Schedule of Supplemental Guarantor Information | MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (IN MILLIONS) (UNAUDITED) Three Months Ended September 30, 2019 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 31.5 $ 2,631.6 $ 1,004.3 $ (169.4 ) $ 3,498.0 Excise taxes — (367.6 ) (288.8 ) — (656.4 ) Net sales 31.5 2,264.0 715.5 (169.4 ) 2,841.6 Cost of goods sold (2.0 ) (1,330.5 ) (477.5 ) 124.6 (1,685.4 ) Gross profit 29.5 933.5 238.0 (44.8 ) 1,156.2 Marketing, general and administrative expenses (45.0 ) (528.6 ) (161.4 ) 44.8 (690.2 ) Special items, net — (324.9 ) (378.4 ) — (703.3 ) Equity income (loss) in subsidiaries (398.3 ) (320.3 ) (265.3 ) 983.9 — Operating income (loss) (413.8 ) (240.3 ) (567.1 ) 983.9 (237.3 ) Interest income (expense), net (74.7 ) 87.2 (78.1 ) — (65.6 ) Other pension and postretirement benefits (costs), net — 1.2 6.8 — 8.0 Other income (expense), net (0.4 ) (59.7 ) 46.4 — (13.7 ) Income (loss) before income taxes (488.9 ) (211.6 ) (592.0 ) 983.9 (308.6 ) Income tax benefit (expense) 86.1 (185.4 ) 8.6 — (90.7 ) Net income (loss) (402.8 ) (397.0 ) (583.4 ) 983.9 (399.3 ) Net (income) loss attributable to noncontrolling interests — — (3.5 ) — (3.5 ) Net income (loss) attributable to MCBC $ (402.8 ) $ (397.0 ) $ (586.9 ) $ 983.9 $ (402.8 ) Comprehensive income (loss) attributable to MCBC $ (602.5 ) $ (592.5 ) $ (696.9 ) $ 1,289.4 $ (602.5 ) 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) Nine Months Ended September 30, 2019 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Sales $ 96.1 $ 7,606.7 $ 2,688.1 $ (472.8 ) $ 9,918.1 Excise taxes — (1,032.5 ) (792.4 ) — (1,824.9 ) Net sales 96.1 6,574.2 1,895.7 (472.8 ) 8,093.2 Cost of goods sold (5.9 ) (3,864.2 ) (1,323.0 ) 334.9 (4,858.2 ) Gross profit 90.2 2,710.0 572.7 (137.9 ) 3,235.0 Marketing, general and administrative expenses (188.1 ) (1,552.1 ) (512.8 ) 137.9 (2,115.1 ) Special items, net (0.4 ) (281.3 ) (384.7 ) — (666.4 ) Equity income (loss) in subsidiaries 221.5 (450.0 ) (186.2 ) 414.7 — Operating income (loss) 123.2 426.6 (511.0 ) 414.7 453.5 Interest income (expense), net (228.3 ) 255.7 (231.9 ) — (204.5 ) Other pension and postretirement benefits (costs), net — 3.5 21.5 — 25.0 Other income (expense), net (0.5 ) (67.1 ) 66.9 — (0.7 ) Income (loss) before income taxes (105.6 ) 618.7 (654.5 ) 414.7 273.3 Income tax benefit (expense) 183.6 (395.2 ) 18.3 — (193.3 ) Net income (loss) 78.0 223.5 (636.2 ) 414.7 80.0 Net (income) loss attributable to noncontrolling interests — — (2.0 ) — (2.0 ) Net income (loss) attributable to MCBC $ 78.0 $ 223.5 $ (638.2 ) $ 414.7 $ 78.0 Comprehensive income (loss) attributable to MCBC $ (75.5 ) $ 102.3 $ (760.2 ) $ 657.9 $ (75.5 ) 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 attributable to MCBC $ 904.1 $ 1,148.4 $ (43.3 ) $ (1,105.1 ) $ 904.1 |
Schedule of Supplemental Guarantor Information | MOLSON COORS BREWING COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET (IN MILLIONS) (UNAUDITED) As of September 30, 2019 Parent Subsidiary Guarantors Subsidiary Non Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 14.6 $ 79.8 $ 315.8 $ — $ 410.2 Accounts receivable, net — 442.4 379.1 — 821.5 Other receivables, net 28.4 70.7 30.0 — 129.1 Inventories, net — 471.1 171.7 — 642.8 Other current assets, net 18.6 168.8 95.9 — 283.3 Intercompany accounts receivable — 3,876.5 88.8 (3,965.3 ) — Total current assets 61.6 5,109.3 1,081.3 (3,965.3 ) 2,286.9 Properties, net 17.2 3,256.9 1,157.9 — 4,432.0 Goodwill — 6,142.4 1,406.8 — 7,549.2 Other intangibles, net 4.5 11,745.1 1,837.6 — 13,587.2 Net investment in and advances to subsidiaries 25,685.9 3,110.6 4,435.2 (33,231.7 ) — Other assets 150.9 348.4 488.1 (91.1 ) 896.3 Total assets $ 25,920.1 $ 29,712.7 $ 10,406.9 $ (37,288.1 ) $ 28,751.6 Liabilities and equity Current liabilities: Accounts payable and other current liabilities $ 117.1 $ 1,690.3 $ 887.4 $ — $ 2,694.8 Current portion of long-term debt and short-term borrowings 764.2 407.4 22.2 — 1,193.8 Intercompany accounts payable 3,102.5 158.4 704.4 (3,965.3 ) — Total current liabilities 3,983.8 2,256.1 1,614.0 (3,965.3 ) 3,888.6 Long-term debt 7,224.6 765.0 68.9 — 8,058.5 Pension and postretirement benefits 3.5 700.3 11.9 — 715.7 Deferred tax liabilities — 1,517.5 787.7 (91.1 ) 2,214.1 Other liabilities 199.2 182.9 86.1 — 468.2 Intercompany notes payable 1,347.6 16.8 5,998.5 (7,362.9 ) — Total liabilities 12,758.7 5,438.6 8,567.1 (11,419.3 ) 15,345.1 MCBC stockholders' equity 13,162.4 30,271.5 2,960.2 (33,231.7 ) 13,162.4 Intercompany notes receivable (1.0 ) (5,997.4 ) (1,364.5 ) 7,362.9 — Total stockholders' equity 13,161.4 24,274.1 1,595.7 (25,868.8 ) 13,162.4 Noncontrolling interests — — 244.1 — 244.1 Total equity 13,161.4 24,274.1 1,839.8 (25,868.8 ) 13,406.5 Total liabilities and equity $ 25,920.1 $ 29,712.7 $ 10,406.9 $ (37,288.1 ) $ 28,751.6 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 |