XML 54 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2014
Mar. 30, 2013
Cash flows from operating activities:    
Net income (loss) including noncontrolling interests $ 162.9 $ 29.9
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 81.2 80.2
Amortization of debt issuance costs and discounts 1.6 7.3
Share-based compensation 8.3 11.1
Loss (gain) sale or impairment of properties and intangibles 1.2 1.4
Deferred income taxes 0.5 1.3
Equity income in MillerCoors (122.8) (117.4)
Distributions from MillerCoors 122.8 117.4
Equity in net income of other unconsolidated affiliates (4.2) (1.1)
Distributions from other unconsolidated affiliates 11.1 11.7
Excess tax benefits from share-based compensation (2.0) (1.6)
Unrealized (gain) loss on foreign currency fluctuations and derivative instruments, net (1.8) 19.1
Change in current assets and liabilities and other (111.0) (41.8)
Net cash provided by operating activities 149.7 118.4
Cash flows from investing activities:    
(Gain) loss from discontinued operations 1.9 0.9
Additions to properties (65.3) (68.3)
Proceeds from sales of properties and other assets 1.7 3.7
Investment in MillerCoors (354.9) (331.8)
Return of capital from MillerCoors 259.5 222.4
Loan repayments 2.2 2.6
Loan advances (16.7) (2.5)
Net cash used in investing activities (173.5) (173.9)
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 20.2 27.2
Excess tax benefits from share-based compensation 2.0 1.6
Dividends paid (68.2) (58.2)
Payments for purchase of noncontrolling interest (0.2) (0.2)
Payments on long-term debt and capital lease obligations (46.9) 0
Proceeds from short-term borrowings 20.9 5.9
Payments on short-term borrowings (12.5) (13.8)
Payments on settlement of derivative instruments (65.2) 0
Net proceeds from (payments on) revolving credit facilities and commercial paper (41.8) (1.2)
Change in overdraft balances and other 111.5 3.5
Net cash used in financing activities (80.2) (35.2)
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (104.0) (90.7)
Effect of foreign exchange rate changes on cash and cash equivalents (0.7) (21.8)
Balance at beginning of year 442.3 624.0
Balance at end of period 337.6 511.5
Options and Sosars [Member]
   
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans $ 20.2 $ 27.2