XML 85 R72.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Information Income statement (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed financial statements        
Sales $ 3,625.1 $ 3,552.9 $ 10,313.6 $ 10,259.8
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes (690.9) (669.7) (1,962.7) (1,836.6)
Net Sales 2,934.2 2,883.2 8,350.9 8,423.2
Cost of Goods Sold (1,714.0) (1,589.1) (4,988.8) (4,716.9)
Gross profit 1,220.2 1,294.1 3,362.1 3,706.3
Marketing, general and administrative expenses (713.9) (783.8) (2,139.7) (2,271.5)
Special items, net (36.6) (4.1) 267.7 (27.3)
Operating income (loss) 469.7 506.2 1,490.1 1,407.5
Interest income (expense), net (67.4) (72.6) (227.3) (258.4)
Other pension and postretirement benefits (costs), net 7.6 9.6 27.5 32.3
Other pension and postretirement benefits (costs), net   9.6 27.5 32.3
Other income (expense), net 0.2 (2.7) 0.2 0.2
Income tax benefit (expense) (64.5) (147.4) (231.6) (338.5)
Net Income (loss) 345.6 293.1 1,058.9 843.1
Net (income) loss attributable to noncontrolling interests (7.3) (6.1) (18.4) (17.7)
Net income (loss) attributable to Molson Coors Brewing Company 338.3 287.0 1,040.5 825.4
Comprehensive income (loss) attributable to Molson Coors Brewing Company 367.3 468.9 904.1 1,326.3
Parent Company [Member]        
Condensed financial statements        
Sales 2.1 7.6 7.0 22.9
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes 0.0 0.0 0.0 0.0
Net Sales 2.1 7.6 7.0 22.9
Cost of Goods Sold (0.5) (0.5) (1.5) (1.5)
Gross profit 1.6 7.1 5.5 21.4
Marketing, general and administrative expenses (57.4) (67.6) (188.5) (203.5)
Special items, net (0.1) 0.0 (0.5) (0.8)
Equity income (loss) in subsidiaries 434.7 390.5 1,332.1 1,177.1
Operating income (loss) 378.8 330.0 1,148.6 994.2
Interest income (expense), net (78.5) (72.6) (244.9) (228.1)
Other pension and postretirement benefits (costs), net (0.1) 0.0 (0.1) 0.0
Other income (expense), net 0.0 0.3 0.1 (7.9)
Income (loss) before income taxes 300.2 257.7 903.7 758.2
Income tax benefit (expense) 38.1 29.3 136.8 67.2
Net Income (loss) 338.3 287.0 1,040.5 825.4
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company 338.3 287.0 1,040.5 825.4
Comprehensive income (loss) attributable to Molson Coors Brewing Company 367.3 468.9 904.1 1,326.3
Subsidiary Guarantors [Member]        
Condensed financial statements        
Sales 2,714.4 2,696.1 7,823.7 8,026.8
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes (391.2) (388.2) (1,099.0) (1,125.4)
Net Sales 2,323.2 2,307.9 6,724.7 6,901.4
Cost of Goods Sold (1,356.2) (1,248.9) (3,982.9) (3,810.7)
Gross profit 967.0 1,059.0 2,741.8 3,090.7
Marketing, general and administrative expenses (496.6) (560.1) (1,473.9) (1,617.0)
Special items, net (34.2) (6.0) 279.5 (23.3)
Equity income (loss) in subsidiaries 18.9 (72.7) (60.7) (276.6)
Operating income (loss) 455.1 420.2 1,486.7 1,173.8
Interest income (expense), net 90.9 81.7 257.7 200.9
Other pension and postretirement benefits (costs), net (0.5) (1.9) 2.5 (1.9)
Other income (expense), net (9.4) 43.9 (49.7) 155.5
Income (loss) before income taxes 536.1 543.9 1,697.2 1,528.3
Income tax benefit (expense) (101.5) (153.2) (364.7) (351.0)
Net Income (loss) 434.6 390.7 1,332.5 1,177.3
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company 434.6 390.7 1,332.5 1,177.3
Comprehensive income (loss) attributable to Molson Coors Brewing Company 435.9 577.2 1,148.4 1,725.4
Subsidiary Non Guarantors [Member]        
Condensed financial statements        
Sales 1,030.9 991.8 2,853.2 2,615.0
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes (299.7) (281.5) (863.7) (711.2)
Net Sales 731.2 710.3 1,989.5 1,903.8
Cost of Goods Sold (479.2) (470.7) (1,364.7) (1,275.8)
Gross profit 252.0 239.6 624.8 628.0
Marketing, general and administrative expenses (160.3) (167.7) (487.3) (484.8)
Special items, net (2.3) 1.9 (11.3) (3.2)
Equity income (loss) in subsidiaries 62.6 71.8 124.8 153.8
Operating income (loss) 152.0 145.6 251.0 293.8
Interest income (expense), net (79.8) (81.7) (240.1) (231.2)
Other pension and postretirement benefits (costs), net 8.2 11.5 25.1 34.2
Other income (expense), net 9.6 (46.9) 49.8 (147.4)
Income (loss) before income taxes 90.0 28.5 85.8 (50.6)
Income tax benefit (expense) (1.1) (23.5) (3.7) (54.7)
Net Income (loss) 88.9 5.0 82.1 (105.3)
Net (income) loss attributable to noncontrolling interests (7.3) (6.1) (18.4) (17.7)
Net income (loss) attributable to Molson Coors Brewing Company 81.6 (1.1) 63.7 (123.0)
Comprehensive income (loss) attributable to Molson Coors Brewing Company 51.0 77.2 (43.3) 160.0
Consolidated [Member]        
Condensed financial statements        
Sales 3,625.1 3,552.9 10,313.6 10,259.8
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes (690.9) (669.7) (1,962.7) (1,836.6)
Net Sales 2,934.2 2,883.2 8,350.9 8,423.2
Cost of Goods Sold (1,714.0) (1,589.1) (4,988.8) (4,716.9)
Gross profit 1,220.2 1,294.1 3,362.1 3,706.3
Marketing, general and administrative expenses (713.9) (783.8) (2,139.7) (2,271.5)
Special items, net (36.6) (4.1) 267.7 (27.3)
Equity income (loss) in subsidiaries 0.0 0.0 0.0 0.0
Operating income (loss) 469.7 506.2 1,490.1 1,407.5
Interest income (expense), net (67.4) (72.6) (227.3) (258.4)
Other pension and postretirement benefits (costs), net 7.6 9.6 27.5 32.3
Other income (expense), net 0.2 (2.7) 0.2 0.2
Income (loss) before income taxes 410.1 440.5 1,290.5 1,181.6
Income tax benefit (expense) (64.5) (147.4) (231.6) (338.5)
Net Income (loss) 345.6 293.1 1,058.9 843.1
Net (income) loss attributable to noncontrolling interests (7.3) (6.1) (18.4) (17.7)
Net income (loss) attributable to Molson Coors Brewing Company 338.3 287.0 1,040.5 825.4
Comprehensive income (loss) attributable to Molson Coors Brewing Company 367.3 468.9 904.1 1,326.3
Consolidation, Eliminations [Member]        
Condensed financial statements        
Sales (122.3) (142.6) (370.3) (404.9)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes 0.0 0.0 0.0 0.0
Net Sales (122.3) (142.6) (370.3) (404.9)
Cost of Goods Sold 121.9 131.0 360.3 371.1
Gross profit (0.4) (11.6) (10.0) (33.8)
Marketing, general and administrative expenses 0.4 11.6 10.0 33.8
Special items, net 0.0 0.0 0.0 0.0
Equity income (loss) in subsidiaries (516.2) (389.6) (1,396.2) (1,054.3)
Operating income (loss) (516.2) (389.6) (1,396.2) (1,054.3)
Interest income (expense), net 0.0 0.0 0.0 0.0
Other pension and postretirement benefits (costs), net 0.0 0.0 0.0 0.0
Other income (expense), net 0.0 0.0 0.0 0.0
Income (loss) before income taxes (516.2) (389.6) (1,396.2) (1,054.3)
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Net Income (loss) (516.2) (389.6) (1,396.2) (1,054.3)
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company (516.2) (389.6) (1,396.2) (1,054.3)
Comprehensive income (loss) attributable to Molson Coors Brewing Company $ (486.9) $ (654.4) $ (1,105.1) $ (1,885.4)