) | 1,228.6 | (36.7 | ) | |||||||||
Net cash (used in) financing activities from discontinued operations | — | (9.2 | ) | (769.7 | ) | (610.5 | ) | ||||||||
Effect of exchange rate changes on cash | 0.5 | 2.0 | (8.0 | ) | 6.4 | ||||||||||
Net increase in cash, cash equivalents and restricted cash | 13.3 | 25.0 | 17.8 | 30.1 | |||||||||||
Cash and cash equivalents and restricted cash, beginning of period | 162.4 | 123.2 | 157.9 | 118.1 | |||||||||||
Cash and cash equivalents and restricted cash, end of period | 175.7 | 148.2 | 175.7 | 148.2 | |||||||||||
Cash and cash equivalents and restricted cash of discontinued operations, end of period | — | 66.2 | — | 66.2 | |||||||||||
Cash and cash equivalents and restricted cash from continuing operations, end of period | $ | 175.7 | $ | 82.0 | $ | 175.7 | $ | 82.0 | |||||||
Operating Activities
Cash provided by operating activities from continuing operations was $146.1 million year to date compared to $138.7 million in the comparable prior year period. The $7.4 million increase was due primarily to the increase in net income and the change in other non-cash operating activities, partially offset by the change in working capital account balances relative to the prior year period.
Investing Activities
Cash used in investing activities from continuing operations was $144.1 million year to date compared to $129.6 million in the comparable prior year period. The $14.5 million increase was due primarily to the cash used to finance the Crystal Rock Acquisition, partially offset by the proceeds received from the sale of our PCS business and proceeds received from the sale of equity securities.
Financing Activities
Cash used in financing activities from continuing operations was $341.5 million year to date compared to cash provided by financing activities of $605.7 million in the comparable prior year period. The $947.2 million decrease was due primarily to the redemption of the DSS Notes in the current year period and the issuance of the 2025 Notes in the prior year period, partially offset by the partial redemption of our 6.75% senior notes due 2020 in the prior year period.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements as defined under Item 303(a)(4) of Regulation S-K as of September 29, 2018.
45
Contractual Obligations
We have no material changes to the disclosure on this matter made in our 2017 Annual Report.
Credit Ratings and Covenant Compliance
Credit Ratings
We have no material changes to the disclosure on this matter made in our 2017 Annual Report.
Covenant Compliance
Indentures governing our outstanding notes
Under the indentures governing our outstanding notes, we are subject to a number of covenants, including covenants that limit our and certain of our subsidiaries’ ability, subject to certain exceptions and qualifications, to (i) pay dividends or make distributions, repurchase equity securities, prepay subordinated debt or make certain investments, (ii) incur additional debt or issue certain disqualified stock or preferred stock, (iii) create or incur liens on assets securing indebtedness, (iv) merge or consolidate with another company or sell all or substantially all of our assets taken as a whole, (v) enter into transactions with affiliates and (vi) sell assets. The covenants are substantially similar across the series of notes. As of September 29, 2018, we were in compliance with all of the covenants under each series of notes. There have been no amendments to any such covenants of our outstanding notes since the date of their issuance or assumption, as applicable.
ABL Facility
On January 30, 2018, in connection with the closing of the Transaction, we amended and restated the Amended and Restated Credit Agreement that governed our prior ABL facility. Under the credit agreement, as amended and restated, Cott and its restricted subsidiaries are subject to a number of business and financial covenants, including a minimum fixed charge coverage ratio, which measures our ability to cover financing expenses. The minimum fixed charge coverage ratio of 1.0 to 1.0 is effective if and when there exists an event of default or our aggregate availability is less than the greater of 10% of the Line Cap under the ABL facility or $22.5 million. Line Cap is defined as an amount equal to the lesser of the lenders’ commitments or the borrowing base at such time. If an event of default exists or the excess availability is less than the greater of 10% of the aggregate availability under the ABL facility or $22.5 million, the lenders will take dominion over the cash and will apply the excess cash to reduce amounts owing under the facility. We were in compliance with all of the applicable covenants under the ABL facility as of September 29, 2018.
Issuer Purchases of Equity Securities
Common Share Repurchase Program
On May 1, 2018, our Board of Directors approved a share repurchase program for up to $50 million of Cott's outstanding common shares over a 12-month period commencing on May 7, 2018. During the third quarter ended September 29, 2018, we repurchased 1,560,736 common shares for approximately $24.0 million through open market transactions. Please refer to the table in Part II, Item 2 of this Quarterly Report on Form 10-Q.
We are unable to predict the number of shares that ultimately will be repurchased under the share repurchase program, or the aggregate dollar amount of the shares to be purchased in future periods. We may discontinue purchases at any time, subject to compliance with applicable regulatory requirements.
Tax Withholding
In the third quarter of 2018, an aggregate of 13,688 common shares were withheld from delivery to our employees to satisfy their respective tax obligations related to share-based awards. In the third quarter of 2017, an aggregate of 13,770 common shares were withheld from delivery to our employees to satisfy their respective tax obligations related to share-based awards. Please refer to the table in Part II, Item 2 of this Quarterly Report on Form 10-Q.
Capital Structure
Since December 30, 2017, equity has increased by $328.4 million. The increase was due primarily to net income of $382.8 million and share-based compensation costs of $14.6 million, partially offset by the common share dividend payments of $25.5 million and common shares repurchased and cancelled of $46.1 million.
46
Dividend Payments
Common Share Dividend
On August 1, 2018, the Board of Directors declared a dividend of $0.06 per share on common shares, payable in cash on September 5, 2018 to shareowners of record at the close of business on August 22, 2018. On November 6, 2018, the Board of Directors declared a dividend of $0.06 per share on common shares, payable in cash on December 7, 2018 to shareowners of
record at the close of business on November 27, 2018. Cott intends to pay a regular quarterly dividend on its common shares subject to, among other things, the best interests of its shareowners, Cott’s results of continuing operations, cash balances and future cash requirements, financial condition, statutory regulations and covenants set forth in the ABL facility and indentures governing our outstanding notes as well as other factors that the Board of Directors may deem relevant from time to time.
Critical Accounting Policies
Our critical accounting policies require management to make estimates and assumptions that affect the reported amounts in the Consolidated Financial Statements and the accompanying notes. These estimates are based on historical experience, the advice of external experts or on other assumptions management believes to be reasonable. Where actual amounts differ from estimates, revisions are included in the results for the period in which actual amounts become known. Historically, differences between estimates and actual amounts have not had a significant impact on our Consolidated Financial Statements.
Critical accounting policies and estimates used to prepare the Consolidated Financial Statements are discussed with the Audit Committee of our Board of Directors as they are implemented and on an annual basis.
We have no material changes to our Critical Accounting Policies and Estimates disclosure as filed in our 2017 Annual Report.
Recent Accounting Pronouncements
See Note 1 to the Consolidated Financial Statements for a discussion of recent accounting guidance.
47
Item 3. Quantitative and Qualitative Disclosures about Market Risk
In the ordinary course of business, we are exposed to foreign currency, interest rate and commodity price risks. We hedge firm commitments or anticipated transactions and do not enter into derivatives for speculative purposes. We do not hold financial instruments for trading purposes. We have no material changes to our Quantitative and Qualitative Disclosures about Market Risk as filed in our 2017 Annual Report.
Item 4. Controls and Procedures
Disclosure Controls and Procedures
The Company maintains disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The Company’s management, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of September 29, 2018. Based upon this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of September 29, 2018, the Company’s disclosure controls and procedures are functioning effectively to ensure that information required to be disclosed by the Company in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
In addition, our management carried out an evaluation, as required by Rule 13a-15(d) of the Exchange Act, with the participation of our Chief Executive Officer and our Chief Financial Officer, of changes in our internal control over financial reporting. Based on this evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that there have been no changes in our internal control over financial reporting during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
48
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Reference is made to the legal proceedings described in our 2017 Annual Report and our Quarterly Report on Form 10-Q for the quarter ended June 30, 2018.
Item 1A. Risk Factors
There has been no material change in our risk factors since December 30, 2017. Please refer to our 2017 Annual Report.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Common Share Repurchase Program
On May 1, 2018, our Board of Directors approved a share repurchase program for up to $50 million of Cott's outstanding common shares over a 12-month period commencing on May 7, 2018. During the third quarter ended September 29, 2018, we repurchased 1,560,736 common shares for approximately $24.0 million through open market transactions.
Total Number of Common Shares Purchased | Average Price Paid per Common Share | Total Number of Common Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number (or Approximate Dollar Value) of Common Shares that May Yet Be Purchased Under the Plans or Programs | ||||||||||
July 1 - July 31, 2018 | — | $ | — | — | $ | 34,037,418 | |||||||
August 1 - August 31, 2018 | 1,202,704 | $ | 15.49 | 1,202,704 | $ | 15,454,541 | |||||||
September 1 - September 30, 2018 | 358,032 | $ | 15.30 | 358,032 | $ | 10,000,143 | |||||||
Total | 1,560,736 | 1,560,736 | |||||||||||
Tax Withholdings
The following table contains information about common shares that we withheld from delivering to employees during the third quarter of 2018 to satisfy their respective tax obligations related to share-based awards.
Total Number of Common Shares Purchased | Average Price Paid per Common Share | Total Number of Common Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number (or Approximate Dollar Value) of Common Shares that May Yet Be Purchased Under the Plans or Programs | |||||||
July 1 - July 31, 2018 | — | $ | — | N/A | N/A | |||||
August 1 - August 31, 2018 | 13,688 | $ | 15.49 | N/A | N/A | |||||
September 1 - September 29, 2018 | — | $ | — | N/A | N/A | |||||
Total | 13,688 | |||||||||
49
Item 6. Exhibits
Incorporated by Reference | Filed Herewith | |||||||
Exhibit No. | Description of Exhibit | Form | Exhibit | Filing Date | File No. | |||
3.1 | 8-A | 3.1 | 5/4/2018 | 001-31410 | ||||
3.2 | 8-A | 3.2 | 5/4/2018 | 001-31410 | ||||
10.1 | 8-K | 10.1 | 8/3/2018 | 001-31410 | ||||
10.2 | 8-K | 10.2 | 8/3/2018 | 001-31410 | ||||
10.3 | 8-K | 10.3 | 8/3/2018 | 001-31410 | ||||
31.1 | * | |||||||
31.2 | * | |||||||
32.1 | ||||||||
32.2 | ||||||||
101 | The following financial statements from Cott Corporation’s Quarterly Report on Form 10-Q for the quarter ended September 29, 2018, filed November 8, 2018, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Statements of Operations, (ii) Condensed Consolidated Statements of Comprehensive Income, (iii) Consolidated Balance Sheets, (iv) Consolidated Statements of Cash Flows, (v) Consolidated Statements of Equity, (vi) Notes to the Consolidated Financial Statements. | * | ||||||
50
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
COTT CORPORATION | |
(Registrant) | |
Date: November 8, 2018 | /s/ Jay Wells |
Jay Wells | |
Chief Financial Officer | |
(On behalf of the Company) | |
Date: November 8, 2018 | /s/ Jason Ausher |
Jason Ausher | |
Chief Accounting Officer | |
(Principal Accounting Officer) | |
51