Second Quarter 2015 Highlights
(1)
-
Net sales: $1.006 billion, decreased 15.4% on a reported basis,
and decreased 3.3% in constant-currency
-
Net sales per HL: $116.63, decreased 14.4%, or decreased 2.2%
in constant-currency
-
Worldwide beer volume: 16.3 million hectoliters, decreased
1.9%; Coors Light volume declined 2.3% worldwide
-
U.S. GAAP net income from continuing operations
attributable to MCBC: $229.3 million ($1.23 per diluted share),
decreased 21.1%
-
Underlying pretax income: $327.9 million, decreased 0.9%, but
increased 5.9% in constant-currency
-
Underlying after-tax income: $263.8 million ($1.41 per diluted
share), decreased 9.9%
-
Underlying EBITDA (earnings before interest, taxes,
depreciation and amortization): $455.3 million, decreased 4.4%
DENVER & MONTREAL--(BUSINESS WIRE)--Aug. 6, 2015--
Molson Coors Brewing Company (NYSE: TAP; TSX: TPX) today reported a 9.9
percent decrease in underlying after-tax income for the second quarter
2015, driven by a higher tax rate and unfavorable foreign currency
movements compared to a year ago. On a U.S. GAAP basis, the company
reported a 21.1 percent decline in net income to $229.3 million, due to
higher special and other non-core net charges, a higher tax rate and
unfavorable currency movements.
Molson Coors president and chief executive officer Mark Hunter said, “In
the 2nd quarter, our underlying pretax earnings on a
constant-currency basis increased 5.9 percent, driven by positive net
pricing, along with results of cost savings initiatives. Due to a higher
tax rate and unfavorable foreign currency, our underlying after-tax
income decreased 9.9 percent. We increased gross margins in the U.S.,
Canada and Europe and grew net sales revenue (NSR) per hectoliter in the
U.S. and Canada in local currency. Overall Europe NSR per hectoliter
declined in local currency, but if we exclude the impact of the
terminated Modelo and Heineken contracts, NSR per hectoliter increased
in all of our major Europe markets apart from Serbia. We also expanded
global underlying operating margins, driven by our U.S. and Canada
businesses. In the quarter, we continued to implement our strategy of
driving brand-led profit growth, meaningful cash generation and
disciplined cash and capital allocation. We have invested consistently
behind our core brands, with Coors Light in the USA growing share of
segment; we made progress in transforming our portfolio toward
above-premium, craft and cider; we expanded the depth and reach of our
international brands in fast-growing markets; and we increased our
commercial capability. Additionally this year, we have repatriated
Staropramen lager to our U.K. portfolio, and purchased the Mount
Shivalik Breweries business in India and the Rekorderlig cider brand
distribution rights in the U.K. and Ireland. These acquisitions give us
high-potential platforms to grow our business in key markets. We also
made the decision to substantially restructure our China business as we
focus on accelerating the performance of our overall International
business, and we have closed our Alton brewery in the U.K. as we
continue to restructure our U.K. supply chain."
Mark continued, "Additionally, we remained resolute on utilizing PACC as
our key business-decision framework, using our cash to reward investors
and ensure a healthy balance sheet, reducing costs to provide front-end
firepower, and placing smart bets that deliver brand-led growth
opportunities. Our strategy is underpinned by highly engaged, passionate
and inspired people with the ambition to be First Choice in the eyes of
our consumers and customers. This progress in the quarter was against
the backdrop of continued volume pressure in our largest markets,
significant impact from foreign currency movements, a higher tax rate,
and terminations of business contracts in the U.K. and Canada, as
previously communicated."
Underlying EBITDA and Free Cash Flow
Underlying EBITDA was $455.3 million in the second quarter, a 4.4
percent decrease from a year ago due to unfavorable foreign currency
movements.
Underlying free cash flow through the second quarter of 2015 was
$241.1 million. This represents a decrease of $90.6 million from the
prior year, driven by lower underlying after-tax income, negative
foreign currency and less benefit from working capital changes,
including higher cash paid for taxes.
Stock Repurchases
In the second quarter, the Company repurchased 672,264 shares of its
Class B Common stock at an average price of $74.38 under its $1 billion,
four-year stock repurchase program, which was authorized by the
Company's board in February this year. Early in the third quarter, the
Company used an additional $50 million of cash for Class B Common stock
repurchases.
Worldwide Volume
Worldwide beer volume of 16.3 million hectoliters in the second quarter
decreased 1.9 percent versus the prior year.
Foreign Exchange
The Company’s second quarter underlying consolidated pretax income
includes the negative effect of foreign currency movements totaling
$22.4 million. Negative currency impacts in the quarter were $11.8
million in Canada, $11.5 million in Europe, and $1.1 million in
International. Foreign currency movements were $2.0 million positive in
Corporate.
Effective Income Tax Rates
The Company’s second quarter effective income tax rate was 20.1 percent
on a reported basis and 18.9 percent on an underlying basis. On a
reported and an underlying basis, the effective tax rate was higher than
prior year primarily due to a discrete tax benefit resulting from the
finalization of an advanced pricing agreement in the prior year.
Debt
Total debt at the end of the second quarter was $3.138 billion,
and cash and cash equivalents totaled $413.8 million, resulting in net
debt of $2.724 billion, which is $430.4 million lower than the prior
year.
Second Quarter Business Segment Results
The following are the Company’s second quarter 2015 results by business
segment:
United States Business (MillerCoors)(2)
Molson Coors underlying U.S. segment equity income increased 8.0
percent to $205.5 million in the quarter.
MillerCoors Operating and Financial Highlights
MillerCoors underlying net income for the quarter increased 9.3
percent to $487.2 million, driven by lower brewing and packaging
materials and fuel costs, as well as higher net pricing and supply chain
cost savings.
MillerCoors domestic sales-to-retailers volume (STRs) declined 3.2
percent for the quarter. Domestic sales-to-wholesalers volume (STWs)
decreased 1.6 percent. Domestic net revenue per hectoliter, which
excludes contract brewing and company-owned-distributor sales, grew 1.7
percent due to favorable net pricing and positive sales mix. Total
company net revenue per hectoliter, including contract brewing and
company-owned-distributor sales, increased 1.4 percent. Contract brewing
volumes decreased 1.4 percent.
Cost of goods sold (COGS) per hectoliter decreased 1.7 percent, driven
by lower delivered aluminum pricing, lower malt and corn input costs,
reduced fuel expense and supply chain cost savings. The reduction in
total COGS per hectoliter was partially offset by brewery inflation,
higher costs associated with brand innovation and lower fixed-cost
absorption due to lower volumes. Marketing, general and administrative
(MG&A) expense decreased 1.1 percent, driven by lower marketing
investment, particularly on Miller Fortune, partially offset by higher
technology investments.
Depreciation and amortization expenses for MillerCoors were $77.4
million in the second quarter, and additions to tangible and intangible
assets totaled $78.4 million in the second quarter.
Canada Business
Canada underlying pretax income decreased 5.5 percent to $114.3
million in the quarter due to negative foreign currency movements. A
decrease in the Canadian dollar versus the U.S. dollar resulted in an
$11.8 million negative foreign currency impact on underlying pretax
income in the quarter. On a constant-currency basis, underlying pretax
income increased 4.3 percent, driven by positive net pricing and sales
mix, along with substantial cost savings.
STRs decreased 8.1 percent on a reported basis in the second quarter,
with approximately half of the decline due to the termination of the
Miller brands license agreement earlier this year. Excluding the Miller
brands from our results this year and last year(3), our
market share declined approximately one and a half points. Molson Coors
Canada sales volume decreased 6.6 percent in the second quarter. Net
sales per hectoliter increased 4.1 percent in local currency, driven by
positive net pricing and mix.
COGS per hectoliter increased 0.9 percent in local currency, due to
volume deleverage, mix shift to higher-cost products, and input
cost inflation, partially offset by cost savings. MG&A expense decreased
3.8 percent in local currency, driven by lower brand amortization costs.
Europe Business
Europe underlying pretax income decreased 21.5 percent to $68.1
million in the quarter, primarily due to unfavorable foreign currency
movements and the termination of contracts in the U.K. On a
constant-currency basis, underlying pretax income decreased 8.3 percent,
due to the termination of our Modelo brands and Heineken brewing
contracts in the U.K. earlier this year. Excluding the impact of the
terminated contracts, our Europe constant-currency pretax income would
have increased in the quarter, driven by higher sales volume, positive
pricing and lower costs. Foreign currency movements negatively impacted
underlying results by $11.5 million.
Europe sales volume decreased 1.1 percent, due to the termination of the
Modelo brands contract in the U.K. Europe net sales per hectoliter
decreased 2.6 percent in local currency, primarily due to the loss of
the Modelo brands in the U.K., lower contract brewing volume and
negative mix. Despite the overall decline, if we exclude the impact of
the terminated Modelo and Heineken contracts, we increased net sales per
hectoliter in all of our major Europe markets apart from Serbia.
COGS per hectoliter decreased 3.3 percent in local currency, driven by
the elimination of Modelo brand costs and lower contract brewing volume
in the U.K., along with geographic mix shift and lower supply chain
costs.
MG&A expense increased 0.5 percent in local currency, driven by higher
marketing investments due to quarterly timing, partially offset by lower
overhead costs.
International Business
The International segment posted an underlying pretax loss of
$5.8 million in the second quarter, versus a loss of $3.7 million a year
ago, due to the recognition of $3.6 million of price promotion expense,
which was driven by our decision to substantially restructure our
business in China, along with negative foreign currency movements and
geographic mix. These factors were partially offset by higher volume and
lower marketing investments. Foreign currency movements negatively
impacted underlying pretax results by $1.1 million.
Total International sales volume, including royalty volume, increased
17.8 percent, driven by triple-digit volume growth in India due to
strong volume performance of our existing business and our acquisition
of Mount Shivalik Breweries earlier this year, along with double-digit
Coors Light growth in Latin America. Net sales per hectoliter decreased
35.0 percent, primarily due to the recognition of price promotion
expenses related to substantially restructuring our business in China,
as well as geographic mix changes and foreign currency movements.
COGS per hectoliter decreased 22.8 percent, due to sales mix changes and
foreign currency movements. International MG&A expense decreased 22.0
percent, due to lower marketing investments.
Corporate
Underlying Corporate pretax loss totaled $54.2 million for the
second quarter, a $9.3 million decrease versus a $63.5 million loss in
the prior year, driven by lower interest expense and a gain on the sale
of a non-operating asset.
Special and Other Non-Core Items(4)
The following special and other non-core items have been excluded
from underlying results.
During the quarter, Molson Coors recognized a net special charge
of $33.7 million. This charge was driven by $9.3 million of charges
associated with the closure of our Alton brewing facility in the U.K.
during the quarter and a $29.4 million expense related to the
repatriation of the exclusive distribution rights for the Staropramen
brand in the U.K. after terminating our agreement with Carlsberg.
Additionally, we incurred $8.2 million of charges related to the closure
of a bottling line within our Toronto brewery as part of a strategic
review of our Canadian supply chain network and $6.4 million of charges
in our International segment related to management’s decision to
substantially restructure our business in China. These charges were
partially offset by $19.4 million of income related to the early
termination of our contract brewing agreement with Heineken.
MillerCoors did not incur special charges in the quarter.
Other non-core items resulted in a $4.2 million loss, which was driven
by unrealized mark-to-market net losses on commodity hedges.
2015 Second Quarter 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 2015 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 1:00 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 5, 2015. The Company will post this release and
related financial statements on its website today.
Upcoming Investor Webcasts
The Company will host an online, real-time webcast in September at the
following event:
Mark Hunter, Molson Coors President and CEO and Gavin Hattersley, Molson
Coors CFO, will present at the Barclays Global Consumer Staples
Conference in Boston on Thursday, September 10, 2015, at 9:45 a.m.
Eastern Time.
A live webcast of this event will be accessible via the Molson Coors
Brewing Company website, www.molsoncoors.com,
on the Investors page. An online replay of the presentation webcast will
be available within two hours after the presentation.
Footnotes:
(1) The Company calculates non-GAAP underlying after-tax
income, underlying EBITDA and underlying free cash flow results by
excluding special and other non-core items from the nearest U.S. GAAP
performance measure, which is net income from continuing operations
attributable to MCBC for both underlying after-tax income and underlying
EBITDA and net cash provided by operating activities for underlying free
cash flow. In addition, constant-currency results exclude the impact of
foreign currency movements. For further details regarding these
adjustments, please see the section “Special and Other Non-Core Items,”
along with tables for reconciliations to the nearest U.S. GAAP measures.
Unless otherwise indicated, all $ amounts are in U.S. Dollars, and all
quarterly comparative results are for the Company’s second quarter ended
June 30, 2015, compared to the second quarter ended June 30, 2014.
Additionally, all per-hectoliter calculations exclude contract brewing
and non-owned factored beverage volume in the denominator but include
the financial impact of these sales in the numerator, unless otherwise
indicated. Some numbers may not sum due to rounding.
(2) 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 6).
(3) Excludes Miller brands from our Canada STR results in
second quarter 2014 and 2015. On March 31, 2015, our licensing agreement
with Miller Brewing Company ("Miller") was terminated, and control of
the brands reverted to Miller International.
(4) See table 2 for the impact of specials and other non-core
items by segment.
Overview of Molson Coors
Molson Coors Brewing Company is a leading global brewer delivering
extraordinary brands that delight the world's beer drinkers. It brews,
markets and sells a portfolio of leading premium brands such as Coors
Light, Molson Canadian, Carling, Staropramen and Blue Moon across The
Americas, Europe and Asia. It operates in Canada through Molson Coors
Canada; in the US through MillerCoors; across Europe through Molson
Coors Europe; and outside these core markets through Molson Coors
International. The company has been listed on the Dow Jones
Sustainability World Index for the past four years and was named global
Beverage Sector Leader in 2012 and 2013. Molson Coors is constantly
looking for ways to improve its Beer Print. For more information on
Molson Coors Brewing Company visit the company's Web site, http://molsoncoors.com.
About Molson Coors Canada Inc.
Molson Coors Canada Inc. (MCCI) is a subsidiary of Molson Coors Brewing
Company. MCCI Class A and Class B exchangeable shares offer
substantially the same economic and voting rights as the respective
classes of common shares of MCBC, as described in MCBC’s annual proxy
statement and Form 10-K filings with the U.S. Securities and Exchange
Commission. The trustee holder of the special Class A voting stock and
the special Class B voting stock has the right to cast a number of votes
equal to the number of then outstanding Class A exchangeable shares and
Class B exchangeable shares, respectively.
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, impact of increased competition resulting from further
consolidation of brewers, competitive pricing and product pressures;
health of the beer industry and our brands in our markets; economic
conditions in our markets; additional impairment charges; our ability to
maintain manufacturer/distribution agreements; changes in our supply
chain system; availability or increase in the cost of packaging
materials; success of our joint ventures; risks relating to operations
in developing and emerging markets; changes in legal and regulatory
requirements, including the regulation of distribution systems;
fluctuations in foreign currency exchange rates; increase in the cost of
commodities used in the business; the impact of climate change and the
availability and quality of water; loss or closure of a major brewery or
other key facility; our ability to implement our strategic initiatives,
including executing and realizing cost savings; our ability to
successfully integrate newly acquired businesses; pension plan costs;
failure to comply with debt covenants or deterioration in our credit
rating; our ability to maintain good labor relations; our ability to
maintain brand image, reputation and product quality; lack of
full-control over the operations of MillerCoors; and other risks
discussed in our filings with the SEC, including our most recent Annual
Report on Form 10-K, 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.
Use of Non-GAAP Measures
In addition to financial measures presented on the basis of accounting
principles generally accepted in the United States of America
("U.S. GAAP"), we also present pretax and after-tax "underlying income,"
"underlying effective tax rate," "underlying free cash flow," and
"constant-currency," which are non-GAAP measures and should be viewed as
supplements to (not substitutes for) our results of operations presented
under U.S. GAAP. We also present underlying earnings before interest,
taxes, depreciation, and amortization ("underlying EBITDA") as a
non-GAAP measure. Our management uses underlying income, underlying
EBITDA, underlying effective tax rate, underlying free cash flow and
constant-currency as measures 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; in communications
with the board of directors, stockholders, analysts and investors
concerning our financial performance; as useful comparisons to the
performance of our competitors; and as metrics of certain management
incentive compensation calculations. We believe that underlying income,
underlying EBITDA, underlying effective tax rate, underlying free cash
flow and constant-currency performance are used by and are useful to
investors and other users of our financial statements in evaluating our
operating performance because they provide an additional tool to
evaluate our performance without regard to special and non-core items,
which can vary substantially from company to company depending upon
accounting methods and book value of assets and capital structure. We
have provided reconciliations of all non-GAAP measures to their nearest
U.S. GAAP measures and have consistently applied the adjustments within
our reconciliations in arriving at each non-GAAP measure. These
adjustments consist of special items from our U.S. GAAP financial
statements as well as other non-core items, such as acquisition and
integration related costs, unrealized mark-to-market gains and losses,
and gains and losses on sales of non-operating assets, included in our
U.S. GAAP results that warrant adjustment to arrive at non-GAAP results.
We consider these items to be necessary adjustments for purposes of
evaluating our ongoing business performance and are often considered
non-recurring. Such adjustments are subjective and involve significant
management judgment.
|
|
|
|
|
|
Reconciliations to Nearest U.S. GAAP
Measure
Molson Coors Brewing Company and Subsidiaries
Table 1: Underlying After-Tax Income
($ In millions, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
U.S. GAAP: Net income
attributable to MCBC from continuing operations
|
|
|
$
|
229.3
|
|
|
|
$
|
290.7
|
|
|
Per diluted share
|
|
|
$
|
1.23
|
|
|
|
$
|
1.56
|
|
|
Add/(less):
|
|
|
|
|
|
|
|
Special items, net
|
|
|
33.7
|
|
|
|
2.7
|
|
|
42% of MillerCoors special items, net of tax(1)
|
|
|
—
|
|
|
|
0.2
|
|
|
Unrealized mark-to-market (gains) and losses(2)
|
|
|
4.2
|
|
|
|
(1.4
|
)
|
|
Tax effects on special and non-GAAP items
|
|
|
(3.4
|
)
|
|
|
0.5
|
|
|
Non-GAAP: Underlying
after-tax income
|
|
|
$
|
263.8
|
|
|
|
$
|
292.7
|
|
|
Per diluted share
|
|
|
$
|
1.41
|
|
|
|
$
|
1.57
|
|
|
(1)
|
|
Included in equity income in MillerCoors.
|
|
|
|
|
|
(2)
|
|
In Q2 2015, net unrealized losses of $4.2 million included in cost
of goods sold. In Q2 2014, $1.4 million gain included in cost of
goods sold.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 2: Underlying Pretax Income (Loss)
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Business
|
|
|
Total
|
|
|
|
|
Canada
|
|
|
U.S.
|
|
|
Europe
|
|
|
MCI
|
|
|
Corporate
|
|
|
Consolidated
|
|
U.S. GAAP: 2015 2nd Q income (loss) from
continuing operations before income taxes
|
|
|
$
|
106.1
|
|
|
|
$
|
205.5
|
|
|
|
$
|
49.0
|
|
|
|
$
|
(12.2
|
)
|
|
|
$
|
(58.4
|
)
|
|
|
$
|
290.0
|
|
|
Add/(less):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items, net
|
|
|
8.2
|
|
|
|
—
|
|
|
|
19.1
|
|
|
|
6.4
|
|
|
|
—
|
|
|
|
33.7
|
|
|
Unrealized mark-to-market (gains) and losses(1)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4.2
|
|
|
|
4.2
|
|
|
Non-GAAP: 2015 2nd Q
underlying pretax income (loss)
|
|
|
$
|
114.3
|
|
|
|
$
|
205.5
|
|
|
|
$
|
68.1
|
|
|
|
$
|
(5.8
|
)
|
|
|
$
|
(54.2
|
)
|
|
|
$
|
327.9
|
|
|
Percent change 2015 2nd Q vs. 2014 2nd Q underlying pretax income
(loss)
|
|
|
(5.5
|
)%
|
|
|
8.0
|
%
|
|
|
(21.5
|
)%
|
|
|
(56.8
|
)%
|
|
|
14.6
|
%
|
|
|
(0.9
|
)%
|
|
U.S. GAAP: 2014 2nd Q
income (loss) from continuing operations before income taxes
|
|
|
$
|
120.8
|
|
|
|
$
|
190.1
|
|
|
|
$
|
84.5
|
|
|
|
$
|
(3.7
|
)
|
|
|
$
|
(62.4
|
)
|
|
|
$
|
329.3
|
|
|
Add/(less):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items, net
|
|
|
0.1
|
|
|
|
—
|
|
|
|
2.3
|
|
|
|
—
|
|
|
|
0.3
|
|
|
|
2.7
|
|
|
42% of MillerCoors special items, net of tax(2)
|
|
|
—
|
|
|
|
0.2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.2
|
|
|
Unrealized mark-to-market (gains) and losses(1)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1.4
|
)
|
|
|
(1.4
|
)
|
|
Non-GAAP: 2014 2nd Q
underlying pretax income (loss)
|
|
|
$
|
120.9
|
|
|
|
$
|
190.3
|
|
|
|
$
|
86.8
|
|
|
|
$
|
(3.7
|
)
|
|
|
$
|
(63.5
|
)
|
|
|
$
|
330.8
|
|
|
(1)
|
|
In Q2 2015, net unrealized losses of $4.2 million included in cost
of goods sold. In Q2 2014, $1.4 million gain included in cost of
goods sold.
|
|
|
|
|
|
(2)
|
|
Included in equity income in MillerCoors.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 3: Underlying EBITDA
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
% change
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
% change
|
|
|
U.S. GAAP: Net income
attributable to MCBC from continuing operations
|
|
|
$
|
229.3
|
|
|
|
$
|
290.7
|
|
|
|
(21.1
|
)%
|
|
|
$
|
308.5
|
|
|
|
$
|
456.0
|
|
|
|
(32.3
|
)%
|
|
Add: Net income (loss) attributable to noncontrolling
interests
|
|
|
2.3
|
|
|
|
2.2
|
|
|
|
4.5
|
%
|
|
|
3.8
|
|
|
|
1.7
|
|
|
|
123.5
|
%
|
|
U.S. GAAP: Net income
(loss) from continuing operations
|
|
|
$
|
231.6
|
|
|
|
$
|
292.9
|
|
|
|
(20.9
|
)%
|
|
|
$
|
312.3
|
|
|
|
$
|
457.7
|
|
|
|
(31.8
|
)%
|
|
Add: Interest expense (income), net
|
|
|
30.6
|
|
|
|
36.2
|
|
|
|
(15.5
|
)%
|
|
|
59.8
|
|
|
|
71.6
|
|
|
|
(16.5
|
)%
|
|
Add: Income tax expense (benefit)
|
|
|
58.4
|
|
|
|
36.4
|
|
|
|
60.4
|
%
|
|
|
71.2
|
|
|
|
41.2
|
|
|
|
72.8
|
%
|
|
Add: Depreciation and amortization
|
|
|
81.4
|
|
|
|
77.2
|
|
|
|
5.4
|
%
|
|
|
158.9
|
|
|
|
158.4
|
|
|
|
0.3
|
%
|
|
Adjustments included in underlying income(1)
|
|
|
37.9
|
|
|
|
1.3
|
|
|
|
N/M
|
|
|
46.4
|
|
|
|
(62.1
|
)
|
|
|
(174.7
|
)%
|
|
Adjustments to arrive at underlying EBITDA(2)
|
|
|
(16.6
|
)
|
|
|
—
|
|
|
|
N/M
|
|
|
(28.4
|
)
|
|
|
(4.9
|
)
|
|
|
N/M
|
|
|
Adjustments to arrive at underlying EBITDA related to our investment
in MillerCoors(3)
|
|
|
32.0
|
|
|
|
32.2
|
|
|
|
(0.6
|
)%
|
|
|
63.7
|
|
|
|
65.5
|
|
|
|
(2.7
|
)%
|
|
Non-GAAP: Underlying EBITDA
|
|
|
$
|
455.3
|
|
|
|
$
|
476.2
|
|
|
|
(4.4
|
)%
|
|
|
$
|
683.9
|
|
|
|
$
|
727.4
|
|
|
|
(6.0
|
)%
|
N/M = Not meaningful
|
(1)
|
|
Includes adjustments to non-GAAP underlying income within the table
above related to special and non-core items.
|
|
|
|
|
|
(2)
|
|
Represents adjustments to remove amounts related to interest,
depreciation and amortization included in the adjustments to
non-GAAP underlying income above, as these items are added back as
adjustments to net income attributable to MCBC from continuing
operations.
|
|
|
|
|
|
(3)
|
|
Adjustments to our equity income from MillerCoors, which include our
proportionate share of MillerCoors' interest, income tax,
depreciation and amortization, special items, and amortization of
the difference between the MCBC contributed cost basis and
proportionate share of the underlying equity in net assets of
MillerCoors.
|
|
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 4: Underlying Free Cash Flow
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
U.S. GAAP:
|
|
Net Cash Provided by (Used In) Operating Activities
|
|
|
$
|
198.1
|
|
|
|
$
|
576.0
|
|
|
Less:
|
|
Additions to properties(1)
|
|
|
(139.8
|
)
|
|
|
(126.4
|
)
|
|
Less:
|
|
Investment in MillerCoors(1)
|
|
|
(758.1
|
)
|
|
|
(764.4
|
)
|
|
Add:
|
|
Return of capital from MillerCoors(1)
|
|
|
692.9
|
|
|
|
691.9
|
|
|
Add/(Less):
|
|
Cash impact of special items(2)
|
|
|
17.5
|
|
|
|
(49.7
|
)
|
|
Add:
|
|
Discretionary pension contribution(3)
|
|
|
227.1
|
|
|
|
—
|
|
|
Add:
|
|
MillerCoors investments in businesses(4)
|
|
|
3.4
|
|
|
|
1.3
|
|
|
Add:
|
|
MillerCoors cash impact of Special items(4)
|
|
|
—
|
|
|
|
3.0
|
|
|
Non-GAAP:
|
|
Underlying Free Cash Flow
|
|
|
$
|
241.1
|
|
|
|
$
|
331.7
|
|
|
(1)
|
|
Included in net cash used in investing activities.
|
|
|
|
|
|
(2)
|
|
Included in net cash provided by (used in) operating activities and
primarily reflects termination fees received and paid, as well as
costs paid for the Alton brewery closure and restructuring
activities.
|
|
|
|
|
|
(3)
|
|
Discretionary cash contribution of $227.1 million made to our U.K.
pension plan.
|
|
|
|
|
|
(4)
|
|
Amounts represent our proportionate 42% share of the cash flow
impacts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MillerCoors LLC
Table 5: Underlying Net Income Attributable to
MillerCoors
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
U.S. GAAP: Net income
attributable to MillerCoors
|
|
|
$
|
487.2
|
|
|
|
$
|
445.2
|
|
|
|
$
|
791.8
|
|
|
|
$
|
736.4
|
|
Add: Special items, net of tax
|
|
|
—
|
|
|
|
0.5
|
|
|
|
—
|
|
|
|
1.2
|
|
Non-GAAP: Underlying net
income attributable to MillerCoors
|
|
|
$
|
487.2
|
|
|
|
$
|
445.7
|
|
|
|
$
|
791.8
|
|
|
|
$
|
737.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 6: Underlying Equity Income in MillerCoors
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
U.S. GAAP: Net Income
Attributable to MillerCoors
|
|
|
$
|
487.2
|
|
|
|
$
|
445.2
|
|
|
|
$
|
791.8
|
|
|
|
$
|
736.4
|
|
|
Multiply: MCBC economic interest
|
|
|
42
|
%
|
|
|
42
|
%
|
|
|
42
|
%
|
|
|
42
|
%
|
|
MCBC proportionate share of MillerCoors net income(1)
|
|
|
$
|
204.6
|
|
|
|
$
|
187.0
|
|
|
|
$
|
332.6
|
|
|
|
$
|
309.3
|
|
|
Add: Amortization of the difference between MCBC
contributed cost basis and proportionate share of the underlying
equity in net assets of MillerCoors(2)
|
|
|
1.3
|
|
|
|
1.2
|
|
|
|
2.4
|
|
|
|
2.3
|
|
|
Add: Share-based compensation adjustment(1)(3)
|
|
|
(0.4
|
)
|
|
|
1.9
|
|
|
|
(0.2
|
)
|
|
|
1.3
|
|
|
U.S. GAAP: Equity Income in
MillerCoors
|
|
|
$
|
205.5
|
|
|
|
$
|
190.1
|
|
|
|
$
|
334.8
|
|
|
|
$
|
312.9
|
|
|
Add: MCBC proportionate share of MillerCoors special items,
net of tax
|
|
|
—
|
|
|
|
0.2
|
|
|
|
—
|
|
|
|
0.5
|
|
|
Non-GAAP: Underlying Equity
Income in MillerCoors
|
|
|
$
|
205.5
|
|
|
|
$
|
190.3
|
|
|
|
$
|
334.8
|
|
|
|
$
|
313.4
|
|
|
(1)
|
|
The sum of the quarterly proportionate share of MillerCoors net
income and share-based compensation adjustment amounts may not agree
to the year-to-date amounts due to rounding.
|
|
|
|
|
|
(2)
|
|
Our net investment in MillerCoors is based on the carrying values of
the net assets contributed to the joint venture, which is less than
our proportionate share of underlying equity (42%) of MillerCoors
(contributed by both Coors Brewing Company and Miller Brewing
Company) by $659.2 million as of June 30, 2015. This basis
difference, with the exception of certain non-amortizing items
(goodwill, land, etc.), is being amortized as additional equity
income over the remaining useful lives of the contributed long-lived
amortizing assets.
|
|
|
|
|
|
(3)
|
|
The net adjustment is to eliminate all share-based compensation
impacts related to pre-existing SABMiller plc equity awards held by
former Miller Brewing Company employees employed by MillerCoors.
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 7: Constant Currency Results: Constant
Currency Reporting Net Sales, U.S. GAAP Pretax Income
and Underlying Pretax Income
(Unaudited)
U.S. GAAP: Net Sales (In millions)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
Reported % Increase (Decrease)
|
|
|
Foreign Exchange Impact ($)
|
|
|
Constant Currency % Increase (Decrease)
|
|
Canada
|
|
|
$
|
444.9
|
|
|
|
$
|
516.5
|
|
|
|
(13.9
|
)%
|
|
|
$
|
(57.1
|
)
|
|
|
(2.8
|
)%
|
|
Europe
|
|
|
524.8
|
|
|
|
629.4
|
|
|
|
(16.6
|
)%
|
|
|
(81.3
|
)
|
|
|
(3.7
|
)%
|
|
MCI
|
|
|
37.2
|
|
|
|
43.7
|
|
|
|
(14.9
|
)%
|
|
|
(4.9
|
)
|
|
|
(3.7
|
)%
|
|
Corporate
|
|
|
0.1
|
|
|
|
0.4
|
|
|
|
(75.0
|
)%
|
|
|
—
|
|
|
|
(75.0
|
)%
|
|
Eliminations(1)
|
|
|
(1.3
|
)
|
|
|
(1.5
|
)
|
|
|
13.3
|
%
|
|
|
—
|
|
|
|
13.3
|
%
|
|
MCBC Consolidated Total
|
|
|
$
|
1,005.7
|
|
|
|
$
|
1,188.5
|
|
|
|
(15.4
|
)%
|
|
|
$
|
(143.3
|
)
|
|
|
(3.3
|
)%
|
|
(1)
|
|
Reflects intercompany sales from Europe to MCI, and the offset is
included within MCI cost of goods sold. These amounts are eliminated
in the consolidated totals.
|
|
|
|
|
U.S. GAAP: Pretax Income (In millions)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
Reported % Increase (Decrease)
|
|
|
Foreign Exchange Impact ($)
|
|
|
Constant Currency % Increase (Decrease)
|
|
MillerCoors (42% portion)
|
|
|
$
|
205.5
|
|
|
|
$
|
190.1
|
|
|
|
8.1
|
%
|
|
|
$
|
—
|
|
|
|
8.1
|
%
|
|
Canada
|
|
|
106.1
|
|
|
|
120.8
|
|
|
|
(12.2
|
)%
|
|
|
(10.7
|
)
|
|
|
(3.3
|
)%
|
|
Europe
|
|
|
49.0
|
|
|
|
84.5
|
|
|
|
(42.0
|
)%
|
|
|
(7.1
|
)
|
|
|
(33.6
|
)%
|
|
MCI
|
|
|
(12.2
|
)
|
|
|
(3.7
|
)
|
|
|
(229.7
|
)%
|
|
|
(1.1
|
)
|
|
|
(200.0
|
)%
|
|
Corporate
|
|
|
(58.4
|
)
|
|
|
(62.4
|
)
|
|
|
6.4
|
%
|
|
|
2.0
|
|
|
|
3.2
|
%
|
|
MCBC Consolidated Total
|
|
|
$
|
290.0
|
|
|
|
$
|
329.3
|
|
|
|
(11.9
|
)%
|
|
|
$
|
(16.9
|
)
|
|
|
(6.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP: Underlying Pretax Income (In millions)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
Reported % Increase (Decrease)
|
|
|
Foreign Exchange Impact ($)
|
|
|
Constant Currency % Increase (Decrease)
|
|
MillerCoors (42% portion)
|
|
|
$
|
205.5
|
|
|
|
$
|
190.3
|
|
|
|
8.0
|
%
|
|
|
$
|
—
|
|
|
|
8.0
|
%
|
|
Canada
|
|
|
114.3
|
|
|
|
120.9
|
|
|
|
(5.5
|
)%
|
|
|
(11.8
|
)
|
|
|
4.3
|
%
|
|
Europe
|
|
|
68.1
|
|
|
|
86.8
|
|
|
|
(21.5
|
)%
|
|
|
(11.5
|
)
|
|
|
(8.3
|
)%
|
|
MCI
|
|
|
(5.8
|
)
|
|
|
(3.7
|
)
|
|
|
(56.8
|
)%
|
|
|
(1.1
|
)
|
|
|
(27.0
|
)%
|
|
Corporate
|
|
|
(54.2
|
)
|
|
|
(63.5
|
)
|
|
|
14.6
|
%
|
|
|
2.0
|
|
|
|
11.5
|
%
|
|
MCBC Consolidated Total
|
|
|
$
|
327.9
|
|
|
|
$
|
330.8
|
|
|
|
(0.9
|
)%
|
|
|
$
|
(22.4
|
)
|
|
|
5.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP: Net Sales (In millions)
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
Reported % Increase (Decrease)
|
|
|
Foreign Exchange Impact ($)
|
|
|
Constant Currency % Increase (Decrease)
|
|
Canada
|
|
|
$
|
758.4
|
|
|
|
$
|
863.6
|
|
|
|
(12.2
|
)%
|
|
|
$
|
(96.4
|
)
|
|
|
(1.0
|
)%
|
|
Europe
|
|
|
882.7
|
|
|
|
1,067.0
|
|
|
|
(17.3
|
)%
|
|
|
(130.2
|
)
|
|
|
(5.1
|
)%
|
|
MCI
|
|
|
66.3
|
|
|
|
75.9
|
|
|
|
(12.6
|
)%
|
|
|
(7.9
|
)
|
|
|
(2.2
|
)%
|
|
Corporate
|
|
|
0.5
|
|
|
|
0.7
|
|
|
|
(28.6
|
)%
|
|
|
—
|
|
|
|
(28.6
|
)%
|
|
Eliminations(1)
|
|
|
(2.2
|
)
|
|
|
(2.7
|
)
|
|
|
18.5
|
%
|
|
|
—
|
|
|
|
18.5
|
%
|
|
MCBC Consolidated Total
|
|
|
$
|
1,705.7
|
|
|
|
$
|
2,004.5
|
|
|
|
(14.9
|
)%
|
|
|
$
|
(234.5
|
)
|
|
|
(3.2
|
)%
|
|
(1)
|
|
Reflects intercompany sales from Europe to MCI, and the offset is
included within MCI cost of goods sold. These amounts are eliminated
in the consolidated totals.
|
|
|
|
|
U.S. GAAP: Pretax Income (In millions)
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
Reported % Increase (Decrease)
|
|
|
Foreign Exchange Impact ($)
|
|
|
Constant Currency % Increase (Decrease)
|
|
MillerCoors (42% portion)
|
|
|
$
|
334.8
|
|
|
|
$
|
312.9
|
|
|
|
7.0
|
%
|
|
|
$
|
—
|
|
|
|
7.0
|
%
|
|
Canada
|
|
|
137.0
|
|
|
|
209.1
|
|
|
|
(34.5
|
)%
|
|
|
(13.4
|
)
|
|
|
(28.1
|
)%
|
|
Europe
|
|
|
44.9
|
|
|
|
111.5
|
|
|
|
(59.7
|
)%
|
|
|
(5.9
|
)
|
|
|
(54.4
|
)%
|
|
MCI
|
|
|
(17.6
|
)
|
|
|
(6.7
|
)
|
|
|
(162.7
|
)%
|
|
|
(2.7
|
)
|
|
|
(122.4
|
)%
|
|
Corporate
|
|
|
(115.6
|
)
|
|
|
(127.9
|
)
|
|
|
9.6
|
%
|
|
|
0.6
|
|
|
|
9.1
|
%
|
|
MCBC Consolidated Total
|
|
|
$
|
383.5
|
|
|
|
$
|
498.9
|
|
|
|
(23.1
|
)%
|
|
|
$
|
(21.4
|
)
|
|
|
(18.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP: Underlying Pretax Income (In millions)
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
Reported % Increase (Decrease)
|
|
|
Foreign Exchange Impact ($)
|
|
|
Constant Currency % Increase (Decrease)
|
|
MillerCoors (42% portion)
|
|
|
$
|
334.8
|
|
|
|
$
|
313.4
|
|
|
|
6.8
|
%
|
|
|
$
|
—
|
|
|
|
6.8
|
%
|
|
Canada
|
|
|
145.2
|
|
|
|
156.2
|
|
|
|
(7.0
|
)%
|
|
|
(14.5
|
)
|
|
|
2.2
|
%
|
|
Europe
|
|
|
72.6
|
|
|
|
103.0
|
|
|
|
(29.5
|
)%
|
|
|
(10.9
|
)
|
|
|
(18.9
|
)%
|
|
MCI
|
|
|
(11.2
|
)
|
|
|
(6.7
|
)
|
|
|
(67.2
|
)%
|
|
|
(2.7
|
)
|
|
|
(26.9
|
)%
|
|
Corporate
|
|
|
(111.5
|
)
|
|
|
(128.6
|
)
|
|
|
13.3
|
%
|
|
|
0.6
|
|
|
|
12.8
|
%
|
|
MCBC Consolidated Total
|
|
|
$
|
429.9
|
|
|
|
$
|
437.3
|
|
|
|
(1.7
|
)%
|
|
|
$
|
(27.5
|
)
|
|
|
4.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant currency is a non-GAAP measure utilized by Molson Coors
management to measure performance excluding the impact of foreign
currency movements. As we operate in various foreign countries where the
local currency may strengthen or weaken significantly versus the U.S.
dollar or other currencies used in operations, we utilize a constant
currency measure as an additional metric to evaluate the underlying
performance of each business without consideration of foreign currency
movements. This information is non-GAAP and should be viewed as a
supplement to (not a substitute for) our reported results of operations
under U.S. GAAP. We calculate the impact of foreign exchange on net
sales, pretax income and non-GAAP underlying pretax income using the
following steps:
|
1.
|
|
Multiply our current period local currency operating results (that
also include the impact of the comparable prior-period currency
hedging activities) by the weighted average foreign exchange rates
used to translate the financial statements in the comparable prior
year period. The result is the current-period operating results in
U.S. dollars, as if foreign exchange rates had not changed from the
prior-year period.
|
|
|
|
|
|
2.
|
|
Subtract the result in #1 from the unadjusted current-period
reported operating result in U.S. dollars (U.S. GAAP measure). This
difference reflects the impact of foreign currency translational
gains/losses included in the current-period results.
|
|
|
|
|
|
3.
|
|
Determine the amount of actual non-operating foreign currency
gains/losses realized as a result of hedging activities and
activities transacted in a currency other than the functional
currency of each legal entity.
|
|
|
|
|
|
4.
|
|
Add the results of steps 2 and 3 above. This sum equals the total
impact of foreign currency translational gains/losses and realized
gains/losses from foreign currency transactions. This is the value
shown in the “Foreign Exchange $ Impact” column within the table
above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Worldwide Beer Volume
Molson Coors Brewing Company and Subsidiaries
Table 8: Worldwide Beer Volume
(In millions of hectoliters)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
% Change
|
|
Financial Volume
|
|
|
8.623
|
|
|
|
8.726
|
|
|
|
(1.2
|
)%
|
|
Royalty Volume(1)
|
|
|
0.485
|
|
|
|
0.464
|
|
|
|
4.5
|
%
|
|
Owned Volume
|
|
|
9.108
|
|
|
|
9.190
|
|
|
|
(0.9
|
)%
|
|
Proportionate Share of Equity Investment STR(2)
|
|
|
7.145
|
|
|
|
7.384
|
|
|
|
(3.2
|
)%
|
|
Total Worldwide Beer Volume
|
|
|
16.253
|
|
|
|
16.574
|
|
|
|
(1.9
|
)%
|
|
(1)
|
|
Includes MCI segment royalty volume that is primarily in Russia,
Ukraine and Mexico, and Europe segment royalty volume in Republic of
Ireland.
|
|
|
|
|
|
(2)
|
|
Reflects the addition of Molson Coors Brewing Company's
proportionate share of equity method investments sales-to-retail for
the periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Measures
Molson Coors Brewing Company and Subsidiaries
Table 9: Condensed Consolidated Statements of
Operations
($ In millions, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
Volume in hectoliters
|
|
|
8.623
|
|
|
|
8.726
|
|
|
|
14.255
|
|
|
|
14.639
|
|
|
Sales
|
|
|
$
|
1,433.0
|
|
|
|
$
|
1,685.9
|
|
|
|
$
|
2,436.2
|
|
|
|
$
|
2,864.2
|
|
|
Excise taxes
|
|
|
(427.3
|
)
|
|
|
(497.4
|
)
|
|
|
(730.5
|
)
|
|
|
(859.7
|
)
|
|
Net sales
|
|
|
1,005.7
|
|
|
|
1,188.5
|
|
|
|
1,705.7
|
|
|
|
2,004.5
|
|
|
Cost of goods sold
|
|
|
(579.9
|
)
|
|
|
(683.3
|
)
|
|
|
(1,034.7
|
)
|
|
|
(1,206.5
|
)
|
|
Gross profit
|
|
|
425.8
|
|
|
|
505.2
|
|
|
|
671.0
|
|
|
|
798.0
|
|
|
Marketing, general and administrative expenses
|
|
|
(283.3
|
)
|
|
|
(327.8
|
)
|
|
|
(523.9
|
)
|
|
|
(591.7
|
)
|
|
Special items, net
|
|
|
(33.7
|
)
|
|
|
(2.7
|
)
|
|
|
(42.3
|
)
|
|
|
49.8
|
|
|
Equity income in MillerCoors
|
|
|
205.5
|
|
|
|
190.1
|
|
|
|
334.8
|
|
|
|
312.9
|
|
|
Operating income (loss)
|
|
|
314.3
|
|
|
|
364.8
|
|
|
|
439.6
|
|
|
|
569.0
|
|
|
Interest income (expense), net
|
|
|
(30.6
|
)
|
|
|
(36.2
|
)
|
|
|
(59.8
|
)
|
|
|
(71.6
|
)
|
|
Other income (expense), net
|
|
|
6.3
|
|
|
|
0.7
|
|
|
|
3.7
|
|
|
|
1.5
|
|
|
Income (loss) from continuing operations before income taxes
|
|
|
290.0
|
|
|
|
329.3
|
|
|
|
383.5
|
|
|
|
498.9
|
|
|
Income tax benefit (expense)
|
|
|
(58.4
|
)
|
|
|
(36.4
|
)
|
|
|
(71.2
|
)
|
|
|
(41.2
|
)
|
|
Net income (loss) from continuing operations
|
|
|
231.6
|
|
|
|
292.9
|
|
|
|
312.3
|
|
|
|
457.7
|
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
(0.3
|
)
|
|
|
0.2
|
|
|
|
1.6
|
|
|
|
(1.7
|
)
|
|
Net income (loss) including noncontrolling interests
|
|
|
231.3
|
|
|
|
293.1
|
|
|
|
313.9
|
|
|
|
456.0
|
|
|
Net (income) loss attributable to noncontrolling interests
|
|
|
(2.3
|
)
|
|
|
(2.2
|
)
|
|
|
(3.8
|
)
|
|
|
(1.7
|
)
|
|
Net income (loss) attributable to MCBC
|
|
|
$
|
229.0
|
|
|
|
$
|
290.9
|
|
|
|
$
|
310.1
|
|
|
|
$
|
454.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) attributable to MCBC per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
$
|
1.23
|
|
|
|
$
|
1.57
|
|
|
|
$
|
1.66
|
|
|
|
$
|
2.47
|
|
|
From discontinued operations
|
|
|
—
|
|
|
|
—
|
|
|
|
0.01
|
|
|
|
(0.01
|
)
|
|
Basic net income (loss) attributable to MCBC per share
|
|
|
$
|
1.23
|
|
|
|
$
|
1.57
|
|
|
|
$
|
1.67
|
|
|
|
$
|
2.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) attributable to MCBC per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
$
|
1.23
|
|
|
|
$
|
1.56
|
|
|
|
$
|
1.65
|
|
|
|
$
|
2.46
|
|
|
From discontinued operations
|
|
|
—
|
|
|
|
—
|
|
|
|
0.01
|
|
|
|
(0.01
|
)
|
|
Diluted net income (loss) attributable to MCBC per share
|
|
|
$
|
1.23
|
|
|
|
$
|
1.56
|
|
|
|
$
|
1.66
|
|
|
|
$
|
2.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - basic
|
|
|
185.7
|
|
|
|
184.8
|
|
|
|
185.8
|
|
|
|
184.5
|
|
|
Weighted average shares - diluted
|
|
|
186.5
|
|
|
|
185.9
|
|
|
|
186.7
|
|
|
|
185.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share
|
|
|
$
|
0.41
|
|
|
|
$
|
0.37
|
|
|
|
$
|
0.82
|
|
|
|
$
|
0.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts attributable to MCBC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
|
$
|
229.3
|
|
|
|
$
|
290.7
|
|
|
|
$
|
308.5
|
|
|
|
$
|
456.0
|
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
(0.3
|
)
|
|
|
0.2
|
|
|
|
1.6
|
|
|
|
(1.7
|
)
|
|
Net income (loss) attributable to MCBC
|
|
|
$
|
229.0
|
|
|
|
$
|
290.9
|
|
|
|
$
|
310.1
|
|
|
|
$
|
454.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 10: Canada Results of Operations
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
Volume in hectoliters
|
|
|
2.150
|
|
|
|
2.303
|
|
|
|
3.680
|
|
|
|
3.866
|
|
|
Sales
|
|
|
$
|
584.3
|
|
|
|
$
|
677.1
|
|
|
|
$
|
993.6
|
|
|
|
$
|
1,132.7
|
|
|
Excise taxes
|
|
|
(139.4
|
)
|
|
|
(160.6
|
)
|
|
|
(235.2
|
)
|
|
|
(269.1
|
)
|
|
Net sales
|
|
|
444.9
|
|
|
|
516.5
|
|
|
|
758.4
|
|
|
|
863.6
|
|
|
Cost of goods sold
|
|
|
(238.1
|
)
|
|
|
(285.2
|
)
|
|
|
(437.4
|
)
|
|
|
(501.9
|
)
|
|
Gross profit
|
|
|
206.8
|
|
|
|
231.3
|
|
|
|
321.0
|
|
|
|
361.7
|
|
|
Marketing, general and administrative expenses
|
|
|
(95.4
|
)
|
|
|
(111.9
|
)
|
|
|
(180.1
|
)
|
|
|
(207.9
|
)
|
|
Special items, net
|
|
|
(8.2
|
)
|
|
|
(0.1
|
)
|
|
|
(8.2
|
)
|
|
|
52.9
|
|
|
Operating income (loss)
|
|
|
103.2
|
|
|
|
119.3
|
|
|
|
132.7
|
|
|
|
206.7
|
|
|
Other income (expense), net
|
|
|
2.9
|
|
|
|
1.5
|
|
|
|
4.3
|
|
|
|
2.4
|
|
|
Income (loss) from continuing operations before income taxes
|
|
|
$
|
106.1
|
|
|
|
$
|
120.8
|
|
|
|
$
|
137.0
|
|
|
|
$
|
209.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 11: Europe Results of Operations
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
Volume in hectoliters(1)
|
|
|
5.995
|
|
|
|
6.061
|
|
|
|
9.793
|
|
|
|
10.146
|
|
|
Sales(1)
|
|
|
$
|
801.4
|
|
|
|
$
|
956.4
|
|
|
|
$
|
1,361.1
|
|
|
|
$
|
1,642.2
|
|
|
Excise taxes
|
|
|
(276.6
|
)
|
|
|
(327.0
|
)
|
|
|
(478.4
|
)
|
|
|
(575.2
|
)
|
|
Net sales(1)
|
|
|
524.8
|
|
|
|
629.4
|
|
|
|
882.7
|
|
|
|
1,067.0
|
|
|
Cost of goods sold
|
|
|
(310.9
|
)
|
|
|
(373.5
|
)
|
|
|
(547.8
|
)
|
|
|
(659.5
|
)
|
|
Gross profit
|
|
|
213.9
|
|
|
|
255.9
|
|
|
|
334.9
|
|
|
|
407.5
|
|
|
Marketing, general and administrative expenses
|
|
|
(146.2
|
)
|
|
|
(169.6
|
)
|
|
|
(263.4
|
)
|
|
|
(295.8
|
)
|
|
Special items, net
|
|
|
(19.1
|
)
|
|
|
(2.3
|
)
|
|
|
(27.7
|
)
|
|
|
(2.8
|
)
|
|
Operating income (loss)
|
|
|
48.6
|
|
|
|
84.0
|
|
|
|
43.8
|
|
|
|
108.9
|
|
|
Interest income, net
|
|
|
1.0
|
|
|
|
1.2
|
|
|
|
2.0
|
|
|
|
2.3
|
|
|
Other income (expense), net
|
|
|
(0.6
|
)
|
|
|
(0.7
|
)
|
|
|
(0.9
|
)
|
|
|
0.3
|
|
|
Income (loss) from continuing operations before income taxes
|
|
|
$
|
49.0
|
|
|
|
$
|
84.5
|
|
|
|
$
|
44.9
|
|
|
|
$
|
111.5
|
|
|
(1)
|
|
Gross segment sales include intercompany sales to MCI consisting of
$1.3 million of net sales and 0.017 million hectoliters and $2.2
million of net sales and 0.027 million hectoliters for the three and
six months ended June 30, 2015, respectively. Gross segment sales
include intercompany sales to MCI consisting of $1.5 million of net
sales and 0.016 million hectoliters and $2.7 million of net sales
and 0.029 million hectoliters for the three and six months ended
June 30, 2014, respectively. The offset is included within MCI cost
of goods sold. These amounts are eliminated in the consolidated
totals.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 12: Molson Coors International Results of
Operations
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
Volume in hectoliters(1)
|
|
|
0.495
|
|
|
|
0.378
|
|
|
|
0.809
|
|
|
|
0.656
|
|
|
Sales
|
|
|
$
|
48.5
|
|
|
|
$
|
53.5
|
|
|
|
$
|
83.2
|
|
|
|
$
|
91.3
|
|
|
Excise taxes
|
|
|
(11.3
|
)
|
|
|
(9.8
|
)
|
|
|
(16.9
|
)
|
|
|
(15.4
|
)
|
|
Net sales
|
|
|
37.2
|
|
|
|
43.7
|
|
|
|
66.3
|
|
|
|
75.9
|
|
|
Cost of goods sold(2)
|
|
|
(27.7
|
)
|
|
|
(27.4
|
)
|
|
|
(46.9
|
)
|
|
|
(48.2
|
)
|
|
Gross profit
|
|
|
9.5
|
|
|
|
16.3
|
|
|
|
19.4
|
|
|
|
27.7
|
|
|
Marketing, general and administrative expenses
|
|
|
(15.6
|
)
|
|
|
(20.0
|
)
|
|
|
(30.2
|
)
|
|
|
(34.4
|
)
|
|
Special items, net
|
|
|
(6.4
|
)
|
|
|
—
|
|
|
|
(6.4
|
)
|
|
|
—
|
|
|
Operating income (loss)
|
|
|
(12.5
|
)
|
|
|
(3.7
|
)
|
|
|
(17.2
|
)
|
|
|
(6.7
|
)
|
|
Other income (expense), net
|
|
|
0.3
|
|
|
|
—
|
|
|
|
(0.4
|
)
|
|
|
—
|
|
|
Income (loss) from continuing operations before income taxes
|
|
|
$
|
(12.2
|
)
|
|
|
$
|
(3.7
|
)
|
|
|
$
|
(17.6
|
)
|
|
|
$
|
(6.7
|
)
|
|
(1)
|
|
Excludes royalty volume of 0.427 million hectoliters and 0.723
million hectoliters for the three and six months ended June 30,
2015, and excludes royalty volume of 0.405 million hectoliters and
0.668 million hectoliters for the three and six months ended June
30, 2014, respectively.
|
|
|
|
|
|
(2)
|
|
Reflects gross segment amounts and for the three months ended June
30, 2015, and June 30, 2014, includes intercompany cost of goods
sold from Europe of $1.3 million and $1.5 million, respectively. The
six months ended June 30, 2015, and June 30, 2014, includes
intercompany cost of goods sold from Europe of $2.2 million and $2.7
million, respectively. The offset is included within Europe net
sales. These amounts are eliminated in the consolidated totals.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 13: Corporate Results of Operations
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
Volume in hectoliters
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
Sales
|
|
|
$
|
0.1
|
|
|
|
$
|
0.4
|
|
|
|
$
|
0.5
|
|
|
|
$
|
0.7
|
|
|
Excise taxes
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
Net sales
|
|
|
0.1
|
|
|
|
0.4
|
|
|
|
0.5
|
|
|
|
0.7
|
|
|
Cost of goods sold
|
|
|
(4.5
|
)
|
|
|
1.3
|
|
|
|
(4.8
|
)
|
|
|
0.4
|
|
|
Gross profit
|
|
|
(4.4
|
)
|
|
|
1.7
|
|
|
|
(4.3
|
)
|
|
|
1.1
|
|
|
Marketing, general and administrative expenses
|
|
|
(26.1
|
)
|
|
|
(26.3
|
)
|
|
|
(50.2
|
)
|
|
|
(53.6
|
)
|
|
Special items, net
|
|
|
—
|
|
|
|
(0.3
|
)
|
|
|
—
|
|
|
|
(0.3
|
)
|
|
Operating income (loss)
|
|
|
(30.5
|
)
|
|
|
(24.9
|
)
|
|
|
(54.5
|
)
|
|
|
(52.8
|
)
|
|
Interest expense, net
|
|
|
(31.6
|
)
|
|
|
(37.4
|
)
|
|
|
(61.8
|
)
|
|
|
(73.9
|
)
|
|
Other income (expense), net
|
|
|
3.7
|
|
|
|
(0.1
|
)
|
|
|
0.7
|
|
|
|
(1.2
|
)
|
|
Income (loss) from continuing operations before income taxes
|
|
|
$
|
(58.4
|
)
|
|
|
$
|
(62.4
|
)
|
|
|
$
|
(115.6
|
)
|
|
|
$
|
(127.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MillerCoors LLC (1)
Table 14: MillerCoors Results of Operations
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
Volume in hectoliters(2)
|
|
|
20.002
|
|
|
|
20.327
|
|
|
|
36.103
|
|
|
|
36.815
|
|
|
Sales
|
|
|
$
|
2,514.3
|
|
|
|
$
|
2,526.9
|
|
|
|
$
|
4,540.1
|
|
|
|
$
|
4,577.0
|
|
|
Excise taxes
|
|
|
(311.6
|
)
|
|
|
(320.2
|
)
|
|
|
(562.8
|
)
|
|
|
(579.9
|
)
|
|
Net sales
|
|
|
2,202.7
|
|
|
|
2,206.7
|
|
|
|
3,977.3
|
|
|
|
3,997.1
|
|
|
Cost of goods sold
|
|
|
(1,240.5
|
)
|
|
|
(1,282.4
|
)
|
|
|
(2,316.7
|
)
|
|
|
(2,376.5
|
)
|
|
Gross profit
|
|
|
962.2
|
|
|
|
924.3
|
|
|
|
1,660.6
|
|
|
|
1,620.6
|
|
|
Marketing, general and administrative expenses
|
|
|
(468.8
|
)
|
|
|
(474.0
|
)
|
|
|
(857.9
|
)
|
|
|
(872.1
|
)
|
|
Special items, net
|
|
|
—
|
|
|
|
(0.5
|
)
|
|
|
—
|
|
|
|
(1.2
|
)
|
|
Operating income
|
|
|
493.4
|
|
|
|
449.8
|
|
|
|
802.7
|
|
|
|
747.3
|
|
|
Interest income (expense), net
|
|
|
(0.4
|
)
|
|
|
(0.3
|
)
|
|
|
(0.7
|
)
|
|
|
(0.6
|
)
|
|
Other income (expense), net
|
|
|
3.1
|
|
|
|
2.9
|
|
|
|
4.4
|
|
|
|
3.2
|
|
|
Income before income taxes
|
|
|
496.1
|
|
|
|
452.4
|
|
|
|
806.4
|
|
|
|
749.9
|
|
|
Income tax expense
|
|
|
(1.6
|
)
|
|
|
(1.4
|
)
|
|
|
(2.7
|
)
|
|
|
(3.3
|
)
|
|
Net income
|
|
|
494.5
|
|
|
|
451.0
|
|
|
|
803.7
|
|
|
|
746.6
|
|
|
Net (income) loss attributable to noncontrolling interests
|
|
|
(7.3
|
)
|
|
|
(5.8
|
)
|
|
|
(11.9
|
)
|
|
|
(10.2
|
)
|
|
Net income attributable to MillerCoors
|
|
|
$
|
487.2
|
|
|
|
$
|
445.2
|
|
|
|
$
|
791.8
|
|
|
|
$
|
736.4
|
|
|
(1)
|
|
Economic ownership of MillerCoors is 58% held by SABMiller and 42%
held by Molson Coors. See Table 6 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).
|
|
|
|
|
|
(2)
|
|
Includes contract brewing and company-owned-distributor sales, which
are excluded from our worldwide beer volume calculation.
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 15: Condensed Consolidated Balance Sheets
($ In millions, except par value)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
June 30, 2015
|
|
|
December 31, 2014
|
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
413.8
|
|
|
|
$
|
624.6
|
|
|
Accounts receivable, net
|
|
|
595.1
|
|
|
|
527.7
|
|
|
Other receivables, net
|
|
|
90.5
|
|
|
|
94.0
|
|
|
Inventories:
|
|
|
|
|
|
|
|
Finished
|
|
|
175.5
|
|
|
|
135.3
|
|
|
In process
|
|
|
21.5
|
|
|
|
20.7
|
|
|
Raw materials
|
|
|
35.2
|
|
|
|
34.5
|
|
|
Packaging materials
|
|
|
12.1
|
|
|
|
11.7
|
|
|
Total inventories
|
|
|
244.3
|
|
|
|
202.2
|
|
|
Other current assets, net
|
|
|
105.3
|
|
|
|
103.2
|
|
|
Deferred tax assets
|
|
|
27.2
|
|
|
|
27.2
|
|
|
Total current assets
|
|
|
1,476.2
|
|
|
|
1,578.9
|
|
|
Properties, net
|
|
|
1,709.4
|
|
|
|
1,798.0
|
|
|
Goodwill
|
|
|
2,115.3
|
|
|
|
2,191.6
|
|
|
Other intangibles, net
|
|
|
5,373.3
|
|
|
|
5,755.8
|
|
|
Investment in MillerCoors
|
|
|
2,452.9
|
|
|
|
2,388.6
|
|
|
Deferred tax assets
|
|
|
51.2
|
|
|
|
58.2
|
|
|
Notes receivable, net
|
|
|
22.6
|
|
|
|
21.6
|
|
|
Other assets
|
|
|
196.3
|
|
|
|
203.6
|
|
|
Total assets
|
|
|
$
|
13,397.2
|
|
|
|
$
|
13,996.3
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable and other current liabilities
|
|
|
$
|
1,332.9
|
|
|
|
$
|
1,305.0
|
|
|
Deferred tax liabilities
|
|
|
179.0
|
|
|
|
164.8
|
|
|
Current portion of long-term debt and short-term borrowings
|
|
|
832.4
|
|
|
|
849.4
|
|
|
Discontinued operations
|
|
|
5.2
|
|
|
|
6.1
|
|
|
Total current liabilities
|
|
|
2,349.5
|
|
|
|
2,325.3
|
|
|
Long-term debt
|
|
|
2,305.2
|
|
|
|
2,337.1
|
|
|
Pension and postretirement benefits
|
|
|
269.0
|
|
|
|
542.9
|
|
|
Deferred tax liabilities
|
|
|
739.0
|
|
|
|
784.3
|
|
|
Unrecognized tax benefits
|
|
|
25.3
|
|
|
|
25.4
|
|
|
Other liabilities
|
|
|
64.6
|
|
|
|
79.7
|
|
|
Discontinued operations
|
|
|
13.2
|
|
|
|
15.5
|
|
|
Total liabilities
|
|
|
5,765.8
|
|
|
|
6,110.2
|
|
|
Molson Coors Brewing Company stockholders' equity
|
|
|
|
|
|
|
|
Capital stock:
|
|
|
|
|
|
|
|
Preferred stock, no par value (authorized: 25.0 shares; none issued)
|
|
|
—
|
|
|
|
—
|
|
|
Class A common stock, $0.01 par value per share (authorized: 500.0
shares; issued and outstanding: 2.6 shares and 2.6 shares,
respectively)
|
|
|
—
|
|
|
|
—
|
|
|
Class B common stock, $0.01 par value per share (authorized: 500.0
shares; issued: 171.5 shares and 169.9 shares, respectively)
|
|
|
1.7
|
|
|
|
1.7
|
|
|
Class A exchangeable shares, no par value (issued and outstanding:
2.9 shares and 2.9 shares, respectively)
|
|
|
108.3
|
|
|
|
108.5
|
|
|
Class B exchangeable shares, no par value (issued and outstanding:
16.9 shares and 17.6 shares, respectively)
|
|
|
634.8
|
|
|
|
661.5
|
|
|
Paid-in capital
|
|
|
3,937.2
|
|
|
|
3,871.2
|
|
|
Retained earnings
|
|
|
4,597.7
|
|
|
|
4,439.9
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
(1,301.2
|
)
|
|
|
(898.4
|
)
|
|
Class B common stock held in treasury at cost (8.2 shares and 7.5
shares, respectively)
|
|
|
(371.4
|
)
|
|
|
(321.1
|
)
|
|
Total Molson Coors Brewing Company stockholders' equity
|
|
|
7,607.1
|
|
|
|
7,863.3
|
|
|
Noncontrolling interests
|
|
|
24.3
|
|
|
|
22.8
|
|
|
Total equity
|
|
|
7,631.4
|
|
|
|
7,886.1
|
|
|
Total liabilities and equity
|
|
|
$
|
13,397.2
|
|
|
|
$
|
13,996.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molson Coors Brewing Company and Subsidiaries
Table 16: Condensed Consolidated Statements of
Cash Flows
($ In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2015
|
|
|
June 30, 2014
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income (loss) including noncontrolling interests
|
|
|
$
|
313.9
|
|
|
|
$
|
456.0
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
158.9
|
|
|
|
158.4
|
|
|
Amortization of debt issuance costs and discounts
|
|
|
2.6
|
|
|
|
4.2
|
|
|
Share-based compensation
|
|
|
8.1
|
|
|
|
12.1
|
|
|
(Gain) loss on sale or impairment of properties and other assets, net
|
|
|
(3.5
|
)
|
|
|
3.0
|
|
|
Deferred income tax (benefit) expense
|
|
|
(9.5
|
)
|
|
|
9.8
|
|
|
Equity income in MillerCoors
|
|
|
(334.8
|
)
|
|
|
(312.9
|
)
|
|
Distributions from MillerCoors
|
|
|
334.8
|
|
|
|
312.9
|
|
|
Equity in net (income) loss of other unconsolidated affiliates
|
|
|
(1.9
|
)
|
|
|
(2.7
|
)
|
|
Distributions from other unconsolidated affiliates
|
|
|
—
|
|
|
|
11.1
|
|
|
Excess tax benefits from share-based compensation
|
|
|
(7.6
|
)
|
|
|
(3.2
|
)
|
|
Unrealized (gain) loss on foreign currency fluctuations and
derivative instruments, net
|
|
|
4.9
|
|
|
|
(3.2
|
)
|
|
Change in current assets and liabilities (net of impact of business
combinations) and other
|
|
|
(266.2
|
)
|
|
|
(71.2
|
)
|
|
(Gain) loss from discontinued operations
|
|
|
(1.6
|
)
|
|
|
1.7
|
|
|
Net cash provided by (used in) operating activities
|
|
|
198.1
|
|
|
|
576.0
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Additions to properties
|
|
|
(139.8
|
)
|
|
|
(126.4
|
)
|
|
Proceeds from sales of properties and other assets
|
|
|
7.5
|
|
|
|
4.1
|
|
|
Acquisition of businesses, net of cash acquired
|
|
|
(51.1
|
)
|
|
|
—
|
|
|
Investment in MillerCoors
|
|
|
(758.1
|
)
|
|
|
(764.4
|
)
|
|
Return of capital from MillerCoors
|
|
|
692.9
|
|
|
|
691.9
|
|
|
Loan repayments
|
|
|
19.0
|
|
|
|
4.0
|
|
|
Loan advances
|
|
|
(26.1
|
)
|
|
|
(3.3
|
)
|
|
Other
|
|
|
(2.4
|
)
|
|
|
—
|
|
|
Net cash used in investing activities
|
|
|
(258.1
|
)
|
|
|
(194.1
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Exercise of stock options under equity compensation plans
|
|
|
28.6
|
|
|
|
27.7
|
|
|
Excess tax benefits from share-based compensation
|
|
|
7.6
|
|
|
|
3.2
|
|
|
Dividends paid
|
|
|
(152.3
|
)
|
|
|
(136.7
|
)
|
|
Payments for purchase of treasury stock
|
|
|
(50.1
|
)
|
|
|
—
|
|
|
Payments on long-term debt and capital lease obligations
|
|
|
(0.7
|
)
|
|
|
(62.2
|
)
|
|
Proceeds from short-term borrowings
|
|
|
27.9
|
|
|
|
20.9
|
|
|
Payments on short-term borrowings
|
|
|
(14.6
|
)
|
|
|
(23.3
|
)
|
|
Payments on settlement of derivative instruments
|
|
|
—
|
|
|
|
(65.2
|
)
|
|
Net proceeds from (payments on) revolving credit facilities and
commercial paper
|
|
|
67.2
|
|
|
|
(214.3
|
)
|
|
Change in overdraft balances and other
|
|
|
(38.3
|
)
|
|
|
126.8
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(124.7
|
)
|
|
|
(323.1
|
)
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(184.7
|
)
|
|
|
58.8
|
|
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
|
|
(26.1
|
)
|
|
|
4.9
|
|
|
Balance at beginning of year
|
|
|
624.6
|
|
|
|
442.3
|
|
|
Balance at end of period
|
|
|
$
|
413.8
|
|
|
|
$
|
506.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20150806005107/en/
Source: Molson Coors Brewing Company
Molson Coors Brewing Company
News Media
Colin
Wheeler, 303-927-2443
or
Investor
Relations
Dave Dunnewald, 303-927-2334