Schedule of Supplemental Guarantor Information | MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended June 30, 2019 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 38.3 $ 2,765.8 $ 988.9 $ (173.0 ) $ 3,620.0 Excise taxes — (380.2 ) (291.5 ) — (671.7 ) Net sales 38.3 2,385.6 697.4 (173.0 ) 2,948.3 Cost of goods sold (2.4 ) (1,398.4 ) (479.9 ) 120.9 (1,759.8 ) Gross profit 35.9 987.2 217.5 (52.1 ) 1,188.5 Marketing, general and administrative expenses (71.5 ) (565.6 ) (184.7 ) 52.1 (769.7 ) Special items, net — 52.0 (2.1 ) — 49.9 Equity income (loss) in subsidiaries 374.5 (66.7 ) 85.0 (392.8 ) — Operating income (loss) 338.9 406.9 115.7 (392.8 ) 468.7 Interest income (expense), net (76.2 ) 88.3 (77.7 ) — (65.6 ) Other pension and postretirement benefits (costs), net — 1.1 7.3 — 8.4 Other income (expense), net (0.1 ) 22.5 (33.3 ) — (10.9 ) Income (loss) before income taxes 262.6 518.8 12.0 (392.8 ) 400.6 Income tax benefit (expense) 66.8 (143.8 ) 6.6 — (70.4 ) Net income (loss) 329.4 375.0 18.6 (392.8 ) 330.2 Net (income) loss attributable to noncontrolling interests — — (0.8 ) — (0.8 ) Net income (loss) attributable to MCBC $ 329.4 $ 375.0 $ 17.8 $ (392.8 ) $ 329.4 Comprehensive income (loss) attributable to MCBC $ 333.5 $ 424.0 $ 1.1 $ (425.1 ) $ 333.5 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) Six Months Ended June 30, 2019 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 64.6 $ 4,975.1 $ 1,683.8 $ (303.4 ) $ 6,420.1 Excise taxes — (664.9 ) (503.6 ) — (1,168.5 ) Net sales 64.6 4,310.2 1,180.2 (303.4 ) 5,251.6 Cost of goods sold (3.9 ) (2,533.7 ) (845.5 ) 210.3 (3,172.8 ) Gross profit 60.7 1,776.5 334.7 (93.1 ) 2,078.8 Marketing, general and administrative expenses (143.1 ) (1,023.5 ) (351.4 ) 93.1 (1,424.9 ) Special items, net (0.4 ) 43.6 (6.3 ) — 36.9 Equity income (loss) in subsidiaries 619.8 (129.7 ) 79.1 (569.2 ) — Operating income (loss) 537.0 666.9 56.1 (569.2 ) 690.8 Interest income (expense), net (153.6 ) 168.5 (153.8 ) — (138.9 ) Other pension and postretirement benefits (costs), net — 2.3 14.7 — 17.0 Other income (expense), net (0.1 ) (7.4 ) 20.5 — 13.0 Income (loss) before income taxes 383.3 830.3 (62.5 ) (569.2 ) 581.9 Income tax benefit (expense) 97.5 (209.8 ) 9.7 — (102.6 ) Net income (loss) 480.8 620.5 (52.8 ) (569.2 ) 479.3 Net (income) loss attributable to noncontrolling interests — — 1.5 — 1.5 Net income (loss) attributable to MCBC $ 480.8 $ 620.5 $ (51.3 ) $ (569.2 ) $ 480.8 Comprehensive income (loss) attributable to MCBC $ 527.0 $ 694.8 $ (63.3 ) $ (631.5 ) $ 527.0 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 attributable to MCBC $ 536.8 $ 712.5 $ (94.3 ) $ (618.2 ) $ 536.8 |
Schedule of Supplemental Guarantor Information | MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (IN MILLIONS) (UNAUDITED) As of June 30, 2019 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 12.2 $ 170.5 $ 307.5 $ — $ 490.2 Accounts receivable, net — 534.3 398.0 — 932.3 Other receivables, net 73.2 72.2 30.4 — 175.8 Inventories, net — 495.6 202.5 — 698.1 Other current assets, net 3.0 196.0 105.0 — 304.0 Intercompany accounts receivable — 3,474.7 83.2 (3,557.9 ) — Total current assets 88.4 4,943.3 1,126.6 (3,557.9 ) 2,600.4 Properties, net 14.9 3,295.6 1,194.6 — 4,505.1 Goodwill — 6,465.4 1,823.5 — 8,288.9 Other intangibles, net 5.0 11,816.3 1,946.1 — 13,767.4 Net investment in and advances to subsidiaries 26,267.4 3,559.1 4,835.4 (34,661.9 ) — Other assets 134.2 357.6 499.1 (91.1 ) 899.8 Total assets $ 26,509.9 $ 30,437.3 $ 11,425.3 $ (38,310.9 ) $ 30,061.6 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 159.2 $ 1,944.4 $ 942.0 $ — $ 3,045.6 Current portion of long-term debt and short-term borrowings 998.8 1.5 34.4 — 1,034.7 Intercompany accounts payable 2,718.7 165.6 673.6 (3,557.9 ) — Total current liabilities 3,876.7 2,111.5 1,650.0 (3,557.9 ) 4,080.3 Long-term debt 7,261.7 1,183.0 73.2 — 8,517.9 Pension and postretirement benefits 3.4 709.8 12.3 — 725.5 Deferred tax liabilities — 1,507.7 783.0 (91.1 ) 2,199.6 Other liabilities 122.2 188.1 83.0 — 393.3 Intercompany notes payable 1,347.6 17.1 6,131.5 (7,496.2 ) — Total liabilities 12,611.6 5,717.2 8,733.0 (11,145.2 ) 15,916.6 MCBC stockholders' equity 13,899.4 30,850.5 3,811.4 (34,661.9 ) 13,899.4 Intercompany notes receivable (1.1 ) (6,130.4 ) (1,364.7 ) 7,496.2 — Total stockholders' equity 13,898.3 24,720.1 2,446.7 (27,165.7 ) 13,899.4 Noncontrolling interests — — 245.6 — 245.6 Total equity 13,898.3 24,720.1 2,692.3 (27,165.7 ) 14,145.0 Total liabilities and equity $ 26,509.9 $ 30,437.3 $ 11,425.3 $ (38,310.9 ) $ 30,061.6 MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (IN MILLIONS) (UNAUDITED) As of December 31, 2018 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 515.8 $ 156.1 $ 386.0 $ — $ 1,057.9 Accounts receivable, net — 427.3 317.1 — 744.4 Other receivables, net 50.0 48.3 28.3 — 126.6 Inventories, net — 451.6 140.2 — 591.8 Other current assets, net 3.0 157.2 85.4 — 245.6 Intercompany accounts receivable — 2,366.0 31.0 (2,397.0 ) — Total current assets 568.8 3,606.5 988.0 (2,397.0 ) 2,766.3 Properties, net 19.0 3,427.5 1,161.8 — 4,608.3 Goodwill — 6,444.0 1,816.8 — 8,260.8 Other intangibles, net 6.0 11,800.0 1,970.4 — 13,776.4 Net investment in and advances to subsidiaries 25,475.0 3,893.2 4,579.7 (33,947.9 ) — Other assets 159.9 193.2 436.0 (91.1 ) 698.0 Total assets $ 26,228.7 $ 29,364.4 $ 10,952.7 $ (36,436.0 ) $ 30,109.8 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 170.8 $ 1,651.0 $ 884.6 $ — $ 2,706.4 Current portion of long-term debt and short-term borrowings 1,572.6 — 21.9 — 1,594.5 Intercompany accounts payable 1,836.5 120.9 439.6 (2,397.0 ) — Total current liabilities 3,579.9 1,771.9 1,346.1 (2,397.0 ) 4,300.9 Long-term debt 7,765.6 1,097.4 30.8 — 8,893.8 Pension and postretirement benefits 3.2 711.2 12.2 — 726.6 Deferred tax liabilities — 1,461.1 758.9 (91.1 ) 2,128.9 Other liabilities 26.0 199.3 98.5 — 323.8 Intercompany notes payable 1,347.6 63.6 5,998.6 (7,409.8 ) — Total liabilities 12,722.3 5,304.5 8,245.1 (9,897.9 ) 16,374.0 MCBC stockholders' equity 13,507.4 30,057.5 3,890.4 (33,947.9 ) 13,507.4 Intercompany notes receivable (1.0 ) (5,997.6 ) (1,411.2 ) 7,409.8 — Total stockholders' equity 13,506.4 24,059.9 2,479.2 (26,538.1 ) 13,507.4 Noncontrolling interests — — 228.4 — 228.4 Total equity 13,506.4 24,059.9 2,707.6 (26,538.1 ) 13,735.8 Total liabilities and equity $ 26,228.7 $ 29,364.4 $ 10,952.7 $ (36,436.0 ) $ 30,109.8 |