XML 88 R77.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Information Balance Sheet (Details) - USD ($)
$ in Millions
Jun. 30, 2016
Dec. 31, 2015
Jun. 30, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 2,990.3 $ 430.9 $ 413.8 $ 624.6
Accounts receivable, net 563.1 424.7    
Other receivables, net 155.1 101.2    
Total inventories, net 234.2 179.3    
Other current assets, net 128.0 122.7    
Total current assets 4,070.7 1,258.8    
Properties, net 1,539.2 1,590.8    
Goodwill 1,943.5 1,983.3    
Other intangibles, net 4,928.9 4,745.7    
Investment in MillerCoors 2,557.1 2,441.0    
Deferred tax assets 28.1 20.2    
Total assets 15,322.2 12,276.3    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 347.0 28.7    
Discontinued operations 5.0 4.1    
Total current liabilities 1,667.6 1,217.2    
Long-term debt 2,680.3 2,908.7    
Pension and postretirement benefits 209.1 201.9    
Deferred tax liabilities 802.5 799.8    
Discontinued operations 12.7 10.3    
Total liabilities 5,450.3 5,213.2    
MCBC stockholders' equity 9,852.3 7,043.0    
Noncontrolling interests 19.6 20.1    
Total equity 9,871.9 7,063.1    
Total liabilities and equity 15,322.2 12,276.3    
Consolidation, Eliminations [Member]        
Current assets:        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Accounts receivable, net 0.0 0.0    
Other receivables, net 0.0 0.0    
Total inventories, net 0.0 0.0    
Other current assets, net 0.0 0.0    
Intercompany accounts receivable (607.9) (3,802.2)    
Total current assets (607.9) (3,802.2)    
Properties, net 0.0 0.0    
Goodwill 0.0 0.0    
Other intangibles, net 0.0 0.0    
Investment in MillerCoors 0.0 0.0    
Net investment in and advances to subsidiaries (17,587.9) (20,618.5)    
Deferred tax assets (11.6) (17.6)    
Other assets 0.0 0.0    
Total assets (18,207.4) (24,438.3)    
Current liabilities:        
Accounts payable and other current liabilities 0.0 0.0    
Current portion of long-term debt and short-term borrowings 0.0 0.0    
Discontinued operations 0.0 0.0    
Intercompany accounts payable (607.9) (3,802.2)    
Total current liabilities (607.9) (3,802.2)    
Long-term debt 0.0 0.0    
Pension and postretirement benefits 0.0 0.0    
Deferred tax liabilities (11.6) (17.6)    
Other liabilities 0.0 0.0    
Discontinued operations 0.0 0.0    
Intercompany notes payable (5,229.8) (4,759.3)    
Total liabilities (5,849.3) (8,579.1)    
MCBC stockholders' equity (17,587.9) (20,618.5)    
Intercompany notes receivable 5,229.8 4,759.3    
Total stockholders' equity (12,358.1) (15,859.2)    
Noncontrolling interests 0.0 0.0    
Total equity (12,358.1) (15,859.2)    
Total liabilities and equity (18,207.4) (24,438.3)    
Parent Guarantor and 2012 Issuer [Member]        
Current assets:        
Cash and cash equivalents 2,662.6 146.4 85.1 40.9
Accounts receivable, net 0.0 0.0    
Other receivables, net 71.7 8.7    
Total inventories, net 0.0 0.0    
Other current assets, net 29.6 45.6    
Intercompany accounts receivable 0.0 0.0    
Total current assets 2,763.9 200.7    
Properties, net 22.9 20.4    
Goodwill 0.0 0.0    
Other intangibles, net 0.0 0.0    
Investment in MillerCoors 0.0 0.0    
Net investment in and advances to subsidiaries 9,431.7 12,394.3    
Deferred tax assets 36.4 37.7    
Other assets 23.6 14.0    
Total assets 12,278.5 12,667.1    
Current liabilities:        
Accounts payable and other current liabilities 85.3 72.7    
Current portion of long-term debt and short-term borrowings 299.9 0.0    
Discontinued operations 0.0 0.0    
Intercompany accounts payable 424.9 3,652.6    
Total current liabilities 810.1 3,725.3    
Long-term debt 1,601.3 1,902.1    
Pension and postretirement benefits 3.5 3.3    
Deferred tax liabilities 0.0 0.0    
Other liabilities 12.4 6.5    
Discontinued operations 0.0 0.0    
Intercompany notes payable 0.0 0.0    
Total liabilities 2,427.3 5,637.2    
MCBC stockholders' equity 9,852.3 7,031.0    
Intercompany notes receivable (1.1) (1.1)    
Total stockholders' equity 9,851.2 7,029.9    
Noncontrolling interests 0.0 0.0    
Total equity 9,851.2 7,029.9    
Total liabilities and equity 12,278.5 12,667.1    
Subsidiary Guarantors [Member]        
Current assets:        
Cash and cash equivalents 152.9 106.2 126.4 173.2
Accounts receivable, net 165.9 120.4    
Other receivables, net 33.2 33.5    
Total inventories, net 99.0 61.6    
Other current assets, net 35.8 22.4    
Intercompany accounts receivable 593.0 3,796.7    
Total current assets 1,079.8 4,140.8    
Properties, net 568.8 578.7    
Goodwill 241.3 225.3    
Other intangibles, net 3,156.2 2,954.2    
Investment in MillerCoors 2,557.1 2,441.0    
Net investment in and advances to subsidiaries 2,891.2 3,459.1    
Deferred tax assets 3.2 0.0    
Other assets 122.0 115.4    
Total assets 10,619.6 13,914.5    
Current liabilities:        
Accounts payable and other current liabilities 389.1 332.0    
Current portion of long-term debt and short-term borrowings 0.0 0.0    
Discontinued operations 0.0 0.0    
Intercompany accounts payable 86.1 70.6    
Total current liabilities 475.2 402.6    
Long-term debt 1,079.0 1,006.6    
Pension and postretirement benefits 191.5 184.3    
Deferred tax liabilities 222.1 215.7    
Other liabilities 26.1 25.1    
Discontinued operations 0.0 0.0    
Intercompany notes payable 0.0 0.5    
Total liabilities 1,993.9 1,834.8    
MCBC stockholders' equity 13,854.4 16,837.4    
Intercompany notes receivable (5,228.7) (4,757.7)    
Total stockholders' equity 8,625.7 12,079.7    
Noncontrolling interests 0.0 0.0    
Total equity 8,625.7 12,079.7    
Total liabilities and equity 10,619.6 13,914.5    
Subsidiary Non Guarantors [Member]        
Current assets:        
Cash and cash equivalents 174.8 178.3 202.3 410.5
Accounts receivable, net 397.2 304.3    
Other receivables, net 50.2 59.0    
Total inventories, net 135.2 117.7    
Other current assets, net 62.6 54.7    
Intercompany accounts receivable 14.9 5.5    
Total current assets 834.9 719.5    
Properties, net 947.5 991.7    
Goodwill 1,702.2 1,758.0    
Other intangibles, net 1,772.7 1,791.5    
Investment in MillerCoors 0.0 0.0    
Net investment in and advances to subsidiaries 5,265.0 4,765.1    
Deferred tax assets 0.1 0.1    
Other assets 109.1 107.1    
Total assets 10,631.5 10,133.0    
Current liabilities:        
Accounts payable and other current liabilities 841.2 779.7    
Current portion of long-term debt and short-term borrowings 47.1 28.7    
Discontinued operations 5.0 4.1    
Intercompany accounts payable 96.9 79.0    
Total current liabilities 990.2 891.5    
Long-term debt 0.0 0.0    
Pension and postretirement benefits 14.1 14.3    
Deferred tax liabilities 592.0 601.7    
Other liabilities 39.6 43.7    
Discontinued operations 12.7 10.3    
Intercompany notes payable 5,229.8 4,758.8    
Total liabilities 6,878.4 6,320.3    
MCBC stockholders' equity 3,733.5 3,793.1    
Intercompany notes receivable 0.0 (0.5)    
Total stockholders' equity 3,733.5 3,792.6    
Noncontrolling interests 19.6 20.1    
Total equity 3,753.1 3,812.7    
Total liabilities and equity 10,631.5 10,133.0    
Consolidated [Member]        
Current assets:        
Cash and cash equivalents 2,990.3 430.9 $ 413.8 $ 624.6
Accounts receivable, net 563.1 424.7    
Other receivables, net 155.1 101.2    
Total inventories, net 234.2 179.3    
Other current assets, net 128.0 122.7    
Intercompany accounts receivable 0.0 0.0    
Total current assets 4,070.7 1,258.8    
Properties, net 1,539.2 1,590.8    
Goodwill 1,943.5 1,983.3    
Other intangibles, net 4,928.9 4,745.7    
Investment in MillerCoors 2,557.1 2,441.0    
Net investment in and advances to subsidiaries 0.0 0.0    
Deferred tax assets 28.1 20.2    
Other assets 254.7 236.5    
Total assets 15,322.2 12,276.3    
Current liabilities:        
Accounts payable and other current liabilities 1,315.6 1,184.4    
Current portion of long-term debt and short-term borrowings 347.0 28.7    
Discontinued operations 5.0 4.1    
Intercompany accounts payable 0.0 0.0    
Total current liabilities 1,667.6 1,217.2    
Long-term debt 2,680.3 2,908.7    
Pension and postretirement benefits 209.1 201.9    
Deferred tax liabilities 802.5 799.8    
Other liabilities 78.1 75.3    
Discontinued operations 12.7 10.3    
Intercompany notes payable 0.0 0.0    
Total liabilities 5,450.3 5,213.2    
MCBC stockholders' equity 9,852.3 7,043.0    
Intercompany notes receivable 0.0 0.0    
Total stockholders' equity 9,852.3 7,043.0    
Noncontrolling interests 19.6 20.1    
Total equity 9,871.9 7,063.1    
Total liabilities and equity $ 15,322.2 $ 12,276.3