XML 94 R83.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Information Balance Sheet (Details) - USD ($)
$ in Millions
Jun. 30, 2017
Dec. 31, 2016
Jun. 30, 2016
Dec. 31, 2015
Current assets:        
Cash and cash equivalents $ 502.9 $ 560.9 $ 2,990.3 $ 430.9
Accounts receivable, net 962.9 669.5    
Other receivables, net 113.8 135.8    
Total inventories, net 633.7 592.7    
Other current assets, net 275.7 210.7    
Total current assets 2,489.0 2,169.6    
Properties, net 4,585.2 4,507.4    
Goodwill 8,391.2 8,250.1    
Other intangibles, net 14,199.6 14,031.9    
Total assets 30,118.6 29,341.5    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 686.6 684.8    
Discontinued operations 4.9 5.0    
Total current liabilities 3,308.1 3,157.5    
Long-term debt 11,185.1 11,387.7    
Pension and postretirement benefits 1,124.8 1,196.0    
Deferred tax liabilities 1,865.2 1,699.0    
Discontinued operations 12.4 12.6    
Total liabilities 17,812.8 17,719.8    
MCBC stockholders' equity 12,095.9 11,418.7    
Noncontrolling interests 209.9 203.0    
Total equity 12,305.8 11,621.7 9,871.9 7,063.1
Total liabilities and equity 30,118.6 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 (1,959.2) (1,134.5)    
Total current assets (1,959.2) (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 (31,712.4) (30,382.6)    
Other assets (35.0) (32.8)    
Total assets (33,706.6) (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 (1,959.2) (1,134.5)    
Total current liabilities (1,959.2) (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 (7,584.4) (7,228.7)    
Total liabilities (9,578.6) (8,396.0)    
MCBC stockholders' equity (31,712.4) (30,382.6)    
Intercompany notes receivable 7,584.4 7,228.7    
Total stockholders' equity (24,128.0) (23,153.9)    
Noncontrolling interests 0.0 0.0    
Total equity (24,128.0) (23,153.9)    
Total liabilities and equity (33,706.6) (31,549.9)    
Parent Company [Member]        
Current assets:        
Cash and cash equivalents 71.4 147.3 2,662.6 146.4
Accounts receivable, net 0.0 0.0    
Other receivables, net 10.9 43.6    
Total inventories, net 0.0 0.0    
Other current assets, net 6.6 1.3    
Intercompany accounts receivable 0.0 0.0    
Total current assets 88.9 192.2    
Properties, net 24.7 27.5    
Goodwill 0.0 0.0    
Other intangibles, net 9.0 0.0    
Net investment in and advances to subsidiaries 23,716.5 22,506.3    
Other assets 90.0 80.2    
Total assets 23,929.1 22,806.2    
Accounts payable and other current liabilities 168.5 203.6    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 281.1 299.9    
Discontinued operations 0.0 0.0    
Intercompany accounts payable 1,646.0 893.5    
Total current liabilities 2,095.6 1,397.0    
Long-term debt 9,724.4 9,979.4    
Pension and postretirement benefits 2.7 2.6    
Deferred tax liabilities 0.0 0.0    
Other liabilities 11.6 9.6    
Discontinued operations 0.0 0.0    
Intercompany notes payable 0.0 0.0    
Total liabilities 11,834.3 11,388.6    
MCBC stockholders' equity 12,095.9 11,418.7    
Intercompany notes receivable (1.1) (1.1)    
Total stockholders' equity 12,094.8 11,417.6    
Noncontrolling interests 0.0 0.0    
Total equity 12,094.8 11,417.6    
Total liabilities and equity 23,929.1 22,806.2    
Subsidiary Guarantors [Member]        
Current assets:        
Cash and cash equivalents 109.3 141.5 152.9 106.2
Accounts receivable, net 536.5 374.8    
Other receivables, net 61.6 53.8    
Total inventories, net 481.6 466.6    
Other current assets, net 197.0 139.3    
Intercompany accounts receivable 1,893.9 1,098.5    
Total current assets 3,279.9 2,274.5    
Properties, net 3,459.1 3,459.9    
Goodwill 6,674.6 6,647.5    
Other intangibles, net 12,188.1 12,180.4    
Net investment in and advances to subsidiaries 3,466.1 3,475.4    
Other assets 178.4 161.7    
Total assets 29,246.2 28,199.4    
Accounts payable and other current liabilities 1,547.9 1,493.5    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 385.5 371.7    
Discontinued operations 0.0 0.0    
Intercompany accounts payable 145.3 101.8    
Total current liabilities 2,078.7 1,967.0    
Long-term debt 1,460.7 1,408.2    
Pension and postretirement benefits 1,108.2 1,181.2    
Deferred tax liabilities 1,073.4 972.0    
Other liabilities 210.9 229.2    
Discontinued operations 0.0 0.0    
Intercompany notes payable 1,360.7 1,360.3    
Total liabilities 7,292.6 7,117.9    
MCBC stockholders' equity 28,176.2 26,948.9    
Intercompany notes receivable (6,222.6) (5,867.4)    
Total stockholders' equity 21,953.6 21,081.5    
Noncontrolling interests 0.0 0.0    
Total equity 21,953.6 21,081.5    
Total liabilities and equity 29,246.2 28,199.4    
Subsidiary Non Guarantors [Member]        
Current assets:        
Cash and cash equivalents 322.2 272.1 174.8 178.3
Accounts receivable, net 426.4 294.7    
Other receivables, net 41.3 38.4    
Total inventories, net 152.1 126.1    
Other current assets, net 72.1 70.1    
Intercompany accounts receivable 65.3 36.0    
Total current assets 1,079.4 837.4    
Properties, net 1,101.4 1,020.0    
Goodwill 1,716.6 1,602.6    
Other intangibles, net 2,002.5 1,851.5    
Net investment in and advances to subsidiaries 4,529.8 4,400.9    
Other assets 220.2 173.4    
Total assets 10,649.9 9,885.8    
Accounts payable and other current liabilities 900.2 770.6    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 20.0 13.2    
Discontinued operations 4.9 5.0    
Intercompany accounts payable 167.9 139.2    
Total current liabilities 1,093.0 928.0    
Long-term debt 0.0 0.1    
Pension and postretirement benefits 13.9 12.2    
Deferred tax liabilities 826.8 759.8    
Other liabilities 94.7 28.2    
Discontinued operations 12.4 12.6    
Intercompany notes payable 6,223.7 5,868.4    
Total liabilities 8,264.5 7,609.3    
MCBC stockholders' equity 3,536.2 3,433.7    
Intercompany notes receivable (1,360.7) (1,360.2)    
Total stockholders' equity 2,175.5 2,073.5    
Noncontrolling interests 209.9 203.0    
Total equity 2,385.4 2,276.5    
Total liabilities and equity 10,649.9 9,885.8    
Consolidated [Member]        
Current assets:        
Cash and cash equivalents 502.9 560.9 $ 2,990.3 $ 430.9
Accounts receivable, net 962.9 669.5    
Other receivables, net 113.8 135.8    
Total inventories, net 633.7 592.7    
Other current assets, net 275.7 210.7    
Intercompany accounts receivable 0.0 0.0    
Total current assets 2,489.0 2,169.6    
Properties, net 4,585.2 4,507.4    
Goodwill 8,391.2 8,250.1    
Other intangibles, net 14,199.6 14,031.9    
Net investment in and advances to subsidiaries 0.0 0.0    
Other assets 453.6 382.5    
Total assets 30,118.6 29,341.5    
Accounts payable and other current liabilities 2,616.6 2,467.7    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 686.6 684.8    
Discontinued operations 4.9 5.0    
Intercompany accounts payable 0.0 0.0    
Total current liabilities 3,308.1 3,157.5    
Long-term debt 11,185.1 11,387.7    
Pension and postretirement benefits 1,124.8 1,196.0    
Deferred tax liabilities 1,865.2 1,699.0    
Other liabilities 317.2 267.0    
Discontinued operations 12.4 12.6    
Intercompany notes payable 0.0 0.0    
Total liabilities 17,812.8 17,719.8    
MCBC stockholders' equity 12,095.9 11,418.7    
Intercompany notes receivable 0.0 0.0    
Total stockholders' equity 12,095.9 11,418.7    
Noncontrolling interests 209.9 203.0    
Total equity 12,305.8 11,621.7    
Total liabilities and equity $ 30,118.6 $ 29,341.5