XML 26 R121.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Information Cash Flows (Details) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 29, 2012
Dec. 31, 2011
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS      
Net cash provided by (used in) operating activities $ 1,168.2 $ 983.7 $ 868.1
Cash flows from investing activities:      
Additions to properties (293.9) [1] (222.3) [1] (235.4) [1]
Acquisition of businesses, net of cash acquired 0 (2,258.3) (41.3)
Payment on discontinued operations 0 (6.8) 0
Change in restricted cash balances 0 0 6.7
Investment in MillerCoors (1,186.5) (1,008.8) (800.1)
Investment in and advances to an unconsolidated affiliate 0 0 (83.2)
Loan repayments 10.6 22.9 22.4
Loan advances (6.8) (9.3) (9.9)
Proceeds from settlements of derivative instruments 0 0 15.4
Net cash provided by (used in) investing activities (277.0) (2,635.1) (338.1)
Cash flows from financing activities:      
Exercise of stock options under equity compensation plans 88.8 34.1 11.6
Excess tax benefits from share-based compensation 7.7 4.9 2.0
Dividends paid (234.6) (232.2) (228.1)
Dividends paid to noncontrolling interest holders (4.1) (5.0) (2.3)
Payments for purchase of treasury stock 0 0 (321.1)
Proceeds from issuance of long-term debt 0 (2,195.4) 0
Debt issuance costs (0.4) (40.3) (2.2)
Payments on long-term debt and capital lease obligations (1,317.0) (226.7) (0.3)
Payments on debt assumed in Acquisition 0 (424.3) 0
Proceeds from short-term borrowings 15.0 16.0 6.8
Net proceeds from (payments on) revolving credit facilities and commercial paper (507.4) (7.8) (2.1)
Proceeds from settlement of derivative instruments 6.6 0 0
Net cash provided by (used in) financing activities (1,059.2) 1,171.4 (665.1)
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents (168.0) (480.0) (135.1)
Effect of foreign exchange rate changes on cash and cash equivalents (13.7) 25.1 (3.6)
Balance at beginning of year 624.0 1,078.9 1,217.6
Balance at end of year 442.3 624.0 1,078.9
Parent Guarantor and 2012 Issuer
     
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS      
Net cash provided by (used in) operating activities 660.9 757.6 253.1
Cash flows from investing activities:      
Additions to properties (11.7) (6.7) (3.7)
Proceeds from sales of properties and other assets 0 0 0
Acquisition of businesses, net of cash acquired   0 0
Payment on discontinued operations   0  
Change in restricted cash balances     0
Investment in MillerCoors 0 0 0
Return of capital from MillerCoors 0 0 0
Investment in and advances to an unconsolidated affiliate     0
Loan repayments 0 0 0
Loan advances 0 0 0
Proceeds from settlements of derivative instruments   0 15.4
Net intercompany investing activity (446.4) (2,853.9) 15.4
Net cash provided by (used in) investing activities (458.1) (2,860.6) 27.1
Cash flows from financing activities:      
Exercise of stock options under equity compensation plans 88.8 34.1 11.6
Excess tax benefits from share-based compensation 7.7 4.9 2.0
Dividends paid (206.5) (203.5) (201.4)
Dividends paid to noncontrolling interest holders 0 0 0
Payments for purchase of treasury stock 0 0 (321.1)
Proceeds from issuance of long-term debt   (2,045.4)  
Debt issuance costs (0.2) (39.2) (2.2)
Payments on long-term debt and capital lease obligations (578.0) (150.0) 0
Payments on debt assumed in Acquisition   0  
Proceeds from short-term borrowings 0 0 0
Payments on short-term borrowings 0 0 0
Net proceeds from (payments on) revolving credit facilities and commercial paper (379.6) 0 0
Payments on settlement of derivative instruments 0 0 0
Proceeds from settlement of derivative instruments 6.6    
Change in overdraft balances and other 0 0 0
Net intercompany financing activity 0 0 0
Net cash provided by (used in) financing activities (302.0) 1,691.7 (511.1)
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents (99.2) (411.3) (230.9)
Effect of foreign exchange rate changes on cash and cash equivalents 0 0 0
Balance at beginning of year 189.8 601.1 832.0
Balance at end of year 90.6 189.8 601.1
Subsidiary Guarantors
     
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS      
Net cash provided by (used in) operating activities 579.2 1,241.6 156.6
Cash flows from investing activities:      
Additions to properties (154.0) (162.8) (207.2)
Proceeds from sales of properties and other assets 45.7 7.9 4.6
Acquisition of businesses, net of cash acquired   0 (30.7)
Payment on discontinued operations   0  
Change in restricted cash balances     0
Investment in MillerCoors (1,186.5) (1,008.8) (800.1)
Return of capital from MillerCoors (1,146.0) (942.4) (782.7)
Investment in and advances to an unconsolidated affiliate     (93.9)
Loan repayments 10.6 22.9 22.4
Loan advances (6.8) (9.3) (9.9)
Proceeds from settlements of derivative instruments   (110.6) 0
Net intercompany investing activity (59.3) (2,621.5) (800.7)
Net cash provided by (used in) investing activities (204.3) (2,939.8) (1,132.8)
Cash flows from financing activities:      
Exercise of stock options under equity compensation plans 0 0 0
Excess tax benefits from share-based compensation 0 0 0
Dividends paid (142.8) (628.6) (1,192.9)
Dividends paid to noncontrolling interest holders 0 0 0
Payments for purchase of treasury stock 0 0 0
Proceeds from issuance of long-term debt   0  
Debt issuance costs 0 0 0
Payments on long-term debt and capital lease obligations (615.1) (44.8) (0.3)
Payments on debt assumed in Acquisition   0  
Proceeds from short-term borrowings 0 0 11.9
Payments on short-term borrowings 0 0 (3.0)
Net proceeds from (payments on) revolving credit facilities and commercial paper 0 0 (2.1)
Payments on settlement of derivative instruments (119.4) (8.2) (104.5)
Proceeds from settlement of derivative instruments 0    
Change in overdraft balances and other 0 0 (10.8)
Net intercompany financing activity 516.9 2,193.1 2,364.0
Net cash provided by (used in) financing activities (360.4) 1,511.5 1,066.5
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents 14.5 (186.7) 90.3
Effect of foreign exchange rate changes on cash and cash equivalents (15.1) 13.5 (17.3)
Balance at beginning of year 249.3 422.5 349.5
Balance at end of year 248.7 249.3 422.5
Subsidiary Non Guarantors
     
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS      
Net cash provided by (used in) operating activities 297.3 (380.1) 1,761.8
Cash flows from investing activities:      
Additions to properties (128.2) (52.8) (24.5)
Proceeds from sales of properties and other assets 7.9 7.8 0
Acquisition of businesses, net of cash acquired   (2,258.3) (10.6)
Payment on discontinued operations   6.8  
Change in restricted cash balances     6.7
Investment in MillerCoors 0 0 0
Return of capital from MillerCoors 0 0 0
Investment in and advances to an unconsolidated affiliate     10.7
Loan repayments 0 0 0
Loan advances 0 0 0
Proceeds from settlements of derivative instruments   0 0
Net intercompany investing activity (70.5) 0 (2,004.5)
Net cash provided by (used in) investing activities (190.8) (2,310.1) (2,022.2)
Cash flows from financing activities:      
Exercise of stock options under equity compensation plans 0 0 0
Excess tax benefits from share-based compensation 0 0 0
Dividends paid (254.5) (35.5) (137.2)
Dividends paid to noncontrolling interest holders (4.1) (5.0) (2.3)
Payments for purchase of treasury stock (0.7) (27.9) 0
Proceeds from issuance of long-term debt   (150.0)  
Debt issuance costs (0.2) (1.1) 0
Payments on long-term debt and capital lease obligations (123.9) (31.9) 0
Payments on debt assumed in Acquisition   (424.3)  
Proceeds from short-term borrowings 15.0 16.0 (5.1)
Payments on short-term borrowings (15.2) (17.2) (15.3)
Net proceeds from (payments on) revolving credit facilities and commercial paper (127.8) (7.8) 0
Payments on settlement of derivative instruments 0 0 0
Proceeds from settlement of derivative instruments 0    
Change in overdraft balances and other 6.7 (105.0) 0
Net intercompany financing activity 59.3 3,282.3 425.8
Net cash provided by (used in) financing activities (189.8) 2,808.2 265.9
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents (83.3) 118.0 5.5
Effect of foreign exchange rate changes on cash and cash equivalents 1.4 11.6 13.7
Balance at beginning of year 184.9 55.3 36.1
Balance at end of year 103.0 184.9 55.3
Eliminations
     
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS      
Net cash provided by (used in) operating activities (369.2) (635.4) (1,303.4)
Cash flows from investing activities:      
Additions to properties 0 0 0
Proceeds from sales of properties and other assets 0 0 0
Acquisition of businesses, net of cash acquired   0 0
Payment on discontinued operations   0  
Change in restricted cash balances     0
Investment in MillerCoors 0 0 0
Return of capital from MillerCoors 0 0 0
Investment in and advances to an unconsolidated affiliate     0
Loan repayments 0 0 0
Loan advances 0 0 0
Proceeds from settlements of derivative instruments   0 0
Net intercompany investing activity 576.2 5,475.4 2,789.8
Net cash provided by (used in) investing activities 576.2 5,475.4 2,789.8
Cash flows from financing activities:      
Exercise of stock options under equity compensation plans 0 0 0
Excess tax benefits from share-based compensation 0 0 0
Dividends paid 369.2 635.4 1,303.4
Dividends paid to noncontrolling interest holders 0 0 0
Payments for purchase of treasury stock 0 0 0
Proceeds from issuance of long-term debt   0  
Debt issuance costs 0 0 0
Payments on long-term debt and capital lease obligations 0 0 0
Payments on debt assumed in Acquisition   0  
Proceeds from short-term borrowings 0 0 0
Payments on short-term borrowings 0 0 0
Net proceeds from (payments on) revolving credit facilities and commercial paper 0 0 0
Payments on settlement of derivative instruments 0 0 0
Proceeds from settlement of derivative instruments 0    
Change in overdraft balances and other 0 0 0
Net intercompany financing activity (576.2) (5,475.4) (2,789.8)
Net cash provided by (used in) financing activities (207.0) (4,840.0) (1,486.4)
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents 0 0 0
Effect of foreign exchange rate changes on cash and cash equivalents 0 0 0
Balance at beginning of year 0 0 0
Balance at end of year 0 0 0
Consolidated
     
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS      
Net cash provided by (used in) operating activities 1,168.2 983.7 868.1
Cash flows from investing activities:      
Additions to properties (293.9) (222.3) (235.4)
Proceeds from sales of properties and other assets 53.6 15.7 4.6
Acquisition of businesses, net of cash acquired   (2,258.3) (41.3)
Payment on discontinued operations   6.8  
Change in restricted cash balances     6.7
Investment in MillerCoors (1,186.5) (1,008.8) (800.1)
Return of capital from MillerCoors (1,146.0) (942.4) (782.7)
Investment in and advances to an unconsolidated affiliate     (83.2)
Loan repayments 10.6 22.9 22.4
Loan advances (6.8) (9.3) (9.9)
Proceeds from settlements of derivative instruments   (110.6) 15.4
Net intercompany investing activity 0 0 0
Net cash provided by (used in) investing activities (277.0) (2,635.1) (338.1)
Cash flows from financing activities:      
Exercise of stock options under equity compensation plans 88.8 34.1 11.6
Excess tax benefits from share-based compensation 7.7 4.9 2.0
Dividends paid (234.6) (232.2) (228.1)
Dividends paid to noncontrolling interest holders (4.1) (5.0) (2.3)
Payments for purchase of treasury stock (0.7) (27.9) (321.1)
Proceeds from issuance of long-term debt   (2,195.4)  
Debt issuance costs (0.4) (40.3) (2.2)
Payments on long-term debt and capital lease obligations (1,317.0) (226.7) (0.3)
Payments on debt assumed in Acquisition   (424.3)  
Proceeds from short-term borrowings 15.0 16.0 6.8
Payments on short-term borrowings (15.2) (17.2) (18.3)
Net proceeds from (payments on) revolving credit facilities and commercial paper (507.4) (7.8) (2.1)
Payments on settlement of derivative instruments (119.4) (8.2) (104.5)
Proceeds from settlement of derivative instruments 6.6    
Change in overdraft balances and other 6.7 (105.0) (10.8)
Net intercompany financing activity 0 0 0
Net cash provided by (used in) financing activities (1,059.2) 1,171.4 (665.1)
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents (168.0) (480.0) (135.1)
Effect of foreign exchange rate changes on cash and cash equivalents (13.7) 25.1 (3.6)
Balance at beginning of year 624.0 1,078.9 1,217.6
Balance at end of year $ 442.3 $ 624.0 $ 1,078.9
[1] Capital expenditures increased in 2013 due to including the results of our Central Europe operations for a full year. Capital expenditures decreased in 2012 as the impact of including the results of our Central Europe operations was more than offset by the decrease due to cycling the 2011 Canada capital spending on the high-speed can line in our Montréal brewery.