XML 25 R77.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor Information Income statement (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 29, 2012
Sep. 24, 2011
Sep. 29, 2012
Sep. 24, 2011
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales $ 1,685.8 $ 1,393.9 $ 4,134.8 $ 3,774.3
Excise taxes (490.3) (439.5) (1,248.5) (1,195.9)
Net sales 1,195.5 954.4 2,886.3 2,578.4
Cost of goods sold (687.0) (550.5) (1,705.9) (1,501.6)
Gross profit 508.5 403.9 1,180.4 1,076.8
Marketing, general and administrative expenses (300.6) (248.2) (853.6) (759.1)
Special items, net (35.9) (0.1) (58.6) (11.1)
Equity income in MillerCoors 132.0 99.4 436.5 372.4
Operating income (loss) 304.0 255.0 704.7 679.0
Interest income (expense), net (54.4) (27.3) (162.8) (81.8)
Other income (expense), net (6.4) (2.3) (78.3) (4.8)
Income (loss) from continuing operations before income taxes 243.2 225.4 463.6 592.4
Income tax benefit (expense) (42.5) (31.1) (85.7) (90.4)
Net Income (loss) from continuing operations 200.7 194.3 377.9 502.0
Income (loss) from discontinued operations, net of tax 0.7 2.7 1.6 1.5
Net income (loss) including noncontrolling interests 201.4 197.0 379.5 503.5
Add back (less): Loss (net income) attributable to noncontrolling interests (3.0) 0.4 3.5 (0.4)
Net income (loss) attributable to MCBC 198.4 197.4 383.0 503.1
Comprehensive income attributable to MCBC 461.7 78.0 708.0 521.5
Parent Guarantor, 2007 and 2012 Issuer [Member]
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 7.4 6.7 20.6 20.5
Excise taxes 0 0 0 0
Net sales 7.4 6.7 20.6 20.5
Cost of goods sold 0 0 0 0
Gross profit 7.4 6.7 20.6 20.5
Marketing, general and administrative expenses (28.3) (24.5) (113.7) (89.0)
Special items, net (0.3) (0.1) (1.4) (0.6)
Equity income (loss) in subsidiaries 215.7 230.8 505.9 639.9
Equity income in MillerCoors 0 0 0 0
Operating income (loss) 194.5 212.9 411.4 570.8
Interest income (expense), net (27.2) (8.4) (82.6) (25.2)
Other income (expense), net 8.8 (0.4) 1.7 0.9
Income (loss) from continuing operations before income taxes 176.1 204.1 330.5 546.5
Income tax benefit (expense) 22.3 (6.7) 52.5 (43.4)
Net Income (loss) from continuing operations 198.4 197.4 383.0 503.1
Income (loss) from discontinued operations, net of tax 0 0 0 0
Net income (loss) including noncontrolling interests 198.4 197.4 383.0 503.1
Add back (less): Loss (net income) attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to MCBC 198.4 197.4 383.0 503.1
Comprehensive income attributable to MCBC 461.7 78.0 708.0 521.5
Subsidiary Guarantors
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 1,311.1 1,367.9 3,622.7 3,708.6
Excise taxes (401.4) (424.0) (1,116.1) (1,160.9)
Net sales 909.7 943.9 2,506.6 2,547.7
Cost of goods sold (516.3) (528.4) (1,441.1) (1,433.5)
Gross profit 393.4 415.5 1,065.5 1,114.2
Marketing, general and administrative expenses (208.2) (212.2) (629.9) (638.1)
Special items, net (7.0) 0.2 (18.2) (10.3)
Equity income (loss) in subsidiaries (79.5) (117.1) (378.6) (344.6)
Equity income in MillerCoors 132.0 99.4 436.5 372.4
Operating income (loss) 230.7 185.8 475.3 493.6
Interest income (expense), net 70.8 70.2 209.0 205.5
Other income (expense), net (17.9) (2.8) (26.8) (7.5)
Income (loss) from continuing operations before income taxes 283.6 253.2 657.5 691.6
Income tax benefit (expense) (66.8) (20.8) (157.3) (50.7)
Net Income (loss) from continuing operations 216.8 232.4 500.2 640.9
Income (loss) from discontinued operations, net of tax 0 0 0 0
Net income (loss) including noncontrolling interests 216.8 232.4 500.2 640.9
Add back (less): Loss (net income) attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to MCBC 216.8 232.4 500.2 640.9
Comprehensive income attributable to MCBC 449.2 64.6 794.2 585.0
Subsidiary Non-Guarantors
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 428.4 78.7 651.0 189.9
Excise taxes (88.9) (15.5) (132.4) (35.0)
Net sales 339.5 63.2 518.6 154.9
Cost of goods sold (222.2) (73.4) (397.4) (190.3)
Gross profit 117.3 (10.2) 121.2 (35.4)
Marketing, general and administrative expenses (73.7) (19.6) (136.9) (54.5)
Special items, net (28.6) (0.1) (39.0) (0.1)
Equity income (loss) in subsidiaries 126.4 152.6 276.1 329.5
Equity income in MillerCoors 0 0 0 0
Operating income (loss) 141.4 122.7 221.4 239.5
Interest income (expense), net (98.0) (89.1) (289.2) (262.1)
Other income (expense), net 2.7 0.9 (53.2) 1.8
Income (loss) from continuing operations before income taxes 46.1 34.5 (121.0) (20.8)
Income tax benefit (expense) 2.0 (3.6) 19.1 3.7
Net Income (loss) from continuing operations 48.1 30.9 (101.9) (17.1)
Income (loss) from discontinued operations, net of tax 0.7 2.7 1.6 1.5
Net income (loss) including noncontrolling interests 48.8 33.6 (100.3) (15.6)
Add back (less): Loss (net income) attributable to noncontrolling interests (3.0) 0.4 3.5 (0.4)
Net income (loss) attributable to MCBC 45.8 34.0 (96.8) (16.0)
Comprehensive income attributable to MCBC 140.3 (16.9) 35.2 9.6
Eliminations
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales (61.1) (59.4) (159.5) (144.7)
Excise taxes 0 0 0 0
Net sales (61.1) (59.4) (159.5) (144.7)
Cost of goods sold 51.5 51.3 132.6 122.2
Gross profit (9.6) (8.1) (26.9) (22.5)
Marketing, general and administrative expenses 9.6 8.1 26.9 22.5
Special items, net 0 (0.1) 0 (0.1)
Equity income (loss) in subsidiaries (262.6) (266.3) (403.4) (624.8)
Equity income in MillerCoors 0 0 0 0
Operating income (loss) (262.6) (266.4) (403.4) (624.9)
Interest income (expense), net 0 0 0 0
Other income (expense), net 0 0 0 0
Income (loss) from continuing operations before income taxes (262.6) (266.4) (403.4) (624.9)
Income tax benefit (expense) 0 0 0 0
Net Income (loss) from continuing operations (262.6) (266.4) (403.4) (624.9)
Income (loss) from discontinued operations, net of tax 0 0 0 0
Net income (loss) including noncontrolling interests (262.6) (266.4) (403.4) (624.9)
Add back (less): Loss (net income) attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to MCBC (262.6) (266.4) (403.4) (624.9)
Comprehensive income attributable to MCBC (589.5) (47.7) (829.4) (594.6)
Consolidated [Member]
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 1,685.8 1,393.9 4,134.8 3,774.3
Excise taxes (490.3) (439.5) (1,248.5) (1,195.9)
Net sales 1,195.5 954.4 2,886.3 2,578.4
Cost of goods sold (687.0) (550.5) (1,705.9) (1,501.6)
Gross profit 508.5 403.9 1,180.4 1,076.8
Marketing, general and administrative expenses (300.6) (248.2) (853.6) (759.1)
Special items, net (35.9) (0.1) (58.6) (11.1)
Equity income (loss) in subsidiaries 0 0 0 0
Equity income in MillerCoors 132.0 99.4 436.5 372.4
Operating income (loss) 304.0 255.0 704.7 679.0
Interest income (expense), net (54.4) (27.3) (162.8) (81.8)
Other income (expense), net (6.4) (2.3) (78.3) (4.8)
Income (loss) from continuing operations before income taxes 243.2 225.4 463.6 592.4
Income tax benefit (expense) (42.5) (31.1) (85.7) (90.4)
Net Income (loss) from continuing operations 200.7 194.3 377.9 502.0
Income (loss) from discontinued operations, net of tax 0.7 2.7 1.6 1.5
Net income (loss) including noncontrolling interests 201.4 197.0 379.5 503.5
Add back (less): Loss (net income) attributable to noncontrolling interests (3.0) 0.4 3.5 (0.4)
Net income (loss) attributable to MCBC 198.4 197.4 383.0 503.1
Comprehensive income attributable to MCBC $ 461.7 $ 78.0 $ 708.0 $ 521.5