XML 109 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investments (Tables)
6 Months Ended
Jun. 30, 2012
Equity Method Investments and Joint Ventures [Abstract]  
Summarized financial information of MillerCoors
Summarized financial information for MillerCoors is as follows:
Condensed Balance Sheets
 
As of
 
June 30, 2012
 
December 31, 2011
 
(In millions)
Current assets
$
1,040.0

 
$
810.9

Non-current assets
8,839.9

 
8,861.7

Total assets
$
9,879.9

 
$
9,672.6

Current liabilities
$
926.8

 
$
922.7

Non-current liabilities
1,392.3

 
1,471.3

Total liabilities
2,319.1

 
2,394.0

Noncontrolling interests
42.5

 
36.7

Owners' equity
7,518.3

 
7,241.9

Total liabilities and equity
$
9,879.9

 
$
9,672.6

Results of Operations
 
Three Months Ended
 
Six Months Ended
 
June 30, 2012
 
June 30, 2011
 
June 30, 2012
 
June 30, 2011
 
(In millions)
Net sales
$
2,224.0

 
$
2,132.3

 
$
3,983.8

 
$
3,831.4

Cost of goods sold
(1,311.8
)
 
(1,268.8
)
 
(2,381.8
)
 
(2,331.8
)
Gross profit
$
912.2

 
$
863.5

 
$
1,602.0

 
$
1,499.6

Operating income
$
444.4

 
$
406.4

 
$
723.4

 
$
645.1

Net income attributable to MillerCoors
$
438.3

 
$
398.7

 
$
713.6

 
$
633.4

MCBC's proportional share in MillerCoors of net income reported under the equity method
The following represents MCBC's proportional share in net income attributable to MillerCoors reported under the equity method:
 
Thirteen Weeks Ended
 
Twenty-Six Weeks Ended
 
June 30, 2012
 
June 25, 2011
 
June 30, 2012
 
June 25, 2011
 
(In millions, except percentages)
Net income attributable to MillerCoors
$
438.3

 
$
398.7

 
$
713.6

 
$
633.4

MCBC economic interest
42
%
 
42
%
 
42
%
 
42
%
MCBC proportionate share of MillerCoors net income
184.1

 
167.4

 
299.7

 
266.0

Amortization of the difference between MCBC contributed cost basis and proportional share of the underlying equity in net assets of MillerCoors(1)
1.5

 
2.5

 
1.9

 
4.9

Share-based compensation adjustment(2)

 
1.9

 
2.9

 
2.1

Equity income in MillerCoors
$
185.6

 
$
171.8

 
$
304.5

 
$
273.0

(1)
Our net investment in MillerCoors is based on the carrying values of the net assets contributed to the joint venture which is less than our proportional share of underlying equity (42%) of MillerCoors (contributed by both Coors Brewing Company ("CBC") and Miller Brewing Company ("Miller")) by approximately $587 million as of June 30, 2012. This difference, with the exception of goodwill and land, is being amortized as additional equity income over the remaining useful lives of the contributed long-lived amortizing assets. The current basis difference combined with the $35.0 million recorded in 2008 and 2009 related to differences resulting from accounting policy elections must be considered to reconcile MillerCoors equity to our investment in MillerCoors.
(2)
The net adjustment is to record all share-based compensation associated with pre-existing equity awards to be settled in Class B common stock held by former employees now employed by MillerCoors and to eliminate all share-based compensation impacts related to pre-existing SABMiller plc equity awards held by former Miller employees now employed by MillerCoors. As of the end of the second quarter of 2011, the share-based awards granted to former CBC employees now employed by MillerCoors became fully vested. As such, no further adjustments will be recorded related to these awards. We are still recording adjustments to eliminate the impacts related to the pre-existing SABMiller plc equity awards, which represent the amounts recorded in 2012.
Schedules of Consolidated Investments
The following summarizes the assets of our consolidated VIEs, including noncontrolling interests. None of our consolidated VIEs held debt as of June 30, 2012, or December 31, 2011.
 
As of
 
June 30, 2012
 
December 31, 2011
 
Total assets
 
(In millions)
Grolsch
$
16.3

 
$
20.4

Cobra U.K.
$
29.8

 
$
31.6

The following summarizes the results of operations of our consolidated VIEs (including noncontrolling interests).
 
Thirteen Weeks Ended
 
Twenty-Six Weeks Ended
 
June 30, 2012
 
June 25, 2011
 
June 30, 2012
 
June 25, 2011
 
Revenues
 
Pre-tax income
 
Revenues
 
Pre-tax income
 
Revenues
 
Pre-tax income
 
Revenues
 
Pre-tax income
 
(In millions)
Grolsch(1)
$
6.4

 
$
0.9

 
$
7.7

 
$
1.9

 
$
11.6

 
$
1.7

 
$
12.9

 
$
2.6

Cobra U.K.
$
10.8

 
$
1.7

 
$
10.3

 
$
2.1

 
$
19.0

 
$
2.1

 
$
18.6

 
$
3.1

(1)
Substantially all such sales for Grolsch are made to us and as such, are eliminated in consolidation.