Company Also Announces New Three-Year, $1.2 Billion Stock
Repurchase Program
-
Net income from continuing operations attributable to MCBC: $224.3
million, -5.7% ($1.19 per diluted share)(1)
-
Underlying after-tax income(2): $231.6 million, -1.2%
($1.23 per diluted share)
-
Net sales: $933.6 million, +5.7%
-
Worldwide beer volume: 13.07 million hectoliters, -2.8%
DENVER & MONTREAL, Aug 02, 2011 (BUSINESS WIRE) --
Molson Coors Brewing Company (NYSE: TAP; TSX) today reported 5.7 percent
higher net sales, a 5.7 percent decrease in net income from continuing
operations, and a 1.2 percent decrease in underlying after-tax income
for the second quarter 2011, driven by lower sales volumes, higher
commodity inflation and investments in the Company's international
business, largely offset by positive pricing, continued cost reductions
and favorable foreign currency movements.
Molson Coors president and chief executive officer Peter Swinburn said,
"In the second quarter, underlying after-tax income decreased about 1%.
Positive beer pricing, cost reductions in our core businesses and
favorable foreign exchange were offset by the impact of continuing weak
economic conditions, commodity inflation and investments in our
international business in the quarter."
Stock Repurchase Program
Molson Coors Brewing Company also announced today that its Board of
Directors has approved a new program authorizing the repurchase,
effective immediately, of up to $1.2 billion of the Company's Class B
Common stock, with an expected program term of three years.
"In the past several years, we have continued to strengthen the
Company's balance sheet, added new brands and businesses in select
markets, and doubled our dividends," said Peter Swinburn. "The
combination of substantial cash generation and cash balances now also
permits us to use our cash to increase returns to shareholders through a
stock repurchase program."
"This announcement reflects our continued confidence in the future
growth and cash generating potential of our Company. We are in a strong
position to increase cash returns to Molson Coors shareholders while
preserving the financial flexibility to explore growth opportunities and
strengthen our balance sheet," said Stewart Glendinning, Molson Coors
Chief Financial Officer.
Molson Coors plans to purchase its Class B Common stock from time to
time, principally in the open market or through private transactions.
The number, price and timing of the repurchases will be at the Company's
sole discretion and will be evaluated depending on market conditions,
liquidity needs or other factors. The Company's board of directors may
suspend, modify or terminate the program at any time without prior
notice.
Cost Savings Highlights
In the second quarter 2011, the Company delivered $12 million of
Resources for Growth Two (RFG2) cost reductions.
MillerCoors achieved $18 million of synergies in the quarter to complete
its three-year synergy program. MillerCoors has delivered $546 million
in synergies since beginning operations on July 1, 2008, surpassing the
original commitment to deliver $500 million by June 30, 2011.
MillerCoors also delivered incremental cost savings of $9 million in the
quarter. Molson Coors receives 42 percent of these synergies and
incremental cost savings.
Foreign Exchange
The Company's second quarter results include the benefit of favorable
foreign currency movements, which increased underlying pretax income
approximately $6 million.
Effective Tax Rate
The Company's second quarter effective tax rate was 16 percent on a
reported basis and 17 percent on an underlying basis. The Company now
estimates that its full-year 2011 effective tax rate will be in the
range of 15 percent to 19 percent on an underlying basis, assuming no
further changes in tax laws.
2nd
Quarter Business Segment Results
Following are the Company's second quarter 2011 results by business
segment:
Canada Business
Canada underlying pretax income decreased 4.5 percent to $139.9 million
in the quarter. Increased pricing, reductions in marketing, general and
administrative expense and favorable foreign currency were more than
offset by mid-single-digit volume declines and the resulting
fixed-overhead deleverage. These results reflect a $5 million(3) benefit
from a 6 percent year-over-year strengthening in the Canadian dollar
versus the U.S. dollar.
Canada sales-to-retail (STRs) for the quarter decreased 4.2 percent
driven by continued industry weakness and competitive price discounting
in key regions. This represents a market share decline of approximately
three-fourths of a point from a year ago, partially driven by a
challenging share comparison versus the second quarter last year, when
the company grew market share more than one-and-a-half points. Canadian
beer industry STRs decreased an estimated 2.4 percent in the second
quarter.
Molson Coors Canada sales volume was 2.4 million hectoliters in the
quarter, down 3.9 percent. Net sales per hectoliter increased 2.2
percent in local currency due equally to continued positive pricing and
the addition of contract brewing sales to North American Breweries.
Cost of goods sold per hectoliter increased 7.7 percent in local
currency in the quarter, driven by the impacts of fixed-cost
deleveraging from lower volumes, input inflation, sales mix, and the
cost of brewing beer under our contract brewing agreement with North
American Breweries.
Marketing, general and administrative expenses decreased 4.4 percent in
local currency due to lower overhead expenses.
United States Business (MillerCoors)(4)
Molson Coors underlying U.S. segment pretax income increased 5.6 percent
to $172.2 million in the quarter.
MillerCoors Operating and Financial Highlights
MillerCoors underlying net income for the quarter, excluding special
items, increased 2.6 percent to $399.8 million, driven by positive
pricing, favorable brand mix and continued strong cost management.
MillerCoors domestic STRs declined 2.7 percent due to continued industry
headwinds. Domestic sales-to-wholesalers (STWs) declined 3.1 percent.
Domestic net revenue per hectoliter increased 2.9 percent, driven by
favorable pricing and brand mix. Total company net revenue per
hectoliter, including contract brewing and company-owned distributor
sales, increased 3.5 percent.
Cost of goods sold per hectoliter increased 2.3 percent, due to higher
aluminum, freight and fuel costs, which were partially offset by
synergies and other cost savings.
Marketing, general and administrative costs increased 0.4 percent,
driven primarily by higher information system expense, partially offset
by cost savings.
Depreciation and amortization expenses in the quarter were $72.6
million, and additions to tangible and intangible assets totaled $62.5
million.
United Kingdom Business
U.K. underlying pretax income increased by 6.1 percent to $34.7 million
in the quarter, driven by a temporary reduction in marketing spending, a
decrease in defined-benefit pension expense and favorable foreign
currency movements, partially offset by lower volumes as a result of
cycling the FIFA World Cup in 2010. The British Pound appreciated
approximately 9 percent versus the U.S. Dollar, which improved pretax
earnings by approximately $3 million.
U.K. owned-brand STRs decreased 5.7 percent due to cycling the benefit
of the World Cup. The Company's U.K. market share increased in the
quarter, as total U.K. beer industry volume decreased approximately 10
percent.
Net sales per hectoliter of owned brands increased 7 percent in local
currency, driven by the impact of positive sales mix in the quarter,
especially the addition of the Modelo brands.
Cost of goods sold per hectoliter of owned brands increased 16 percent
in local currency, with nearly all the change due to sales mix,
including the addition of the Modelo brands, along with input inflation
and fixed-cost deleverage from lower volumes.
Marketing, general and administrative expense decreased 7 percent in
local currency, due to lower marketing and pension expense, partly
offset by higher sales force and information systems costs.
International and Corporate
The underlying pretax loss for International and Corporate was $67
million in the quarter, a 16.1 percent increase, primarily due to higher
investments in international businesses and brands, along with a $2.0
million increase in Corporate net interest expense. Approximately
one-fourth of the $10 million loss in the International businesses was
driven by quarterly timing differences, as well as integration costs
related to the new Cobra joint venture in India.
International business volume was 54 percent higher in the quarter,
primarily due to the addition of the Si'hai brands in China and the
Modelo brands in Japan, along with growth of Carling in Europe and Coors
Light in Latin America and China. Marketing, general and administrative
expense for International was $20.2 million in the quarter, an increase
of $7.1 million, due to increased marketing, sales and other investments
in our priority international markets.
Corporate marketing, general and administrative expense was $28.3
million in the quarter, an increase of $0.5 million.
Corporate net interest expense was $29.1 million, an increase of $2
million compared to a year ago, due primarily to foreign currency
movements and moderately higher debt levels this year.
Special and Other Non-Core Items
The following special and other non-core items have been excluded from
underlying pretax earnings.
During the quarter, the Company reported net special charges of $11.0
million pretax, which was driven by a $7.6 million reduction in fixed
asset values and early retirement incentive expenses of $1.2 million in
Canada, along with UK and Canada restructuring charges of $3.0 million,
which were partly offset by a $2.0 million gain related to a reduction
in the Company's guarantee of Ontario Beer Store debt.
Other non-core items resulted in a $0.1 million pretax gain, due to a
reduction in an environmental reserve.
During the quarter, MillerCoors reported special charges totaling $1.1
million, primarily related to costs associated with the joint venture
integration. This equates to $0.4 million at Molson Coors' 42 percent
economic ownership share.
2011 Second Quarter Earnings Conference Call
Molson Coors Brewing Company will conduct an earnings conference call
with financial analysts and investors at 11:00 a.m. Eastern Time today
to discuss the Company's 2011 second quarter results. The Company will
provide a live webcast of the earnings call.
The Company will also host an online, real-time webcast of an Investor
Relations Follow-up Session with financial analysts and institutional
investors at 2:00 p.m. Eastern Time. Both webcasts will be accessible
via the Company's website, www.molsoncoors.com.
Online replays of the webcasts will be available until 11:59 p.m.
Eastern Time on November 2, 2011. The Company will post this release and
related financial statements on its website today.
Footnotes:
(1) Unless otherwise indicated, all $ amounts are in U.S.
Dollars and all comparative results are for the Company's fiscal second
quarter ended June 25, 2011, compared to the fiscal second quarter ended
June 26, 2010.
(2) The Company calculates non-GAAP underlying income by
excluding special and other non-core items from the nearest U.S. GAAP
earnings measure, net income from continuing operations attributable to
MCBC. To calculate underlying income in the second quarter of 2011, the
Company excluded non-core gains, losses and expenses, as well as special
items. For further details, please see the section "Special and Other
Non-Core Items", along with tables for reconciliations to the nearest
U.S. GAAP measures.
(3) Note that local currency results for Canada exclude the
$2.7 million negative impact of foreign currency hedges in Other
(Expense) Income, net, in the second quarter of 2011, and a $1.1 million
negative impact in the second quarter of 2010, as it is meaningful to
consider these hedges only when viewing the Canada segment in U.S.
dollars.
(4) MillerCoors, a U.S. joint venture of Molson Coors Brewing
Company and SABMiller plc, was launched on July 1, 2008. Molson Coors
has a 42 percent economic interest in MillerCoors, which is accounted
for using the equity method. Molson Coors' interest in MillerCoors
results, along with certain adjustments under U.S. GAAP, is reflected in
"Equity Income in MillerCoors." This release includes reconciliation
from MillerCoors Net Income to Molson Coors Brewing Company Equity
Income in MillerCoors and Non-GAAP U.S. Segment Underlying Pretax Income
(see Table 4).
Forward-Looking Statements
This press release includes estimates or projections that constitute
"forward-looking statements" within the meaning of the U.S.federal
securities laws.Generally, the words "believe," expect,"
intend," anticipate," "project," "will," and similar expressions
identify forward-looking statements, which generally are not historic in
nature.Although the Company believes that the assumptions upon
which its forward-looking statements are based are reasonable, it can
give no assurance that these assumptions will prove to be correct.
Important factors that could cause actual results to differ materially
from the Company's historical experience, and present projections and
expectations are disclosed in the Company's filings with the Securities
and Exchange Commission ("SEC").These factors include, among
others, pension plan costs; availability or increase in the cost of
packaging materials; our ability to maintain manufacturer/distribution
agreements; impact of competitive pricing and product pressures; our
ability to implement our strategic initiatives, including executing and
realizing cost savings; changes in legal and regulatory requirements,
including the regulation of distribution systems; increase in the cost
of commodities used in the business; our ability to maintain brand
image, reputation and product quality; our ability to maintain good
labor relations; changes in our supply chain system; additional
impairment charges; the impact of climate change and the availability
and quality of water; the ability of MillerCoors to integrate operations
and technologies; lack of full-control over the operations of
MillerCoors; the ability of MillerCoors to maintain good relationships
with its distributors; and other risks discussed in our filings with the
SEC, including our Annual Report on Form 10-K for the year-ended
December 25, 2010, which are available from the SEC.All
forward-looking statements in this press release are expressly qualified
by such cautionary statements and by reference to the underlying
assumptions. You should not place undue reliance on forward-looking
statements, which speak only as of the date they are made.We do
not undertake to update forward-looking statements, whether as a result
of new information, future events or otherwise.
Reconciliations to Nearest U.S. GAAP Measures
|
|
|
|
|
| Molson Coors Brewing Company |
|
|
|
|
| Table 1: 2011 Second Quarter Underlying After-Tax
Income |
| (After-Tax Income From Continuing Operations, Excluding Special
and Other Non-Core Items) |
| ($ In Millions, Except Per Share Data) |
|
|
|
|
| (Note: Some numbers may not sum due to rounding.) |
|
|
|
|
|
|
|
2011 2nd Q |
2010 2nd Q |
|
U.S. GAAP: Income from
continuing operations attributable to MCBC, net of tax:
|
|
|
|
224.3
|
|
|
237.8
|
|
|
Per diluted share: |
|
$ |
1.19 |
|
$ |
1.27 |
|
| Add back/(less): |
|
|
|
|
|
Pretax special items - net
|
|
|
|
11.0
|
|
|
15.8
|
|
|
Proportionate share of MillerCoors pretax special items - net (1)
|
|
|
|
0.4
|
|
|
(0.6
|
)
|
|
Environmental litigation reserve (2)
|
|
|
|
(0.1
|
)
|
|
0.1
|
|
|
(Gain)/loss related to the cash-settled total return swap (2)
|
|
|
|
-
|
|
|
(21.9
|
)
|
|
Tax effects related to special and other non-core items
|
|
|
|
(4.0
|
)
|
|
3.3
|
|
|
Non-GAAP: Underlying
after-tax income:
|
|
|
|
231.6
|
|
|
234.5
|
|
|
Per diluted share: |
|
$ |
1.23 |
|
$ |
1.25 |
|
|
Notes:
|
|
|
(1) Included in Equity Income in MillerCoors, but excluded from
non-GAAP underlying pretax income
|
|
(2) Included in Other Income (Expense), net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Molson Coors Brewing Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Table 2: 2011 Second Quarter Underlying Pretax
Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Pretax Income From Continuing Operations, Excluding Special and
Other Non-Core Items) |
|
|
|
|
| ($ In Millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Note: Some numbers may not sum due to rounding.) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business |
|
|
Total |
|
|
|
Canada |
|
|
U.S. |
|
|
U.K. |
|
|
MCI and Corporate |
|
|
Consolidated |
|
|
U.S. GAAP: 2011 2nd Q Income (loss) from
continuing operations before income taxes
|
|
$
|
|
131.8
|
|
|
|
|
$
|
|
171.8
|
|
|
|
|
$
|
|
32.3
|
|
|
|
|
$
|
|
(67.4
|
|
)
|
|
|
$
|
|
268.5
|
|
|
|
| Add back/(less): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax special items - net
|
|
|
|
8.1
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
2.4
|
|
|
|
|
|
|
0.5
|
|
|
|
|
|
|
11.0
|
|
|
|
|
Proportionate share of MillerCoors pretax special items - net (1)
|
|
|
|
-
|
|
|
|
|
|
|
0.4
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
0.4
|
|
|
|
|
Environmental reserve (2)
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
(0.1
|
|
)
|
|
|
|
|
(0.1
|
|
)
|
|
|
Non-GAAP: 2011 2nd Q
underlying pretax income (loss)
|
|
$
|
|
139.9
|
|
|
|
|
$
|
|
172.2
|
|
|
|
|
$
|
|
34.7
|
|
|
|
|
$
|
|
(67.0
|
|
)
|
|
|
$
|
|
279.8
|
|
|
|
| Percent change 2011 2nd Q vs. 2010 2nd Q underlying pretax income
(loss) |
|
|
|
-4.5 |
|
% |
|
|
|
|
5.6 |
|
% |
|
|
|
|
6.1 |
|
% |
|
|
|
|
-16.1 |
|
% |
|
|
|
|
-1.7 |
|
% |
|
| U.S. GAAP: 2010 2nd Q Income (loss) from continuing
operations before income taxes |
|
$
|
|
131.9
|
|
|
|
|
$
|
|
163.6
|
|
|
|
|
$
|
|
32.0
|
|
|
|
|
$
|
|
(36.4
|
|
)
|
|
|
$
|
|
291.1
|
|
|
|
| Add back/(less): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax special items - net
|
|
|
|
14.6
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
0.7
|
|
|
|
|
|
|
0.5
|
|
|
|
|
|
|
15.8
|
|
|
|
|
Proportionate share of MillerCoors pretax special items - net (1)
|
|
|
|
-
|
|
|
|
|
|
|
(0.6
|
|
)
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
(0.6
|
|
)
|
|
|
Environmental reserve (2)
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
0.1
|
|
|
|
|
Gain related to the cash-settled total return swap (2)
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
(21.9
|
|
)
|
|
|
|
|
(21.9
|
|
)
|
|
|
Non-GAAP: 2010 2nd Q
underlying pretax income (loss)
|
|
$
|
|
146.5
|
|
|
|
|
$
|
|
163.0
|
|
|
|
|
$
|
|
32.7
|
|
|
|
|
$
|
|
(57.7
|
|
)
|
|
|
$
|
|
284.5
|
|
|
|
|
Notes:
|
|
|
(1) Included in Equity Income in MillerCoors, but excluded from
non-GAAP underlying pretax income
|
|
(2) Included in Other Income (Expense), net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| MillerCoors LLC |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Table 3: 2010 Second Quarter Underlying Net Income |
|
|
|
|
| (Net Income, Excluding Special Items) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| (In Millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Six Months Ended |
|
|
|
|
June 30, 2011 |
|
|
June 30, 2010 |
|
|
|
June 30, 2011 |
|
|
June 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| U.S. GAAP - Net income attributable to MillerCoors: |
|
$
|
398.7
|
|
|
$
|
391.2
|
|
|
|
|
$
|
633.4
|
|
|
$
|
599.8
|
|
| (Less)/add back: Special items, net
|
|
|
1.1
|
|
|
|
(1.5
|
)
|
|
|
|
|
2.5
|
|
|
|
7.1
|
|
| Non-GAAP - Underlying net income: |
|
$
|
399.8
|
|
|
$
|
389.7
|
|
|
|
|
$
|
635.9
|
|
|
$
|
606.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax and after-tax underlying income should be viewed as a supplement
to, not a substitute for, our results of operations presented on the
basis of accounting principles generally accepted in the United States.
Our management uses underlying income as a measure of operating
performance to assist in comparing performance from period to period on
a consistent basis; as a measure for planning and forecasting overall
expectations and for evaluating actual results against such
expectations; and in communications with the board of directors,
stockholders, analysts and investors concerning our financial
performance. We believe that underlying income performance is used by
and is useful to investors and other users of our financial statements
in evaluating our operating performance because it provides them with an
additional tool to evaluate our performance without regard to items such
as special items, which can vary substantiallyfrom company
to company depending upon accounting methods and book value of assets
and capital structure.
|
|
|
|
|
|
|
|
|
|
|
| Molson Coors Brewing Company |
|
|
|
|
|
|
|
|
|
|
| Table 4: Reconciliation of Net Income Attributable
to MillerCoors to MCBC U.S. Segment Underlying Pretax Income |
|
| (In Millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
|
June 30, 2011 |
|
June 30, 2010 |
|
|
June 30, 2011 |
|
June 30, 2010 |
|
|
Net Income Attributable to MillerCoors |
|
$ |
398.7 |
|
|
$ |
391.2 |
|
|
|
$ |
633.4 |
|
|
$ |
599.8 |
|
|
|
Multiply: MCBC economic interest % in MillerCoors
|
|
|
42
|
%
|
|
|
42
|
%
|
|
|
|
42
|
%
|
|
|
42
|
%
|
|
|
MCBC proportionate share of MillerCoors net income
|
|
$
|
167.4
|
|
|
$
|
164.3
|
|
|
|
$
|
266.0
|
|
|
$
|
251.9
|
|
|
|
(Less)/Add: Amortization of the difference between MCBC contributed
cost basis and the underlying equity in net assets of MillerCoors
(1)
|
|
|
2.5
|
|
|
|
(0.6
|
)
|
|
|
|
4.9
|
|
|
|
1.9
|
|
|
|
(Less)/Add: Share-based compensation adjustment (2) |
|
|
1.9
|
|
|
|
(0.1
|
)
|
|
|
|
2.1
|
|
|
|
0.8
|
|
|
|
US GAAP - Equity Income in MillerCoors |
|
$ |
171.8 |
|
|
$ |
163.6 |
|
|
|
$ |
273.0 |
|
|
$ |
254.6 |
|
|
|
(Less)/Add: Proportionate share of MillerCoors special items (3) |
|
|
0.4
|
|
|
|
(0.6
|
)
|
|
|
|
1.0
|
|
|
|
3.0
|
|
|
|
U.S. Segment Underlying Pretax Income (Non-GAAP) |
|
$ |
172.2 |
|
|
$ |
163.0 |
|
|
|
$ |
274.0 |
|
|
$ |
257.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
(1) Our net investment in MillerCoors is based on the carrying
values of the net assets it contributed to the joint venture which
is less than our proportional share of underlying equity (42%) of
MillerCoors [contributed by both Coors Brewing Company (CBC) and
Miller Brewing Company] by approximately $619 million. This
difference is being amortized as additional equity income over the
remaining useful lives of long-lived assets giving rise to the
difference. For non-depreciable assets, such as goodwill, no
adjustment is being recorded. This also includes the impact of
impairments and other adjustments occurring since formation that
affect the basis difference.
|
|
|
(2) The net adjustment is to record all share-based compensation
associated with pre-existing equity awards to be settled in MCBC
Class B common stock held by former CBC employees now employed by
MillerCoors and to eliminate all share-based compensation impacts
related to preexisting SABMiller plc equity awards held by former
Miller Brewing Company employees now employed by MillerCoors.
|
|
|
(3) MillerCoors special items were ($1.1) million and $1.5 million
for Q2 2011 and Q2 2010, respectively, and ($2.5) million and ($7.1)
million for the first half of 2011 and first half of 2010,
respectively. MCBC's proportionate share equals 42% of these net
special items.
|
|
|
|
|
|
|
|
|
| Molson Coors Brewing Company |
|
|
|
|
|
|
| Table 5: 2011 Second Quarter Worldwide Beer Volume |
|
|
|
|
| (In Millions of Hectoliters) |
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
|
|
|
June 25, 2011 |
|
June 26, 2010 |
|
% Change |
|
|
|
|
|
|
|
|
|
Financial Volume: |
|
4.964
|
|
5.116
|
|
(3.0
|
%)
|
|
Royalty Volume: |
|
0.099
|
|
0.088
|
|
12.5
|
%
|
| Owned Volume: |
|
5.063
|
|
5.204
|
|
(2.7
|
%)
|
|
Proportionate Share of Equity Investment Sales-to-Retail(1):
|
|
8.002
|
|
8.231
|
|
(2.8
|
%)
|
| Total Worldwide Beer Volume: |
|
13.065
|
|
13.435
|
|
(2.8
|
%)
|
|
Notes:
|
|
| (1) Reflects the addition of Molson Coors Brewing
Company's proportionate share of equity method investments
(MillerCoors and Modelo Molson) sales-to-retail for the periods
presented, adjusted for comparable trading days, if applicable.
|
|
|
|
|
|
|
|
|
|
|
|
| Molson Coors Brewing Company and Subsidiaries |
|
|
|
|
|
|
|
|
|
| Table 6: Condensed Consolidated Statements of
Operations |
|
|
|
|
|
|
|
|
|
| (In Millions, Except Per Share Data) |
|
|
|
|
|
|
|
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
Twenty-Six Weeks Ended |
|
|
|
|
June 25, 2011 |
|
June 26, 2010 |
|
June 25, 2011 |
|
June 26, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Volume in hectoliters
|
|
|
4.964
|
|
|
|
5.116
|
|
|
|
8.642
|
|
|
|
8.871
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
1,383.1
|
|
|
$
|
1,282.6
|
|
|
$
|
2,380.4
|
|
|
$
|
2,229.6
|
|
|
|
Excise taxes
|
|
|
(449.5
|
)
|
|
|
(399.3
|
)
|
|
|
(756.4
|
)
|
|
|
(685.3
|
)
|
|
|
Net sales
|
|
|
933.6
|
|
|
|
883.3
|
|
|
|
1,624.0
|
|
|
|
1,544.3
|
|
|
|
Cost of goods sold
|
|
|
(523.9
|
)
|
|
|
(474.8
|
)
|
|
|
(951.1
|
)
|
|
|
(879.2
|
)
|
|
|
Gross profit
|
|
|
409.7
|
|
|
|
408.5
|
|
|
|
672.9
|
|
|
|
665.1
|
|
|
|
Marketing, general and administrative expenses
|
|
|
(272.5
|
)
|
|
|
(261.2
|
)
|
|
|
(510.9
|
)
|
|
|
(498.7
|
)
|
|
|
Special items, net
|
|
|
(11.0
|
)
|
|
|
(15.8
|
)
|
|
|
(11.0
|
)
|
|
|
(18.4
|
)
|
|
|
Equity income in MillerCoors
|
|
|
171.8
|
|
|
|
163.6
|
|
|
|
273.0
|
|
|
|
254.6
|
|
|
|
Operating income (loss)
|
|
|
298.0
|
|
|
|
295.1
|
|
|
|
424.0
|
|
|
|
402.6
|
|
|
|
Interest income (expense), net
|
|
|
(27.7
|
)
|
|
|
(25.4
|
)
|
|
|
(54.5
|
)
|
|
|
(49.8
|
)
|
|
|
Other income (expense), net
|
|
|
(1.8
|
)
|
|
|
21.4
|
|
|
|
(2.5
|
)
|
|
|
12.8
|
|
|
|
Income (loss) from continuing operations before income taxes
|
|
|
268.5
|
|
|
|
291.1
|
|
|
|
367.0
|
|
|
|
365.6
|
|
|
|
Income tax benefit (expense)
|
|
|
(43.2
|
)
|
|
|
(52.2
|
)
|
|
|
(59.3
|
)
|
|
|
(63.9
|
)
|
|
|
Net income (loss) from continuing operations
|
|
|
225.3
|
|
|
|
238.9
|
|
|
|
307.7
|
|
|
|
301.7
|
|
|
|
(Loss) income from discontinued operations, net of tax
|
|
|
(1.5
|
)
|
|
|
(0.6
|
)
|
|
|
(1.2
|
)
|
|
|
42.0
|
|
|
|
Net income (loss) including noncontrolling interests
|
|
|
223.8
|
|
|
|
238.3
|
|
|
|
306.5
|
|
|
|
343.7
|
|
|
|
Less: Net (income) loss attributable to noncontrolling interests
|
|
|
(1.0
|
)
|
|
|
(1.1
|
)
|
|
|
(0.8
|
)
|
|
|
(1.9
|
)
|
|
|
Net income (loss) attributable to MCBC
|
|
$
|
222.8
|
|
|
$
|
237.2
|
|
|
$
|
305.7
|
|
|
$
|
341.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
From continuing operations attributable to MCBC
|
|
$
|
1.20
|
|
|
$
|
1.28
|
|
|
$
|
1.64
|
|
|
$
|
1.61
|
|
|
|
From discontinued operations attributable to MCBC
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
|
0.23
|
|
|
|
Basic net income (loss) per share
|
|
$
|
1.19
|
|
|
$
|
1.28
|
|
|
$
|
1.63
|
|
|
$
|
1.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
From continuing operations attributable to MCBC
|
|
$
|
1.19
|
|
|
$
|
1.27
|
|
|
$
|
1.63
|
|
|
$
|
1.60
|
|
|
|
From discontinued operations attributable to MCBC
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
|
0.23
|
|
|
|
Diluted net income (loss) per share
|
|
$
|
1.18
|
|
|
$
|
1.27
|
|
|
$
|
1.62
|
|
|
$
|
1.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - basic
|
|
|
187.1
|
|
|
|
185.7
|
|
|
|
187.0
|
|
|
|
185.6
|
|
|
|
Weighted average shares - diluted
|
|
|
188.8
|
|
|
|
187.4
|
|
|
|
188.8
|
|
|
|
187.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share
|
|
$
|
0.32
|
|
|
$
|
0.28
|
|
|
$
|
0.60
|
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount attributable to MCBC
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations, net of tax
|
|
$
|
224.3
|
|
|
$
|
237.8
|
|
|
$
|
306.9
|
|
|
$
|
299.8
|
|
|
|
(Loss) income from discontinued operations, net of tax
|
|
|
(1.5
|
)
|
|
|
(0.6
|
)
|
|
|
(1.2
|
)
|
|
|
42.0
|
|
|
|
Net income (loss) attributable to MCBC
|
|
$
|
222.8
|
|
|
$
|
237.2
|
|
|
$
|
305.7
|
|
|
$
|
341.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Molson Coors Brewing Company and Subsidiaries |
|
|
|
| Table 7: Canada Segment Results of Operations |
|
|
|
| (In Millions) |
|
|
|
|
|
|
|
|
|
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
Twenty-Six Weeks Ended |
|
|
|
|
|
June 25, 2011 |
|
June 26, 2010 |
|
|
June 25, 2011 |
|
June 26, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Volume in hectoliters
|
|
|
|
2.368
|
|
|
|
2.464
|
|
|
|
|
4.081
|
|
|
|
4.285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
745.0
|
|
|
$
|
707.3
|
|
|
|
$
|
1,264.2
|
|
|
$
|
1,217.2
|
|
|
|
Excise taxes
|
|
|
|
(180.3
|
)
|
|
|
(165.5
|
)
|
|
|
|
(305.7
|
)
|
|
|
(285.2
|
)
|
|
|
Net sales
|
|
|
|
564.7
|
|
|
|
541.8
|
|
|
|
|
958.5
|
|
|
|
932.0
|
|
|
|
Cost of goods sold
|
|
|
|
(291.1
|
)
|
|
|
(265.1
|
)
|
|
|
|
(516.2
|
)
|
|
|
(485.5
|
)
|
|
|
Gross profit
|
|
|
|
273.6
|
|
|
|
276.7
|
|
|
|
|
442.3
|
|
|
|
446.5
|
|
|
|
Marketing, general and administrative expenses
|
|
|
|
(130.8
|
)
|
|
|
(128.9
|
)
|
|
|
|
(243.3
|
)
|
|
|
(241.3
|
)
|
|
|
Special items, net
|
|
|
|
(8.1
|
)
|
|
|
(14.6
|
)
|
|
|
|
(10.3
|
)
|
|
|
(16.5
|
)
|
|
|
Operating income (loss)
|
|
|
|
134.7
|
|
|
|
133.2
|
|
|
|
|
188.7
|
|
|
|
188.7
|
|
|
|
Other income (expense), net
|
|
|
|
(2.9
|
)
|
|
|
(1.3
|
)
|
|
|
|
(4.7
|
)
|
|
|
(2.5
|
)
|
|
|
Income (loss) before income taxes
|
|
|
$
|
131.8
|
|
|
$
|
131.9
|
|
|
|
$
|
184.0
|
|
|
$
|
186.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Molson Coors Brewing Company and Subsidiaries |
|
|
|
| Table 8: United Kingdom Segment Results of
Operations |
|
|
|
| (In Millions) |
|
|
|
|
|
|
|
|
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
Twenty-Six Weeks Ended |
|
|
|
|
June 25, 2011 |
|
June 26, 2010 |
|
|
June 25, 2011 |
|
June 26, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Volume in hectoliters
|
|
|
2.371
|
|
|
|
2.493
|
|
|
|
|
4.142
|
|
|
|
4.294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
605.8
|
|
|
$
|
552.4
|
|
|
|
$
|
1,059.5
|
|
|
$
|
972.5
|
|
|
|
Excise taxes
|
|
|
(264.1
|
)
|
|
|
(231.9
|
)
|
|
|
|
(443.1
|
)
|
|
|
(397.0
|
)
|
|
|
Net sales
|
|
|
341.7
|
|
|
|
320.5
|
|
|
|
|
616.4
|
|
|
|
575.5
|
|
|
|
Cost of goods sold
|
|
|
(215.5
|
)
|
|
|
(197.5
|
)
|
|
|
|
(403.5
|
)
|
|
|
(372.1
|
)
|
|
|
Gross profit
|
|
|
126.2
|
|
|
|
123.0
|
|
|
|
|
212.9
|
|
|
|
203.4
|
|
|
|
Marketing, general and administrative expenses
|
|
|
(93.2
|
)
|
|
|
(91.4
|
)
|
|
|
|
(175.6
|
)
|
|
|
(171.5
|
)
|
|
|
Special items, net
|
|
|
(2.4
|
)
|
|
|
(0.7
|
)
|
|
|
|
(0.2
|
)
|
|
|
(1.3
|
)
|
|
|
Operating income (loss)
|
|
|
30.6
|
|
|
|
30.9
|
|
|
|
|
37.1
|
|
|
|
30.6
|
|
|
|
Interest income (expense), net
|
|
|
1.4
|
|
|
|
1.7
|
|
|
|
|
2.9
|
|
|
|
3.5
|
|
|
|
Other income (expense), net
|
|
|
0.3
|
|
|
|
(0.6
|
)
|
|
|
|
(0.9
|
)
|
|
|
(0.6
|
)
|
|
|
Income (loss) before income taxes
|
|
$
|
32.3
|
|
|
$
|
32.0
|
|
|
|
$
|
39.1
|
|
|
$
|
33.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Molson Coors Brewing Company and Subsidiaries |
|
|
|
| Table 9: Molson Coors International and Corporate
Results of Operations |
|
| (In Millions) |
|
|
|
|
|
|
|
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
Twenty-Six Weeks Ended |
|
|
|
|
June 25, 2011 |
|
June 26, 2010 |
|
June 25, 2011 |
|
June 26, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Volume in hectoliters
|
|
|
0.245
|
|
|
|
0.159
|
|
|
|
0.439
|
|
|
|
0.292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
33.6
|
|
|
$
|
22.9
|
|
|
$
|
58.0
|
|
|
$
|
39.9
|
|
|
|
Excise taxes
|
|
|
(5.1
|
)
|
|
|
(1.9
|
)
|
|
|
(7.6
|
)
|
|
|
(3.1
|
)
|
|
|
Net Sales
|
|
|
28.5
|
|
|
|
21.0
|
|
|
|
50.4
|
|
|
|
36.8
|
|
|
|
Cost of goods sold
|
|
|
(18.6
|
)
|
|
|
(12.2
|
)
|
|
|
(32.7
|
)
|
|
|
(21.6
|
)
|
|
|
Gross profit
|
|
|
9.9
|
|
|
|
8.8
|
|
|
|
17.7
|
|
|
|
15.2
|
|
|
|
Marketing, general and administrative expenses
|
|
|
(48.5
|
)
|
|
|
(40.9
|
)
|
|
|
(92.0
|
)
|
|
|
(85.9
|
)
|
|
|
Special items, net
|
|
|
(0.5
|
)
|
|
|
(0.5
|
)
|
|
|
(0.5
|
)
|
|
|
(0.6
|
)
|
|
|
Operating income (loss)
|
|
|
(39.1
|
)
|
|
|
(32.6
|
)
|
|
|
(74.8
|
)
|
|
|
(71.3
|
)
|
|
|
Interest income (expense), net
|
|
|
(29.1
|
)
|
|
|
(27.1
|
)
|
|
|
(57.4
|
)
|
|
|
(53.3
|
)
|
|
|
Other income (expense), net
|
|
|
0.8
|
|
|
|
23.3
|
|
|
|
3.1
|
|
|
|
15.9
|
|
|
|
Income (loss) before income taxes
|
|
$
|
(67.4
|
)
|
|
$
|
(36.4
|
)
|
|
$
|
(129.1
|
)
|
|
$
|
(108.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| MillerCoors LLC (1) |
|
|
|
|
|
|
|
|
|
|
| Table 10: Results of Operations |
|
|
|
|
|
|
|
|
|
|
| (In Millions) |
|
|
|
|
|
|
|
|
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
|
June 30, 2011 |
|
June 30, 2010 |
|
|
June 30, 2011 |
|
June 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume in hectoliters
|
|
|
21.504
|
|
|
|
22.275
|
|
|
|
|
38.905
|
|
|
|
40.145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
2,473.1
|
|
|
$
|
2,485.8
|
|
|
|
$
|
4,448.4
|
|
|
$
|
4,469.6
|
|
|
|
Excise taxes
|
|
|
(340.8
|
)
|
|
|
(351.7
|
)
|
|
|
|
(617.0
|
)
|
|
|
(634.6
|
)
|
|
|
Net sales
|
|
|
2,132.3
|
|
|
|
2,134.1
|
|
|
|
|
3,831.4
|
|
|
|
3,835.0
|
|
|
|
Cost of goods sold
|
|
|
(1,268.8
|
)
|
|
|
(1,284.8
|
)
|
|
|
|
(2,331.8
|
)
|
|
|
(2,363.4
|
)
|
|
|
Gross profit
|
|
|
863.5
|
|
|
|
849.3
|
|
|
|
|
1,499.6
|
|
|
|
1,471.6
|
|
|
|
Marketing, general and administrative expenses
|
|
|
(456.0
|
)
|
|
|
(454.0
|
)
|
|
|
|
(852.0
|
)
|
|
|
(855.2
|
)
|
|
|
Special items, net
|
|
|
(1.1
|
)
|
|
|
1.5
|
|
|
|
|
(2.5
|
)
|
|
|
(7.1
|
)
|
|
|
Operating income
|
|
|
406.4
|
|
|
|
396.8
|
|
|
|
|
645.1
|
|
|
|
609.3
|
|
|
|
Other income (expense), net
|
|
|
(1.5
|
)
|
|
|
1.0
|
|
|
|
|
(1.9
|
)
|
|
|
3.3
|
|
|
|
Income before income taxes
|
|
|
404.9
|
|
|
|
397.8
|
|
|
|
|
643.2
|
|
|
|
612.6
|
|
|
|
Income tax expense
|
|
|
(2.9
|
)
|
|
|
(2.4
|
)
|
|
|
|
(4.4
|
)
|
|
|
(3.8
|
)
|
|
|
Net income including noncontrolling interests
|
|
|
402.0
|
|
|
|
395.4
|
|
|
|
|
638.8
|
|
|
|
608.8
|
|
|
|
Less: Net income attributable to noncontrolling interests
|
|
|
(3.3
|
)
|
|
|
(4.2
|
)
|
|
|
|
(5.4
|
)
|
|
|
(9.0
|
)
|
|
|
Net income attributable to MillerCoors
|
|
$
|
398.7
|
|
|
$
|
391.2
|
|
|
|
$
|
633.4
|
|
|
$
|
599.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
(1) Economic ownership of MillerCoors LLC is 58% held by SABMiller
and 42% held by Molson Coors. See Table 5 in the release for a
reconciliation from Net Income Attributable to MillerCoors to Molson
Coors Equity Income in MillerCoors, and to U.S. Segment Underlying
Pretax Income (Non-GAAP).
|
|
|
|
|
|
|
|
| Molson Coors Brewing Company and Subsidiaries |
|
|
|
|
|
| Table 11: Condensed Consolidated Balance Sheets |
|
|
|
|
|
| (In Millions) |
|
|
|
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
June 25, 2011 |
|
|
December 25, 2010 |
| Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,184.2
|
|
|
$
|
1,217.6
|
|
Receivables, net
|
|
|
853.8
|
|
|
|
729.5
|
|
Inventories, net
|
|
|
223.2
|
|
|
|
195.0
|
|
Other, net
|
|
|
103.5
|
|
|
|
78.8
|
|
Total current assets
|
|
|
2,364.7
|
|
|
|
2,220.9
|
|
|
|
|
|
|
|
|
|
Properties, net
|
|
|
1,407.9
|
|
|
|
1,388.7
|
|
Goodwill and intangibles, net
|
|
|
6,308.3
|
|
|
|
6,144.2
|
|
Investment in MillerCoors
|
|
|
2,680.0
|
|
|
|
2,574.1
|
|
Other, net
|
|
|
343.2
|
|
|
|
369.7
|
|
Total assets
|
|
$
|
13,104.1
|
|
|
$
|
12,697.6
|
|
|
|
|
|
|
|
|
| Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
229.5
|
|
|
$
|
268.2
|
|
Accrued expenses and other, net
|
|
|
1,567.9
|
|
|
|
1,064.6
|
|
Current portion of long-term debt and short-term borrowings
|
|
|
50.4
|
|
|
|
1.1
|
|
Total current liabilities
|
|
|
1,847.8
|
|
|
|
1,333.9
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
1,951.1
|
|
|
|
1,959.6
|
|
Pension and post-retirement benefits
|
|
|
463.9
|
|
|
|
458.6
|
|
Other, net
|
|
|
654.6
|
|
|
|
1,102.9
|
|
Total liabilities
|
|
|
4,917.4
|
|
|
|
4,855.0
|
|
|
|
|
|
|
|
|
|
Total MCBC stockholders' equity
|
|
|
8,143.8
|
|
|
|
7,798.8
|
|
Noncontrolling interests
|
|
|
42.9
|
|
|
|
43.8
|
|
Total equity
|
|
|
8,186.7
|
|
|
|
7,842.6
|
|
Total liabilities and equity
|
|
$
|
13,104.1
|
|
|
$
|
12,697.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Molson Coors Brewing Company and Subsidiaries |
|
|
|
|
|
| Table 12: Condensed Consolidated Statements of Cash
Flows |
|
|
|
|
|
| (In Millions) |
|
|
|
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twenty-Six Weeks Ended |
|
|
|
|
June 25, 2011 |
|
|
June 26, 2010 |
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interests
|
|
$
|
306.5
|
|
|
|
$
|
343.7
|
|
|
Adjustments to reconcile net income to net cash provided by
operating
activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
107.1
|
|
|
|
|
104.1
|
|
|
|
Equity income in MillerCoors
|
|
|
(273.0
|
)
|
|
|
|
(254.6
|
)
|
|
|
Distributions from MillerCoors
|
|
|
273.0
|
|
|
|
|
254.6
|
|
|
|
Change in working capital and other, net
|
|
|
(141.8
|
)
|
|
|
|
(42.0
|
)
|
|
Net cash provided by operating activities
|
|
|
271.8
|
|
|
|
|
405.8
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Additions to properties
|
|
|
(72.5
|
)
|
|
|
|
(61.6
|
)
|
|
Proceeds from sales of properties and intangible assets
|
|
|
1.2
|
|
|
|
|
2.0
|
|
|
Acquisition of businesses, net of cash acquired
|
|
|
(41.3
|
)
|
|
|
|
(34.2
|
)
|
|
Proceeds from settlement of derivative instruments
|
|
|
15.4
|
|
|
|
|
-
|
|
|
Payment on discontinued operations
|
|
|
-
|
|
|
|
|
(96.0
|
)
|
|
Investment in MillerCoors
|
|
|
(470.4
|
)
|
|
|
|
(623.7
|
)
|
|
Return of capital from MillerCoors
|
|
|
376.4
|
|
|
|
|
569.3
|
|
|
Other, net
|
|
|
(0.6
|
)
|
|
|
|
1.7
|
|
|
Net cash used in investing activities
|
|
|
(191.8
|
)
|
|
|
|
(242.5
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Exercise of stock options under equity compensation plans
|
|
|
6.3
|
|
|
|
|
7.1
|
|
|
Dividends paid, net
|
|
|
(113.6
|
)
|
|
|
|
(97.6
|
)
|
|
Net repayments of debt
|
|
|
(8.5
|
)
|
|
|
|
(5.0
|
)
|
|
Other, net
|
|
|
(9.5
|
)
|
|
|
|
(2.5
|
)
|
|
Net cash used in financing activities
|
|
|
(125.3
|
)
|
|
|
|
(98.0
|
)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(45.3
|
)
|
|
|
|
65.3
|
|
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
|
|
11.9
|
|
|
|
|
(0.9
|
)
|
|
Balance at beginning of year
|
|
|
1,217.6
|
|
|
|
|
734.2
|
|
|
Balance at end of period
|
|
$
|
1,184.2
|
|
|
|
$
|
798.6
|
|
SOURCE: Molson Coors
Molson Coors
News Media
Colin Wheeler, 303-927-2443
or
Investor Relations
Dave Dunnewald, 303-927-2334