XML 90 R74.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Guarantor Information Income statement (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales $ 1,454.3 $ 1,650.0 $ 3,890.5 $ 4,514.2
Excise taxes (436.9) (482.0) (1,167.4) (1,341.7)
Net sales 1,017.4 1,168.0 2,723.1 3,172.5
Cost of goods sold (585.9) (666.6) (1,620.6) (1,873.1)
Gross profit 431.5 501.4 1,102.5 1,299.4
Marketing, general and administrative expenses (265.2) (289.6) (789.1) (881.3)
Special items, net (293.5) (367.6) (335.8) (317.8)
Equity income in MillerCoors 135.3 158.9 470.1 471.8
Operating income (loss) 8.1 3.1 447.7 572.1
Interest income (expense), net (26.8) (31.3) (86.6) (102.9)
Other income (expense), net 3.7 (5.0) 7.4 (3.5)
Income (loss) from continuing operations before income taxes (15.0) (33.2) 368.5 465.7
Income tax benefit (expense) 27.3 (0.7) (43.9) (41.9)
Net Income (loss) from continuing operations 12.3 (33.9) 324.6 423.8
Income (loss) from discontinued operations, net of tax 2.9 1.3 4.5 (0.4)
Net income (loss) including noncontrolling interests 15.2 (32.6) 329.1 423.4
Net (income) loss attributable to noncontrolling interests 1.4 (1.8) (2.4) (3.5)
Net income (loss) attributable to MCBC 16.6 (34.4) 326.7 419.9
Comprehensive income (loss) attributable to Molson Coors Brewing Company (239.4) (515.9) (332.1) (60.6)
Parent Guarantor and 2012 Issuer [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 4.9 6.5 15.9 11.3
Excise taxes 0.0 0.0 0.0 0.0
Net sales 4.9 6.5 15.9 11.3
Cost of goods sold 0.0 0.0 0.0 0.0
Gross profit 4.9 6.5 15.9 11.3
Marketing, general and administrative expenses (28.9) (27.9) (87.3) (88.7)
Special items, net 0.0 0.0 0.0 (0.3)
Equity income (loss) in subsidiaries 96.6 4.3 384.8 501.7
Equity income in MillerCoors 0.0 0.0 0.0 0.0
Operating income (loss) 72.6 (17.1) 313.4 424.0
Interest income (expense), net (16.1) (17.2) (49.2) (61.0)
Other income (expense), net (0.1) (1.1) (1.1) 1.3
Income (loss) from continuing operations before income taxes 56.4 (35.4) 263.1 364.3
Income tax benefit (expense) (39.8) 1.0 63.6 55.6
Net Income (loss) from continuing operations 16.6 (34.4) 326.7 419.9
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests 16.6 (34.4) 326.7 419.9
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC 16.6 (34.4) 326.7 419.9
Comprehensive income (loss) attributable to Molson Coors Brewing Company   (515.9)   (60.6)
Subsidiary Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 1,109.9 1,290.6 3,016.3 3,503.9
Excise taxes (354.3) (394.1) (959.7) (1,104.2)
Net sales 755.6 896.5 2,056.6 2,399.7
Cost of goods sold (439.5) (505.9) (1,238.6) (1,431.4)
Gross profit 316.1 390.6 818.0 968.3
Marketing, general and administrative expenses (169.7) (196.5) (499.2) (564.0)
Special items, net (17.9) (11.1) (26.9) (22.4)
Equity income (loss) in subsidiaries (294.3) (405.0) (454.4) (378.7)
Equity income in MillerCoors 135.3 158.9 470.1 471.8
Operating income (loss) (30.5) (63.1) 307.6 475.0
Interest income (expense), net 56.7 74.2 176.8 223.9
Other income (expense), net 3.2 (2.9) 4.5 0.3
Income (loss) from continuing operations before income taxes 29.4 8.2 488.9 699.2
Income tax benefit (expense) 66.2 (2.3) (105.9) (134.7)
Net Income (loss) from continuing operations 95.6 5.9 383.0 564.5
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests 95.6 5.9 383.0 564.5
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC 95.6 5.9 383.0 564.5
Comprehensive income (loss) attributable to Molson Coors Brewing Company (134.2) (477.7) (221.7) 124.8
Subsidiary Non Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 378.2 407.8 937.2 1,081.8
Excise taxes (82.6) (87.9) (207.7) (237.5)
Net sales 295.6 319.9 729.5 844.3
Cost of goods sold (172.4) (200.4) (426.3) (490.4)
Gross profit 123.2 119.5 303.2 353.9
Marketing, general and administrative expenses (79.3) (80.4) (237.2) (262.7)
Special items, net (275.6) (356.5) (308.9) (295.1)
Equity income (loss) in subsidiaries 73.1 141.5 257.2 261.7
Equity income in MillerCoors 0.0 0.0 0.0 0.0
Operating income (loss) (158.6) (175.9) 14.3 57.8
Interest income (expense), net (67.4) (88.3) (214.2) (265.8)
Other income (expense), net 0.6 (1.0) 4.0 (5.1)
Income (loss) from continuing operations before income taxes (225.4) (265.2) (195.9) (213.1)
Income tax benefit (expense) 0.9 0.6 (1.6) 37.2
Net Income (loss) from continuing operations (224.5) (264.6) (197.5) (175.9)
Income (loss) from discontinued operations, net of tax 2.9 1.3 4.5 (0.4)
Net income (loss) including noncontrolling interests (221.6) (263.3) (193.0) (176.3)
Net (income) loss attributable to noncontrolling interests 1.4 (1.8) (2.4) (3.5)
Net income (loss) attributable to MCBC (220.2) (265.1) (195.4) (179.8)
Comprehensive income (loss) attributable to Molson Coors Brewing Company (286.1) (481.0) (337.6) (346.9)
Eliminations [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales (38.7) (54.9) (78.9) (82.8)
Excise taxes 0.0 0.0 0.0 0.0
Net sales (38.7) (54.9) (78.9) (82.8)
Cost of goods sold 26.0 39.7 44.3 48.7
Gross profit (12.7) (15.2) (34.6) (34.1)
Marketing, general and administrative expenses 12.7 15.2 34.6 34.1
Special items, net 0.0 0.0 0.0 0.0
Equity income (loss) in subsidiaries 124.6 259.2 (187.6) (384.7)
Equity income in MillerCoors 0.0 0.0 0.0 0.0
Operating income (loss) 124.6 259.2 (187.6) (384.7)
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 124.6 259.2 (187.6) (384.7)
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Net Income (loss) from continuing operations 124.6 259.2 (187.6) (384.7)
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests 124.6 259.2 (187.6) (384.7)
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC 124.6 259.2 (187.6) (384.7)
Comprehensive income (loss) attributable to Molson Coors Brewing Company 420.3 958.7 559.3 222.1
Consolidated [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 1,454.3 1,650.0 3,890.5 4,514.2
Excise taxes (436.9) (482.0) (1,167.4) (1,341.7)
Net sales 1,017.4 1,168.0 2,723.1 3,172.5
Cost of goods sold (585.9) (666.6) (1,620.6) (1,873.1)
Gross profit 431.5 501.4 1,102.5 1,299.4
Marketing, general and administrative expenses (265.2) (289.6) (789.1) (881.3)
Special items, net (293.5) (367.6) (335.8) (317.8)
Equity income (loss) in subsidiaries 0.0 0.0 0.0 0.0
Equity income in MillerCoors 135.3 158.9 470.1 471.8
Operating income (loss) 8.1 3.1 447.7 572.1
Interest income (expense), net (26.8) (31.3) (86.6) (102.9)
Other income (expense), net 3.7 (5.0) 7.4 (3.5)
Income (loss) from continuing operations before income taxes (15.0) (33.2) 368.5 465.7
Income tax benefit (expense) 27.3 (0.7) (43.9) (41.9)
Net Income (loss) from continuing operations 12.3 (33.9) 324.6 423.8
Income (loss) from discontinued operations, net of tax 2.9 1.3 4.5 (0.4)
Net income (loss) including noncontrolling interests 15.2 (32.6) 329.1 423.4
Net (income) loss attributable to noncontrolling interests 1.4 (1.8) (2.4) (3.5)
Net income (loss) attributable to MCBC $ 16.6 (34.4) $ 326.7 419.9
Comprehensive income (loss) attributable to Molson Coors Brewing Company   $ (515.9)   $ (60.6)