XML 94 R82.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Information Income statement (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales Revenue, Goods, Gross $ 2,913.8 $ 950.8
Excise taxes (465.1) (293.6)
Net sales 2,448.7 657.2
Cost of goods sold (1,372.9) (414.0)
Gross profit 1,075.8 243.2
Marketing, general and administrative expenses (702.8) (250.9)
Special items, net (3.8) 108.6
Equity income in MillerCoors 0.0 142.4
Operating income (loss) 369.2 243.3
Interest income (expense), net (96.6) (47.3)
Other income (expense), net 0.4 (15.3)
Income (loss) from continuing operations before income taxes 273.0 180.7
Income tax benefit (expense) (64.6) (16.7)
Net Income (loss) from continuing operations 208.4 164.0
Income (loss) from discontinued operations, net of tax (0.6) (0.5)
Net income (loss) including noncontrolling interests 207.8 163.5
Net (income) loss attributable to noncontrolling interests (6.5) (0.8)
Net income (loss) attributable to Molson Coors Brewing Company 201.3 162.7
Comprehensive income (loss) attributable to Molson Coors Brewing Company   419.7
Parent Company [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales Revenue, Goods, Gross 7.0 6.6
Excise taxes 0.0 0.0
Net sales 7.0 6.6
Cost of goods sold 0.0 0.0
Gross profit 7.0 6.6
Marketing, general and administrative expenses (67.7) (47.0)
Special items, net (0.5) 0.0
Equity income (loss) in subsidiaries 338.8 215.8
Equity income in MillerCoors   0.0
Operating income (loss) 277.6 175.4
Interest income (expense), net (81.1) (39.9)
Other income (expense), net (8.2) (18.3)
Income (loss) from continuing operations before income taxes 188.3 117.2
Income tax benefit (expense) 13.0 45.5
Net Income (loss) from continuing operations 201.3 162.7
Income (loss) from discontinued operations, net of tax 0.0 0.0
Net income (loss) including noncontrolling interests 201.3 162.7
Net (income) loss attributable to noncontrolling interests 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company 201.3 162.7
Comprehensive income (loss) attributable to Molson Coors Brewing Company   419.7
Subsidiary Guarantors [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales Revenue, Goods, Gross 2,376.6 375.9
Excise taxes (325.7) (84.0)
Net sales 2,050.9 291.9
Cost of goods sold (1,143.0) (163.7)
Gross profit 907.9 128.2
Marketing, general and administrative expenses (497.6) (79.8)
Special items, net (0.7) 109.3
Equity income (loss) in subsidiaries (78.1) (113.4)
Equity income in MillerCoors   142.4
Operating income (loss) 331.5 186.7
Interest income (expense), net 58.9 69.2
Other income (expense), net 16.7 4.6
Income (loss) from continuing operations before income taxes 407.1 260.5
Income tax benefit (expense) (68.1) (85.4)
Net Income (loss) from continuing operations 339.0 175.1
Income (loss) from discontinued operations, net of tax 0.0 0.0
Net income (loss) including noncontrolling interests 339.0 175.1
Net (income) loss attributable to noncontrolling interests 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company 339.0 175.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company 412.9 408.8
Subsidiary Non Guarantors [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales Revenue, Goods, Gross 650.0 595.3
Excise taxes (139.4) (209.6)
Net sales 510.6 385.7
Cost of goods sold (339.4) (270.4)
Gross profit 171.2 115.3
Marketing, general and administrative expenses (147.8) (131.0)
Special items, net (2.6) (0.7)
Equity income (loss) in subsidiaries 19.0 149.3
Equity income in MillerCoors   0.0
Operating income (loss) 39.8 132.9
Interest income (expense), net (74.4) (76.6)
Other income (expense), net (8.1) (1.6)
Income (loss) from continuing operations before income taxes (42.7) 54.7
Income tax benefit (expense) (9.5) 23.2
Net Income (loss) from continuing operations (52.2) 77.9
Income (loss) from discontinued operations, net of tax (0.6) (0.5)
Net income (loss) including noncontrolling interests (52.8) 77.4
Net (income) loss attributable to noncontrolling interests (6.5) (0.8)
Net income (loss) attributable to Molson Coors Brewing Company (59.3) 76.6
Comprehensive income (loss) attributable to Molson Coors Brewing Company (13.8) 99.4
Consolidated [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales Revenue, Goods, Gross 2,913.8 950.8
Excise taxes (465.1) (293.6)
Net sales 2,448.7 657.2
Cost of goods sold (1,372.9) (414.0)
Gross profit 1,075.8 243.2
Marketing, general and administrative expenses (702.8) (250.9)
Special items, net (3.8) 108.6
Equity income (loss) in subsidiaries 0.0 0.0
Equity income in MillerCoors   142.4
Operating income (loss) 369.2 243.3
Interest income (expense), net (96.6) (47.3)
Other income (expense), net 0.4 (15.3)
Income (loss) from continuing operations before income taxes 273.0 180.7
Income tax benefit (expense) (64.6) (16.7)
Net Income (loss) from continuing operations 208.4 164.0
Income (loss) from discontinued operations, net of tax (0.6) (0.5)
Net income (loss) including noncontrolling interests 207.8 163.5
Net (income) loss attributable to noncontrolling interests (6.5) (0.8)
Net income (loss) attributable to Molson Coors Brewing Company 201.3 162.7
Comprehensive income (loss) attributable to Molson Coors Brewing Company 276.6 419.7
Consolidation, Eliminations [Member]    
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales Revenue, Goods, Gross (119.8) (27.0)
Excise taxes 0.0 0.0
Net sales (119.8) (27.0)
Cost of goods sold 109.5 20.1
Gross profit (10.3) (6.9)
Marketing, general and administrative expenses 10.3 6.9
Special items, net 0.0 0.0
Equity income (loss) in subsidiaries (279.7) (251.7)
Equity income in MillerCoors   0.0
Operating income (loss) (279.7) (251.7)
Interest income (expense), net 0.0 0.0
Other income (expense), net 0.0 0.0
Income (loss) from continuing operations before income taxes (279.7) (251.7)
Income tax benefit (expense) 0.0 0.0
Net Income (loss) from continuing operations (279.7) (251.7)
Income (loss) from discontinued operations, net of tax 0.0 0.0
Net income (loss) including noncontrolling interests (279.7) (251.7)
Net (income) loss attributable to noncontrolling interests 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company (279.7) (251.7)
Comprehensive income (loss) attributable to Molson Coors Brewing Company $ (399.1) $ (508.2)