Supplemental Guarantor Information | Supplemental Guarantor Information For purposes of this Note 17 , including the tables, "Parent Issuer" shall mean MCBC. "Subsidiary Guarantors" shall mean certain Canadian and U.S. subsidiaries reflecting the substantial operations of each of our Canada and U.S. segments. SEC Registered Securities On May 3, 2012, MCBC issued $1.9 billion of senior notes, in a registered public offering, consisting of $300 million 2.0% senior notes due 2017 (subsequently repaid in the second quarter of 2017, see Note 11, "Debt" for further details), $500 million 3.5% senior notes due 2022, and $1.1 billion 5.0% senior notes due 2042. Additionally, on July 7, 2016, MCBC issued $500 million 1.45% senior notes due 2019, $1.0 billion 2.10% senior notes due 2021, $2.0 billion 3.0% senior notes due 2026, $1.8 billion 4.2% senior notes due 2046 and EUR $800.0 million 1.25% senior notes due 2024, in a registered public offering. "Parent Issuer" in the below tables is specifically referring to MCBC in its capacity as the issuer of these 2012 and 2016 issuances. These senior notes are guaranteed on a senior unsecured basis by the Subsidiary Guarantors. Each of the Subsidiary Guarantors is 100% owned by the Parent Issuer. The guarantees are full and unconditional and joint and several. None of our other outstanding debt is registered with the SEC, and such other outstanding debt is guaranteed on a senior unsecured basis by the Parent and/or Subsidiary Guarantors. These guarantees are full and unconditional and joint and several. See Note 11, "Debt" for details of all debt issued and outstanding as of September 30, 2017 . Presentation During the third quarter of 2017, we identified and corrected an error in the calculation of subsidiary guarantor equity income (loss) in subsidiaries in interim periods and for the year ended December 31, 2016. This resulted in the revisions shown below, including all relevant sub-totals. The revisions do not impact any interim periods for 2017 nor did the revisions impact the condensed consolidating balance sheets or the condensed consolidating statement of cash flows for the year ended December 31, 2016, or any interim 2016 periods. The changes to our historical condensed consolidating statements of operations are not material to the financial statements taken as a whole for any periods impacted. The corrections for the three and nine months ended September 30, 2016, are reflected in the consolidating financial information presented below. The revisions to the consolidating information for the year ended December 31, 2016, as reflected below, will be adjusted when we file our Annual Report on Form 10-K for the year ending December 31, 2017. Subsidiary Guarantors Eliminations As previously reported As adjusted As previously reported As adjusted For the three months ended September 30, 2016: Equity income (loss) in subsidiaries $ (19.4 ) $ 7.9 $ (365.5 ) $ (392.8 ) Net income (loss) from continuing operations $ 261.4 $ 288.7 $ (365.5 ) $ (392.8 ) For the nine months ended September 30, 2016: Equity income (loss) in subsidiaries $ (223.7 ) $ (123.4 ) $ (842.7 ) $ (943.0 ) Net income (loss) from continuing operations $ 622.5 $ 722.8 $ (842.7 ) $ (943.0 ) For the year ended December 31, 2016: Equity income (loss) in subsidiaries $ (21.8 ) $ (347.6 ) $ (2,100.9 ) $ (1,775.1 ) Net income (loss) from continuing operations $ 2,575.4 $ 2,249.6 $ (2,100.9 ) $ (1,775.1 ) The following information sets forth the unaudited condensed consolidating statements of operations for the three and nine months ended September 30, 2017 , and September 30, 2016 , unaudited condensed consolidating balance sheets as of September 30, 2017 , and December 31, 2016 , and unaudited condensed consolidating statements of cash flows for the nine months ended September 30, 2017 , and September 30, 2016 . Investments in subsidiaries are accounted for under the equity method; accordingly, entries necessary to consolidate the Parent Issuer and all of our guarantor and non-guarantor subsidiaries are reflected in the eliminations column. In the opinion of management, separate complete financial statements of MCBC and the Subsidiary Guarantors would not provide additional material information that would be useful in assessing their financial composition. MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 7.6 $ 2,696.1 $ 991.8 $ (142.6 ) $ 3,552.9 Excise taxes — (388.2 ) (281.5 ) — (669.7 ) Net sales 7.6 2,307.9 710.3 (142.6 ) 2,883.2 Cost of goods sold (0.5 ) (1,251.6 ) (468.5 ) 131.0 (1,589.6 ) Gross profit 7.1 1,056.3 241.8 (11.6 ) 1,293.6 Marketing, general and administrative expenses (67.6 ) (560.3 ) (166.5 ) 11.6 (782.8 ) Special items, net — (6.0 ) 1.9 — (4.1 ) Equity income (loss) in subsidiaries 383.5 (78.7 ) 70.9 (375.7 ) — Operating income (loss) 323.0 411.3 148.1 (375.7 ) 506.7 Interest income (expense), net (72.6 ) 81.7 (81.7 ) — (72.6 ) Other income (expense), net 0.3 43.9 (46.7 ) — (2.5 ) Income (loss) from continuing operations before income taxes 250.7 536.9 19.7 (375.7 ) 431.6 Income tax benefit (expense) 29.3 (153.2 ) (21.4 ) — (145.3 ) Net income (loss) from continuing operations 280.0 383.7 (1.7 ) (375.7 ) 286.3 Income (loss) from discontinued operations, net of tax — — (0.2 ) — (0.2 ) Net income (loss) including noncontrolling interests 280.0 383.7 (1.9 ) (375.7 ) 286.1 Net (income) loss attributable to noncontrolling interests — — (6.1 ) — (6.1 ) Net income (loss) attributable to MCBC $ 280.0 $ 383.7 $ (8.0 ) $ (375.7 ) $ 280.0 Comprehensive income (loss) attributable to MCBC $ 463.7 $ 572.0 $ 72.0 $ (644.0 ) $ 463.7 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 7.0 $ 560.2 $ 810.1 $ (39.6 ) $ 1,337.7 Excise taxes — (128.1 ) (262.0 ) — (390.1 ) Net sales 7.0 432.1 548.1 (39.6 ) 947.6 Cost of goods sold — (223.5 ) (350.2 ) 32.4 (541.3 ) Gross profit 7.0 208.6 197.9 (7.2 ) 406.3 Marketing, general and administrative expenses (50.0 ) (97.9 ) (138.2 ) 7.2 (278.9 ) Special items, net — (1.3 ) 6.2 — 4.9 Equity income (loss) in subsidiaries 292.8 7.9 92.1 (392.8 ) — Equity income in MillerCoors — 156.9 — — 156.9 Operating income (loss) 249.8 274.2 158.0 (392.8 ) 289.2 Interest income (expense), net (54.0 ) 67.2 (79.8 ) — (66.6 ) Other income (expense), net (21.2 ) 12.6 9.4 — 0.8 Income (loss) from continuing operations before income taxes 174.6 354.0 87.6 (392.8 ) 223.4 Income tax benefit (expense) 27.9 (65.3 ) 17.8 — (19.6 ) Net income (loss) from continuing operations 202.5 288.7 105.4 (392.8 ) 203.8 Income (loss) from discontinued operations, net of tax — — — — — Net income (loss) including noncontrolling interests 202.5 288.7 105.4 (392.8 ) 203.8 Net (income) loss attributable to noncontrolling interests — — (1.3 ) — (1.3 ) Net income (loss) attributable to MCBC $ 202.5 $ 288.7 $ 104.1 $ (392.8 ) $ 202.5 Comprehensive income (loss) attributable to MCBC $ 143.1 $ 247.3 $ 86.3 $ (333.6 ) $ 143.1 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 22.9 $ 8,026.8 $ 2,615.0 $ (404.9 ) $ 10,259.8 Excise taxes — (1,125.4 ) (711.2 ) — (1,836.6 ) Net sales 22.9 6,901.4 1,903.8 (404.9 ) 8,423.2 Cost of goods sold (1.5 ) (3,818.5 ) (1,269.7 ) 371.1 (4,718.6 ) Gross profit 21.4 3,082.9 634.1 (33.8 ) 3,704.6 Marketing, general and administrative expenses (203.5 ) (1,616.6 ) (480.5 ) 33.8 (2,266.8 ) Special items, net (0.8 ) (20.4 ) (3.2 ) — (24.4 ) Equity income (loss) in subsidiaries 1,156.3 (294.8 ) 151.2 (1,012.7 ) — Operating income (loss) 973.4 1,151.1 301.6 (1,012.7 ) 1,413.4 Interest income (expense), net (228.1 ) 200.9 (231.2 ) — (258.4 ) Other income (expense), net (7.9 ) 155.5 (148.2 ) — (0.6 ) Income (loss) from continuing operations before income taxes 737.4 1,507.5 (77.8 ) (1,012.7 ) 1,154.4 Income tax benefit (expense) 67.2 (351.0 ) (49.1 ) — (332.9 ) Net income (loss) from continuing operations 804.6 1,156.5 (126.9 ) (1,012.7 ) 821.5 Income (loss) from discontinued operations, net of tax — — 0.8 — 0.8 Net income (loss) including noncontrolling interests 804.6 1,156.5 (126.1 ) (1,012.7 ) 822.3 Net (income) loss attributable to noncontrolling interests — — (17.7 ) — (17.7 ) Net income (loss) attributable to MCBC $ 804.6 $ 1,156.5 $ (143.8 ) $ (1,012.7 ) $ 804.6 Comprehensive income attributable to MCBC $ 1,311.5 $ 1,710.6 $ 145.2 $ (1,855.8 ) $ 1,311.5 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 20.5 $ 1,526.2 $ 2,255.5 $ (106.7 ) $ 3,695.5 Excise taxes — (343.9 ) (760.6 ) — (1,104.5 ) Net sales 20.5 1,182.3 1,494.9 (106.7 ) 2,591.0 Cost of goods sold — (630.1 ) (973.0 ) 85.6 (1,517.5 ) Gross profit 20.5 552.2 521.9 (21.1 ) 1,073.5 Marketing, general and administrative expenses (148.1 ) (281.7 ) (434.7 ) 21.1 (843.4 ) Special items, net — 106.6 (27.6 ) — 79.0 Equity income (loss) in subsidiaries 737.1 (123.4 ) 329.3 (943.0 ) — Equity income in MillerCoors — 491.2 — — 491.2 Operating income (loss) 609.5 744.9 388.9 (943.0 ) 800.3 Interest income (expense), net (126.7 ) 208.0 (235.7 ) — (154.4 ) Other income (expense), net (61.5 ) 8.5 8.1 — (44.9 ) Income (loss) from continuing operations before income taxes 421.3 961.4 161.3 (943.0 ) 601.0 Income tax benefit (expense) 116.2 (238.6 ) 64.9 — (57.5 ) Net income (loss) from continuing operations 537.5 722.8 226.2 (943.0 ) 543.5 Income (loss) from discontinued operations, net of tax — — (2.3 ) — (2.3 ) Net income (loss) including noncontrolling interests 537.5 722.8 223.9 (943.0 ) 541.2 Net (income) loss attributable to noncontrolling interests — — (3.7 ) — (3.7 ) Net income (loss) attributable to MCBC $ 537.5 $ 722.8 $ 220.2 $ (943.0 ) $ 537.5 Comprehensive income attributable to MCBC $ 599.1 $ 775.5 $ 85.3 $ (860.8 ) $ 599.1 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 7.6 $ 2,696.1 $ 991.8 $ (142.6 ) $ 3,552.9 Excise taxes — (388.2 ) (281.5 ) — (669.7 ) Net sales 7.6 2,307.9 710.3 (142.6 ) 2,883.2 Cost of goods sold (0.5 ) (1,251.6 ) (468.5 ) 131.0 (1,589.6 ) Gross profit 7.1 1,056.3 241.8 (11.6 ) 1,293.6 Marketing, general and administrative expenses (67.6 ) (560.3 ) (166.5 ) 11.6 (782.8 ) Special items, net — (6.0 ) 1.9 — (4.1 ) Equity income (loss) in subsidiaries 383.5 (78.7 ) 70.9 (375.7 ) — Operating income (loss) 323.0 411.3 148.1 (375.7 ) 506.7 Interest income (expense), net (72.6 ) 81.7 (81.7 ) — (72.6 ) Other income (expense), net 0.3 43.9 (46.7 ) — (2.5 ) Income (loss) from continuing operations before income taxes 250.7 536.9 19.7 (375.7 ) 431.6 Income tax benefit (expense) 29.3 (153.2 ) (21.4 ) — (145.3 ) Net income (loss) from continuing operations 280.0 383.7 (1.7 ) (375.7 ) 286.3 Income (loss) from discontinued operations, net of tax — — (0.2 ) — (0.2 ) Net income (loss) including noncontrolling interests 280.0 383.7 (1.9 ) (375.7 ) 286.1 Net (income) loss attributable to noncontrolling interests — — (6.1 ) — (6.1 ) Net income (loss) attributable to MCBC $ 280.0 $ 383.7 $ (8.0 ) $ (375.7 ) $ 280.0 Comprehensive income (loss) attributable to MCBC $ 463.7 $ 572.0 $ 72.0 $ (644.0 ) $ 463.7 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 7.0 $ 560.2 $ 810.1 $ (39.6 ) $ 1,337.7 Excise taxes — (128.1 ) (262.0 ) — (390.1 ) Net sales 7.0 432.1 548.1 (39.6 ) 947.6 Cost of goods sold — (223.5 ) (350.2 ) 32.4 (541.3 ) Gross profit 7.0 208.6 197.9 (7.2 ) 406.3 Marketing, general and administrative expenses (50.0 ) (97.9 ) (138.2 ) 7.2 (278.9 ) Special items, net — (1.3 ) 6.2 — 4.9 Equity income (loss) in subsidiaries 292.8 7.9 92.1 (392.8 ) — Equity income in MillerCoors — 156.9 — — 156.9 Operating income (loss) 249.8 274.2 158.0 (392.8 ) 289.2 Interest income (expense), net (54.0 ) 67.2 (79.8 ) — (66.6 ) Other income (expense), net (21.2 ) 12.6 9.4 — 0.8 Income (loss) from continuing operations before income taxes 174.6 354.0 87.6 (392.8 ) 223.4 Income tax benefit (expense) 27.9 (65.3 ) 17.8 — (19.6 ) Net income (loss) from continuing operations 202.5 288.7 105.4 (392.8 ) 203.8 Income (loss) from discontinued operations, net of tax — — — — — Net income (loss) including noncontrolling interests 202.5 288.7 105.4 (392.8 ) 203.8 Net (income) loss attributable to noncontrolling interests — — (1.3 ) — (1.3 ) Net income (loss) attributable to MCBC $ 202.5 $ 288.7 $ 104.1 $ (392.8 ) $ 202.5 Comprehensive income (loss) attributable to MCBC $ 143.1 $ 247.3 $ 86.3 $ (333.6 ) $ 143.1 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET AS OF SEPTEMBER 30, 2017 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 396.7 $ 178.1 $ 396.5 $ — $ 971.3 Accounts receivable, net — 461.6 371.8 — 833.4 Other receivables, net 92.7 71.5 33.7 — 197.9 Inventories, net — 482.3 153.7 — 636.0 Other current assets, net 5.4 201.4 71.0 — 277.8 Intercompany accounts receivable — 2,141.7 84.0 (2,225.7 ) — Total current assets 494.8 3,536.6 1,110.7 (2,225.7 ) 2,916.4 Properties, net 18.9 3,454.7 1,116.6 — 4,590.2 Goodwill — 6,573.5 1,773.4 — 8,346.9 Other intangibles, net 8.5 12,249.6 2,057.7 — 14,315.8 Net investment in and advances to subsidiaries 24,216.3 3,604.8 4,395.9 (32,217.0 ) — Other assets 92.5 214.0 236.9 (35.0 ) 508.4 Total assets $ 24,831.0 $ 29,633.2 $ 10,691.2 $ (34,477.7 ) $ 30,677.7 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 137.0 $ 1,497.5 $ 871.6 $ — $ 2,506.1 Current portion of long-term debt and short-term borrowings 1,004.8 721.1 19.1 — 1,745.0 Discontinued operations — — 5.1 — 5.1 Intercompany accounts payable 1,810.9 165.2 249.6 (2,225.7 ) — Total current liabilities 2,952.7 2,383.8 1,145.4 (2,225.7 ) 4,256.2 Long-term debt 9,375.7 1,198.5 — — 10,574.2 Pension and postretirement benefits 2.8 878.7 14.0 — 895.5 Deferred tax liabilities — 1,111.2 856.2 (35.0 ) 1,932.4 Other liabilities 12.8 198.7 98.4 — 309.9 Discontinued operations — — 12.9 — 12.9 Intercompany notes payable — 1,703.5 6,487.3 (8,190.8 ) — Total liabilities 12,344.0 7,474.4 8,614.2 (10,451.5 ) 17,981.1 MCBC stockholders' equity 12,488.2 28,644.9 3,572.1 (32,217.0 ) 12,488.2 Intercompany notes receivable (1.2 ) (6,486.1 ) (1,703.5 ) 8,190.8 — Total stockholders' equity 12,487.0 22,158.8 1,868.6 (24,026.2 ) 12,488.2 Noncontrolling interests — — 208.4 — 208.4 Total equity 12,487.0 22,158.8 2,077.0 (24,026.2 ) 12,696.6 Total liabilities and equity $ 24,831.0 $ 29,633.2 $ 10,691.2 $ (34,477.7 ) $ 30,677.7 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2016 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 147.3 $ 141.5 $ 272.1 $ — $ 560.9 Accounts receivable, net — 374.8 294.7 — 669.5 Other receivables, net 43.6 53.8 38.4 — 135.8 Inventories, net — 466.6 126.1 — 592.7 Other current assets, net 1.3 139.3 70.1 — 210.7 Intercompany accounts receivable — 1,098.5 36.0 (1,134.5 ) — Total current assets 192.2 2,274.5 837.4 (1,134.5 ) 2,169.6 Properties, net 27.5 3,459.9 1,020.0 — 4,507.4 Goodwill — 6,647.5 1,602.6 — 8,250.1 Other intangibles, net — 12,180.4 1,851.5 — 14,031.9 Net investment in and advances to subsidiaries 22,506.3 3,475.4 4,400.9 (30,382.6 ) — Other assets 80.2 161.7 173.4 (32.8 ) 382.5 Total assets $ 22,806.2 $ 28,199.4 $ 9,885.8 $ (31,549.9 ) $ 29,341.5 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 203.6 $ 1,493.5 $ 770.6 $ — $ 2,467.7 Current portion of long-term debt and short-term borrowings 299.9 371.7 13.2 — 684.8 Discontinued operations — — 5.0 — 5.0 Intercompany accounts payable 893.5 101.8 139.2 (1,134.5 ) — Total current liabilities 1,397.0 1,967.0 928.0 (1,134.5 ) 3,157.5 Long-term debt 9,979.4 1,408.2 0.1 — 11,387.7 Pension and postretirement benefits 2.6 1,181.2 12.2 — 1,196.0 Deferred tax liabilities — 972.0 759.8 (32.8 ) 1,699.0 Other liabilities 9.6 229.2 28.2 — 267.0 Discontinued operations — — 12.6 — 12.6 Intercompany notes payable — 1,360.3 5,868.4 (7,228.7 ) — Total liabilities 11,388.6 7,117.9 7,609.3 (8,396.0 ) 17,719.8 MCBC stockholders' equity 11,418.7 26,948.9 3,433.7 (30,382.6 ) 11,418.7 Intercompany notes receivable (1.1 ) (5,867.4 ) (1,360.2 ) 7,228.7 — Total stockholders' equity 11,417.6 21,081.5 2,073.5 (23,153.9 ) 11,418.7 Noncontrolling interests — — 203.0 — 203.0 Total equity 11,417.6 21,081.5 2,276.5 (23,153.9 ) 11,621.7 Total liabilities and equity $ 22,806.2 $ 28,199.4 $ 9,885.8 $ (31,549.9 ) $ 29,341.5 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 531.2 $ 650.8 $ 574.7 $ (611.3 ) $ 1,145.4 CASH FLOWS FROM INVESTING ACTIVITIES: Additions to properties (12.3 ) (341.4 ) (112.3 ) — (466.0 ) Proceeds from sales of properties and other assets — 3.7 53.2 — 56.9 Other — 0.4 10.7 — 11.1 Net intercompany investing activity 49.6 (69.6 ) (347.3 ) 367.3 — Net cash provided by (used in) investing activities 37.3 (406.9 ) (395.7 ) 367.3 (398.0 ) CASH FLOWS FROM FINANCING ACTIVITIES: Exercise of stock options under equity compensation plans 3.6 — — — 3.6 Dividends paid (242.9 ) (497.5 ) (135.8 ) 611.3 (264.9 ) Debt issuance costs (7.0 ) — — — (7.0 ) Payments on debt and borrowings (2,600.0 ) — (1.5 ) — (2,601.5 ) Proceeds on debt and borrowings 1,536.0 — — — 1,536.0 Net proceeds from (payments on) revolving credit facilities and commercial paper 1,003.9 — (4.2 ) — 999.7 Change in overdraft balances and other (12.7 ) (10.8 ) (10.2 ) — (33.7 ) Net intercompany financing activity — 296.7 70.6 (367.3 ) — Net cash provided by (used in) financing activities (319.1 ) (211.6 ) (81.1 ) 244.0 (367.8 ) CASH AND CASH EQUIVALENTS: Net increase (decrease) in cash and cash equivalents 249.4 32.3 97.9 — 379.6 Effect of foreign exchange rate changes on cash and cash equivalents — 4.3 26.5 — 30.8 Balance at beginning of year 147.3 141.5 272.1 — 560.9 Balance at end of period $ 396.7 $ 178.1 $ 396.5 $ — $ 971.3 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 (IN MILLIONS) (UNAUDITED) Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 728.4 $ (29.2 ) $ (28.7 ) $ (40.3 ) $ 630.2 CASH FLOWS FROM INVESTING ACTIVITIES: Additions to properties (12.0 ) (60.6 ) (116.3 ) — (188.9 ) Proceeds from sales of properties and other assets — 142.1 13.3 — 155.4 Investment in MillerCoors — (1,253.7 ) — — (1,253.7 ) Return of capital from MillerCoors — 1,089.7 — — 1,089.7 Other 1.5 2.3 4.8 — 8.6 Net intercompany investing activity (1,771.2 ) (1,590.9 ) (1,348.6 ) 4,710.7 — Net cash provided by (used in) investing activities (1,781.7 ) (1,671.1 ) (1,446.8 ) 4,710.7 (188.9 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from issuance of common stock, net 2,525.6 — — — 2,525.6 Exercise of stock options under equity compensation plans 8.2 — — — 8.2 Dividends paid (241.8 ) (40.3 ) (22.8 ) 40.3 (264.6 ) Debt issuance costs (55.7 ) (4.5 ) — — (60.2 ) Payments on debt and borrowings — — (23.3 ) — (23.3 ) Proceeds on debt and borrowings 6,167.6 768.8 35.5 — 6,971.9 Net proceeds from (payments on) revolving credit facilities and commercial paper — — 1.6 — 1.6 Change in overdraft balances and other (17.4 ) — (21.7 ) — (39.1 ) Net intercompany financing activity — 3,119.8 1,590.9 (4,710.7 ) — Net cash provided by (used in) financing activities 8,386.5 3,843.8 1,560.2 (4,670.4 ) 9,120.1 CASH AND CASH EQUIVALENTS: Net increase (decrease) in cash and cash equivalents 7,333.2 2,143.5 84.7 — 9,561.4 Effect of foreign exchange rate changes on cash and cash equivalents — (3.2 ) (7.6 ) — (10.8 ) Balance at beginning of year 146.4 106.2 178.3 — 430.9 Balance at end of period $ 7,479.6 $ 2,246.5 $ 255.4 $ — $ 9,981.5 |