XML 131 R119.htm IDEA: XBRL DOCUMENT v3.5.0.1
Supplemental Guarantor Information Income Statement (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                      
Sales $ 1,236.9 $ 1,454.3 $ 1,433.0 $ 1,003.2 $ 1,413.3 $ 1,650.0 $ 1,685.9 $ 1,178.3 $ 5,127.4 $ 5,927.5 $ 5,999.6
Excise taxes (392.5) (436.9) (427.3) (303.2) (439.5) (482.0) (497.4) (362.3) (1,559.9) (1,781.2) (1,793.5)
Net sales 844.4 1,017.4 1,005.7 700.0 973.8 1,168.0 1,188.5 816.0 3,567.5 4,146.3 4,206.1
Cost of goods sold (542.9) (585.9) (579.9) (454.8) (620.2) (666.6) (683.3) (523.2) (2,163.5) (2,493.3) (2,545.6)
Gross profit 301.5 431.5 425.8 245.2 353.6 501.4 505.2 292.8 1,404.0 1,653.0 1,660.5
Marketing, general and administrative expenses                 (1,051.8) (1,163.9) (1,193.8)
Special items, net                 (346.7) (324.4) (200.0)
Equity income in MillerCoors                 516.3 561.8 539.0
Operating income (loss)                 521.8 726.5 805.7
Other income (expense), net                 0.9 (6.5) 18.9
Income (loss) from continuing operations before income taxes                 410.7 586.3 654.5
Income tax benefit (expense)                 (51.8) (69.0) (84.0)
Net income (loss) from continuing operations                 358.9 517.3 570.5
Income (loss) from discontinued operations, net of tax (0.6) 2.9 (0.3) 1.9 0.9 1.3 0.2 (1.9) 3.9 0.5 2.0
Net income (loss) including noncontrolling interests                 362.8 517.8 572.5
Net (income) loss attributable to noncontrolling interests                 (3.3) (3.8) (5.2)
Net income (loss) attributable to Molson Coors Brewing Company $ 32.8 $ 16.6 $ 229.0 $ 81.1 $ 94.1 $ (34.4) $ 290.9 $ 163.4 359.5 514.0 567.3
Comprehensive income (loss) attributable to MCBC                 (437.0) (539.3) 760.2
Parent Guarantor and 2012 Issuer                      
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                      
Sales                 28.2 16.8 27.5
Excise taxes                 0.0 0.0 0.0
Net sales                 28.2 16.8 27.5
Cost of goods sold                 0.0 0.0 0.0
Gross profit                 28.2 16.8 27.5
Marketing, general and administrative expenses                 (131.0) (123.8) (117.4)
Special items, net                 0.0 (0.3) (2.8)
Equity income (loss) in subsidiaries                 432.8 602.3 668.5
Equity income in MillerCoors                 0.0 0.0 0.0
Operating income (loss)                 330.0 495.0 575.8
Interest income (expense), net                 (67.5) (78.9) (99.5)
Other income (expense), net                 (7.4) (2.1) (4.4)
Income (loss) from continuing operations before income taxes                 255.1 414.0 471.9
Income tax benefit (expense)                 104.4 100.0 95.4
Net income (loss) from continuing operations                 359.5 514.0 567.3
Income (loss) from discontinued operations, net of tax                 0.0 0.0 0.0
Net income (loss) including noncontrolling interests                 359.5 514.0 567.3
Net (income) loss attributable to noncontrolling interests                 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company                 359.5 514.0 567.3
Comprehensive income (loss) attributable to MCBC                 (437.0) (539.3) 760.2
Subsidiary Guarantors                      
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                      
Sales                 2,070.4 2,437.3 2,685.1
Excise taxes                 (473.9) (558.0) (619.9)
Net sales                 1,596.5 1,879.3 2,065.2
Cost of goods sold                 (902.9) (1,044.7) (1,121.4)
Gross profit                 693.6 834.6 943.8
Marketing, general and administrative expenses                 (371.9) (426.4) (464.5)
Special items, net                 (27.2) (21.4) (30.7)
Equity income (loss) in subsidiaries                 (449.8) (287.3) (375.1)
Equity income in MillerCoors                 516.3 561.8 539.0
Operating income (loss)                 361.0 661.3 612.5
Interest income (expense), net                 290.1 240.3 374.0
Other income (expense), net                 6.3 (1.2) 27.0
Income (loss) from continuing operations before income taxes                 657.4 900.4 1,013.5
Income tax benefit (expense)                 (214.5) (158.9) (232.7)
Net income (loss) from continuing operations                 442.9 741.5 780.8
Income (loss) from discontinued operations, net of tax                 0.0 0.0 0.0
Net income (loss) including noncontrolling interests                 442.9 741.5 780.8
Net (income) loss attributable to noncontrolling interests                 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company                 442.9 741.5 780.8
Comprehensive income (loss) attributable to MCBC                 (294.5) (162.7) 1,033.7
Subsidiary Non Guarantors                      
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                      
Sales                 3,141.3 3,585.5 3,458.9
Excise taxes                 (1,086.0) (1,223.2) (1,173.6)
Net sales                 2,055.3 2,362.3 2,285.3
Cost of goods sold                 (1,340.8) (1,540.4) (1,564.1)
Gross profit                 714.5 821.9 721.2
Marketing, general and administrative expenses                 (581.2) (634.0) (643.9)
Special items, net                 (319.5) (302.7) (166.5)
Equity income (loss) in subsidiaries                 183.4 227.1 251.4
Equity income in MillerCoors                 0.0 0.0 0.0
Operating income (loss)                 (2.8) 112.3 162.2
Interest income (expense), net                 (334.6) (295.1) (444.6)
Other income (expense), net                 2.0 (3.2) (3.7)
Income (loss) from continuing operations before income taxes                 (335.4) (186.0) (286.1)
Income tax benefit (expense)                 58.3 (10.1) 53.3
Net income (loss) from continuing operations                 (277.1) (196.1) (232.8)
Income (loss) from discontinued operations, net of tax                 3.9 0.5 2.0
Net income (loss) including noncontrolling interests                 (273.2) (195.6) (230.8)
Net (income) loss attributable to noncontrolling interests                 (3.3) (3.8) (5.2)
Net income (loss) attributable to Molson Coors Brewing Company                 (276.5) (199.4) (236.0)
Comprehensive income (loss) attributable to MCBC                 (450.6) (786.1) 134.9
Eliminations                      
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                      
Sales                 (112.5) (112.1) (171.9)
Excise taxes                 0.0 0.0 0.0
Net sales                 (112.5) (112.1) (171.9)
Cost of goods sold                 80.2 91.8 139.9
Gross profit                 (32.3) (20.3) (32.0)
Marketing, general and administrative expenses                 32.3 20.3 32.0
Special items, net                 0.0 0.0 0.0
Equity income (loss) in subsidiaries                 (166.4) (542.1) (544.8)
Equity income in MillerCoors                 0.0 0.0 0.0
Operating income (loss)                 (166.4) (542.1) (544.8)
Interest income (expense), net                 0.0 0.0 0.0
Other income (expense), net                 0.0 0.0 0.0
Income (loss) from continuing operations before income taxes                 (166.4) (542.1) (544.8)
Income tax benefit (expense)                 0.0 0.0 0.0
Net income (loss) from continuing operations                 (166.4) (542.1) (544.8)
Income (loss) from discontinued operations, net of tax                 0.0 0.0 0.0
Net income (loss) including noncontrolling interests                 (166.4) (542.1) (544.8)
Net (income) loss attributable to noncontrolling interests                 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company                 (166.4) (542.1) (544.8)
Comprehensive income (loss) attributable to MCBC                 745.1 948.8 (1,168.6)
Consolidated                      
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                      
Sales                 5,127.4 5,927.5 5,999.6
Excise taxes                 (1,559.9) (1,781.2) (1,793.5)
Net sales                 3,567.5 4,146.3 4,206.1
Cost of goods sold                 (2,163.5) (2,493.3) (2,545.6)
Gross profit                 1,404.0 1,653.0 1,660.5
Marketing, general and administrative expenses                 (1,051.8) (1,163.9) (1,193.8)
Special items, net                 (346.7) (324.4) (200.0)
Equity income (loss) in subsidiaries                 0.0 0.0 0.0
Equity income in MillerCoors                 516.3 561.8 539.0
Operating income (loss)                 521.8 726.5 805.7
Interest income (expense), net                 (112.0) (133.7) (170.1)
Other income (expense), net                 0.9 (6.5) 18.9
Income (loss) from continuing operations before income taxes                 410.7 586.3 654.5
Income tax benefit (expense)                 (51.8) (69.0) (84.0)
Net income (loss) from continuing operations                 358.9 517.3 570.5
Income (loss) from discontinued operations, net of tax                 3.9 0.5 2.0
Net income (loss) including noncontrolling interests                 362.8 517.8 572.5
Net (income) loss attributable to noncontrolling interests                 (3.3) (3.8) (5.2)
Net income (loss) attributable to Molson Coors Brewing Company                 359.5 514.0 567.3
Comprehensive income (loss) attributable to MCBC                 $ (437.0) $ (539.3) $ 760.2