(Mark One) | |||||
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
OR | |||||
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the transition period from ______ to ______ . |
Title of each class | Trading symbols | Name of each exchange on which registered | ||||||||||||
Class A Common Stock, $0.01 par value | TAP.A | New York Stock Exchange | ||||||||||||
Class B Common Stock, $0.01 par value | TAP | New York Stock Exchange | ||||||||||||
1.25% Senior Notes due 2024 | TAP | New York Stock Exchange |
Page | ||||||||||||||
AOCI
|
Accumulated other comprehensive income (loss) | ||||
CAD
|
Canadian dollar | ||||
CZK | Czech Koruna | ||||
DBRS | A global credit rating agency in Toronto | ||||
EBITDA | Earnings before interest, tax, depreciation and amortization | ||||
EPS
|
Earnings per share | ||||
EUR | Euro | ||||
FASB
|
Financial Accounting Standards Board | ||||
GBP
|
British Pound | ||||
HRK | Croatian Kuna | ||||
JPY
|
Japanese Yen | ||||
Moody’s
|
Moody’s Investors Service Limited, a nationally recognized statistical rating organization designated by the SEC | ||||
OCI | Other comprehensive income (loss) | ||||
OPEB | Other postretirement benefit plans | ||||
PSUs
|
Performance share units | ||||
RSD
|
Serbian Dinar | ||||
RSUs | Restricted stock units | ||||
SEC | U.S. Securities and Exchange Commission | ||||
Standard & Poor’s | Standard and Poor’s Ratings Services, a nationally recognized statistical rating organization designated by the SEC | ||||
STRs
|
Sales-to-retailers
|
||||
STWs
|
Sales-to-wholesalers
|
||||
2017 Tax Act |
U.S. Tax Cuts and Jobs Act
|
||||
U.K. | United Kingdom | ||||
U.S.
|
United States | ||||
U.S. GAAP | Accounting principles generally accepted in the U.S. | ||||
USD or $ | U.S. dollar | ||||
VIEs | Variable interest entities |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||
Sales | $ | 3,378.4 | $ | 3,498.0 | $ | 8,946.0 | $ | 9,918.1 | |||||||||||||||
Excise taxes | (624.9) | (656.4) | (1,586.3) | (1,824.9) | |||||||||||||||||||
Net sales | 2,753.5 | 2,841.6 | 7,359.7 | 8,093.2 | |||||||||||||||||||
Cost of goods sold | (1,551.0) | (1,685.4) | (4,486.6) | (4,858.2) | |||||||||||||||||||
Gross profit | 1,202.5 | 1,156.2 | 2,873.1 | 3,235.0 | |||||||||||||||||||
Marketing, general and administrative expenses | (634.5) | (690.2) | (1,788.7) | (2,115.1) | |||||||||||||||||||
Special items, net | (59.7) | (703.3) | (210.6) | (666.4) | |||||||||||||||||||
Operating income (loss) | 508.3 | (237.3) | 873.8 | 453.5 | |||||||||||||||||||
Interest income (expense), net | (67.9) | (65.6) | (206.5) | (204.5) | |||||||||||||||||||
Other pension and postretirement benefits (costs), net | 7.6 | 8.0 | 22.7 | 25.0 | |||||||||||||||||||
Other income (expense), net | 2.4 | (13.7) | 3.4 | (0.7) | |||||||||||||||||||
Income (loss) before income taxes | 450.4 | (308.6) | 693.4 | 273.3 | |||||||||||||||||||
Income tax benefit (expense) | (104.0) | (90.7) | (265.2) | (193.3) | |||||||||||||||||||
Net income (loss) | 346.4 | (399.3) | 428.2 | 80.0 | |||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | (3.6) | (3.5) | (7.4) | (2.0) | |||||||||||||||||||
Net income (loss) attributable to Molson Coors Beverage Company | $ | 342.8 | $ | (402.8) | $ | 420.8 | $ | 78.0 | |||||||||||||||
Net income (loss) attributable to Molson Coors Beverage Company per share: | |||||||||||||||||||||||
Basic | $ | 1.58 | $ | (1.86) | $ | 1.94 | $ | 0.36 | |||||||||||||||
Diluted | $ | 1.58 | $ | (1.86) | $ | 1.94 | $ | 0.36 | |||||||||||||||
Weighted-average shares outstanding: | |||||||||||||||||||||||
Basic | 216.9 | 216.6 | 216.8 | 216.6 | |||||||||||||||||||
Dilutive effect of share-based awards | 0.1 | — | 0.2 | 0.3 | |||||||||||||||||||
Diluted | 217.0 | 216.6 | 217.0 | 216.9 | |||||||||||||||||||
Anti-dilutive securities excluded from the computation of diluted EPS | 2.3 | 1.6 | 2.3 | 1.3 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||
Net income (loss) including noncontrolling interests | $ | 346.4 | $ | (399.3) | $ | 428.2 | $ | 80.0 | |||||||||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||||||||||
Foreign currency translation adjustments | 149.8 | (144.8) | (104.0) | (31.2) | |||||||||||||||||||
Unrealized gain (loss) on derivative instruments | 14.5 | (55.8) | (114.1) | (123.8) | |||||||||||||||||||
Reclassification of derivative (gain) loss to income | 0.2 | 0.2 | (0.9) | — | |||||||||||||||||||
Amortization of net prior service (benefit) cost and net actuarial (gain) loss to income | (1.5) | (0.8) | (4.7) | (1.9) | |||||||||||||||||||
Ownership share of unconsolidated subsidiaries' other comprehensive income (loss) | 0.7 | 0.5 | 2.2 | 2.3 | |||||||||||||||||||
Total other comprehensive income (loss), net of tax | 163.7 | (200.7) | (221.5) | (154.6) | |||||||||||||||||||
Comprehensive income (loss) | 510.1 | (600.0) | 206.7 | (74.6) | |||||||||||||||||||
Comprehensive (income) loss attributable to noncontrolling interests | (5.1) | (2.5) | (7.1) | (0.9) | |||||||||||||||||||
Comprehensive income (loss) attributable to Molson Coors Beverage Company | $ | 505.0 | $ | (602.5) | $ | 199.6 | $ | (75.5) |
As of | |||||||||||
September 30, 2020 | December 31, 2019 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 731.3 | $ | 523.4 | |||||||
Accounts receivable, net | 694.2 | 714.8 | |||||||||
Other receivables, net | 123.1 | 105.5 | |||||||||
Inventories, net | 657.7 | 615.9 | |||||||||
Other current assets, net | 434.2 | 224.8 | |||||||||
Total current assets | 2,640.5 | 2,184.4 | |||||||||
Properties, net | 4,180.1 | 4,546.5 | |||||||||
Goodwill | 7,624.1 | 7,631.4 | |||||||||
Other intangibles, net | 13,410.4 | 13,656.0 | |||||||||
Other assets | 820.2 | 841.5 | |||||||||
Total assets | $ | 28,675.3 | $ | 28,859.8 | |||||||
Liabilities and equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable and other current liabilities | $ | 3,068.4 | $ | 2,767.3 | |||||||
Current portion of long-term debt and short-term borrowings | 1,242.1 | 928.2 | |||||||||
Total current liabilities | 4,310.5 | 3,695.5 | |||||||||
Long-term debt | 7,129.5 | 8,109.5 | |||||||||
Pension and postretirement benefits | 691.5 | 716.6 | |||||||||
Deferred tax liabilities | 2,276.0 | 2,258.6 | |||||||||
Other liabilities | 492.2 | 406.5 | |||||||||
Total liabilities | 14,899.7 | 15,186.7 | |||||||||
Molson Coors Beverage Company stockholders' equity | |||||||||||
Capital stock: | |||||||||||
Preferred stock, $0.01 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: 209.8 shares and 205.7 shares, respectively)
|
2.1 | 2.1 | |||||||||
Class A exchangeable shares, no par value (issued and outstanding: 2.7 shares and 2.7 shares, respectively)
|
102.3 | 102.5 | |||||||||
Class B exchangeable shares, no par value (issued and outstanding: 11.1 shares and 14.8 shares, respectively)
|
417.8 | 557.8 | |||||||||
Paid-in capital | 6,931.3 | 6,773.6 | |||||||||
Retained earnings | 7,914.0 | 7,617.0 | |||||||||
Accumulated other comprehensive income (loss) | (1,383.4) | (1,162.2) | |||||||||
Class B common stock held in treasury at cost (9.5 shares and 9.5 shares, respectively)
|
(471.4) | (471.4) | |||||||||
Total Molson Coors Beverage Company stockholders' equity | 13,512.7 | 13,419.4 | |||||||||
Noncontrolling interests | 262.9 | 253.7 | |||||||||
Total equity | 13,775.6 | 13,673.1 | |||||||||
Total liabilities and equity | $ | 28,675.3 | $ | 28,859.8 |
Nine Months Ended | |||||||||||
September 30, 2020 | September 30, 2019 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) including noncontrolling interests | $ | 428.2 | $ | 80.0 | |||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||
Depreciation and amortization | 714.9 | 641.4 | |||||||||
Amortization of debt issuance costs and discounts | 6.3 | 11.2 | |||||||||
Share-based compensation | 18.0 | 7.5 | |||||||||
(Gain) loss on sale or impairment of properties and other assets, net | 39.8 | 630.6 | |||||||||
Unrealized (gain) loss on foreign currency fluctuations and derivative instruments, net | (25.9) | 16.2 | |||||||||
Income tax (benefit) expense | 265.2 | 193.3 | |||||||||
Income tax (paid) received | (75.7) | (50.3) | |||||||||
Interest expense, excluding interest amortization | 202.5 | 207.0 | |||||||||
Interest paid | (236.1) | (249.5) | |||||||||
Change in current assets and liabilities and other | 156.0 | (199.2) | |||||||||
Net cash provided by (used in) operating activities | 1,493.2 | 1,288.2 | |||||||||
Cash flows from investing activities: | |||||||||||
Additions to properties | (456.4) | (457.3) | |||||||||
Proceeds from sales of properties and other assets | 4.6 | 101.0 | |||||||||
Other | 0.5 | 37.3 | |||||||||
Net cash provided by (used in) investing activities | (451.3) | (319.0) | |||||||||
Cash flows from financing activities: | |||||||||||
Exercise of stock options under equity compensation plans | 4.0 | 1.5 | |||||||||
Dividends paid | (125.3) | (300.9) | |||||||||
Payments on debt and borrowings | (913.5) | (1,575.9) | |||||||||
Proceeds on debt and borrowings | 1.5 | — | |||||||||
Net proceeds from (payments on) revolving credit facilities and commercial paper | 224.6 | 262.9 | |||||||||
Change in overdraft balances and other | (32.6) | (1.2) | |||||||||
Net cash provided by (used in) financing activities | (841.3) | (1,613.6) | |||||||||
Cash and cash equivalents: | |||||||||||
Net increase (decrease) in cash and cash equivalents | 200.6 | (644.4) | |||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | 7.3 | (3.3) | |||||||||
Balance at beginning of year | 523.4 | 1,057.9 | |||||||||
Balance at end of period | $ | 731.3 | $ | 410.2 |
Molson Coors Beverage Company Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated | Common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock | Exchangeable | other | held in | Non | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued | shares issued | Paid-in- | Retained | comprehensive | treasury | controlling | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | Class A | Class B | Class A | Class B | capital | earnings | income (loss) | Class B | interests | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of June 30, 2019 | $ | 14,145.0 | $ | — | $ | 2.1 | $ | 103.0 | $ | 557.9 | $ | 6,783.3 | $ | 8,103.1 | $ | (1,178.6) | $ | (471.4) | $ | 245.6 | |||||||||||||||||||||||||||||||||||||||
Exchange of shares | — | — | — | (0.5) | (0.1) | 0.6 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Amortization of share-based compensation | (11.0) | — | — | — | — | (11.0) | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Purchase of noncontrolling interest | (0.1) | — | — | — | — | — | — | — | — | (0.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Deconsolidation of VIE | (1.5) | — | — | — | — | — | — | — | — | (1.5) | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) including noncontrolling interests | (399.3) | — | — | — | — | — | (402.8) | — | — | 3.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | (200.7) | — | — | — | — | — | — | (199.7) | — | (1.0) | |||||||||||||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interests | 3.9 | — | — | — | — | — | — | — | — | 3.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Distributions and dividends to noncontrolling interests | (6.3) | — | — | — | — | — | — | — | — | (6.3) | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared and paid - $0.57 per share
|
(123.5) | — | — | — | — | — | (123.5) | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
As of September 30, 2019 | $ | 13,406.5 | $ | — | $ | 2.1 | $ | 102.5 | $ | 557.8 | $ | 6,772.9 | $ | 7,576.8 | $ | (1,378.3) | $ | (471.4) | $ | 244.1 |
Molson Coors Beverage Company Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated | Common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock | Exchangeable | other | held in | Non | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued | shares issued | Paid-in- | Retained | comprehensive | treasury | controlling | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | Class A | Class B | Class A | Class B | capital | earnings | income (loss) | Class B | interests | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of June 30, 2020 | $ | 13,268.0 | $ | — | $ | 2.1 | $ | 102.5 | $ | 557.8 | $ | 6,786.3 | $ | 7,571.2 | $ | (1,545.6) | $ | (471.4) | $ | 265.1 | |||||||||||||||||||||||||||||||||||||||
Exchange of shares | — | — | — | (0.2) | (140.0) | 140.2 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Shares issued under equity compensation plan | (1.4) | — | — | — | — | (1.4) | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Amortization of share-based compensation | 6.2 | — | — | — | — | 6.2 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) including noncontrolling interests | 346.4 | — | — | — | — | — | 342.8 | — | — | 3.6 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | 163.7 | — | — | — | — | — | — | 162.2 | — | 1.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
Distributions and dividends to noncontrolling interests | (7.3) | — | — | — | — | — | — | — | — | (7.3) | |||||||||||||||||||||||||||||||||||||||||||||||||
As of September 30, 2020 | $ | 13,775.6 | $ | — | $ | 2.1 | $ | 102.3 | $ | 417.8 | $ | 6,931.3 | $ | 7,914.0 | $ | (1,383.4) | $ | (471.4) | $ | 262.9 |
Molson Coors Beverage Company Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated | Common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock | Exchangeable | other | held in | Non | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued | shares issued | Paid-in- | Retained | comprehensive | treasury | controlling | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | Class A | Class B | Class A | Class B | capital | earnings | income (loss) | Class B | interests | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2018 | $ | 13,735.8 | $ | — | $ | 2.0 | $ | 103.2 | $ | 557.6 | $ | 6,773.1 | $ | 7,692.9 | $ | (1,150.0) | $ | (471.4) | $ | 228.4 | |||||||||||||||||||||||||||||||||||||||
Exchange of shares | — | — | — | (0.7) | 0.2 | 0.5 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Shares issued under equity compensation plan | (7.9) | — | 0.1 | — | — | (8.0) | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Amortization of share-based compensation | 7.3 | — | — | — | — | 7.3 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Acquisition of business and purchase of noncontrolling interest | 0.6 | — | — | — | — | — | — | — | — | 0.6 | |||||||||||||||||||||||||||||||||||||||||||||||||
Deconsolidation of VIE | (1.5) | — | — | — | — | — | — | — | — | (1.5) | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) including noncontrolling interests | 80.0 | — | — | — | — | — | 78.0 | — | — | 2.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | (154.6) | — | — | — | — | — | — | (153.5) | — | (1.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Adoption of lease accounting standard | 32.0 | — | — | — | — | — | 32.0 | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification of stranded tax effects | — | — | — | — | — | — | 74.8 | (74.8) | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interests | 25.4 | — | — | — | — | — | — | — | — | 25.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
Distributions and dividends to noncontrolling interests | (9.7) | — | — | — | — | — | — | — | — | (9.7) | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared and paid - $1.39 per share
|
(300.9) | — | — | — | — | — | (300.9) | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
As of September 30, 2019 | $ | 13,406.5 | $ | — | $ | 2.1 | $ | 102.5 | $ | 557.8 | $ | 6,772.9 | $ | 7,576.8 | $ | (1,378.3) | $ | (471.4) | $ | 244.1 |
Molson Coors Beverage Company Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated | Common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock | Exchangeable | other | held in | Non | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued | shares issued | Paid-in- | Retained | comprehensive | treasury | controlling | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | Class A | Class B | Class A | Class B | capital | earnings | income (loss) | Class B | interests | ||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2019 | $ | 13,673.1 | $ | — | $ | 2.1 | $ | 102.5 | $ | 557.8 | $ | 6,773.6 | $ | 7,617.0 | $ | (1,162.2) | $ | (471.4) | $ | 253.7 | |||||||||||||||||||||||||||||||||||||||
Exchange of shares | — | — | — | (0.2) | (140.0) | 140.2 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Shares issued under equity compensation plan | (0.5) | — | — | — | — | (0.5) | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Amortization of share-based compensation | 18.0 | — | — | — | — | 18.0 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Purchase of noncontrolling interest | (0.1) | — | — | — | — | — | — | — | — | (0.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) including noncontrolling interests | 428.2 | — | — | — | — | — | 420.8 | — | — | 7.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | (221.5) | — | — | — | — | — | — | (221.2) | — | (0.3) | |||||||||||||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interests | 14.0 | — | — | — | — | — | — | — | — | 14.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
Distributions and dividends to noncontrolling interests | (11.8) | — | — | — | — | — | — | — | — | (11.8) | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared - $0.57 per share
|
(123.8) | — | — | — | — | — | (123.8) | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
As of September 30, 2020 | $ | 13,775.6 | $ | — | $ | 2.1 | $ | 102.3 | $ | 417.8 | $ | 6,931.3 | $ | 7,914.0 | $ | (1,383.4) | $ | (471.4) | $ | 262.9 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||
(In millions) | |||||||||||||||||||||||
North America | $ | 2,252.3 | $ | 2,274.3 | $ | 6,242.2 | $ | 6,607.5 | |||||||||||||||
Europe | 504.1 | 574.0 | 1,128.8 | 1,503.8 | |||||||||||||||||||
Inter-segment net sales eliminations | (2.9) | (6.7) | (11.3) | (18.1) | |||||||||||||||||||
Consolidated net sales | $ | 2,753.5 | $ | 2,841.6 | $ | 7,359.7 | $ | 8,093.2 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||
(In millions) | |||||||||||||||||||||||
North America(1)
|
$ | 400.8 | $ | (287.4) | $ | 888.5 | $ | 407.0 | |||||||||||||||
Europe(2)
|
40.9 | 52.9 | (46.9) | 57.9 | |||||||||||||||||||
Unallocated(3)
|
8.7 | (74.1) | (148.2) | (191.6) | |||||||||||||||||||
Consolidated income (loss) before income taxes | $ | 450.4 | $ | (308.6) | $ | 693.4 | $ | 273.3 |
As of | |||||||||||
September 30, 2020 | December 31, 2019 | ||||||||||
(In millions) | |||||||||||
North America | $ | 23,118.6 | $ | 23,360.2 | |||||||
Europe | 5,556.7 | 5,499.6 | |||||||||
Consolidated total assets | $ | 28,675.3 | $ | 28,859.8 |
As of | |||||||||||||||||||||||
September 30, 2020 | December 31, 2019 | ||||||||||||||||||||||
Total Assets | Total Liabilities | Total Assets | Total Liabilities | ||||||||||||||||||||
(In millions) | |||||||||||||||||||||||
RMMC/RMBC | $ | 220.6 | $ | 17.5 | $ | 207.4 | $ | 17.9 | |||||||||||||||
Other | $ | 86.2 | $ | 16.0 | $ | 65.3 | $ | 20.8 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Employee-related charges | |||||||||||||||||||||||
Restructuring | $ | 8.9 | $ | 4.4 | $ | 61.8 | $ | 10.7 | |||||||||||||||
Impairments or asset abandonment charges | |||||||||||||||||||||||
North America - Asset abandonment(1)
|
20.6 | 3.8 | 110.5 | 20.7 | |||||||||||||||||||
North America - Impairment losses(2)
|
— | 669.6 | 7.6 | 669.6 | |||||||||||||||||||
Europe - Asset abandonment
|
0.1 | 0.3 | 0.6 | 0.9 | |||||||||||||||||||
Europe - Impairment losses(3)
|
30.0 | 12.2 | 30.0 | 12.2 | |||||||||||||||||||
Termination fees and other (gains) losses | |||||||||||||||||||||||
North America(4)
|
0.1 | — | 0.1 | (60.8) | |||||||||||||||||||
Europe(5)
|
— | 13.0 | — | 13.1 | |||||||||||||||||||
Total Special items, net | $ | 59.7 | $ | 703.3 | $ | 210.6 | $ | 666.4 |
North America | Europe | Total | |||||||||||||||
(In millions) | |||||||||||||||||
As of December 31, 2019 | $ | 42.6 | $ | 4.5 | $ | 47.1 | |||||||||||
Charges incurred | 58.3 | 8.3 | 66.6 | ||||||||||||||
Payments made | (60.6) | (10.2) | (70.8) | ||||||||||||||
Changes in estimates | (4.0) | (0.8) | (4.8) | ||||||||||||||
Foreign currency and other adjustments | (0.3) | — | (0.3) | ||||||||||||||
As of September 30, 2020 | $ | 36.0 | $ | 1.8 | $ | 37.8 |
North America | Europe | Total | |||||||||||||||
(In millions) | |||||||||||||||||
As of December 31, 2018 | $ | 24.5 | $ | 1.1 | $ | 25.6 | |||||||||||
Charges incurred and changes in estimates | 5.8 | 4.9 | 10.7 | ||||||||||||||
Payments made | (22.9) | (3.4) | (26.3) | ||||||||||||||
Foreign currency and other adjustments | 0.1 | (0.1) | — | ||||||||||||||
As of September 30, 2019 | $ | 7.5 | $ | 2.5 | $ | 10.0 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||
Effective tax rate | 23 | % | (29) | % | 38 | % | 71 | % |
North America | Europe | Consolidated | |||||||||||||||
Changes in Goodwill: | (In millions) | ||||||||||||||||
Balance as of December 31, 2019 | $ | 6,146.6 | $ | 1,484.8 | $ | 7,631.4 | |||||||||||
Foreign currency translation | (5.4) | (1.9) | (7.3) | ||||||||||||||
Balance as of September 30, 2020 | $ | 6,141.2 | $ | 1,482.9 | $ | 7,624.1 |
Useful life | Gross |
Accumulated
amortization |
Net | ||||||||||||||||||||
(Years) | (In millions) | ||||||||||||||||||||||
Intangible assets subject to amortization: | |||||||||||||||||||||||
Brands |
10 - 50
|
$ | 5,011.2 | $ | (1,009.3) | $ | 4,001.9 | ||||||||||||||||
License agreements and distribution rights |
15 - 20
|
201.8 | (94.1) | 107.7 | |||||||||||||||||||
Other
|
3 - 40
|
124.4 | (49.6) | 74.8 | |||||||||||||||||||
Intangible assets not subject to amortization: | |||||||||||||||||||||||
Brands | Indefinite | 8,158.9 | — | 8,158.9 | |||||||||||||||||||
Distribution networks | Indefinite | 759.5 | — | 759.5 | |||||||||||||||||||
Other | Indefinite | 307.6 | — | 307.6 | |||||||||||||||||||
Total | $ | 14,563.4 | $ | (1,153.0) | $ | 13,410.4 |
Useful life | Gross |
Accumulated
amortization |
Net | ||||||||||||||||||||
(Years) | (In millions) | ||||||||||||||||||||||
Intangible assets subject to amortization: | |||||||||||||||||||||||
Brands |
10 - 50
|
$ | 5,036.3 | $ | (865.1) | $ | 4,171.2 | ||||||||||||||||
License agreements and distribution rights |
15 - 20
|
202.0 | (90.6) | 111.4 | |||||||||||||||||||
Other
|
3 - 40
|
124.0 | (39.4) | 84.6 | |||||||||||||||||||
Intangible assets not subject to amortization: | |||||||||||||||||||||||
Brands | Indefinite | 8,172.4 | — | 8,172.4 | |||||||||||||||||||
Distribution networks | Indefinite | 778.8 | — | 778.8 | |||||||||||||||||||
Other | Indefinite | 337.6 | — | 337.6 | |||||||||||||||||||
Total | $ | 14,651.1 | $ | (995.1) | $ | 13,656.0 |
Fiscal year | Amount | |||||||
(In millions) | ||||||||
2020 - remaining | $ | 54.0 | ||||||
2021 | $ | 215.3 | ||||||
2022 | $ | 209.9 | ||||||
2023 | $ | 208.8 | ||||||
2024 | $ | 208.8 |
As of | |||||||||||
September 30, 2020 | December 31, 2019 | ||||||||||
(In millions) | |||||||||||
Long-term debt: | |||||||||||
CAD 500 million 2.75% notes due September 2020(1)
|
$ | — | $ | 384.9 | |||||||
CAD 500 million 2.84% notes due July 2023
|
375.4 | 384.9 | |||||||||
CAD 500 million 3.44% notes due July 2026
|
375.4 | 384.9 | |||||||||
$500 million 2.25% notes due March 2020(2)(3)
|
— | 499.8 | |||||||||
$1.0 billion 2.1% notes due July 2021(3)
|
1,000.0 | 1,000.0 | |||||||||
$500 million 3.5% notes due May 2022(2)
|
504.4 | 506.5 | |||||||||
$2.0 billion 3.0% notes due July 2026
|
2,000.0 | 2,000.0 | |||||||||
$1.1 billion 5.0% notes due May 2042
|
1,100.0 | 1,100.0 | |||||||||
$1.8 billion 4.2% notes due July 2046
|
1,800.0 | 1,800.0 | |||||||||
EUR 800 million 1.25% notes due July 2024
|
937.7 | 897.0 | |||||||||
Finance leases and other | 97.6 | 129.5 | |||||||||
Less: unamortized debt discounts and debt issuance costs | (51.6) | (56.7) | |||||||||
Total long-term debt (including current portion) | 8,138.9 | 9,030.8 | |||||||||
Less: current portion of long-term debt | (1,009.4) | (921.3) | |||||||||
Total long-term debt | $ | 7,129.5 | $ | 8,109.5 | |||||||
Short-term borrowings: | |||||||||||
Commercial paper programs(4)(5)
|
$ | 224.9 | $ | — | |||||||
Other short-term borrowings(6)
|
7.8 | 6.9 | |||||||||
Current portion of long-term debt | 1,009.4 | 921.3 | |||||||||
Current portion of long-term debt and short-term borrowings | $ | 1,242.1 | $ | 928.2 |
As of | |||||||||||
September 30, 2020 | December 31, 2019 | ||||||||||
(In millions) | |||||||||||
Finished goods | $ | 267.0 | $ | 236.7 | |||||||
Work in process | 72.2 | 84.0 | |||||||||
Raw materials | 238.0 | 227.1 | |||||||||
Packaging materials | 80.5 | 68.1 | |||||||||
Inventories, net | $ | 657.7 | $ | 615.9 |
MCBC stockholders' equity | |||||||||||||||||||||||||||||
Foreign
currency translation adjustments |
Gain (loss) on
derivative instruments |
Pension and
postretirement benefit adjustments |
Equity method
investments |
Accumulated
other comprehensive income (loss) |
|||||||||||||||||||||||||
(In millions) | |||||||||||||||||||||||||||||
As of December 31, 2019 | $ | (652.5) | $ | (87.8) | $ | (351.0) | $ | (70.9) | $ | (1,162.2) | |||||||||||||||||||
Foreign currency translation adjustments | (56.6) | — | — | — | (56.6) | ||||||||||||||||||||||||
Gain (loss) on net investment hedges | (54.5) | — | — | — | (54.5) | ||||||||||||||||||||||||
Unrealized gain (loss) on derivative instruments | — | (151.5) | — | — | (151.5) | ||||||||||||||||||||||||
Reclassification of derivative (gain) loss to income | — | (1.2) | — | — | (1.2) | ||||||||||||||||||||||||
Amortization of net prior service (benefit) cost and net actuarial (gain) loss to income | — | — | (6.2) | — | (6.2) | ||||||||||||||||||||||||
Ownership share of unconsolidated subsidiaries' other comprehensive income (loss) | — | — | — | 3.0 | 3.0 | ||||||||||||||||||||||||
Tax benefit (expense) | 7.4 | 37.7 | 1.5 | (0.8) | 45.8 | ||||||||||||||||||||||||
As of September 30, 2020 | $ | (756.2) | $ | (202.8) | $ | (355.7) | $ | (68.7) | $ | (1,383.4) |
Fair value measurements as of September 30, 2020 | |||||||||||||||||||||||
As of September 30, 2020 |
Quoted prices in
active markets (Level 1) |
Significant other
observable inputs (Level 2) |
Significant
unobservable inputs (Level 3) |
||||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Cross currency swaps | $ | (7.0) | $ | — | $ | (7.0) | $ | — | |||||||||||||||
Interest rate swaps | (267.4) | — | (267.4) | — | |||||||||||||||||||
Foreign currency forwards | 3.0 | — | 3.0 | — | |||||||||||||||||||
Commodity swaps | (17.6) | — | (17.6) | — | |||||||||||||||||||
Warrants | 0.5 | — | 0.5 | — | |||||||||||||||||||
Total | $ | (288.5) | $ | — | $ | (288.5) | $ | — |
Fair value measurements as of December 31, 2019 | |||||||||||||||||||||||
As of December 31, 2019 |
Quoted prices in
active markets (Level 1) |
Significant other
observable inputs (Level 2) |
Significant
unobservable inputs (Level 3) |
||||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Cross currency swaps | $ | 10.0 | $ | — | $ | 10.0 | $ | — | |||||||||||||||
Interest rate swaps | (111.5) | — | (111.5) | — | |||||||||||||||||||
Foreign currency forwards | 2.1 | — | 2.1 | — | |||||||||||||||||||
Commodity swaps and options | (41.2) | — | (41.2) | — | |||||||||||||||||||
Warrants | 2.7 | — | 2.7 | — | |||||||||||||||||||
Total | $ | (137.9) | $ | — | $ | (137.9) | $ | — |
Line item in the balance sheet in which the hedged item is included
|
Carrying amount of the hedged assets/liabilities |
Cumulative amount of fair value hedging adjustment(s) in the hedged assets/liabilities(1)
Increase/(Decrease)
|
||||||||||||||||||||||||
As of September 30, 2020 | As of December 31, 2019 | As of September 30, 2020 | As of December 31, 2019 | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
Current portion of long-term debt and short-term borrowings | $ | — | $ | — | $ | — | $ | (0.2) | ||||||||||||||||||
Long-term debt | $ | — | $ | — | $ | 4.4 | $ | 6.5 |
Three Months Ended September 30, 2020 | ||||||||||||||||||||
Derivatives in cash flow hedge relationships |
Amount of gain (loss) recognized
in OCI on derivative |
Location of gain (loss)
reclassified from AOCI into income |
Amount of gain
(loss) recognized from AOCI on derivative |
|||||||||||||||||
Forward starting interest rate swaps | $ | 23.9 | Interest income (expense), net | $ | (0.8) | |||||||||||||||
Foreign currency forwards | (4.4) | Cost of goods sold | 0.9 | |||||||||||||||||
Other income (expense), net | (0.3) | |||||||||||||||||||
Total | $ | 19.5 | $ | (0.2) |
Three Months Ended September 30, 2020 | ||||||||||||||||||||||||||||||||
Derivatives in net investment hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) |
Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing)(1)
|
|||||||||||||||||||||||||||
Cross currency swaps | $ | (19.0) | Interest income (expense), net | $ | — | Interest income (expense), net | $ | 2.8 | ||||||||||||||||||||||||
Total | $ | (19.0) | $ | — | $ | 2.8 |
Three Months Ended September 30, 2020 | ||||||||||||||||||||||||||||||||
Non-derivative financial instruments in net investment hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | |||||||||||||||||||||||||||
EUR 800 million notes due 2024
|
$ | (39.0) | Other income (expense), net | $ | — | Other income (expense), net | $ | — | ||||||||||||||||||||||||
Total | $ | (39.0) | $ | — | $ | — |
Three Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||
Derivatives in cash flow hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | |||||||||||||||||||||||||||||
Forward starting interest rate swaps | $ | (77.8) | Interest income (expense), net | $ | (0.7) | |||||||||||||||||||||||||||
Foreign currency forwards | 3.6 | Cost of goods sold | 0.5 | |||||||||||||||||||||||||||||
Other income (expense), net | (0.1) | |||||||||||||||||||||||||||||||
Total | $ | (74.2) | $ | (0.3) |
Three Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||
Derivatives in net investment hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) |
Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing)(1)
|
|||||||||||||||||||||||||||
Cross currency swaps | $ | 37.6 | Interest income (expense), net | $ | — | Interest income (expense), net | $ | 6.6 | ||||||||||||||||||||||||
Total | $ | 37.6 | $ | — | $ | 6.6 |
Three Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||
Non-derivative financial instruments in net investment hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | |||||||||||||||||||||||||||
EUR 800 million notes due 2024
|
$ | 37.9 | Other income (expense), net | $ | — | Other income (expense), net | $ | — | ||||||||||||||||||||||||
Total | $ | 37.9 | $ | — | $ | — |
Nine Months Ended September 30, 2020 | ||||||||||||||||||||
Derivatives in cash flow hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | |||||||||||||||||
Forward starting interest rate swaps | $ | (155.9) | Interest income (expense), net | $ | (2.2) | |||||||||||||||
Foreign currency forwards | 4.4 | Cost of goods sold | 4.5 | |||||||||||||||||
Other income (expense), net | (1.1) | |||||||||||||||||||
Total | $ | (151.5) | $ | 1.2 |
Nine Months Ended September 30, 2020 | ||||||||||||||||||||||||||||||||
Derivatives in net investment hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) |
Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing)(1)
|
|||||||||||||||||||||||||||
Cross currency swaps | $ | (13.8) | Interest income (expense), net | $ | — | Interest income (expense), net | $ | 11.3 | ||||||||||||||||||||||||
Total | $ | (13.8) | $ | — | $ | 11.3 |
Nine Months Ended September 30, 2020 | ||||||||||||||||||||||||||||||||
Non-derivative financial instruments in net investment hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | |||||||||||||||||||||||||||
EUR 800 million notes due 2024
|
$ | (40.7) | Other income (expense), net | $ | — | Other income (expense), net | $ | — | ||||||||||||||||||||||||
Total | $ | (40.7) | $ | — | $ | — |
Nine Months Ended September 30, 2019 | ||||||||||||||||||||
Derivatives in cash flow hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | |||||||||||||||||
Forward starting interest rate swaps | $ | (156.5) | Interest income (expense), net | $ | (2.2) | |||||||||||||||
Foreign currency forwards | (7.9) | Cost of goods sold | 2.8 | |||||||||||||||||
Other income (expense), net | (0.6) | |||||||||||||||||||
Total | $ | (164.4) | $ | — |
Nine Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||
Derivatives in net investment hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) |
Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing)(1)
|
|||||||||||||||||||||||||||
Cross currency swaps | $ | 44.2 | Interest income (expense), net | $ | — | Interest income (expense), net | $ | 17.0 | ||||||||||||||||||||||||
Total | $ | 44.2 | $ | — | $ | 17.0 |
Nine Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||
Non-derivative financial instruments in net investment hedge relationships | Amount of gain (loss) recognized in OCI on derivative | Location of gain (loss) reclassified from AOCI into income | Amount of gain (loss) recognized from AOCI on derivative | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | |||||||||||||||||||||||||||
EUR 800 million notes due 2024
|
$ | 45.5 | Other income (expense), net | $ | — | Other income (expense), net | $ | — | ||||||||||||||||||||||||
EUR 500 million notes due 2019
|
10.1 | Other income (expense), net | — | Other income (expense), net | — | |||||||||||||||||||||||||||
Total | $ | 55.6 | $ | — | $ | — |
Three Months Ended September 30, 2020 | ||||||||||||||||||||
Location and amount of gain (loss) recognized in income on fair value and cash flow hedging relationships(1)
|
||||||||||||||||||||
Cost of goods sold | Other income (expense), net | Interest income (expense), net | ||||||||||||||||||
Total amount of income and expense line items presented in the unaudited condensed consolidated statement of operations in which the effects of fair value or cash flow hedges are recorded | $ | (1,551.0) | $ | 2.4 | $ | (67.9) | ||||||||||||||
Gain (loss) on cash flow hedging relationships: | ||||||||||||||||||||
Forward starting interest rate swaps | ||||||||||||||||||||
Amount of gain (loss) reclassified from AOCI into income | — | — | (0.8) | |||||||||||||||||
Foreign currency forwards | ||||||||||||||||||||
Amount of gain (loss) reclassified from AOCI into income | 0.9 | (0.3) | — | |||||||||||||||||
Three Months Ended September 30, 2019 | ||||||||||||||||||||
Location and amount of gain (loss) recognized in income on fair value and cash flow hedging relationships(1)
|
||||||||||||||||||||
Cost of goods sold | Other income (expense), net | Interest income (expense), net | ||||||||||||||||||
Total amount of income and expense line items presented in the unaudited condensed consolidated statement of operations in which the effects of fair value or cash flow hedges are recorded | $ | (1,685.4) | $ | (13.7) | $ | (65.6) | ||||||||||||||
Gain (loss) on cash flow hedging relationships: | ||||||||||||||||||||
Forward starting interest rate swaps | ||||||||||||||||||||
Amount of gain (loss) reclassified from AOCI into income | — | — | (0.7) | |||||||||||||||||
Foreign currency forwards | ||||||||||||||||||||
Amount of gain (loss) reclassified from AOCI into income | 0.5 | (0.1) | — |
Nine Months Ended September 30, 2020 | ||||||||||||||||||||
Location and amount of gain (loss) recognized in income on fair value and cash flow hedging relationships(1)
|
||||||||||||||||||||
Cost of goods sold | Other income (expense), net | Interest income (expense), net | ||||||||||||||||||
Total amount of income and expense line items presented in the unaudited condensed consolidated statement of operations in which the effects of fair value or cash flow hedges are recorded | $ | (4,486.6) | $ | 3.4 | $ | (206.5) | ||||||||||||||
Gain (loss) on cash flow hedging relationships: | ||||||||||||||||||||
Forward starting interest rate swaps | ||||||||||||||||||||
Amount of gain (loss) reclassified from AOCI into income
|
— | — | (2.2) | |||||||||||||||||
Foreign currency forwards | ||||||||||||||||||||
Amount of gain (loss) reclassified from AOCI into income | 4.5 | (1.1) | — | |||||||||||||||||
Nine Months Ended September 30, 2019 | ||||||||||||||||||||
Location and amount of gain (loss) recognized in income on fair value and cash flow hedging relationships(1)
|
||||||||||||||||||||
Cost of goods sold | Other income (expense), net | Interest income (expense), net | ||||||||||||||||||
Total amount of income and expense line items presented in the unaudited condensed consolidated statement of operations in which the effects of fair value or cash flow hedges are recorded | $ | (4,858.2) | $ | (0.7) | $ | (204.5) | ||||||||||||||
Gain (loss) on cash flow hedging relationships: | ||||||||||||||||||||
Forward starting interest rate swaps | ||||||||||||||||||||
Amount of gain (loss) reclassified from AOCI into income
|
— | — | (2.2) | |||||||||||||||||
Foreign currency forwards | ||||||||||||||||||||
Amount of gain (loss) reclassified from AOCI into income | 2.8 | (0.6) | — | |||||||||||||||||
Three Months Ended September 30, 2020 | ||||||||||||||
Derivatives not in hedging relationships |
Location of gain (loss) recognized in
income on derivative |
Amount of gain (loss) recognized in
income on derivative |
||||||||||||
Commodity swaps | Cost of goods sold | $ | 41.4 | |||||||||||
Warrants | Other income (expense), net | (0.7) | ||||||||||||
Total | $ | 40.7 |
Three Months Ended September 30, 2019 | ||||||||||||||
Derivatives not in hedging relationships |
Location of gain (loss) recognized in
income on derivative |
Amount of gain (loss) recognized in
income on derivative |
||||||||||||
Commodity swaps | Cost of goods sold | $ | (25.3) | |||||||||||
Warrants | Other income (expense), net | (11.4) | ||||||||||||
Total | $ | (36.7) |
Nine Months Ended September 30, 2020 | ||||||||||||||
Derivatives not in hedging relationships |
Location of gain (loss) recognized in
income on derivative |
Amount of gain (loss) recognized in
income on derivative |
||||||||||||
Commodity swaps | Cost of goods sold | $ | (46.5) | |||||||||||
Warrants | Other income (expense), net | (2.1) | ||||||||||||
Total | $ | (48.6) |
Nine Months Ended September 30, 2019 | ||||||||||||||
Derivatives not in hedging relationships |
Location of gain (loss) recognized in
income on derivative |
Amount of gain (loss) recognized in
income on derivative |
||||||||||||
Commodity swaps | Cost of goods sold | $ | (29.8) | |||||||||||
Warrants | Other income (expense), net | (3.5) | ||||||||||||
Total | $ | (33.3) |
As of | ||||||||||||||
September 30, 2020 | December 31, 2019 | |||||||||||||
Balance Sheet Classification | (In millions) | |||||||||||||
Operating Leases | ||||||||||||||
Operating lease right-of-use assets | Other assets | $ | 137.6 | $ | 154.5 | |||||||||
Current operating lease liabilities | Accounts payable and other current liabilities | $ | 47.1 | $ | 46.6 | |||||||||
Non-current operating lease liabilities | Other liabilities | 104.7 | 119.5 | |||||||||||
Total operating lease liabilities | $ | 151.8 | $ | 166.1 | ||||||||||
Finance Leases | ||||||||||||||
Finance lease right-of-use assets | Properties, net | $ | 62.1 | $ | 73.0 | |||||||||
Current finance lease liabilities | Current portion of long-term debt and short-term borrowings | $ | 7.7 | $ | 34.5 | |||||||||
Non-current finance lease liabilities | Long-term debt | 57.1 | 60.0 | |||||||||||
Total finance lease liabilities | $ | 64.8 | $ | 94.5 |
Nine Months Ended | |||||||||||
September 30, 2020 | September 30, 2019 | ||||||||||
(In millions) | |||||||||||
Cash paid for amounts included in the measurements of lease liabilities: | |||||||||||
Operating cash flows from operating leases | $ | 39.5 | $ | 39.6 | |||||||
Operating cash flows from finance leases | $ | 6.7 | $ | 2.7 | |||||||
Financing cash flows from finance leases | $ | 29.4 | $ | 1.8 | |||||||
Supplemental non-cash information on right-of-use assets obtained in exchange for new lease liabilities: | |||||||||||
Operating leases | $ | 18.2 | $ | 36.4 | |||||||
Finance leases | $ | 4.0 | $ | 2.1 |
Three Months Ended | |||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||
Parent
Issuer |
Subsidiary
Guarantors |
Subsidiary
Non Guarantors |
Eliminations | Consolidated | |||||||||||||||||||||||||
Sales | $ | 4.4 | $ | 2,588.2 | $ | 929.3 | $ | (143.5) | $ | 3,378.4 | |||||||||||||||||||
Excise taxes | — | (354.1) | (270.8) | — | (624.9) | ||||||||||||||||||||||||
Net sales | 4.4 | 2,234.1 | 658.5 | (143.5) | 2,753.5 | ||||||||||||||||||||||||
Cost of goods sold | (0.5) | (1,241.4) | (446.1) | 137.0 | (1,551.0) | ||||||||||||||||||||||||
Gross profit | 3.9 | 992.7 | 212.4 | (6.5) | 1,202.5 | ||||||||||||||||||||||||
Marketing, general and administrative expenses
|
(22.2) | (479.2) | (139.6) | 6.5 | (634.5) | ||||||||||||||||||||||||
Special items, net | (1.4) | (27.8) | (30.5) | — | (59.7) | ||||||||||||||||||||||||
Equity income (loss) in subsidiaries | 400.2 | (6.7) | 52.3 | (445.8) | — | ||||||||||||||||||||||||
Operating income (loss) | 380.5 | 479.0 | 94.6 | (445.8) | 508.3 | ||||||||||||||||||||||||
Interest income (expense), net | (59.3) | 23.2 | (31.8) | — | (67.9) | ||||||||||||||||||||||||
Other pension and postretirement benefits (costs), net | (0.1) | 5.1 | 2.6 | — | 7.6 | ||||||||||||||||||||||||
Other income (expense), net | 0.6 | 1.9 | (0.1) | — | 2.4 | ||||||||||||||||||||||||
Income (loss) before income taxes
|
321.7 | 509.2 | 65.3 | (445.8) | 450.4 | ||||||||||||||||||||||||
Income tax benefit (expense) | 21.1 | (109.1) | (16.0) | — | (104.0) | ||||||||||||||||||||||||
Net income (loss)
|
342.8 | 400.1 | 49.3 | (445.8) | 346.4 | ||||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | — | — | (3.6) | — | (3.6) | ||||||||||||||||||||||||
Net income (loss) attributable to MCBC
|
$ | 342.8 | $ | 400.1 | $ | 45.7 | $ | (445.8) | $ | 342.8 | |||||||||||||||||||
Comprehensive income (loss) attributable to MCBC | $ | 505.0 | $ | 581.2 | $ | 252.9 | $ | (834.1) | $ | 505.0 |
Three Months Ended | |||||||||||||||||||||||||||||
September 30, 2019 | |||||||||||||||||||||||||||||
Parent
Issuer |
Subsidiary
Guarantors |
Subsidiary
Non Guarantors |
Eliminations | Consolidated | |||||||||||||||||||||||||
Sales | $ | 31.5 | $ | 2,631.6 | $ | 1,004.3 | $ | (169.4) | $ | 3,498.0 | |||||||||||||||||||
Excise taxes | — | (367.6) | (288.8) | — | (656.4) | ||||||||||||||||||||||||
Net sales | 31.5 | 2,264.0 | 715.5 | (169.4) | 2,841.6 | ||||||||||||||||||||||||
Cost of goods sold | (2.0) | (1,330.5) | (477.5) | 124.6 | (1,685.4) | ||||||||||||||||||||||||
Gross profit | 29.5 | 933.5 | 238.0 | (44.8) | 1,156.2 | ||||||||||||||||||||||||
Marketing, general and administrative expenses
|
(45.0) | (528.6) | (161.4) | 44.8 | (690.2) | ||||||||||||||||||||||||
Special items, net | — | (324.9) | (378.4) | — | (703.3) | ||||||||||||||||||||||||
Equity income (loss) in subsidiaries | (398.3) | (320.3) | (265.3) | 983.9 | — | ||||||||||||||||||||||||
Operating income (loss) | (413.8) | (240.3) | (567.1) | 983.9 | (237.3) | ||||||||||||||||||||||||
Interest income (expense), net | (74.7) | 87.2 | (78.1) | — | (65.6) | ||||||||||||||||||||||||
Other pension and postretirement benefits (costs), net | — | 1.2 | 6.8 | — | 8.0 | ||||||||||||||||||||||||
Other income (expense), net | (0.4) | (59.7) | 46.4 | — | (13.7) | ||||||||||||||||||||||||
Income (loss) before income taxes
|
(488.9) | (211.6) | (592.0) | 983.9 | (308.6) | ||||||||||||||||||||||||
Income tax benefit (expense) | 86.1 | (185.4) | 8.6 | — | (90.7) | ||||||||||||||||||||||||
Net income (loss)
|
(402.8) | (397.0) | (583.4) | 983.9 | (399.3) | ||||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | — | — | (3.5) | — | (3.5) | ||||||||||||||||||||||||
Net income (loss) attributable to MCBC
|
$ | (402.8) | $ | (397.0) | $ | (586.9) | $ | 983.9 | $ | (402.8) | |||||||||||||||||||
Comprehensive income (loss) attributable to MCBC | $ | (602.5) | $ | (592.5) | $ | (696.9) | $ | 1,289.4 | $ | (602.5) |
Nine Months Ended | |||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||
Parent
Issuer |
Subsidiary
Guarantors |
Subsidiary
Non Guarantors |
Eliminations | Consolidated | |||||||||||||||||||||||||
Sales | $ | 10.1 | $ | 7,156.6 | $ | 2,174.3 | $ | (395.0) | $ | 8,946.0 | |||||||||||||||||||
Excise taxes | — | (964.1) | (622.2) | — | (1,586.3) | ||||||||||||||||||||||||
Net sales | 10.1 | 6,192.5 | 1,552.1 | (395.0) | 7,359.7 | ||||||||||||||||||||||||
Cost of goods sold | (1.4) | (3,696.9) | (1,165.4) | 377.1 | (4,486.6) | ||||||||||||||||||||||||
Gross profit | 8.7 | 2,495.6 | 386.7 | (17.9) | 2,873.1 | ||||||||||||||||||||||||
Marketing, general and administrative expenses
|
(85.3) | (1,304.5) | (416.8) | 17.9 | (1,788.7) | ||||||||||||||||||||||||
Special items, net | (16.8) | (154.9) | (38.9) | — | (210.6) | ||||||||||||||||||||||||
Equity income (loss) in subsidiaries | 641.3 | (240.0) | 48.6 | (449.9) | — | ||||||||||||||||||||||||
Operating income (loss) | 547.9 | 796.2 | (20.4) | (449.9) | 873.8 | ||||||||||||||||||||||||
Interest income (expense), net | (179.7) | 38.1 | (64.9) | — | (206.5) | ||||||||||||||||||||||||
Other pension and postretirement benefits (costs), net | (0.4) | 15.3 | 7.8 | — | 22.7 | ||||||||||||||||||||||||
Other income (expense), net | 0.3 | 1.8 | 1.3 | — | 3.4 | ||||||||||||||||||||||||
Income (loss) before income taxes
|
368.1 | 851.4 | (76.2) | (449.9) | 693.4 | ||||||||||||||||||||||||
Income tax benefit (expense) | 52.7 | (208.8) | (109.1) | — | (265.2) | ||||||||||||||||||||||||
Net income (loss)
|
420.8 | 642.6 | (185.3) | (449.9) | 428.2 | ||||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests
|
— | — | (7.4) | — | (7.4) | ||||||||||||||||||||||||
Net income (loss) attributable to MCBC
|
$ | 420.8 | $ | 642.6 | $ | (192.7) | $ | (449.9) | $ | 420.8 | |||||||||||||||||||
Comprehensive income (loss) attributable to MCBC
|
$ | 199.6 | $ | 583.0 | $ | (270.3) | $ | (312.7) | $ | 199.6 |
Nine Months Ended | |||||||||||||||||||||||||||||
September 30, 2019 | |||||||||||||||||||||||||||||
Parent
Issuer |
Subsidiary
Guarantors |
Subsidiary
Non Guarantors |
Eliminations | Consolidated | |||||||||||||||||||||||||
Sales | $ | 96.1 | $ | 7,606.7 | $ | 2,688.1 | $ | (472.8) | $ | 9,918.1 | |||||||||||||||||||
Excise taxes | — | (1,032.5) | (792.4) | — | (1,824.9) | ||||||||||||||||||||||||
Net sales | 96.1 | 6,574.2 | 1,895.7 | (472.8) | 8,093.2 | ||||||||||||||||||||||||
Cost of goods sold | (5.9) | (3,864.2) | (1,323.0) | 334.9 | (4,858.2) | ||||||||||||||||||||||||
Gross profit | 90.2 | 2,710.0 | 572.7 | (137.9) | 3,235.0 | ||||||||||||||||||||||||
Marketing, general and administrative expenses
|
(188.1) | (1,552.1) | (512.8) | 137.9 | (2,115.1) | ||||||||||||||||||||||||
Special items, net | (0.4) | (281.3) | (384.7) | — | (666.4) | ||||||||||||||||||||||||
Equity income (loss) in subsidiaries | 221.5 | (450.0) | (186.2) | 414.7 | — | ||||||||||||||||||||||||
Operating income (loss) | 123.2 | 426.6 | (511.0) | 414.7 | 453.5 | ||||||||||||||||||||||||
Interest income (expense), net | (228.3) | 255.7 | (231.9) | — | (204.5) | ||||||||||||||||||||||||
Other pension and postretirement benefits (costs), net | — | 3.5 | 21.5 | — | 25.0 | ||||||||||||||||||||||||
Other income (expense), net | (0.5) | (67.1) | 66.9 | — | (0.7) | ||||||||||||||||||||||||
Income (loss) before income taxes
|
(105.6) | 618.7 | (654.5) | 414.7 | 273.3 | ||||||||||||||||||||||||
Income tax benefit (expense) | 183.6 | (395.2) | 18.3 | — | (193.3) | ||||||||||||||||||||||||
Net income (loss)
|
78.0 | 223.5 | (636.2) | 414.7 | 80.0 | ||||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests
|
— | — | (2.0) | — | (2.0) | ||||||||||||||||||||||||
Net income (loss) attributable to MCBC
|
$ | 78.0 | $ | 223.5 | $ | (638.2) | $ | 414.7 | $ | 78.0 | |||||||||||||||||||
Comprehensive income attributable to MCBC
|
$ | (75.5) | $ | 102.3 | $ | (760.2) | $ | 657.9 | $ | (75.5) |
As of | |||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||
Parent
Issuer |
Subsidiary
Guarantors |
Subsidiary
Non Guarantors |
Eliminations | Consolidated | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 48.4 | $ | 152.5 | $ | 530.4 | $ | — | $ | 731.3 | |||||||||||||||||||
Accounts receivable, net | — | 375.5 | 318.7 | — | 694.2 | ||||||||||||||||||||||||
Other receivables, net | 2.4 | 77.2 | 43.5 | — | 123.1 | ||||||||||||||||||||||||
Inventories, net | — | 494.5 | 163.2 | — | 657.7 | ||||||||||||||||||||||||
Other current assets, net | 0.8 | 313.7 | 119.7 | — | 434.2 | ||||||||||||||||||||||||
Intercompany accounts receivable | 458.2 | 1,487.7 | 92.8 | (2,038.7) | — | ||||||||||||||||||||||||
Total current assets | 509.8 | 2,901.1 | 1,268.3 | (2,038.7) | 2,640.5 | ||||||||||||||||||||||||
Properties, net | 3.0 | 3,013.8 | 1,163.3 | — | 4,180.1 | ||||||||||||||||||||||||
Goodwill | — | 6,141.1 | 1,483.0 | — | 7,624.1 | ||||||||||||||||||||||||
Other intangibles, net | 2.5 | 11,530.5 | 1,877.4 | — | 13,410.4 | ||||||||||||||||||||||||
Net investment in and advances to subsidiaries | 22,014.5 | 8,152.1 | 4,262.7 | (34,429.3) | — | ||||||||||||||||||||||||
Other assets | 122.0 | 361.2 | 419.4 | (82.4) | 820.2 | ||||||||||||||||||||||||
Total assets | $ | 22,651.8 | $ | 32,099.8 | $ | 10,474.1 | $ | (36,550.4) | $ | 28,675.3 | |||||||||||||||||||
Liabilities and equity | |||||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||||
Accounts payable and other current liabilities | $ | 167.2 | $ | 1,830.3 | $ | 1,070.9 | $ | — | $ | 3,068.4 | |||||||||||||||||||
Current portion of long-term debt and short-term borrowings | 1,224.0 | 5.7 | 12.4 | — | 1,242.1 | ||||||||||||||||||||||||
Intercompany accounts payable | 1,208.0 | 496.0 | 334.7 | (2,038.7) | — | ||||||||||||||||||||||||
Total current liabilities | 2,599.2 | 2,332.0 | 1,418.0 | (2,038.7) | 4,310.5 | ||||||||||||||||||||||||
Long-term debt | 6,293.7 | 760.5 | 75.3 | — | 7,129.5 | ||||||||||||||||||||||||
Pension and postretirement benefits | 7.7 | 669.9 | 13.9 | — | 691.5 | ||||||||||||||||||||||||
Deferred tax liabilities | — | 1,608.2 | 750.2 | (82.4) | 2,276.0 | ||||||||||||||||||||||||
Other liabilities | 239.7 | 164.0 | 88.5 | — | 492.2 | ||||||||||||||||||||||||
Intercompany notes payable | — | 3,942.2 | 3,788.6 | (7,730.8) | — | ||||||||||||||||||||||||
Total liabilities | 9,140.3 | 9,476.8 | 6,134.5 | (9,851.9) | 14,899.7 | ||||||||||||||||||||||||
MCBC stockholders' equity | 13,512.7 | 26,410.4 | 8,018.9 | (34,429.3) | 13,512.7 | ||||||||||||||||||||||||
Intercompany notes receivable | (1.2) | (3,787.4) | (3,942.2) | 7,730.8 | — | ||||||||||||||||||||||||
Total stockholders' equity | 13,511.5 | 22,623.0 | 4,076.7 | (26,698.5) | 13,512.7 | ||||||||||||||||||||||||
Noncontrolling interests | — | — | 262.9 | — | 262.9 | ||||||||||||||||||||||||
Total equity | 13,511.5 | 22,623.0 | 4,339.6 | (26,698.5) | 13,775.6 | ||||||||||||||||||||||||
Total liabilities and equity | $ | 22,651.8 | $ | 32,099.8 | $ | 10,474.1 | $ | (36,550.4) | $ | 28,675.3 |
As of | |||||||||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||
Parent
Issuer |
Subsidiary
Guarantors |
Subsidiary
Non Guarantors |
Eliminations | Consolidated | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 15.7 | $ | 119.6 | $ | 388.1 | $ | — | $ | 523.4 | |||||||||||||||||||
Accounts receivable, net | — | 396.3 | 318.5 | — | 714.8 | ||||||||||||||||||||||||
Other receivables, net | 14.4 | 58.4 | 32.7 | — | 105.5 | ||||||||||||||||||||||||
Inventories, net | — | 449.1 | 166.8 | — | 615.9 | ||||||||||||||||||||||||
Other current assets, net | 3.0 | 126.0 | 95.8 | — | 224.8 | ||||||||||||||||||||||||
Intercompany accounts receivable | 94.1 | 190.0 | 14.9 | (299.0) | — | ||||||||||||||||||||||||
Total current assets | 127.2 | 1,339.4 | 1,016.8 | (299.0) | 2,184.4 | ||||||||||||||||||||||||
Properties, net | 19.8 | 3,294.7 | 1,232.0 | — | 4,546.5 | ||||||||||||||||||||||||
Goodwill | — | 6,146.5 | 1,484.9 | — | 7,631.4 | ||||||||||||||||||||||||
Other intangibles, net | 4.0 | 11,750.6 | 1,901.4 | — | 13,656.0 | ||||||||||||||||||||||||
Net investment in and advances to subsidiaries | 21,200.6 | 8,364.9 | 4,497.9 | (34,063.4) | — | ||||||||||||||||||||||||
Other assets | 137.2 | 364.4 | 417.9 | (78.0) | 841.5 | ||||||||||||||||||||||||
Total assets | $ | 21,488.8 | $ | 31,260.5 | $ | 10,550.9 | $ | (34,440.4) | $ | 28,859.8 | |||||||||||||||||||
Liabilities and equity | |||||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||||
Accounts payable and other current liabilities | $ | 170.7 | $ | 1,722.0 | $ | 874.6 | $ | — | $ | 2,767.3 | |||||||||||||||||||
Current portion of long-term debt and short-term borrowings | 499.7 | 415.1 | 13.4 | — | 928.2 | ||||||||||||||||||||||||
Intercompany accounts payable | — | 150.7 | 148.3 | (299.0) | — | ||||||||||||||||||||||||
Total current liabilities | 670.4 | 2,287.8 | 1,036.3 | (299.0) | 3,695.5 | ||||||||||||||||||||||||
Long-term debt | 7,250.3 | 779.1 | 80.1 | — | 8,109.5 | ||||||||||||||||||||||||
Pension and postretirement benefits | 7.2 | 695.5 | 13.9 | — | 716.6 | ||||||||||||||||||||||||
Deferred tax liabilities | — | 1,593.3 | 743.3 | (78.0) | 2,258.6 | ||||||||||||||||||||||||
Other liabilities | 142.6 | 172.2 | 91.7 | — | 406.5 | ||||||||||||||||||||||||
Intercompany notes payable | — | — | 65.0 | (65.0) | — | ||||||||||||||||||||||||
Total liabilities | 8,070.5 | 5,527.9 | 2,030.3 | (442.0) | 15,186.7 | ||||||||||||||||||||||||
MCBC stockholders' equity | 13,419.4 | 25,796.5 | 8,266.9 | (34,063.4) | 13,419.4 | ||||||||||||||||||||||||
Intercompany notes receivable | (1.1) | (63.9) | — | 65.0 | — | ||||||||||||||||||||||||
Total stockholders' equity | 13,418.3 | 25,732.6 | 8,266.9 | (33,998.4) | 13,419.4 | ||||||||||||||||||||||||
Noncontrolling interests | — | — | 253.7 | — | 253.7 | ||||||||||||||||||||||||
Total equity | 13,418.3 | 25,732.6 | 8,520.6 | (33,998.4) | 13,673.1 | ||||||||||||||||||||||||
Total liabilities and equity | $ | 21,488.8 | $ | 31,260.5 | $ | 10,550.9 | $ | (34,440.4) | $ | 28,859.8 |
Nine Months Ended | |||||||||||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||
Parent
Issuer |
Subsidiary
Guarantors |
Subsidiary
Non Guarantors |
Eliminations | Consolidated | |||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 498.3 | $ | 774.0 | $ | 220.9 | $ | — | $ | 1,493.2 | |||||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||
Additions to properties | (4.9) | (333.2) | (118.3) | — | (456.4) | ||||||||||||||||||||||||
Proceeds from sales of properties and other assets | — | 2.3 | 2.3 | — | 4.6 | ||||||||||||||||||||||||
Other | 3.2 | (4.5) | 1.8 | — | 0.5 | ||||||||||||||||||||||||
Net intercompany investing activity | (73.2) | (3,611.3) | (3,569.1) | 7,253.6 | — | ||||||||||||||||||||||||
Net cash provided by (used in) investing activities | (74.9) | (3,946.7) | (3,683.3) | 7,253.6 | (451.3) | ||||||||||||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||
Exercise of stock options under equity compensation plans | 4.0 | — | — | — | 4.0 | ||||||||||||||||||||||||
Dividends paid | (115.3) | — | (10.0) | — | (125.3) | ||||||||||||||||||||||||
Payments on debt and borrowings | (500.0) | (404.2) | (9.3) | — | (913.5) | ||||||||||||||||||||||||
Proceeds on debt and borrowings | — | — | 1.5 | — | 1.5 | ||||||||||||||||||||||||
Net proceeds from (payments on) revolving credit facilities and commercial paper | 224.6 | — | — | — | 224.6 | ||||||||||||||||||||||||
Change in overdraft balances and other | (4.0) | (34.6) | 6.0 | — | (32.6) | ||||||||||||||||||||||||
Net intercompany financing activity | — | 3,641.0 | 3,612.6 | (7,253.6) | — | ||||||||||||||||||||||||
Net cash provided by (used in) financing activities | (390.7) | 3,202.2 | 3,600.8 | (7,253.6) | (841.3) | ||||||||||||||||||||||||
CASH AND CASH EQUIVALENTS: | |||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 32.7 | 29.5 | 138.4 | — | 200.6 | ||||||||||||||||||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | — | 3.4 | 3.9 | — | 7.3 | ||||||||||||||||||||||||
Balance at beginning of year | 15.7 | 119.6 | 388.1 | — | 523.4 | ||||||||||||||||||||||||
Balance at end of period | $ | 48.4 | $ | 152.5 | $ | 530.4 | $ | — | $ | 731.3 |
Nine Months Ended | |||||||||||||||||||||||||||||
September 30, 2019 | |||||||||||||||||||||||||||||
Parent
Issuer |
Subsidiary
Guarantors |
Subsidiary
Non Guarantors |
Eliminations | Consolidated | |||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 990.0 | $ | 341.7 | $ | 162.0 | $ | (205.5) | $ | 1,288.2 | |||||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||
Additions to properties | (7.2) | (276.8) | (173.3) | — | (457.3) | ||||||||||||||||||||||||
Proceeds from sales of properties and other assets | — | 97.3 | 3.7 | — | 101.0 | ||||||||||||||||||||||||
Other | 46.2 | 0.2 | (9.1) | — | 37.3 | ||||||||||||||||||||||||
Net intercompany investing activity | 46.5 | 69.4 | 48.4 | (164.3) | — | ||||||||||||||||||||||||
Net cash provided by (used in) investing activities | 85.5 | (109.9) | (130.3) | (164.3) | (319.0) | ||||||||||||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||
Exercise of stock options under equity compensation plans | 1.5 | — | — | — | 1.5 | ||||||||||||||||||||||||
Dividends paid | (276.3) | (205.5) | (24.6) | 205.5 | (300.9) | ||||||||||||||||||||||||
Payments on debt and borrowings | (1,566.3) | (0.3) | (9.3) | — | (1,575.9) | ||||||||||||||||||||||||
Net proceeds from (payments on) revolving credit facilities and commercial paper | 264.8 | — | (1.9) | — | 262.9 | ||||||||||||||||||||||||
Change in overdraft balances and other | (3.5) | (9.8) | 12.1 | — | (1.2) | ||||||||||||||||||||||||
Net intercompany financing activity | — | (95.8) | (68.5) | 164.3 | — | ||||||||||||||||||||||||
Net cash provided by (used in) financing activities | (1,579.8) | (311.4) | (92.2) | 369.8 | (1,613.6) | ||||||||||||||||||||||||
CASH AND CASH EQUIVALENTS: | |||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | (504.3) | (79.6) | (60.5) | — | (644.4) | ||||||||||||||||||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | 3.1 | 3.3 | (9.7) | — | (3.3) | ||||||||||||||||||||||||
Balance at beginning of year | 515.8 | 156.1 | 386.0 | — | 1,057.9 | ||||||||||||||||||||||||
Balance at end of period | $ | 14.6 | $ | 79.8 | $ | 315.8 | $ | — | $ | 410.2 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | % change | September 30, 2020 | September 30, 2019 | % change | ||||||||||||||||||||||||||||||
(In millions, except percentages and per share data) | |||||||||||||||||||||||||||||||||||
Financial volume in hectoliters
|
23.789 | 25.044 | (5.0) | % | 64.803 | 70.956 | (8.7) | % | |||||||||||||||||||||||||||
Net sales
|
$ | 2,753.5 | $ | 2,841.6 | (3.1) | % | $ | 7,359.7 | $ | 8,093.2 | (9.1) | % | |||||||||||||||||||||||
Net income (loss) attributable to MCBC
|
$ | 342.8 | $ | (402.8) | N/M | $ | 420.8 | $ | 78.0 | N/M | |||||||||||||||||||||||||
Net income (loss) attributable to MCBC per diluted share
|
$ | 1.58 | $ | (1.86) | N/M | $ | 1.94 | $ | 0.36 | N/M |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | % change | September 30, 2020 | September 30, 2019 | % change | ||||||||||||||||||||||||||||||
(In millions, except percentages) | |||||||||||||||||||||||||||||||||||
Volume in hectoliters: | |||||||||||||||||||||||||||||||||||
Financial volume | 23.789 | 25.044 | (5.0) | % | 64.803 | 70.956 | (8.7) | % | |||||||||||||||||||||||||||
Less: Contract brewing, wholesaler and non-beer volume | (1.739) | (1.986) | (12.4) | % | (4.902) | (5.921) | (17.2) | % | |||||||||||||||||||||||||||
Add: Royalty volume | 1.116 | 1.169 | (4.5) | % | 2.668 | 2.946 | (9.4) | % | |||||||||||||||||||||||||||
Add: STW to STR adjustment | 0.211 | 0.441 | (52.2) | % | 0.148 | (0.823) | N/M | ||||||||||||||||||||||||||||
Total worldwide brand volume | 23.377 | 24.668 | (5.2) | % | 62.717 | 67.158 | (6.6) | % | |||||||||||||||||||||||||||
Worldwide Brand Volume by Segment | |||||||||||||||||||||||||||||||||||
North America | 16.561 | 17.461 | (5.2) | % | 46.458 | 48.677 | (4.6) | % | |||||||||||||||||||||||||||
Europe | 6.816 | 7.207 | (5.4) | % | 16.259 | 18.481 | (12.0) | % | |||||||||||||||||||||||||||
Total | 23.377 | 24.668 | (5.2) | % | 62.717 | 67.158 | (6.6) | % |
Volume | Price, Product and Geography Mix | Currency | Total | ||||||||||||||||||||||||||
Consolidated | (5.0) | % | 1.4 | % | 0.5 | % | (3.1) | % | |||||||||||||||||||||
North America | (4.0) | % | 3.2 | % | (0.2) | % | (1.0) | % | |||||||||||||||||||||
Europe | (7.7) | % | (7.6) | % | 3.1 | % | (12.2) | % |
Volume | Price, Product and Geography Mix | Currency | Total | ||||||||||||||||||||||||||
Consolidated | (8.7) | % | (0.1) | % | (0.3) | % | (9.1) | % | |||||||||||||||||||||
North America | (6.7) | % | 1.4 | % | (0.2) | % | (5.5) | % | |||||||||||||||||||||
Europe | (14.5) | % | (10.3) | % | (0.1) | % | (24.9) | % |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||
Effective tax rate | 23 | % | (29) | % | 38 | % | 71 | % |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | % change | September 30, 2020 | September 30, 2019 | % change | ||||||||||||||||||||||||||||||
(In millions, except percentages) | |||||||||||||||||||||||||||||||||||
Financial volume in hectoliters(1)(2)
|
17.329 | 18.050 | (4.0) | % | 49.433 | 52.972 | (6.7) | % | |||||||||||||||||||||||||||
Sales(2)
|
$ | 2,609.4 | $ | 2,644.6 | (1.3) | % | $ | 7,213.2 | $ | 7,647.7 | (5.7) | % | |||||||||||||||||||||||
Excise taxes
|
(357.1) | (370.3) | (3.6) | % | (971.0) | (1,040.2) | (6.7) | % | |||||||||||||||||||||||||||
Net sales(2)
|
2,252.3 | 2,274.3 | (1.0) | % | 6,242.2 | 6,607.5 | (5.5) | % | |||||||||||||||||||||||||||
Cost of goods sold(2)
|
(1,304.4) | (1,322.3) | (1.4) | % | (3,738.8) | (3,896.2) | (4.0) | % | |||||||||||||||||||||||||||
Gross profit
|
947.9 | 952.0 | (0.4) | % | 2,503.4 | 2,711.3 | (7.7) | % | |||||||||||||||||||||||||||
Marketing, general and administrative expenses | (517.3) | (552.9) | (6.4) | % | (1,439.1) | (1,674.9) | (14.1) | % | |||||||||||||||||||||||||||
Special items, net(3)
|
(29.3) | (677.3) | (95.7) | % | (172.5) | (635.3) | (72.8) | % | |||||||||||||||||||||||||||
Operating income (loss)
|
401.3 | (278.2) | N/M | 891.8 | 401.1 | 122.3 | % | ||||||||||||||||||||||||||||
Interest income (expense), net
|
(0.3) | 2.6 | N/M | (2.0) | 4.6 | N/M | |||||||||||||||||||||||||||||
Other income (expense), net
|
(0.2) | (11.8) | (98.3) | % | (1.3) | 1.3 | N/M | ||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 400.8 | $ | (287.4) | N/M | $ | 888.5 | $ | 407.0 | 118.3 | % |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | % change | September 30, 2020 | September 30, 2019 | % change | ||||||||||||||||||||||||||||||
(In millions, except percentages) | |||||||||||||||||||||||||||||||||||
Financial volume in hectoliters(1)(2)
|
6.478 | 7.020 | (7.7) | % | 15.443 | 18.066 | (14.5) | % | |||||||||||||||||||||||||||
Sales(2)
|
$ | 771.9 | $ | 860.1 | (10.3) | % | $ | 1,744.1 | $ | 2,288.5 | (23.8) | % | |||||||||||||||||||||||
Excise taxes
|
(267.8) | (286.1) | (6.4) | % | (615.3) | (784.7) | (21.6) | % | |||||||||||||||||||||||||||
Net sales(2)
|
504.1 | 574.0 | (12.2) | % | 1,128.8 | 1,503.8 | (24.9) | % | |||||||||||||||||||||||||||
Cost of goods sold(2)
|
(313.9) | (354.9) | (11.6) | % | (783.8) | (968.1) | (19.0) | % | |||||||||||||||||||||||||||
Gross profit
|
190.2 | 219.1 | (13.2) | % | 345.0 | 535.7 | (35.6) | % | |||||||||||||||||||||||||||
Marketing, general and administrative expenses | (117.2) | (137.3) | (14.6) | % | (349.6) | (440.2) | (20.6) | % | |||||||||||||||||||||||||||
Special items, net(3)
|
(30.4) | (26.0) | 16.9 | % | (38.1) | (31.1) | 22.5 | % | |||||||||||||||||||||||||||
Operating income (loss)
|
42.6 | 55.8 | (23.7) | % | (42.7) | 64.4 | N/M | ||||||||||||||||||||||||||||
Interest income (expense), net
|
(1.3) | (1.5) | (13.3) | % | (4.0) | (4.3) | (7.0) | % | |||||||||||||||||||||||||||
Other income (expense), net
|
(0.4) | (1.4) | (71.4) | % | (0.2) | (2.2) | (90.9) | % | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 40.9 | $ | 52.9 | (22.7) | % | $ | (46.9) | $ | 57.9 | N/M |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | % change | September 30, 2020 | September 30, 2019 | % change | ||||||||||||||||||||||||||||||
(In millions, except percentages) | |||||||||||||||||||||||||||||||||||
Financial volume in hectoliters | — | — | — | % | — | — | — | % | |||||||||||||||||||||||||||
Sales | $ | — | $ | — | — | % | $ | — | $ | — | — | % | |||||||||||||||||||||||
Excise taxes | — | — | — | % | — | — | — | % | |||||||||||||||||||||||||||
Net sales | — | — | — | % | — | — | — | % | |||||||||||||||||||||||||||
Cost of goods sold | 64.4 | (14.9) | N/M | 24.7 | (12.0) | N/M | |||||||||||||||||||||||||||||
Gross profit | 64.4 | (14.9) | N/M | 24.7 | (12.0) | N/M | |||||||||||||||||||||||||||||
Marketing, general and administrative expenses | — | — | — | % | — | — | — | % | |||||||||||||||||||||||||||
Special items, net | — | — | — | % | — | — | — | % | |||||||||||||||||||||||||||
Operating income (loss) | 64.4 | (14.9) | N/M | 24.7 | (12.0) | N/M | |||||||||||||||||||||||||||||
Interest income (expense), net
|
(66.3) | (66.7) | (0.6) | % | (200.5) | (204.8) | (2.1) | % | |||||||||||||||||||||||||||
Other pension and postretirement benefits (costs), net | 7.6 | 8.0 | (5.0) | % | 22.7 | 25.0 | (9.2) | % | |||||||||||||||||||||||||||
Other income (expense), net | 3.0 | (0.5) | N/M | 4.9 | 0.2 | N/M | |||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 8.7 | $ | (74.1) | N/M | $ | (148.2) | $ | (191.6) | (22.7) | % |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||
Weighted-Average Exchange Rate (1 USD equals) | |||||||||||||||||||||||
Canadian Dollar (CAD) | 1.34 | 1.31 | 1.35 | 1.32 | |||||||||||||||||||
Euro (EUR) | 0.85 | 0.90 | 0.86 | 0.89 | |||||||||||||||||||
British Pound (GBP) | 0.77 | 0.81 | 0.79 | 0.79 | |||||||||||||||||||
Czech Koruna (CZK) | 22.72 | 23.30 | 23.71 | 22.75 | |||||||||||||||||||
Croatian Kuna (HRK) | 6.46 | 6.62 | 6.68 | 6.58 | |||||||||||||||||||
Serbian Dinar (RSD) | 101.25 | 106.37 | 104.16 | 104.55 | |||||||||||||||||||
Romanian Leu (RON) | 4.12 | 4.26 | 4.22 | 4.23 | |||||||||||||||||||
Bulgarian Lev (BGN) | 1.68 | 1.75 | 1.74 | 1.74 | |||||||||||||||||||
Hungarian Forint (HUF) | 304.53 | 293.83 | 306.34 | 289.90 |
As of | |||||||||||
September 30, 2020 | December 31, 2019 | ||||||||||
Closing Exchange Rate (1 USD equals) | |||||||||||
Canadian Dollar (CAD) | 1.33 | 1.30 | |||||||||
Euro (EUR) | 0.85 | 0.89 | |||||||||
British Pound (GBP) | 0.77 | 0.75 | |||||||||
Czech Koruna (CZK) | 23.10 | 22.70 | |||||||||
Croatian Kuna (HRK) | 6.45 | 6.63 | |||||||||
Serbian Dinar (RSD) | 100.40 | 104.93 | |||||||||
Romanian Leu (RON) | 4.16 | 4.27 | |||||||||
Bulgarian Lev (BGN) | 1.67 | 1.74 | |||||||||
Hungarian Forint (HUF) | 310.18 | 295.21 |
Total | Less than 1 year | 1 - 3 years | 3 - 5 years | More than 5 years | ||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
$ | (288.5) | $ | (88.6) | $ | (36.3) | $ | — | $ | (163.6) |
As of | |||||||||||
September 30, 2020 | December 31, 2019 | ||||||||||
(In millions) | |||||||||||
Estimated fair value volatility | |||||||||||
Foreign currency risk: | |||||||||||
Forwards | $ | (18.5) | $ | (25.8) | |||||||
Foreign currency denominated debt | $ | (169.8) | $ | (194.2) | |||||||
Cross currency swaps | $ | (41.2) | $ | (89.2) | |||||||
Interest rate risk: | |||||||||||
Debt | $ | (225.9) | $ | (255.4) | |||||||
Forward starting interest rate swaps | $ | (185.2) | $ | (150.4) | |||||||
Commodity price risk: | |||||||||||
Commodity swaps | $ | (91.9) | $ | (52.9) | |||||||
Equity price risk: | |||||||||||
Warrants | $ | (0.2) | $ | (0.6) |
Exhibit
Number |
Document Description | ||||||||||
4.1 | |||||||||||
4.2 | |||||||||||
4.3 | |||||||||||
4.4 | |||||||||||
10.1 | |||||||||||
31.1 | |||||||||||
31.2 | |||||||||||
32 | |||||||||||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.* | ||||||||||
101.SCH | XBRL Taxonomy Extension Schema Document.* | ||||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document.* | ||||||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase Document.* | ||||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document.* | ||||||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document.* | ||||||||||
* | Attached as Exhibit 101 to this report are the following documents formatted in iXBRL (Inline Extensible Business Reporting Language): (i) the Unaudited Condensed Consolidated Statements of Operations, (ii) the Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss), (iii) the Unaudited Condensed Consolidated Balance Sheets, (iv) the Unaudited Condensed Consolidated Statements of Cash Flows, (v) the Unaudited Condensed Consolidated Statements of Stockholders' Equity and Noncontrolling Interests, (vi) the Notes to Unaudited Condensed Consolidated Financial Statements, and (vii) document and entity information. | ||||||||||
MOLSON COORS BEVERAGE COMPANY | |||||||||||
By: |
/s/ BRIAN C. TABOLT
|
||||||||||
Brian C. Tabolt
Vice President and Controller
(Principal Accounting Officer)
October 29, 2020
|
COORS DISTRIBUTING COMPANY LLC, as Guarantor | ||
By: /s/ Gregory J. Tierney
|
||
Name: Gregory J. Tierney | ||
Title: Chief Financial Officer |
CITIBANK, N.A., as Administrative Agent | ||
By: /s/ Carolyn Kee
|
||
Name: Carolyn Kee | ||
Title: Vice President |
/s/ GAVIN D.K. HATTERSLEY | ||||||||
Gavin D.K. Hattersley
President and Chief Executive Officer
(Principal Executive Officer)
|
||||||||
October 29, 2020 |
/s/ TRACEY I. JOUBERT | ||||||||
Tracey I. Joubert
Chief Financial Officer
(Principal Financial Officer)
|
||||||||
October 29, 2020 |
/s/ GAVIN D.K. HATTERSLEY | ||||||||
Gavin D.K. Hattersley
President and Chief Executive Officer
(Principal Executive Officer)
|
||||||||
October 29, 2020 | ||||||||
/s/ TRACEY I. JOUBERT
|
||||||||
Tracey I. Joubert
Chief Financial Officer
(Principal Financial Officer)
|
||||||||
October 29, 2020 |