XML 23 R77.htm IDEA: XBRL DOCUMENT v2.3.0.15
Supplemental Guarantor Information Cash Flows (Details) (USD $)
In Millions
9 Months Ended
Sep. 24, 2011
Sep. 25, 2010
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  
Net cash provided by (used in) operating activities$ 603.4$ 743.2
Cash flows from investing activities:  
Additions to properties(126.3)(95.0)
Proceeds from sales of properties and intangible assets, net1.53.7
Acquisition of businesses, net of cash acquired(41.3)(19.8)
Change in restricted cash balances2.7(14.9)
Payment on discontinued operations0(96.0)
Investment in MillerCoors(657.3)(863.1)
Return of capital from MillerCoors627.2848.6
Proceeds from settlements of derivative instruments15.40
Investment in and advances to an unconsolidated affiliate(99.4)(6.9)
Trade loan repayments from customers14.212.5
Trade loans advanced to customers(7.6)(7.3)
Net cash used in investing activities(270.9)(238.2)
Cash flows from financing activities:  
Issuance of stock under equity compensation plans8.513.5
Excess tax benefits from share-based compensation1.11.3
Payments for purchase of treasury stock(271.1)0
Dividends paid(170.1)(148.7)
Dividends paid to noncontrolling interests holders(2.3)(0.9)
Debt issuance costs0.2300.0
Payments from short-term borrowings, net(11.5) 
Net (payments) proceeds from revolving credit facilities1.50
Payments on long-term debt and capital lease obligations(0.2)(300.0)
Payments for (Proceeds from) Derivative Instrument, Financing Activities(99.2)(42.0)
Change in overdraft balances and other(10.8)(8.1)
Net intercompany financing activity0 
Net cash used in financing activities(556.3)(484.9)
Cash and cash equivalents:  
Net increase (decrease) in cash and cash equivalents(223.8)20.1
Effect of foreign exchange rate changes on cash and cash equivalents(6.6)9.2
Balance at beginning of year1,217.6734.2
Balance at end of period987.2763.5
Payments of Debt Issuance Costs(2.2)0
Parent Guarantor and 2007 Issuer [Member]
  
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  
Net cash provided by (used in) operating activities159.0131.0
Cash flows from investing activities:  
Additions to properties(2.3)(4.5)
Proceeds from settlements of derivative instruments15.4 
Net intercompany investing activity(0.8)(44.2)
Net cash used in investing activities12.3(48.7)
Cash flows from financing activities:  
Issuance of stock under equity compensation plans8.513.5
Excess tax benefits from share-based compensation1.11.3
Payments for purchase of treasury stock(271.1) 
Dividends paid(150.5)(130.9)
Payments from short-term borrowings, net0 
Net intercompany financing activity14.866.6
Net cash used in financing activities(399.4)(49.5)
Cash and cash equivalents:  
Net increase (decrease) in cash and cash equivalents(228.1)32.8
Balance at beginning of year832.0392.8
Balance at end of period603.9425.6
Payments of Debt Issuance Costs(2.2) 
2002 Issuer [Member]
  
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  
Net cash provided by (used in) operating activities46.030.6
Cash flows from investing activities:  
Additions to properties(0.2) 
Investment in MillerCoors0(863.1)
Return of capital from MillerCoors0848.6
Trade loan repayments from customers00.2
Net intercompany investing activity(150.4)(26.1)
Net cash used in investing activities(150.6)(40.4)
Cash flows from financing activities:  
Dividends paid(104.0) 
Payments for (Proceeds from) Derivative Instrument, Financing Activities200.6 
Net intercompany financing activity1.09.8
Net cash used in financing activities97.69.8
Cash and cash equivalents:  
Net increase (decrease) in cash and cash equivalents(7.0) 
Balance at beginning of year7.0 
Balance at end of period0 
2005 Issuers and 2010 Issuer [Member]
  
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  
Net cash provided by (used in) operating activities54.921.3
Cash flows from investing activities:  
Net intercompany investing activity(96.1)1,204.6
Net cash used in investing activities(96.1)1,204.6
Cash flows from financing activities:  
Debt issuance costs 300.0
Payments on long-term debt and capital lease obligations (300.0)
Payments for (Proceeds from) Derivative Instrument, Financing Activities (42.0)
Net intercompany financing activity40.4(883.5)
Net cash used in financing activities40.4(1,225.5)
Cash and cash equivalents:  
Net increase (decrease) in cash and cash equivalents(0.8)0.4
Balance at beginning of year0.80.1
Balance at end of period00.5
Subsidiary Guarantors
  
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  
Net cash provided by (used in) operating activities626.5300.4
Cash flows from investing activities:  
Additions to properties(69.9)(42.1)
Proceeds from sales of properties and intangible assets, net0.31.2
Investment in MillerCoors(657.3) 
Return of capital from MillerCoors627.2 
Investment in and advances to an unconsolidated affiliate(93.6) 
Trade loan repayments from customers0.4 
Net intercompany investing activity(131.8)1,167.7
Net cash used in investing activities(324.7)1,126.8
Cash flows from financing activities:  
Dividends paid(135.4) 
Debt issuance costs0.2 
Payments on long-term debt and capital lease obligations(0.2) 
Payments for (Proceeds from) Derivative Instrument, Financing Activities(299.8) 
Net intercompany financing activity260.6(1,505.3)
Net cash used in financing activities(174.8)(1,505.3)
Cash and cash equivalents:  
Net increase (decrease) in cash and cash equivalents127.0(78.1)
Effect of foreign exchange rate changes on cash and cash equivalents(10.9)7.4
Balance at beginning of year189.3175.0
Balance at end of period305.4104.3
Subsidiary Non-Guarantors
  
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  
Net cash provided by (used in) operating activities(44.1)71.9
Cash flows from investing activities:  
Additions to properties(53.9)(48.4)
Proceeds from sales of properties and intangible assets, net1.22.5
Acquisition of businesses, net of cash acquired(41.3)(19.8)
Change in restricted cash balances2.7(14.9)
Payment on discontinued operations (96.0)
Investment in and advances to an unconsolidated affiliate(5.8)(6.9)
Trade loan repayments from customers13.812.3
Trade loans advanced to customers(7.6)(7.3)
Net intercompany investing activity(142.0)(2,233.6)
Net cash used in investing activities(232.9)(2,412.1)
Cash flows from financing activities:  
Dividends paid(19.1)(17.8)
Dividends paid to noncontrolling interests holders(2.3)(0.9)
Payments from short-term borrowings, net(11.5) 
Net (payments) proceeds from revolving credit facilities1.5 
Change in overdraft balances and other(10.8)(8.1)
Net intercompany financing activity204.32,432.0
Net cash used in financing activities162.12,405.2
Cash and cash equivalents:  
Net increase (decrease) in cash and cash equivalents(114.9)65.0
Effect of foreign exchange rate changes on cash and cash equivalents4.31.8
Balance at beginning of year188.5166.3
Balance at end of period77.9233.1
Eliminations
  
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  
Net cash provided by (used in) operating activities(238.9)188.0
Cash flows from investing activities:  
Net intercompany investing activity521.1(68.4)
Net cash used in investing activities521.1(68.4)
Cash flows from financing activities:  
Dividends paid238.9 
Net intercompany financing activity(521.1)(119.6)
Net cash used in financing activities(282.2)(119.6)
Cash and cash equivalents:  
Balance at end of period$ 0