XML 87 R69.htm IDEA: XBRL DOCUMENT v3.20.2
Supplemental Guarantor Information - Income Statement (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Condensed Consolidating Statement of Operations        
Sales $ 3,378.4 $ 3,498.0 $ 8,946.0 $ 9,918.1
Excise taxes (624.9) (656.4) (1,586.3) (1,824.9)
Net sales 2,753.5 2,841.6 7,359.7 8,093.2
Cost of goods sold (1,551.0) (1,685.4) (4,486.6) (4,858.2)
Gross profit 1,202.5 1,156.2 2,873.1 3,235.0
Marketing, general and administrative expenses (634.5) (690.2) (1,788.7) (2,115.1)
Special items, net (59.7) (703.3) (210.6) (666.4)
Equity income (loss) in subsidiaries 0.0 0.0 0.0 0.0
Operating income (loss) 508.3 (237.3) 873.8 453.5
Interest income (expense), net (67.9) (65.6) (206.5) (204.5)
Other pension and postretirement benefits (costs), net 7.6 8.0 22.7 25.0
Other income (expense), net 2.4 (13.7) 3.4 (0.7)
Income (loss) before income taxes 450.4 (308.6) 693.4 273.3
Income tax benefit (expense) (104.0) (90.7) (265.2) (193.3)
Net income (loss) including noncontrolling interests 346.4 (399.3) 428.2 80.0
Net (income) loss attributable to noncontrolling interests (3.6) (3.5) (7.4) (2.0)
Net income (loss) attributable to MCBC 342.8 (402.8) 420.8 78.0
Comprehensive income (loss) attributable to MCBC 505.0 (602.5) 199.6 (75.5)
Parent Issuer        
Condensed Consolidating Statement of Operations        
Sales 4.4 31.5 10.1 96.1
Excise taxes 0.0 0.0 0.0 0.0
Net sales 4.4 31.5 10.1 96.1
Cost of goods sold (0.5) (2.0) (1.4) (5.9)
Gross profit 3.9 29.5 8.7 90.2
Marketing, general and administrative expenses (22.2) (45.0) (85.3) (188.1)
Special items, net (1.4) 0.0 (16.8) (0.4)
Equity income (loss) in subsidiaries 400.2 (398.3) 641.3 221.5
Operating income (loss) 380.5 (413.8) 547.9 123.2
Interest income (expense), net (59.3) (74.7) (179.7) (228.3)
Other pension and postretirement benefits (costs), net (0.1) 0.0 (0.4) 0.0
Other income (expense), net 0.6 (0.4) 0.3 (0.5)
Income (loss) before income taxes 321.7 (488.9) 368.1 (105.6)
Income tax benefit (expense) 21.1 86.1 52.7 183.6
Net income (loss) including noncontrolling interests 342.8 (402.8) 420.8 78.0
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC 342.8 (402.8) 420.8 78.0
Comprehensive income (loss) attributable to MCBC 505.0 (602.5) 199.6 (75.5)
Subsidiary Guarantors        
Condensed Consolidating Statement of Operations        
Sales 2,588.2 2,631.6 7,156.6 7,606.7
Excise taxes (354.1) (367.6) (964.1) (1,032.5)
Net sales 2,234.1 2,264.0 6,192.5 6,574.2
Cost of goods sold (1,241.4) (1,330.5) (3,696.9) (3,864.2)
Gross profit 992.7 933.5 2,495.6 2,710.0
Marketing, general and administrative expenses (479.2) (528.6) (1,304.5) (1,552.1)
Special items, net (27.8) (324.9) (154.9) (281.3)
Equity income (loss) in subsidiaries (6.7) (320.3) (240.0) (450.0)
Operating income (loss) 479.0 (240.3) 796.2 426.6
Interest income (expense), net 23.2 87.2 38.1 255.7
Other pension and postretirement benefits (costs), net 5.1 1.2 15.3 3.5
Other income (expense), net 1.9 (59.7) 1.8 (67.1)
Income (loss) before income taxes 509.2 (211.6) 851.4 618.7
Income tax benefit (expense) (109.1) (185.4) (208.8) (395.2)
Net income (loss) including noncontrolling interests 400.1 (397.0) 642.6 223.5
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC 400.1 (397.0) 642.6 223.5
Comprehensive income (loss) attributable to MCBC 581.2 (592.5) 583.0 102.3
Subsidiary Non Guarantors        
Condensed Consolidating Statement of Operations        
Sales 929.3 1,004.3 2,174.3 2,688.1
Excise taxes (270.8) (288.8) (622.2) (792.4)
Net sales 658.5 715.5 1,552.1 1,895.7
Cost of goods sold (446.1) (477.5) (1,165.4) (1,323.0)
Gross profit 212.4 238.0 386.7 572.7
Marketing, general and administrative expenses (139.6) (161.4) (416.8) (512.8)
Special items, net (30.5) (378.4) (38.9) (384.7)
Equity income (loss) in subsidiaries 52.3 (265.3) 48.6 (186.2)
Operating income (loss) 94.6 (567.1) (20.4) (511.0)
Interest income (expense), net (31.8) (78.1) (64.9) (231.9)
Other pension and postretirement benefits (costs), net 2.6 6.8 7.8 21.5
Other income (expense), net (0.1) 46.4 1.3 66.9
Income (loss) before income taxes 65.3 (592.0) (76.2) (654.5)
Income tax benefit (expense) (16.0) 8.6 (109.1) 18.3
Net income (loss) including noncontrolling interests 49.3 (583.4) (185.3) (636.2)
Net (income) loss attributable to noncontrolling interests (3.6) (3.5) (7.4) (2.0)
Net income (loss) attributable to MCBC 45.7 (586.9) (192.7) (638.2)
Comprehensive income (loss) attributable to MCBC 252.9 (696.9) (270.3) (760.2)
Eliminations        
Condensed Consolidating Statement of Operations        
Sales (143.5) (169.4) (395.0) (472.8)
Excise taxes 0.0 0.0 0.0 0.0
Net sales (143.5) (169.4) (395.0) (472.8)
Cost of goods sold 137.0 124.6 377.1 334.9
Gross profit (6.5) (44.8) (17.9) (137.9)
Marketing, general and administrative expenses 6.5 44.8 17.9 137.9
Special items, net 0.0 0.0 0.0 0.0
Equity income (loss) in subsidiaries (445.8) 983.9 (449.9) 414.7
Operating income (loss) (445.8) 983.9 (449.9) 414.7
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 (445.8) 983.9 (449.9) 414.7
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Net income (loss) including noncontrolling interests (445.8) 983.9 (449.9) 414.7
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to MCBC (445.8) 983.9 (449.9) 414.7
Comprehensive income (loss) attributable to MCBC $ (834.1) $ 1,289.4 $ (312.7) $ 657.9