XML 87 R75.htm IDEA: XBRL DOCUMENT v3.4.0.3
Supplemental Guarantor Information Income statement (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales $ 950.8 $ 1,003.2
Excise taxes (293.6) (303.2)
Net sales 657.2 700.0
Cost of goods sold (414.0) (454.8)
Gross profit 243.2 245.2
Marketing, general and administrative expenses (250.9) (240.6)
Special items, net 108.6 (8.6)
Equity income in MillerCoors 142.4 129.3
Operating income (loss) 243.3 125.3
Interest income (expense), net (47.3) (29.2)
Other income (expense), net (15.3) (2.6)
Income (loss) from continuing operations before income taxes 180.7 93.5
Income tax benefit (expense) (20.6) (12.8)
Net Income (loss) from continuing operations 160.1 80.7
Income (loss) from discontinued operations, net of tax (0.5) 1.9
Net income (loss) including noncontrolling interests 159.6 82.6
Net (income) loss attributable to noncontrolling interests (0.8) (1.5)
Net income (loss) attributable to MCBC 158.8 81.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company 415.8 (556.3)
Parent Guarantor and 2012 Issuer [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 6.6 4.9
Excise taxes 0.0 0.0
Net sales 6.6 4.9
Cost of goods sold 0.0 0.0
Gross profit 6.6 4.9
Marketing, general and administrative expenses (47.0) (28.1)
Special items, net 0.0 0.0
Equity income (loss) in subsidiaries 215.8 104.2
Equity income in MillerCoors 0.0 0.0
Operating income (loss) 175.4 81.0
Interest income (expense), net (39.9) (17.2)
Other income (expense), net (18.3) (1.3)
Income (loss) from continuing operations before income taxes 117.2 62.5
Income tax benefit (expense) 41.6 18.6
Net Income (loss) from continuing operations 158.8 81.1
Income (loss) from discontinued operations, net of tax 0.0 0.0
Net income (loss) including noncontrolling interests 158.8 81.1
Net (income) loss attributable to noncontrolling interests 0.0 0.0
Net income (loss) attributable to MCBC 158.8 81.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company   (556.3)
Subsidiary Guarantors [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 761.4 823.8
Excise taxes (245.7) (256.9)
Net sales 515.7 566.9
Cost of goods sold (319.6) (361.3)
Gross profit 196.1 205.6
Marketing, general and administrative expenses (143.4) (153.0)
Special items, net 108.8 (10.6)
Equity income (loss) in subsidiaries (105.5) (92.4)
Equity income in MillerCoors 142.4 129.3
Operating income (loss) 198.4 78.9
Interest income (expense), net 56.2 58.9
Other income (expense), net 3.4 (2.3)
Income (loss) from continuing operations before income taxes 258.0 135.5
Income tax benefit (expense) (87.8) (30.9)
Net Income (loss) from continuing operations 170.2 104.6
Income (loss) from discontinued operations, net of tax 0.0 0.0
Net income (loss) including noncontrolling interests 170.2 104.6
Net (income) loss attributable to noncontrolling interests 0.0 0.0
Net income (loss) attributable to MCBC 170.2 104.6
Comprehensive income (loss) attributable to Molson Coors Brewing Company 403.9 (505.4)
Subsidiary Non Guarantors [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 216.0 207.6
Excise taxes (47.9) (46.3)
Net sales 168.1 161.3
Cost of goods sold (114.2) (116.1)
Gross profit 53.9 45.2
Marketing, general and administrative expenses (73.9) (70.0)
Special items, net (0.2) 2.0
Equity income (loss) in subsidiaries 141.4 23.6
Equity income in MillerCoors 0.0 0.0
Operating income (loss) 121.2 0.8
Interest income (expense), net (63.6) (70.9)
Other income (expense), net (0.4) 1.0
Income (loss) from continuing operations before income taxes 57.2 (69.1)
Income tax benefit (expense) 25.6 (0.5)
Net Income (loss) from continuing operations 82.8 (69.6)
Income (loss) from discontinued operations, net of tax (0.5) 1.9
Net income (loss) including noncontrolling interests 82.3 (67.7)
Net (income) loss attributable to noncontrolling interests (0.8) (1.5)
Net income (loss) attributable to MCBC 81.5 (69.2)
Comprehensive income (loss) attributable to Molson Coors Brewing Company 104.3 (293.8)
Eliminations [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales (33.2) (33.1)
Excise taxes 0.0 0.0
Net sales (33.2) (33.1)
Cost of goods sold 19.8 22.6
Gross profit (13.4) (10.5)
Marketing, general and administrative expenses 13.4 10.5
Special items, net 0.0 0.0
Equity income (loss) in subsidiaries (251.7) (35.4)
Equity income in MillerCoors 0.0 0.0
Operating income (loss) (251.7) (35.4)
Interest income (expense), net 0.0 0.0
Other income (expense), net 0.0 0.0
Income (loss) from continuing operations before income taxes (251.7) (35.4)
Income tax benefit (expense) 0.0 0.0
Net Income (loss) from continuing operations (251.7) (35.4)
Income (loss) from discontinued operations, net of tax 0.0 0.0
Net income (loss) including noncontrolling interests (251.7) (35.4)
Net (income) loss attributable to noncontrolling interests 0.0 0.0
Net income (loss) attributable to MCBC (251.7) (35.4)
Comprehensive income (loss) attributable to Molson Coors Brewing Company (508.2) 799.2
Consolidated [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 950.8 1,003.2
Excise taxes (293.6) (303.2)
Net sales 657.2 700.0
Cost of goods sold (414.0) (454.8)
Gross profit 243.2 245.2
Marketing, general and administrative expenses (250.9) (240.6)
Special items, net 108.6 (8.6)
Equity income (loss) in subsidiaries 0.0 0.0
Equity income in MillerCoors 142.4 129.3
Operating income (loss) 243.3 125.3
Interest income (expense), net (47.3) (29.2)
Other income (expense), net (15.3) (2.6)
Income (loss) from continuing operations before income taxes 180.7 93.5
Income tax benefit (expense) (20.6) (12.8)
Net Income (loss) from continuing operations 160.1 80.7
Income (loss) from discontinued operations, net of tax (0.5) 1.9
Net income (loss) including noncontrolling interests 159.6 82.6
Net (income) loss attributable to noncontrolling interests (0.8) (1.5)
Net income (loss) attributable to MCBC $ 158.8 81.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company   $ (556.3)