XML 82 R74.htm IDEA: XBRL DOCUMENT v3.5.0.1
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 415.8 (556.3)
Subsidiary Guarantors [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 375.9 433.2
Excise taxes (84.0) (94.0)
Net sales 291.9 339.2
Cost of goods sold (163.7) (206.9)
Gross profit 128.2 132.3
Marketing, general and administrative expenses (79.8) (88.6)
Special items, net 109.3 0.0
Equity income (loss) in subsidiaries (113.4) (109.1)
Equity income in MillerCoors 142.4 129.3
Operating income (loss) 186.7 63.9
Interest income (expense), net 69.2 72.7
Other income (expense), net 4.6 (2.4)
Income (loss) from continuing operations before income taxes 260.5 134.2
Income tax benefit (expense) (85.4) (29.5)
Net Income (loss) from continuing operations 175.1 104.7
Income (loss) from discontinued operations, net of tax 0.0 0.0
Net income (loss) including noncontrolling interests 175.1 104.7
Net (income) loss attributable to noncontrolling interests 0.0 0.0
Net income (loss) attributable to MCBC 175.1 104.7
Comprehensive income (loss) attributable to Molson Coors Brewing Company 408.8 (505.4)
Subsidiary Non Guarantors [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 595.3 595.1
Excise taxes (209.6) (209.2)
Net sales 385.7 385.9
Cost of goods sold (270.4) (272.2)
Gross profit 115.3 113.7
Marketing, general and administrative expenses (131.0) (129.6)
Special items, net (0.7) (8.6)
Equity income (loss) in subsidiaries 149.3 40.4
Equity income in MillerCoors 0.0 0.0
Operating income (loss) 132.9 15.9
Interest income (expense), net (76.6) (84.7)
Other income (expense), net (1.6) 1.1
Income (loss) from continuing operations before income taxes 54.7 (67.7)
Income tax benefit (expense) 23.2 (1.9)
Net Income (loss) from continuing operations 77.9 (69.6)
Income (loss) from discontinued operations, net of tax (0.5) 1.9
Net income (loss) including noncontrolling interests 77.4 (67.7)
Net (income) loss attributable to noncontrolling interests (0.8) (1.5)
Net income (loss) attributable to MCBC 76.6 (69.2)
Comprehensive income (loss) attributable to Molson Coors Brewing Company 99.4 (293.7)
Eliminations [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales (27.0) (30.0)
Excise taxes 0.0 0.0
Net sales (27.0) (30.0)
Cost of goods sold 20.1 24.3
Gross profit (6.9) (5.7)
Marketing, general and administrative expenses 6.9 5.7
Special items, net 0.0 0.0
Equity income (loss) in subsidiaries (251.7) (35.5)
Equity income in MillerCoors 0.0 0.0
Operating income (loss) (251.7) (35.5)
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) (35.5)
Income tax benefit (expense) 0.0 0.0
Net Income (loss) from continuing operations (251.7) (35.5)
Income (loss) from discontinued operations, net of tax 0.0 0.0
Net income (loss) including noncontrolling interests (251.7) (35.5)
Net (income) loss attributable to noncontrolling interests 0.0 0.0
Net income (loss) attributable to MCBC (251.7) (35.5)
Comprehensive income (loss) attributable to Molson Coors Brewing Company (508.2) 799.1
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 $ 415.8 $ (556.3)