XML 106 R85.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Information Balance Sheet (Details) - USD ($)
$ in Millions
Sep. 30, 2016
Dec. 31, 2015
Sep. 30, 2015
Dec. 31, 2014
Current assets:        
Cash and cash equivalents $ 9,981.5 $ 430.9 $ 393.6 $ 624.6
Accounts receivable, net 474.4 424.7    
Other receivables, net 164.4 101.2    
Total inventories, net 218.3 179.3    
Other current assets, net 109.1 122.7    
Total current assets 10,947.7 1,258.8    
Properties, net 1,527.1 1,590.8    
Goodwill 1,925.2 1,983.3    
Other intangibles, net 4,880.4 4,745.7    
Investment in MillerCoors 2,643.6 2,441.0    
Deferred tax assets 26.7 20.2    
Total assets 22,196.8 12,276.3    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 326.9 28.7    
Discontinued operations 4.9 4.1    
Total current liabilities 1,605.7 1,217.2    
Long-term debt 9,560.7 2,908.7    
Pension and postretirement benefits 206.1 201.9    
Deferred tax liabilities 798.1 799.8    
Discontinued operations 12.6 10.3    
Total liabilities 12,256.4 5,213.2    
MCBC stockholders' equity 9,919.5 7,043.0    
Noncontrolling interests 20.9 20.1    
Total equity 9,940.4 7,063.1    
Total liabilities and equity 22,196.8 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 (1,280.2) (3,802.2)    
Total current assets (1,280.2) (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 (19,691.6) (20,618.5)    
Deferred tax assets (11.6) (17.6)    
Other assets 0.0 0.0    
Total assets (20,983.4) (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 (1,280.2) (3,802.2)    
Total current liabilities (1,280.2) (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 (7,906.8) (4,759.3)    
Total liabilities (9,198.6) (8,579.1)    
MCBC stockholders' equity (19,691.6) (20,618.5)    
Intercompany notes receivable 7,906.8 4,759.3    
Total stockholders' equity (11,784.8) (15,859.2)    
Noncontrolling interests 0.0 0.0    
Total equity (11,784.8) (15,859.2)    
Total liabilities and equity (20,983.4) (24,438.3)    
Parent Guarantor and 2012 Issuer [Member]        
Current assets:        
Cash and cash equivalents 7,479.6 146.4 45.1 40.9
Accounts receivable, net 0.0 0.0    
Other receivables, net 93.4 8.7    
Total inventories, net 0.0 0.0    
Other current assets, net 3.5 45.6    
Intercompany accounts receivable 0.0 0.0    
Total current assets 7,576.5 200.7    
Properties, net 24.3 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 11,486.4 12,394.3    
Deferred tax assets 35.1 37.7    
Other assets 11.6 14.0    
Total assets 19,133.9 12,667.1    
Current liabilities:        
Accounts payable and other current liabilities 131.1 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 1,028.2 3,652.6    
Total current liabilities 1,459.2 3,725.3    
Long-term debt 7,741.0 1,902.1    
Pension and postretirement benefits 3.6 3.3    
Deferred tax liabilities 0.0 0.0    
Other liabilities 11.7 6.5    
Discontinued operations 0.0 0.0    
Intercompany notes payable 0.0 0.0    
Total liabilities 9,215.5 5,637.2    
MCBC stockholders' equity 9,919.5 7,031.0    
Intercompany notes receivable (1.1) (1.1)    
Total stockholders' equity 9,918.4 7,029.9    
Noncontrolling interests 0.0 0.0    
Total equity 9,918.4 7,029.9    
Total liabilities and equity 19,133.9 12,667.1    
Subsidiary Guarantors [Member]        
Current assets:        
Cash and cash equivalents 2,246.5 106.2 138.5 173.2
Accounts receivable, net 125.9 120.4    
Other receivables, net 25.6 33.5    
Total inventories, net 95.9 61.6    
Other current assets, net 42.6 22.4    
Intercompany accounts receivable 1,254.0 3,796.7    
Total current assets 3,790.5 4,140.8    
Properties, net 566.7 578.7    
Goodwill 237.6 225.3    
Other intangibles, net 3,104.8 2,954.2    
Investment in MillerCoors 2,643.6 2,441.0    
Net investment in and advances to subsidiaries 2,913.9 3,459.1    
Deferred tax assets 3.1 0.0    
Other assets 130.6 115.4    
Total assets 13,390.8 13,914.5    
Current liabilities:        
Accounts payable and other current liabilities 342.7 332.0    
Current portion of long-term debt and short-term borrowings 0.0 0.0    
Discontinued operations 0.0 0.0    
Intercompany accounts payable 93.9 70.6    
Total current liabilities 436.6 402.6    
Long-term debt 1,819.7 1,006.6    
Pension and postretirement benefits 188.4 184.3    
Deferred tax liabilities 221.0 215.7    
Other liabilities 23.8 25.1    
Discontinued operations 0.0 0.0    
Intercompany notes payable 1,347.6 0.5    
Total liabilities 4,037.1 1,834.8    
MCBC stockholders' equity 15,911.8 16,837.4    
Intercompany notes receivable (6,558.1) (4,757.7)    
Total stockholders' equity 9,353.7 12,079.7    
Noncontrolling interests 0.0 0.0    
Total equity 9,353.7 12,079.7    
Total liabilities and equity 13,390.8 13,914.5    
Subsidiary Non Guarantors [Member]        
Current assets:        
Cash and cash equivalents 255.4 178.3 210.0 410.5
Accounts receivable, net 348.5 304.3    
Other receivables, net 45.4 59.0    
Total inventories, net 122.4 117.7    
Other current assets, net 63.0 54.7    
Intercompany accounts receivable 26.2 5.5    
Total current assets 860.9 719.5    
Properties, net 936.1 991.7    
Goodwill 1,687.6 1,758.0    
Other intangibles, net 1,775.6 1,791.5    
Investment in MillerCoors 0.0 0.0    
Net investment in and advances to subsidiaries 5,291.3 4,765.1    
Deferred tax assets 0.1 0.1    
Other assets 103.9 107.1    
Total assets 10,655.5 10,133.0    
Current liabilities:        
Accounts payable and other current liabilities 800.1 779.7    
Current portion of long-term debt and short-term borrowings 27.0 28.7    
Discontinued operations 4.9 4.1    
Intercompany accounts payable 158.1 79.0    
Total current liabilities 990.1 891.5    
Long-term debt 0.0 0.0    
Pension and postretirement benefits 14.1 14.3    
Deferred tax liabilities 588.7 601.7    
Other liabilities 37.7 43.7    
Discontinued operations 12.6 10.3    
Intercompany notes payable 6,559.2 4,758.8    
Total liabilities 8,202.4 6,320.3    
MCBC stockholders' equity 3,779.8 3,793.1    
Intercompany notes receivable (1,347.6) (0.5)    
Total stockholders' equity 2,432.2 3,792.6    
Noncontrolling interests 20.9 20.1    
Total equity 2,453.1 3,812.7    
Total liabilities and equity 10,655.5 10,133.0    
Consolidated [Member]        
Current assets:        
Cash and cash equivalents 9,981.5 430.9 $ 393.6 $ 624.6
Accounts receivable, net 474.4 424.7    
Other receivables, net 164.4 101.2    
Total inventories, net 218.3 179.3    
Other current assets, net 109.1 122.7    
Intercompany accounts receivable 0.0 0.0    
Total current assets 10,947.7 1,258.8    
Properties, net 1,527.1 1,590.8    
Goodwill 1,925.2 1,983.3    
Other intangibles, net 4,880.4 4,745.7    
Investment in MillerCoors 2,643.6 2,441.0    
Net investment in and advances to subsidiaries 0.0 0.0    
Deferred tax assets 26.7 20.2    
Other assets 246.1 236.5    
Total assets 22,196.8 12,276.3    
Current liabilities:        
Accounts payable and other current liabilities 1,273.9 1,184.4    
Current portion of long-term debt and short-term borrowings 326.9 28.7    
Discontinued operations 4.9 4.1    
Intercompany accounts payable 0.0 0.0    
Total current liabilities 1,605.7 1,217.2    
Long-term debt 9,560.7 2,908.7    
Pension and postretirement benefits 206.1 201.9    
Deferred tax liabilities 798.1 799.8    
Other liabilities 73.2 75.3    
Discontinued operations 12.6 10.3    
Intercompany notes payable 0.0 0.0    
Total liabilities 12,256.4 5,213.2    
MCBC stockholders' equity 9,919.5 7,043.0    
Intercompany notes receivable 0.0 0.0    
Total stockholders' equity 9,919.5 7,043.0    
Noncontrolling interests 20.9 20.1    
Total equity 9,940.4 7,063.1    
Total liabilities and equity $ 22,196.8 $ 12,276.3