XML 47 R72.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Guarantor Information Income statement (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales $ 1,433.0 $ 1,685.9 $ 2,436.2 $ 2,864.2
Excise taxes (427.3) (497.4) (730.5) (859.7)
Net sales 1,005.7 1,188.5 1,705.7 2,004.5
Cost of goods sold (579.9) (683.3) (1,034.7) (1,206.5)
Gross profit 425.8 505.2 671.0 798.0
Marketing, general and administrative expenses (283.3) (327.8) (523.9) (591.7)
Special items, net (33.7) (2.7) (42.3) 49.8
Equity income in MillerCoors 205.5 190.1 334.8 312.9
Operating income (loss) 314.3 364.8 439.6 569.0
Interest income (expense), net (30.6) (36.2) (59.8) (71.6)
Other income (expense), net 6.3 0.7 3.7 1.5
Income (loss) from continuing operations before income taxes 290.0 329.3 383.5 498.9
Income tax benefit (expense) (58.4) (36.4) (71.2) (41.2)
Net Income (loss) from continuing operations 231.6 292.9 312.3 457.7
Income (loss) from discontinued operations, net of tax (0.3) 0.2 1.6 (1.7)
Net income (loss) including noncontrolling interests 231.3 293.1 313.9 456.0
Net (income) loss attributable to noncontrolling interests (2.3) (2.2) (3.8) (1.7)
Net income (loss) attributable to MCBC 229.0 290.9 310.1 454.3
Comprehensive income (loss) attributable to Molson Coors Brewing Company 463.6 453.4 (92.7) 455.3
Parent Guarantor and 2012 Issuer [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 6.1 (3.2) 11.0 4.8
Excise taxes 0.0 0.0 0.0 0.0
Net sales 6.1 (3.2) 11.0 4.8
Cost of goods sold 0.0 0.0 0.0 0.0
Gross profit 6.1 (3.2) 11.0 4.8
Marketing, general and administrative expenses (30.3) (29.6) (58.4) (60.8)
Special items, net 0.0 (0.3) 0.0 (0.3)
Equity income (loss) in subsidiaries 184.0 296.0 288.2 497.4
Equity income in MillerCoors 0.0 0.0 0.0 0.0
Operating income (loss) 159.8 262.9 240.8 441.1
Interest income (expense), net (15.9) (22.4) (33.1) (43.8)
Other income (expense), net 0.3 2.1 (1.0) 2.4
Income (loss) from continuing operations before income taxes 144.2 242.6 206.7 399.7
Income tax benefit (expense) 84.8 48.3 103.4 54.6
Net Income (loss) from continuing operations 229.0 290.9 310.1 454.3
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests 229.0 290.9 310.1 454.3
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC 229.0 290.9 310.1 454.3
Comprehensive income (loss) attributable to Molson Coors Brewing Company 463.6 453.4 (92.7) 455.3
Subsidiary Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 1,082.6 1,262.5 1,906.4 2,213.3
Excise taxes (348.5) (405.2) (605.4) (710.1)
Net sales 734.1 857.3 1,301.0 1,503.2
Cost of goods sold (437.8) (520.8) (799.1) (925.5)
Gross profit 296.3 336.5 501.9 577.7
Marketing, general and administrative expenses (176.5) (193.7) (329.5) (367.5)
Special items, net 1.7 (0.6) (8.9) (11.3)
Equity income (loss) in subsidiaries (67.7) 60.0 (160.1) 26.3
Equity income in MillerCoors 205.5 190.1 334.8 312.9
Operating income (loss) 259.3 392.3 338.2 538.1
Interest income (expense), net 61.2 73.9 120.1 149.7
Other income (expense), net 3.6 1.2 1.3 3.2
Income (loss) from continuing operations before income taxes 324.1 467.4 459.6 691.0
Income tax benefit (expense) (141.2) (117.1) (172.1) (132.4)
Net Income (loss) from continuing operations 182.9 350.3 287.5 558.6
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests 182.9 350.3 287.5 558.6
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC 182.9 350.3 287.5 558.6
Comprehensive income (loss) attributable to Molson Coors Brewing Company 417.9 508.5 (87.5) 602.5
Subsidiary Non Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 351.4 415.0 559.0 674.0
Excise taxes (78.8) (92.2) (125.1) (149.6)
Net sales 272.6 322.8 433.9 524.4
Cost of goods sold (137.8) (147.2) (253.9) (290.0)
Gross profit 134.8 175.6 180.0 234.4
Marketing, general and administrative expenses (87.9) (108.2) (157.9) (182.3)
Special items, net (35.4) (1.8) (33.4) 61.4
Equity income (loss) in subsidiaries 160.5 99.0 184.1 120.2
Equity income in MillerCoors 0.0 0.0 0.0 0.0
Operating income (loss) 172.0 164.6 172.8 233.7
Interest income (expense), net (75.9) (87.7) (146.8) (177.5)
Other income (expense), net 2.4 (2.6) 3.4 (4.1)
Income (loss) from continuing operations before income taxes 98.5 74.3 29.4 52.1
Income tax benefit (expense) (2.0) 32.4 (2.5) 36.6
Net Income (loss) from continuing operations 96.5 106.7 26.9 88.7
Income (loss) from discontinued operations, net of tax (0.3) 0.2 1.6 (1.7)
Net income (loss) including noncontrolling interests 96.2 106.9 28.5 87.0
Net (income) loss attributable to noncontrolling interests (2.3) (2.2) (3.8) (1.7)
Net income (loss) attributable to MCBC 93.9 104.7 24.7 85.3
Comprehensive income (loss) attributable to Molson Coors Brewing Company 242.2 156.0 (51.6) 134.1
Eliminations [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales (7.1) 11.6 (40.2) (27.9)
Excise taxes 0.0 0.0 0.0 0.0
Net sales (7.1) 11.6 (40.2) (27.9)
Cost of goods sold (4.3) (15.3) 18.3 9.0
Gross profit (11.4) (3.7) (21.9) (18.9)
Marketing, general and administrative expenses 11.4 3.7 21.9 18.9
Special items, net 0.0 0.0 0.0 0.0
Equity income (loss) in subsidiaries (276.8) (455.0) (312.2) (643.9)
Equity income in MillerCoors 0.0 0.0 0.0 0.0
Operating income (loss) (276.8) (455.0) (312.2) (643.9)
Interest income (expense), net 0.0 0.0 0.0 0.0
Other income (expense), net 0.0 0.0 0.0 0.0
Income (loss) from continuing operations before income taxes (276.8) (455.0) (312.2) (643.9)
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Net Income (loss) from continuing operations (276.8) (455.0) (312.2) (643.9)
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests (276.8) (455.0) (312.2) (643.9)
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC (276.8) (455.0) (312.2) (643.9)
Comprehensive income (loss) attributable to Molson Coors Brewing Company (660.1) (664.5) 139.1 (736.6)
Consolidated [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 1,433.0 1,685.9 2,436.2 2,864.2
Excise taxes (427.3) (497.4) (730.5) (859.7)
Net sales 1,005.7 1,188.5 1,705.7 2,004.5
Cost of goods sold (579.9) (683.3) (1,034.7) (1,206.5)
Gross profit 425.8 505.2 671.0 798.0
Marketing, general and administrative expenses (283.3) (327.8) (523.9) (591.7)
Special items, net (33.7) (2.7) (42.3) 49.8
Equity income (loss) in subsidiaries 0.0 0.0 0.0 0.0
Equity income in MillerCoors 205.5 190.1 334.8 312.9
Operating income (loss) 314.3 364.8 439.6 569.0
Interest income (expense), net (30.6) (36.2) (59.8) (71.6)
Other income (expense), net 6.3 0.7 3.7 1.5
Income (loss) from continuing operations before income taxes 290.0 329.3 383.5 498.9
Income tax benefit (expense) (58.4) (36.4) (71.2) (41.2)
Net Income (loss) from continuing operations 231.6 292.9 312.3 457.7
Income (loss) from discontinued operations, net of tax (0.3) 0.2 1.6 (1.7)
Net income (loss) including noncontrolling interests 231.3 293.1 313.9 456.0
Net (income) loss attributable to noncontrolling interests (2.3) (2.2) (3.8) (1.7)
Net income (loss) attributable to MCBC 229.0 290.9 310.1 454.3
Comprehensive income (loss) attributable to Molson Coors Brewing Company $ 463.6 $ 453.4 $ (92.7) $ 455.3