Supplemental Guarantor Information | MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended March 31, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 4.9 $ 2,234.6 $ 742.6 $ (114.1 ) $ 2,868.0 Excise taxes — (301.4 ) (235.1 ) — (536.5 ) Net sales 4.9 1,933.2 507.5 (114.1 ) 2,331.5 Cost of goods sold (0.5 ) (1,241.7 ) (399.7 ) 106.2 (1,535.7 ) Gross profit 4.4 691.5 107.8 (7.9 ) 795.8 Marketing, general and administrative expenses (70.2 ) (463.3 ) (155.5 ) 7.9 (681.1 ) Special items, net — 321.4 (6.6 ) — 314.8 Equity income (loss) in subsidiaries 635.5 (158.8 ) 4.8 (481.5 ) — Operating income (loss) 569.7 390.8 (49.5 ) (481.5 ) 429.5 Interest income (expense), net (85.2 ) 82.0 (80.0 ) — (83.2 ) Other pension and postretirement benefits (costs), net — 1.4 8.6 — 10.0 Other income (expense), net (0.2 ) 40.2 (38.9 ) — 1.1 Income (loss) before income taxes 484.3 514.4 (159.8 ) (481.5 ) 357.4 Income tax benefit (expense) (206.2 ) 121.9 9.4 — (74.9 ) Net income (loss) 278.1 636.3 (150.4 ) (481.5 ) 282.5 Net (income) loss attributable to noncontrolling interests — — (4.4 ) — (4.4 ) Net income (loss) attributable to MCBC $ 278.1 $ 636.3 $ (154.8 ) $ (481.5 ) $ 278.1 Comprehensive income (loss) attributable to MCBC $ 327.2 $ 743.2 $ (47.3 ) $ (695.9 ) $ 327.2 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended March 31, 2017 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 7.0 $ 2,376.6 $ 650.0 $ (119.8 ) $ 2,913.8 Excise taxes — (325.7 ) (139.4 ) — (465.1 ) Net sales 7.0 2,050.9 510.6 (119.8 ) 2,448.7 Cost of goods sold — (1,140.4 ) (341.4 ) 109.5 (1,372.3 ) Gross profit 7.0 910.5 169.2 (10.3 ) 1,076.4 Marketing, general and administrative expenses (67.7 ) (498.5 ) (149.4 ) 10.3 (705.3 ) Special items, net (0.5 ) (3.6 ) (2.6 ) — (6.7 ) Equity income (loss) in subsidiaries 346.0 (71.7 ) 19.8 (294.1 ) — Operating income (loss) 284.8 336.7 37.0 (294.1 ) 364.4 Interest income (expense), net (81.1 ) 58.9 (74.4 ) — (96.6 ) Other pension and postretirement benefits (costs), net — 2.0 11.3 — 13.3 Other income (expense), net (8.2 ) 16.7 (8.7 ) — (0.2 ) Income (loss) before income taxes 195.5 414.3 (34.8 ) (294.1 ) 280.9 Income tax benefit (expense) 13.0 (68.1 ) (10.8 ) — (65.9 ) Net income (loss) 208.5 346.2 (45.6 ) (294.1 ) 215.0 Net (income) loss attributable to noncontrolling interests — — (6.5 ) — (6.5 ) Net income (loss) attributable to MCBC $ 208.5 $ 346.2 $ (52.1 ) $ (294.1 ) $ 208.5 Comprehensive income (loss) attributable to MCBC $ 281.2 $ 417.5 $ (9.2 ) $ (408.3 ) $ 281.2 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended March 31, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 4.9 $ 2,234.6 $ 742.6 $ (114.1 ) $ 2,868.0 Excise taxes — (301.4 ) (235.1 ) — (536.5 ) Net sales 4.9 1,933.2 507.5 (114.1 ) 2,331.5 Cost of goods sold (0.5 ) (1,241.7 ) (399.7 ) 106.2 (1,535.7 ) Gross profit 4.4 691.5 107.8 (7.9 ) 795.8 Marketing, general and administrative expenses (70.2 ) (463.3 ) (155.5 ) 7.9 (681.1 ) Special items, net — 321.4 (6.6 ) — 314.8 Equity income (loss) in subsidiaries 635.5 (158.8 ) 4.8 (481.5 ) — Operating income (loss) 569.7 390.8 (49.5 ) (481.5 ) 429.5 Interest income (expense), net (85.2 ) 82.0 (80.0 ) — (83.2 ) Other pension and postretirement benefits (costs), net — 1.4 8.6 — 10.0 Other income (expense), net (0.2 ) 40.2 (38.9 ) — 1.1 Income (loss) before income taxes 484.3 514.4 (159.8 ) (481.5 ) 357.4 Income tax benefit (expense) (206.2 ) 121.9 9.4 — (74.9 ) Net income (loss) 278.1 636.3 (150.4 ) (481.5 ) 282.5 Net (income) loss attributable to noncontrolling interests — — (4.4 ) — (4.4 ) Net income (loss) attributable to MCBC $ 278.1 $ 636.3 $ (154.8 ) $ (481.5 ) $ 278.1 Comprehensive income (loss) attributable to MCBC $ 327.2 $ 743.2 $ (47.3 ) $ (695.9 ) $ 327.2 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended March 31, 2017 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 7.0 $ 2,376.6 $ 650.0 $ (119.8 ) $ 2,913.8 Excise taxes — (325.7 ) (139.4 ) — (465.1 ) Net sales 7.0 2,050.9 510.6 (119.8 ) 2,448.7 Cost of goods sold — (1,140.4 ) (341.4 ) 109.5 (1,372.3 ) Gross profit 7.0 910.5 169.2 (10.3 ) 1,076.4 Marketing, general and administrative expenses (67.7 ) (498.5 ) (149.4 ) 10.3 (705.3 ) Special items, net (0.5 ) (3.6 ) (2.6 ) — (6.7 ) Equity income (loss) in subsidiaries 346.0 (71.7 ) 19.8 (294.1 ) — Operating income (loss) 284.8 336.7 37.0 (294.1 ) 364.4 Interest income (expense), net (81.1 ) 58.9 (74.4 ) — (96.6 ) Other pension and postretirement benefits (costs), net — 2.0 11.3 — 13.3 Other income (expense), net (8.2 ) 16.7 (8.7 ) — (0.2 ) Income (loss) before income taxes 195.5 414.3 (34.8 ) (294.1 ) 280.9 Income tax benefit (expense) 13.0 (68.1 ) (10.8 ) — (65.9 ) Net income (loss) 208.5 346.2 (45.6 ) (294.1 ) 215.0 Net (income) loss attributable to noncontrolling interests — — (6.5 ) — (6.5 ) Net income (loss) attributable to MCBC $ 208.5 $ 346.2 $ (52.1 ) $ (294.1 ) $ 208.5 Comprehensive income (loss) attributable to MCBC $ 281.2 $ 417.5 $ (9.2 ) $ (408.3 ) $ 281.2 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (IN MILLIONS) (UNAUDITED) As of March 31, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 10.0 $ 26.5 $ 161.4 $ — $ 197.9 Accounts receivable, net — 422.4 356.9 — 779.3 Other receivables, net 90.7 50.5 26.8 — 168.0 Inventories, net — 500.9 164.7 — 665.6 Other current assets, net 5.2 228.5 92.5 — 326.2 Intercompany accounts receivable — 1,181.1 57.0 (1,238.1 ) — Total current assets 105.9 2,409.9 859.3 (1,238.1 ) 2,137.0 Properties, net 16.6 3,459.5 1,204.7 — 4,680.8 Goodwill — 6,473.5 1,969.2 — 8,442.7 Other intangibles, net 7.5 12,070.2 2,159.9 — 14,237.6 Net investment in and advances to subsidiaries 25,174.8 4,235.0 4,598.2 (34,008.0 ) — Other assets 96.0 238.6 414.7 (62.9 ) 686.4 Total assets $ 25,400.8 $ 28,886.7 $ 11,206.0 $ (35,309.0 ) $ 30,184.5 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 139.7 $ 1,566.5 $ 830.9 $ — $ 2,537.1 Current portion of long-term debt and short-term borrowings 1,241.5 309.8 40.0 — 1,591.3 Intercompany accounts payable 878.2 117.2 242.7 (1,238.1 ) — Total current liabilities 2,259.4 1,993.5 1,113.6 (1,238.1 ) 4,128.4 Long-term debt 8,329.6 1,159.1 38.3 — 9,527.0 Pension and postretirement benefits 3.0 821.0 14.0 — 838.0 Deferred tax liabilities — 885.1 866.5 (62.9 ) 1,688.7 Other liabilities 16.5 200.4 122.0 — 338.9 Intercompany notes payable 1,347.6 88.2 6,365.4 (7,801.2 ) — Total liabilities 11,956.1 5,147.3 8,519.8 (9,102.2 ) 16,521.0 MCBC stockholders' equity 13,445.9 30,103.6 3,904.4 (34,008.0 ) 13,445.9 Intercompany notes receivable (1.2 ) (6,364.2 ) (1,435.8 ) 7,801.2 — Total stockholders' equity 13,444.7 23,739.4 2,468.6 (26,206.8 ) 13,445.9 Noncontrolling interests — — 217.6 — 217.6 Total equity 13,444.7 23,739.4 2,686.2 (26,206.8 ) 13,663.5 Total liabilities and equity $ 25,400.8 $ 28,886.7 $ 11,206.0 $ (35,309.0 ) $ 30,184.5 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (IN MILLIONS) (UNAUDITED) As of December 31, 2017 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 6.6 $ 140.9 $ 271.1 $ — $ 418.6 Accounts receivable, net — 424.8 309.0 — 733.8 Other receivables, net 90.4 45.2 32.6 — 168.2 Inventories, net — 457.7 133.8 — 591.5 Other current assets, net 9.6 184.8 83.2 — 277.6 Intercompany accounts receivable — 2,303.2 65.6 (2,368.8 ) — Total current assets 106.6 3,556.6 895.3 (2,368.8 ) 2,189.7 Properties, net 16.8 3,509.8 1,147.1 — 4,673.7 Goodwill — 6,487.8 1,917.7 — 8,405.5 Other intangibles, net 8.0 12,183.8 2,104.7 — 14,296.5 Net investment in and advances to subsidiaries 26,443.9 4,297.4 4,683.1 (35,424.4 ) — Other assets 101.7 253.7 387.2 (61.1 ) 681.5 Total assets $ 26,677.0 $ 30,289.1 $ 11,135.1 $ (37,854.3 ) $ 30,246.9 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 180.4 $ 1,648.9 $ 855.2 $ — $ 2,684.5 Current portion of long-term debt and short-term borrowings 379.0 317.8 18.0 — 714.8 Intercompany accounts payable 2,131.8 102.8 134.2 (2,368.8 ) — Total current liabilities 2,691.2 2,069.5 1,007.4 (2,368.8 ) 3,399.3 Long-term debt 9,399.7 1,189.5 9.5 — 10,598.7 Pension and postretirement benefits 2.9 832.1 13.5 — 848.5 Deferred tax liabilities — 864.7 845.0 (61.1 ) 1,648.6 Other liabilities 10.7 200.1 106.0 — 316.8 Intercompany notes payable 1,347.6 227.0 6,370.5 (7,945.1 ) — Total liabilities 13,452.1 5,382.9 8,351.9 (10,375.0 ) 16,811.9 MCBC stockholders' equity 13,226.1 31,275.5 4,148.9 (35,424.4 ) 13,226.1 Intercompany notes receivable (1.2 ) (6,369.3 ) (1,574.6 ) 7,945.1 — Total stockholders' equity 13,224.9 24,906.2 2,574.3 (27,479.3 ) 13,226.1 Noncontrolling interests — — 208.9 — 208.9 Total equity 13,224.9 24,906.2 2,783.2 (27,479.3 ) 13,435.0 Total liabilities and equity $ 26,677.0 $ 30,289.1 $ 11,135.1 $ (37,854.3 ) $ 30,246.9 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (IN MILLIONS) (UNAUDITED) Three Months Ended March 31, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 353.0 $ 208.1 $ (111.6 ) $ (134.3 ) $ 315.2 CASH FLOWS FROM INVESTING ACTIVITIES: Additions to properties (1.2 ) (161.6 ) (45.5 ) — (208.3 ) Proceeds from sales of properties and other assets — 0.7 0.9 — 1.6 Other — (1.1 ) (44.3 ) — (45.4 ) Net intercompany investing activity 12.7 (8.2 ) 171.3 (175.8 ) — Net cash provided by (used in) investing activities 11.5 (170.2 ) 82.4 (175.8 ) (252.1 ) CASH FLOWS FROM FINANCING ACTIVITIES: Exercise of stock options under equity compensation plans 6.1 — — — 6.1 Dividends paid (81.2 ) — (141.6 ) 134.3 (88.5 ) Payments on debt and borrowings — (0.5 ) (0.3 ) — (0.8 ) Net proceeds from (payments on) revolving credit facilities and commercial paper (250.5 ) — 1.8 — (248.7 ) Change in overdraft balances and other (2.9 ) (6.1 ) 51.0 — 42.0 Net intercompany financing activity (32.6 ) (145.4 ) 2.2 175.8 — Net cash provided by (used in) financing activities (361.1 ) (152.0 ) (86.9 ) 310.1 (289.9 ) CASH AND CASH EQUIVALENTS: Net increase (decrease) in cash and cash equivalents 3.4 (114.1 ) (116.1 ) — (226.8 ) Effect of foreign exchange rate changes on cash and cash equivalents — (0.3 ) 6.4 — 6.1 Balance at beginning of year 6.6 140.9 271.1 — 418.6 Balance at end of period $ 10.0 $ 26.5 $ 161.4 $ — $ 197.9 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (IN MILLIONS) (UNAUDITED) Three Months Ended March 31, 2017 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ (172.4 ) $ 141.5 $ (87.4 ) $ — $ (118.3 ) CASH FLOWS FROM INVESTING ACTIVITIES: Additions to properties (3.8 ) (142.1 ) (34.1 ) — (180.0 ) Proceeds from sales of properties and other assets — 0.2 41.8 — 42.0 Other — — 5.9 — 5.9 Net intercompany investing activity — (42.6 ) — 42.6 — Net cash provided by (used in) investing activities (3.8 ) (184.5 ) 13.6 42.6 (132.1 ) CASH FLOWS FROM FINANCING ACTIVITIES: Exercise of stock options under equity compensation plans 0.3 — — — 0.3 Dividends paid (80.8 ) — (7.5 ) — (88.3 ) Debt issuance costs (3.7 ) — — — (3.7 ) Payments on debt and borrowings (1,500.0 ) — (1.1 ) — (1,501.1 ) Proceeds on debt and borrowings 1,536.0 — — — 1,536.0 Net proceeds from (payments on) revolving credit facilities and commercial paper 129.9 — 1.1 — 131.0 Change in overdraft balances and other (10.9 ) (7.7 ) 24.7 — 6.1 Net intercompany financing activity — — 42.6 (42.6 ) — Net cash provided by (used in) financing activities 70.8 (7.7 ) 59.8 (42.6 ) 80.3 CASH AND CASH EQUIVALENTS: Net increase (decrease) in cash and cash equivalents (105.4 ) (50.7 ) (14.0 ) — (170.1 ) Effect of foreign exchange rate changes on cash and cash equivalents — 0.6 3.6 — 4.2 Balance at beginning of year 147.3 141.5 272.1 — 560.9 Balance at end of period $ 41.9 $ 91.4 $ 261.7 $ — $ 395.0 |