XML 94 R78.htm IDEA: XBRL DOCUMENT v3.19.1
Supplemental Guarantor Information Balance Sheet (Details) - USD ($)
$ in Millions
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Condensed financial statements        
Other Assets, Noncurrent $ 903.3 $ 698.0    
Current assets:        
Cash and cash equivalents 234.4 1,057.9 $ 197.9 $ 418.6
Accounts receivable, net 909.5 744.4    
Other receivables, net 141.6 126.6    
Total inventories, net 687.9 591.8    
Other current assets, net 364.6 245.6    
Total current assets 2,338.0 2,766.3    
Properties, net 4,553.3 4,608.3    
Goodwill 8,279.4 8,260.8    
Other intangibles, net 13,749.6 13,776.4    
Total assets 29,823.6 30,109.8    
Accounts payable and other current liabilities 2,561.3 2,706.4    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 1,641.1 1,594.5    
Total current liabilities 4,202.4 4,300.9    
Long-term debt 8,484.8 8,893.8    
Pension and postretirement benefits 726.9 726.6    
Deferred tax liabilities 2,151.5 2,128.9    
Other Liabilities, Noncurrent 369.9 323.8    
Total liabilities 15,935.5 16,374.0    
MCBC stockholders' equity 13,647.3 13,507.4    
Noncontrolling interests 240.8 228.4    
Total equity 13,888.1 13,735.8 13,415.8 13,187.3
Total liabilities and equity 29,823.6 30,109.8    
Consolidation, Eliminations [Member]        
Condensed financial statements        
Other Assets, Noncurrent (91.1) (91.1)    
Current assets:        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Accounts receivable, net 0.0 0.0    
Other receivables, net 0.0 0.0    
Total inventories, net 0.0 0.0    
Other current assets, net 0.0 0.0    
Intercompany accounts receivable (2,679.8) (2,397.0)    
Total current assets (2,679.8) (2,397.0)    
Properties, net 0.0 0.0    
Goodwill 0.0 0.0    
Other intangibles, net 0.0 0.0    
Net investment in and advances to subsidiaries (34,172.5) (33,947.9)    
Total assets (36,943.4) (36,436.0)    
Accounts payable and other current liabilities 0.0 0.0    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 0.0 0.0    
Intercompany accounts payable (2,679.8) (2,397.0)    
Total current liabilities (2,679.8) (2,397.0)    
Long-term debt 0.0 0.0    
Pension and postretirement benefits 0.0 0.0    
Deferred tax liabilities (91.1) (91.1)    
Other Liabilities, Noncurrent 0.0 0.0    
Intercompany notes payable (7,399.1) (7,409.8)    
Total liabilities (10,170.0) (9,897.9)    
MCBC stockholders' equity (34,172.5) (33,947.9)    
Intercompany notes receivable 7,399.1 7,409.8    
Total stockholders' equity (26,773.4) (26,538.1)    
Noncontrolling interests 0.0 0.0    
Total equity (26,773.4) (26,538.1)    
Total liabilities and equity (36,943.4) (36,436.0)    
Parent Company [Member]        
Condensed financial statements        
Other Assets, Noncurrent 139.6 159.9    
Current assets:        
Cash and cash equivalents 11.7 515.8 10.0 6.6
Accounts receivable, net 0.0 0.0    
Other receivables, net 47.9 50.0    
Total inventories, net 0.0 0.0    
Other current assets, net 49.2 3.0    
Intercompany accounts receivable 0.0 0.0    
Total current assets 108.8 568.8    
Properties, net 16.1 19.0    
Goodwill 0.0 0.0    
Other intangibles, net 5.5 6.0    
Net investment in and advances to subsidiaries 25,765.0 25,475.0    
Total assets 26,035.0 26,228.7    
Accounts payable and other current liabilities 121.8 170.8    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 1,602.4 1,572.6    
Intercompany accounts payable 1,989.0 1,836.5    
Total current liabilities 3,713.2 3,579.9    
Long-term debt 7,248.7 7,765.6    
Pension and postretirement benefits 3.3 3.2    
Deferred tax liabilities 0.0 0.0    
Other Liabilities, Noncurrent 75.9 26.0    
Intercompany notes payable 1,347.6 1,347.6    
Total liabilities 12,388.7 12,722.3    
MCBC stockholders' equity 13,647.3 13,507.4    
Intercompany notes receivable (1.0) (1.0)    
Total stockholders' equity 13,646.3 13,506.4    
Noncontrolling interests 0.0 0.0    
Total equity 13,646.3 13,506.4    
Total liabilities and equity 26,035.0 26,228.7    
Subsidiary Guarantors [Member]        
Condensed financial statements        
Other Assets, Noncurrent 337.1 193.2    
Current assets:        
Cash and cash equivalents 26.5 156.1 26.5 140.9
Accounts receivable, net 556.5 427.3    
Other receivables, net 61.3 48.3    
Total inventories, net 501.8 451.6    
Other current assets, net 216.7 157.2    
Intercompany accounts receivable 2,628.2 2,366.0    
Total current assets 3,991.0 3,606.5    
Properties, net 3,361.7 3,427.5    
Goodwill 6,455.1 6,444.0    
Other intangibles, net 11,810.5 11,800.0    
Net investment in and advances to subsidiaries 3,727.6 3,893.2    
Total assets 29,683.0 29,364.4    
Accounts payable and other current liabilities 1,627.7 1,651.0    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 1.4 0.0    
Intercompany accounts payable 139.1 120.9    
Total current liabilities 1,768.2 1,771.9    
Long-term debt 1,160.8 1,097.4    
Pension and postretirement benefits 711.3 711.2    
Deferred tax liabilities 1,476.0 1,461.1    
Other Liabilities, Noncurrent 208.6 199.3    
Intercompany notes payable 29.4 63.6    
Total liabilities 5,354.3 5,304.5    
MCBC stockholders' equity 30,349.8 30,057.5    
Intercompany notes receivable (6,021.1) (5,997.6)    
Total stockholders' equity 24,328.7 24,059.9    
Noncontrolling interests 0.0 0.0    
Total equity 24,328.7 24,059.9    
Total liabilities and equity 29,683.0 29,364.4    
Subsidiary Non Guarantors [Member]        
Condensed financial statements        
Other Assets, Noncurrent 517.7 436.0    
Current assets:        
Cash and cash equivalents 196.2 386.0 161.4 271.1
Accounts receivable, net 353.0 317.1    
Other receivables, net 32.4 28.3    
Total inventories, net 186.1 140.2    
Other current assets, net 98.7 85.4    
Intercompany accounts receivable 51.6 31.0    
Total current assets 918.0 988.0    
Properties, net 1,175.5 1,161.8    
Goodwill 1,824.3 1,816.8    
Other intangibles, net 1,933.6 1,970.4    
Net investment in and advances to subsidiaries 4,679.9 4,579.7    
Total assets 11,049.0 10,952.7    
Accounts payable and other current liabilities 811.8 884.6    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 37.3 21.9    
Intercompany accounts payable 551.7 439.6    
Total current liabilities 1,400.8 1,346.1    
Long-term debt 75.3 30.8    
Pension and postretirement benefits 12.3 12.2    
Deferred tax liabilities 766.6 758.9    
Other Liabilities, Noncurrent 85.4 98.5    
Intercompany notes payable 6,022.1 5,998.6    
Total liabilities 8,362.5 8,245.1    
MCBC stockholders' equity 3,822.7 3,890.4    
Intercompany notes receivable (1,377.0) (1,411.2)    
Total stockholders' equity 2,445.7 2,479.2    
Noncontrolling interests 240.8 228.4    
Total equity 2,686.5 2,707.6    
Total liabilities and equity 11,049.0 10,952.7    
Consolidated [Member]        
Condensed financial statements        
Other Assets, Noncurrent 903.3 698.0    
Current assets:        
Cash and cash equivalents 234.4 1,057.9 $ 197.9 $ 418.6
Accounts receivable, net 909.5 744.4    
Other receivables, net 141.6 126.6    
Total inventories, net 687.9 591.8    
Other current assets, net 364.6 245.6    
Intercompany accounts receivable 0.0 0.0    
Total current assets 2,338.0 2,766.3    
Properties, net 4,553.3 4,608.3    
Goodwill 8,279.4 8,260.8    
Other intangibles, net 13,749.6 13,776.4    
Net investment in and advances to subsidiaries 0.0 0.0    
Total assets 29,823.6 30,109.8    
Accounts payable and other current liabilities 2,561.3 2,706.4    
Current liabilities:        
Current portion of long-term debt and short-term borrowings 1,641.1 1,594.5    
Intercompany accounts payable 0.0 0.0    
Total current liabilities 4,202.4 4,300.9    
Long-term debt 8,484.8 8,893.8    
Pension and postretirement benefits 726.9 726.6    
Deferred tax liabilities 2,151.5 2,128.9    
Other Liabilities, Noncurrent 369.9 323.8    
Intercompany notes payable 0.0 0.0    
Total liabilities 15,935.5 16,374.0    
MCBC stockholders' equity 13,647.3 13,507.4    
Intercompany notes receivable 0.0 0.0    
Total stockholders' equity 13,647.3 13,507.4    
Noncontrolling interests 240.8 228.4    
Total equity 13,888.1 13,735.8    
Total liabilities and equity $ 29,823.6 $ 30,109.8