XML 81 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 29, 2012
Dec. 31, 2011
Cash flows from operating activities:      
Net income (loss) including noncontrolling interests $ 572.5 $ 439.1 $ 677.1
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 320.5 [1] 272.7 [1] 217.1 [1]
Amortization of debt issuance costs and discounts 20.3 41.7 22.5
Share-based compensation 19.5 14.0 24.7
Loss (gain) on sale or impairment of properties and other assets, net 164.0 46.4 8.6
Excess tax benefits from share-based compensation (7.7) (4.9) (2.0)
Deferred income taxes (17.6) 72.5 38.9
Unrealized (gain) loss on foreign currency fluctuations and derivative instruments, net 8.4 38.0 9.1
Equity income in MillerCoors (539.0) (510.9) (457.9)
Distributions from MillerCoors 539.0 510.9 457.9
Equity in net income of other unconsolidated affiliates (19.1) (15.7) (23.2)
Distributions from other unconsolidated affiliates 13.0 15.2 28.4
Change in current assets and liabilities (net of assets acquired and liabilities assumed in business combinations) and other:      
Receivables 70.4 105.5 (29.0)
Inventories 4.2 54.1 (17.1)
Payables and other current liabilities 178.6 (69.9) (2.6)
Other assets and other liabilities (156.8) (23.5) (82.1)
(Gain) loss from discontinued operations (2.0) (1.5) (2.3)
Net cash provided by operating activities 1,168.2 983.7 868.1
Cash flows from investing activities:      
Additions to properties (293.9) [2] (222.3) [2] (235.4) [2]
Proceeds from sales of properties and other assets 53.6 15.7 4.6
Acquisition of businesses, net of cash acquired 0 (2,258.3) (41.3)
Change in restricted cash balances 0 0 6.7
Payment on discontinued operations 0 (6.8) 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 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
Payments on settlement of derivative instruments 0 (110.6) 0
Net cash 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
Payments for purchase of treasury stock 0 0 (321.1)
Dividends paid (234.6) (232.2) (228.1)
Dividends paid to noncontrolling interest holders (4.1) (5.0) (2.3)
Payments for purchase of noncontrolling interest (0.7) (27.9) 0
Debt issuance costs (0.4) (40.3) (2.2)
Proceeds from issuances of long-term debt 0 2,195.4 0
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
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
Proceeds from settlement of derivative instruments 6.6 0 0
Payments on settlement of derivative instruments (119.4) (8.2) (104.5)
Change in overdraft balances and other 6.7 (105.0) (10.8)
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] Depreciation and amortization amounts do not reflect amortization of bond discounts, fees, or other debt-related items.
[2] 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.