XML 163 R136.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information Cash Flows (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Consolidated Statements of Cash Flows      
Net cash provided by (used in) operating activities $ 1,866.3 $ 1,126.9 $ 715.9
Cash flows from investing activities:      
Additions to properties (599.6) (341.8) (275.0)
Proceeds from sales of properties and other assets 60.5 174.5 11.8
Acquisition of businesses, net of cash acquired 0.0 (11,961.0) (91.2)
Investment in MillerCoors 0.0 (1,253.7) (1,442.7)
Return of capital from MillerCoors 0.0 1,086.9 1,441.1
Payments for (Proceeds from) Other Investing Activities 0.9 8.5 21.3
Net cash used in investing activities (538.2) (12,286.6) (334.7)
Cash flows from financing activities:      
Proceeds from Issuance of Common Stock 0.0 2,525.6 0.0
Exercise of stock options under equity compensation plans 4.0 11.2 34.6
Dividends paid (353.4) (352.9) (303.4)
Payments for purchase of treasury stock 0.0 0.0 (150.1)
Payments on debt and borrowings (3,000.1) (223.9) (701.4)
Proceeds on debt and borrowings 1,536.0 9,460.6 703.3
Debt issuance costs (7.0) (60.7) (61.8)
Net proceeds from (payments on) revolving credit facilities and commercial paper 374.3 (1.1) 3.9
Change in overdraft balances and other (50.2) (40.9) (56.6)
Net Cash Provided by (Used in) Financing Activities (1,496.4) 11,317.9 (531.5)
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents (168.3) 158.2 (150.3)
Effect of foreign exchange rate changes on cash and cash equivalents 26.0 (28.2) (43.4)
Balance at beginning of year 560.9 430.9 624.6
Balance at end of year 418.6 560.9 430.9
Parent Issuer      
Consolidated Statements of Cash Flows      
Net cash provided by (used in) operating activities 792.5 666.6 598.1
Cash flows from investing activities:      
Additions to properties (12.1) (14.3) (13.9)
Proceeds from sales of properties and other assets 0.0 0.0 0.0
Acquisition of businesses, net of cash acquired   0.0 0.0
Investment in MillerCoors   0.0 0.0
Return of capital from MillerCoors   0.0 0.0
Other 72.1 (11,260.0) (56.3)
Payments for (Proceeds from) Other Investing Activities 0.0 0.0 33.4
Net cash used in investing activities 60.0 (11,274.3) (36.8)
Cash flows from financing activities:      
Proceeds from Issuance of Common Stock   2,525.6  
Exercise of stock options under equity compensation plans 4.0 11.2 34.6
Dividends paid (324.0) (322.2) (271.7)
Payments for purchase of treasury stock     (150.1)
Payments on debt and borrowings (2,600.0) (200.0) 0.0
Proceeds on debt and borrowings 1,536.0 8,667.6 0.0
Debt issuance costs (7.0) (56.2) (58.3)
Net proceeds from (payments on) revolving credit facilities and commercial paper 378.5 0.0 0.0
Change in overdraft balances and other (12.9) (17.4) (10.3)
Net intercompany financing activity 32.2 0.0 0.0
Net Cash Provided by (Used in) Financing Activities (993.2) 10,608.6 (455.8)
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents (140.7) 0.9 105.5
Effect of foreign exchange rate changes on cash and cash equivalents 0.0 0.0 0.0
Balance at beginning of year 147.3 146.4 40.9
Balance at end of year 6.6 147.3 146.4
Subsidiary Guarantors      
Consolidated Statements of Cash Flows      
Net cash provided by (used in) operating activities 1,474.7 579.4 691.8
Cash flows from investing activities:      
Additions to properties (428.6) (164.1) (70.2)
Proceeds from sales of properties and other assets 4.4 159.0 0.7
Acquisition of businesses, net of cash acquired   (11,972.6) 0.0
Investment in MillerCoors   (1,253.7) (1,442.7)
Return of capital from MillerCoors   1,086.9 1,441.1
Other 21.1 (1,429.1) (134.2)
Payments for (Proceeds from) Other Investing Activities 0.4 1.9 (10.7)
Net cash used in investing activities (402.7) (13,571.7) (216.0)
Cash flows from financing activities:      
Proceeds from Issuance of Common Stock   0.0  
Exercise of stock options under equity compensation plans 0.0 0.0 0.0
Dividends paid (809.5) (355.7) (306.5)
Payments for purchase of treasury stock     0.0
Payments on debt and borrowings (398.4) (0.2) (676.4)
Proceeds on debt and borrowings 0.0 768.8 679.9
Debt issuance costs 0.0 (4.5) (3.5)
Net proceeds from (payments on) revolving credit facilities and commercial paper 0.0 0.0 0.0
Change in overdraft balances and other (11.1) 0.0 (0.5)
Net intercompany financing activity 149.1 12,624.9 (214.4)
Net Cash Provided by (Used in) Financing Activities (1,069.9) 13,033.3 (521.4)
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents 2.1 41.0 (45.6)
Effect of foreign exchange rate changes on cash and cash equivalents (2.7) (5.7) (21.4)
Balance at beginning of year 141.5 106.2 173.2
Balance at end of year 140.9 141.5 106.2
Subsidiary Non Guarantors      
Consolidated Statements of Cash Flows      
Net cash provided by (used in) operating activities 818.5 245.3 (220.4)
Cash flows from investing activities:      
Additions to properties (158.9) (163.4) (190.9)
Proceeds from sales of properties and other assets 56.1 15.5 11.1
Acquisition of businesses, net of cash acquired   11.6 (91.2)
Investment in MillerCoors   0.0 0.0
Return of capital from MillerCoors   0.0 0.0
Other (254.4) (1,425.7) 270.7
Payments for (Proceeds from) Other Investing Activities 0.5 6.6 (1.4)
Net cash used in investing activities (356.7) (1,555.4) (1.7)
Cash flows from financing activities:      
Proceeds from Issuance of Common Stock   0.0  
Exercise of stock options under equity compensation plans 0.0 0.0 0.0
Dividends paid (439.3) (39.4) (78.8)
Payments on debt and borrowings (1.7) (23.7) (25.0)
Proceeds on debt and borrowings 0.0 24.2 23.4
Debt issuance costs 0.0 0.0 0.0
Net proceeds from (payments on) revolving credit facilities and commercial paper (4.2) (1.1) 3.9
Change in overdraft balances and other (26.2) (23.5) (45.8)
Net intercompany financing activity (20.1) 1,489.9 134.2
Net Cash Provided by (Used in) Financing Activities (491.5) 1,426.4 11.9
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents (29.7) 116.3 (210.2)
Effect of foreign exchange rate changes on cash and cash equivalents 28.7 (22.5) (22.0)
Balance at beginning of year 272.1 178.3 410.5
Balance at end of year 271.1 272.1 178.3
Consolidated [Member]      
Consolidated Statements of Cash Flows      
Net cash provided by (used in) operating activities 1,866.3 1,126.9 715.9
Cash flows from investing activities:      
Additions to properties (599.6) (341.8) (275.0)
Proceeds from sales of properties and other assets 60.5 174.5 11.8
Acquisition of businesses, net of cash acquired   (11,961.0) (91.2)
Investment in MillerCoors   (1,253.7) (1,442.7)
Return of capital from MillerCoors   1,086.9 1,441.1
Other 0.0 0.0 0.0
Payments for (Proceeds from) Other Investing Activities 0.9 8.5 21.3
Net cash used in investing activities (538.2) (12,286.6) (334.7)
Cash flows from financing activities:      
Proceeds from Issuance of Common Stock   2,525.6  
Exercise of stock options under equity compensation plans 4.0 11.2 34.6
Dividends paid (353.4) (352.9) (303.4)
Payments for purchase of treasury stock     (150.1)
Payments on debt and borrowings (3,000.1) (223.9) (701.4)
Proceeds on debt and borrowings 1,536.0 9,460.6 703.3
Debt issuance costs (7.0) (60.7) (61.8)
Net proceeds from (payments on) revolving credit facilities and commercial paper 374.3 (1.1) 3.9
Change in overdraft balances and other (50.2) (40.9) (56.6)
Net intercompany financing activity 0.0 0.0 0.0
Net Cash Provided by (Used in) Financing Activities (1,496.4) 11,317.9 (531.5)
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents (168.3) 158.2 (150.3)
Effect of foreign exchange rate changes on cash and cash equivalents 26.0 (28.2) (43.4)
Balance at beginning of year 560.9 430.9 624.6
Balance at end of year 418.6 560.9 430.9
Eliminations      
Consolidated Statements of Cash Flows      
Net cash provided by (used in) operating activities (1,219.4) (364.4) (353.6)
Cash flows from investing activities:      
Additions to properties 0.0 0.0 0.0
Proceeds from sales of properties and other assets 0.0 0.0 0.0
Acquisition of businesses, net of cash acquired   0.0 0.0
Investment in MillerCoors   0.0 0.0
Return of capital from MillerCoors   0.0 0.0
Other 161.2 14,114.8 (80.2)
Payments for (Proceeds from) Other Investing Activities 0.0 0.0 0.0
Net cash used in investing activities 161.2 14,114.8 (80.2)
Cash flows from financing activities:      
Proceeds from Issuance of Common Stock   0.0  
Exercise of stock options under equity compensation plans 0.0 0.0 0.0
Dividends paid 1,219.4 364.4 353.6
Payments for purchase of treasury stock     0.0
Payments on debt and borrowings 0.0 0.0 0.0
Proceeds on debt and borrowings 0.0 0.0 0.0
Debt issuance costs 0.0 0.0 0.0
Net proceeds from (payments on) revolving credit facilities and commercial paper 0.0 0.0 0.0
Change in overdraft balances and other 0.0 0.0 0.0
Net intercompany financing activity (161.2) (14,114.8) 80.2
Net Cash Provided by (Used in) Financing Activities 1,058.2 (13,750.4) 433.8
Cash and cash equivalents:      
Net increase (decrease) in cash and cash equivalents 0.0 0.0 0.0
Effect of foreign exchange rate changes on cash and cash equivalents 0.0 0.0 0.0
Balance at beginning of year 0.0 0.0 0.0
Balance at end of year $ 0.0 $ 0.0 $ 0.0