XML 23 R76.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Guarantor Information Recast Balance Sheet (Details) (USD $)
In Millions, unless otherwise specified
Mar. 31, 2012
Dec. 31, 2011
Mar. 26, 2011
Dec. 25, 2010
Cash and cash equivalents $ 836.3 $ 1,078.9 $ 1,081.7 $ 1,217.6
Accounts receivable, net 512.4 588.8    
Other Receivables 133.7 137.2    
Inventory, Net 256.4 207.2    
Other assets, net 108.7 94.0    
Deferred tax assets 26.4 11.6    
Discontinued operations 0.3 0.3    
Assets, Current 1,874.2 2,118.0    
Properties, net 1,455.3 1,430.1    
Goodwill 1,491.5 1,453.3    
Other intangibles, net 4,682.8 4,586.0    
Investment in MillerCoors 2,613.1 2,487.9    
Deferred tax assets 128.5 149.9    
Assets 12,436.2 12,423.8    
Accounts payable 205.6 301.2    
Derivative hedging instruments 11.4 107.6    
Deferred tax liabilities 169.1 161.3    
Debt, Current 48.2 46.9    
Discontinued operations 13.7 13.4    
Total current liabilities 1,060.0 1,277.2    
Long-term debt 1,950.4 1,914.9    
Derivative hedging instruments 222.6 212.5    
Pension and post-retirement benefits 708.1 697.5    
Deferred tax liabilities 474.9 455.6    
Discontinued operations 22.4 22.0    
Liabilities 4,588.3 4,733.6    
Total Molson Coors Brewing Company stockholders' equity 7,807.3 7,647.9    
Noncontrolling interests 40.6 42.3    
Total equity 7,847.9 7,690.2    
Total liabilities and equity 12,436.2 12,423.8    
Recast [Member]
       
Deferred tax liabilities   (34.7)    
Parent Company [Member]
       
Cash and cash equivalents 680.6 601.1 792.3 832.0
Accounts receivable, net 1.9 0.9    
Other Receivables 65.4 46.9    
Other assets, net 10.8 9.7    
Assets, Current 758.7 658.6    
Properties, net 26.4 27.6    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 8,163.6 7,925.2    
Deferred tax assets 28.8 33.1    
Other assets, net 20.9 19.8    
Assets 8,998.4 8,664.3    
Accounts payable 8.1 7.3    
Accrued expenses and other liabilities, net 35.7 34.6    
Deferred tax liabilities 6.5 6.2    
Accounts Payable, Related Parties, Current 584.5 413.8    
Total current liabilities 634.8 461.9    
Long-term debt 550.6 546.2    
Pension and post-retirement benefits 0      
Other liabilities, net 5.7 8.3    
Liabilities 1,191.1 1,016.4    
Total Molson Coors Brewing Company stockholders' equity 8,021.5 8,267.8    
Notes Receivable, Related Parties, Noncurrent (214.2) 619.9    
Total stockholders' equity 7,807.3 7,647.9    
Total equity 7,807.3 7,647.9    
Total liabilities and equity 8,998.4 8,664.3    
Parent Company [Member] | Recast [Member]
       
Cash and cash equivalents 680.6 601.1 792.3 832.0
Accounts receivable, net 1.9 0.9    
Other Receivables 65.4 46.9    
Other assets, net 10.8 9.7    
Assets, Current 758.7 658.6    
Properties, net 26.4 27.6    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 8,163.6 7,925.2    
Deferred tax assets 28.8 33.1    
Other assets, net 20.9 19.8    
Assets 8,998.4 8,664.3    
Accounts payable 8.1 7.3    
Accrued expenses and other liabilities, net 35.7 34.6    
Deferred tax liabilities 6.5 6.2    
Accounts Payable, Related Parties, Current 584.5 413.8    
Total current liabilities 634.8 461.9    
Long-term debt 550.6 546.2    
Pension and post-retirement benefits 0      
Other liabilities, net 5.7 8.3    
Liabilities 1,191.1 1,016.4    
Total Molson Coors Brewing Company stockholders' equity 8,021.5 8,267.8    
Notes Receivable, Related Parties, Noncurrent (214.2) 619.9    
Total stockholders' equity 7,807.3 7,647.9    
Total equity 7,807.3 7,647.9    
Total liabilities and equity 8,998.4 8,664.3    
Issuer 2002 [Member]
       
Cash and cash equivalents 0 0 0 7.0
Accounts receivable, net 6.6 6.7    
Other assets, net 4.0 4.0    
Deferred tax assets 11.4 5.8    
Intercompany accounts receivable 166.4 49.1    
Assets, Current 188.4 65.6    
Properties, net 7.0 7.2    
Goodwill 11.4 11.4    
Other intangibles, net 37.2 37.2    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 5,586.9 5,686.2    
Deferred tax assets 103.7 119.1    
Other assets, net 13.8 14.7    
Assets 5,948.4 5,941.4    
Accounts payable 2.3 3.2    
Accrued expenses and other liabilities, net 5.5 4.7    
Derivative hedging instruments 2.2 101.4    
Deferred tax liabilities   0    
Debt, Current 44.6 44.7    
Accounts Payable, Related Parties, Current 9.0 26.1    
Total current liabilities 63.6 180.1    
Derivative hedging instruments 220.9 210.7    
Pension and post-retirement benefits 2.8 2.7    
Other liabilities, net 14.7 14.5    
Notes Payable, Related Parties, Noncurrent (212.3) 618.0    
Liabilities 514.3 1,026.0    
Total Molson Coors Brewing Company stockholders' equity 5,476.3 4,954.7    
Notes Receivable, Related Parties, Noncurrent 42.2 39.3    
Total stockholders' equity 5,434.1 4,915.4    
Total equity 5,434.1 4,915.4    
Total liabilities and equity 5,948.4 5,941.4    
Issuer 2002 [Member] | Recast [Member]
       
Cash and cash equivalents 0 0 0 7.0
Accounts receivable, net 6.6 6.7    
Other assets, net 4.0 4.0    
Deferred tax assets 11.4 5.8    
Intercompany accounts receivable 166.4 49.1    
Assets, Current 188.4 65.6    
Properties, net 7.0 7.2    
Goodwill 11.4 11.4    
Other intangibles, net 37.2 37.2    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 5,586.9 5,686.2    
Deferred tax assets 103.7 119.1    
Other assets, net 13.8 14.7    
Assets 5,948.4 5,941.4    
Accounts payable 2.3 3.2    
Accrued expenses and other liabilities, net 5.5 4.7    
Derivative hedging instruments 2.2 101.4    
Deferred tax liabilities   0    
Debt, Current 44.6 44.7    
Accounts Payable, Related Parties, Current 9.0 26.1    
Total current liabilities 63.6 180.1    
Derivative hedging instruments 220.9 210.7    
Pension and post-retirement benefits 2.8 2.7    
Other liabilities, net 14.7 14.5    
Notes Payable, Related Parties, Noncurrent (212.3) 618.0    
Liabilities 514.3 1,026.0    
Total Molson Coors Brewing Company stockholders' equity 5,476.3 4,954.7    
Notes Receivable, Related Parties, Noncurrent 42.2 39.3    
Total stockholders' equity 5,434.1 4,915.4    
Total equity 5,434.1 4,915.4    
Total liabilities and equity 5,948.4 5,941.4    
Subsidiary Guarantors
       
Cash and cash equivalents 64.3 318.0 167.8 190.1
Accounts receivable, net 172.6 203.6    
Other Receivables 23.5 29.1    
Inventory, Net 101.7 83.0    
Other assets, net 62.4 44.7    
Intercompany accounts receivable 1,017.2 1,449.6    
Assets, Current 1,441.7 2,128.0    
Properties, net 877.3 862.9    
Goodwill 312.3 305.4    
Other intangibles, net 4,237.5 4,150.8    
Investment in MillerCoors 2,613.1 2,487.9    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 377.3 611.5    
Deferred tax assets 11.0 12.7    
Other assets, net 94.2 92.9    
Assets 9,964.4 10,652.1    
Accounts payable 73.2 100.6    
Accrued expenses and other liabilities, net 237.3 270.4    
Derivative hedging instruments 8.0 4.7    
Deferred tax liabilities 168.9 161.4    
Accounts Payable, Related Parties, Current 868.7 1,566.5    
Total current liabilities 1,356.1 2,103.6    
Long-term debt 1,399.8 1,368.7    
Derivative hedging instruments 1.4 1.5    
Pension and post-retirement benefits 399.7 392.5    
Other liabilities, net 32.8 35.3    
Liabilities 3,189.8 3,901.6    
Total Molson Coors Brewing Company stockholders' equity 11,677.7 11,675.6    
Notes Receivable, Related Parties, Noncurrent 4,903.1 4,925.1    
Total stockholders' equity 6,774.6 6,750.5    
Total equity 6,774.6 6,750.5    
Total liabilities and equity 9,964.4 10,652.1    
Subsidiary Guarantors | Recast [Member]
       
Cash and cash equivalents 118.9 422.5 255.6 342.5
Accounts receivable, net 473.9 544.1    
Other Receivables 67.7 84.0    
Inventory, Net 240.2 193.0    
Other assets, net 80.9 70.2    
Intercompany accounts receivable 1,054.5 1,470.9    
Assets, Current 2,036.1 2,784.7    
Properties, net 1,330.5 1,306.8    
Goodwill 1,049.9 1,021.6    
Other intangibles, net 4,584.0 4,488.1    
Investment in MillerCoors 2,613.1 2,487.9    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 775.9 1,071.9    
Deferred tax assets 28.4 30.1    
Other assets, net 142.1 140.9    
Assets 12,560.0 13,332.0    
Accounts payable 169.4 252.9    
Accrued expenses and other liabilities, net 529.1 575.2    
Derivative hedging instruments 9.2 6.2    
Deferred tax liabilities 168.9 161.4    
Accounts Payable, Related Parties, Current 941.1 1,618.5    
Total current liabilities 1,817.7 2,614.2    
Long-term debt 1,399.8 1,368.7    
Derivative hedging instruments 1.7 1.8    
Pension and post-retirement benefits 701.9 690.9    
Other liabilities, net 35.1 38.5    
Notes Payable, Related Parties, Noncurrent (912.5) 886.0    
Liabilities 4,868.7 5,600.1    
Total Molson Coors Brewing Company stockholders' equity 12,601.7 12,664.1    
Notes Receivable, Related Parties, Noncurrent 4,910.4 4,932.2    
Total stockholders' equity 7,691.3 7,731.9    
Total equity 7,691.3 7,731.9    
Total liabilities and equity 12,560.0 13,332.0    
Subsidiary Non-Guarantors
       
Cash and cash equivalents 91.4 159.8 121.6 188.5
Accounts receivable, net 331.3 377.6    
Other Receivables 45.4 61.2    
Inventory, Net 154.7 124.2    
Other assets, net 31.5 35.6    
Deferred tax assets 21.3 12.1    
Discontinued operations 0.3 0.3    
Intercompany accounts receivable 857.9 1,537.3    
Assets, Current 1,533.8 2,308.1    
Properties, net 544.6 532.4    
Goodwill 1,167.8 1,136.5    
Other intangibles, net 408.1 398.0    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 4,927.4 4,774.0    
Deferred tax assets 0 1.9    
Other assets, net 61.9 71.2    
Assets 8,643.6 9,222.1    
Accounts payable 122.6 190.1    
Accrued expenses and other liabilities, net 333.5 337.1    
Derivative hedging instruments 1.2 1.5    
Debt, Current 3.6 2.2    
Discontinued operations 13.7 13.4    
Accounts Payable, Related Parties, Current 579.3 1,029.6    
Total current liabilities 1,053.9 1,573.9    
Derivative hedging instruments 0.3 0.3    
Pension and post-retirement benefits 305.6 302.3    
Deferred tax liabilities 489.9 472.5    
Other liabilities, net 96.7 95.8    
Discontinued operations 22.4 22.0    
Notes Payable, Related Parties, Noncurrent (4,947.2) 4,966.3    
Liabilities 6,916.0 7,433.1    
Total Molson Coors Brewing Company stockholders' equity 1,687.0 1,746.7    
Total stockholders' equity 1,687.0 1,746.7    
Noncontrolling interests 40.6 42.3    
Total equity 1,727.6 1,789.0    
Total liabilities and equity 8,643.6 9,222.1    
Subsidiary Non-Guarantors | Recast [Member]
       
Cash and cash equivalents 36.8 55.3 33.8 36.1
Accounts receivable, net 30.0 37.1    
Other Receivables 1.2 6.3    
Inventory, Net 16.2 14.2    
Other assets, net 13.0 10.1    
Deferred tax assets 21.3 12.1    
Discontinued operations 0.3 0.3    
Intercompany accounts receivable 937.4 1,612.9    
Assets, Current 1,056.2 1,748.3    
Properties, net 91.4 88.5    
Goodwill 430.2 420.3    
Other intangibles, net 61.6 60.7    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 5,522.0 5,363.3    
Deferred tax assets 0 2.3    
Other assets, net 14.0 23.2    
Assets 7,175.4 7,706.6    
Accounts payable 26.4 37.8    
Accrued expenses and other liabilities, net 41.7 32.3    
Derivative hedging instruments 0 0    
Debt, Current 3.6 2.2    
Discontinued operations 13.7 13.4    
Accounts Payable, Related Parties, Current 623.7 1,074.5    
Total current liabilities 709.1 1,160.2    
Derivative hedging instruments 0 0    
Pension and post-retirement benefits 3.4 3.9    
Deferred tax liabilities 507.3 490.3    
Other liabilities, net 94.4 92.6    
Discontinued operations 22.4 22.0    
Notes Payable, Related Parties, Noncurrent (4,954.5) 4,971.6    
Liabilities 6,291.1 6,740.6    
Total Molson Coors Brewing Company stockholders' equity 1,756.2 1,807.9    
Notes Receivable, Related Parties, Noncurrent 912.5 884.2    
Total stockholders' equity 843.7 923.7    
Noncontrolling interests 40.6 42.3    
Total equity 884.3 966.0    
Total liabilities and equity 7,175.4 7,706.6    
Eliminations
       
Cash and cash equivalents 0   0  
Other Receivables (0.6)      
Deferred tax assets (6.3) (6.3)    
Intercompany accounts receivable (2,041.5) (3,036.0)    
Assets, Current (2,048.4) (3,042.3)    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures (19,055.2) (18,996.9)    
Deferred tax assets (15.0) (16.9)    
Assets (21,118.6) (22,056.1)    
Accounts payable (0.6)      
Deferred tax liabilities (6.3) (6.3)    
Accounts Payable, Related Parties, Current (2,041.5) (3,036.0)    
Total current liabilities (2,048.4) (3,042.3)    
Pension and post-retirement benefits 0      
Deferred tax liabilities (15.0) (16.9)    
Notes Payable, Related Parties, Noncurrent 5,159.5 (5,584.3)    
Liabilities (7,222.9) (8,643.5)    
Total Molson Coors Brewing Company stockholders' equity (19,055.2) (18,996.9)    
Notes Receivable, Related Parties, Noncurrent (5,159.5) (5,584.3)    
Total stockholders' equity (13,895.7) (13,412.6)    
Total equity (13,895.7) (13,412.6)    
Total liabilities and equity (21,118.6) (22,056.1)    
Eliminations | Recast [Member]
       
Cash and cash equivalents 0   0  
Other Receivables (0.6)      
Deferred tax assets (6.3) (6.3)    
Intercompany accounts receivable (2,158.3) (3,132.9)    
Assets, Current (2,165.2) (3,139.2)    
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures (20,048.4) (20,046.6)    
Deferred tax assets (32.4) (34.7)    
Assets (22,246.0) (23,220.5)    
Accounts payable (0.6)      
Deferred tax liabilities (6.3) (6.3)    
Accounts Payable, Related Parties, Current (2,158.3) (3,132.9)    
Total current liabilities (2,165.2) (3,139.2)    
Pension and post-retirement benefits 0      
Deferred tax liabilities (32.4)      
Notes Payable, Related Parties, Noncurrent 6,079.3 (6,475.6)    
Liabilities (8,276.9) (9,649.5)    
Total Molson Coors Brewing Company stockholders' equity (20,048.4) (20,046.6)    
Notes Receivable, Related Parties, Noncurrent (6,079.3) (6,475.6)    
Total stockholders' equity (13,969.1) (13,571.0)    
Total equity (13,969.1) (13,571.0)    
Total liabilities and equity (22,246.0) (23,220.5)    
Consolidated [Member]
       
Cash and cash equivalents 836.3 1,078.9 1,081.7 1,217.6
Accounts receivable, net 512.4 588.8    
Other Receivables 133.7 137.2    
Inventory, Net 256.4 207.2    
Other assets, net 108.7 94.0    
Deferred tax assets 26.4 11.6    
Discontinued operations 0.3 0.3    
Assets, Current 1,874.2 2,118.0    
Properties, net 1,455.3 1,430.1    
Goodwill 1,491.5 1,453.3    
Other intangibles, net 4,682.8 4,586.0    
Investment in MillerCoors 2,613.1 2,487.9    
Deferred tax assets 128.5 149.9    
Other assets, net 190.8 198.6    
Assets 12,436.2 12,423.8    
Accounts payable 205.6 301.2    
Accrued expenses and other liabilities, net 612.0 646.8    
Derivative hedging instruments 11.4 107.6    
Deferred tax liabilities 169.1 161.3    
Debt, Current 48.2 46.9    
Discontinued operations 13.7 13.4    
Total current liabilities 1,060.0 1,277.2    
Long-term debt 1,950.4 1,914.9    
Derivative hedging instruments 222.6 212.5    
Pension and post-retirement benefits 708.1 697.5    
Deferred tax liabilities 474.9 455.6    
Other liabilities, net 149.9 153.9    
Discontinued operations 22.4 22.0    
Liabilities 4,588.3 4,733.6    
Total Molson Coors Brewing Company stockholders' equity 7,807.3 7,647.9    
Total stockholders' equity 7,807.3 7,647.9    
Noncontrolling interests 40.6 42.3    
Total equity 7,847.9 7,690.2    
Total liabilities and equity 12,436.2 12,423.8    
Consolidated [Member] | Recast [Member]
       
Cash and cash equivalents 836.3 1,078.9 1,081.7 1,217.6
Accounts receivable, net 512.4 588.8    
Other Receivables 133.7 137.2    
Inventory, Net 256.4 207.2    
Other assets, net 108.7 94.0    
Deferred tax assets 26.4 11.6    
Discontinued operations 0.3 0.3    
Assets, Current 1,874.2 2,118.0    
Properties, net 1,455.3 1,430.1    
Goodwill 1,491.5 1,453.3    
Other intangibles, net 4,682.8 4,586.0    
Investment in MillerCoors 2,613.1 2,487.9    
Deferred tax assets 128.5 149.9    
Other assets, net 190.8 198.6    
Assets 12,436.2 12,423.8    
Accounts payable 205.6 301.2    
Accrued expenses and other liabilities, net 612.0 646.8    
Derivative hedging instruments 11.4 107.6    
Deferred tax liabilities 169.1 161.3    
Debt, Current 48.2 46.9    
Discontinued operations 13.7 13.4    
Total current liabilities 1,060.0 1,277.2    
Long-term debt 1,950.4 1,914.9    
Derivative hedging instruments 222.6 212.5    
Pension and post-retirement benefits 708.1 697.5    
Deferred tax liabilities 474.9 455.6    
Other liabilities, net 149.9 153.9    
Discontinued operations 22.4 22.0    
Liabilities 4,588.3 4,733.6    
Total Molson Coors Brewing Company stockholders' equity 7,807.3 7,647.9    
Total stockholders' equity 7,807.3 7,647.9    
Noncontrolling interests 40.6 42.3    
Total equity 7,847.9 7,690.2    
Total liabilities and equity $ 12,436.2 $ 12,423.8