Schedule of Supplemental Guarantor Information | MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended September 30, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 2.1 $ 2,714.4 $ 1,030.9 $ (122.3 ) $ 3,625.1 Excise taxes — (391.2 ) (299.7 ) — (690.9 ) Net sales 2.1 2,323.2 731.2 (122.3 ) 2,934.2 Cost of goods sold (0.5 ) (1,356.2 ) (479.2 ) 121.9 (1,714.0 ) Gross profit 1.6 967.0 252.0 (0.4 ) 1,220.2 Marketing, general and administrative expenses (57.4 ) (496.6 ) (160.3 ) 0.4 (713.9 ) Special items, net (0.1 ) (34.2 ) (2.3 ) — (36.6 ) Equity income (loss) in subsidiaries 434.7 18.9 62.6 (516.2 ) — Operating income (loss) 378.8 455.1 152.0 (516.2 ) 469.7 Interest income (expense), net (78.5 ) 90.9 (79.8 ) — (67.4 ) Other pension and postretirement benefits (costs), net (0.1 ) (0.5 ) 8.2 — 7.6 Other income (expense), net — (9.4 ) 9.6 — 0.2 Income (loss) before income taxes 300.2 536.1 90.0 (516.2 ) 410.1 Income tax benefit (expense) 38.1 (101.5 ) (1.1 ) — (64.5 ) Net income (loss) 338.3 434.6 88.9 (516.2 ) 345.6 Net (income) loss attributable to noncontrolling interests — — (7.3 ) — (7.3 ) Net income (loss) attributable to MCBC $ 338.3 $ 434.6 $ 81.6 $ (516.2 ) $ 338.3 Comprehensive income (loss) attributable to MCBC $ 367.3 $ 435.9 $ 51.0 $ (486.9 ) $ 367.3 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended September 30, 2017 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 ) (1,248.9 ) (470.7 ) 131.0 (1,589.1 ) Gross profit 7.1 1,059.0 239.6 (11.6 ) 1,294.1 Marketing, general and administrative expenses (67.6 ) (560.1 ) (167.7 ) 11.6 (783.8 ) Special items, net — (6.0 ) 1.9 — (4.1 ) Equity income (loss) in subsidiaries 390.5 (72.7 ) 71.8 (389.6 ) — Operating income (loss) 330.0 420.2 145.6 (389.6 ) 506.2 Interest income (expense), net (72.6 ) 81.7 (81.7 ) — (72.6 ) Other pension and postretirement benefits (costs), net — (1.9 ) 11.5 — 9.6 Other income (expense), net 0.3 43.9 (46.9 ) — (2.7 ) Income (loss) before income taxes 257.7 543.9 28.5 (389.6 ) 440.5 Income tax benefit (expense) 29.3 (153.2 ) (23.5 ) — (147.4 ) Net income (loss) 287.0 390.7 5.0 (389.6 ) 293.1 Net (income) loss attributable to noncontrolling interests — — (6.1 ) — (6.1 ) Net income (loss) attributable to MCBC $ 287.0 $ 390.7 $ (1.1 ) $ (389.6 ) $ 287.0 Comprehensive income (loss) attributable to MCBC $ 468.9 $ 577.2 $ 77.2 $ (654.4 ) $ 468.9 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Nine Months Ended September 30, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 7.0 $ 7,823.7 $ 2,853.2 $ (370.3 ) $ 10,313.6 Excise taxes — (1,099.0 ) (863.7 ) — (1,962.7 ) Net sales 7.0 6,724.7 1,989.5 (370.3 ) 8,350.9 Cost of goods sold (1.5 ) (3,982.9 ) (1,364.7 ) 360.3 (4,988.8 ) Gross profit 5.5 2,741.8 624.8 (10.0 ) 3,362.1 Marketing, general and administrative expenses (188.5 ) (1,473.9 ) (487.3 ) 10.0 (2,139.7 ) Special items, net (0.5 ) 279.5 (11.3 ) — 267.7 Equity income (loss) in subsidiaries 1,332.1 (60.7 ) 124.8 (1,396.2 ) — Operating income (loss) 1,148.6 1,486.7 251.0 (1,396.2 ) 1,490.1 Interest income (expense), net (244.9 ) 257.7 (240.1 ) — (227.3 ) Other pension and postretirement benefits (costs), net (0.1 ) 2.5 25.1 — 27.5 Other income (expense), net 0.1 (49.7 ) 49.8 — 0.2 Income (loss) before income taxes 903.7 1,697.2 85.8 (1,396.2 ) 1,290.5 Income tax benefit (expense) 136.8 (364.7 ) (3.7 ) — (231.6 ) Net income (loss) 1,040.5 1,332.5 82.1 (1,396.2 ) 1,058.9 Net (income) loss attributable to noncontrolling interests — — (18.4 ) — (18.4 ) Net income (loss) attributable to MCBC $ 1,040.5 $ 1,332.5 $ 63.7 $ (1,396.2 ) $ 1,040.5 Comprehensive income (loss) attributable to MCBC $ 904.1 $ 1,148.4 $ (43.3 ) $ (1,105.1 ) $ 904.1 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Nine Months Ended September 30, 2017 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 ) (3,810.7 ) (1,275.8 ) 371.1 (4,716.9 ) Gross profit 21.4 3,090.7 628.0 (33.8 ) 3,706.3 Marketing, general and administrative expenses (203.5 ) (1,617.0 ) (484.8 ) 33.8 (2,271.5 ) Special items, net (0.8 ) (23.3 ) (3.2 ) — (27.3 ) Equity income (loss) in subsidiaries 1,177.1 (276.6 ) 153.8 (1,054.3 ) — Operating income (loss) 994.2 1,173.8 293.8 (1,054.3 ) 1,407.5 Interest income (expense), net (228.1 ) 200.9 (231.2 ) — (258.4 ) Other pension and postretirement benefits (costs), net — (1.9 ) 34.2 — 32.3 Other income (expense), net (7.9 ) 155.5 (147.4 ) — 0.2 Income (loss) before income taxes 758.2 1,528.3 (50.6 ) (1,054.3 ) 1,181.6 Income tax benefit (expense) 67.2 (351.0 ) (54.7 ) — (338.5 ) Net income (loss) 825.4 1,177.3 (105.3 ) (1,054.3 ) 843.1 Net (income) loss attributable to noncontrolling interests — — (17.7 ) — (17.7 ) Net income (loss) attributable to MCBC $ 825.4 $ 1,177.3 $ (123.0 ) $ (1,054.3 ) $ 825.4 Comprehensive income attributable to MCBC $ 1,326.3 $ 1,725.4 $ 160.0 $ (1,885.4 ) $ 1,326.3 |
Schedule of Supplemental Guarantor Information | MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (IN MILLIONS) (UNAUDITED) As of September 30, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 206.2 $ 125.5 $ 418.4 $ — $ 750.1 Accounts receivable, net — 538.2 395.2 — 933.4 Other receivables, net 65.4 86.6 32.2 — 184.2 Inventories, net — 475.7 156.2 — 631.9 Other current assets, net 2.0 213.9 96.8 — 312.7 Intercompany accounts receivable — 2,014.8 81.7 (2,096.5 ) — Total current assets 273.6 3,454.7 1,180.5 (2,096.5 ) 2,812.3 Properties, net 17.4 3,437.1 1,139.0 — 4,593.5 Goodwill — 6,473.2 1,859.8 — 8,333.0 Other intangibles, net 6.5 11,981.6 2,008.3 — 13,996.4 Net investment in and advances to subsidiaries 25,832.0 4,219.9 4,721.4 (34,773.3 ) — Other assets 141.6 260.8 395.7 (63.0 ) 735.1 Total assets $ 26,271.1 $ 29,827.3 $ 11,304.7 $ (36,932.8 ) $ 30,470.3 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 130.3 $ 1,732.6 $ 957.7 $ — $ 2,820.6 Current portion of long-term debt and short-term borrowings 1,578.5 — 23.5 — 1,602.0 Intercompany accounts payable 1,559.8 111.9 424.8 (2,096.5 ) — Total current liabilities 3,268.6 1,844.5 1,406.0 (2,096.5 ) 4,422.6 Long-term debt 7,775.4 1,159.0 35.9 — 8,970.3 Pension and postretirement benefits 3.1 811.3 13.2 — 827.6 Deferred tax liabilities — 969.3 947.3 (63.0 ) 1,853.6 Other liabilities 13.4 188.1 104.7 — 306.2 Intercompany notes payable 1,347.6 74.3 6,216.5 (7,638.4 ) — Total liabilities 12,408.1 5,046.5 8,723.6 (9,797.9 ) 16,380.3 MCBC stockholders' equity 13,864.1 30,996.1 3,777.2 (34,773.3 ) 13,864.1 Intercompany notes receivable (1.1 ) (6,215.3 ) (1,422.0 ) 7,638.4 — Total stockholders' equity 13,863.0 24,780.8 2,355.2 (27,134.9 ) 13,864.1 Noncontrolling interests — — 225.9 — 225.9 Total equity 13,863.0 24,780.8 2,581.1 (27,134.9 ) 14,090.0 Total liabilities and equity $ 26,271.1 $ 29,827.3 $ 11,304.7 $ (36,932.8 ) $ 30,470.3 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 |