XML 32 R75.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor Information Income statement (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 30, 2013
Mar. 31, 2012
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales $ 1,184.8 $ 1,008.1
Excise taxes (356.3) (316.7)
Net sales 828.5 691.4
Cost of goods sold (547.1) (438.8)
Gross profit 281.4 252.6
Marketing, general and administrative expenses (285.3) (248.2)
Special items, net (1.5) (1.5)
Equity income in MillerCoors 117.4 118.9
Operating income (loss) 112.0 121.8
Interest income (expense), net (74.9) (23.8)
Other income (expense), net 4.3 (1.4)
Income (loss) from continuing operations before income taxes 41.4 96.6
Income tax benefit (expense) (3.5) (17.3)
Net Income (loss) from continuing operations 37.9 79.3
Income (loss) from discontinued operations, net of tax (0.9) 0.1
Net income (loss) including noncontrolling interests 37.0 79.4
Add back (less): Loss (net income) attributable to noncontrolling interests   0.1
Net income (loss) attributable to MCBC 35.6 79.5
Comprehensive income attributable to MCBC (206.2) 190.6
Parent Guarantor, 2007 and 2012 Issuer [Member]
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 3.9 5.5
Excise taxes 0 0
Net sales 3.9 5.5
Cost of goods sold 0 0
Gross profit 3.9 5.5
Marketing, general and administrative expenses (37.1) (34.5)
Special items, net (0.3) (1.1)
Equity income (loss) in subsidiaries 103.5 85.0
Equity income in MillerCoors 0 0
Operating income (loss) 70.0 54.9
Interest income (expense), net (26.0) 0
Other income (expense), net (13.6) 12.0
Income (loss) from continuing operations before income taxes 30.4 66.9
Income tax benefit (expense) 5.2 12.6
Net Income (loss) from continuing operations 35.6 79.5
Income (loss) from discontinued operations, net of tax 0 0
Net income (loss) including noncontrolling interests 35.6 79.5
Add back (less): Loss (net income) attributable to noncontrolling interests 0 0
Net income (loss) attributable to MCBC 35.6 79.5
Comprehensive income attributable to MCBC (206.2) 190.6
Subsidiary Guarantors
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 972.8 982.7
Excise taxes (303.8) (303.9)
Net sales 669.0 678.8
Cost of goods sold (427.7) (416.6)
Gross profit 241.3 262.2
Marketing, general and administrative expenses (179.0) (202.0)
Special items, net (0.8) (0.4)
Equity income (loss) in subsidiaries (146.4) (117.6)
Equity income in MillerCoors 117.4 118.9
Operating income (loss) 32.5 61.1
Interest income (expense), net 48.1 74.1
Other income (expense), net 30.8 (12.6)
Income (loss) from continuing operations before income taxes 111.4 122.6
Income tax benefit (expense) (8.0) (37.7)
Net Income (loss) from continuing operations 103.4 84.9
Income (loss) from discontinued operations, net of tax 0 0
Net income (loss) including noncontrolling interests 103.4 84.9
Add back (less): Loss (net income) attributable to noncontrolling interests 0 0
Net income (loss) attributable to MCBC 103.4 84.9
Comprehensive income attributable to MCBC (119.3) 219.4
Subsidiary Non-Guarantors
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 240.4 59.7
Excise taxes (52.5) (12.8)
Net sales 187.9 46.9
Cost of goods sold (146.7) (54.5)
Gross profit 41.2 (7.6)
Marketing, general and administrative expenses (74.2) (19.2)
Special items, net (0.4) 0
Equity income (loss) in subsidiaries 41.4 26.0
Equity income in MillerCoors 0 0
Operating income (loss) 8.0 (0.8)
Interest income (expense), net (97.0) (97.9)
Other income (expense), net (12.9) (0.8)
Income (loss) from continuing operations before income taxes (101.9) (99.5)
Income tax benefit (expense) (0.7) 7.8
Net Income (loss) from continuing operations (102.6) (91.7)
Income (loss) from discontinued operations, net of tax (0.9) 0.1
Net income (loss) including noncontrolling interests (103.5) (91.6)
Add back (less): Loss (net income) attributable to noncontrolling interests (1.4) 0.1
Net income (loss) attributable to MCBC (104.9) (91.5)
Comprehensive income attributable to MCBC (216.2) (100.6)
Eliminations
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales (32.3) (39.8)
Excise taxes 0 0
Net sales (32.3) (39.8)
Cost of goods sold 27.3 32.3
Gross profit (5.0) (7.5)
Marketing, general and administrative expenses 5.0 7.5
Special items, net 0 0
Equity income (loss) in subsidiaries 1.5 6.6
Equity income in MillerCoors 0 0
Operating income (loss) 1.5 6.6
Interest income (expense), net 0 0
Other income (expense), net 0 0
Income (loss) from continuing operations before income taxes 1.5 6.6
Income tax benefit (expense) 0 0
Net Income (loss) from continuing operations 1.5 6.6
Income (loss) from discontinued operations, net of tax 0 0
Net income (loss) including noncontrolling interests 1.5 6.6
Add back (less): Loss (net income) attributable to noncontrolling interests 0 0
Net income (loss) attributable to MCBC 1.5 6.6
Comprehensive income attributable to MCBC 335.5 (118.8)
Consolidated [Member]
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 1,184.8 1,008.1
Excise taxes (356.3) (316.7)
Net sales 828.5 691.4
Cost of goods sold (547.1) (438.8)
Gross profit 281.4 252.6
Marketing, general and administrative expenses (285.3) (248.2)
Special items, net (1.5) (1.5)
Equity income (loss) in subsidiaries 0 0
Equity income in MillerCoors 117.4 118.9
Operating income (loss) 112.0 121.8
Interest income (expense), net (74.9) (23.8)
Other income (expense), net 4.3 (1.4)
Income (loss) from continuing operations before income taxes 41.4 96.6
Income tax benefit (expense) (3.5) (17.3)
Net Income (loss) from continuing operations 37.9 79.3
Income (loss) from discontinued operations, net of tax (0.9) 0.1
Net income (loss) including noncontrolling interests 37.0 79.4
Add back (less): Loss (net income) attributable to noncontrolling interests (1.4) 0.1
Net income (loss) attributable to MCBC 35.6 79.5
Comprehensive income attributable to MCBC $ (206.2) $ 190.6