XML 84 R72.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Information Income statement (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Condensed financial statements        
Sales $ 3,820.5 $ 3,793.1 $ 6,688.5 $ 6,706.9
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes (735.3) (701.8) (1,271.8) (1,166.9)
Net Sales 3,085.2 3,091.3 5,416.7 5,540.0
Cost of Goods Sold (1,739.1) (1,755.5) (3,274.8) (3,127.8)
Gross profit 1,346.1 1,335.8 2,141.9 2,412.2
Marketing, general and administrative expenses (744.7) (782.4) (1,425.8) (1,487.7)
Special items, net (10.5) (16.5) 304.3 (23.2)
Operating income (loss) 590.9 536.9 1,020.4 901.3
Interest income (expense), net (76.7) (89.2) (159.9) (185.8)
Other pension and postretirement benefits (costs), net 9.9 9.4 19.9 22.7
Other pension and postretirement benefits (costs), net   9.4 19.9 22.7
Other income (expense), net (1.1) 3.1 0.0 2.9
Income tax benefit (expense) (92.2) (125.2) (167.1) (191.1)
Net Income (loss) 430.8 335.0 713.3 550.0
Net (income) loss attributable to noncontrolling interests (6.7) (5.1) (11.1) (11.6)
Net income (loss) attributable to Molson Coors Brewing Company 424.1 329.9 702.2 538.4
Comprehensive income (loss) attributable to Molson Coors Brewing Company 209.6 576.2 536.8 857.4
Parent Company [Member]        
Condensed financial statements        
Sales 0.0 8.3 4.9 15.3
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes 0.0 0.0 0.0 0.0
Net Sales 0.0 8.3 4.9 15.3
Cost of Goods Sold (0.5) (1.0) (1.0) (1.0)
Gross profit (0.5) 7.3 3.9 14.3
Marketing, general and administrative expenses (60.9) (68.2) (131.1) (135.9)
Special items, net (0.4) (0.3) (0.4) (0.8)
Equity income (loss) in subsidiaries 261.9 440.6 897.4 786.6
Operating income (loss) 200.1 379.4 769.8 664.2
Interest income (expense), net (81.2) (74.4) (166.4) (155.5)
Other pension and postretirement benefits (costs), net 0.0 0.0 0.0 0.0
Other income (expense), net 0.3 0.0 0.1 (8.2)
Income (loss) before income taxes 119.2 305.0 603.5 500.5
Income tax benefit (expense) 304.9 24.9 98.7 37.9
Net Income (loss) 424.1 329.9 702.2 538.4
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company 424.1 329.9 702.2 538.4
Comprehensive income (loss) attributable to Molson Coors Brewing Company 209.6 576.2 536.8 857.4
Subsidiary Guarantors [Member]        
Condensed financial statements        
Sales 2,874.7 2,954.1 5,109.3 5,330.7
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes (406.4) (411.5) (707.8) (737.2)
Net Sales 2,468.3 2,542.6 4,401.5 4,593.5
Cost of Goods Sold (1,385.0) (1,421.4) (2,626.7) (2,561.8)
Gross profit 1,083.3 1,121.2 1,774.8 2,031.7
Marketing, general and administrative expenses (514.0) (558.4) (977.3) (1,056.9)
Special items, net (7.7) (13.7) 313.7 (17.3)
Equity income (loss) in subsidiaries 79.2 (132.2) (79.6) (203.9)
Operating income (loss) 640.8 416.9 1,031.6 753.6
Interest income (expense), net 84.8 60.3 166.8 119.2
Other pension and postretirement benefits (costs), net 1.6 (2.0) 3.0 0.0
Other income (expense), net (80.5) 94.9 (40.3) 111.6
Income (loss) before income taxes 646.7 570.1 1,161.1 984.4
Income tax benefit (expense) (385.1) (129.7) (263.2) (197.8)
Net Income (loss) 261.6 440.4 897.9 786.6
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company 261.6 440.4 897.9 786.6
Comprehensive income (loss) attributable to Molson Coors Brewing Company (30.7) 730.7 712.5 1,148.2
Subsidiary Non Guarantors [Member]        
Condensed financial statements        
Sales 1,079.7 973.2 1,822.3 1,623.2
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes (328.9) (290.3) (564.0) (429.7)
Net Sales 750.8 682.9 1,258.3 1,193.5
Cost of Goods Sold (485.8) (463.7) (885.5) (805.1)
Gross profit 265.0 219.2 372.8 388.4
Marketing, general and administrative expenses (171.5) (167.7) (327.0) (317.1)
Special items, net (2.4) (2.5) (9.0) (5.1)
Equity income (loss) in subsidiaries 57.4 62.2 62.2 82.0
Operating income (loss) 148.5 111.2 99.0 148.2
Interest income (expense), net (80.3) (75.1) (160.3) (149.5)
Other pension and postretirement benefits (costs), net 8.3 11.4 16.9 22.7
Other income (expense), net 79.1 (91.8) 40.2 (100.5)
Income (loss) before income taxes 155.6 (44.3) (4.2) (79.1)
Income tax benefit (expense) (12.0) (20.4) (2.6) (31.2)
Net Income (loss) 143.6 (64.7) (6.8) (110.3)
Net (income) loss attributable to noncontrolling interests (6.7) (5.1) (11.1) (11.6)
Net income (loss) attributable to Molson Coors Brewing Company 136.9 (69.8) (17.9) (121.9)
Comprehensive income (loss) attributable to Molson Coors Brewing Company (47.0) 92.0 (94.3) 82.8
Consolidated [Member]        
Condensed financial statements        
Sales 3,820.5 3,793.1 6,688.5 6,706.9
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes (735.3) (701.8) (1,271.8) (1,166.9)
Net Sales 3,085.2 3,091.3 5,416.7 5,540.0
Cost of Goods Sold (1,739.1) (1,755.5) (3,274.8) (3,127.8)
Gross profit 1,346.1 1,335.8 2,141.9 2,412.2
Marketing, general and administrative expenses (744.7) (782.4) (1,425.8) (1,487.7)
Special items, net (10.5) (16.5) 304.3 (23.2)
Equity income (loss) in subsidiaries 0.0 0.0 0.0 0.0
Operating income (loss) 590.9 536.9 1,020.4 901.3
Interest income (expense), net (76.7) (89.2) (159.9) (185.8)
Other pension and postretirement benefits (costs), net 9.9 9.4 19.9 22.7
Other income (expense), net (1.1) 3.1 0.0 2.9
Income (loss) before income taxes 523.0 460.2 880.4 741.1
Income tax benefit (expense) (92.2) (125.2) (167.1) (191.1)
Net Income (loss) 430.8 335.0 713.3 550.0
Net (income) loss attributable to noncontrolling interests (6.7) (5.1) (11.1) (11.6)
Net income (loss) attributable to Molson Coors Brewing Company 424.1 329.9 702.2 538.4
Comprehensive income (loss) attributable to Molson Coors Brewing Company 209.6 576.2 536.8 857.4
Consolidation, Eliminations [Member]        
Condensed financial statements        
Sales (133.9) (142.5) (248.0) (262.3)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
Excise taxes 0.0 0.0 0.0 0.0
Net Sales (133.9) (142.5) (248.0) (262.3)
Cost of Goods Sold 132.2 130.6 238.4 240.1
Gross profit (1.7) (11.9) (9.6) (22.2)
Marketing, general and administrative expenses 1.7 11.9 9.6 22.2
Special items, net 0.0 0.0 0.0 0.0
Equity income (loss) in subsidiaries (398.5) (370.6) (880.0) (664.7)
Operating income (loss) (398.5) (370.6) (880.0) (664.7)
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 (398.5) (370.6) (880.0) (664.7)
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Net Income (loss) (398.5) (370.6) (880.0) (664.7)
Net (income) loss attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Molson Coors Brewing Company (398.5) (370.6) (880.0) (664.7)
Comprehensive income (loss) attributable to Molson Coors Brewing Company $ 77.7 $ (822.7) $ (618.2) $ (1,231.0)