XML 105 R84.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Information Income statement (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 9 Months Ended
Sep. 30, 2016
Mar. 31, 2016
Sep. 30, 2015
Jun. 30, 2016
Sep. 30, 2016
Sep. 30, 2015
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS            
Sales $ 1,337.7   $ 1,454.3   $ 3,695.5 $ 3,890.5
Excise taxes (390.1)   (436.9)   (1,104.5) (1,167.4)
Net sales 947.6   1,017.4   2,591.0 2,723.1
Cost of goods sold (541.3)   (585.9)   (1,517.5) (1,620.6)
Gross profit 406.3   431.5   1,073.5 1,102.5
Marketing, general and administrative expenses (278.9)   (265.2)   (843.4) (789.1)
Special items, net 4.9   (293.5)   79.0 (335.8)
Equity income in MillerCoors 156.9   135.3   491.2 470.1
Operating income (loss) 289.2   8.1   800.3 447.7
Interest income (expense), net (66.6)   (26.8)   (154.4) (86.6)
Other income (expense), net 0.8   3.7   (44.9) 7.4
Income (loss) from continuing operations before income taxes 223.4   (15.0)   601.0 368.5
Income tax benefit (expense) (19.6) $ 16.7 27.3 $ 37.9 (57.5) (43.9)
Net Income (loss) from continuing operations 203.8   12.3   543.5 324.6
Income (loss) from discontinued operations, net of tax 0.0   2.9   (2.3) 4.5
Net income (loss) including noncontrolling interests 203.8   15.2   541.2 329.1
Net (income) loss attributable to noncontrolling interests (1.3)   1.4   (3.7) (2.4)
Net income (loss) attributable to MCBC 202.5 $ 162.7 16.6 $ 335.0 537.5 326.7
Comprehensive income (loss) attributable to Molson Coors Brewing Company 143.1   (239.4)   599.1 (332.1)
Parent Guarantor and 2012 Issuer [Member]            
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS            
Sales 7.0   4.9   20.5 15.9
Excise taxes 0.0   0.0   0.0 0.0
Net sales 7.0   4.9   20.5 15.9
Cost of goods sold 0.0   0.0   0.0 0.0
Gross profit 7.0   4.9   20.5 15.9
Marketing, general and administrative expenses (50.0)   (28.9)   (148.1) (87.3)
Special items, net 0.0   0.0   0.0 0.0
Equity income (loss) in subsidiaries 292.8   96.6   737.1 384.8
Equity income in MillerCoors 0.0   0.0   0.0 0.0
Operating income (loss) 249.8   72.6   609.5 313.4
Interest income (expense), net (54.0)   (16.1)   (126.7) (49.2)
Other income (expense), net (21.2)   (0.1)   (61.5) (1.1)
Income (loss) from continuing operations before income taxes 174.6   56.4   421.3 263.1
Income tax benefit (expense) 27.9   (39.8)   116.2 63.6
Net Income (loss) from continuing operations 202.5   16.6   537.5 326.7
Income (loss) from discontinued operations, net of tax 0.0   0.0   0.0 0.0
Net income (loss) including noncontrolling interests 202.5   16.6   537.5 326.7
Net (income) loss attributable to noncontrolling interests 0.0   0.0   0.0 0.0
Net income (loss) attributable to MCBC 202.5   16.6   537.5 326.7
Comprehensive income (loss) attributable to Molson Coors Brewing Company     (239.4)     (332.1)
Subsidiary Guarantors [Member]            
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS            
Sales 560.2   573.6   1,526.2 1,585.8
Excise taxes (128.1)   (132.0)   (343.9) (363.0)
Net sales 432.1   441.6   1,182.3 1,222.8
Cost of goods sold (223.5)   (227.4)   (630.1) (680.3)
Gross profit 208.6   214.2   552.2 542.5
Marketing, general and administrative expenses (97.9)   (94.3)   (281.7) (281.4)
Special items, net (1.3)   (15.6)   106.6 (23.8)
Equity income (loss) in subsidiaries (19.4)   (280.7)   (223.7) (446.1)
Equity income in MillerCoors 156.9   135.3   491.2 470.1
Operating income (loss) 246.9   (41.1)   644.6 261.3
Interest income (expense), net 67.2   70.5   208.0 218.5
Other income (expense), net 12.6   3.4   8.5 4.4
Income (loss) from continuing operations before income taxes 326.7   32.8   861.1 484.2
Income tax benefit (expense) (65.3)   63.2   (238.6) (101.1)
Net Income (loss) from continuing operations 261.4   96.0   622.5 383.1
Income (loss) from discontinued operations, net of tax 0.0   0.0   0.0 0.0
Net income (loss) including noncontrolling interests 261.4   96.0   622.5 383.1
Net (income) loss attributable to noncontrolling interests 0.0   0.0   0.0 0.0
Net income (loss) attributable to MCBC 261.4   96.0   622.5 383.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company 220.0   (133.7)   675.2 (221.6)
Subsidiary Non Guarantors [Member]            
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS            
Sales 810.1   911.1   2,255.5 2,359.0
Excise taxes (262.0)   (304.9)   (760.6) (804.4)
Net sales 548.1   606.2   1,494.9 1,554.6
Cost of goods sold (350.2)   (388.0)   (973.0) (992.4)
Gross profit 197.9   218.2   521.9 562.2
Marketing, general and administrative expenses (138.2)   (147.8)   (434.7) (438.5)
Special items, net 6.2   (277.9)   (27.6) (312.0)
Equity income (loss) in subsidiaries 92.1   59.7   329.3 248.9
Equity income in MillerCoors 0.0   0.0   0.0 0.0
Operating income (loss) 158.0   (147.8)   388.9 60.6
Interest income (expense), net (79.8)   (81.2)   (235.7) (255.9)
Other income (expense), net 9.4   0.4   8.1 4.1
Income (loss) from continuing operations before income taxes 87.6   (228.6)   161.3 (191.2)
Income tax benefit (expense) 17.8   3.9   64.9 (6.4)
Net Income (loss) from continuing operations 105.4   (224.7)   226.2 (197.6)
Income (loss) from discontinued operations, net of tax 0.0   2.9   (2.3) 4.5
Net income (loss) including noncontrolling interests 105.4   (221.8)   223.9 (193.1)
Net (income) loss attributable to noncontrolling interests (1.3)   1.4   (3.7) (2.4)
Net income (loss) attributable to MCBC 104.1   (220.4)   220.2 (195.5)
Comprehensive income (loss) attributable to Molson Coors Brewing Company 86.3   (286.3)   85.3 (337.7)
Consolidated [Member]            
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS            
Sales 1,337.7   1,454.3   3,695.5 3,890.5
Excise taxes (390.1)   (436.9)   (1,104.5) (1,167.4)
Net sales 947.6   1,017.4   2,591.0 2,723.1
Cost of goods sold (541.3)   (585.9)   (1,517.5) (1,620.6)
Gross profit 406.3   431.5   1,073.5 1,102.5
Marketing, general and administrative expenses (278.9)   (265.2)   (843.4) (789.1)
Special items, net 4.9   (293.5)   79.0 (335.8)
Equity income (loss) in subsidiaries 0.0   0.0   0.0 0.0
Equity income in MillerCoors 156.9   135.3   491.2 470.1
Operating income (loss) 289.2   8.1   800.3 447.7
Interest income (expense), net (66.6)   (26.8)   (154.4) (86.6)
Other income (expense), net 0.8   3.7   (44.9) 7.4
Income (loss) from continuing operations before income taxes 223.4   (15.0)   601.0 368.5
Income tax benefit (expense) (19.6)   27.3   (57.5) (43.9)
Net Income (loss) from continuing operations 203.8   12.3   543.5 324.6
Income (loss) from discontinued operations, net of tax 0.0   2.9   (2.3) 4.5
Net income (loss) including noncontrolling interests 203.8   15.2   541.2 329.1
Net (income) loss attributable to noncontrolling interests (1.3)   1.4   (3.7) (2.4)
Net income (loss) attributable to MCBC 202.5   16.6   537.5 326.7
Comprehensive income (loss) attributable to Molson Coors Brewing Company     (239.4)     (332.1)
Consolidation, Eliminations [Member]            
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS            
Sales (39.6)   (35.3)   (106.7) (70.2)
Excise taxes 0.0   0.0   0.0 0.0
Net sales (39.6)   (35.3)   (106.7) (70.2)
Cost of goods sold 32.4   29.5   85.6 52.1
Gross profit (7.2)   (5.8)   (21.1) (18.1)
Marketing, general and administrative expenses 7.2   5.8   21.1 18.1
Special items, net 0.0   0.0   0.0 0.0
Equity income (loss) in subsidiaries (365.5)   124.4   (842.7) (187.6)
Equity income in MillerCoors 0.0   0.0   0.0 0.0
Operating income (loss) (365.5)   124.4   (842.7) (187.6)
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 (365.5)   124.4   (842.7) (187.6)
Income tax benefit (expense) 0.0   0.0   0.0 0.0
Net Income (loss) from continuing operations (365.5)   124.4   (842.7) (187.6)
Income (loss) from discontinued operations, net of tax 0.0   0.0   0.0 0.0
Net income (loss) including noncontrolling interests (365.5)   124.4   (842.7) (187.6)
Net (income) loss attributable to noncontrolling interests 0.0   0.0   0.0 0.0
Net income (loss) attributable to MCBC (365.5)   124.4   (842.7) (187.6)
Comprehensive income (loss) attributable to Molson Coors Brewing Company $ (306.3)   $ 420.0   $ (760.5) $ 559.3