XML 87 R76.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Information Income statement (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales $ 1,407.0 $ 1,433.0 $ 2,357.8 $ 2,436.2
Excise taxes (420.8) (427.3) (714.4) (730.5)
Net sales 986.2 1,005.7 1,643.4 1,705.7
Cost of goods sold (562.2) (579.9) (976.2) (1,034.7)
Gross profit 424.0 425.8 667.2 671.0
Marketing, general and administrative expenses (313.6) (283.3) (564.5) (523.9)
Special items, net (34.5) (33.7) 74.1 (42.3)
Equity income in MillerCoors 191.9 205.5 334.3 334.8
Operating income (loss) 267.8 314.3 511.1 439.6
Interest income (expense), net (40.5) (30.6) (87.8) (59.8)
Other income (expense), net (30.4) 6.3 (45.7) 3.7
Income (loss) from continuing operations before income taxes 196.9 290.0 377.6 383.5
Income tax benefit (expense) (21.2) (58.4) (41.8) (71.2)
Net Income (loss) from continuing operations 175.7 231.6 335.8 312.3
Income (loss) from discontinued operations, net of tax (1.8) (0.3) (2.3) 1.6
Net income (loss) including noncontrolling interests 173.9 231.3 333.5 313.9
Net (income) loss attributable to noncontrolling interests (1.6) (2.3) (2.4) (3.8)
Net income (loss) attributable to MCBC 172.3 229.0 331.1 310.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company 36.3 463.6 452.1 (92.7)
Parent Guarantor and 2012 Issuer [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 6.9 6.1 13.5 11.0
Excise taxes 0.0 0.0 0.0 0.0
Net sales 6.9 6.1 13.5 11.0
Cost of goods sold 0.0 0.0 0.0 0.0
Gross profit 6.9 6.1 13.5 11.0
Marketing, general and administrative expenses (51.1) (30.3) (98.1) (58.4)
Special items, net 0.0 0.0 0.0 0.0
Equity income (loss) in subsidiaries 228.5 184.0 444.3 288.2
Equity income in MillerCoors 0.0 0.0 0.0 0.0
Operating income (loss) 184.3 159.8 359.7 240.8
Interest income (expense), net (32.8) (15.9) (72.7) (33.1)
Other income (expense), net (22.0) 0.3 (40.3) (1.0)
Income (loss) from continuing operations before income taxes 129.5 144.2 246.7 206.7
Income tax benefit (expense) 42.8 84.8 84.4 103.4
Net Income (loss) from continuing operations 172.3 229.0 331.1 310.1
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests 172.3 229.0 331.1 310.1
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC 172.3 229.0 331.1 310.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company   463.6   (92.7)
Subsidiary Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 590.1 579.0 966.0 1,012.2
Excise taxes (131.8) (137.0) (215.8) (231.0)
Net sales 458.3 442.0 750.2 781.2
Cost of goods sold (242.9) (246.0) (406.6) (452.9)
Gross profit 215.4 196.0 343.6 328.3
Marketing, general and administrative expenses (104.0) (98.5) (183.8) (187.1)
Special items, net (1.4) (8.2) 107.9 (8.2)
Equity income (loss) in subsidiaries (90.9) (56.3) (204.3) (165.4)
Equity income in MillerCoors 191.9 205.5 334.3 334.8
Operating income (loss) 211.0 238.5 397.7 302.4
Interest income (expense), net 71.6 75.3 140.8 148.0
Other income (expense), net (8.7) 3.4 (4.1) 1.0
Income (loss) from continuing operations before income taxes 273.9 317.2 534.4 451.4
Income tax benefit (expense) (87.9) (134.8) (173.3) (164.3)
Net Income (loss) from continuing operations 186.0 182.4 361.1 287.1
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests 186.0 182.4 361.1 287.1
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC 186.0 182.4 361.1 287.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company 46.4 417.5 455.2 (87.9)
Subsidiary Non Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 850.1 852.8 1,445.4 1,447.9
Excise taxes (289.0) (290.3) (498.6) (499.5)
Net sales 561.1 562.5 946.8 948.4
Cost of goods sold (352.4) (332.2) (622.8) (604.4)
Gross profit 208.7 230.3 324.0 344.0
Marketing, general and administrative expenses (165.5) (161.1) (296.5) (290.7)
Special items, net (33.1) (25.5) (33.8) (34.1)
Equity income (loss) in subsidiaries 87.9 148.8 237.2 189.2
Equity income in MillerCoors 0.0 0.0 0.0 0.0
Operating income (loss) 98.0 192.5 230.9 208.4
Interest income (expense), net (79.3) (90.0) (155.9) (174.7)
Other income (expense), net 0.3 2.6 (1.3) 3.7
Income (loss) from continuing operations before income taxes 19.0 105.1 73.7 37.4
Income tax benefit (expense) 23.9 (8.4) 47.1 (10.3)
Net Income (loss) from continuing operations 42.9 96.7 120.8 27.1
Income (loss) from discontinued operations, net of tax (1.8) (0.3) (2.3) 1.6
Net income (loss) including noncontrolling interests 41.1 96.4 118.5 28.7
Net (income) loss attributable to noncontrolling interests (1.6) (2.3) (2.4) (3.8)
Net income (loss) attributable to MCBC 39.5 94.1 116.1 24.9
Comprehensive income (loss) attributable to Molson Coors Brewing Company (100.4) 242.3 (1.0) (51.4)
Consolidated [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales 1,407.0 1,433.0 2,357.8 2,436.2
Excise taxes (420.8) (427.3) (714.4) (730.5)
Net sales 986.2 1,005.7 1,643.4 1,705.7
Cost of goods sold (562.2) (579.9) (976.2) (1,034.7)
Gross profit 424.0 425.8 667.2 671.0
Marketing, general and administrative expenses (313.6) (283.3) (564.5) (523.9)
Special items, net (34.5) (33.7) 74.1 (42.3)
Equity income (loss) in subsidiaries 0.0 0.0 0.0 0.0
Equity income in MillerCoors 191.9 205.5 334.3 334.8
Operating income (loss) 267.8 314.3 511.1 439.6
Interest income (expense), net (40.5) (30.6) (87.8) (59.8)
Other income (expense), net (30.4) 6.3 (45.7) 3.7
Income (loss) from continuing operations before income taxes 196.9 290.0 377.6 383.5
Income tax benefit (expense) (21.2) (58.4) (41.8) (71.2)
Net Income (loss) from continuing operations 175.7 231.6 335.8 312.3
Income (loss) from discontinued operations, net of tax (1.8) (0.3) (2.3) 1.6
Net income (loss) including noncontrolling interests 173.9 231.3 333.5 313.9
Net (income) loss attributable to noncontrolling interests (1.6) (2.3) (2.4) (3.8)
Net income (loss) attributable to MCBC 172.3 229.0 331.1 310.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company   463.6   (92.7)
Consolidation, Eliminations [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales (40.1) (4.9) (67.1) (34.9)
Excise taxes 0.0 0.0 0.0 0.0
Net sales (40.1) (4.9) (67.1) (34.9)
Cost of goods sold 33.1 (1.7) 53.2 22.6
Gross profit (7.0) (6.6) (13.9) (12.3)
Marketing, general and administrative expenses 7.0 6.6 13.9 12.3
Special items, net 0.0 0.0 0.0 0.0
Equity income (loss) in subsidiaries (225.5) (276.5) (477.2) (312.0)
Equity income in MillerCoors 0.0 0.0 0.0 0.0
Operating income (loss) (225.5) (276.5) (477.2) (312.0)
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 (225.5) (276.5) (477.2) (312.0)
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Net Income (loss) from continuing operations (225.5) (276.5) (477.2) (312.0)
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests (225.5) (276.5) (477.2) (312.0)
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC (225.5) (276.5) (477.2) (312.0)
Comprehensive income (loss) attributable to Molson Coors Brewing Company $ 54.0 $ (659.8) $ (454.2) $ 139.3