XML 93 R82.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information Balance Sheet (Details) - USD ($)
$ in Millions
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Current assets:        
Cash and cash equivalents $ 971.3 $ 560.9 $ 9,981.5 $ 430.9
Accounts receivable, net 833.4 669.5    
Other receivables, net 197.9 135.8    
Total inventories, net 636.0 592.7    
Other current assets, net 277.8 210.7    
Total current assets 2,916.4 2,169.6    
Properties, net 4,590.2 4,507.4    
Goodwill 8,346.9 8,250.1    
Other intangibles, net 14,315.8 14,031.9    
Total assets 30,677.7 29,341.5    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 1,745.0 684.8    
Discontinued operations 5.1 5.0    
Total current liabilities 4,256.2 3,157.5    
Long-term debt 10,574.2 11,387.7    
Pension and postretirement benefits 895.5 1,196.0    
Deferred tax liabilities 1,932.4 1,699.0    
Discontinued operations 12.9 12.6    
Total liabilities 17,981.1 17,719.8    
MCBC stockholders' equity 12,488.2 11,418.7    
Noncontrolling interests 208.4 203.0    
Total equity 12,696.6 11,621.7 9,940.4 7,063.1
Total liabilities and equity 30,677.7 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 (2,225.7) (1,134.5)    
Total current assets (2,225.7) (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 (32,217.0) (30,382.6)    
Other assets (35.0) (32.8)    
Total assets (34,477.7) (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 (2,225.7) (1,134.5)    
Total current liabilities (2,225.7) (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 (8,190.8) (7,228.7)    
Total liabilities (10,451.5) (8,396.0)    
MCBC stockholders' equity (32,217.0) (30,382.6)    
Intercompany notes receivable 8,190.8 7,228.7    
Total stockholders' equity (24,026.2) (23,153.9)    
Noncontrolling interests 0.0 0.0    
Total equity (24,026.2) (23,153.9)    
Total liabilities and equity (34,477.7) (31,549.9)    
Parent Company [Member]        
Current assets:        
Cash and cash equivalents 396.7 147.3 7,479.6 146.4
Accounts receivable, net 0.0 0.0    
Other receivables, net 92.7 43.6    
Total inventories, net 0.0 0.0    
Other current assets, net 5.4 1.3    
Intercompany accounts receivable 0.0 0.0    
Total current assets 494.8 192.2    
Properties, net 18.9 27.5    
Goodwill 0.0 0.0    
Other intangibles, net 8.5 0.0    
Net investment in and advances to subsidiaries 24,216.3 22,506.3    
Other assets 92.5 80.2    
Total assets 24,831.0 22,806.2    
Accounts payable and other current liabilities 137.0 203.6    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 1,004.8 299.9    
Discontinued operations 0.0 0.0    
Intercompany accounts payable 1,810.9 893.5    
Total current liabilities 2,952.7 1,397.0    
Long-term debt 9,375.7 9,979.4    
Pension and postretirement benefits 2.8 2.6    
Deferred tax liabilities 0.0 0.0    
Other liabilities 12.8 9.6    
Discontinued operations 0.0 0.0    
Intercompany notes payable 0.0 0.0    
Total liabilities 12,344.0 11,388.6    
MCBC stockholders' equity 12,488.2 11,418.7    
Intercompany notes receivable (1.2) (1.1)    
Total stockholders' equity 12,487.0 11,417.6    
Noncontrolling interests 0.0 0.0    
Total equity 12,487.0 11,417.6    
Total liabilities and equity 24,831.0 22,806.2    
Subsidiary Guarantors [Member]        
Current assets:        
Cash and cash equivalents 178.1 141.5 2,246.5 106.2
Accounts receivable, net 461.6 374.8    
Other receivables, net 71.5 53.8    
Total inventories, net 482.3 466.6    
Other current assets, net 201.4 139.3    
Intercompany accounts receivable 2,141.7 1,098.5    
Total current assets 3,536.6 2,274.5    
Properties, net 3,454.7 3,459.9    
Goodwill 6,573.5 6,647.5    
Other intangibles, net 12,249.6 12,180.4    
Net investment in and advances to subsidiaries 3,604.8 3,475.4    
Other assets 214.0 161.7    
Total assets 29,633.2 28,199.4    
Accounts payable and other current liabilities 1,497.5 1,493.5    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 721.1 371.7    
Discontinued operations 0.0 0.0    
Intercompany accounts payable 165.2 101.8    
Total current liabilities 2,383.8 1,967.0    
Long-term debt 1,198.5 1,408.2    
Pension and postretirement benefits 878.7 1,181.2    
Deferred tax liabilities 1,111.2 972.0    
Other liabilities 198.7 229.2    
Discontinued operations 0.0 0.0    
Intercompany notes payable 1,703.5 1,360.3    
Total liabilities 7,474.4 7,117.9    
MCBC stockholders' equity 28,644.9 26,948.9    
Intercompany notes receivable (6,486.1) (5,867.4)    
Total stockholders' equity 22,158.8 21,081.5    
Noncontrolling interests 0.0 0.0    
Total equity 22,158.8 21,081.5    
Total liabilities and equity 29,633.2 28,199.4    
Subsidiary Non Guarantors [Member]        
Current assets:        
Cash and cash equivalents 396.5 272.1 255.4 178.3
Accounts receivable, net 371.8 294.7    
Other receivables, net 33.7 38.4    
Total inventories, net 153.7 126.1    
Other current assets, net 71.0 70.1    
Intercompany accounts receivable 84.0 36.0    
Total current assets 1,110.7 837.4    
Properties, net 1,116.6 1,020.0    
Goodwill 1,773.4 1,602.6    
Other intangibles, net 2,057.7 1,851.5    
Net investment in and advances to subsidiaries 4,395.9 4,400.9    
Other assets 236.9 173.4    
Total assets 10,691.2 9,885.8    
Accounts payable and other current liabilities 871.6 770.6    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 19.1 13.2    
Discontinued operations 5.1 5.0    
Intercompany accounts payable 249.6 139.2    
Total current liabilities 1,145.4 928.0    
Long-term debt 0.0 0.1    
Pension and postretirement benefits 14.0 12.2    
Deferred tax liabilities 856.2 759.8    
Other liabilities 98.4 28.2    
Discontinued operations 12.9 12.6    
Intercompany notes payable 6,487.3 5,868.4    
Total liabilities 8,614.2 7,609.3    
MCBC stockholders' equity 3,572.1 3,433.7    
Intercompany notes receivable (1,703.5) (1,360.2)    
Total stockholders' equity 1,868.6 2,073.5    
Noncontrolling interests 208.4 203.0    
Total equity 2,077.0 2,276.5    
Total liabilities and equity 10,691.2 9,885.8    
Consolidated [Member]        
Current assets:        
Cash and cash equivalents 971.3 560.9 $ 9,981.5 $ 430.9
Accounts receivable, net 833.4 669.5    
Other receivables, net 197.9 135.8    
Total inventories, net 636.0 592.7    
Other current assets, net 277.8 210.7    
Intercompany accounts receivable 0.0 0.0    
Total current assets 2,916.4 2,169.6    
Properties, net 4,590.2 4,507.4    
Goodwill 8,346.9 8,250.1    
Other intangibles, net 14,315.8 14,031.9    
Net investment in and advances to subsidiaries 0.0 0.0    
Other assets 508.4 382.5    
Total assets 30,677.7 29,341.5    
Accounts payable and other current liabilities 2,506.1 2,467.7    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 1,745.0 684.8    
Discontinued operations 5.1 5.0    
Intercompany accounts payable 0.0 0.0    
Total current liabilities 4,256.2 3,157.5    
Long-term debt 10,574.2 11,387.7    
Pension and postretirement benefits 895.5 1,196.0    
Deferred tax liabilities 1,932.4 1,699.0    
Other liabilities 309.9 267.0    
Discontinued operations 12.9 12.6    
Intercompany notes payable 0.0 0.0    
Total liabilities 17,981.1 17,719.8    
MCBC stockholders' equity 12,488.2 11,418.7    
Intercompany notes receivable 0.0 0.0    
Total stockholders' equity 12,488.2 11,418.7    
Noncontrolling interests 208.4 203.0    
Total equity 12,696.6 11,621.7    
Total liabilities and equity $ 30,677.7 $ 29,341.5