XML 93 R82.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Information Income statement (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales Revenue, Goods, Gross $ 3,793.1 $ 1,407.0 $ 6,706.9 $ 2,357.8
Excise taxes (701.8) (420.8) (1,166.9) (714.4)
Net sales 3,091.3 986.2 5,540.0 1,643.4
Cost of goods sold (1,756.1) (562.2) (3,129.0) (976.2)
Gross profit 1,335.2 424.0 2,411.0 667.2
Marketing, general and administrative expenses (781.2) (313.6) (1,484.0) (564.5)
Special items, net (16.5) (34.5) (20.3) 74.1
Equity income in MillerCoors 0.0 191.9 0.0 334.3
Operating income (loss) 537.5 267.8 906.7 511.1
Interest income (expense), net (89.2) (40.5) (185.8) (87.8)
Other income (expense), net 1.5 (30.4) 1.9 (45.7)
Income (loss) from continuing operations before income taxes 449.8 196.9 722.8 377.6
Income tax benefit (expense) (123.0) (21.2) (187.6) (37.9)
Total income (loss) reclassified, before tax 326.8 175.7 535.2 339.7
Income (loss) from discontinued operations, net of tax 1.6 (1.8) 1.0 (2.3)
Net income (loss) including noncontrolling interests 328.4 173.9 536.2 337.4
Net (income) loss attributable to noncontrolling interests (5.1) (1.6) (11.6) (2.4)
Net income (loss) attributable to Molson Coors Brewing Company 323.3 172.3 524.6 335.0
Comprehensive income (loss) attributable to Molson Coors Brewing Company 571.2 36.3 847.8 456.0
Parent Company [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales Revenue, Goods, Gross 8.3 6.9 15.3 13.5
Excise taxes 0.0 0.0 0.0 0.0
Net sales 8.3 6.9 15.3 13.5
Cost of goods sold (1.0) 0.0 (1.0) 0.0
Gross profit 7.3 6.9 14.3 13.5
Marketing, general and administrative expenses (68.2) (51.1) (135.9) (98.1)
Special items, net (0.3) 0.0 (0.8) 0.0
Equity income (loss) in subsidiaries 434.0 228.5 772.8 444.3
Equity income in MillerCoors   0.0   0.0
Operating income (loss) 372.8 184.3 650.4 359.7
Interest income (expense), net (74.4) (32.8) (155.5) (72.7)
Other income (expense), net 0.0 (22.0) (8.2) (40.3)
Income (loss) from continuing operations before income taxes 298.4 129.5 486.7 246.7
Income tax benefit (expense) 24.9 42.8 37.9 88.3
Total income (loss) reclassified, before tax 323.3 172.3 524.6 335.0
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests 323.3 172.3 524.6 335.0
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company 323.3 172.3 524.6 335.0
Comprehensive income (loss) attributable to Molson Coors Brewing Company 571.2 36.3 847.8 456.0
Subsidiary Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales Revenue, Goods, Gross 2,954.1 590.1 5,330.7 966.0
Excise taxes (411.5) (131.8) (737.2) (215.8)
Net sales 2,542.6 458.3 4,593.5 750.2
Cost of goods sold (1,423.9) (242.9) (2,566.9) (406.6)
Gross profit 1,118.7 215.4 2,026.6 343.6
Marketing, general and administrative expenses (558.7) (104.0) (1,056.3) (183.8)
Special items, net (13.7) (1.4) (14.4) 107.9
Equity income (loss) in subsidiaries (138.0) (90.9) (216.1) (204.3)
Equity income in MillerCoors   191.9   334.3
Operating income (loss) 408.3 211.0 739.8 397.7
Interest income (expense), net 60.3 71.6 119.2 140.8
Other income (expense), net 94.9 (8.7) 111.6 (4.1)
Income (loss) from continuing operations before income taxes 563.5 273.9 970.6 534.4
Income tax benefit (expense) (129.7) (87.9) (197.8) (173.3)
Total income (loss) reclassified, before tax 433.8 186.0 772.8 361.1
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests 433.8 186.0 772.8 361.1
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company 433.8 186.0 772.8 361.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company 725.7 46.4 1,138.6 455.2
Subsidiary Non Guarantors [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales Revenue, Goods, Gross 973.2 850.1 1,623.2 1,445.4
Excise taxes (290.3) (289.0) (429.7) (498.6)
Net sales 682.9 561.1 1,193.5 946.8
Cost of goods sold (461.8) (352.4) (801.2) (622.8)
Gross profit 221.1 208.7 392.3 324.0
Marketing, general and administrative expenses (166.2) (165.5) (314.0) (296.5)
Special items, net (2.5) (33.1) (5.1) (33.8)
Equity income (loss) in subsidiaries 61.3 87.9 80.3 237.2
Equity income in MillerCoors   0.0   0.0
Operating income (loss) 113.7 98.0 153.5 230.9
Interest income (expense), net (75.1) (79.3) (149.5) (155.9)
Other income (expense), net (93.4) 0.3 (101.5) (1.3)
Income (loss) from continuing operations before income taxes (54.8) 19.0 (97.5) 73.7
Income tax benefit (expense) (18.2) 23.9 (27.7) 47.1
Total income (loss) reclassified, before tax (73.0) 42.9 (125.2) 120.8
Income (loss) from discontinued operations, net of tax 1.6 (1.8) 1.0 (2.3)
Net income (loss) including noncontrolling interests (71.4) 41.1 (124.2) 118.5
Net (income) loss attributable to noncontrolling interests (5.1) (1.6) (11.6) (2.4)
Net income (loss) attributable to Molson Coors Brewing Company (76.5) 39.5 (135.8) 116.1
Comprehensive income (loss) attributable to Molson Coors Brewing Company 87.0 (100.4) 73.2 (1.0)
Consolidated [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales Revenue, Goods, Gross 3,793.1 1,407.0 6,706.9 2,357.8
Excise taxes (701.8) (420.8) (1,166.9) (714.4)
Net sales 3,091.3 986.2 5,540.0 1,643.4
Cost of goods sold (1,756.1) (562.2) (3,129.0) (976.2)
Gross profit 1,335.2 424.0 2,411.0 667.2
Marketing, general and administrative expenses (781.2) (313.6) (1,484.0) (564.5)
Special items, net (16.5) (34.5) (20.3) 74.1
Equity income (loss) in subsidiaries 0.0 0.0 0.0 0.0
Equity income in MillerCoors   191.9   334.3
Operating income (loss) 537.5 267.8 906.7 511.1
Interest income (expense), net (89.2) (40.5) (185.8) (87.8)
Other income (expense), net 1.5 (30.4) 1.9 (45.7)
Income (loss) from continuing operations before income taxes 449.8 196.9 722.8 377.6
Income tax benefit (expense) (123.0) (21.2) (187.6) (37.9)
Total income (loss) reclassified, before tax 326.8 175.7 535.2 339.7
Income (loss) from discontinued operations, net of tax 1.6 (1.8) 1.0 (2.3)
Net income (loss) including noncontrolling interests 328.4 173.9 536.2 337.4
Net (income) loss attributable to noncontrolling interests (5.1) (1.6) (11.6) (2.4)
Net income (loss) attributable to Molson Coors Brewing Company 323.3 172.3 524.6 335.0
Comprehensive income (loss) attributable to Molson Coors Brewing Company 571.2 36.3 847.8 456.0
Consolidation, Eliminations [Member]        
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Sales Revenue, Goods, Gross (142.5) (40.1) (262.3) (67.1)
Excise taxes 0.0 0.0 0.0 0.0
Net sales (142.5) (40.1) (262.3) (67.1)
Cost of goods sold 130.6 33.1 240.1 53.2
Gross profit (11.9) (7.0) (22.2) (13.9)
Marketing, general and administrative expenses 11.9 7.0 22.2 13.9
Special items, net 0.0 0.0 0.0 0.0
Equity income (loss) in subsidiaries (357.3) (225.5) (637.0) (477.2)
Equity income in MillerCoors   0.0   0.0
Operating income (loss) (357.3) (225.5) (637.0) (477.2)
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 (357.3) (225.5) (637.0) (477.2)
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Total income (loss) reclassified, before tax (357.3) (225.5) (637.0) (477.2)
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests (357.3) (225.5) (637.0) (477.2)
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company (357.3) (225.5) (637.0) (477.2)
Comprehensive income (loss) attributable to Molson Coors Brewing Company $ (812.7) $ 54.0 $ (1,211.8) $ (454.2)