XML 50 R72.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor Information Income statement (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2012
Mar. 26, 2011
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales $ 1,008.1 $ 997.3
Excise taxes (316.7) (306.9)
Net sales 691.4 690.4
Cost of goods sold (438.8) (427.2)
Gross profit 252.6 263.2
Marketing, general and administrative expenses (248.2) (238.4)
Special items, net (1.5) 0
Equity income in MillerCoors 118.9 101.2
Operating income (loss) 121.8 126.0
Interest income (expense), net (23.8) (26.8)
Other income (expense), net (1.4) (0.7)
Income (loss) from continuing operations before income taxes 96.6 98.5
Income tax benefit (expense) (17.3) (16.1)
Net Income (loss) from continuing operations 79.3 82.4
Income (loss) from discontinued operations, net of tax 0.1 0.3
Net income (loss) including noncontrolling interests 79.4 82.7
Less: Net (income) loss attributable to noncontrolling interests 0.1 0.2
Net income (loss) attributable to MCBC 79.5 82.9
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 190.6 253.4
Parent Company [Member]
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 5.5 5.8
Net sales 5.5 5.8
Gross profit 5.5 5.8
Marketing, general and administrative expenses (34.5) (32.7)
Special items, net (1.1)  
Equity income (loss) in subsidiaries 85.0 185.9
Operating income (loss) 54.9 159.0
Interest income (expense), net   (8.4)
Other income (expense), net 12.0 1.4
Income (loss) from continuing operations before income taxes 66.9 152.0
Income tax benefit (expense) 12.6 (69.1)
Net Income (loss) from continuing operations 79.5 82.9
Net income (loss) including noncontrolling interests 79.5 82.9
Net income (loss) attributable to MCBC 79.5 82.9
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 56.1 113.1
Issuer 2002 [Member]
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 43.3 43.2
Net sales 43.3 43.2
Cost of goods sold (7.5) (10.9)
Gross profit 35.8 32.3
Marketing, general and administrative expenses (9.1) (7.6)
Equity income (loss) in subsidiaries 23.9 1.6
Operating income (loss) 50.6 26.3
Interest income (expense), net (9.2) 11.9
Other income (expense), net (12.2) (1.2)
Income (loss) from continuing operations before income taxes 29.2 37.0
Income tax benefit (expense) (31.9) 47.8
Net Income (loss) from continuing operations (2.7) 84.8
Net income (loss) including noncontrolling interests (2.7) 84.8
Net income (loss) attributable to MCBC (2.7) 84.8
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (16.2) 81.6
Subsidiary Guarantors
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 519.2 511.8
Excise taxes (123.2) (123.6)
Net sales 396.0 388.2
Cost of goods sold (240.9) (224.5)
Gross profit 155.1 163.7
Marketing, general and administrative expenses (112.2) (110.6)
Special items, net (2.1) (2.1)
Equity income (loss) in subsidiaries (139.1) (148.8)
Equity income in MillerCoors 118.9 101.2
Operating income (loss) 20.6 3.4
Interest income (expense), net 97.5 80.3
Other income (expense), net 0 (0.1)
Income (loss) from continuing operations before income taxes 118.1 83.6
Income tax benefit (expense) (1.5) 7.6
Net Income (loss) from continuing operations 116.6 91.2
Net income (loss) including noncontrolling interests 116.6 91.2
Net income (loss) attributable to MCBC 116.6 91.2
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 316.8 286.5
Subsidiary Non-Guarantors
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 489.2 484.3
Excise taxes (193.5) (183.3)
Net sales 295.7 301.0
Cost of goods sold (231.8) (233.6)
Gross profit 63.9 67.4
Marketing, general and administrative expenses (100.1) (93.5)
Special items, net 1.7 2.1
Equity income (loss) in subsidiaries 52.6 54.5
Operating income (loss) 18.1 30.5
Interest income (expense), net (112.1) (110.6)
Other income (expense), net (1.2) (0.8)
Income (loss) from continuing operations before income taxes (95.2) (80.9)
Income tax benefit (expense) 3.5 (2.4)
Net Income (loss) from continuing operations (91.7) (83.3)
Income (loss) from discontinued operations, net of tax 0.1 0.3
Net income (loss) including noncontrolling interests (91.6) (83.0)
Less: Net (income) loss attributable to noncontrolling interests 0.1 0.2
Net income (loss) attributable to MCBC (91.5) (82.8)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (143.7) (134.6)
Eliminations
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales (49.1) (47.8)
Net sales (49.1) (47.8)
Cost of goods sold 41.4 41.8
Gross profit (7.7) (6.0)
Marketing, general and administrative expenses 7.7 6.0
Equity income (loss) in subsidiaries (22.4) (93.2)
Operating income (loss) (22.4) (93.2)
Income (loss) from continuing operations before income taxes (22.4) (93.2)
Net Income (loss) from continuing operations (22.4) (93.2)
Net income (loss) including noncontrolling interests (22.4) (93.2)
Net income (loss) attributable to MCBC (22.4) (93.2)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (22.4) (93.2)
Consolidated [Member]
   
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS    
Sales 1,008.1 997.3
Excise taxes (316.7) (306.9)
Net sales 691.4 690.4
Cost of goods sold (438.8) (427.2)
Gross profit 252.6 263.2
Marketing, general and administrative expenses (248.2) (238.4)
Special items, net (1.5) 0
Equity income in MillerCoors 118.9 101.2
Operating income (loss) 121.8 126.0
Interest income (expense), net (23.8) (26.8)
Other income (expense), net (1.4) (0.7)
Income (loss) from continuing operations before income taxes 96.6 98.5
Income tax benefit (expense) (17.3) (16.1)
Net Income (loss) from continuing operations 79.3 82.4
Income (loss) from discontinued operations, net of tax 0.1 0.3
Net income (loss) including noncontrolling interests 79.4 82.7
Less: Net (income) loss attributable to noncontrolling interests 0.1 0.2
Net income (loss) attributable to MCBC 79.5 82.9
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ 190.6 $ 253.4