Cott Corporation

EDGAR

175 filing records in this dataset, filed from 2000-03-31 to 2024-11-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

511 million USD

2024-09-28 · USD

Exact inputs and evidence

Operating margin

11.54%

2024-09-28 · %

Exact inputs and evidence
  • Operating Income: 59000000 USD Source
  • Revenue: 511400000 USD Source

Operating cash flow

91 million USD

2024-09-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 91000000 USD Source

Free cash flow

57.2 million USD

2024-09-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 91000000 USD Source
  • Capital Expenditure: 33800000 USD Source
Cash and cash equivalents
667 million USD Source
Exact value

667300000 USD

Long-term debt including current maturities
1.53 billion USD Source
Exact value

1527800000 USD

Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

1.89 billion USD

2023-10-01 – 2024-09-28

Exact inputs and evidence
  • Revenue: 438700000 USD · 2023-10-01 – 2023-12-30 Source
  • Revenue: 452000000 USD · 2023-12-31 – 2024-03-30 Source
  • Revenue: 485000000 USD · 2024-03-31 – 2024-06-29 Source
  • Revenue: 511400000 USD · 2024-06-30 – 2024-09-28 Source

Net income

257 million USD

2023-10-01 – 2024-09-28

Exact inputs and evidence
  • Net income: 238100000 USD · 2023-01-01 – 2023-12-30 Source
  • Net income: 60500000 USD · 2023-01-01 – 2023-09-30 Source
  • Net income: 25000000 USD · 2023-12-31 – 2024-03-30 Source
  • Net income: 16000000 USD · 2024-03-31 – 2024-06-29 Source
  • Net income: 38600000 USD · 2024-06-30 – 2024-09-28 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-11-07.

Financial data available through: 2023-12-30.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2023-12-30
  • Operating income: 10 of 11 periods available· newest 2023-12-30
  • Net income: 10 of 11 periods available· newest 2023-12-30
  • Operating cash flow: 10 of 11 periods available· newest 2023-12-30
  • Capital expenditure: 10 of 11 periods available· newest 2023-12-30
  • Total assets: 10 of 11 periods available· newest 2023-12-30
  • Total liabilities: 10 of 11 periods available· newest 2023-12-30
  • Current assets: 10 of 11 periods available· newest 2023-12-30
  • Current liabilities: 10 of 11 periods available· newest 2023-12-30
  • Cash and cash equivalents: 10 of 11 periods available· newest 2023-12-30
  • Long-term debt including current maturities: 7 of 11 periods available· newest 2022-12-31
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +4.6%

    Prior period

    USD 1.69 billion

    –

    Current period

    USD 1.77 billion

    –

    Exact inputs and evidence

    1771800000 − 1693200000 = 78600000 USD

    1693200000 USD · 2022-01-02 – 2022-12-31

    Inspect prior input Prior source

    1771800000 USD · 2023-01-01 – 2023-12-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +704.4%

    Prior period

    USD 29.6 million

    –

    Current period

    USD 238.1 million

    –

    Exact inputs and evidence

    238100000 − 29600000 = 208500000 USD

    29600000 USD · 2022-01-02 – 2022-12-31

    Inspect prior input Prior source

    238100000 USD · 2023-01-01 – 2023-12-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +21.4%

    Prior period

    USD 238.3 million

    –

    Current period

    USD 289.2 million

    –

    Exact inputs and evidence

    289200000 − 238300000 = 50900000 USD

    238300000 USD · 2022-01-02 – 2022-12-31

    Inspect prior input Prior source

    289200000 USD · 2023-01-01 – 2023-12-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -14.1%

    Prior period

    USD 162.1 million

    –

    Current period

    USD 139.2 million

    –

    Exact inputs and evidence

    139200000 − 162100000 = -22900000 USD

    162100000 USD · 2022-01-02 – 2022-12-31

    Inspect prior input Prior source

    139200000 USD · 2023-01-01 – 2023-12-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2023 2023-01-01 – 2023-12-30

  • Revenue USD 1.77 billion 100% of revenue
  • Operating costs Derived USD 1.61 billion 91% of revenue
  • Operating income USD 163.4 million 9.2% of revenue
  • Tax, interest and other Derived −USD 74.7 million −4.2% of revenue
  • Net income USD 238.1 million 13% of revenue

Cash

  • Operating cash flow USD 289.2 million 16% of revenue
  • Capital expenditure USD 139.2 million 7.9% of revenue
  • Free cash flow Derived USD 150 million 8.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 99%
  • 2015 Net loss: net income was −0.3% of revenue.
  • 2016 Net loss: net income was −4.8% of revenue.
  • 2017 Net loss: net income was −0.1% of revenue.
  • 2018 Net income was higher than operating income, so the split is not drawn.
  • 2019 96%
  • 2020 Operating loss: operating costs were 103% of revenue.
  • 2021 Net loss: net income was −0.2% of revenue.
  • 2022 92%
  • 2023 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2013-12-29 – 2015-01-032102800000 2087100000 Derived 15700000 5700000 Derived 10000000 10000000 Derived
Source
2015 2015-01-04 – 2016-01-021187300000 1169400000 Derived 17900000 21300000 Derived -3400000 61500000 Derived
Source
2016 2016-01-03 – 2016-12-311623200000 1613700000 Derived 9500000 87300000 Derived -77800000 50400000 Derived
Source
2017 2017-01-01 – 2017-12-302269700000 2225800000 Derived 43900000 45300000 Derived -1400000 54700000 Derived
Source
2018 2017-12-31 – 2018-12-291791000000 1748300000 Derived 42700000 -340200000 Derived 382900000 81500000 Derived
Source
2019 2018-12-30 – 2019-12-281795400000 1720400000 Derived 75000000 72100000 Derived 2900000 103900000 Derived
Source
2020 2019-12-29 – 2021-01-021953500000 2005700000 Derived -52200000 79500000 Derived -131700000 79600000 Derived
Source
2021 2021-01-03 – 2022-01-011576400000 1473400000 Derived 103000000 106200000 Derived -3200000 96100000 Derived
Source
2022 2022-01-02 – 2022-12-311693200000 1549700000 Derived 143500000 113900000 Derived 29600000 76200000 Derived
Source
2023 2023-01-01 – 2023-12-301771800000 1608400000 Derived 163400000 -74700000 Derived 238100000 150000000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 1.8B 2023
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.5B1.8B1.2B612.8M0.0201420192023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue2102800000
2015Revenue1187300000
2016Revenue1623200000
2017Revenue2269700000
2018Revenue1791000000
2019Revenue1795400000
2020Revenue1953500000
2021Revenue1576400000
2022Revenue1693200000
2023Revenue1771800000

Revenue growth

Change in revenue from the same financial period one year earlier.

4.6% 2023
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.46%22%-2%-26%-50%201420192023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year-43.5%
2016Year over year36.7%
2017Year over year39.8%
2018Year over year-21.1%
2019Year over year0.2%
2020Year over year8.8%
2021Year over year-19.3%
2022Year over year7.4%
2023Year over year4.6%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 9.2% 2023
Net margin 13.4% 2023
Free cash flow margin 8.5% 2023
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.23.6%15.5%7.3%-0.8%-9.0%201420192023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin0.7%
2015Operating margin1.5%
2016Operating margin0.6%
2017Operating margin1.9%
2018Operating margin2.4%
2019Operating margin4.2%
2020Operating margin-2.7%
2021Operating margin6.5%
2022Operating margin8.5%
2023Operating margin9.2%
2014Net margin0.5%
2015Net margin-0.3%
2016Net margin-4.8%
2017Net margin-0.1%
2018Net margin21.4%
2019Net margin0.2%
2020Net margin-6.7%
2021Net margin-0.2%
2022Net margin1.7%
2023Net margin13.4%
2014Free cash flow margin0.5%
2015Free cash flow margin5.2%
2016Free cash flow margin3.1%
2017Free cash flow margin2.4%
2018Free cash flow margin4.6%
2019Free cash flow margin5.8%
2020Free cash flow margin4.1%
2021Free cash flow margin6.1%
2022Free cash flow margin4.5%
2023Free cash flow margin8.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 289.2M 2023
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.312.3M234.3M156.2M78.1M0.0201420192023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow56700000
2015Operating cash flow131100000
2016Operating cash flow145500000
2017Operating cash flow176000000
2018Operating cash flow196300000
2019Operating cash flow205200000
2020Operating cash flow193600000
2021Operating cash flow211300000
2022Operating cash flow238300000
2023Operating cash flow289200000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 150M 2023
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.162.0M121.5M81.0M40.5M0.0201420192023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flow10000000
2015Free cash flow61500000
2016Free cash flow50400000
2017Free cash flow54700000
2018Free cash flow81500000
2019Free cash flow103900000
2020Free cash flow79600000
2021Free cash flow96100000
2022Free cash flow76200000
2023Free cash flow150000000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

59.1% 2023
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.85%63%42%21%0%201420192023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014Liabilities / assets77.3%
2015Liabilities / assets77.6%
2016Liabilities / assets77.8%
2017Liabilities / assets78.4%
2018Liabilities / assets63.1%
2019Liabilities / assets65.6%
2020Liabilities / assets62.6%
2021Liabilities / assets64.5%
2022Liabilities / assets65%
2023Liabilities / assets59.1%

Current assets to current liabilities

Current assets divided by current liabilities.

2.03× 2023
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.19×1.65×1.10×0.55×0.00×201420192023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014Current assets / current liabilities1.08×
2015Current assets / current liabilities1.13×
2016Current assets / current liabilities1.05×
2017Current assets / current liabilities1×
2018Current assets / current liabilities1.13×
2019Current assets / current liabilities1.06×
2020Current assets / current liabilities0.81×
2021Current assets / current liabilities0.72×
2022Current assets / current liabilities0.78×
2023Current assets / current liabilities2.03×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2014 2013-12-29 – 2015-01-03
USD 10 million
Exact value

Exact value: 10000000 USD

2013-12-29 – 2015-01-03: 10000000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 56.7 million
Exact value

Exact value: 56700000 USD

2013-12-29 – 2015-01-03: 56700000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 46.7 million
Exact value

Exact value: 46700000 USD

2013-12-29 – 2015-01-03: 46700000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 10 million
Calculation and evidence

56700000 − 46700000 USD

Exact free cash flow: 10000000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-04 – 2016-01-02
−USD 3.4 million
Exact value

Exact value: -3400000 USD

2015-01-04 – 2016-01-02: -3400000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 131.1 million
Exact value

Exact value: 131100000 USD

2015-01-04 – 2016-01-02: 131100000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 69.6 million
Exact value

Exact value: 69600000 USD

2015-01-04 – 2016-01-02: 69600000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 61.5 million
Calculation and evidence

131100000 − 69600000 USD

Exact free cash flow: 61500000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-03 – 2016-12-31
−USD 77.8 million
Exact value

Exact value: -77800000 USD

2016-01-03 – 2016-12-31: -77800000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 145.5 million
Exact value

Exact value: 145500000 USD

2016-01-03 – 2016-12-31: 145500000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 95.1 million
Exact value

Exact value: 95100000 USD

2016-01-03 – 2016-12-31: 95100000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 50.4 million
Calculation and evidence

145500000 − 95100000 USD

Exact free cash flow: 50400000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-30
−USD 1.4 million
Exact value

Exact value: -1400000 USD

2017-01-01 – 2017-12-30: -1400000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 176 million
Exact value

Exact value: 176000000 USD

2017-01-01 – 2017-12-30: 176000000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 121.3 million
Exact value

Exact value: 121300000 USD

2017-01-01 – 2017-12-30: 121300000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 54.7 million
Calculation and evidence

176000000 − 121300000 USD

Exact free cash flow: 54700000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2017-12-31 – 2018-12-29
USD 382.9 million
Exact value

Exact value: 382900000 USD

2017-12-31 – 2018-12-29: 382900000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 196.3 million
Exact value

Exact value: 196300000 USD

2017-12-31 – 2018-12-29: 196300000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 114.8 million
Exact value

Exact value: 114800000 USD

2017-12-31 – 2018-12-29: 114800000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 81.5 million
Calculation and evidence

196300000 − 114800000 USD

Exact free cash flow: 81500000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2018-12-30 – 2019-12-28
USD 2.9 million
Exact value

Exact value: 2900000 USD

2018-12-30 – 2019-12-28: 2900000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 205.2 million
Exact value

Exact value: 205200000 USD

2018-12-30 – 2019-12-28: 205200000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 101.3 million
Exact value

Exact value: 101300000 USD

2018-12-30 – 2019-12-28: 101300000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 103.9 million
Calculation and evidence

205200000 − 101300000 USD

Exact free cash flow: 103900000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2019-12-29 – 2021-01-02
−USD 131.7 million
Exact value

Exact value: -131700000 USD

2019-12-29 – 2021-01-02: -131700000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 193.6 million
Exact value

Exact value: 193600000 USD

2019-12-29 – 2021-01-02: 193600000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 114 million
Exact value

Exact value: 114000000 USD

2019-12-29 – 2021-01-02: 114000000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 79.6 million
Calculation and evidence

193600000 − 114000000 USD

Exact free cash flow: 79600000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-03 – 2022-01-01
−USD 3.2 million
Exact value

Exact value: -3200000 USD

2021-01-03 – 2022-01-01: -3200000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 211.3 million
Exact value

Exact value: 211300000 USD

2021-01-03 – 2022-01-01: 211300000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 115.2 million
Exact value

Exact value: 115200000 USD

2021-01-03 – 2022-01-01: 115200000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 96.1 million
Calculation and evidence

211300000 − 115200000 USD

Exact free cash flow: 96100000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-02 – 2022-12-31
USD 29.6 million
Exact value

Exact value: 29600000 USD

2022-01-02 – 2022-12-31: 29600000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 238.3 million
Exact value

Exact value: 238300000 USD

2022-01-02 – 2022-12-31: 238300000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 162.1 million
Exact value

Exact value: 162100000 USD

2022-01-02 – 2022-12-31: 162100000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 76.2 million
Calculation and evidence

238300000 − 162100000 USD

Exact free cash flow: 76200000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2023-01-01 – 2023-12-30
USD 238.1 million
Exact value

Exact value: 238100000 USD

2023-01-01 – 2023-12-30: 238100000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 289.2 million
Exact value

Exact value: 289200000 USD

2023-01-01 – 2023-12-30: 289200000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 139.2 million
Exact value

Exact value: 139200000 USD

2023-01-01 – 2023-12-30: 139200000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 150 million
Calculation and evidence

289200000 − 139200000 USD

Exact free cash flow: 150000000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

175 filings · 13,837 latest values · 13,859 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000884713, 884713, COT, PRMW, edgar:884713

Also known as COTT CORP, COTT CORP /CN/, Cott Corporation, PRIMO WATER CORP, Primo Water Corp /CN/, Primo Water Corporation