XML 107 R86.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Information Cash Flows (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Mar. 31, 2016
Jun. 30, 2016
Sep. 30, 2016
Sep. 30, 2015
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        
Net cash provided by operating activities $ (88,300,000) $ 282,400,000 $ 630,200,000 $ 479,000,000
Cash flows from investing activities:        
Additions to properties     (188,900,000) (208,300,000)
Proceeds from sales of properties and other assets     155,400,000 8,800,000
Acquisition of businesses, net of cash acquired     0 (91,200,000)
Proceeds from Sale of Business     6,600,000 8,700,000
Investment in MillerCoors     (1,253,700,000) (1,144,500,000)
Return of capital from MillerCoors     1,089,700,000 1,088,200,000
Other     2,000,000 (7,100,000)
Net cash provided by investing activities     (188,900,000) (345,400,000)
Cash flows from financing activities:        
Proceeds from issuance of common stock, net     2,525,600,000 0
Exercise of stock options under equity compensation plans     8,200,000 31,200,000
Dividends paid     (264,600,000) (228,100,000)
Payments for purchase of Treasury Stock     0 (100,100,000)
Debt issuance costs     60,200,000 0
Payments on debt and borrowings     (23,300,000) (696,100,000)
Proceeds on debt and borrowings     6,971,900,000 713,000,000
Net proceeds from (payments on) revolving credit facilities and commercial paper     1,600,000 17,100,000
Change in overdraft balances and other     (39,100,000) (64,600,000)
Net cash provided by (used in) financing activities 2,458,500,000 2,338,600,000 9,120,100,000 (327,600,000)
Cash and cash equivalents:        
Net increase (decrease) in cash and cash equivalents     9,561,400,000 (194,000,000)
Effect of foreign exchange rate changes on cash and cash equivalents     (10,800,000) (37,000,000)
Balance at beginning of year 430,900,000 430,900,000 430,900,000 624,600,000
Balance at end of period     9,981,500,000 393,600,000
Parent Guarantor and 2012 Issuer [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        
Net cash provided by operating activities     728,400,000 341,500,000
Cash flows from investing activities:        
Additions to properties     (12,000,000) (8,700,000)
Proceeds from sales of properties and other assets     0 0
Acquisition of businesses, net of cash acquired       0
Proceeds from Sale of Business     0 0
Investment in MillerCoors     0 0
Return of capital from MillerCoors     0 0
Other     1,500,000 0
Net intercompany investing activity     (1,771,200,000) (56,300,000)
Net cash provided by investing activities     (1,781,700,000) (65,000,000)
Cash flows from financing activities:        
Proceeds from issuance of common stock, net     2,525,600,000  
Exercise of stock options under equity compensation plans     8,200,000 31,200,000
Dividends paid     (241,800,000) (203,800,000)
Payments for purchase of Treasury Stock       (100,100,000)
Debt issuance costs     55,700,000  
Payments on debt and borrowings     0 0
Proceeds on debt and borrowings     6,167,600,000 0
Net proceeds from (payments on) revolving credit facilities and commercial paper     0 10,000,000
Change in overdraft balances and other     (17,400,000) (9,600,000)
Net intercompany financing activity     0 0
Net cash provided by (used in) financing activities     8,386,500,000 (272,300,000)
Cash and cash equivalents:        
Net increase (decrease) in cash and cash equivalents     7,333,200,000 4,200,000
Effect of foreign exchange rate changes on cash and cash equivalents     0 0
Balance at beginning of year 146,400,000 146,400,000 146,400,000 40,900,000
Balance at end of period     7,479,600,000 45,100,000
Subsidiary Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        
Net cash provided by operating activities     (29,200,000) 331,500,000
Cash flows from investing activities:        
Additions to properties     (60,600,000) (57,700,000)
Proceeds from sales of properties and other assets     142,100,000 500,000
Acquisition of businesses, net of cash acquired       0
Proceeds from Sale of Business     0 0
Investment in MillerCoors     (1,253,700,000) (1,144,500,000)
Return of capital from MillerCoors     1,089,700,000 1,088,200,000
Other     2,300,000 (3,300,000)
Net intercompany investing activity     (1,590,900,000) (186,500,000)
Net cash provided by investing activities     (1,671,100,000) (303,300,000)
Cash flows from financing activities:        
Proceeds from issuance of common stock, net     0  
Exercise of stock options under equity compensation plans     0 0
Dividends paid     (40,300,000) (267,500,000)
Payments for purchase of Treasury Stock       0
Debt issuance costs     4,500,000  
Payments on debt and borrowings     0 (676,400,000)
Proceeds on debt and borrowings     768,800,000 679,900,000
Net proceeds from (payments on) revolving credit facilities and commercial paper     0 0
Change in overdraft balances and other     0 (2,400,000)
Net intercompany financing activity     (3,119,800,000) (223,500,000)
Net cash provided by (used in) financing activities     3,843,800,000 (42,900,000)
Cash and cash equivalents:        
Net increase (decrease) in cash and cash equivalents     2,143,500,000 (14,700,000)
Effect of foreign exchange rate changes on cash and cash equivalents     (3,200,000) (20,000,000)
Balance at beginning of year 106,200,000 106,200,000 106,200,000 173,200,000
Balance at end of period     2,246,500,000 138,500,000
Subsidiary Non Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        
Net cash provided by operating activities     (28,700,000) 73,500,000
Cash flows from investing activities:        
Additions to properties     (116,300,000) (141,900,000)
Proceeds from sales of properties and other assets     13,300,000 8,300,000
Acquisition of businesses, net of cash acquired       (91,200,000)
Proceeds from Sale of Business     6,600,000 8,700,000
Investment in MillerCoors     0 0
Return of capital from MillerCoors     0 0
Other     (1,800,000) (3,800,000)
Net intercompany investing activity     (1,348,600,000) (167,200,000)
Net cash provided by investing activities     (1,446,800,000) (387,100,000)
Cash flows from financing activities:        
Proceeds from issuance of common stock, net     0  
Exercise of stock options under equity compensation plans     0 0
Dividends paid     (22,800,000) (24,300,000)
Payments for purchase of Treasury Stock       0
Debt issuance costs     0  
Payments on debt and borrowings     (23,300,000) (19,700,000)
Proceeds on debt and borrowings     35,500,000 33,100,000
Net proceeds from (payments on) revolving credit facilities and commercial paper     1,600,000 7,100,000
Change in overdraft balances and other     (21,700,000) (52,600,000)
Net intercompany financing activity     (1,590,900,000) (186,500,000)
Net cash provided by (used in) financing activities     1,560,200,000 130,100,000
Cash and cash equivalents:        
Net increase (decrease) in cash and cash equivalents     84,700,000 (183,500,000)
Effect of foreign exchange rate changes on cash and cash equivalents     (7,600,000) (17,000,000)
Balance at beginning of year 178,300,000 178,300,000 178,300,000 410,500,000
Balance at end of period     255,400,000 210,000,000
Consolidated [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        
Net cash provided by operating activities     630,200,000 479,000,000
Cash flows from investing activities:        
Additions to properties     (188,900,000) (208,300,000)
Proceeds from sales of properties and other assets     155,400,000 8,800,000
Acquisition of businesses, net of cash acquired       (91,200,000)
Proceeds from Sale of Business     6,600,000 8,700,000
Investment in MillerCoors     (1,253,700,000) (1,144,500,000)
Return of capital from MillerCoors     1,089,700,000 1,088,200,000
Other     2,000,000 (7,100,000)
Net intercompany investing activity     0 0
Net cash provided by investing activities     (188,900,000) (345,400,000)
Cash flows from financing activities:        
Proceeds from issuance of common stock, net     2,525,600,000  
Exercise of stock options under equity compensation plans     8,200,000 31,200,000
Dividends paid     (264,600,000) (228,100,000)
Payments for purchase of Treasury Stock       (100,100,000)
Debt issuance costs     60,200,000  
Payments on debt and borrowings     (23,300,000) (696,100,000)
Proceeds on debt and borrowings     6,971,900,000 713,000,000
Net proceeds from (payments on) revolving credit facilities and commercial paper     1,600,000 17,100,000
Change in overdraft balances and other     (39,100,000) (64,600,000)
Net intercompany financing activity     0 0
Net cash provided by (used in) financing activities     9,120,100,000 (327,600,000)
Cash and cash equivalents:        
Net increase (decrease) in cash and cash equivalents     9,561,400,000 (194,000,000)
Effect of foreign exchange rate changes on cash and cash equivalents     (10,800,000) (37,000,000)
Balance at beginning of year 430,900,000 430,900,000 430,900,000 624,600,000
Balance at end of period     9,981,500,000 393,600,000
Consolidation, Eliminations [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        
Net cash provided by operating activities     (40,300,000) (267,500,000)
Cash flows from investing activities:        
Additions to properties     0 0
Proceeds from sales of properties and other assets     0 0
Acquisition of businesses, net of cash acquired       0
Proceeds from Sale of Business     0 0
Investment in MillerCoors     0 0
Return of capital from MillerCoors     0 0
Other     0 0
Net intercompany investing activity     4,710,700,000 410,000,000
Net cash provided by investing activities     4,710,700,000 410,000,000
Cash flows from financing activities:        
Proceeds from issuance of common stock, net     0  
Exercise of stock options under equity compensation plans     0 0
Dividends paid     40,300,000 267,500,000
Payments for purchase of Treasury Stock       0
Debt issuance costs     0  
Payments on debt and borrowings     0 0
Proceeds on debt and borrowings     0 0
Net proceeds from (payments on) revolving credit facilities and commercial paper     0 0
Change in overdraft balances and other     0 0
Net intercompany financing activity     4,710,700,000 410,000,000
Net cash provided by (used in) financing activities     (4,670,400,000) (142,500,000)
Cash and cash equivalents:        
Net increase (decrease) in cash and cash equivalents     0 0
Effect of foreign exchange rate changes on cash and cash equivalents     0 0
Balance at beginning of year $ 0 $ 0 0 0
Balance at end of period     $ 0 $ 0