XML 88 R84.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor Information Cash Flows (Details) (USD $)
In Millions, unless otherwise specified
6 Months Ended
Jun. 30, 2012
Jun. 25, 2011
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities $ 397.4 $ 271.8
Cash flows from investing activities:    
Additions to properties (81.4) (72.5)
Proceeds from sales of properties and intangible assets 1.3 1.2
Acquisition of businesses, net of cash acquired (2,257.4) (41.3)
Change in restricted cash balance 0 2.7
Investment in MillerCoors (565.7) (470.4)
Proceeds from (payments on) settlement of derivatives 0 15.4
Investment in and advances to an unconsolidated affiliate (3.7) (5.7)
Trade loan repayments from customers 9.5 7.6
Trade loans advanced to customers (4.6) (5.2)
Net cash provided by (used in) investing activities (2,552.7) (191.8)
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 20.8 6.3
Excess tax benefits from share-based compensation 3.5 0.9
Dividends paid (115.9) (112.1)
Dividends paid to noncontrolling interests holders (2.9) (1.5)
Debt issue costs (39.2) (2.2)
Proceeds from issuances of long-term debt 2,195.4 0
Payments on long-term debt and capital lease obligations (44.8) 0
Payments on debt assumed in acquisition (424.3) 0
Payments on short-term borrowings (13.5) (15.3)
Payments on settlement of derivative instruments (4.0) 0
Net (payments) proceeds from revolving credit facilities 3.9 2.6
Net cash provided by (used in) financing activities 1,583.6 (125.3)
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (571.7) (45.3)
Effect of foreign exchange rate changes on cash and cash equivalents 8.8 11.9
Balance at beginning of year 1,078.9 1,217.6
Balance at end of period 516.0 1,184.2
Parent Guarantor, 2007 and 2012 Issuer [Member]
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities 374.8 127.3
Cash flows from investing activities:    
Additions to properties (5.4) (1.6)
Proceeds from sales of properties and intangible assets 0 0
Acquisition of businesses, net of cash acquired 0 0
Change in restricted cash balance   0
Investment in MillerCoors 0 0
Return of capital from MillerCoors 0 0
Proceeds from (payments on) settlement of derivatives 0 15.4
Investment in and advances to an unconsolidated affiliate 0 0
Trade loan repayments from customers 0 0
Trade loans advanced to customers 0 0
Other   0
Net intercompany investing activity (2,811.6) 0.1
Net cash provided by (used in) investing activities (2,817.0) 13.9
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 20.8 6.3
Excess tax benefits from share-based compensation 3.5 0.9
Dividends paid (108.6) (99.1)
Dividends paid to noncontrolling interests holders 0 0
Debt issue costs (39.2) (2.2)
Proceeds from issuances of long-term debt 2,045.4  
Payments on long-term debt and capital lease obligations 0  
Payments on debt assumed in acquisition 0  
Proceeds from short-term borrowings 0 0
Payments on short-term borrowings 0  
Payments on settlement of derivative instruments 0  
Net (payments) proceeds from revolving credit facilities 0 0
Changes in overdraft balances and other 0 0
Net intercompany financing activity 0 0
Net cash provided by (used in) financing activities 1,921.9 (94.1)
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (520.3) 47.1
Effect of foreign exchange rate changes on cash and cash equivalents 0 0
Balance at beginning of year 601.1 832.0
Balance at end of period 80.8 879.1
Subsidiary Guarantors
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities 664.9 (696.5)
Cash flows from investing activities:    
Additions to properties (63.3) (50.0)
Proceeds from sales of properties and intangible assets 1.0 0
Acquisition of businesses, net of cash acquired 0 0
Change in restricted cash balance   0
Investment in MillerCoors (565.7) (470.4)
Return of capital from MillerCoors 459.9 (376.4)
Proceeds from (payments on) settlement of derivatives (110.6) 0
Investment in and advances to an unconsolidated affiliate (2.6) 0
Trade loan repayments from customers 9.5 1.3
Trade loans advanced to customers (4.6) (0.1)
Other   0
Net intercompany investing activity (2,659.9) 2,251.2
Net cash provided by (used in) investing activities (2,936.3) 2,108.4
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 0 0
Excess tax benefits from share-based compensation 0 0
Dividends paid (97.5) 0
Dividends paid to noncontrolling interests holders (2.9) 0
Debt issue costs 0 0
Proceeds from issuances of long-term debt 0  
Payments on long-term debt and capital lease obligations (44.8)  
Payments on debt assumed in acquisition 0  
Proceeds from short-term borrowings 0 0
Payments on short-term borrowings 0  
Payments on settlement of derivative instruments (4.0)  
Net (payments) proceeds from revolving credit facilities 0 0
Changes in overdraft balances and other 0 0
Net intercompany financing activity 2,178.2 (1,497.8)
Net cash provided by (used in) financing activities 2,029.0 (1,497.8)
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (242.4) (85.9)
Effect of foreign exchange rate changes on cash and cash equivalents 6.2 2.5
Balance at beginning of year 422.5 349.5
Balance at end of period 186.3 266.1
Subsidiary Non-Guarantors
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities (547.9) 975.5
Cash flows from investing activities:    
Additions to properties (12.7) (20.9)
Proceeds from sales of properties and intangible assets 0.3 1.2
Acquisition of businesses, net of cash acquired (2,257.4) (41.3)
Change in restricted cash balance   2.7
Investment in MillerCoors 0 0
Return of capital from MillerCoors 0 0
Proceeds from (payments on) settlement of derivatives 0 0
Investment in and advances to an unconsolidated affiliate (1.1) (5.7)
Trade loan repayments from customers 0 6.3
Trade loans advanced to customers 0 (5.1)
Other   0
Net intercompany investing activity 0 1,497.6
Net cash provided by (used in) investing activities (2,270.9) 1,434.8
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 0 0
Excess tax benefits from share-based compensation 0 0
Dividends paid (4.2) (147.5)
Dividends paid to noncontrolling interests holders 0 (1.5)
Debt issue costs 0 0
Proceeds from issuances of long-term debt 150.0  
Payments on long-term debt and capital lease obligations 0  
Payments on debt assumed in acquisition (424.3)  
Proceeds from short-term borrowings 2.5 (8.5)
Payments on short-term borrowings (13.5)  
Payments on settlement of derivative instruments 0  
Net (payments) proceeds from revolving credit facilities 3.9 2.6
Changes in overdraft balances and other 2.1 (10.8)
Net intercompany financing activity 3,293.3 (2,251.1)
Net cash provided by (used in) financing activities 3,009.8 (2,416.8)
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents 191.0 (6.5)
Effect of foreign exchange rate changes on cash and cash equivalents 2.6 9.4
Balance at beginning of year 55.3 36.1
Balance at end of period 248.9 39.0
Eliminations
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities (94.4) (134.5)
Cash flows from investing activities:    
Additions to properties 0 0
Proceeds from sales of properties and intangible assets 0 0
Acquisition of businesses, net of cash acquired 0 0
Change in restricted cash balance   0
Investment in MillerCoors 0 0
Return of capital from MillerCoors 0 0
Proceeds from (payments on) settlement of derivatives 0 0
Investment in and advances to an unconsolidated affiliate 0 0
Trade loan repayments from customers 0 0
Trade loans advanced to customers 0 0
Other   0
Net intercompany investing activity 5,471.5 (3,748.9)
Net cash provided by (used in) investing activities 5,471.5 (3,748.9)
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 0 0
Excess tax benefits from share-based compensation 0 0
Dividends paid 94.4 134.5
Dividends paid to noncontrolling interests holders 0 0
Debt issue costs 0 0
Proceeds from issuances of long-term debt 0  
Payments on long-term debt and capital lease obligations 0  
Payments on debt assumed in acquisition 0  
Proceeds from short-term borrowings 0 0
Payments on short-term borrowings 0  
Payments on settlement of derivative instruments 0  
Net (payments) proceeds from revolving credit facilities 0 0
Changes in overdraft balances and other 0 0
Net intercompany financing activity (5,471.5) 3,748.9
Net cash provided by (used in) financing activities (5,377.1) 3,883.4
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents 0 0
Effect of foreign exchange rate changes on cash and cash equivalents 0 0
Balance at beginning of year 0 0
Balance at end of period 0 0
Consolidated [Member]
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities 397.4 271.8
Cash flows from investing activities:    
Additions to properties (81.4) (72.5)
Proceeds from sales of properties and intangible assets 1.3 1.2
Acquisition of businesses, net of cash acquired (2,257.4) (41.3)
Change in restricted cash balance   2.7
Investment in MillerCoors (565.7) (470.4)
Return of capital from MillerCoors 459.9 (376.4)
Proceeds from (payments on) settlement of derivatives (110.6) 15.4
Investment in and advances to an unconsolidated affiliate (3.7) (5.7)
Trade loan repayments from customers 9.5 7.6
Trade loans advanced to customers (4.6) (5.2)
Other   0
Net intercompany investing activity 0 0
Net cash provided by (used in) investing activities (2,552.7) (191.8)
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 20.8 6.3
Excess tax benefits from share-based compensation 3.5 0.9
Dividends paid (115.9) (112.1)
Dividends paid to noncontrolling interests holders (2.9) (1.5)
Debt issue costs (39.2) (2.2)
Proceeds from issuances of long-term debt 2,195.4  
Payments on long-term debt and capital lease obligations (44.8)  
Payments on debt assumed in acquisition (424.3)  
Proceeds from short-term borrowings 2.5 (8.5)
Payments on short-term borrowings (13.5)  
Payments on settlement of derivative instruments (4.0)  
Net (payments) proceeds from revolving credit facilities 3.9 2.6
Changes in overdraft balances and other 2.1 (10.8)
Net intercompany financing activity 0 0
Net cash provided by (used in) financing activities 1,583.6 (125.3)
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (571.7) (45.3)
Effect of foreign exchange rate changes on cash and cash equivalents 8.8 11.9
Balance at beginning of year 1,078.9 1,217.6
Balance at end of period $ 516.0 $ 1,184.2