Schedule of Supplemental Guarantor Information | MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended June 30, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ — $ 2,874.7 $ 1,079.7 $ (133.9 ) $ 3,820.5 Excise taxes — (406.4 ) (328.9 ) — (735.3 ) Net sales — 2,468.3 750.8 (133.9 ) 3,085.2 Cost of goods sold (0.5 ) (1,385.0 ) (485.8 ) 132.2 (1,739.1 ) Gross profit (0.5 ) 1,083.3 265.0 (1.7 ) 1,346.1 Marketing, general and administrative expenses (60.9 ) (514.0 ) (171.5 ) 1.7 (744.7 ) Special items, net (0.4 ) (7.7 ) (2.4 ) — (10.5 ) Equity income (loss) in subsidiaries 261.9 79.2 57.4 (398.5 ) — Operating income (loss) 200.1 640.8 148.5 (398.5 ) 590.9 Interest income (expense), net (81.2 ) 84.8 (80.3 ) — (76.7 ) Other pension and postretirement benefits (costs), net — 1.6 8.3 — 9.9 Other income (expense), net 0.3 (80.5 ) 79.1 — (1.1 ) Income (loss) before income taxes 119.2 646.7 155.6 (398.5 ) 523.0 Income tax benefit (expense) 304.9 (385.1 ) (12.0 ) — (92.2 ) Net income (loss) 424.1 261.6 143.6 (398.5 ) 430.8 Net (income) loss attributable to noncontrolling interests — — (6.7 ) — (6.7 ) Net income (loss) attributable to MCBC $ 424.1 $ 261.6 $ 136.9 $ (398.5 ) $ 424.1 Comprehensive income (loss) attributable to MCBC $ 209.6 $ (30.7 ) $ (47.0 ) $ 77.7 $ 209.6 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended June 30, 2017 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 8.3 $ 2,954.1 $ 973.2 $ (142.5 ) $ 3,793.1 Excise taxes — (411.5 ) (290.3 ) — (701.8 ) Net sales 8.3 2,542.6 682.9 (142.5 ) 3,091.3 Cost of goods sold (1.0 ) (1,421.4 ) (463.7 ) 130.6 (1,755.5 ) Gross profit 7.3 1,121.2 219.2 (11.9 ) 1,335.8 Marketing, general and administrative expenses (68.2 ) (558.4 ) (167.7 ) 11.9 (782.4 ) Special items, net (0.3 ) (13.7 ) (2.5 ) — (16.5 ) Equity income (loss) in subsidiaries 440.6 (132.2 ) 62.2 (370.6 ) — Operating income (loss) 379.4 416.9 111.2 (370.6 ) 536.9 Interest income (expense), net (74.4 ) 60.3 (75.1 ) — (89.2 ) Other pension and postretirement benefits (costs), net — (2.0 ) 11.4 — 9.4 Other income (expense), net — 94.9 (91.8 ) — 3.1 Income (loss) before income taxes 305.0 570.1 (44.3 ) (370.6 ) 460.2 Income tax benefit (expense) 24.9 (129.7 ) (20.4 ) — (125.2 ) Net income (loss) 329.9 440.4 (64.7 ) (370.6 ) 335.0 Net (income) loss attributable to noncontrolling interests — — (5.1 ) — (5.1 ) Net income (loss) attributable to MCBC $ 329.9 $ 440.4 $ (69.8 ) $ (370.6 ) $ 329.9 Comprehensive income (loss) attributable to MCBC $ 576.2 $ 730.7 $ 92.0 $ (822.7 ) $ 576.2 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Six Months Ended June 30, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 4.9 $ 5,109.3 $ 1,822.3 $ (248.0 ) $ 6,688.5 Excise taxes — (707.8 ) (564.0 ) — (1,271.8 ) Net sales 4.9 4,401.5 1,258.3 (248.0 ) 5,416.7 Cost of goods sold (1.0 ) (2,626.7 ) (885.5 ) 238.4 (3,274.8 ) Gross profit 3.9 1,774.8 372.8 (9.6 ) 2,141.9 Marketing, general and administrative expenses (131.1 ) (977.3 ) (327.0 ) 9.6 (1,425.8 ) Special items, net (0.4 ) 313.7 (9.0 ) — 304.3 Equity income (loss) in subsidiaries 897.4 (79.6 ) 62.2 (880.0 ) — Operating income (loss) 769.8 1,031.6 99.0 (880.0 ) 1,020.4 Interest income (expense), net (166.4 ) 166.8 (160.3 ) — (159.9 ) Other pension and postretirement benefits (costs), net — 3.0 16.9 — 19.9 Other income (expense), net 0.1 (40.3 ) 40.2 — — Income (loss) before income taxes 603.5 1,161.1 (4.2 ) (880.0 ) 880.4 Income tax benefit (expense) 98.7 (263.2 ) (2.6 ) — (167.1 ) Net income (loss) 702.2 897.9 (6.8 ) (880.0 ) 713.3 Net (income) loss attributable to noncontrolling interests — — (11.1 ) — (11.1 ) Net income (loss) attributable to MCBC $ 702.2 $ 897.9 $ (17.9 ) $ (880.0 ) $ 702.2 Comprehensive income (loss) attributable to MCBC $ 536.8 $ 712.5 $ (94.3 ) $ (618.2 ) $ 536.8 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Six Months Ended June 30, 2017 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 15.3 $ 5,330.7 $ 1,623.2 $ (262.3 ) $ 6,706.9 Excise taxes — (737.2 ) (429.7 ) — (1,166.9 ) Net sales 15.3 4,593.5 1,193.5 (262.3 ) 5,540.0 Cost of goods sold (1.0 ) (2,561.8 ) (805.1 ) 240.1 (3,127.8 ) Gross profit 14.3 2,031.7 388.4 (22.2 ) 2,412.2 Marketing, general and administrative expenses (135.9 ) (1,056.9 ) (317.1 ) 22.2 (1,487.7 ) Special items, net (0.8 ) (17.3 ) (5.1 ) — (23.2 ) Equity income (loss) in subsidiaries 786.6 (203.9 ) 82.0 (664.7 ) — Operating income (loss) 664.2 753.6 148.2 (664.7 ) 901.3 Interest income (expense), net (155.5 ) 119.2 (149.5 ) — (185.8 ) Other pension and postretirement benefits (costs), net — — 22.7 — 22.7 Other income (expense), net (8.2 ) 111.6 (100.5 ) — 2.9 Income (loss) before income taxes 500.5 984.4 (79.1 ) (664.7 ) 741.1 Income tax benefit (expense) 37.9 (197.8 ) (31.2 ) — (191.1 ) Net income (loss) 538.4 786.6 (110.3 ) (664.7 ) 550.0 Net (income) loss attributable to noncontrolling interests — — (11.6 ) — (11.6 ) Net income (loss) attributable to MCBC $ 538.4 $ 786.6 $ (121.9 ) $ (664.7 ) $ 538.4 Comprehensive income attributable to MCBC $ 857.4 $ 1,148.2 $ 82.8 $ (1,231.0 ) $ 857.4 |
Schedule of Supplemental Guarantor Information | MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (IN MILLIONS) (UNAUDITED) As of June 30, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 433.5 $ 68.6 $ 290.8 $ — $ 792.9 Accounts receivable, net — 530.8 454.1 — 984.9 Other receivables, net 44.5 57.0 29.6 — 131.1 Inventories, net — 477.0 160.5 — 637.5 Other current assets, net — 244.1 97.0 — 341.1 Intercompany accounts receivable — 1,942.6 67.9 (2,010.5 ) — Total current assets 478.0 3,320.1 1,099.9 (2,010.5 ) 2,887.5 Properties, net 18.0 3,428.8 1,152.6 — 4,599.4 Goodwill — 6,463.8 1,868.8 — 8,332.6 Other intangibles, net 7.0 11,979.6 2,031.8 — 14,018.4 Net investment in and advances to subsidiaries 25,417.0 4,262.6 4,598.4 (34,278.0 ) — Other assets 121.4 263.0 401.5 (62.9 ) 723.0 Total assets $ 26,041.4 $ 29,717.9 $ 11,153.0 $ (36,351.4 ) $ 30,560.9 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 163.1 $ 1,825.5 $ 982.4 $ — $ 2,971.0 Current portion of long-term debt and short-term borrowings 1,082.2 304.5 24.3 — 1,411.0 Intercompany accounts payable 1,566.2 114.6 329.7 (2,010.5 ) — Total current liabilities 2,811.5 2,244.6 1,336.4 (2,010.5 ) 4,382.0 Long-term debt 8,279.9 1,138.9 36.3 — 9,455.1 Pension and postretirement benefits 3.1 811.8 13.2 — 828.1 Deferred tax liabilities — 927.1 906.8 (62.9 ) 1,771.0 Other liabilities 23.8 196.3 108.0 — 328.1 Intercompany notes payable 1,347.6 80.1 6,164.7 (7,592.4 ) — Total liabilities 12,465.9 5,398.8 8,565.4 (9,665.8 ) 16,764.3 MCBC stockholders' equity 13,576.6 30,482.6 3,795.4 (34,278.0 ) 13,576.6 Intercompany notes receivable (1.1 ) (6,163.5 ) (1,427.8 ) 7,592.4 — Total stockholders' equity 13,575.5 24,319.1 2,367.6 (26,685.6 ) 13,576.6 Noncontrolling interests — — 220.0 — 220.0 Total equity 13,575.5 24,319.1 2,587.6 (26,685.6 ) 13,796.6 Total liabilities and equity $ 26,041.4 $ 29,717.9 $ 11,153.0 $ (36,351.4 ) $ 30,560.9 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 |