XML 95 R83.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Information Balance Sheet (Details) - USD ($)
$ in Millions
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Current assets:        
Cash and cash equivalents $ 395.0 $ 560.9 $ 2,602.9 $ 430.9
Accounts receivable, net 756.5 669.5    
Other receivables, net 166.5 135.8    
Total inventories, net 663.5 592.7    
Other current assets, net 297.7 210.7    
Total current assets 2,279.2 2,169.6    
Properties, net 4,528.8 4,507.4    
Goodwill 8,276.2 8,250.1    
Other intangibles, net 14,032.6 14,031.9    
Total assets 29,542.9 29,341.5    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 843.0 684.8    
Discontinued operations 5.2 5.0    
Total current liabilities 3,048.7 3,157.5    
Long-term debt 11,443.1 11,387.7    
Pension and postretirement benefits 1,157.9 1,196.0    
Deferred tax liabilities 1,762.6 1,699.0    
Discontinued operations 13.1 12.6    
Total liabilities 17,732.6 17,719.8    
MCBC stockholders' equity 11,598.3 11,418.7    
Noncontrolling interests 212.0 203.0    
Total equity 11,810.3 11,621.7 9,919.3 7,063.1
Total liabilities and equity 29,542.9 29,341.5    
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 (1,267.0) (1,134.5)    
Total current assets (1,267.0) (1,134.5)    
Properties, net 0.0 0.0    
Goodwill 0.0 0.0    
Other intangibles, net 0.0 0.0    
Net investment in and advances to subsidiaries (30,830.0) (30,382.6)    
Other assets (35.0) (32.8)    
Total assets (32,132.0) (31,549.9)    
Accounts payable and other current liabilities 0.0 0.0    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 0.0 0.0    
Discontinued operations 0.0 0.0    
Intercompany accounts payable (1,267.0) (1,134.5)    
Total current liabilities (1,267.0) (1,134.5)    
Long-term debt 0.0 0.0    
Pension and postretirement benefits 0.0 0.0    
Deferred tax liabilities (35.0) (32.8)    
Other liabilities 0.0 0.0    
Discontinued operations 0.0 0.0    
Intercompany notes payable (7,313.0) (7,228.7)    
Total liabilities (8,615.0) (8,396.0)    
MCBC stockholders' equity (30,830.0) (30,382.6)    
Intercompany notes receivable 7,313.0 7,228.7    
Total stockholders' equity (23,517.0) (23,153.9)    
Noncontrolling interests 0.0 0.0    
Total equity (23,517.0) (23,153.9)    
Total liabilities and equity (32,132.0) (31,549.9)    
Parent Company [Member]        
Current assets:        
Cash and cash equivalents 41.9 147.3 2,416.5 146.4
Accounts receivable, net 0.0 0.0    
Other receivables, net 44.5 43.6    
Total inventories, net 0.0 0.0    
Other current assets, net 16.0 1.3    
Intercompany accounts receivable 0.0 0.0    
Total current assets 102.4 192.2    
Properties, net 27.0 27.5    
Goodwill 0.0 0.0    
Other intangibles, net 0.0 0.0    
Net investment in and advances to subsidiaries 22,933.3 22,506.3    
Other assets 80.7 80.2    
Total assets 23,143.4 22,806.2    
Accounts payable and other current liabilities 129.9 203.6    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 430.0 299.9    
Discontinued operations 0.0 0.0    
Intercompany accounts payable 951.9 893.5    
Total current liabilities 1,511.8 1,397.0    
Long-term debt 10,021.4 9,979.4    
Pension and postretirement benefits 2.6 2.6    
Deferred tax liabilities 0.0 0.0    
Other liabilities 10.4 9.6    
Discontinued operations 0.0 0.0    
Intercompany notes payable 0.0 0.0    
Total liabilities 11,546.2 11,388.6    
MCBC stockholders' equity 11,598.3 11,418.7    
Intercompany notes receivable (1.1) (1.1)    
Total stockholders' equity 11,597.2 11,417.6    
Noncontrolling interests 0.0 0.0    
Total equity 11,597.2 11,417.6    
Total liabilities and equity 23,143.4 22,806.2    
Subsidiary Guarantors [Member]        
Current assets:        
Cash and cash equivalents 91.4 141.5 41.8 106.2
Accounts receivable, net 436.1 374.8    
Other receivables, net 76.7 53.8    
Total inventories, net 517.5 466.6    
Other current assets, net 207.3 139.3    
Intercompany accounts receivable 1,219.0 1,098.5    
Total current assets 2,548.0 2,274.5    
Properties, net 3,456.4 3,459.9    
Goodwill 6,649.7 6,647.5    
Other intangibles, net 12,160.0 12,180.4    
Net investment in and advances to subsidiaries 3,460.6 3,475.4    
Other assets 178.1 161.7    
Total assets 28,452.8 28,199.4    
Accounts payable and other current liabilities 1,379.8 1,493.5    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 375.1 371.7    
Discontinued operations 0.0 0.0    
Intercompany accounts payable 120.5 101.8    
Total current liabilities 1,875.4 1,967.0    
Long-term debt 1,421.6 1,408.2    
Pension and postretirement benefits 1,141.9 1,181.2    
Deferred tax liabilities 1,015.6 972.0    
Other liabilities 206.5 229.2    
Discontinued operations 0.0 0.0    
Intercompany notes payable 1,360.3 1,360.3    
Total liabilities 7,021.3 7,117.9    
MCBC stockholders' equity 27,383.0 26,948.9    
Intercompany notes receivable (5,951.5) (5,867.4)    
Total stockholders' equity 21,431.5 21,081.5    
Noncontrolling interests 0.0 0.0    
Total equity 21,431.5 21,081.5    
Total liabilities and equity 28,452.8 28,199.4    
Subsidiary Non Guarantors [Member]        
Current assets:        
Cash and cash equivalents 261.7 272.1 144.6 178.3
Accounts receivable, net 320.4 294.7    
Other receivables, net 45.3 38.4    
Total inventories, net 146.0 126.1    
Other current assets, net 74.4 70.1    
Intercompany accounts receivable 48.0 36.0    
Total current assets 895.8 837.4    
Properties, net 1,045.4 1,020.0    
Goodwill 1,626.5 1,602.6    
Other intangibles, net 1,872.6 1,851.5    
Net investment in and advances to subsidiaries 4,436.1 4,400.9    
Other assets 202.3 173.4    
Total assets 10,078.7 9,885.8    
Accounts payable and other current liabilities 690.8 770.6    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 37.9 13.2    
Discontinued operations 5.2 5.0    
Intercompany accounts payable 194.6 139.2    
Total current liabilities 928.5 928.0    
Long-term debt 0.1 0.1    
Pension and postretirement benefits 13.4 12.2    
Deferred tax liabilities 782.0 759.8    
Other liabilities 90.3 28.2    
Discontinued operations 13.1 12.6    
Intercompany notes payable 5,952.7 5,868.4    
Total liabilities 7,780.1 7,609.3    
MCBC stockholders' equity 3,447.0 3,433.7    
Intercompany notes receivable (1,360.4) (1,360.2)    
Total stockholders' equity 2,086.6 2,073.5    
Noncontrolling interests 212.0 203.0    
Total equity 2,298.6 2,276.5    
Total liabilities and equity 10,078.7 9,885.8    
Consolidated [Member]        
Current assets:        
Cash and cash equivalents 395.0 560.9 $ 2,602.9 $ 430.9
Accounts receivable, net 756.5 669.5    
Other receivables, net 166.5 135.8    
Total inventories, net 663.5 592.7    
Other current assets, net 297.7 210.7    
Intercompany accounts receivable 0.0 0.0    
Total current assets 2,279.2 2,169.6    
Properties, net 4,528.8 4,507.4    
Goodwill 8,276.2 8,250.1    
Other intangibles, net 14,032.6 14,031.9    
Net investment in and advances to subsidiaries 0.0 0.0    
Other assets 426.1 382.5    
Total assets 29,542.9 29,341.5    
Accounts payable and other current liabilities 2,200.5 2,467.7    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 843.0 684.8    
Discontinued operations 5.2 5.0    
Intercompany accounts payable 0.0 0.0    
Total current liabilities 3,048.7 3,157.5    
Long-term debt 11,443.1 11,387.7    
Pension and postretirement benefits 1,157.9 1,196.0    
Deferred tax liabilities 1,762.6 1,699.0    
Other liabilities 307.2 267.0    
Discontinued operations 13.1 12.6    
Intercompany notes payable 0.0 0.0    
Total liabilities 17,732.6 17,719.8    
MCBC stockholders' equity 11,598.3 11,418.7    
Intercompany notes receivable 0.0 0.0    
Total stockholders' equity 11,598.3 11,418.7    
Noncontrolling interests 212.0 203.0    
Total equity 11,810.3 11,621.7    
Total liabilities and equity $ 29,542.9 $ 29,341.5