XML 86 R82.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Information Cash Flows (Details) (USD $)
9 Months Ended
Sep. 28, 2013
Sep. 29, 2012
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities $ 1,030,000,000 $ 840,000,000
Cash flows from investing activities:    
Additions to properties (218,200,000) (143,400,000)
Proceeds from sales of properties and intangible assets 7,500,000 3,000,000
Acquisition of businesses, net of cash acquired 0 2,257,400,000
Payments of Discontinued Operations Related Liabilities 0 6,800,000
Investment in MillerCoors (924,000,000) (826,100,000)
Investment in and advances to an unconsolidated affiliate (2,400,000) (3,400,000)
Trade loan repayments from customers 7,500,000 14,300,000
Trade loans advanced to customers (5,400,000) (7,400,000)
Net cash provided by (used in) investing activities (310,600,000) (2,614,500,000)
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 74,900,000 27,400,000
Excess tax benefits from share-based compensation 6,000,000 4,200,000
Dividends paid (175,700,000) (174,000,000)
Dividends paid to noncontrolling interests holders (1,200,000) (5,000,000)
Payments for purchase of noncontrolling interest (200,000) 0
Debt issuance costs (300,000) (40,300,000)
Proceeds from issuances of long-term debt 0 2,195,400,000
Payments on long-term debt and capital lease obligations (1,316,500,000) (226,700,000)
Payments on debt assumed in Acquisition 0 (424,300,000)
Payments on short-term borrowings (15,100,000) (14,000,000)
Payments on settlement of derivative instruments 66,200,000 4,000,000
Net (payments) proceeds from revolving credit facilities 548,400,000 9,600,000
Net cash provided by (used in) financing activities (924,800,000) 1,257,300,000
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (205,400,000) (517,200,000)
Effect of foreign exchange rate changes on cash and cash equivalents (11,700,000) 24,000,000
Balance at beginning of year 624,000,000 1,078,900,000
Balance at end of period 406,900,000 585,700,000
Parent Guarantor, 2007 and 2012 Issuer [Member]
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities 565,500,000 595,400,000
Cash flows from investing activities:    
Additions to properties (11,900,000) (6,300,000)
Proceeds from sales of properties and intangible assets 0 0
Acquisition of businesses, net of cash acquired   0
Payments of Discontinued Operations Related Liabilities 0  
Investment in MillerCoors 0 0
Return of capital from MillerCoors 0 0
Proceeds from (payments on) settlement of derivatives   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
Net intercompany investing activity (446,300,000) (2,827,400,000)
Net cash provided by (used in) investing activities (458,200,000) (2,833,700,000)
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 74,900,000 27,400,000
Excess tax benefits from share-based compensation 6,000,000 4,200,000
Dividends paid (154,500,000) 152,500,000
Dividends paid to noncontrolling interests holders 0 0
Payments for purchase of noncontrolling interest 0  
Debt issuance costs (200,000) 39,200,000
Proceeds from issuances of long-term debt   2,045,400,000
Payments on long-term debt and capital lease obligations (577,600,000) (150,000,000)
Payments on debt assumed in Acquisition   0
Proceeds from short-term borrowings 0 0
Payments on short-term borrowings 0 0
Payments on settlement of derivative instruments 0 0
Net (payments) proceeds from revolving credit facilities 390,900,000 0
Changes in overdraft balances and other 0 0
Net intercompany financing activity 0 0
Net cash provided by (used in) financing activities (257,900,000) 1,735,300,000
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (150,600,000) (503,000,000)
Effect of foreign exchange rate changes on cash and cash equivalents 0 0
Balance at beginning of year 189,800,000 601,100,000
Balance at end of period 39,200,000 98,100,000
Subsidiary Guarantors
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities 327,200,000 895,600,000
Cash flows from investing activities:    
Additions to properties (103,400,000) (103,800,000)
Proceeds from sales of properties and intangible assets 3,200,000 1,600,000
Acquisition of businesses, net of cash acquired   0
Payments of Discontinued Operations Related Liabilities 0  
Investment in MillerCoors (924,000,000) (826,100,000)
Return of capital from MillerCoors 822,400,000 (723,300,000)
Proceeds from (payments on) settlement of derivatives   (110,600,000)
Investment in and advances to an unconsolidated affiliate 0 (100,000)
Trade loan repayments from customers 7,700,000 14,300,000
Trade loans advanced to customers (5,400,000) (7,400,000)
Net intercompany investing activity 114,900,000 (2,695,000,000)
Net cash provided by (used in) investing activities (84,600,000) (3,003,800,000)
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 (68,000,000) 174,200,000
Dividends paid to noncontrolling interests holders 0 0
Payments for purchase of noncontrolling interest 0  
Debt issuance costs 0 0
Proceeds from issuances of long-term debt   0
Payments on long-term debt and capital lease obligations (615,100,000) (44,800,000)
Payments on debt assumed in Acquisition   0
Proceeds from short-term borrowings 0 0
Payments on short-term borrowings 0 0
Payments on settlement of derivative instruments 66,200,000 4,000,000
Net (payments) proceeds from revolving credit facilities 0 0
Changes in overdraft balances and other 0 0
Net intercompany financing activity 446,300,000 2,184,300,000
Net cash provided by (used in) financing activities (303,000,000) 1,961,300,000
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (60,400,000) (146,900,000)
Effect of foreign exchange rate changes on cash and cash equivalents (15,900,000) 15,700,000
Balance at beginning of year 249,300,000 422,500,000
Balance at end of period 173,000,000 291,300,000
Subsidiary Non-Guarantors
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities 394,000,000 (470,000,000)
Cash flows from investing activities:    
Additions to properties (102,900,000) (33,300,000)
Proceeds from sales of properties and intangible assets 4,300,000 1,400,000
Acquisition of businesses, net of cash acquired   2,257,400,000
Payments of Discontinued Operations Related Liabilities (2,000,000)  
Investment in MillerCoors 0 0
Return of capital from MillerCoors 0 0
Proceeds from (payments on) settlement of derivatives   0
Investment in and advances to an unconsolidated affiliate (2,400,000) (3,300,000)
Trade loan repayments from customers (200,000) 0
Trade loans advanced to customers 0 0
Net intercompany investing activity 0 0
Net cash provided by (used in) investing activities (99,200,000) (2,299,400,000)
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 (209,900,000) 28,300,000
Dividends paid to noncontrolling interests holders (1,200,000) 5,000,000
Payments for purchase of noncontrolling interest (200,000)  
Debt issuance costs (100,000) 1,100,000
Proceeds from issuances of long-term debt   150,000,000
Payments on long-term debt and capital lease obligations (123,800,000) (31,900,000)
Payments on debt assumed in Acquisition   424,300,000
Proceeds from short-term borrowings 19,300,000 14,000,000
Payments on short-term borrowings (15,100,000) 14,000,000
Payments on settlement of derivative instruments 0 0
Net (payments) proceeds from revolving credit facilities 157,500,000 9,600,000
Changes in overdraft balances and other (800,000) (105,000,000)
Net intercompany financing activity (114,900,000) 3,338,100,000
Net cash provided by (used in) financing activities (289,200,000) 2,902,100,000
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents 5,600,000 132,700,000
Effect of foreign exchange rate changes on cash and cash equivalents 4,200,000 8,300,000
Balance at beginning of year 184,900,000 55,300,000
Balance at end of period 194,700,000 196,300,000
Eliminations
   
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS    
Net cash provided by (used in) operating activities (256,700,000) (181,000,000)
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
Payments of Discontinued Operations Related Liabilities 0  
Investment in MillerCoors 0 0
Return of capital from MillerCoors 0 0
Proceeds from (payments on) settlement of derivatives   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
Net intercompany investing activity 331,400,000 5,522,400,000
Net cash provided by (used in) investing activities 331,400,000 5,522,400,000
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 256,700,000 (181,000,000)
Dividends paid to noncontrolling interests holders 0 0
Payments for purchase of noncontrolling interest 0  
Debt issuance costs 0 0
Proceeds from issuances of long-term debt   0
Payments on long-term debt and capital lease obligations 0 0
Payments on debt assumed in Acquisition   0
Proceeds from short-term borrowings 0 0
Payments on short-term borrowings 0 0
Payments on settlement of derivative instruments 0 0
Net (payments) proceeds from revolving credit facilities 0 0
Changes in overdraft balances and other 0 0
Net intercompany financing activity (331,400,000) (5,522,400,000)
Net cash provided by (used in) financing activities (74,700,000) (5,341,400,000)
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 1,030,000,000 840,000,000
Cash flows from investing activities:    
Additions to properties (218,200,000) (143,400,000)
Proceeds from sales of properties and intangible assets 7,500,000 3,000,000
Acquisition of businesses, net of cash acquired   2,257,400,000
Payments of Discontinued Operations Related Liabilities (2,000,000)  
Investment in MillerCoors (924,000,000) (826,100,000)
Return of capital from MillerCoors 822,400,000 (723,300,000)
Proceeds from (payments on) settlement of derivatives   (110,600,000)
Investment in and advances to an unconsolidated affiliate (2,400,000) 3,400,000
Trade loan repayments from customers 7,500,000 14,300,000
Trade loans advanced to customers (5,400,000) (7,400,000)
Net intercompany investing activity 0 0
Net cash provided by (used in) investing activities (310,600,000) (2,614,500,000)
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 74,900,000 27,400,000
Excess tax benefits from share-based compensation 6,000,000 4,200,000
Dividends paid (175,700,000) 174,000,000
Dividends paid to noncontrolling interests holders (1,200,000) 5,000,000
Debt issuance costs (300,000) 40,300,000
Proceeds from issuances of long-term debt   2,195,400,000
Payments on long-term debt and capital lease obligations (1,316,500,000) (226,700,000)
Payments on debt assumed in Acquisition   424,300,000
Proceeds from short-term borrowings 19,300,000 14,000,000
Payments on short-term borrowings (15,100,000) 14,000,000
Payments on settlement of derivative instruments 66,200,000 4,000,000
Net (payments) proceeds from revolving credit facilities 548,400,000 9,600,000
Changes in overdraft balances and other (800,000) (105,000,000)
Net intercompany financing activity 0 0
Net cash provided by (used in) financing activities (924,800,000) 1,257,300,000
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (205,400,000) (517,200,000)
Effect of foreign exchange rate changes on cash and cash equivalents (11,700,000) 24,000,000
Balance at beginning of year 624,000,000 1,078,900,000
Balance at end of period $ 406,900,000 $ 585,700,000