XML 25 R80.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Information Income statement (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 28, 2013
Sep. 29, 2012
Sep. 28, 2013
Sep. 29, 2012
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales $ 1,665.4 $ 1,685.8 $ 4,509.9 $ 4,134.8
Excise taxes (494.2) (490.3) (1,332.2) (1,248.5)
Net sales 1,171.2 1,195.5 3,177.7 2,886.3
Cost of goods sold (670.0) (687.0) (1,901.2) (1,705.9)
Gross profit 501.2 508.5 1,276.5 1,180.4
Marketing, general and administrative expenses (307.8) (300.6) (897.4) (853.6)
Special items, net (163.0) (35.9) (165.8) (58.6)
Equity income in MillerCoors 148.3 132.0 438.3 436.5
Operating income (loss) 178.7 304.0 651.6 704.7
Interest income (expense), net (17.8) (54.4) (133.9) (162.8)
Other income (expense), net (5.5) (6.4) (8.5) (78.3)
Income (loss) from continuing operations before income taxes 155.4 243.2 509.2 463.6
Income tax benefit (expense) (32.7) (42.5) (70.3) (85.7)
Net Income (loss) from continuing operations 122.7 200.7 438.9 377.9
Income (loss) from discontinued operations, net of tax 0.9 0.7 1.7 1.6
Net income (loss) including noncontrolling interests 123.6 201.4 440.6 379.5
Add back (less): Loss (net income) attributable to noncontrolling interests   (3.0)   3.5
Net income (loss) attributable to MCBC 121.8 198.4 435.8 383.0
Comprehensive income attributable to MCBC 403.7 461.7 369.3 708.0
Parent Guarantor, 2007 and 2012 Issuer [Member]
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 7.3 7.4 20.8 20.6
Excise taxes 0 0 0 0
Net sales 7.3 7.4 20.8 20.6
Cost of goods sold 0 0 0 0
Gross profit 7.3 7.4 20.8 20.6
Marketing, general and administrative expenses (26.3) (28.3) (91.2) (113.7)
Special items, net (0.2) (0.3) (1.2) (1.4)
Equity income (loss) in subsidiaries 59.1 215.7 414.8 505.9
Equity income in MillerCoors 0 0 0 0
Operating income (loss) 39.9 194.5 343.2 411.4
Interest income (expense), net (24.6) (27.2) (78.3) (82.6)
Other income (expense), net (7.4) 8.8 (6.0) 1.7
Income (loss) from continuing operations before income taxes 7.9 176.1 258.9 330.5
Income tax benefit (expense) 113.9 22.3 176.9 52.5
Net Income (loss) from continuing operations 121.8 198.4 435.8 383.0
Income (loss) from discontinued operations, net of tax 0 0 0 0
Net income (loss) including noncontrolling interests 121.8 198.4 435.8 383.0
Add back (less): Loss (net income) attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to MCBC 121.8 198.4 435.8 383.0
Comprehensive income attributable to MCBC 403.7 461.7 369.3 708.0
Subsidiary Guarantors
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 1,277.3 1,311.1 3,561.0 3,622.7
Excise taxes (401.2) (401.4) (1,096.5) (1,116.1)
Net sales 876.1 909.7 2,464.5 2,506.6
Cost of goods sold (501.7) (516.3) (1,451.1) (1,441.1)
Gross profit 374.4 393.4 1,013.4 1,065.5
Marketing, general and administrative expenses (204.2) (208.2) (570.3) (629.9)
Special items, net (9.1) (7.0) (10.1) (18.2)
Equity income (loss) in subsidiaries (161.9) (79.5) (427.5) (378.6)
Equity income in MillerCoors 148.3 132.0 438.3 436.5
Operating income (loss) 147.5 230.7 443.8 475.3
Interest income (expense), net 91.4 70.8 223.5 209.0
Other income (expense), net (18.6) (17.9) 2.0 (26.8)
Income (loss) from continuing operations before income taxes 220.3 283.6 669.3 657.5
Income tax benefit (expense) (173.4) (66.8) (269.9) (157.3)
Net Income (loss) from continuing operations 46.9 216.8 399.4 500.2
Income (loss) from discontinued operations, net of tax 0 0 0 0
Net income (loss) including noncontrolling interests 46.9 216.8 399.4 500.2
Add back (less): Loss (net income) attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to MCBC 46.9 216.8 399.4 500.2
Comprehensive income attributable to MCBC 317.0 449.2 377.0 794.2
Subsidiary Non-Guarantors
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 451.3 428.4 1,098.3 651.0
Excise taxes (93.0) (88.9) (235.7) (132.4)
Net sales 358.3 339.5 862.6 518.6
Cost of goods sold (210.2) (222.2) (576.2) (397.4)
Gross profit 148.1 117.3 286.4 121.2
Marketing, general and administrative expenses (105.9) (73.7) (280.0) (136.9)
Special items, net (153.7) (28.6) (154.5) (39.0)
Equity income (loss) in subsidiaries 115.1 126.4 308.6 276.1
Equity income in MillerCoors 0 0 0 0
Operating income (loss) 3.6 141.4 160.5 221.4
Interest income (expense), net (84.6) (98.0) (279.1) (289.2)
Other income (expense), net 20.5 2.7 (4.5) (53.2)
Income (loss) from continuing operations before income taxes (60.5) 46.1 (123.1) (121.0)
Income tax benefit (expense) 26.8 2.0 22.7 19.1
Net Income (loss) from continuing operations (33.7) 48.1 (100.4) (101.9)
Income (loss) from discontinued operations, net of tax 0.9 0.7 1.7 1.6
Net income (loss) including noncontrolling interests (32.8) 48.8 (98.7) (100.3)
Add back (less): Loss (net income) attributable to noncontrolling interests (1.8) (3.0) (4.8) 3.5
Net income (loss) attributable to MCBC (34.6) 45.8 (103.5) (96.8)
Comprehensive income attributable to MCBC 106.9 140.3 (56.0) 35.2
Eliminations
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales (70.5) (61.1) (170.2) (159.5)
Excise taxes 0 0 0 0
Net sales (70.5) (61.1) (170.2) (159.5)
Cost of goods sold 41.9 51.5 126.1 132.6
Gross profit (28.6) (9.6) (44.1) (26.9)
Marketing, general and administrative expenses 28.6 9.6 44.1 26.9
Special items, net 0 0 0 0
Equity income (loss) in subsidiaries (12.3) (262.6) (295.9) (403.4)
Equity income in MillerCoors 0 0 0 0
Operating income (loss) (12.3) (262.6) (295.9) (403.4)
Interest income (expense), net 0 0 0 0
Other income (expense), net 0 0 0 0
Income (loss) from continuing operations before income taxes (12.3) (262.6) (295.9) (403.4)
Income tax benefit (expense) 0 0 0 0
Net Income (loss) from continuing operations (12.3) (262.6) (295.9) (403.4)
Income (loss) from discontinued operations, net of tax 0 0 0 0
Net income (loss) including noncontrolling interests (12.3) (262.6) (295.9) (403.4)
Add back (less): Loss (net income) attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to MCBC (12.3) (262.6) (295.9) (403.4)
Comprehensive income attributable to MCBC (423.9) (589.5) (321.0) (829.4)
Consolidated [Member]
       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 1,665.4 1,685.8 4,509.9 4,134.8
Excise taxes (494.2) (490.3) (1,332.2) (1,248.5)
Net sales 1,171.2 1,195.5 3,177.7 2,886.3
Cost of goods sold (670.0) (687.0) (1,901.2) (1,705.9)
Gross profit 501.2 508.5 1,276.5 1,180.4
Marketing, general and administrative expenses (307.8) (300.6) (897.4) (853.6)
Special items, net (163.0) (35.9) (165.8) (58.6)
Equity income (loss) in subsidiaries 0 0 0 0
Equity income in MillerCoors 148.3 132.0 438.3 436.5
Operating income (loss) 178.7 304.0 651.6 704.7
Interest income (expense), net (17.8) (54.4) (133.9) (162.8)
Other income (expense), net (5.5) (6.4) (8.5) (78.3)
Income (loss) from continuing operations before income taxes 155.4 243.2 509.2 463.6
Income tax benefit (expense) (32.7) (42.5) (70.3) (85.7)
Net Income (loss) from continuing operations 122.7 200.7 438.9 377.9
Income (loss) from discontinued operations, net of tax 0.9 0.7 1.7 1.6
Net income (loss) including noncontrolling interests 123.6 201.4 440.6 379.5
Add back (less): Loss (net income) attributable to noncontrolling interests (1.8) (3.0) (4.8) 3.5
Net income (loss) attributable to MCBC 121.8 198.4 435.8 383.0
Comprehensive income attributable to MCBC $ 403.7 $ 461.7 $ 369.3 $ 708.0