Use these links to rapidly review the document
MOLSON COORS BREWING COMPANY AND SUBSIDIARIES INDEX
ITEM 8. Financial Statements and Supplementary Data



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

(Mark One)

ý

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal year ended December 25, 2005

(Mark One)

xANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal year ended December 31, 2006

OR

¨TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from              to             .


OR


o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                                    to                                     .

Commission file number 1-14829

MOLSON COORS BREWING COMPANY

(Exact name of registrant as specified in its charter)

DELAWARE

84-0178360

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.)




1225 17th17th Street, Denver, Colorado
1555 Notre Dame Street East, Montréal, Québec, Canada

80202
H2L 2R5

(Address of principal executive offices)

(Zip Code)

303-279-6565 (Colorado)
514-521-1786 (Québec)
(Registrant'sRegistrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class


Name of each exchange on which registered


Class A Common Stock (voting), $0.01 par value

New York Stock Exchange
Toronto Stock Exchange


Class B Common Stock (non-voting), $0.01 par value


 


New York Stock Exchange
Toronto Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:

Title of class



None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. YES ýx NO o

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. YES o NO ýx

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES ýx NO o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant'sregistrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. YES ý    NO ox

Indicate by check mark whether the registrant is a large accelerated filerýx, an accelerated filero, or a non-accelerated filero (check one). See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). o Yes ýx No

The aggregate market value of the registrant'sregistrant’s publicly-traded stock held by non-affiliates of the registrant at the close of business on June 26, 2005,25, 2006, was $4,075,391,702$4,466,274,383 based upon the last sales price reported for such date on the New York Stock Exchange and the Toronto Stock Exchange. For purposes of this disclosure, shares of common and exchangeable stock held by persons holding more than 5% of the outstanding shares of stock and shares owned by officers and directors of the registrant as of June 26, 200525, 2006 are excluded in that such persons may be deemed to be affiliates. This determination is not necessarily conclusive of affiliate status.

The number of shares outstanding of each of the registrant'sregistrant’s classes of common stock, as of February 28, 2006:
20, 2007:

Class A Common Stock—1,364,8671,337,386 shares

Class B Common Stock—62,412,17368,636,816 shares

Exchangeable shares:

As of February 28, 2006,20, 2007, the following number of exchangeable shares was outstanding for Molson Coors Canada, Inc.:

Class A Exchangeable Shares—1,839,140
1,657,114

Class B Exchangeable Shares—20,051,90916,928,210

In addition, the registrant has outstanding one share each of special Class A and Class B voting stock, through which the holders of Class A Exchangeable shares and Class B exchangeable shares of Molson Coors Canada Inc. (a subsidiary of the registrant), respectively, may exercise their voting rights with respect to the registrant. The special Class A and Class B voting stock are entitled to one vote for each of the exchangeable shares, respectively, excluding shares held by the registrant or its subsidiaries, and generally vote together with the Class A common stock and Class B common stock, respectively, on all matters on which the Class A common stock and class B common stock are entitled to vote. 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.

Documents Incorporated by Reference: Portions of the registrant'sregistrant’s definitive proxy statement for the registrant's 2006registrant’s 2007 annual meeting of stockholders are incorporated by reference under Part III of this Annual Report on Form 10-K.







MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
INDEX




PART I


PART I

ITEM 1.                Business

On February 9, 2005, Adolph Coors Company merged with Molson Inc. (the Merger). In connection with the Merger, Adolph Coors Company became the parent of the merged company and changed its name to Molson Coors Brewing Company. Unless otherwise noted in this report, any description of us includes Molson Coors Brewing Company (MCBC)(MCBC or the Company) (formerly Adolph Coors Company), principally a holding company, and its operating subsidiaries: Coors Brewing Company (CBC), operating in the United States (US)(U.S.); Coors Brewers Limited (CBL), operating in the United Kingdom (UK)(U.K.); Molson Inc.Canada (Molson), operating in Canada; Cervejarias Kaiser S.A. (Kaiser), operated in Brazil and presented as a discontinued operation in this report; and our other corporate entities. Any reference to "Coors"“Coors” means the Adolph Coors Company prior to the Merger. Any reference to Molson Inc. means Molson prior to the Merger. Any reference to "Molson Coors"“Molson Coors” means MCBC, after the Merger.

Unless otherwise indicated, information in this report is presented in USU.S. Dollars (US(USD or $).

(a)          General Development of Business

Molson was founded in 1786, and Coors was founded in 1873. Since each company was founded, they have been committed to producing the highest-quality beers. Our brands are designed to appeal to a wide range of consumer tastes, styles and price preferences. Until Coors' acquisition of CBL in February 2002,Our largest markets are Canada, the United States and Molson Inc.'s acquisition of Kaiser in March 2002, we operated and sold our beverages predominately in North America and in a few international markets. As a result of the Merger, we became the fifth-largest brewer by volume in the world.United Kingdom.

The Merger

The Merger was effected by the exchange of Coors stock for Molson stock in a transaction that was valued at approximately $3.6 billion. Although Coors iswas considered the acquirer for accounting purposes, although the transaction was viewed asconsidered a merger of equals by the two companies. The transaction is discussed in Note 2 to the accompanying Consolidated Financial Statements in Item 8 on page 76.8.

Sale of Kaiser—Event Subsequent to Balance Sheet DateKaiser

On January 13, 2006, we sold a 68% equity interest in Cervejarias Kaiser Brasil S.A. (Kaiser) to FEMSA Cerveza S.A. de C.V. (FEMSA). Kaiser is the third largest brewer in Brazil. Kaiser'sKaiser’s key brands include Kaiser Pilsen®, and Bavaria®. We have retained a 15% ownership interest in the operations,Kaiser, which will bewas reflected as a cost method investment for accounting purposes.purposes during most of 2006. During the fourth quarter of 2006, we divested our remaining 15% interest in Kaiser by exercising a put option, for which we collected $15.7 million, including interest. Our financial statements accompanyingcontained in this report present Kaiser as a discontinued operation.operation, as discussed further in Note 4 to the Consolidated Financial Statements in Item 8.

Joint Ventures and Other Arrangements

To focus on our core competencies in manufacturing, marketing and selling malt beverage products, we have entered into joint venture arrangements with third parties over the past decade to leverage their strengths in areas likesuch as can and bottle manufacturing, transportation distribution, packaging, engineering, energy production and information technology. Additionally, before the Merger, Coors and Molson participated indistribution. These joint ventures to market Coors products in Canada (Molson Coors Canada), and Molson Inc. productsinclude Rocky Mountain Metal Container (RMMC) (aluminum can manufacturing in the United States (Molson USA)U.S.), Rocky Mountain Bottle Company (RMBC) (glass bottle manufacturing in the U.S.) and Tradeteam, Ltd. (Tradeteam) (transportation and distribution in Great Britain within our Europe segment).

(b)          Financial Information About Segments

Our reporting segments have been realigned as a result of the Merger. We have three operating segments: Canada, the United States Canada and Europe. Prior to being segregated and reported as a discontinued



discontinued operation during the fourth quarter of 2005, and subsequent to the Merger in the first quarter of 2005, Brazil was aan operating segment. A separate operating team manages each segment, and each segment consists of manufacturing, marketingmanufactures, markets and sale ofsells beer and other beverage products.

See Note 63 to the Consolidated Financial Statements in Item 8 Financial Statements and Supplementary Data on page 84, for financial information relating to our segments and operations, including geographic information.

(c)Narrative Description of Business

Some of the following statements may describe our expectations regarding future products and business plans, financial results, performance and events. Actual results may differ materially from any such forward-looking statements. Please see Cautionary Statement Pursuant to Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995 beginning on page 14, for some of the factors that may negatively impact our performance. The following statements are made, expressly subject to those and other risk factors.

Our Products

Brands sold primarily in the United States include:Canada include Coors Light®, Coors®, Coors® Non-Alcoholic, Extra Gold®, Zima XXX®, Aspen Edge™, George Killian's® Irish Red™ Lager, Keystone®, Keystone Light®, Keystone Ice®, and Blue Moon™ Belgian White Ale. We also sell the Molson family of brands in the United States.

        Brands sold primarily in Canada include Molson Canadian®, Coors Light, Molson Dry®, Molson Export®,Molson® Export, Creemore Springs®, Rickard'sRickard’s Red Ale®, and other Rickard’s brands, Carling® and Pilsner®. We also brew or distribute under license the following brands: Amstel Light® under license from Amstel Brouwerij B.V., Heineken® and Murphy's®Murphy’s® under license from Heineken Brouwerijen B.V., Asahi® and Asahi Select® under license from Asahi Beer USAU.S.A. Inc., and Asahi Breweries, Ltd., Corona® under license from Cerveceria Modelo S.A. De C.V. and Canacermex, Inc., Miller Lite®, Miller Genuine Draft®, Milwaukee'sMilwaukee’s Best® and Milwaukee'sMilwaukee’s Best Dry® under license from Miller Brewing Company, and Foster's®Foster’s® and Foster'sFoster’s Special Bitter® under license from Carlton & United Beverages Limited.

Brands sold primarilyin the United States include: Coors Light®, Coors®, Coors® Non-Alcoholic, Blue Moon® Belgian White Ale and seasonal Blue Moon brands, George Killian’s® Irish RedÔ Lager, Keystone®, Keystone® Light, Keystone® Ice, and Zima® XXX. We also sell the Molson family of brands in the United States.

Brands sold in the United Kingdom include: Carling®, C2Ô, Coors Fine Light Beer®, Worthington's®, Caffrey's®Worthington’s® ales, Caffrey’s®, Reef®, Screamers™Screamers® and Stones®. We also sell Grolsch® in the United Kingdom through a joint venture. We alsoAdditionally, in order to be able to provide a full line of beer and other beverages to our on-premise customers, we sell factored brands in our UK segment.Europe segment, which are third party brands for which we provide distribution to retail, typically on a non-exclusive basis.

We sold approximately 56%19% of our 20052006 reported volume in the Canada segment, 56% in the United States segment, 18% in the Canada segment and 26%25% in the Europe segment. In 2005,2006, our largest brands accounted for the following percentage of total consolidated volume: Coors Light accounted for approximately 39%45% of reported volume, Carling for approximately 17%19%, and Molson CanadianKeystone Light for approximately 4%8%.

Our sales volume from continuing operations totaled 42.1 million barrels in 2006, 40.4 million barrels in 2005 and 32.7 million barrels in both 2004, and 2003.excluding Brazil volume was 5.5 million barrels in 2005.discontinued operations. The barrel sales figures for periods prior to our Merger on February 9, 2005 do not include barrel sales of our products sold in Canada or the United States through the former Molson Coors Canada or Molson USAU.S.A. joint ventures. An additional 1.6 and 1.5 million barrels of beer were sold by Molson Coors Canada in 2004 and 2003, respectively. Our Molson USA venture sold 0.8 and 0.9 million barrels in 2004 and 2003, respectively. Our reported sales volumes also do not include the CBL factored brands business.

No single customer accounted for more than 10% of our consolidated or segmented sales in 2006, 2005 2004 or 2003.

United States Segment

        The United States (US) segment produces, markets, and sells the Coors portfolio of brands in the United States and its territories and includes the results of the Rocky Mountain Metal Corporation2004.



(RMMC) and Rocky Mountain Bottle Corporation (RMBC) joint ventures consolidated beginning in 2004 under FIN 46R. The US segment also includes a small amount of Coors brand volume that is sold outside of the United States and its territories, including primarily Mexico and the Caribbean, as well as sales of Molson products in the United States.

Sales and Distribution

        In the United States, beer is generally distributed through a three-tier system consisting of manufacturers, distributors and retailers. A national network of over 500 independent distributors purchases our products and distributes them to retail accounts. We also own three distributorships which collectively handled less than 3% of our total US segments volume in 2005. In Puerto Rico, we market and sell Coors Light through an independent distributor. We have a team of employees managing the marketing and promotional efforts in this market, where Coors Light is the leading brand. We also sell our products in a number of other Caribbean markets. During the second quarter of 2004, Cerveceria Cuauhtemoc Moctezuma, S.A. de C.V., a subsidiary of FEMSA Cerveza, became the sole and exclusive importer, marketer, seller and distributor of Coors Light in Mexico.

Manufacturing, Production and Packaging in the United States

Brewing Raw Materials

        We use the highest-quality water, barley and hops to brew our products. We have acquired water rights to provide for long-term strategic growth and to sustain brewing operations in case of a prolonged drought in Colorado. We buy barley under long-term contracts from a network of independent farmers located in five regions in the United States.

Brewing and Packaging Facilities

        We have three domestic production facilities and one small brewery, which we plan to sell, located in Mexico. We own and operate the world's largest single-site brewery located in Golden, Colorado. In addition, we have a packaging and brewing facility in Memphis, Tennessee, and a packaging facility located in the Shenandoah Valley in Virginia. We brew Coors Light, Coors, Extra Gold, Killian's and the Keystone brands in Golden, and package in Golden approximately 66% of the beer brewed in Golden. The remainder is shipped in bulk from the Golden brewery to either our Memphis or Shenandoah facility for packaging. We are in the process of adding brewing capability to our Virginia facility which we expect to have operational by 2007 and are in the process of closing our Memphis facility which we expect to complete by the end of 2006.

Packaging Materials

Aluminum Cans

        Approximately 61% of our domestic products were packaged in aluminum cans in 2005. We purchased a substantial portion of those cans from RMMC, our joint venture with Ball Corporation (Ball). In addition to our supply agreement with RMMC, we also have commercial supply agreements with Ball and other third-party can manufacturers to purchase cans and ends in excess of what is supplied through RMMC.

Glass Bottles

        We used glass bottles for approximately 28% of our products in 2005. RMBC, our joint venture with Owens-Brockway Glass Container, Inc. (Owens), produces glass bottles at our glass manufacturing facility. On July 29, 2003, we extended our joint venture with Owens for 12 years, as well as a supply agreement with Owens for the glass bottles we require in excess of joint venture production.



Other Packaging

        Most of the remaining 11% of volume we sold in 2005 was packaged in quarter and half-barrel stainless steel kegs.

        We purchase most of our paperboard and label packaging from a subsidiary of Graphic Packaging Corporation (GPC), a related party. These products include paperboard, multi-can pack wrappers, bottle labels and other secondary packaging supplies.

Seasonality of the Business

        Our US sales volumes are normally lowest in the first and fourth quarters and highest in the second and third quarters.

Competitive Conditions

Known Trends and Competitive Conditions

        Industry and competitive information in this section and elsewhere in this report was compiled from various industry sources, including beverage analyst reports (Beer Marketer's Insights, Impact Databank and The Beer Institute). While management believes that these sources are reliable, we cannot guarantee the accuracy of these numbers and estimates.

2005 US Beer Industry Overview

        The beer industry in the United States is competitive and concentrated, with three major brewers controlling about 78% of the market. Growing or even maintaining market share has required increasing investments in marketing and sales. US beer industry shipments had an annual growth rate during the past 10 years of less than 1%. Pricing in the US beer industry became increasingly competitive in 2005. While front line price increases were similar to recent history, discounting activity increased approximately 30% in 2005, compared to 2004.

        The beer market in Puerto Rico had extraordinary growth in the '70s and '80s. Since then, the market has experienced periodic growth and decline cycles. This market has traditionally been split among local brewers, US imports, and other imports. Coors Light is the market leader in Puerto Rico with approximately half the market.

Our Competitive Position

        Our malt beverages compete with numerous above-premium, premium, low-calorie, low-carbohydrate, popular-priced, non-alcoholic and imported brands. These competing brands are produced by national, regional, local and international brewers. We compete most directly with Anheuser-Busch and SABMiller (SAB), the dominant beer companies in the United States. According toBeer Marketer's Insights estimates, we are the nation's third-largest brewer, selling approximately 11% of the total 2005 US brewing industry shipments (including exports and US shipments of imports). This compares to Anheuser-Busch's 49% share and SAB's 18% share.

        Our malt beverages also compete with other alcohol beverages, including wine and spirits, and thus our competitive position is affected by consumer preferences between and among these other categories.


Canada Segment

Molson is Canada'sCanada’s largest brewer by volume and North America'sAmerica’s oldest beer company.company, with an approximate 41% market share in Canada. Molson’s largest competitor, however, maintains a market share that is only slightly less than Molson’s. Molson brews, markets, sells and nationally distributes a wide variety of beer brands. Molson'sMolson’s portfolio consists of strength or leadership in all major product and price segments. Molson'sMolson has strong market share and



visability are consistent visibility across retail and on-premise channels. Priority focus and investment is leveraged behind key owned brands (Coors Light, Molson Canadian, Molson Dry, Molson Export and Rickard's)Rickard’s) and key strategic distribution partnerships (including Heineken, Corona and Miller).

        Before the Merger, the Canada segment consisted of Coors' 50.1% interest in the Molson Coors Canada joint venture through which Coors Light was sold in Canada. The joint venture contracted with Molson for the brewing, distribution and sale of our products. Molson Coors Canada managed all marketing activities for our products in Canada. In connection with the Merger, Molson Coors Canada was dissolved into the Canadian business. Coors Light currently has a 10%an 11% market share and is the largest-selling light beer and the second-best selling beer brand overall in Canada. Molson Canadian currently has a 9%an 8% market share and is the third-largest selling beer in Canada.

        Following the Merger, ourOur Canada segment consists primarily of Molson's beer business including the production and sale of the Molson brands, principally inCoors Light, and partner and other brands listed above under “Our Products.”  The Canada segment also includes our joint venturepartnership arrangements related to the distribution of beer in Ontario, Brewers Retail Inc. (BRI), and the Western provinces, Brewers Retail, Inc. (BRI) (consolidated under FIN 46R), and Brewers Distribution LimitedBrewers’ Distributor Ltd. (BDL); and. BRI is consolidated in our financial statements. See Note 5 to the Coors Light businessConsolidated Financial Statements in Canada.Item 8.

Sales and Distribution

Canada

In Canada, provincial governments have historically had a high degree of involvement in the regulation ofregulate the beer industry, particularly the regulation of the pricing, mark-up, container management, sale, distribution and advertising of beer.

Distribution and retailing of products in Canada involves a wide range and varied degree of government control through provincial liquor boards.

Province of Ontario

        Consumers inIn Ontario, can purchase beer may only be purchased at retail outlets operated by BRI, at government-regulated retail outlets operated by the Liquor Control Board of Ontario, approved agents of the Liquor Control Board of Ontario or at any bar, restaurant or tavern licensed by the Liquor Control Board of Ontario to sell liquor for on premiseon-premise consumption. All brewers pay a service fee, based on their sales volume, through BRI. Molson, together with certain other brewers, participates in the ownership of BRI in proportion to its provincial market share relative to other brewers. Ontario brewers may deliver directly to BRI'sBRI’s outlets or may choose to use BRI'sBRI’s distribution centers to access retail in Ontario, the Liquor Control Board of Ontario system and licensed establishments.

Province of Québec

In Québec, beer is distributed directly by each brewer or through independent agents. Molson is the agent for the licensed brands it distributes. The brewer or agent distributes the products to permit holders for retail sales for on-premise consumption. Québec retail sales for home consumption are made through grocery and convenience stores as well as government operated stores.

Province of British Columbia

In British Columbia, the government'sgovernment’s Liquor Distribution Branch currently controls the regulatory elements of distribution of all alcohol products in the province. Brewers Distributors,Brewers’ Distributor Ltd. (BDL), which Molson co-owns with a competitor, manages the distribution of Molson'sMolson’s products throughout British Columbia. Consumers can purchase beer at any Liquor Distribution Branch retail outlet, at any independently owned and licensed wine or beer retail store or at any licensed establishment for on-premise


consumption. Liquor-primary licensed establishments for on-premise consumption may also



be licensed for off-premise consumption. The British Columbia government announced in 2002 that the Liquor Distribution Branch would shift its role from managing distribution and retail operation to regulating these areas. A further announcement postponed this initiative indefinitely.

Province of Alberta

In Alberta, the distribution of beer is managed by independent private warehousing and shipping companies or by a government sponsored system in the case of US sourcedU.S.-sourced products. All sales of liquor in Alberta are made through retail outlets licensed by the Alberta Gaming and Liquor Commission or licensees, such as bars, hotels and restaurants. BDL manages the distribution of Molson'sMolson’s products in Alberta.

Other Provinces

        Molson'sMolson’s products are distributed in the provinces of Manitoba and Saskatchewan through local liquor boards. Manitoba and Saskatchewan also have licensed private retailers. BDL manages the distribution of Molson'sMolson’s products in Manitoba and Saskatchewan. In the Maritime Provinces (other than Newfoundland), local liquor boards distribute and retail Molson'sMolson’s products. Yukon, Northwest Territories and Nunavat manage distribution and retail through government liquor commissioners.

Manufacturing, Production and Packaging

Brewing Raw Materials

        Molson'sMolson’s goal is to procure highest quality materials and services at the lowest prices available. Molson works with the supplier community to selectselects global suppliers for materials and services whichthat best meet this goal. Molson also uses low risk hedging instruments to protect from pricing volatility in the commodities market.and foreign exchange markets.

Molson sources barley malt from two primary providers, with commitments through 2009. Hops are purchased from a variety of global suppliers in the U.S., Europe and New Zealand, with commitments through 2007. Other starch brewing adjuncts are sourced from two main suppliers, both in North America. We do not foresee any significant risk of disruption in the supply of these agricultural products. Molson and CBC in the U.S. have benefited from merger-driven cost synergies related to the acquisition of certain brewing materials. Water used in the brewing process is from local sources in the communities where our breweries operate.

Brewing and Packaging Facilities

Molson has six breweries, strategically located throughout Canada, which brew, bottle, package, market and distribute all owned and licensed brands sold in and exported from Canada. The breweries are as follows: Montréal (Québec), Toronto (Ontario), Vancouver (British Columbia), Edmonton (Alberta), St. John’s (Newfoundland) and Creemore (Ontario). The Montréal and Toronto breweries account for approximately three-fourths of the company’s Canada production. The Moncton (New Brunswick) brewery is under construction with plans to be complete by September 2007.

Packaging Materials

Glass bottles

Molson single sources cans, glass bottles, crowns and labels.has a committed supply through 2007. Availability of these productsglass bottles has not been an issue, and Molson does not expect any difficulties in accessing any of these products.them. However, the risk of glass bottle supply disruptions has increased with the reduction of local supply alternatives due to the consolidation of the glass bottle industry in North America.

Brewing and Packaging Facilities

        Molson has six breweries, strategically located throughout Canada, which brew, bottle, package, market and distribute all owned and licensed brands sold in and exported from Canada: St. John's (Newfoundland), Montréal (Québec), Toronto (Ontario), Edmonton (Alberta), and Vancouver (British Columbia), and Creemore (Ontario).

        Molson plans to complete the construction of a Cdn $35 million brewery in Moncton, New Brunswick by January 2007. The new brewery will feature bottling and keg lines and have the flexibility for the future installation of a canning line. Brewing capacity will be more than 6 million 12-packs annually or 250,000 hectoliters.

Packaging Materials

The distribution systems in each province generally provide the collection network for returnable bottles and cans.bottles. The standard container for beer brewed in Canada is the 341 ml returnable bottle, which represents approximately 69% of domestic sales in Canada, with cans accounting for 19% and draught for 12%.Canada.



In October 2003, the Canadian Competition Bureau began a review into the validity of industry arrangements regarding industry bottle standards. The Bureau has recently advised that they have discontinued their review. The industry arrangements remain in place.

Aluminum cans

Molson single sources aluminum cans and has a committed supply through 2007. Availability of aluminum cans has not been an issue, and Molson does not expect any difficulties in accessing them. The distribution systems in each province generally provide the collection network for aluminum cans. Aluminum cans account for approximately 21% of domestic sales in Canada.

Kegs

Molson sells approximately 10% of its beer volume in stainless steel kegs. A limited number of kegs are purchased every year, and there is no long-term supply commitment.

Other packaging

Crowns, labels, corrugate and paperboard are purchased from concentrated sources unique to each product. Molson does not foresee difficulties in accessing these products in the near future.

Seasonality of Business

Total industry volume in Canada is sensitive to factors such as weather, changes in demographics and consumer preferences. Consumption of beer in Canada is also seasonal with approximately 40%41% of industry sales volume occurring during the four months from May through August.

Competitive Conditions

20052006 Canada Beer Industry Overview

        InSince 2001, the Canadianpremium beer market, volumes have beencategory in Canada has gradually migrating from premium brandslost volume to super premium brandsthe super-premium and value brands since 2001. After significant“value” (below premium) categories. The growth in 2004,of the value segmentcategory slowed in Canada began to stabilize in 2005. The national2005 and 2006, and the price gap between premium brands and value brands narrowed aswas relatively stable, although the number of value prices stabilized in all markets andbrands increased. In 2006, we increased in key markets. Brands in the premium segment held regular selling prices for our premium brands in select markets, but used targeted feature price activity to generate growth.

The Canadian brewing industry is a mature market. It is characterized by aggressive competition for volume and market share from regional brewers, microbrewers and certain foreign brewers, as well as Molson'sMolson’s main domestic competitor. These competitive pressures require significant annual investment in marketing and selling activities.

There are three major beer segments based on price: super premium, which includes imports and represents 16% of total sales of the industry and 13% of total sales of Molson;imports; premium, which includes the majority of domestic brands and the light sub-segmentsub-segment; and represents 60% of total sales of the industry and 65% of total sales of Molson; and the discount segment which represents 22% of total sales of the industry and 21% of total sales of Molson.value.

During 2005,2006, estimated industry sales volume in Canada, including sales of imported beers, increased by approximately 2%. on a year-over-year basis.

Our Competitive Position

The Canada brewing industry is comprised principally of two major brewers, Molson and Labatt, whose combined market share is approximately 83%81% of beer sold in Canada.

The Ontario and Québec markets account for approximately 63%62% of the total beer market in Canada. The top ten

Our malt beverages also compete with other alcohol beverages, including wine and spirits, and thus our competitive position is affected by consumer preferences between and among these other categories.


Sales of wine and spirits have grown faster than sales of beer in recent years, resulting in a reduction in the beer segment’s lead in the overall alcoholic beverages market.

United States Segment

Coors Brewing Company is the third-largest brewer by volume in the United States, with an approximate 11% market share. CBC produces, markets, and sells the Coors portfolio of brands in Canada account for approximately 56%the United States and its territories and includes the results of the Rocky Mountain Metal Corporation (RMMC) and Rocky Mountain Bottle Corporation (RMBC) joint ventures. The U.S. segment also includes Coors brand volume, primarily Coors Light, that is sold outside of the United States and its territories, primarily Mexico and the Caribbean, as well as sales of Molson brand products in the United States.

Sales and Distribution

In the United States, beer is generally distributed through a three-tier system consisting of manufacturers, distributors and retailers. A national network of approximately 550 independent distributors purchases our products and distributes them to retail accounts. We estimate that approximately one-fourth of our product is sold on-premise in bars and restaurants, and the other three-fourths is sold off-premise in liquor stores, convenience stores, grocery stores and other retail outlets. We also own three distributorships which collectively handled approximately 2% of our total U.S. segment’s volume in 2006. Approximately 44% of our volume passes through one of our 11 satellite re-distribution centers throughout the United States prior to being sold to distributors. In Puerto Rico, we market and sell Coors Light through an independent distributor. Coors Light is the leading beer brand in Puerto Rico. Sales in Puerto Rico represented less than 5% of our U.S. sales volume in 2006. We also sell our products in several other Caribbean markets. Cerveceria Cuauhtemoc Moctezuma, S.A. de C.V., a subsidiary of FEMSA Cerveza, is the sole and exclusive importer, marketer, seller and distributor of Coors Light in Mexico.

Manufacturing, Production and Packaging in the United States

Brewing Raw Materials

We use the highest-quality water, barley and hops to brew our products. We malt 100% of our production requirements, using barley purchased under yearly contracts from a network of independent farmers located in five regions in the western United States. Hops and starches are purchased from suppliers primarily in the United States. We have acquired water rights to provide for long-term strategic growth and to sustain brewing operations in case of a prolonged drought in Colorado. CBC also uses hedging instruments to protect from volatility in the commodities and foreign exchange markets.

Brewing and Packaging Facilities

We have two production facilities in the United States. We own and operate the world’s largest single-site brewery located in Golden, Colorado. We also operate a packaging facility located in the Shenandoah Valley in Virginia. In order to supply our markets in the eastern United States more efficiently, we are adding brewing capability to our Virginia facility, which we expect to have operational by summer of 2007. The Golden brewery has the capacity to brew and package more than 15 million barrels annually. The Shenandoah brewery will have a production capacity of approximately 7 million barrels. The Shenandoah facility will source its barley malt from the Golden malting facility.

We closed our Memphis brewing and packaging facility in September 2006 and shifted its production to other MCBC facilities. All products shipped to Puerto Rico or otherwise exported outside the U.S. are now packaged at the Shenandoah facility, and upon its full build-out, all Puerto Rico and export volume will be brewed in Shenandoah.

8




The U.S. segment imports Molson products and a portion of another U.S. brand volume from Molson’s Montréal brewery.

CBC faces cost challenges due to the concentration of its brewing activities at few locations, compared with our other operating segments and compared with our competitors in the United States, who operate more breweries in geographically diverse locations in the U.S. These cost challenges have been exacerbated by increases in diesel fuel costs in recent years. The Shenandoah brewery in part is an effort to address these challenges.

Packaging Materials

Aluminum cans

Approximately 61% of our U.S. products were packaged in aluminum cans in 2006. We purchased approximately 80% of those cans from RMMC, our joint venture with Ball Corporation (Ball), whose production facility is located adjacent to the brewery in Golden, Colorado. In addition to our supply agreement with RMMC, we also have a commercial supply agreement with Ball to purchase cans and ends in excess of what is supplied through RMMC. Aluminum is an exchange-traded commodity, and its price can be volatile. The RMMC joint venture agreement is scheduled to expire in 2012.

Glass bottles

We packaged approximately 28% of our U.S. products in 2006 in glass bottles. RMBC, our joint venture with Owens-Brockway Glass Container, Inc. (Owens), produces approximately 60% of our U.S. glass bottle requirements at our glass manufacturing facility in Wheat Ridge, Colorado. In July 2003, we extended our joint venture with Owens for 12 years, as well as a supply agreement with Owens for the glass bottles we require in excess of joint venture production.

Kegs

The remaining 11% of U.S. volume we sold in 2006 was packaged in quarter-, half-, and one-sixth barrel stainless steel kegs. A limited number of kegs are purchased each year, and there is no long-term supply agreement.

Other packaging

Crowns, labels, corrugate and paperboard are purchased from concentrated sources unique to each product. We purchase most of our paperboard from a subsidiary of Graphic Packaging Corporation (GPC), a related party. CBC does not foresee difficulties in accessing these products in the future.

Seasonality of the Business

Our U.S. sales volumes are normally lowest in the first and fourth quarters and highest in the second and third quarters.

Competitive Conditions

Known Trends and Competitive Conditions

Industry and competitive information in this section and elsewhere in this report was compiled from various industry sources, including beverage analyst reports (Beer Marketer’s Insights, Impact Databank and The Beer Institute), and distributors. While management believes that these sources are reliable, we cannot guarantee the accuracy of these numbers and estimates.


2006 U.S. Beer Industry Overview

The beer industry in the United States is highly competitive and increasingly fragmented, with a profusion of offerings in the above-premium category. With respect to premium lager-style beer, three major brewers control approximately 78% of the market. Growing or even maintaining market share has required increasing investments in Canadamarketing and sales. U.S. beer industry shipments had an annual growth rate during the past 10 years of 0.8%. Price discounting in fiscalthe U.S. beer industry was less intense in 2006, compared with a high level of promotions in the second half of 2005.

Since the change in the Excise Tax structure in Puerto Rico in June 2002, the beer market there has been in modest decline.   Additionally, while this market has traditionally been split among U.S. imports, other foreign imports and local brewers, due to the tax advantage held by the local brewer, the Medalla brand has gained significant share in the past several years. Coors Light remains the market leader in Puerto Rico with an approximate 50% market share.

Our Competitive Position

Our malt beverages compete with numerous above-premium, premium, low-calorie, popular-priced, non-alcoholic and imported brands. These competing brands are produced by national, regional, local and international brewers. We compete most directly with Anheuser-Busch and SAB Miller (SAB). We also compete with imported craft beer brands. According to Beer Marketer’s Insights estimates, we are the nation’s third-largest brewer, selling approximately 11% of the total 2006 U.S. brewing industry shipments (including exports and U.S. shipments of imports). This compares to Anheuser-Busch’s 49% share and SAB’s 18% share.

Our malt beverages also compete with other alcohol beverages, including wine and spirits, and thus our competitive position is affected by consumer preferences between and among these other categories. Sales of wine and spirits have grown faster than sales of beer in recent years, resulting in a reduction in the beer segment’s lead in the overall alcoholic beverages market.

Europe Segment

Coors Brewers, Ltd (CBL) is the United Kingdom’s second-largest beer company with unit volume sales of approximately 10.4 million U.S. barrels in 2006. CBL has an approximate 21% share of the U.K. beer market, Western Europe’s second-largest market. Sales are primarily in England and Wales, with the Carling brand (a mainstream lager) representing more than three-fourths of CBL’s total beer volume. The Europe segment consists of our production and sale of the CBL brands principally in the United Kingdom, our joint venture arrangement for the production and distribution of Grolsch in the United Kingdom and Republic of Ireland, (consolidated under FIN 46R beginning in 2004), factored brand sales (beverage brands owned by other companies, but sold and delivered to retail by us), and our joint venture arrangement with DHL (formerly Exel LogisticsLogistics) for the distribution of products throughout Great Britain (Tradeteam)(through Tradeteam). Our Europe segment also includesmanages a small volume of sales, primarily of Coors products, in Asia Russia and other export markets.

Sales and Distribution

        CBL has headquarters in Burton-on-Trent, England, and isUnited Kingdom

In the United Kingdom's second-largestKingdom, beer company with unit volume salesis generally distributed through a two-tier system consisting of approximately 10.3 million US barrels in 2005. CBL has an approximate 21% share of the UK beer market, Western Europe's second-largest market. Sales are primarily in Englandmanufacturers and Wales, with the Carling brand (a mainstream lager) representing approximately 75% of CBL's total beer volume.



United Kingdom

        Over the past three decades, volumes have shifted from the on-premise channel, where products are consumed in pubs and restaurants, to the off-premise channel, also referred to as the "take-home" market.retailers. Unlike the United States, where manufacturers are generally not permitted to distribute beer directly to retail, the large majority of our beer in the United Kingdom is sold directly to retailers. It is also common in the U.K. for brewers to distribute beer, wine, spirits and other products owned and produced by other companies to the on-premise channel, where products are consumed in bars and restaurants. Approximately 30% of CBL’s net sales value in 2006 was these “factored” brands.


Distribution activities for CBL are conducted by Tradeteam, which operates a system of satellite warehouses and a transportation fleet. Tradeteam also manages the transportation of certain raw materials, such as malt to the CBL breweries.

Over the past three decades, volumes have shifted from the higher margin on-premise channel, where products are consumed in pubs and restaurants, to the lower margin off-premise channel, also referred to as the “take-home” market.

AsiaOn-Premise Market Channel

        We continue to develop markets in Japan and China, which are managed by the Europe segment's management team. The Japanese business is currently focused on the Zima and Coors brands.We also sell Coors Light and Coors in China. We have closed our operations in Taiwan.

On-premise

The on-premise channel accounted for approximately 63%62% of our UKU.K. sales volumes in 2005. 2006. The on-premise channel is generally segregated further into two more specific categories:  multiple on-premise and free on-premise. Multiple on-premise refers to those customers that own a number of pubs and restaurants and free on-premise refers to individual owner-operators of pubs and restaurants. The on-going market trend from the higher-margin free on-premise channel to the lower-margin multiple on-premise puts the Europe segment’s profitability at risk. In 2006, CBL sold approximately 70% and 30% of its on-premise volume to multiple and free on-premise customers, respectively. In recent years, pricing in the on-premise channel has intensified as the retail pub chains have consolidated. As a result, the larger pub chains have been able to negotiate lower beer prices from brewers, which have not consolidated during this time.

The installation and maintenance of draught beer dispensing equipment in the on-premise channel is generally the responsibility of the brewer in the United Kingdom. Accordingly, CBL therefore, owns equipment used to dispense beer from kegs to consumers. This includes beer lines, line cooling equipment, taps and countermounts.

Similar to other UKU.K. brewers, CBL has traditionally used loans to secure supply relationships with customers in the on-premise market. Loans have beenare normally granted at below-market rates of interest, with the outlet purchasing beer at lower-than-average discount levels to compensate. We reclassify a portion of sales revenue as interest income to reflect the economic substance of these loans.

Off-premiseOff-Premise Market Channel

The off-premise channel accounted for approximately 37%38% of our UKU.K. sales volume in 2005.2006. The off-premise market includes sales to supermarket chains, convenience stores, liquor store chains, distributors and wholesalers.

Asia

We continue to develop markets in Asia, which are managed by the Europe segment’s management team. We have a Japanese business which is currently focused on the Zima and Coors brands. In China our business is principally focused on the Coors Light brand. Product sold in Japan and China is contract brewed by a third party in China. The small amount of remaining Asia volume is exported from the U.S.

Manufacturing, Production and Packaging

Brewing Raw Materials

We use the highest-quality water, barley and hops to brew our products. During 2006, CBL produced more than 90% of its required malt using barley purchased from sources in the United Kingdom. CBL does not anticipate significant challenges in procuring quality malt for the foreseeable future. Malt sourced externally is committed through 2008 and is produced through a toll malting agreement where CBL purchases the required barley and pays a conversion fee to the malt vendor. Hops and adjunct starches used in the brewing process are purchased from agricultural sources in the United Kingdom and on the European continent. CBL does not anticipate difficulties in accessing these products going forward.


We assure the highest-quality water by obtaining our water from private water sources whichthat are carefully chosen for their purity and which are regularly tasted and tested both analytically and microbiologically to ensure their ongoing purity and to confirm that all the requirements of the UKU.K. private water regulations are met. Public supplies are used as back-upsback-up to the private supplies in some breweries, and these are again tasted and tested regularly to ensure their ongoing purity. For agricultural crops such as barley and hops, we place forward contracts to ensure we have availability of the volume and varieties we require.

Brewing and Packaging Facilities

We operate three breweries in the United Kingdom. The Burton-on-Trent brewery, located in the Midlands, is the largest brewery in the United Kingdom. The other smallerKingdom and accounts for approximately two-thirds of CBL’s production. Smaller breweries are located in Tadcaster and Alton. Product sold in Ireland and certain Asia markets is produced by contract brewers.



Packaging Materials

Kegs and casks

We used kegs and casks for approximately 57%56% of our UKU.K. products in 2005,2006, reflecting a high percentage of product sold on-premise. CBL does not own its own kegs but rather fills and ships kegs owned by a third party, who manages the supply and maintenance of kegs and casks. See Item 1A. Risk Factors related to the Europe segment for further discussion.

Aluminum Cans

Approximately 34%36% of our UKU.K. products were packaged in cans in 2005. Virtually all2006. All of our cans wereare purchased through a supply contractscontract with Ball.

Other PackagingGlass bottles

        The remaining 9%Approximately 5% of our UKU.K. products are packaged in glass bottles purchased through supply contracts with third-party suppliers.

Other packaging

The remaining 3% of our U.K. sales are shipped in bulk tanker for other brewers to package.

Crowns, labels, corrugate and paperboard are purchased from concentrated sources unique to each product. CBL does not foresee difficulties in accessing these or other packaging materials in the foreseeable future.

Seasonality of Business

In the UK,U.K., the beer industry is subject to seasonal sales fluctuationfluctuations primarily influenced by holiday periods, weather and by certain major televised sporting events. There is a peakevents (such as the World Cup soccer tournament in the summer of 2006). Peak selling seasons occur during the summer and during the Christmas and New Year period.periods. The Christmas/New Year holiday peak is most pronounced in the off-premise channel. Consequently, our largest quarters by volume are the third and fourth quarters, and the smallest are the first and second.

Competitive Conditions

2005 UK2006 U.K. Beer Industry Overview

Beer consumption in the United Kingdom declined by an average of 0.9% per annum between 1980 and 2000. OverTotal trade beer market volume declined by 1.2% in 2006. This was the last 5 years, volume has reached a plateau, providing some stability.third consecutive year of


decline and reverses the relatively stable trend seen during 2000 to 2003. The longer-term decline has been mainly attributable to the on-premise channel, where volumes are now approximately 44% lower than in 1980. Over the same period, off-premise volume has increased by approximately 210%. This trend is expected to continue and has been influencedcaused by a number of factors, including changes in consumers'consumers’ lifestyles and an increasing price difference between beer prices in the on-on-premise (higher prices) and off-premise (lower prices) channels. Both trends continued in 20052006 with off-premise industry market growth of 0.9%3.2% and a decline in the on-premise market of 3.8%4.3%.

There has also been a steady trend away from ales and towards lager, driven predominantly by the leading lager brands. In 1980, lagers accounted for 31% of beer sales, and in 20052006 lagers accounted for over 72%, up from 71% in 2004.almost 75% of U.K. beer sales. While lager volume has been growing, ales, including stouts, have declined during this period, and this trend has accelerated in the last few years. The leading beer brands are generally growing at a faster rate than the market. The top 10 brands now represent approximately 65%66% of the total market, compared to only 34% in 1995.

Our Competitive Position

Our beers and flavored alcohol beverages compete not only with similar products from competitors, but also with other alcohol beverages, including wines, spirits and spirits.ciders. With the exception of stout, where we do not have our own brand, our brand portfolio gives us strong representation in all major beer categories. Our strength in the growing lager category with Carling, Grolsch, and Coors Fine Light Beer and C2 positions us well to take advantage of the continuing trend toward lagers. Our portfolio has been strengthened by the introduction of a range of imported and speciality beer brands, such as Sol, Zatec, Palm and Kasteel Cru.

Our principal competitors are Scottish & Newcastle UKU.K. Ltd., Inbev UKU.K. Ltd. and Carlsberg UKU.K. Ltd. We are Great Britain'sthe U.K.’s second-largest brewer, with a market share of approximately 21% (excluding factored brands sales), based on AC Nielsen information. This compares to Scottish &



Newcastle UKU.K. Ltd.'s’s share of approximately 24%, Inbev UKU.K. Ltd.'s’s share of approximately 20%19% and Carlsberg UKU.K. Ltd.'s’s share of approximately 13%12%. TwoIn 2006 CBL achieved a small increase in its share of the U.K. beer market and two of our three core brands—Carling and Coors Fine Light Beer—increased their product category share in 2005.2006.

Global Intellectual Property

We own trademarks on the majority of the brands we produce and have licenses for the remainder. We also hold several patents on innovative processes related to product formula, can making, can decorating and certain other technical operations. These patents have expiration dates through 2021. TheseWe are not reliant on royalty or other revenue from third parties for our financial success. Therefore, these expirations are not expected to have a significant impact on our business.

Inflation

        General inflationInflation is not normallytypically a factor in any of the segments in which we operate, although we periodically experience inflationary trends in specific areas, such as fuel costs, which were significantly higher in 20052006 when compared to prior years. Inflation in diesel fuel costs impacts the U.S. segment most significantly due to the geographic size of the U.S. market and the concentration of production at fewer facilities. The U.S. segment is also the most exposed to inflation in aluminum prices, since it packages the majority of its product in aluminum cans.


Regulation

RegulationCanada

United States

        Our business in the United States and its territories is highly regulated by federal, state and local governments. These regulations govern many parts of our operations, including brewing, marketing and advertising, transportation, distributor relationships, sales and environmental issues. To operate our facilities, we must obtain and maintain numerous permits, licenses and approvals from various governmental agencies, including the US Treasury Department; Alcohol and Tobacco Tax and Trade Bureau; the US Department of Agriculture; the US Food and Drug Administration; state alcohol regulatory agencies as well as state and federal environmental agencies.

        Governmental entities also levy taxes and may require bonds to ensure compliance with applicable laws and regulations. US federal excise taxes on malt beverages are currently $18 per barrel. State excise taxes also are levied at rates that ranged in 2005 from a high of $33 per barrel in Hawaii to a low of $0.60 per barrel in Wyoming.

Canada

In Canada, provincial governments regulate the production, marketing, distribution, sale and pricing of beer, and impose commodity taxes and license fees in relation to the production and sale of beer. In 2005,2006, Canada excise taxes totaled $452$552.5 million or $61$66.71 per barrel sold. In addition, the federal government regulates the advertising, labeling, quality control, and international trade of beer, and also imposes commodity taxes, consumption taxes, excise taxes and in certain instances, custom duties on imported beer. Further, certain bilateral and multilateral treaties entered into by the federal government, provincial governments and certain foreign governments, especially with the government of the United States, affect the Canadian beer industry. While the beer industry in many countries, including

United States

In the United States, the beer business is subjectregulated by federal, state and local governments. These regulations govern many parts of our operations, including brewing, marketing and advertising, transportation, distributor relationships, sales and environmental issues. To operate our facilities, we must obtain and maintain numerous permits, licenses and approvals from various governmental agencies, including the U.S. Treasury Department; Alcohol and Tobacco Tax and Trade Bureau; the U.S. Department of Agriculture; the U.S. Food and Drug Administration; state alcohol regulatory agencies as well as state and federal environmental agencies.

Governmental entities also levy taxes and may require bonds to government regulation, Canadian brewers have historically been subjectensure compliance with applicable laws and regulations. U.S. federal excise taxes on malt beverages are currently $18 per barrel. State excise taxes also are levied at rates that ranged in 2006 from a high of $32.10 per barrel in Alaska to even greater regulation.a low of $0.60 per barrel in Wyoming. In 2006, U.S. excise taxes totaled $417.6 million or $17.79 per barrel sold.

Europe

In the United Kingdom, regulations apply to many parts of our operations and products, including brewing, food safety, labeling and packaging, marketing and advertising, environmental, health and safety, employment, and data protection regulations. To operate our breweries and carry on business in the United Kingdom, we must obtain and maintain numerous permits and licenses from local Licensing



Justices and governmental bodies, including HMHer Majesty’s Revenue & Customs & Excise;(HMRC); the Office of Fair Trading; the Data Protection Commissioner and the Environment Agency.

In 2007, a smoking ban in public places will take effect across the remainder of Great Britain. The UKban will come into force on April 2, 2007 in Wales, April 30, 2007 in Northern Ireland and July 1, 2007 in England and is expected to have a significant unfavorable volume impact in the on-premise channel in the short-term but potentially increase volume in the off-premise market as consumers adjust their consumption patterns to the new environment. A ban already exists in Scotland and Republic of Ireland and in these geographies the experience was as we have outlined in our expectation for Wales, Northern Ireland and England.

The U.K. government levies excise taxes on all alcohol beverages at varying rates depending on the type of product and its alcohol content by volume. In 2005,2006, we incurred approximately $1.1 billion in excise taxes on gross revenues of approximately $2.6$2.5 billion, or approximately $102$104.58 per barrel.


Environmental Matters

Canada

Our Canadian brewing operations are subject to provincial environmental regulations and local permit requirements. Each of our Canadian breweries, other than the St. John’s brewery, has water treatment facilities to pre-treat waste water before it goes to the respective local governmental facility for final treatment. We have environmental programs in Canada including organization, monitoring and verification, regulatory compliance, reporting, education and training, and corrective action.

Molson sold a chemical specialties business in 1996. The company is responsible for certain aspects of environmental remediation, undertaken or planned, at the business sites. We have established provisions for the costs of these remediation programs.

United States

We are one of a number of entities named by the Environmental Protection Agency (EPA) as a potentially responsible party (PRP) at the Lowry Superfund site. This landfill is owned by the City and County of Denver (Denver), and is managed by Waste Management of Colorado, Inc. (Waste Management). In 1990, we recorded a pretax charge of $30 million, a portion of which was put into a trust in 1993 as part of a settlement with Denver and Waste Management regarding the then outstanding litigation. Our settlement was based on an assumed remediation cost of $120 million (in 1992 adjusted dollars). The settlement requires us to pay a portion of future costs in excess of that amount.

Considering uncertainties at the site, including what additional remedial actions may be required by the EPA, new technologies, and what costs are included in the determination of when the $120 million threshold is reached, the estimate of our liability may change as facts further develop. We cannot predict the amount or timing of any such change, but additional accruals could be required in the future.

We are aware of groundwater contamination at some of our properties in Colorado resulting from historical, ongoing or nearby activities. There may also be other contamination of which we are currently unaware.

From time to time, we have been notified that we are or may be a PRP under the Comprehensive Environmental Response, Compensation and Liability Act or similar state laws for the cleanup of other sites where hazardous substances have allegedly been released into the environment. While we cannot predict our eventual aggregate cost for the environmental and related matters in which we may be or are currently involved, we believe that any payments, if required, for these matters would be made over a period of time in amounts that would not be material in any one year to our operating results, cash flows or our financial or competitive position. We believe adequate reserves have been provided for losses that are probable and estimable. See Note 19 to our consolidated financial statements in Item 8 on page 118.

CanadaEurope

        Our Canadian brewing operations are subject to provincial environmental regulations and local permit requirements. Each of our Canadian breweries, other than the St. John's brewery, either has water pre-treatment capabilities or are permitted to discharge into the public sewer system. We have comprehensive environmental programs in Canada including organization, monitoring and verification, regulatory compliance, reporting, education and training, and corrective action.

        MCBC remains responsible for sites relating to discontinued operations of Molson's chemical specialties business sold in 1996, which require environmental remediation programs. These programs are either under way or are planned. Most of these sites relate to properties associated with previously owned business of chemicals and we have established provisions for the costs of these remediation programs. Some of them involve sites in the United States.



Europe

We are subject to the requirements of government and local environmental and occupational health and safety laws and regulations. Compliance with these laws and regulations did not materially affect our 20052006 capital expenditures, earnings or competitive position, and we do not anticipate that they will do so in 2006.2007.

Employees and Employee Relations

United StatesCanada

        We have approximately 4,200 employees in our US segment. Memphis hourly employees, who constitute approximately 9% of our US work force, are represented by the Teamsters union; and a small number of other employees are represented by other unions. The Memphis union contract was renegotiated in 2005, which included provisions impacted by our plans to close the Memphis facility. We believe that relations with our US employees are good.

Canada

        We haveMolson has approximately 3,000 full-time employees in our Canada segment.Canada. Approximately 67% of this total workforce is represented by trade unions. Workplace change initiatives are continuing and as a result, joint


union and management steering committees established in most breweries are focusing on customer service, quality, continuous improvement, employee training and a growing degree of employee involvement in all areas of brewery operations. The agreement governing our relationship with 100 employees at the Edmonton brewery is set to expire in 2007. We believe that relations with our Canada employees are good.

EuropeUnited States

We have approximately 3,0003,800 employees in our U.S. segment. Less than 1% of our U.S. work force is represented by unions. We believe that relations with our U.S. employees are good.

Europe

We have approximately 2,750 employees in our Europe segment. Approximately 29%23% of this total workforce is represented by trade unions, primarily at our Burton-on-Trent and Tadcaster breweries. Separate negotiated agreements are in place with the Transport and General Workers Union at the Tadcaster Brewery and the Burton-on-Trent Brewery. The agreements do not have expiration dates and negotiations are conducted annually. We believe that relations with our Europe employees are good.

(d)          Financial Information about Foreign and Domestic Operations and Export Sales

See the Consolidated Financial Statements in Item 8 Financial Statements and Supplementary Data, for discussion of sales, operating income and identifiable assets attributable to our country of domicile, the United States, and all foreign countries.

(e)           Available Information

Our internet website is http://www.molsoncoors.com. Through a direct link to our reports at the SEC'sSEC’s website at http://www.sec.gov, we make available, free of charge on our website, our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports as soon as reasonably practicable after we electronically file or furnish such materials to the SEC.

Cautionary Statement Pursuant to Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995

This document and the documents incorporated in this document by reference contain forward-looking statements that are subject to risks and uncertainties. All statements other than statements of historical fact contained in this document and the materials accompanying this document are forward-looking statements.



Forward-looking statements are based on the beliefs of our management, as well as assumptions made by, and information currently available to, our management. Frequently, but not always, forward-looking statements are identified by the use of the future tense and by words such as "believes," "expects," "anticipates," "intends," "will," "may," "could," "would," "projects," "continues," "estimates,"“believes,” “expects,” “anticipates,” “intends,” “will,” “may,” “could,” “would,” “projects,” “continues,” “estimates,” or similar expressions. Forward-looking statements are not guarantees of future performance and actual results could differ materially from those indicated by forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause our or our industry'sindustry’s actual results, level of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by the forward-looking statements.

The forward-looking statements contained or incorporated by reference in this document are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the Exchange Act) and are subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. These statements include declarations regarding our plans, intentions, beliefs or current expectations.

16




Among the important factors that could cause actual results to differ materially from those indicated by forward-looking statements are the risks and uncertainties described under "Risk Factors"“Risk Factors” and elsewhere in this document and in our other filings with the SEC.

Forward-looking statements are expressly qualified in their entirety by this cautionary statement. The forward-looking statements included in this document are made as of the date of this document and we do not undertake any obligation to update forward-looking statements to reflect new information, subsequent events or otherwise.


ITEM 1A.        Risk Factors

The reader should carefully consider the following factors and the other information contained within this document. The most important factors that could influence the achievement of our goals, and cause actual results to differ materially from those expressed in the forward-looking statements, include, but are not limited to, the following:

Risks specific to the Molson Mergerour Company

We may not realize the cost savings and other benefits we currently anticipate due to challenges associated with integrating the operations, technologies, sales and other aspects of the businesses of Molson and Coors. Our success will depend in large part on management's success in integrating the operations, technologies and personnel of Molson and Coors. If we fail to integrate the operations of Molson and Coors or otherwise fail to realize any of the anticipated benefits of the Merger transaction, including the estimated cost savings of approximately $175 million annually by the third year following the Merger, our results of operations could be impaired. In addition, the overall integration of the two companies may result in unanticipated operations problems, expenses and liabilities, and diversion of management's attention.

If Pentland and the Coors Trust do not agree on a matter submitted to stockholders, generally the matter will not be approved, even if beneficial to the Company or favored by other stockholders.Pentland and the Coors Trust, which together control more than two-thirds of the Company'sCompany’s Class A Common and Exchangeable stock, have voting trust agreements through which they have combined their voting power over the shares of our Class A common stock and the Class A exchangeable shares that they own. However, in the event that these two stockholders do not agree to vote in favor of a matter submitted to a stockholder vote (other than the election of directors), the voting trustees will be required to vote all of the Class A common stock and Class A exchangeable shares deposited in the voting trusts against the matter. There is no other mechanism in the voting trust agreements to resolve



a potential deadlock between these stockholders. Therefore, if either Pentland or the Coors Trust is unwilling to vote in favor of a transaction that is subject to a stockholder vote, we may be unable to complete the transaction even if our board, management or other stockholders believe the transaction is beneficial for Molson Coors.

Risks specific to our Discontinued Operations

Indemnities provided to the purchaser of 68% of the Kaiser business in Brazil could result in future cash outflows and income statement charges. On January 13, 2006, we sold a 68% equity interest in Kaiser to FEMSA for $68 million cash, including the assumption by FEMSA of Kaiser-related debt and contingencies. The terms of the agreement require us to indemnify FEMSA for exposures related to certain tax, civil and labor contingencies. The ultimate resolution of these claims is not under our control, and we cannot predict the outcomes of administrative and judicial proceedings that will occur with regard to these claims. It is possible that we will have to make cash outlays to FEMSA with regard to these indemnities. While the fair values of these indemnity obligations will be recorded on our balance sheet in conjunction with the sale, we could incur future income statement charges as facts further develop resulting in changes to our fair value estimates.

Risks specific to our Company

Our success as an enterprise depends largely on the success of three primary products;products in three mature markets; the failure or weakening of one or more could materially adversely affect our financial results.Although we currently have 14 products in our USU.S. portfolio, Coors Light represented more than 72%71% of our USU.S. segment’s sales volume for 2005.2006. Carling lager is the best-selling brand in the United Kingdom and represented approximately 75%more than 77% of CBLour European segment’s sales volume in 2005.2006. The combination of the Molson Canadian and Coors Light brands represented approximately 45%more than 42% of our Canada segment'ssegment’s sales volume for the year ended December 25, 2005.in 2006. Consequently, any material shift in consumer preferences away from these brands, or from the categories in which they compete, would have a disproportionately large adverse impact on our business. Moreover, each of our three major markets is mature, and we face large competitors who have greater financial, marketing and distribution resources and are more diverse in terms of their geographies and brand portfolios.

We have indebtedness that is substantial in relation to our stockholders'stockholders’ equity, which could hinder our ability to adjust to rapid changes in market conditions or to respond to competitive pressures.As of December 25, 2005,31, 2006, we had approximately $850 million in debt primarily related to our acquisition of CBL and $1.4$1.1 billion of debt primarily related to our Merger with Molson. As a result, we must use a substantial portion of our cash flow from operations to pay principal and interest on our debt. If our financial and operating performance is insufficient todoes not generate sufficient cash flow for all of our activities, our operations could be adversely impacted.

We rely on a small number of suppliers to obtain the packaging we need to operate our business, of which the loss orbusiness. The inability to obtain materials could negativelyunfavorably affect our ability to produce our products.For our USU.S. business, we purchase most of our paperboard and container supplies from a single supplier or a small number of suppliers. This packaging is unique and is not produced by any other supplier. Additionally, we are


contractually obligated to purchase substantially all our can and bottle needs in the United States and Canada from our container joint ventures or from our partners in those ventures, Ball Corporation (RMMC) and Owens-Brockway Glass Container, Inc. (RMBC). Consolidation of the glass bottle industry in North America has reduced local supply alternatives and increased risks of glass bottle supply disruptions. CBL has only a single source for its can supply (Ball). The inability of any of these suppliers to meet our production requirements without sufficient time to develop an alternative source could have a material adverse effect on our business.

Our primary production facilities in Europe and the United States are located at single sites, so we could be more vulnerable than our competitors to transportation disruptions, fuel increases and natural disasters.Our primary production facility in the United States is in Golden, Colorado, and in Europe, our primary production facility is located in Burton-on-Trent, England. In both countries,segments, our competitors



have multiple geographically dispersed breweries and packaging facilities. As a result, we must ship our products greater distances than some of our competitors, making us more vulnerable to fluctuations in costs such as fuel, as well as the impact of any localized natural disasters should they occur.

The termination of one or more manufacturer/distribution agreements could have a material adverse effect on our business.We manufacture and/or distribute products of other beverage companies, including those of one or more competitors, through various licensing, distribution or other arrangements in Canada and the United Kingdom. The loss of one or more of these arrangements could have a material adverse effect on the results of one or more reporting segments.

Because we will continue to face intense global competition, operating results may be negativelyunfavorably impacted.The brewing industry is highly competitive and requires substantial human and capital resources. Competition in our various markets could cause us to reduce prices, increase capital and other expenditures or lose sales volume, any of which could have a material adverse effect on our business and financial results. In addition, in some of our markets, our primary competitors have substantially greater financial, marketing, production and distribution resources than Molson Coors has. In all of the markets where Molson Coors operates, aggressive marketing strategies by our main competitors could adversely affect our financial results.

Changes in tax, environmental or other regulations or failure to comply with existing licensing, trade and other regulations could have a material adverse effect on our financial condition.Our business is highly regulated by federal, state, provincial and local laws and regulations in various countries regarding such matters as licensing requirements, trade and pricing practices, labeling, advertising, promotion and marketing practices, relationships with distributors, environmental matters, smoking bans at on-premise locations and other matters. Failure to comply with these laws and regulations could result in the loss, revocation or suspension of our licenses, permits or approvals. In addition, changes in tax, environmental or any other laws or regulations could have a material adverse effect on our business, financial condition and results of operations.

WeOur consolidated financial statements are subject to fluctuations in foreign exchange rates, most significantly the British pound and the Canadian dollar.We hold assets and incur liabilities, earn revenues and pay expenses in different currencies, most significantly sales of Coors Light in Canada and sales of the Carling brand in the United Kingdom. Since our financial statements are presented in US dollars,USD, we must translate our assets, liabilities, income and expenses into US dollarsUSD at current exchange rates. Increases and decreases in the value of the US dollarUSD will affect, perhaps adversely, the value of these items in our financial statements, even if their local currency value has not changed.

Our operations face significant commodity price change and foreign exchange rate exposure which could materially and adversely affect our operating results.We will use a large volume of agricultural and other raw materials to produce our products, including barley, barley malt, hops, various starches, water and packaging materials.materials, including aluminum and paper products. We also use a significant amount of diesel


fuel in our operations. The supply and price of these raw materials and commodities can be affected by a number of factors beyond our control, including market demand, global geo-political events (especially as to their impact on crude oil prices and the resulting impact on diesel fuel prices), frosts, droughts and other weather conditions, economic factors affecting growth decisions, plant diseases theft and market demand.theft. To the extent any of the foregoing factors affect the prices of ingredients or packaging;packaging, our results of operations could be materially and adversely impacted. We have active hedging programs to address commodity price and foreign exchange rate changes. However, to the extent we fail to adequately manage the foregoing risks, including if our hedging arrangements do not effectively or completely hedge changes in foreign currency rates or commodity price risks, including price risk associated with diesel fuel and aluminum, both of which are at historically high price levels, our results of operations may be adversely impacted.

We could be adversely affected by overall declines in the beer market.IndustryConsumer trends in manysome global markets indicate increases in consumer preference for wine and spirits, as well as for lower priced, value segment beer brands in some CanadaCanadian markets, which could result in loss of volume or a deterioration of operating margins.



Because of our reliance on a limited number of technicalsingle information technology service suppliers,supplier, we could experience significant disruption to our business.We rely exclusively on one information technology services provider worldwide for our network, help desk, hardware and software configuration for our US and UK businesses. Additionally, we rely on a singleconfiguration. If that service provider in Canada. If the service providers failfails and we are unable to find a suitable replacement in a timely manner, we could be unable to properly administer our information technology systems.

Due to a high concentration of unionized workers in the United Kingdom and Canada, we could be significantly affected by labor strikes, work stoppages or other employee-related issues.Approximately 29%67% of CBL'sMolson’s total workforce and approximately 67%23% of Molson'sCBL’s total workforce is represented by trade unions. Although we believe relations with our employees are good, more stringent labor laws in the United Kingdom expose us to a greater risk of loss should we experience labor disruptions in that market.

Changes to the regulation of the distribution systems for our products could adversely impact our business. The USIn 2006, the U.S. Supreme Court recently ruled that certain state regulations of interstate wine shipments are unlawful. As a result of this decision, states may alter the three-tier distribution system that has historically applied to the distribution of our products. Although it is too early to tell what, if any, changes states may make as a result of this decision, changesChanges to the three-tier distribution system could have a materially adverse impact on our business. Further, in certain Canadian provinces, our products are distributed through joint venture arrangements that are mandated and regulated by provincial government regulators. If provincial regulation should change, effectively eliminating the distribution channels, the costs to adjust our distribution methods could have a material adverse impact on our business.

Risks specific to our Discontinued Operations

Indemnities provided to the purchaser of 83% of the Kaiser business in Brazil could result in future cash outflows and statement of operations charges.On January 13, 2006, we agreed to sell a 68% equity interest in Kaiser to FEMSA for $68 million cash, including the assumption by FEMSA of Kaiser-related debt and certain contingencies. In November 2006, we divested our remaining 15% ownership interest in Kaiser and received $15.7 million, resulting in an increase of FEMSA’s purchased ownership of Kaiser to 83%. The terms of our 2006 agreement require us to indemnify FEMSA for exposures related to certain tax, civil and labor contingencies and certain purchased tax credits. The ultimate resolution of these claims is not under our control, and we cannot predict the outcomes of administrative and judicial proceedings that will occur with regard to these claims. It is possible that we will have to make cash outlays to FEMSA with regard to these indemnities. While the fair values of these indemnity obligations are recorded as liabilities on our balance sheet in conjunction with the sale, we could incur future statement of operations charges as facts further develop resulting in changes to our fair value estimates or change in assessment of probability of loss on these items. Due to the uncertainty involved in the ultimate outcome and timing of these contingencies, significant adjustments to the carrying value of our indemnity liabilities and corresponding statement of operations charges/credits could result in the future.


Risks specific to the USCanada Segment

We may be required to provide funding to the entity that owns the Montréal Canadiens hockey club and the related entertainment business pursuant to the guarantees given to the National Hockey League (NHL).

Pursuant to certain guarantees given to the NHL as a minority owner of the entertainment business and the Montréal Canadiens professional hockey club (majority ownership sold by Molson in 2001), Molson may have to provide funding to the Club (joint and severally based on our 19.9% ownership) to meet its obligations and its operating expenses if the Club cannot meet its obligations under various agreements.

An adverse result in a lawsuit brought by Miller could have an adverse impact on our business.   In December 2005, Miller Brewing Company sued the Company and several subsidiaries in a Wisconsin federal court. Miller seeks to invalidate a licensing agreement allowing Molson Canada the sole distribution of Miller products in Canada. Miller claims U.S. and Canadian antitrust violations and violations of the Agreement’s confidentiality provisions. Miller also claims that the Agreement’s purposes have been frustrated as a result of the Molson Coors Merger. If Miller were to prevail in this action, it could have an adverse impact on our business, and we may be required to record an impairment charge on all or a portion of the $112.0 million carrying value of our intangible asset associated with the Miller arrangements.

If we are unsuccessful in maintaining licensing, distribution and related agreements, our business could suffer adverse effects.We manufacture and/or distribute products of other beverage companies in Canada, including those of one or more competitors, through various licensing, distribution or other arrangements. The loss of one or more of these arrangements could adversely impact our business.

If the Maritime Provinces refuse to recognize our new brewery in Moncton, New Brunswick, as a “local brewer,” we will not be able to use that facility as planned.   We are completing a brewery in Moncton, New Brunswick. We decided to build it on the basis of assurances from Canada’s Maritime Provinces (which include New Brunswick and Nova Scotia) that the facility would qualify as a “local brewer,” under the Maritime Accord so that beer shipped to other Maritime Provinces would be subject to much lower handling fees than beer shipped from elsewhere in Canada. There is risk that certain Maritime Provinces will not honor their previous assurances. If so, our return on investment would be substantially lower than planned, and we may be required to record an impairment charge on all or a portion of the $25.2 million spent to construct the brewery.

Risks specific to the U.S. Segment

Litigation directed at the alcohol beverage industry may adversely affect our sales volumes, our business and our financial results.Molson Coors and many other brewers and distilled spirits manufacturers have been sued in several courts regarding advertising practices and underage consumption. The suits allege that each defendant intentionally marketed its products to "children“children and other underage consumers." In essence, each suit seeks, on behalf of an undefined class of parents and guardians, an injunction and unspecified money damages. We will vigorously defend these lawsuits, several of which have been dismissed and itare now on appeal. It is not possible at this time to estimate the possible loss or range of loss, if any, inthat may result from these lawsuits.

We are highly dependent on independent distributors in the United States to sell our products, with no assurance that these distributors will effectively sell our products.We sell all of our products in the United States to distributors for resale to retail outlets. Some of our distributors are at a competitive disadvantage because they are smaller than the largest distributors in their markets. Our distributors also sell products that compete with our products. These distributors may give our competitors'competitors’ products higher priority, thereby reducing sales of our products. In addition, the regulatory environment of many states makes it very difficult to change distributors. Consequently, if we are not allowed or are unable to replace unproductive or inefficient distributors, our business, financial position and results of operation may be adversely affected.

Risks specific to the Canada Segment

We may be required to provide funding to or exercise control over the entity that owns the entertainment business and the Montréal Canadiens pursuant to the guarantees given to its lenders and the NHL. Pursuant to certain guarantees given to the lenders and the NHL in support of the entity that owns the majority of the entertainment business and the Montréal Canadiens professional hockey club (purchased from Molson in 2001), Molson shall provide funding to the entity to meet its obligations to the lenders and the entity's operating expenses and Molson shall exercise control over the entity that owns the hockey



club at predetermined conditions, subject to NHL approval, if the entity does not meet its obligations under various agreements.

An adverse result in a lawsuit brought by Miller could have an adverse impact on our business. In December 2005, Miller Brewing Company sued the Company and several subsidiaries in a Wisconsin federal court. Miller seeks to invalidate a licensing agreement allowing Molson Canada the sole distribution of Miller products in Canada. Miller claims US and Canadian antitrust violations, and violations of the Agreement's confidentiality provisions. Miller also claims that the Agreement's purposes have been frustrated as a result of the Molson Coors merger. If Miller were to prevail in this action, it could have an adverse impact on our business.

If we are unsuccessful in renegotiating licensing, distribution and related agreements, our business could suffer adverse effects. We manufacture and/or distribute products of other beverage companies in Canada, including those of one or more competitors, through various licensing, distribution or other arrangements. We are currently in negotiations with two of such companies to enter into new agreements. The loss of one or more of these arrangements could adversely impact our business.

If regulatory authorities determine that industry understandings regarding the bottle standards are invalid, our business could be adversely impacted. The Canadian Competition Bureau is currently reviewing the validity of industry arrangements regarding industry bottle standards. If the Bureau were to determine that the agreement is anticompetitive, we may be required to use multiple bottle types which could significantly increase our production and other related costs.

Risks specific to the Europe Segment

Sales volume trends in the United Kingdom brewing industry reflect movement from on-premise channels to off-premise channels, a trend which unfavorably impacts our profitability.

We have noted in recent years that beer volume sales in the U.K. have been shifting from pubs and restaurants (on-premise) to retail stores (off-premise), for the industry in general. The progression to a ban on smoking in pubs and restaurants across the whole of the U.K. anticipated to be effective in 2007 is likely to accelerate this trend. Margins on sales to off-premise customers tend to be lower than margins on sales to on-premise customers, hence these trends could adversely impact our profitability.

Consolidation of pubs and growth in the size of pub chains in the United Kingdom could result in less ability to achieve favorable pricing.The trend toward consolidation of pubs, away from independent pub and club operations, is continuing in the United Kingdom. These larger entities have stronger price negotiating power, whichand therefore continuation of this trend could impact CBL'sCBL’s ability to obtain favorable pricing in the on-premise channel (due to spillover effect of reduced negotiating leverage) and could reduce our revenues and profit margins. In addition, these larger customers are beginningcontinue to purchasemove to purchasing directly more of the products that, in the past, we have provided as part of our factored business. ThisFurther consolidation could impact us adversely.

We depend exclusively on one logistics provider in England, Wales and Scotland for distribution of our CBL products.We are involved ina party to a joint venture with Exel LogisticsDHL called Tradeteam. Tradeteam handles all of the physical distribution for CBL in England, Wales and Scotland, except where a different distribution system is requested by a customer. If Tradeteam were unable to continue distribution of our productproducts and we were unable to find a suitable replacement in a timely manner, we could experience significant disruptions in our business that could have an adverse impact on our operations.financial impact.

We are reliant on a single third party as a supplier for kegs in the United Kingdom. We do not own ourOur CBL business uses kegs in the United Kingdom; rather we source our kegs frommanaged by a logistics provider who is responsible for their ownership, upkeep, and to maintainproviding an adequate stock. Ifstock of kegs as well as their upkeep. Due to greater than anticipated keg losses as well as reduced fill fees (attributable to reduced overall volume), the logistics provider has encountered financial difficulty. As a result of action taken by the logistics provider's lending institution, related to perceived financial difficulties of the borrower, the logistics provider has been forced into administration (restructuring proceedings) and the bank, on February 20, 2007, exercised its option to put the keg population to CBL. As a result, we expect to purchase the existing keg population from the logistics provider's lender at fair value pursuant to the terms of the agreement between CBL and the logistics provider’s lender. We estimate that this third party provider werepotential capital expenditure, which may be financed over a period of time in excess of one year, could amount to approximately $70 million to $100 million, which is not included in the 2007 capital expenditures plan. As a result of this capital requirement, we may reduce other elements of our 2007 capital expenditures plan, or offset risk posed by the potential keg purchase through increased cash generation efforts.

We may incur impairments of the carrying value of our goodwill and other intangible assets that have indefinite useful lives.In connection with various business combinations, we have allocated material amounts of the related purchase prices to goodwill and other intangible assets that are considered to have aindefinite useful lives. These assets are tested for impairment at least annually, using estimates and assumptions affected by factors such as economic and industry conditions and changes in operating performance. In the event that the adverse financial impact of current trends with respect to our U.K. business failure,continue and including the potential impact of an expected smoking ban in on-premise locations across the whole of the U.K. in 2007 are worse than we anticipate, we may be required to purchase a stock of kegs, the estimated cost of which wouldrecord impairment charges. This could be $61 million.

Sales volumes in the United Kingdom brewing industry have been moving from on-premise locations to off-premise locations, a trend which unfavorably impacts our profitability. We have noted in recent years that beer volume sales in the UK have been shifting from pubsmaterial and restaurants (on-premise) to retail stores (off-premise), for the industry in general. Margins on sales to off-premise customers tend to be lower than margins on sales to on-premise customers. A continuation of this trend could adversely impact our profitability.results of operations.


ITEM 1B.       Unresolved Staff Comments

None.

21






ITEM 2.                Properties

As of December 25, 2005,31, 2006, our major facilities were:

Facility

Facility


Location


Character


United States


Corporate office(6)

Canada



Denver, CO



Office space

Brewery/packaging plants

Administrative Offices

Golden, CO
Memphis, TN(1)
Tecate, Mexico(2)

Toronto, Ontario

Malt beverages/packaged
malt beverages

Canada Segment Headquarters

Packaging plant

Montréal, Québec

Corporate Headquarters

Brewery / packaging plants

St Johns, Newfoundland

Packaged malt beverages

Montréal, Québec

Toronto, Ontario

Creemore, Ontario

Edmonton, Alberta

Vancouver, British Columbia

Moncton, New Brunswick(1)

Retail stores

Ontario Province(2)

Beer retail stores

Distribution warehouses

Montréal, Québec

Distribution centers

Ontario Province(3)

United States

Administrative Offices

Golden, CO

U.S. Segment Headquarters

Denver, CO(4)

Corporate Headquarters

Brewery / packaging plants

Golden, CO

Malt beverages / packaged malt beverages

Elkton, VA (Shenandoah Valley)(5)

Packaged malt beverages

Can and end plant

Golden, CO

Aluminum cans and ends

Bottle plant

Wheat Ridge, CO

Glass bottles

Distributorship locations

Meridian, ID

Wholesale beer distribution

Glenwood Springs, CO
Denver, CO

Wholesale beer distribution

Five distribution warehouses

Throughout the United States

Denver, CO

Distribution centers


Europe

Distribution warehouses



Golden, CO



Distribution centers


Brewery/

Elkton, VA

Europe

Administrative Office

Burton-on-Trent, Staffordshire

Europe Segment Headquarters

Brewery / packaging plants



Burton-on-Trent, Staffordshire
Tadcaster Brewery, Yorkshire
Alton Brewery, Hampshire



Malt and spirit-based beverages/beverages / packaged malt beverages

Distribution warehouse

Burton-on-Trent, Staffordshire

Tadcaster Brewery, Yorkshire

Distribution center


Canada



Alton Brewery, Hampshire




Corporate office

Distribution warehouse



Montréal, Québec

Burton-on-Trent, Staffordshire



Office space
Brewery/packaging plantsSt Johns, Newfoundland
Montréal, Québec
Toronto, Ontario
Creemore, Ontario
Edmonton, Alberta
Vancouver, British Columbia
Packaged malt beverages
Retail storesOntario Province(4)Beer retail stores

Distribution warehouses

Montréal, Québec
Ontario Province(5)
Distribution centers

Brazil(3)





Brewery/packaging plants


Araraquara, São Paulo
Cuiabá, Mato Grosso do Sul
Feira de Santana, Bahia
Gravataí, Rio Grande do Sul
Jacareí, São Paulo
Manaus, Amazonas
Pacatuba, Ceará
Ponta Grossa, Paraná


Malt beverages/packaged malt beveragescenter


(1)

Planned closure          Construction of brewery of malt beverages/packaging plant to be completed and operational in late 2006.

2007.

(2)

Held for sale at December 25, 2005.

(3)
Majority interest sold in January 2006.

(4)
Approximately 400 stores owned or leased by our BRI joint venture in various locations in Ontario Province.

(5)

(3)We have six warehouses owned or leased by our BRI joint venture and one warehouse we ownowned by Molson in various locationsthe Ontario Province.

(4)          Leased facility.

(5)          Completion of a brewery of malt beverages in Ontario Province.2007.



(6)
Leased facility.

We believe our facilities are well maintained and suitable for their respective operations. In 2005,2006, our operating facilities were not constrained by capacity issues. Our satellite warehouses are owned and operated by third parties. Unless otherwise noted, all other locations are owned by the Company.constrained.


ITEM 3.                Legal Proceedings

Beginning in May 2005, several purported class actions were filed in the United States and Canada, including Federal courts in Delaware and Colorado and provincial courts in Ontario and Québec, alleging, among other things, that the Company and its affiliated entities, including Molson Inc., and certain officers and directors misled stockholders by failing to disclose first quarter (January-March) 2005 USU.S. business trends prior to the Merger vote in January 2005. The Colorado case has since been transferred to Delaware and consolidated with one of those cases. One of the lawsuits filed in Delaware federal court also alleges that the Company failed to comply with USU.S. GAAP. The Company will vigorously defend the lawsuits.

        TheIn May 2005, the Company has beenwas contacted by the Central Regional Office of the USU.S. Securities and Exchange Commission in Denver (the SEC) requesting the voluntary provision of documents and other information from the Company and Molson Inc. relating primarily to corporate and financial information and communications related to the Merger, the Company'sCompany’s financial results for the first quarter of 2005 and other information.  The SEC has advisedIn November 2006, the Company received a letter from the SEC stating that this inquiry should not be construed as an indication bymatter (In the SEC or its staff that any violationsMatter of law have occurred, nor should it be considered a reflection upon any person, entity, or security. Molson Coors Brewing Company, D-02739-A) has been recommended for termination, and no enforcement action has been recommended to the Commission. The information in the SEC’s letter was provided under the guidelines in the final paragraph of Securities Act Release No. 5310.

The Company is cooperating with the inquiry.

        The Company has also beenwas contacted by the New York Stock Exchange. The Exchange has requestedin June 2005, requesting information in connection with events leading up to the Company'sCompany’s earnings announcement on April 28, 2005, which was the date we announced our first quarter 2005 losses attributed to lower sales and the Merger. The Exchange regularly conducts reviews of market activity surrounding corporate announcements or events and has indicated that no inference of impropriety should be drawn from its inquiry. The Company is cooperatingcooperated with this inquiry. As a matter of policy, the Exchange does not comment publicly on the status of its investigations. However, we have not been contacted by the NYSE with respect to this investigation in approximately 18 months. If there were any formal action taken by the NYSE, it would be in the form of an Investigatory Panel Decision. Such Decisions are publicly available.

        OnIn July 20, 2005, the Ontario Securities Commission (Commission) requested information related to the trading of MCBC stock prior to April 28, 2005, which was the date we announced our first quarter 2005 losses attributed to lower sales and the Merger. We are cooperatingThe Company cooperated with the inquiry. The Commission has advised the Company that it has closed the file on this matter without action of any kind.

        TheIn early October 2006, the Audit Committee of the Company'sCompany’s Board of Directors is investigatingconcluded its investigation of whether a complaint that it received in the third quarter of 2005 hashad any merit. The Committee has hired independent counsel to assist it in conducting the investigation. The complaint relatesrelated primarily to disclosure in connection with the Merger, exercises of stock options by Molson Inc. option holders before the record date for the special dividend paid to Molson Inc. shareholders before the Merger (which were disclosed in the Company's CurrentCompany’s Report on Form 8-K dated February 15, 2005), statements made concerning the special dividend to Molson Inc. shareholders and sales of the Company'sCompany’s common stock in connection with exercise of stock options by the Company'sCompany’s chief executive officer and chief financial officer following the Merger, after the release of the year-end results for Coors and Molson Inc. and after the Company lifted the trading restrictions imposed before the Merger. The BoardAudit Committee’s independent counsel, which was retained to assist in conducting the investigation, reviewed and discussed with the staff of Directors has full confidencethe SEC the various findings of an approximately 12-month long investigation conducted by the independent counsel. The Audit Committee determined, after thoroughly reviewing the facts, and in senior management, includingconsultation with its independent counsel, to conclude the chief executive officer and chief financial officer.



investigation. In concluding the investigation, the Audit Committee determined that the various matters referred to in the complaint were without merit.

In December 2005, Miller Brewing Company sued the Company and several subsidiaries in a Wisconsin federal court. Miller seeks to invalidate a licensing agreement (the Agreement) allowing Molson Canada the sole distribution of Miller products in Canada. Miller also seeks damages for USU.S. and Canadian antitrust violations, and violations of the Agreement'sAgreement’s confidentiality provisions. Miller also claimsclaimed that the Agreement'sAgreement’s purposes have been frustrated as a result of the Merger. The Company intends to vigorously defend this lawsuit, and has filed a claim against Miller and certain related entities in Ontario, Canada, seeking a declaration that the licensing agreement remains in full force and effect. We are currently in discussions with Miller regarding a resolution of this dispute. There can be no assurances that we will arrive at such a resolution.

In late October 2006, Molson Canada received a letter from Foster’s Group Limited providing twelve months’ notice of its intention to terminate the Foster’s U.S. License Agreement due to the Merger. The Agreement provides Molson Canada with the right to produce Foster’s beer for the U.S. marketplace. In November 2006, Molson Canada filed a notice of action in Ontario, Canada disputing the validity of the termination notice. In December 2006, Foster’s filed a separate application in Ontario, Canada seeking termination of the Agreement. Molson Canada will vigorously defend its rights in these matters.

Molson Coors and many other brewers and distilled spirits manufacturers have been sued in several courts regarding advertising practices and underage consumption. The suits have all been brought by the same law firm and allege that each defendant intentionally marketed its products to "children“children and other underage consumers." In essence, each suit seeks, on behalf of an undefined class of parents and guardians, an injunction and unspecified money damages. In each suit, the manufacturers have advanced motions for dismissal to the court. During the third quarter of 2005, oneSeveral of the courts—the District Court for Jefferson County, Colorado—granted the manufacturers' motion,lawsuits have been dismissed all claims with prejudice, and granted attorneys' fees to the defendants. In early 2006, two more courts (a federal court in Cleveland, Ohio, and a state court in Madison, Wisconsin) dismissed the suits. Plaintiffson appeal. There have appealed two of three dismissals; the time to appeal the third has not arrived.been no appellate decisions. We will vigorously defend these cases and it is not possible at this time to estimate the possible loss or range of loss, if any, inrelated to these lawsuits.

CBL replaced a bonus plan in the United Kingdom with a different plan under which a bonus was not paid in 2003. A group of employees pursued a claim against CBL forwith respect to this issue with an arbitration board.employment tribunal. During the second quarter of 2005, the boardtribunal ruled against CBL. CBL hasappealed this ruling, and the appeal was heard in the first quarter of 2006, where most impacts of the initial tribunal judgments were overturned. However, the employment appeal tribunal remitted two specific issues back to a new employment tribunal. CBL appealed the arbitration awardemployment appeal tribunal’s judgment. In January 2007, the appeal decision was ruled in the Company’s favor, holding that the employment tribunal had no jurisdiction to hear the employees’ claims, and the claims were dismissed. It is confidentpossible that it will be reversed. We have estimated the cost of the award, if affirmed,employees may attempt to be $1 million, and accrued that amount as of June 26, 2005. If the award were applied to other groups of employees, the potential loss could be higher.advance their claims in a different forum.

We are involved in other disputes and legal actions arising in the ordinary course of our business. While it is not feasible to predict or determine the outcome of these proceedings, in our opinion, based on a review with legal counsel, none of these disputes and legal actions is expected to have a material impact on our consolidated financial position, results of operations or cash flows. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters, including the above-described advertising practices case, may arise from time to time that may harm our business.


ITEM 4.                Submission of Matters to a Vote of Security Holders

Not applicable.

24





PART II


PART II

ITEM 5.                Market for the Registrant'sRegistrant’s Common Equity and Issuer Purchases of Equity Securities

Our Class B non-voting common stock is traded on the New York Stock Exchange and the Toronto Stock Exchange under the symbol “TAP.”  Prior to the Merger, our Class B non-voting common stock was traded on the New York Stock Exchange, since March 11, 1999, under the symbol "RKY" since“RKY” (since March 11, 19991999) and prior to that was quoted on the NASDAQ National Market under the symbol "ACCOB." As a result of the Merger, our Class B non-voting common stock is trading on the New York Stock Exchange and the Toronto Stock Exchange under the symbol "TAP."“ACCOB.”

In connection with the Merger and effective February 9, 2005,  our common equity is significantly different. Wewe now have Class A and Class B common stock trading on the New York Stock Exchange under the symbols "TAP A"“TAP A” and "TAP,"“TAP,” respectively, and on the Toronto Stock Exchange as "TAP.LV.A"“TAP.A” and "TAP.NV,"“TAP.B,” respectively. In addition, our indirect subsidiary, Molson Coors Exchangeco,Canada Inc., has Exchangeable Class A and Exchangeable Class B shares trading on the Toronto Stock Exchange under the symbols "TPX.LV.A"“TPX.A” and "TPX.NV,"“TPX.B,” respectively. The Class A and B exchangeable shares are a means for shareholders to defer tax in Canada.Canada and have substantially the same economic and voting rights as the respective common shares. The exchangeable shares can be exchanged for Molson Coors Class A or B common stock at any time and at the same exchange ratios described in the Merger documents, and will receive the same dividends. At the time of exchange, shareholders’ taxes are due. The exchangeable shares have voting rights through special voting shares held by a trustee, and the holders thereof are able to elect members of the Board of Directors. See Note 2 on page 76 toin the accompanying Consolidated Financial Statements in Item 8 for information on the exchange ratios used to effect the Merger. Refer to the definitive proxy statement, dated December 9, 2004, and supplemented on January 19, 2005, for complete descriptions of the Molson Coors capital stock.

The Merger was effected by the issuance of Adolph Coors Company stock for Molson, Inc. stock in a transaction that was valued at approximately $3.6 billion. Coors is considered the accounting acquirer, although the transaction is viewed as a merger of equals by the two companies. The transaction is discussed in Note 2 on page 76 to the accompanying Consolidated Financial Statements in Item 8. The approximate number of record security holders by class of stock at February 28, 2006,20, 2007, is as follows:

Title of class


Number of record security holders


Class A common stock, voting, $0.01 par value

30

28

Class B common stock, non-voting, $0.01 par value

3,050

2,993

Class A Exchangeable Sharesexchangeable shares

348

317

Class B Exchangeable Sharesexchangeable shares

3,492

3,264


 

The following table sets forth the high and low sales prices per share of our Class A common stock and dividends paid for each fiscal quarter of 20052006 and 20042005 as reported by the New York Stock Exchange.

 
 HIGH
 LOW
 DIVIDENDS(1)
2005         
First Quarter $75.75 $68.50 $0.320
Second Quarter $80.00 $63.69 $0.320
Third Quarter $69.00 $62.50 $0.320
Fourth Quarter $68.75 $63.69 $0.320

2004

 

 

 

 

 

 

 

 

 
First Quarter      
Second Quarter      
Third Quarter      
Fourth Quarter      

 

 

High

 

Low

 

Dividends

 

2006

 

 

 

 

 

 

 

 

 

First quarter

 

$

70.50

 

$

62.60

 

 

$

0.32

 

 

Second quarter

 

$

72.85

 

$

65.69

 

 

$

0.32

 

 

Third quarter

 

$

71.11

 

$

65.90

 

 

$

0.32

 

 

Fourth quarter

 

$

76.00

 

$

65.50

 

 

$

0.32

 

 

2005

 

 

 

 

 

 

 

 

 

First quarter

 

$

75.75

 

$

68.50

 

 

$

0.32

 

 

Second quarter

 

$

80.00

 

$

63.69

 

 

$

0.32

 

 

Third quarter

 

$

69.00

 

$

62.50

 

 

$

0.32

 

 

Fourth quarter

 

$

68.75

 

$

63.69

 

 

$

0.32

 

 


(1)
As a result of the Merger, we declare quarterly dividends at the rate of $0.32 per share, which reflects Molson's pre-Merger dividend policy.

 


The following table sets forth the high and low sales prices per share of our Class B common stock and dividends paid for each fiscal quarter of 20052006 and 20042005 as reported by the New York Stock Exchange.

 
 HIGH
 LOW
 DIVIDENDS(1)
2005         
First Quarter $76.30 $67.73 $0.320
Second Quarter $79.50 $58.09 $0.320
Third Quarter $67.08 $59.87 $0.320
Fourth Quarter $67.62 $60.87 $0.320

2004

 

 

 

 

 

 

 

 

 
First Quarter $68.36 $53.89 $0.205
Second Quarter $71.12 $63.90 $0.205
Third Quarter $76.50 $65.74 $0.205
Fourth Quarter $75.25 $65.28 $0.205

 

 

High

 

Low

 

Dividends

 

2006

 

 

 

 

 

 

 

 

 

First quarter

 

$

70.55

 

$

62.35

 

 

$

0.32

 

 

Second quarter

 

$

73.86

 

$

63.98

 

 

$

0.32

 

 

Third quarter

 

$

71.45

 

$

66.21

 

 

$

0.32

 

 

Fourth quarter

 

$

76.45

 

$

64.59

 

 

$

0.32

 

 

2005

 

 

 

 

 

 

 

 

 

First quarter

 

$

76.30

 

$

67.73

 

 

$

0.32

 

 

Second quarter

 

$

79.50

 

$

58.09

 

 

$

0.32

 

 

Third quarter

 

$

67.08

 

$

59.87

 

 

$

0.32

 

 

Fourth quarter

 

$

67.62

 

$

60.87

 

 

$

0.32

 

 


(1)
As a result of the Merger, we declare quarterly dividends at the rate of $0.32 per share, which reflects Molson's pre-Merger dividend policy.

The following table sets forth the high and low sales prices per share of our Exchangeable Class A shares and dividends paid for each fiscal quarter of 20052006 and 20042005 as reported by the Toronto Stock Exchange.

 
 HIGH
 LOW
 DIVIDENDS(1)
2005       
First Quarter Cdn $92.91 Cdn $83.00 $0.320
Second Quarter Cdn $97.73 Cdn $72.01 $0.320
Third Quarter Cdn $80.00 Cdn $70.01 $0.320
Fourth Quarter Cdn $78.00 Cdn $70.00 $0.320

2004

 

 

 

 

 

 

 
First Quarter    
Second Quarter    
Third Quarter    
Fourth Quarter    

(1)
As a result of the Merger, we declare quarterly dividends at the rate of $0.32 per share, which reflects Molson's pre-Merger dividend policy.

 

 

High

 

Low

 

Dividends

 

2006

 

 

 

 

 

 

 

 

 

First quarter

 

CAD   81.85

 

CAD   68.00

 

 

$

0.32

 

 

Second quarter

 

CAD   78.46

 

CAD   73.25

 

 

$

0.32

 

 

Third quarter

 

CAD   78.00

 

CAD   75.00

 

 

$

0.32

 

 

Fourth quarter

 

CAD   88.50

 

CAD   75.64

 

 

$

0.32

 

 

2005

 

 

 

 

 

 

 

 

 

First quarter

 

CAD   92.91

 

CAD   83.00

 

 

$

0.32

 

 

Second quarter

 

CAD   97.73

 

CAD   72.01

 

 

$

0.32

 

 

Third quarter

 

CAD   80.00

 

CAD   70.01

 

 

$

0.32

 

 

Fourth quarter

 

CAD   78.00

 

CAD   70.00

 

 

$

0.32

 

 

The following table sets forth the high and low sales prices per share of our Exchangeable Class B shares and dividends paid for each fiscal quarter of 20052006 and 20042005 as reported by the Toronto Stock Exchange.

 
 HIGH
 LOW
 DIVIDENDS(1)
2005       
First Quarter Cdn $91.40 Cdn $83.85 $0.320
Second Quarter Cdn $97.00 Cdn $72.22 $0.320
Third Quarter Cdn $79.50 Cdn $73.91 $0.320
Fourth Quarter Cdn $80.70 Cdn $71.40 $0.320

2004

 

 

 

 

 

 

 
First Quarter    
Second Quarter    
Third Quarter    
Fourth Quarter    

(1)
As a result of the Merger, we declare quarterly dividends at the rate of $0.32 per share, which reflects Molson's pre-Merger dividend policy.

 

 

High

 

Low

 

Dividends

 

2006

 

 

 

 

 

 

 

 

 

First quarter

 

CAD   82.25

 

CAD   71.50

 

 

$

0.32

 

 

Second quarter

 

CAD   83.30

 

CAD   70.93

 

 

$

0.32

 

 

Third quarter

 

CAD   80.95

 

CAD   74.39

 

 

$

0.32

 

 

Fourth quarter

 

CAD   89.12

 

CAD   72.95

 

 

$

0.32

 

 

2005

 

 

 

 

 

 

 

 

 

First quarter

 

CAD   91.40

 

CAD   83.85

 

 

$

0.32

 

 

Second quarter

 

CAD   97.00

 

CAD   72.22

 

 

$

0.32

 

 

Third quarter

 

CAD   79.50

 

CAD   73.91

 

 

$

0.32

 

 

Fourth quarter

 

CAD   80.70

 

CAD   71.40

 

 

$

0.32

 

 



ITEM 6.                Selected Financial Data

The table below summarizes selected financial information for the five years ended as noted. For further information, refer to our consolidated financial statements and notes thereto presented under Item 8, Financial Statements and Supplementary Data, beginning on page 60.Data.



 2005(2)
 2004
 2003
 2002(1)
 2001
 

 

2006(1)

 

2005(2)

 

2004

 

2003

 

2002(3)

 



 (In thousands, except per share data)

 

 

(In thousands, except per share data)

 

Consolidated Statement of Operations:Consolidated Statement of Operations:           

 

 

 

 

 

 

 

 

 

 

 

Gross salesGross sales $7,417,702 $5,819,727 $5,387,220 $4,956,947 $2,842,752 

 

$

7,901,614

 

$

7,417,702

 

$

5,819,727

 

$

5,387,220

 

$

4,956,947

 

Beer excise taxesBeer excise taxes (1,910,796) (1,513,911) (1,387,107) (1,180,625) (413,290)

 

(2,056,629

)

(1,910,796

)

(1,513,911

)

(1,387,107

)

(1,180,625

)

 
 
 
 
 
 
Net salesNet sales 5,506,906 4,305,816 4,000,113 3,776,322 2,429,462 

 

5,844,985

 

5,506,906

 

4,305,816

 

4,000,113

 

3,776,322

 

Cost of goods soldCost of goods sold (3,306,949) (2,741,694) (2,586,783) (2,414,530) (1,537,623)

 

(3,481,081

)

(3,306,949

)

(2,741,694

)

(2,586,783

)

(2,414,530

)

 
 
 
 
 
 
Gross profitGross profit 2,199,957 1,564,122 1,413,330 1,361,792 891,839 

 

2,363,904

 

2,199,957

 

1,564,122

 

1,413,330

 

1,361,792

 

Marketing, general and administrativeMarketing, general and administrative (1,632,516) (1,223,219) (1,105,959) (1,057,240) (717,060)

 

(1,705,405

)

(1,632,516

)

(1,223,219

)

(1,105,959

)

(1,057,240

)

Special items, netSpecial items, net (145,392) 7,522  (6,267) (23,174)

 

(77,404

)

(145,392

)

7,522

 

 

(6,267

)

 
 
 
 
 
 
Operating incomeOperating income 422,049 348,425 307,371 298,285 151,605 

 

581,095

 

422,049

 

348,425

 

307,371

 

298,285

 

Interest (expense) income, net (113,603) (53,189) (61,950) (49,732) 14,403 

Interest expense, net

 

(126,781

)

(113,603

)

(53,189

)

(61,950

)

(49,732

)

Other income (expense), netOther income (expense), net (13,245) 12,946 8,397 8,047 32,005 

 

17,736

 

(13,245

)

12,946

 

8,397

 

8,047

 

 
 
 
 
 
 
Income before income taxes 295,201 308,182 253,818 256,600 198,013 

Income from continuing operations before income taxes

 

472,050

 

295,201

 

308,182

 

253,818

 

256,600

 

Income tax expenseIncome tax expense (50,264) (95,228) (79,161) (94,947) (75,049)

 

(82,405

)

(50,264

)

(95,228

)

(79,161

)

(94,947

)

 
 
 
 
 
 
Income before minority interest 244,937 212,954 174,657 161,653 122,964 
Minority interests(3) (14,491) (16,218)    
 
 
 
 
 
 

Income from continuing operations before minority interests

 

389,645

 

244,937

 

212,954

 

174,657

 

161,653

 

Minority interests(4)

 

(16,089

)

(14,491

)

(16,218

)

 

 

Income from continuing operationsIncome from continuing operations 230,446 196,736 174,657 161,653 122,964 

 

373,556

 

230,446

 

196,736

 

174,657

 

161,653

 

 
 
 
 
 
 
Loss from discontinued operations(4) (91,826)     
 
 
 
 
 
 
Cumulative effect of change in accounting principle(5) (3,676)     
 
 
 
 
 
 

Loss from discontinued operations, net of tax(5)

 

(12,525

)

(91,826

)

 

 

 

Cumulative effect of change in accounting principle, net of tax(6)

 

 

(3,676

)

 

 

 

Net incomeNet income $134,944 $196,736 $174,657 $161,653 $122,964 

 

$

361,031

 

$

134,944

 

$

196,736

 

$

174,657

 

$

161,653

 

 
 
 
 
 
 
Basic income (loss) per share:Basic income (loss) per share:           

 

 

 

 

 

 

 

 

 

 

 

From continuing operations $2.90 $5.29 $4.81 $4.47 $3.33 
From discontinued operations (1.16)     
From cumulative effect of change in accounting principle (0.04)     
 
 
 
 
 
 
Basic net income per common share $1.70 $5.29 $4.81 $4.47 $3.33 
 
 
 
 
 
 

Continuing operations

 

$

4.34

 

$

2.90

 

$

5.29

 

$

4.81

 

$

4.47

 

Discontinued operations

 

(0.15

)

(1.16

)

 

 

 

Cumulative effect of change in accounting principle

 

 

(0.04

)

 

 

 

Basic net income per share

 

$

4.19

 

$

1.70

 

$

5.29

 

$

4.81

 

$

4.47

 

Diluted income (loss) per share:Diluted income (loss) per share:           

 

 

 

 

 

 

 

 

 

 

 

From continuing operations $2.88 $5.19 $4.77 $4.42 $3.31 
From discontinued operations (1.15)     
From cumulative effect of change in accounting principle (0.04)     
 
 
 
 
 
 
Diluted net income per common share $1.69 $5.19 $4.77 $4.42 $3.31 
 
 
 
 
 
 

Continuing operations

 

$

4.31

 

$

2.88

 

$

5.19

 

$

4.77

 

$

4.42

 

Discontinued operations

 

(0.14

)

(1.15

)

 

 

 

Cumulative effect of change in accounting principle

 

 

(0.04

)

 

 

 

Diluted net income per share

 

$

4.17

 

$

1.69

 

$

5.19

 

$

4.77

 

$

4.42

 



 


 

2005(2)


 

2004(2)


 

2003


 

2002(1)


 

2001


 
 
 (In thousands)

 
Consolidated Balance Sheet Data:                
Cash and cash equivalents $39,413 $123,013 $19,440 $59,167 $309,705 
Working capital (deficit) $(768,374)$91,319 $(54,874)$(93,995)$88,984 
Total assets $11,799,265 $4,657,524 $4,444,740 $4,297,411 $1,739,692 
Current portion of long-term debt and other short-term borrowings $348,102 $38,528 $91,165 $144,049 $88,038 
Long-term debt $2,136,668 $893,678 $1,159,838 $1,383,392 $20,000 
Stockholders' equity $5,324,717 $1,601,166 $1,267,376 $981,851 $951,312 
Consolidated Cash Flow Data:                
Cash provided by operations $422,275 $499,908 $528,828 $244,968 $193,396 
Cash (used in) investing activities $(312,708)$(67,448)$(214,614)$(1,570,761)$(196,749)
Cash (used in) provided by financing activities $(188,775)$(335,664)$(357,393)$1,291,668 $(38,844)
Other Information:                
Barrels of beer and other beverages sold  40,431  32,703  32,735  31,841  22,713 
Dividends per share of common stock $1.28 $0.820 $0.820 $0.820 $0.800 
Depreciation, depletion and amortization $392,814 $265,921 $236,821 $227,132 $121,091 
Capital expenditures and additions to intangible assets $406,045 $211,530 $240,458 $246,842 $244,548 

 

2006(1)

 

2005(2)

 

2004

 

2003

 

2002(3)

 

 

 

(In thousands, except per share data)

 

Consolidated Balance Sheet data:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

182,186

 

$

39,413

 

$

123,013

 

$

19,440

 

$

59,167

 

Working capital (deficit)

 

$

(341,760

)

$

(768,374

)

$

91,319

 

$

(54,874

)

$

(93,995

)

Total assets

 

$

11,603,413

 

$

11,799,265

 

$

4,657,524

 

$

4,444,740

 

$

4,297,411

 

Current portion of long-term debt and other short-term borrowings

 

$

4,441

 

$

348,102

 

$

38,528

 

$

91,165

 

$

144,049

 

Long-term debt

 

$

2,129,845

 

$

2,136,668

 

$

893,678

 

$

1,159,838

 

$

1,383,392

 

Stockholder's equity

 

$

5,817,356

 

$

5,324,717

 

$

1,601,166

 

$

1,267,376

 

$

981,851

 

Consolidated Cash Flow data:

 

 

 

 

 

 

 

 

 

 

 

Cash provided by operations

 

$

833,244

 

$

422,275

 

$

499,908

 

$

528,828

 

$

244,968

 

Cash used in investing activities

 

$

(294,813

)

$

(312,708

)

$

(67,448

)

$

(214,614

)

$

(1,570,761

)

Cash (used in) provided by financing activities

 

$

(401,239

)

$

(188,775

)

$

(335,664

)

$

(357,393

)

$

1,291,668

 

Other information:

 

 

 

 

 

 

 

 

 

 

 

Barrels of beer and other beverages sold

 

42,143

 

40,431

 

32,703

 

32,735

 

31,841

 

Dividends per share of common stock

 

$

1.28

 

$

1.28

 

$

0.82

 

$

0.82

 

$

0.82

 

Depreciation and amortization

 

$

438,354

 

$

392,814

 

$

265,921

 

$

236,821

 

$

227,132

 

Capital expenditures and additions to intangible assets

 

$

446,376

 

$

406,045

 

$

211,530

 

$

240,458

 

$

246,842

 


(1)

          53-weeks included in 2006 versus 52 weeks reflected in 2002 - 2005.

(2)          Results prior to February 9, 2005 exclude Molson, Inc.

(3)Results for the first five weeks of fiscal 2002 and all prior fiscal years exclude CBL.

(2)
Results prior to February 9, 2005 and for all prior years exclude Molson Inc.

(3)

(4)Minority interests representin net income of consolidated entities represents the minority owners' share of income generated in 2006 and 2005 by BRI, RMBC, RMMC and Grolsch joint ventures and BRI andin 2004 by RMBC, RMMC and Grolsch joint ventures, which were consolidated for the first time in 2004 under FIN 46R.

(4)
Result

(5)          Results of operations of our former Brazil segment in Brazil during2006 and 2005, prior to the sale in January of 2006 but subsequent to the Merger.Merger in February 2005.  See related Note 3 on page 804 to the accompanying financial statements.

(5)
Consolidated Financial Statements in Item 8.

(6)Effect of implementing FINFASB Interpretation No. 47 "Accounting for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143" (FIN 47) in the fourth quarter of 2005. See related Note 1 on page 70 to the accompanying financial statements.


ITEM 7. Management'sManagement’s Discussion and Analysis of Financial Condition and Results of Operations

Executive Summary

Our income from continuing operations for the fiscal year ended December 31, 2006 was $373.6 million compared to income from continuing operations of $230.4 million for the fiscal year ended December 25, 2005. Our net income for 2006 was $361.0 million, or $4.17 per diluted share, compared to net income for 2005 financial results reflectof $134.9 million, or $1.69 per diluted share. Net sales for 2006 were $5.8 billion on 42.1 million barrels of beer sold, versus $5.5 billion on 40.4 million barrels sold in 2005. The merger with Molson was completed on February 9, 2005; consequently, a significant changeportion of the growth in the Companyvolume, revenue and


profit is due to the Merger with Molson, Inc.,inclusion of the Canada segment for the full year in 2006, versus forty-five and one-half weeks for the year ended 2005. Also, our 2006 fiscal year included 53 weeks, compared to 52 weeks in 2005. The 53rd week in our fiscal 2006 increased total company sales volume by approximately 600 thousand barrels and pre-tax profit by approximately $6 million.

Our performance in 2006—our second year as well as challenging operating environmentsa merged company—demonstrated that our brand growth strategies and cost-reduction efforts continue to strengthen our competitive capabilities and financial performance. We achieved revenue and profit growth, despite substantial competitive and inflationary cost challenges in each of our major markets. We achieved several critical successes in 2006:

·       We grew volume in all of our major businesses.businesses on the strength of our leading brands.

        Our net sales of $5.5 billion·       We gained market share in the U.S. and U.K. and improved our Canada share trends substantially versus the pre-merger trend that Molson experienced.

·       We increased by $1.2 billion, or 28%, while the volume of beer sold by our company increased by 7.7 million barrels, or 24%. The main driver of these increases was the inclusion of the result of Molson's businessrevenue per barrel in Canada, as a result of the Merger which occurred on February 9, 2005. Our operating income increased to $422 million from $348 million as a result of Molson's inclusion in our results. Operating income in 2005 included special items, discussed in more detail below and later in this section, of $145 million of expense, while 2004 operating income included $8 million of special income items. Net income was $135 million ($1.69 per diluted share) in 2005,


down from $197 million ($5.19 per diluted share) in 2004. Net income for 2005 included a loss from discontinued operations, represented by our former Brazil segment, of $92 million.

        For comparability purposes, certain discussions in this section, particularly those regarding Canada and in some instancesthe U.S., supported by our brand-building efforts.

·       We captured more than $104 million of cost reductions across our company, including nearly $66 million of merger synergies—more than 60% above our original synergies goal for consolidated results, will also include pro forma comparisons, as if Molson's results were included2006.

·       We continued to invest strategically behind our brand equities and in our pre-Mergersales execution capabilities in each of our businesses.

·       We invested in capital and other projects, most significantly in the Shenandoah brewery in the U.S., that will help us to continue to reduce our fixed-cost structure and grow earnings and financial flexibility.

·       We generated $833.2 million of operating cash flow and repaid all commercial paper borrowings and all borrowings under our credit facility by the end of the year.

We achieved these results with a focus on building strong brands while controlling and reducing costs across our company.

Synergies and other cost savings initiatives

The Company originally targeted $40 million of annual Merger-related savings for 2006. During the course of the year, we increased our target to $60 million, and achieved $66 million in annual synergies during 2006. Combined with the $59 million of synergy savings achieved in 2005, we have captured a total of $125 million of synergies over the past two years. We expect to exceed the total synergies goal of $175 million during 2007. Moreover, we are developing and implementing a next generation of cost savings initiatives, which are in varying stages of development.

Income taxes

Our full year effective tax rate was 17.5% in 2006 and 17.0% in 2005. Our 2006 effective tax rate was significantly lower than the federal statutory rate of 35% primarily due to the following:  lower income tax rates applicable to our Canadian and U.K. businesses; and one-time benefits from revaluing our deferred tax assets and liabilities to give effect to reductions in foreign income tax rates. Our 2005 effective tax rate was lower than the federal statutory rate of 35% primarily due to lower income tax rates applicable to our Canadian and U.K. businesses and a one time benefit resulting from the beginningreversal of 2004. On a pro forma basis, net sales from continuing operations were $5.6 billionpreviously recognized deferred tax liability due to our election to treat our portion of all foreign subsidiary earnings through December 25, 2005, as permanently reinvested under the accounting guidance of APB 23 “Accounting for 2005, down 4.4% from 2004. Pro forma net income in 2005 was $93.4 million, or $1.10 per diluted share.Income Taxes—Special Areas” and SFAS 109 “Accounting for Income Taxes.”

29




Components of our Income Statement of Operations

Net salessales—Our net sales represent almost exclusively the sale of beer and other malt beverages, the vast majority of which are brands that we own and brew ourselves. We import or brew and sell certain non-owned partner brands under licensing and related arrangements. We also sell certain "factored“factored brands," as a distributor, to on-premise customers in the United Kingdom (Europe segment).

Cost of goods soldsold—Our cost of goods sold include costs we incur to make and ship beer. These costs include brewing materials, such as barley, in the United States and United Kingdom where we manufacture the majority of our own malt. In Canada, we purchase malt from third parties. Hops and various starchesgrains are other key brewing materials purchased by all of our segments. Packaging materials, including costs for glass bottles, aluminum and steel cans, and cardboard and paperboard are also included in our cost of goods sold. Our cost of goods sold also include both direct and indirect labor, freight costs, utilities, maintenance costs, and other manufacturing overheads.

Marketing, general and administrativeadministrative—These costs include media advertising (television, radio, print), tactical advertising (signs, banners, point-of-sale materials) and promotion costs planned and executed on both local and national levels within our operating segments. Also included here areThese costs to runalso include our sales organizations, including labor and other overheads. Lastly, thisThis classification also includes general and administrative costs for functions such as finance, legal, human resources and information technology, which consist primarily of labor and outside services.

Special ItemsItems—These are unique, infrequent and unusual items which affect our income statement whichof operations, and are discussed below.in each segment’s Results of Operations discussion.

Interest income (expense)—Interest costs associated with borrowings to finance our operations are classified here. Interest income in the Europe segment is associated with trade loans receivable from customers.

Other income (expense)This classification includes primarily gains and losses associated with activities not directly related to brewing and selling beer. For instance, gains or losses on sales of non-operating assets, our share of income or loss associated with our ownership in Tradeteam and the Montréal Canadiens hockey club, and certain foreign exchange gains and losses are classified here.

Interest income (expense), net—Interest costs associated with borrowings to finance our operations are included in the corporate unallocated costs. Interest income in the Europe segment is associated with certain trade loans receivable from customers.

Discussions of income statement of operations line items such as minority interests, discontinued operations and cumulative effect of a change in accounting principle are discussed in detail elsewhere in MD&A and in the notesNotes to the financial statements.Consolidated Financial Statements in Item 8.

Discontinued Operations

The Company'sCompany’s former Brazil business, in Brazil,Kaiser, which was acquired as part of the Merger, is now reported as a discontinued operationsoperation due to the sale of a 68% controlling interest in the business on January 13, 2006.



During 2005, Proceeds from the Brazil business affectedsale were $68 million cash, less $4.2 million of transaction costs. We divested our remaining 15% interest in Kaiser during the Company's financial results infourth quarter, for which we received $15.7 million, including $0.6 million of accrued interest. The loss from discontinued operations of $12.5 million for the year ended 2006 is composed of the following ways, allcomponents:

·       Losses generated by Kaiser prior to the sale of which are not expected to impact the Company's results in reporting periods following the sale:$2.3 million.

    The income statement impact included losses that totaled $91.8 million, or $1.15 per diluted share, in 2005. Since the Company's effective tax rate did not benefit from these Brazil losses, these represent after-tax impacts

    ·       A loss on the Company's financial results.

    January 2006 sale of 68% of the business of $2.8 million.

    As·       Unfavorable adjustments to indemnity liabilities due to foreign exchange fluctuations and changes in estimates of $3.0 million.

    ·       A net loss of $4.4 million as a result of the sale,exercise of the Company's balance sheet will improveput option on our remaining 15% common ownership interest. The net result of a gain from the proceeds from the exercise of our put


    option was more than offset by a loss due to the increase in two principal ways:

    The Company's total debt position improves by approximately $128our indemnity liabilities as a result of purchaser’s increased ownership level. See Note 4 to the Consolidated Financial Statements in Item 8.

    During 2005, Kaiser generated pre-tax losses of $91.8 million, in 2006 versus 2005 followingdue to operating losses and special charges associated with increasing reserves for contingent liabilities.

    In conjunction with this transaction, the Brazil sale with the inflow of $68 million of sale proceeds and the elimination of approximatelypurchaser (FEMSA) assumed $63 million of Brazil financial debt.

    Contingentdebt and assumed contingent liabilities of approximately $260 million, related primarily to tax claims, are removed from the Company's balance sheet. MCBC doessubject to our indemnification. We have a level of continuing potential exposure to these contingent liabilities of Kaiser, as well as previously disclosed but less than probable un-accruedunaccrued claims, due to certain indemnities provided to FEMSA pursuant to the sales and purchase agreement underlying the sale of our majority interest in Kaiser. Such indemnities are more fully described in Note 19 on page 118.agreement. While the Company believeswe believe that all significant contingencies have beenwere disclosed as part of the sale process and adequately reserved for on the KaiserKaiser’s financial statements, resolution of contingencies and claims above reserved or otherwise disclosed amounts could, under some circumstances, result in additional liabilitiescash outflows for Molson Coors because of transaction-related indemnity provisions.

        The Brazil business reduced the Company's free cash flow by $22 million during 2005 due primarily to operating losses We have recorded these indemnity liabilities at fair value and interest expense.

Special Items

        The Company reported special items totaling $145.4 million during 2005. These special charges were primarily related to accelerated initiatives to improve the Company's future performance and were as follows:

        The US segment recorded special chargeshave a carrying value at December 31, 2006, of $68.1 million during 2005, primarily related to closing the Memphis brewery, including accelerated asset depreciation and estimated costs associated with settling pension obligations for Memphis brewery workers.

        The Canada segment recorded special charges of $5.2 million during 2005, related primarily to restructuring of the sales and marketing organizations.

        The Europe segment recorded net special charges of $13.8 million during 2005, primarily attributable to restructuring expenses for cost-reduction initiatives, as well as costs related$111.0 million. Due to the closureuncertainty involved with the ultimate outcome and timing of these contingencies, there could be significant adjustments in the Company's sales operation in Russia and Taiwan, netted against a net gain on disposals of assets during the year. We estimate annual savings from the Europe initiatives to approximate $20 million allocated 75% to selling, general and administrative and 25% to cost of goods sold beginning 2007.future.

        Special charges allocated to Corporate in 2005 were $58.3 million, substantially all of which ($55.9 million) were associated with severance and other costs related to change in control and other agreements with departing officers following the Merger. These costs are discussed in more detail in Note 8 to our consolidated financial statements included in Item 8 on page 93.



Merger Synergies Update

        During 2005, the Company captured $59 million in Merger-related cost synergies, surpassing the Company's 2005 goal of $50 million. The Company's Merger-related synergies goals are an incremental $50 million in 2006 and total annual synergies of $175 million, which are expected by the third year following the completion of the Merger. As a result of work performed by our synergy and operating teams during the first year of the Merger, we now anticipate capturing $75 million in additional cost-reduction opportunities by the end of 2008, above and beyond the original $175 million year-three synergies target.

Cumulative Effect of Change in Accounting Principle

Molson Coors has adopted Financial Accounting Standards Board Interpretation No. 47, "Accounting for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143" (FIN 47) under which companies must recognize potential long-term liabilities related to the eventual retirement of assets. As a result of adopting FIN 47, the Companywe recorded a cumulative non-cash expense of $3.7 million, after tax, in the 2005 fourth quarter, reported as Cumulative Effect of Change in Accounting Principle in the Company's income statement.

Company’s statement of operations. As reported in the Company'sour  2005 fourth quarter and full year results, this expense representsthese liabilities represent accumulated remediation and restoration costs expected to be incurred up to 30 years in the future for anticipated asset retirements. FollowingCosts related to FIN 47 were not significant in 2006, and following this cumulative catch-up expense recorded in the 2005 fourth quarter the Company doesof 2005, we do not expect FIN 47-related expense to have a significant impact on itsour annual operating results.

Results of Operations

United States Segment

        The United States (US) segment produces, markets, and sells the Coors portfolio of brands in the United States and its territories and includes the results of the Rocky Mountain Metal Corporation (RMMC) and Rocky Mountain Bottle Corporation (RMBC) joint ventures consolidated beginning in 2004 under FIN 46R. The US segment also includes a small amount of Coors brand volume that is sold outside of the United States and its territories, including primarily Mexico and the Caribbean and sales of Molson products in the United States.

 
 Fiscal Year Ended
 
 
 December 25,
2005

 Percent
Change

 December 26,
2004

 Percent
Change

 December 28,
2003

 
 
 (In thousands, except percentages)

 
Volume in barrels  22,645 2.6% 22,068 (0.8)% 22,257 
  
 
 
 
 
 
Net sales $2,474,956 4.0%$2,380,193 2.2%$2,328,004 
Cost of goods sold  (1,525,060)4.3% (1,462,373)0.2% (1,459,961)
  
 
 
 
 
 
 Gross profit  949,896 3.5% 917,820 5.7% 868,043 
Marketing, general and administrative expenses  (739,315)0.5% (735,529)5.8% (695,195)
Special items, net  (68,081)      
  
 
 
 
 
 
Operating income  142,500 (21.8)% 182,291 5.5% 172,848 
Other (expense), income, net(1)  (457)(102.3)% 19,924 216.3% 6,299 
  
 
 
 
 
 
Segment earnings before income taxes(2) $142,043 (29.8)%$202,215 12.9%$179,147 
  
 
 
 
 
 

(1)
Consists primarily of gains from sales of non-operating assets, water rights, a royalty settlement and equity share of Molson USA losses in 2004 and 2003.

(2)
Earnings before income taxes in 2005 and 2004 includes $12,679 and $13,015, respectively, of the minority owners' share of income attributable to the RMBC and RMMC joint ventures.

Net sales

        Full year US sales increased in 2005 versus 2004, driven by volume increases in the Coors Light, Keystone Light, and Blue Moon brands, and the addition of Molson brands sold in the United States included in US results following the Merger. Coors Light's performance improved because of better sales execution, an ad campaign (the "Silver Bullet Train"), and increased promotional activities. In addition, Coors Light benefited from the strength of the premium light beer category which increased in 2005. Offsetting these were volume declines related to Coors Original, Aspen Edge and Zima.

        Net sales per barrel increased 1.3% from 2004 to 2005. We saw favorable front-line pricing in 2005, partially offset by significant price promotions and coupons and reflective of the competitive landscape. These factors combined allowed for approximately one-half of the increase in revenue per barrel. Collection of fuel surcharges from customers was the next largest factor contributing to the increase in net sales per barrel. However, our efforts to recover the higher costs of fuel from customers do not completely mitigate our exposure in this area, as discussed below under cost of goods sold.

        US net sales improved by 2.2% in 2004 versus 2003, although sales volumes were lower year over year. Net sales per barrel improved by 3.1% in 2004 versus 2003, benefiting from a favorable industry pricing environment and lower price promotion levels in 2004. US sales in 2004 benefited from the introduction of Aspen Edge early in the year, and strong growth from the Blue Moon and Zima XXX brands later in the year. Collection of fuel price surcharges from customers added $4.6 million.

Cost of goods sold

        Cost of goods sold per barrel increased by 1.6% from $66.27 per barrel in 2004 to $67.35 per barrel in 2005. The increase in cost of goods sold per barrel was driven by high inflation in freight, diesel fuel, packaging materials, and energy costs. Inflation alone would have accounted for an increase of approximately 4% in cost of goods per barrel. However, these unfavorable factors were offset partially by favorable cost trends from supply chain cost management, labor productivity and synergies from the Merger.

        Cost of goods sold increased $2.4 million or 0.2% in 2004 versus 2003. On a per barrel basis, the increase was approximately 1.0%. The increase was the net effect of inflation (primarily higher fuel and packaging costs) ($15.1 million); as well as increased labor-related expenses ($12.1 million) and a mix shift to higher-cost brands and packages, such as Aspen Edge in 2004 ($10.9 million); offset by the cycling of extra expense related to our supply chain system implementation costs in 2003 ($6.5 million); and the implementation of FIN 46R which had the effect of reducing our cost of sales by re-allocating certain joint venture expenses in our income statement out of cost of sales ($13.0 million).

Marketing, general and administrative expenses

        Marketing, general and administrative expenses increased by $3.8 million, or 0.5% in 2005 versus 2004. Increased spending on sales capabilities were offset by lower general and administrative overhead costs.

        Marketing, general and administrative expenses increased $43.0 million in 2004, compared to 2003, or 6.0%. This represents an additional $2.18 per barrel increase. The increase is due to higher investments in sales and marketing efforts ($29.6 million), in addition to modestly higher labor-related costs ($5.1 million).



Special items

        Special items in the US segment in 2005 were associated primarily with the planned closure of the Memphis brewery, targeted for late 2006. We recorded $33.3 million in accelerated depreciation on brewery assets, reflecting their revised useful lives, $3.2 million in direct impairments of assets, $1.7 million for accruals of severance and associated benefits, and $25.0 million representing an estimate of costs to settle multi-employer pension plan obligations associated with Memphis workers. We recorded an additional $4.9 million of restructuring charges associated with brewery operations in Golden.

Other income, net

        Other income was lower in 2005 versus 2004, primarily due to two large factors that occurred in 2004 but did not occur in 2005. First, we recorded $11.7 million of gains on the sale of certain owned, non-operating real estate, and second, we recorded royalties of $8.3 million from the receipt of cash in 2004 associated with a settlement from the purchaser of a coal mine previously owned by Coors.

        Other income increased in 2004 versus 2003 for primarily the same reasons listed in the previous paragraph.

Canada Segment

Before the Merger, the Canada segment consisted of Coors Brewing Company'sCompany’s 50.1% interest in the Coors Canada partnershipPartnership (CCP), through which the Coors Light business in Canada was conducted. Molson was the other owner of the partnership. The partnershipCCP contracted with Molson for the brewing, distribution and the sale of Coors Light in Canada. Coors Canadaproducts, while CCP managed all marketing activities for our products in Canada. In connection with the Merger, Coors Canada and sale of Coors Light in CanadaCCP was dissolved into the Canada segment.Canadian business. Coors Light is currently Molson Canada's largest selling beer,accounted for its interest in CCP using the largest-selling light beer and the second-best selling packaged beer brand overall in Canada.equity method of accounting.

Following the Merger, our Canada segment consists primarily of Molson'sMolson’s beer business including the production and sale of the Molson brands, Coors Light and other licensed brands, principally in Canada. The Canada segment also includes our joint venture arrangements related to the distribution of beer in Ontario and the Western provinces, Brewers Retail, Inc. (BRI) (consolidated under FIN 46R), and Brewers Distribution Limitedthe Western provinces Brewers’ Distributor Ltd. (BDL).



The following represents the Canada segment'ssegment’s historical results:



 Fiscal Year Ended

 

Fiscal year ended

 



 December 25,
2005(3)

 Percent
Change

 December 26,
2004

 Percent
Change

 December 28,
2003

 

December 31,
2006(1)(5)

 

%
change

 

December 25,
2005(5)

 

%
change

 

December 26,
2004

 



 (In thousands, except percentages)

 

(In thousands, except percentages)

 

Volume in barrels(2)Volume in barrels(2) 7,457    Volume in barrels(2)

 

 

8,282

 

 

 

11.1

%

 

 

7,457

 

 

 

N/M

 

 

 

 

 

 
 
 
 
 
Net sales(1) $1,527,306 N/M $60,693 27.7%$47,527

Net sales(3)

 

 

$

1,793,608

 

 

 

17.4

%

 

 

$

1,527,306

 

 

 

N/M

 

 

 

$

60,693

 

 

Cost of goods soldCost of goods sold (790,859)   

 

 

(883,649

)

 

 

11.7

%

 

 

(790,859

)

 

 

N/M

 

 

 

 

 

 
 
 
 
 
Gross profit 736,447 N/M 60,693 27.7% 47,527

Gross profit

 

 

909,959

 

 

 

23.6

%

 

 

736,447

 

 

 

N/M

 

 

 

60,693

 

 

Marketing, general and administrative expensesMarketing, general and administrative expenses (377,545)N/M 969 N/M 114

 

 

(439,920

)

 

 

16.5

%

 

 

(377,545

)

 

 

N/M

 

 

 

969

 

 

Special item (5,161)   
 
 
 
 
 

Special items, net

 

 

 

 

 

N/M

 

 

 

(5,161

)

 

 

N/M

 

 

 

 

 

Operating incomeOperating income 353,741 473.7% 61,662 29.4% 47,641

 

 

470,039

 

 

 

32.9

%

 

 

353,741

 

 

 

N/M

 

 

 

61,662

 

 

Other (expense) income, net (2,183)   
 
 
 
 
 
Segment earnings before income taxes(2) $351,558 470.1%$61,662 29.4%$47,641
 
 
 
 
 

Other income (expense), net

 

 

13,228

 

 

 

N/M

 

 

 

(2,183

)

 

 

N/M

 

 

 

 

 

Segment earnings before income taxes(4)

 

 

$

483,267

 

 

 

37.5

%

 

 

$

351,558

 

 

 

470.1

%

 

 

$

61,662

 

 


N/M = Not Meaningfulmeaningful

(1)

          53 weeks included in 2006 versus 52 weeks in 2004 - 2005(5).

(2)          Volumes represent net sales of MCBC owned brands and partner brands.

(3)Net sales in 2004 and 2003 represent royalties to the Company from the Coors Canada partnership. Income from the Coors Canada partnership was higher in 2004 versus 2003 primarily as a result of improved product pricing for Coors Light ($9 million). A stronger Canadian dollar ($3 million) and higher beer volume ($1 million) also contributed to improved Canada results.

(2)

(4)Earnings before income taxes in 2006 and 2005 include $4,799 thousand and $5,093 thousand for the years ended, respectively, of the minority owner'sowners' share of income attributable to the Brewer's Retail Inc.BRI joint venture.

(3)

(5)Molson's results are included in the Canada segment results for the 2006 and 2005 years ended, beginning at the date of the Merger, February 9, 2005.


The following represents the Canada segment'ssegment’s pro forma results, as if the Merger had occurred on December 29, 2003, the first day of Coors'Coors’ 2004 fiscal year:

 

Fiscal year ended

 


 Fiscal Year Ended
 

 

December 31,
2006

 

 

 

December 25,
2005

 

 

 

December 26,
2004

 


 December 25,
2005

 Percent
Change

 December 26,
2004

 

 

(Actual)

 

% Change

 

(Pro forma)

 

% Change

 

(Pro forma)

 


 (In thousands, except percentages)

 

 

(In thousands, except percentages)

 

Volume in barrels $8,153 (1.1)%$8,241 

 

 

8,282

 

 

 

1.6

%

 

 

8,148

 

 

 

(1.1

)%

 

 

8,241

 

 

 
 
 
 
Net sales(1) 1,627,721 6.5% 1,528,279 

 

 

$

1,793,608

 

 

 

10.2

%

 

 

$

1,627,721

 

 

 

6.5

%

 

 

$

1,528,279

 

 

Cost of goods sold (818,297)5.9% (772,510)

 

 

(883,649

)

 

 

8.0

%

 

 

(818,297

)

 

 

5.9

%

 

 

(772,510

)

 

 
 
 
 
Gross profit 809,424 7.1% 755,769 

 

 

909,959

 

 

 

12.4

%

 

 

809,424

 

 

 

7.1

%

 

 

755,769

 

 

Marketing, general and administrative expenses (425,468)24.2% (342,635)

 

 

(439,920

)

 

 

3.4

%

 

 

(425,468

)

 

 

24.2

%

 

 

(342,635

)

 

Special item (5,161)(74.7)% (20,404)
 
 
 
 

Special items, net

 

 

 

 

 

N/M

 

 

 

(5,161

)

 

 

N/M

%

 

 

(20,404

)

 

Operating income 378,795 (3.5)% 392,730 

 

 

470,039

 

 

 

24.1

%

 

 

378,795

 

 

 

(3.5

)%

 

 

392,730

 

 

Other (expense) income, net (1,490)(47.5)% (2,837)
 
 
 
 
Segment earnings before income taxes(2) $377,305 (3.2)%$389,893 
 
 
 
 

Other income (expense), net

 

 

13,228

 

 

 

N/M

%

 

 

(1,490

)

 

 

N/M

%

 

 

(2,837

)

 

Segment earnings before income taxes

 

 

$

483,267

 

 

 

28.1

%

 

 

$

377,305

 

 

 

(3.2

)%

 

 

$

389,893

 

 


N/M = Not meaningful


Foreign currency impact on results

Our Canada segment (as stated in US dollars)USD) benefited from a 6.9%6% year-over-year increase in the value of the Canadian dollarCAD against the US dollarUSD in 2006 versus 2005. The following summarizes the impact onSimilarly, the Canada segment'ssegment benefited from a 7% year-over-year increase in the value of CAD against USD in 2005 versus 2004.

Net sales

For the 53 weeks ended December 31, 2006, sales volume in Canada increased by 11.1% to 8.3 million barrels versus prior year volume of 7.5 million barrels for the fiscal period beginning February 9, 2005 and ended December 25, 2005. On a pro forma income statement.basis, sales volume increased 1.6% to 8.3 million barrels versus 2005 pro forma volume of 8.1 million. The 53rd week in 2006 accounted for approximately 130 thousand barrels, providing the year-over-year increase.

 
 Increase due to
currency effect

 
 
 2005
 
 
 (In thousands)

 
Net sales $112,869 
Cost of goods sold  (55,923)
  
 
 Gross profit  56,946 
Marketing, general and administrative expenses  (30,143)
Special items  (433)
  
 
 Operating income  26,370 
Other income (expense), net  (159)
  
 
 Income before income taxes and minority interests $26,211 
  
 

On a pro forma basis, Molson strategic brands grew at mid-single-digit rates, lead by Coors Light, Rickard’s and our partner import brands, all of which grew at double-digit rates on a full year basis. These increases were partially offset by declines in unsupported brands and other premium brands, reductions in contract packaging of non-owned brands for export shipment and the discontinuation of Molson Kick and A Marca BavariaNet sales.

On a full year basis, 2006 net sales revenue grew $266.3 million or 17.4% versus prior year. On a comparable, pro forma basis, net sales revenue grew $165.9 million or 10.2% with approximately 1% growth in local currency on a per barrel basis.

For the full year, net sales revenue was $216.57 per barrel, an increase of 8.4% over comparable 2005 net sales revenue of $199.77 per barrel. An approximate 6% appreciation in the value of CAD against USD during the year increased net sales revenue by approximately $115 million. The remainder of the increase was driven by the year over year impact of modest general price increases and improved sales mix from increased import sales, which are at higher than average retail prices. These improvements were partially offset by increased price discounting during the year, predominantly in Ontario and Québec.

For the year ended December 25, 2005, pro forma net sales in the Canada Segment were $1.6 billion, 6.5% higher than the comparable period in the prior year. Net sales revenue per barrel in Canada grew slightly in local currency for the year ended December 25, 2005, driven by modest general price increases offset by unfavorable product mix. Net unfavorable sales mix was driven by value segment growth, primarily in Ontario and Alberta, which was partially offset by improved import sales at higher than average sale prices.

Canada segment net sales volume for the year ended December 25, 2005, decreased 1.1% to 8.2 million barrels (9.6 million hectoliters) on a comparable pro forma basis from a year ago.2004. The decrease was driven by volume declines in the first quarter, partially offset by strong industry volume trends and improved sales activity and market performance over the balance of 2005.

Cost of goods sold and gross profit

Cost of goods sold increased $92.8 million, or 11.7%, in 2006 versus prior year. On a comparable, pro forma basis, cost of goods sold increased $65.4 million or 8.0%, decreasing slightly less than 1% on a per barrel basis in local currency.

Cost of goods sold was $106.7 per barrel, an increase of 6.2% over 2005’s pro forma cost of goods sold of $100.43 per barrel. After adjusting for the approximate 6% appreciation in the value of CAD against USD, cost of goods sold decreased by slightly less than 1% in 2006 in local currency. Inflationary cost increases across nearly all inputs drove approximately 3% increase in cost of goods sold per barrel. These and other cost increases were completely offset by implementation of synergies and other cost savings initiatives, lower input costs related to favorable foreign currency, and lower employee-related expenses in


2006. Finally, a 1% reduction was due to a $4 million benefit in the fourth quarter of 2006 related to a one-time non-cash adjustment of certain foreign currency positions to their market values.

On a pro forma basis, cost of goods sold increased 5.9% to $818.3 million for the year ended December 25, 2005, from $772.5 million in the same period for 2004. For the same period, in local currency, cost of goods sold per barrel in Canada decreased as synergy and other cost savings were offset by unfavorable product mix.

Marketing, general and administrative expenses

Marketing, general and administrative expenses increased $62.4 million for 2006. This is an increase of $14.5 million or 3.4% on a comparable, pro forma basis. In local currency, total marketing, general and administrative expenses decreased by approximately 3.5% due to lower promotional spending and brand investments in 2006, due in part to cycling of the promotional launch of Molson Kick and A Marca Bavaria in 2005, and partly to offset price discounting. These costs were partially offset by higher employee expenses and one-time costs in 2006, including incremental spending as a result of the additional week in 2006 results.

On a pro forma basis, marketing, general and administrative expenses increased 24.2% to $425.5 million for the year ended December 25, 2005, from $342.6 million in the same period for 2004.

Canada increased 2005 marketing and sales spending at a high-single-digit growth rate. In local currency general and administrative costs increased due to higher depreciation, increased employee costs and non-recurring items, partially offset by Merger-related synergies.

Special Itemsitems, net

There were no special items in 2006.

Special chargesitems, net of $5.2 million in 2005 were attributedattributable primarily to restructuring the sales and marketing organizations in Canada. These efforts will further integrate the marketing and selling organizations



into one team, improving our brand communications and customer focus. Special chargesOn a pro forma basis, special items, net in 2004 of $20.4 million were Merger related,Merger-related, and therefore did not recur in 2005.

Other (expense) income, net

In 2006, other income increased $15.4 million over the prior year. On a pro forma basis other income increased $14.7 million over the prior year or $16.8 million in local currency. Other income primarily represents equity earnings and amortization expense related to the Montréal Canadiens hockey club (the Club), which improved over the prior year. During the year, the entities which control and own a majority of the Club purchased the preferred shares in the Club held by Molson. In addition, Molson was released from a direct guarantee associated with the Club’s debt financing, and as a result of the reduction in our financial risk profile, we have re-evaluated our remaining guarantee liabilities, specifically under the NHL Consent Agreement and the Bell Centre land lease guarantees, resulting in an approximate $9.0 million income benefit associated with the reduction in the exposure attributable to such guarantees.

Other expense in 2005 represents the equity earningslosses in the Montréal Canadiens Hockey Club.


United States Segment

The United States (U.S.) segment produces, markets, and sells the Coors and Molson portfolios of brands in the United States and its territories and includes the results of the Rocky Mountain Metal Corporation (RMMC) and Rocky Mountain Bottle Corporation (RMBC) joint ventures consolidated under FIN 46R. The U.S. segment also includes Coors brand volume that is sold in Mexico and the Caribbean.

 

Fiscal year ended

 

 

 

December 31,
2006(1)

 

%
change

 

December 25,
2005

 

%
change

 

December 26,
2004

 

 

 

(In thousands, except percentages)

 

Volume in barrels(2)

 

23,471

 

 

3.6

%

 

22,645

 

 

2.6

%

 

22,068

 

Net sales

 

$

2,619,879

 

 

5.9

%

 

$

2,474,956

 

 

4.0

%

 

$

2,380,193

 

Cost of goods sold

 

(1,645,598

)

 

7.9

%

 

(1,525,060

)

 

4.3

%

 

(1,462,373

)

Gross profit

 

974,281

 

 

2.6

%

 

949,896

 

 

3.5

%

 

917,820

 

Marketing, general and administrative expenses

 

(744,795

)

 

0.7

%

 

(739,315

)

 

0.5

%

 

(735,529

)

Special items, net

 

(73,652

)

 

N/M

 

 

(68,081

)

 

N/M

 

 

 

Operating income

 

155,834

 

 

9.4

%

 

142,500

 

 

(21.8

)%

 

182,291

 

Other income (expense), net(3)

 

3,238

 

 

N/M

 

 

(457

)

 

N/M

 

 

19,924

 

Segment earnings before income taxes(4)

 

$

159,072

 

 

12.0

%

 

$

142,043

 

 

(29.8

)%

 

$

202,215

 


N/M                           = Not meaningful

(1)          53 weeks included in 2006 versus 52 weeks in 2004 - 2005.

(2)          Volumes represent net sales of owned brands.

(3)          Consists primarily of gains from sales of non-operating assets, water rights, a royalty settlement and equity share of Molson USA losses in 2004.

(4)          Earnings before income taxes in 2006, 2005 and 2004 includes $16,262 thousand, $12,679 thousand and $13,015 thousand, respectively, of the minority owners' share of income attributable to the RMBC and RMMC joint ventures.

Net sales

Sales volume to wholesalers grew 3.6% in 2006 compared to 2005.  Without the 53rd week in 2006, volume growth would have been approximately 2.2%. The growth was driven by low-single-digit growth for the Coors Light brand, high-single-digit growth of Keystone Light, and double-digit growth of the Blue Moon brand. Excluding our Caribbean business, which was impacted by a weak economy and a new sales tax enacted in Puerto Rico during the year, our 50-states sales-to-retail (STRs) grew 3.7% from a year ago. Coors Light achieved its seventh consecutive quarter of total channel U.S. growth and grew share in the grocery and convenience store channels (according to external retail sales data reports). This continued volume momentum was driven by building our brand equities, through our Coors Light advertising “Rocky Mountain Cold Refreshment” focus, as well as better alignment with our distributor network and improving our effectiveness with chain retail accounts.

Net sales per barrel increased 2.1% in 2006 due to higher base pricing and reduced discounting compared to the level of price promotion activity we experienced during 2005. However, the overall industry environment continues to be challenging, as price realization for the major brewers continues to


lag inflation. In addition, product mix was slightly unfavorable due primarily to the volume increases in our Keystone brands in 2006.

Full year U.S. sales volume increased in 2005 versus 2004, driven by volume increases in the Coors Light, Keystone Light and Blue Moon brands, and the addition of Molson brands sold in the United States that were included in U.S. results following the Merger.

Net sales per barrel increased 1.3% from 2004 to 2005. We experienced favorable gross pricing in 2005, partially offset by significant price promotions and coupon activity in key markets. These pricing factors accounted for approximately one-half of the increase in revenue per barrel, while the balance of the revenue per barrel growth was due primarily to collection of fuel surcharges from customers and higher sales of import brands through company-owned distributorships.

Cost of goods sold

Cost of goods sold per barrel increased by 4.1% to $70.11 per barrel in 2006 versus $67.35 per barrel in 2005. The net increase in Cost of goods sold was driven by four primary factors:

·       Inflationary increases across nearly all facets of our operations, including packaging materials, freight rates, fuel and various components of labor and labor-related costs, resulted in an approximate 5% increase in cost of goods per barrel. Approximately three-quarters of those inflationary increases are attributable to commodities, with the balance attributable to labor and labor-related increases.

·       Innovative promotional packaging initiatives that are helping to drive sales of Coors Light and other brands resulted in approximately 1% of the increase. These include our plastic bottle cooler box, cold wrap bottle, and frost-brew can liner.

·       Certain initiatives that will yield lower costs in future years resulted in temporarily higher costs in 2006 and accounted for approximately 1% of the total increase. These initiatives included costs related to temporary process changes and new contract packaging and freight arrangements related to closing our Memphis brewery in September 2006.

·       Savings from our operations cost initiatives and Merger synergies reduced costs of goods sold per barrel by 3% and offset approximately half of the total inflation cost increases during the year.

Cost of goods sold per barrel increased by 1.6% to $67.35 per barrel in 2005 from $66.27 per barrel in 2004. The increase in cost of goods sold per barrel was driven by higher freight, diesel fuel, packaging materials, and utilities costs. Inflation alone would have accounted for an increase of approximately 4% in cost of goods per barrel. However, these unfavorable factors were partially offset by favorable cost trends from supply chain cost management, labor productivity and Merger synergies.

Marketing, general and administrative expenses

Marketing, general and administrative expenses increased by $5.5 million, or 0.7%, in 2006 versus 2005. Our stock-based long-term incentive program primarily drove the year-over-year increase, along with modest increases in our advertising and sales expenses. The total increase was partially offset by reductions of certain overhead and personnel-related costs.

Marketing, general and administrative expenses increased by $3.8 million, or 0.5%, in 2005 versus 2004. Increased spending on sales capabilities were partially offset by lower general and administrative overhead costs.


Special items, net

Special items, net in the U.S. segment in 2006 were associated primarily with the closure and sale of the Memphis brewery, completed in the third quarter of 2006. We recorded approximately $60 million in accelerated depreciation on brewery assets and impairments of fixed assets, reflecting their sales value, $12.5 million for accruals of severance and other costs associated with the plant closure, and a $3.1 million increase in the estimate of costs to withdraw from a multi-employer pension plan benefiting former Memphis workers. Memphis-related accelerated depreciation was higher in 2006 than in 2005 due to a lower sales price for the Memphis plant than our estimate in 2005.

The 2006 special items were partially offset by the receipt of a $2.4 million cash distribution from bankruptcy proceedings of a former insurance carrier for a claim related to our environmental obligations at the Lowry Superfund site in Denver, Colorado. We recorded the cash receipt as a special benefit consistent with the classification of the charge recorded in a previous year. The estimated environmental liability associated with this site was not impacted by the proceeds received. See Note 8 to the Consolidated Financial Statements in Item 8 for further discussion.

Special items, net in the U.S. segment in 2005 were associated primarily with the planned closure of the Memphis brewery in 2006. We recorded $33.3 million in accelerated depreciation on brewery assets, $3.2 million in direct impairments of assets, $1.7 million for accruals of severance and associated benefits, and $25.0 million representing an estimate of costs to withdraw from a multi-employer pension plan for Memphis workers. We recorded an additional $4.9 million of restructuring charges associated with restructuring brewery operations in Golden, Colorado.

Other income (expense), net

Other income was higher in 2006 versus 2005 primarily due to the recognition of a portion of a previously deferred gain on the sale of real estate. This amount was recognized in the second quarter of 2006 upon the satisfaction of certain conditions pertaining to the sale contract.

Other income was lower in 2005 versus 2004, primarily due to two factors in 2004: $11.7 million of gains on the sale of non-operating real estate and $8.3 million of royalties in 2004 related to a coal mine previously owned by Coors.

37




Europe Segment

The Europe segment consists of our production and sale of the CBL brands principally in the United Kingdom, our joint venture arrangement for the production and distribution of Grolsch in the United Kingdom and Republic of Ireland (consolidated under FIN 46R beginning in 2004), factored brand sales (beverage brands owned by other companies but sold and delivered to retail by us), and our joint venture arrangement with Exel LogisticsDHL for the distribution of products throughout Great Britain (Tradeteam). Our Europe segment also includes a small volume of sales in Asia Russia and other export markets.



 Fiscal Year Ended
 

 

Fiscal year ended

 



 December 25,
2005

 Percent
Change

 December 26,
2004

 Percent
Change

 December 28,
2003

 

 

December 31,
2006(1)

 

%
change

 

December 25,
2005

 

%
change

 

December 26,
2004

 



 (In thousands, except percentages)

 

 

(In thousands, except percentages)

 

Volume in barrels(2)Volume in barrels(2) 10,329 (2.9)% 10,635 1.5% 10,478 Volume in barrels(2)

 

 

10,390

 

 

 

0.6

%

 

 

10,329

 

 

 

(2.9

)%

 

10,635

 

 
 
 
 
 
 
Net salesNet sales $1,501,299 (19.5)%$1,864,930 14.8%$1,624,582 

 

 

$

1,426,337

 

 

 

(5.0

)%

 

 

$

1,501,299

 

 

 

(19.5

)%

 

$

1,864,930

 

Cost of goods soldCost of goods sold (989,740)(22.6)% (1,279,321)13.5% (1,126,822)

 

 

(949,513

)

 

 

(4.1

)%

 

 

(989,740

)

 

 

(22.6

)%

 

(1,279,321

)

 
 
 
 
 
 
Gross profit 511,559 (12.6)% 585,609 17.6% 497,760 

Gross profit

 

 

476,824

 

 

 

(6.8

)%

 

 

511,559

 

 

 

(12.6

)%

 

585,609

 

Marketing, general and administrative expensesMarketing, general and administrative expenses (429,973)(3.8)% (447,163)16.4% (384,094)

 

 

(400,469

)

 

 

(6.9

)%

 

 

(429,973

)

 

 

(3.8

)%

 

(447,163

)

Special items (13,841)(284.0)% 7,522   
 
 
 
 
 
 
Operating income 67,745 (53.6)% 145,968 28.4% 113,666 
Interest income 12,978 (19.0)% 16,024 (6.6)% 17,156 
Other (expense) income, net (14,174)150.6% (5,655)(243.5)% 3,940 
 
 
 
 
 
 
Segment earnings before income taxes(1) $66,549 (57.4)%$156,337 16.0%$134,762 
 
 
 
 
 
 

Special items, net

 

 

(9,034

)

 

 

(34.7

)%

 

 

(13,841

)

 

 

N/M

 

 

7,522

 

Operating income

 

 

67,321

 

 

 

(0.6

)%

 

 

67,745

 

 

 

(53.6

)%

 

145,968

 

Interest income(3)

 

 

11,687

 

 

 

(9.9

)%

 

 

12,978

 

 

 

(19.0

)%

 

16,024

 

Other income (expense), net

 

 

4,824

 

 

 

N/M

 

 

 

(14,174

)

 

 

N/M

 

 

(5,655

)

Segment earnings before income taxes(4)

 

 

$

83,832

 

 

 

26.0

%

 

 

$

66,549

 

 

 

(57.4

)%

 

$

156,337

 


N/M                           = Not meaningful

(1)

          53 weeks included in 2006 versus 52 weeks in 2004 - 2005.

(2)          Volumes represent net sales of owned brands, joint venture brands and exclude factored brand net sales volumes.

(3)          Interest income is earned on trade loans to U.K. on-premise customers and is typically driven by debt balances outstanding from period-to-period.

(4)Earnings before income taxes in 2006, 2005 and 2004 includes $5,824 thousand ($4,051 thousand, net of tax), $5,798 thousand ($4,191 thousand, net of tax) and $6,854 thousand ($4,798 thousand, net of tax), respectively, of the minority owner'sowners' share of income attributable to the Grolsch joint venture.

Foreign currency impact on results

Our Europe segment was adverselyresults were positively affected by a 0.5%1% year-over-year decreaseincrease in the value of the British Pound Sterling (GBP or £) against the US dollarUSD in 2005.2006. Conversely, the Europe segment



benefited from was adversely affected by a 12.0%0.5% year-over-year increase in the value of the GBP against the US dollarUSD in 2004. The following summarizes the impact on the Europe segment's income statement.2005.

 
 Increase Due to Currency Effects(1)
 
 
 2005
 2004
 
 
 (In thousands)

 
Net sales $(15,049)$193,473 
Cost of goods sold  9,892  (129,611)
  
 
 
 Gross profit  (5,157) 63,862 
Marketing, general & administrative and special item  2,936  (47,311)
  
 
 
 Operating income  (2,221) 16,551 
Interest income  (289) 1,291 
Other income (expense), net  322  (1,502)
  
 
 
 Income before income taxes and minority interests $(2,188)$16,340 
  
 
 

(1)
For 2005, assuming the same rates as 2004; for 2004, assuming the same rates as 2003.

Net sales

Net sales for the Europe segment decreased 19.5%by 5.0% in 2005,2006, while volume increased by 0.6%. The 53rd week in 2006 contributed approximately 140 thousand barrels of sales volume, providing the year-over-year increase. Net sales in local currency decreased 2.9% from the previous year. Currency exchange rates accounted forby approximately 5% of the decrease in net sales.6.5%. The 52 week volume decline was driven by the Grolsch brand,premium lagers, flavored alcohol beverages (FABs) and ales. This decline was partially offset by growth of the Carling brand. CBL'sCBL’s overall volume declineincrease for the year was slightly worse thandrove a slight market share increase for the company versus an overall marketindustry decline.


Beer volume in our on-premise business, which represents approximately two-thirds of our Europe volume and an even greater portionproportion of our margin, declined by slightly more than 2% compared to 2004.2005. This compared to an overall industry on-premise marketchannel decline for beer as a category of 3.8% in the year,4.3% yielding a small market share gain for us.CBL. Our off-premise volume for 2005 decreased2006 increased by approximately 2% over 2004, driven by decline in Grolsch volume.2005, with Carling accounting for most of the gain. We experienced a small off-premise market share decline.decline in 2006.

In addition to the volume movements documentedtrends mentioned above, we experienced unfavorable pricing in both the on-premise and the off-premise channels and a decrease in the sales value of factored brands. These reductions were compounded by unfavorable channel and brand mix.

        A In addition, net sales were impacted by lower factored brand sales resulting from a change in our trading arrangements with one major factored brand customer has requiredrequiring us to move from gross reporting of sales and cost of goods sold to a net presentation for that customer, which caused a year-over-year reduction in both net sales and cost of goods sold of $243.4approximately $46 million from 2005, but with no net impact on gross profit.

        Owned-brand net sales per barrel decreased approximately 2% for the year.

Net sales for the Europe segment increased 14.8%decreased 19.5% in 2004 from 2003,2005, while volume increased 1.5%decreased 2.9% from the previous year. The volume growthdecline was driven by the Grolsch brand, flavored alcohol beverages (FABs) and ales. This decline was partially offset by growth of the Carling and Grolsch brands. Volume growthbrand. CBL’s overall volume decline for the year was restrictedslightly worse than the overall market decline.

Beer volume in our on-premise business declined by the cooler and wetter summer weather2% in the United Kingdom2005 compared to a record breaking summer in 2003 and the comparison to a period of high off-premise discounting in the first half of 2003.

        Our on-premise business saw volume decline by 0.5% in 2004 compared to 2003.2004. This compared to an overall industry on-premise marketchannel decline of 2%nearly 4% in the year, yielding a small market share gain of approximately 1%.for us. Our off-premise volume for 2005 decreased approximately 2% over 2004, increased approximately 6% over 2003, led by Carling and Grolsch. Ourresulting in a small off-premise market share growthdecline for the year was approximately 0.6 percentage points.us.



        InAs in 2006, in addition to the volume movements documentedtrends mentioned above, we had positiveexperienced unfavorable pricing in 2004 in both the on-premise and the off-premise channels, and an increaseas well as a decrease in the sales value of factored brands. These gainsreductions were partially offsetfurther compounded by negativeunfavorable channel and brand mix. Owned

The change in our trading arrangements with one major factored brand customer in 2005 caused a year-over-year reduction in both net sales and cost of goods sold of $243.4 million from 2004, but with no net impact on gross profit.

Owned-brand net sales in local currency per barrel increaseddecreased approximately 3%2% in 2005 when compared to 2004.

Cost of goods sold

Cost of goods sold per barrel in local currency decreased approximately 6% in 2006 versus 2005. The change to net reporting for certain factored brand sales (described above) accounted for approximately $46 million of the decrease in the year to date cost of goods sold. The remaining decrease was driven by cost savings from our supply chain restructuring initiatives begun in 2005 and lower distribution costs, partly offset by increased energy costs.

Cost of goods sold decreased 22.6% in 2005 versus 2004. The cost of goods sold decrease in local currency cost of goods sold was driven by the gross to net reporting of sales and cost of goods sold for thechange in trading arrangements with one major on-premisefactored brand customer discussedmentioned above that reduced factored cost of goods sold by $243.4 million (but with no impact on gross profit), combined with a mix shift away from glass packaged products which have higher packaging costs. These reductions were partially offset by the de-leveraging of fixed costs, higher distribution costs due to the implementation of the European Working Time Directive, which has restricted the number of hours that drivers are allowed to work, and increased energy costs.

        Cost of goods sold increased 13.5% in 2004 versus 2003, with approximately 12.0% of the increase being due to the effect of GBP currency exchange rates.

        The increase in local currency cost of goods sold in 2004 was driven by increased volume and higher labor costs, together with a mix shift to the off-premise where products have higher packaging costs, and an increase in the value of factored brand purchases where the cost is included in our cost of goods sold.

        These increases were offset by the benefit of a reduction in contract packaging costs from 2003, where we contracted with regional brewers to package some of our off-premise volume while we were commissioning the new and upgraded packaging lines in our Burton brewery.

        On a per-barrel basis, cost of goods sold increased 11.9%; excluding the impact of GBP currency exchange rates cost of goods sold per barrel was broadly flat compared to 2003.

Marketing, general and administrative expenses

Europe marketing, general and administrative expenses decreased by 6.9% with a per barrel decrease of 7.4% in 2006 versus 2005. The decrease was primarily the result of cost reduction initiatives we announced and began implementing during 2005 and rigorous cost control throughout the year.


In 2005, Europe marketing, general and administrative expenses decreased 3.8% during 2005 versus 2004,, and 1.0% on a per-barrel basis.per barrel basis versus 2004.  This decrease iswas primarily the result of lower overhead, sales and marketing and payroll related spending.spending in response to profit challenges presented by lower revenue per barrel.

        Europe marketing, generalSpecial items, net

In 2006, special items, net of $9.0 million are a combination of $13.0 million employee termination costs associated with the U.K. supply chain and administrative expenses increased 16.4% during 2004 versus 2003;back office restructuring efforts and 14.7% on$1.3 million costs associated with exiting the Russia market, offset by a per-barrel basis. GBP foreign exchange accounted for$5.3 million pension curtailment gain. The pension curtailment reflects reductions in headcount from restructuring efforts and is discussed further in Note 8 to the great majority of this increase.Consolidated Financial Statements in Item 8.

Special Items

In 2005, special items, net consisted of $13.8$14.3 million largely relate tofor employee restructuring activitiestermination costs and $3.0 million of income associated with operationsdisposals of long-lived assets, consisting of $6.5 million from gains on sales of assets and supply chain restructuring efforts ($14.3 million) and asset impairments ($3.6 million), partlya one-time development profit on real estate formerly held by the company, offset by profits on the saleasset impairment charges of surplus real estate ($6.6 million).$3.5 million. Also included in 2005 are $2.5 million of exit costs associated with the closure of our Russia and Taiwan offices. Special incomeSee Note 8 to the Consolidated Financial Statements in Item 8 for further discussion.

The special items in 2004 representsrepresented the profit on sale of real estate.

Other (expense) income, net

Other income of $4.8 million represents a $19.0 million improvement over 2005, driven by improved Tradeteam profitability, our joint venture partner for the distribution of product, profits on the sale of surplus real estate and lower non-operating leasehold expenses.

The adverse movementdecline in other (expense) income net in 2005 andfrom 2004 continues to be the result ofreflects declining Tradeteam operating performance and increased non-operating leasehold expenses.



Interest income

Interest income is earned on trade loans to UKU.K. on-premise customers. Interest income decreased by 9.9% and 19.0% in 2006 and 6.6% in 2005, and 2004, respectively, as a result of lower loan balances versus the prior years.


Corporate

Corporate includes interest and certain other general and administrative costs that are not allocated to the operating segments. The majority of these corporate costs relates to worldwide finance and administrative functions, such as corporate affairs, legal, human resources, insurance and risk management.



 Fiscal Year Ended
 

 

Fiscal year ended

 



 December 25,
2005

 Percent
Change

 December 26,
2004

 Percent
Change

 December 28,
2003

 

 

December 31,
2006(1)

 

%
change

 

December 25,
2005

 

%
change

 

December 26,
2004

 



 (In thousands, except percentages)

 

 

(In thousands, except percentages)

 

Net sales(1)(2)Net sales(1)(2) $3,345  $  $ Net sales(1)(2)

 

 

$

5,161

 

 

 

54.3

%

 

 

$

3,345

 

 

 

N/M

 

 

 

$

 

 

Cost of goods sold(1)Cost of goods sold(1) (1,290)    Cost of goods sold(1)

 

 

(2,321

)

 

 

79.9

%

 

 

(1,290

)

 

 

N/M

 

 

 

 

 

 
 
 
 
 
 
Gross profitGross profit 2,055     

 

 

2,840

 

 

 

38.2

%

 

 

2,055

 

 

 

N/M

 

 

 

 

 

Marketing, general and administrative expensesMarketing, general and administrative expenses (85,683)106.5% (41,496)54.9% (26,784)

 

 

(120,221

)

 

 

40.3

%

 

 

(85,683

)

 

 

106.5

%

 

 

(41,496

)

 

Special items(2) (58,309)    
 
 
 
 
 
 

Special items, net(3)

 

 

5,282

 

 

 

N/M

 

 

 

(58,309

)

 

 

N/M

 

 

 

 

 

Operating lossOperating loss (141,937)242.0% (41,496)54.9% (26,784)

 

 

(112,099

)

 

 

(21.0

)%

 

 

(141,937

)

 

 

242.0

%

 

 

(41,496

)

 

Interest expense, netInterest expense, net (126,581)82.9% (69,213)(12.5)% (79,106)

 

 

(138,468

)

 

 

9.4

%

 

 

(126,581

)

 

 

82.9

%

 

 

(69,213

)

 

Other (expense) income, netOther (expense) income, net 3,569 (369.8)% (1,323)(28.2)% (1,842)

 

 

(3,554

)

 

 

N/M

 

 

 

3,569

 

 

 

N/M

 

 

 

(1,323

)

 

 
 
 
 
 
 
Loss before income taxes(3) $(264,949)136.5%$(112,032)4.0%$(107,732)
 
 
 
 
 
 

Segment loss before income taxes(4)

 

 

$

(254,121

)

 

 

(4.1

)%

 

 

$

(264,949

)

 

 

136.5

%

 

 

$

(112,032

)

 


N/M = Not meaningful

(1)

          53 weeks included in 2006 versus 52 weeks in 2004 - 2005.

(2)The amounts shown are reflective of revenues and costs associated with the Company's intellectual property, including trademarks and brands.  Prior periodCertain 2004 amounts have not been reclassified due to immateriality.

(2)

(3)Special items consist of change in control expensesbenefits (expenses) incurred as a consequence of the Merger. See further discussion in the Executive Summary above.

(3)

(4)Loss before income taxes in 2006, 2005 and 2004 includes $9,023 thousand, $7,472 thousand and $1,595 thousand, respectively, of the minority owner'sowners' share of interest expense attributable to debt obligations of the RMMC and BRI joint venture.

ventures.

Marketing, general and administrative expenses

        GeneralCorporate marketing, general and administrative (Gexpenses in 2006 were $120.2 million, up $34.5 million from 2005. This increase is a result of a number of factors, including 1) $20 million related to increased incentive pay, split equally between our stock-based long term incentive plan, including the effect of adopting FAS123R accounting treatment for expensing equity-based compensation, and higher incentive pay resulting from improved profit and cash performance; 2) $7 million related to investments in projects designed to deliver further cost reductions. These initiatives are designed to improve and standardize systems, processes and structure across the areas of operations, information technology, finance and human resources; 3) approximately $11 million due to the full ramp up of new and ongoing costs to build strong corporate center capabilities, which include Sarbanes-Oxley compliance, corporate governance, finance, legal, commercial development and human resources, the transfer of global costs from operating segments to the Corporate center, and severance payments; and 4) approximately $1 million related to the 53rd week. These increases were partially offset by $4 million reduction in legal fees resulting from the favorable completion of several major disputes.


Marketing, general and administrative (MG&A) expenses were higher in 2005 versus 2004, primarily due to establishing the new global organization and headquarters, significant legal fees, for defense costs associated with shareholder lawsuits and regulatory inquiries, information technology projects, and a reallocation of certain GMG&A costs from segments to Corporate.Corporate to directly support the business units’ long term operating efficiency programs and other strategic objectives.

        GeneralSpecial items, net

The Corporate segment recognized special items, net of $5.3 million and administrative expensesspecial items, net of $58.3 million for the years ended December 31, 2006, and December 25, 2005, respectively. The 2006 net credit was a result of evaluating the December 31, 2006 ending MCBC stock price versus the stock option floor price on stock options held by former Coors officers who left the Company under change in control agreements following the Merger offset by associated additional payroll related taxes to be paid on behalf of a former Coors officer that exercised stock options under the change in control agreement. The 2005 charges were higherassociated with 1) $31.8 million of severance and other benefits paid to 12 former Coors officers who exercised change—in-control rights, 2) $6.9 million were a result of providing an exercise price floor under stock options, including additional payroll related taxes to be paid on behalf of a former Coors officer that exercised stock options under the change in 2004,control agreement associated with these potential awards, 3) $14.6 million of severance and share-based compensation and benefits paid to two former Molson officers who left the Company during the second quarter of 2005 following the Merger, and 4) $5.0 million of Merger-related costs that did not qualify for capitalization under purchase accounting. See Note 8 to the Consolidated Financial Statements in Item 8.

Interest expense, net

Interest expense, net was $138.5 million during 2006, versus 2003, primarily$126.6 million during 2005. Interest expense, net increased due to higher interest rates on permanent financing (as opposed to short-term temporary financing in place through September 2005 following the Merger), 53rd week impact and a stronger Canadian dollar and British Pound Sterling. These increased incentive compensation and other labor-related costs.


costs were partially offset by the benefit of lower overall debt levels due to debt repayments in 2006.

Interest expense, net

        Net interest expense nearly doubled in 2005, compared to 2004 due to the addition of Merger-related debt including debt assumed on Molson'sMolson’s opening balance sheet which approximated $1.5 billion. Subsequent(See related Note 2 to the Merger, we established a $1.0 billion bridge facility which was used to refinance pre-Merger Molson debt. We also established a $1.4 billion, five-year credit facility which was used to refinance a portion ofConsolidated Financial Statements in Item 8).

Other income (expense), net

Other expense, net in 2006 includes primarily foreign exchange losses, while the bridge facility borrowings. We had $163 million outstanding under the credit facility at December 25, 2005. Subsequent to establishing both of these facilities, the existing bank facilities at both Molson and Coors were terminated. The bridge loan facility was refinanced with proceeds from approximately $1.1 billion of senior notes, which were issued on September 22,other income, net in 2005 (see related Note 13) on page 102.includes primarily foreign exchange gains.

        Net interest expense decreased in 2004, compared to 2003 due to our paydown of debt and from swapping some of our debt from fixed to more favorable floating rates. Full-year 2004 debt repayments of $382 million were about 40% above 2003. Our cash flow and debt paydown benefited from asset monetizations and capital spending discipline in 2004.

Liquidity and Capital Resources

Our primary sources of liquidity are cash provided by operating activities, external borrowings and asset monetizations. As of December 31, 2006 and December 25, 2005, including cash and short-term borrowings, we had negative working capital deficits of $768$341.8 million compared to positiveand $768.4 million, respectively. We commonly operate at working capital deficits given the relatively quick turnover of $91 million at December 26, 2004. The largest contribution toour receivables and inventory. Decreased current liabilities accounted for most of the decrease in working capital is a $310 million increase indeficit for 2006 versus 2005, especially with regard to the current portionsportion of long-term debt and short term-borrowings. The increase attributable to current portionsdiscontinued operations. Current portion of long-term debt reflectsat December 31, 2006, and December 25, 2005 was $4.0 million and $334.1 million, respectively, balances which reflect significant repayments during 2006. We had total cash of $182.2 million at December 31, 2006, compared to $39.4 million at December 25, 2005. The higher balances at year-end 2006 reflect excess cash accumulated following the Company's intentions inrepayment during 2006 with regard to debt paydown under our commercial paper and credit facilities. Cash balances were lower at the end of 2005 than 2004 by $84 million, which also contributed to our decrease in working capital. Cash balances were higher at the end of 2004, partially because of the unavailability of debt obligations eligible for pay down in an economical mannernormal, scheduled repayment. Long-term debt was $2,129.8 million and $2,136.7 million at that time. Working capital associated with discontinued operations in Brazil amounted to a negative $107 millionDecember 31, 2006, and December 25, 2005,


respectively. Remaining debt as of the end of 2005, an amount which did not exist at the end2006 consists primarily of 2004. Deferred tax assets and liabilities, net, related to working capital items contributed negatively to working capital by $84 million year-over-year. Most other working capital items increased expectedlybonds with the addition of Molson to the balance sheet in 2005 versus 2004. However, it is notable that accounts receivable did not increase, due largely to the impact of the UK business at CBL. CBL maintains a comparatively larger receivables balance than other segments as a percentage of sales, and in 2005 their receivables balance dropped in US $ due to a weaker pound versus the dollar at the end of 2005 versus 2004, and their receivables were significantly lower in local currency because of lower sales.

        At December 25, 2005, cash and cash equivalents totaled $39 million, compared to $123 million at December 26, 2004. Total outstanding debt, including current portions of long-term debt and short-term borrowings, was $2,485 million at December 25, 2005, and $932 million at December 26, 2004. The increase is due to debt assumed in the Merger, offset by debt pay downs during 2005.

longer-term maturities. We believe that cash flows from operations and cash provided by short-term borrowings, when necessary, will be sufficient to meet our ongoing operating requirements, scheduled principal and interest payments on debt, dividend payments and anticipated capital expenditures. However, our liquidity could be impacted significantly by a decrease in demand for our products, which could arise from competitive circumstances, a decline in the acceptability of alcohol beverages any shift away from light beers andor any of the other factors we describe in the section titled "Risk Factors" on page 15.Item 1A. “Risk Factors.”



Operating Activities

Net cash provided by operating activities of $833.2 million for the 53 weeks ended December 31, 2006, improved by $411.0 million from the 52 week period ending December 25, 2005. Net income was higher by $226.1 million in 2006 versus 2005, the reasons for which are discussed in detail in the Results of Operations discussion in this section. However, much of the improvement in operating cash flow from 2005 to 2006 was due to a number of unfavorable items in 2005. Cash paid for income taxes was lower by $162.7 million during 2006 versus 2005. During the second quarter of 2005, we made a $138 million Canadian tax payment that was driven by the Merger, a one-time liquidity event that was not repeated in 2006. Our pension funding in 2006 was lower by $55.1 million primarily due to a special voluntary funding to the U.S. plan in 2005. Merger-related costs of $21 million were paid out subsequent to the Merger in the first quarter of 2005 by our Molson business in Canada (costs which had been accrued on the opening balance sheet as of the merger date), representing a unique cash outflow not experienced in 2006. We also made payments to officers under change in control and severance agreements of $24 million in 2005. The remaining improvement in operating cash flow from 2005 to 2006 is due primarily to Molson’s Canadian business being included in 2006 for the full 53 weeks versus 45 ½ weeks in 2005, given the merger date of February 9, 2005. We believe that our cash flow from operating activities in 2006 is more indicative of future performance than the comparable period of 2005, given the number of unusual cash outflows occurring in 2005.

Coincident with the sale of the Memphis brewery in September 2006, we have incurred a $28.1 million liability for the estimated payment required for our withdrawal from the hourly workers multi-employer pension plan. We expect to pay approximately $2.4 million through 10 monthly installments in late 2006 and 2007 and then pay the remaining $25.7 million in one lump sum payment in September 2007.

Our net cash provided by operating activities in 2005 was $422 million, a decrease of $78 million from 2004. The addition of Molson'sMolson’s Canadian beer business made a significant positive contribution to our operating cash flow. However, there were several items that offset this increase. First, in early 2005 we made a $138 million Canadian tax payment triggered by the Merger but previously deferred by Molson. Our total tax expense for the year was only $50 million, and there were additional tax payments to other governmental authorities in addition to the $138 million. Second, we funded $202 million into our defined benefit pension plans in the United States, Canada and the United Kingdom, compared with book expense associated with these plans of $65 million. OperatingFinally, operating cash flow in 2005 also diminished because of worseunfavorable operating resultsprofit in the Europe segment, and severance and change in control payments to officers who departed the Company following the Merger.

Investing Activities

Net cash providedused in investing activities of $294.8 million for the year ended December 31, 2006, was lower by operating activities in 2004 decreased by $29$17.9 million compared to 2003. The decrease wasthe same period in 2005. Additions to properties were higher in 2006 by $40.3 million as compared to 2005, due primarily due to an increasespending in cash taxesCanada and the U.S. related to the build-out of the Moncton, New Brunswick and Shenandoah, Virginia breweries. In 2006, we recognized proceeds of $68.0 million on the sale of 68% of the Kaiser business in 2004 versus 2003 when favorable finalization of tax audits resulted in refunds,Brazil, offset by the reporting$4.2 million of additional cash flowstransaction costs. In December 2006, we collected proceeds of $15.7 million as a result of consolidating certain joint venturesthe exercise of our put


option related to our remaining 15% ownership of the Kaiser business in 2004. Also, improvedBrazil. Proceeds from sales atof properties and intangible assets were lower by $13.3 million year over year. 2005 proceeds included a significant collection of a note related to a 2004 sale of property in the endU.K. causing proceeds to exceed 2006 levels, which included the sale of 2004, comparedthe Memphis plant in the U.S. and various real estate sales in the U.K. On June 30, 2006, as part of a general refinancing of the Montréal Canadiens Hockey team (the Club), Molson sold its preferred equity interest in the Montréal Canadiens hockey club to 2003 resultedentities which control and own a majority interest in higher receivablethe Club. Total proceeds coincident with the transaction were CAD $41.6 million (USD $36.5 million). We retain a 19.9% common equity interest in the Club as well as board representation. The transaction structure is consistent with our long term commitment to the Team and inventory balances, which servedits success, and helps to lower cash flows from operationsensure the team’s long term presence in 2004.Montréal.

Investing Activities

Net cash used in investing activities in 2005 was $313 million, compared to $67 million in 2004. Capital expenditures were higher by $195 million in 2005 due to the inclusion of Molson'sMolson’s Canada segment capital expenditures of $107 million following the Merger, and spending in the United States related to the build-out of the Shenandoah facility to a full brewery. We also spent $17$16.5 million in 2005 to acquire Creemore Springs, a small brewery in Canada, and spent $20$20.4 million on transaction costs associated with the Merger. These factors were offset by the favorable impact of acquiring $74$73.5 million in cash with the Merger, the collection of a $35.0 million note receivable related to a sale of real estate in the U.K. and collecting a net $17 million on trade loan activity in the United Kingdom.

U.K. Cash used in investing activities decreased $147 million during 2004 compared to 2003. This improvement is attributable to reduced capital spending in 2004, ($29 million lower), cash receivedwhich was prior to the merger, reflected capital expenditures of the U.S. and Europe segments only, proceeds from the sale of kegs in the United KingdomU.K. and the sales of real estate and other property in both the United StatesU.S. and the United Kingdom ($72 million in 2004 compared to $16 million in 2003)U.K., and a pension settlement received in 2004 ($26 million) from Interbrew (formerthe former owners of CBL in the United Kingdom).CBL. Also, we presented as an investing activity the inclusion of the opening cash balances of the joint ventures we began consolidating during the first quarter of 2004 as a result of implementingthe implementation of FIN 46R.

Financing Activities

Our debt position significantly affects our financing activity. See Note 13 on page 102to the Consolidated Financial Statements in Item 8 of this report for a summary of our debt position at December 25, 200531, 2006 and December 26, 2004.25, 2005.

Net cash used for financing activities was $401.2 million for 2006 compared to $188.8 million of cash used in financing activities during 2005. Net repayments of debt were approximately $356.2 million for 2006, encompassing all activity in our various debt and credit facilities (including those associated with discontinued operations). Net repayments of debt during 2005 were approximately $108.9 million (including those associated with discontinued operations). The increased levels of debt repayment were due primarily to higher level of operating cash flows generated by the business in 2006 versus 2005.  Proceeds from stock option exercises in 2006 were $83.3 million exceeding 2005 exercises by $28.1 million. Proceeds in 2006 were impacted by significant exercises of stock options during the fourth quarter.

Net cash used in financing activities was $189$188.8 million in 2005, compared to $336$335.7 million in 2004. During 2005, we paid dividends to stockholders of $110$110.0 million, compared to $31$30.5 million in 2004, as a result of increased shares outstanding and a revised dividend policy following the Merger. The large increase in our balance sheet debt from $932 million at year end 2004 to $2,485 million at year-end 2005 was largely the result of a "non-cash" activity, thatthe assumption of assuming Molson'sMolson’s outstanding debt as of the Merger date (February 9, 2005). This debt assumed included borrowings Molson incurred prior to the Merger to pay the special dividends on Molson stock which precededbefore the Merger. Substantially all of our debt pay down occurred after the Merger date. Also, we collected approximately $11 million less cash in 2005 versus 2004 as a result of stock option exercises.



        Net cash used in financing activities was $336 million in 2004, compared to $357 million in 2003. The change is mainly the result of increased repayments of debt in 2004, offset by cash received from increased stock option exercises during the year.

Capital ExpendituresResources

        In 2005, we spent approximately $406 million (including approximately $47 million spent at consolidated joint ventures) on capital improvement projects worldwide. Of this, approximately half was in support of the US business with the remainder split almost equally between the European & Canadian businesses. Capital investment in the Brazilian discontinued operations and Corporate segment combined represented less than 5% of our total spending. The capital expenditure plan for 2006 is expected to be approximately $400 million (excluding capital spending by consolidated joint ventures), and will be impacted by the completion of the Shenandoah brewery build-out and synergy-related investments.

Contractual Obligations and Commercial Commitments

Contractual Cash Obligations as of December 25, 2005

 
 Payments Due By Period
 
 Total
 Less than 1
year

 1 - 3 years
 4 - 5 years
 After 5 years
 
 (In thousands)

Long term debt, including current maturities(1) $2,484,770 $348,102 $8,020 $308,019 $1,820,629
Interest payments(2)  877,109  129,676  241,298  239,284  266,851
Derivative payments(2)  1,727,985  84,828  165,010  469,519  1,008,628
Retirement plan expenditures(3)  403,962  188,514  45,423  48,198  121,827
Operating leases  262,207  55,130  79,740  46,583  80,754
Capital leases(4)  5,493  3,551  1,634  308  
Other long-term obligations(5)  4,316,587  1,254,006  1,555,291  931,991  575,299
  
 
 
 
 
 Total obligations $10,078,113 $2,063,807 $2,096,416 $2,043,902 $3,873,988
  
 
 
 
 

(1)
We have had several significant changes to our debt obligations in 2005, primarily related to Merger-related debt and the issuance of new bonds in Canada totaling approximately $1.1 billion in September 2005. Included in our debt obligations at December 25, 2005 are bonds issued by BRI, which is consolidated under FIN 46R. See Note 13 to the accompanying financial statements on page 102.

(2)
Consolidated Financial Statements in Item 8, for a complete discussion and presentation of all borrowings and available sources of borrowing, including lines of credit.

The "interest payments" line includes interest on our bonds and other borrowings outstanding at December 25, 2005, excluding the positive cash flow impacts of any interest rate or cross currency swaps. Current floating interest rates and currency exchange rates are assumed to be constant throughout the periods presented. The "derivative payments" line includes the interest rate swap and cross currency swap payment obligations only, which are paid to counterparties under our interest rate and cross currency swap agreements. Current floating interest rates and currency exchange rates are assumed to be constant throughout the periods presented. We will be receiving a total of $1,545 million in fixed rate payments from our counterparties under the swap arrangements, which offset the payments included in the table. As interest rates increase, payments


    to our counterparties will also increase. Net interest payments, including swap receipts and payments, over the periods presented are as follows (in thousands).

 
 Total
 Less than 1 year
 1 - 3 years
 4 - 5 years
 After 5 years
Interest and derivative payments, net of derivative receipts $1,059,800 $136,520 $252,810 $255,210 $415,260
(3)
Represents expected contributions under our defined benefit funded pension plans in the next twelve months and our benefits payments under retiree medical plans for all periods presented.

(4)
Includes a UK sale lease-back included in a global information services agreement signed with Electronic Data Systems (EDS) late in 2003, effective January 2004, and totaling $3.6 million at December 25, 2005. The new EDS contract includes services to our US and Europe operations and our corporate offices and, unless extended, will expire in 2010.

(5)
Approximately $2 billion of the total other long-term obligations relate to long-term supply contracts to purchase raw material and energy used in production, including our contract with Graphic Packaging Corporation, a related party, dated March 25, 2003. Approximately $806 million relates to commitments associated with Tradeteam in the United Kingdom. The remaining amounts relate to sales and marketing, information technology services, open purchase orders and other commitments.

(6)
Obligationsvast majority of our Brazil segment are not included because 68% of our interest in Brazil was sold to FEMSA on January 13, 2006. For additional information regarding this transaction, refer to Note 3 of our consolidated financial statements beginning on page 80.

Other Commercial Commitmentsremaining debt borrowings as of December 25, 2005

 
 Amount of Commitment Expiration Per Period
 
 Total
 Less than
1 year

 1 - 3 years
 4 - 5 years
 After 5 years
 
 (In thousands)

Standby letters of credit $47,081 $45,932 $1,149 $ $
  
 
 
 
 
 Total commercial commitments $47,081 $45,932 $1,149 $ $
  
 
 
 
 

Advertising31, 2006, consist of publicly traded notes totaling $1,918.0 million principal amount, with maturities ranging from 2010 to 2015. Our remaining debt other than the notes consists of various notes payable of $215.9 million at consolidated joint ventures, which mature in 2011 and Promotions2013. While we will continue to use commercial paper borrowings, if necessary, to manage our liquidity through our periods of lower operating cash flow in early 2007, we expect to reach a point in mid-2007 when we will need to consider different alternatives for the use of cash generated. We expect to take a balanced approach to our alternatives in 2007 and beyond, which could include funding of defined benefit pension plans, prepayments of consolidated joint venture debt obligations, modest purchases of company stock and preserving cash flexibility for potential growth investments. Any purchases of MCBC stock on the open market would require a board-approved plan, which does not currently exist.

        AsIn August 2006, the available amount of the $1.4 billion revolving multicurrency bank credit facility was reduced to $750 million, and the expiration date was extended to August 2011. At December 25, 2005,31, 2006, there were no borrowings outstanding against the facility. There were no other significant changes in our aggregate commitments for advertising and promotions, including marketing at sports arenas, stadiums and other venues and events, total approximately $1.2 billion over the next five years and thereafter. Our advertising and promotions commitments are included in othershort or long-term obligations in the table above.borrowings.

Credit Rating

As of February 28, 2006,16, 2007, our credit rating with Standard & PoorsPoor’s and Moody’s with regard to our long-term debt was BBB.BBB and Baa2, respectively. If this ratingthe long term debt ratings were to drop, consequently affecting our short term rating, our access to the commercial paper market for shorter-term borrowings could be unfavorably impacted, resulting in either higher interest rates or an inability to borrow through commercial paper at all. OurWe had no commercial paper borrowings at December 31, 2006.

Capital Expenditures

In 2006, we spent approximately $446.3 million (including approximately $29.3 million spent at consolidated joint ventures) on capital improvement projects worldwide. Of this, approximately 64% was in support of the U.S. segment, with the remainder split between the Canadian (21%), European (14%) and Corporate (1%) segments. The capital expenditure plan for 2007 is expected to be approximately $320 million, including approximately $46 million of spending by consolidated joint ventures. 2007 capital spending is expected to be lower than 2006 primarily due to the planned completion of the Shenandoah brewery in early 2007.

Our CBL business uses kegs managed by a logistics provider who is responsible for providing an adequate stock of kegs as well as their upkeep.  Due to greater than anticipated keg losses as well as reduced fill fees (attributable to reduced overall volume), the logistics provider has encountered financial difficulty.  As a result of action taken by the logistics provider's lending institution, related to perceived financial difficulties of the borrower, the logistics provider has been forced into administration (restructuring proceedings) and the bank, on February 20, 2007, exercised its option to put the keg population to CBL.  As a result, we expect to purchase the existing keg population from the logistics provider's lender at fair value pursuant to the terms of the agreement between CBL and the logistics provider’s lender.  We estimate that this potential capital expenditure, which may be financed over a period of time in excess of one year, could amount to approximately $70 million to $100 million, which is not included in the capital expenditures plan of $320 million provided above.  As a result of this capital requirement, we may reduce other elements of our 2007 capital expenditures plan, or offset risk posed by the potential keg purchase through increased cash generation efforts.

45




Contractual Obligations and Commercial Commitments

Contractual Cash Obligations as of December 31, 2006

 

Payments due by period

 

 

 

Total
amounts
committed

 

Less than 1
year

 

1 - 3 years

 

4 - 5 years

 

After 5
years

 

 

 

(In thousands)

 

Long-term debt, including current maturities(1)

 

$

2,134,286

 

$

4,441

 

$

8,020

 

$

492,097

 

$

1,629,728

 

Interest payments(2)

 

763,370

 

124,089

 

247,197

 

220,693

 

171,391

 

Derivative payments(2)

 

1,804,663

 

95,812

 

191,623

 

485,886

 

1,031,342

 

Retirement plan expenditures(3)

 

457,948

 

236,775

 

50,403

 

51,202

 

119,568

 

Operating leases

 

289,197

 

61,293

 

91,720

 

58,708

 

77,476

 

Capital leases(4)

 

2,083

 

1,162

 

921

 

 

 

Other long-term obligations(5)

 

5,686,612

 

1,483,588

 

2,062,211

 

1,600,308

 

540,505

 

Total obligations

 

$

11,138,159

 

$

2,007,160

 

$

2,652,095

 

$

2,908,894

 

$

3,570,010

 


(1)          Refer to debt schedule in Note 13 for long-term debt discussion.

(2)          The “interest payments” line includes interest on our bonds and other borrowings outstanding at December 31, 2006, excluding the cash flow impacts of any interest rate or cross currency swaps. Current floating interest rates and currency exchange rates are assumed to be constant throughout the periods presented. The “derivative payments” line includes the floating rate payment obligations, which are paid to counterparties under our interest rate and cross currency swap agreements, £530 million ($1,038 million at December 31, 2006 exchange rates) payment due to the cross currency swap counterparty in 2012, and $300 million (CAD $350 million at December 31, 2006 exchange rates) payment due to the cross currency swap counterparty in 2010. Current floating interest rates and currency exchange rates are assumed to be constant throughout the periods presented. We will be receiving a total of $1,493 million in fixed and floating rate payments from our counterparties under the swap agreements, which offset the payments included in the table. As interest rates increase, payments to or receipts from our counterparties will also increase. Net interest payments, including swap receipts and payments, over the periods presented are as follows (in thousands):

Total

 

Less than 1
year

 

1 - 3 years

 

4 - 5 years

 

After 5
years

 

1,075,320

 

136,576

 

272,169

 

261,814

 

404,761

 

(3)          Represents expected contributions under our defined benefit pension plans in the next twelve months and our benefits payments under retiree medical plans for all periods presented.

(4)          Includes a U.K. sale-leaseback included in a global information services agreement signed with Electronic Data Systems (EDS) late in 2003, effective January 2004. The EDS contract includes services to our Canada, U.S. and U.K. operations and our corporate office and, unless extended, will expire in 2010.

(5)          Approximately $3,781 million of the total other long-term obligations relate to long-term supply contracts with third parties to purchase raw material and energy used in production, including our contract with Graphic Packaging Corporation, a related party, dated March 25, 2005 were $167 million.2003. Approximately $662 million relates to commitments associated with Tradeteam in the United Kingdom. The remaining amounts relate to sales and marketing, information technology services, open purchase orders and other commitments.



Other Commercial Commitments as of December 31, 2006

 

Amount of commitment expiration per period

 

 

 

Total
amounts
committed

 

Less than 1
year

 

1 - 3 years

 

4 - 5 years

 

After 5
years

 

 

 

(In thousands)

 

Standby letters of credit

 

 

$

55,353

 

 

 

54,368

 

 

 

985

 

 

 

 

 

 

 

 

Advertising and Promotions

As of December 31, 2006, our aggregate commitments for advertising and promotions, including marketing at sports arenas, stadiums and other venues and events, total approximately $951.8 million over the next five years and thereafter. Our advertising and promotions commitments are included in other long-term obligations in the table above.

Pension Plans

Our consolidated, unfunded pension position at the end of 20052006 was approximately $800$359 million, an increasea decrease of $176$441 million from the end of 2004.2005. The increase is the resultfunded positions of adding Canada's unfunded position totaling $321 million after the Merger, netted against improvementspension plans in the US and UK unfunded pension positions. The primary causeeach of the improvements wasCanada, U.S. and U.K. improved due to improved asset returns, higher interest rates (which have the doublingeffect of decreasing the discounted pension liabilities), contributions to the plans, plan changes and reductions in U.K. staffing levels. Approximately $12 million of the actual UK returns on assets during 2005, compared to 2004, and additionalunderfunded pension contributions in the United States of $30 million in 2005, compared to 2004.

        Our accumulated benefit obligation increased by $1.6 billion in 2005, primarily due to the addition of the Canadian plans after the Merger. The prior service cost component of our US pension obligations declined by approximately $35 million in 2005 due to changes in our salaried employee benefit formula in July 2005. The benefit formula is now calculated based upon a salaried employee's career average compensation, instead of the last five years' average compensation. The UK obligations decreased due to a plan amendment in 2005, as well. The UK plan amendment served to reduce obligations in accordance with new benefit calculations approved by pension regulators during the year. The net consolidated result of movements in pension obligations and pension assets was a net increase in minimum pension obligations of $142 millionposition at the end of 2005.2006 was the responsibility of the minority owners of BRI. See discussion below regarding the adoption of SFAS No. 158 “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Benefits—an amendment of FASB Statements No. 87, 88, 106, and 132(R).”

        It is our practice toWe fund pension plans to meet the minimum requirements set forth in applicable employee benefits laws. However, management maySometimes we voluntarily increase funding levels to meet expense and asset return forecasts in any given year. Pension contributions on a consolidated basis were $202$155 million in 2005,2006, reflecting statutory contribution levels in Canada and the United Kindgom,Kingdom, and $91$23 million of voluntary contributions in the United States. We anticipate making approximately $167$185 million of both statutory and voluntary contributions to our pension plans in 2006.2007.

Consolidated pension expense was $65$33 million in 2005, an increase2006, a decrease of $21$32 million from 2004. Canada accounted for $182005. Decreases in the U.S. and U.K. of $12 million and $13 million, respectively, were attributable mainly to higher expected returns on plan assets in 2006 and a pension curtailment in the U.K.

As a result of employee restructuring activities associated with the Europe segment supply chain operations, a pension curtailment was recognized in the second quarter of 2006. The curtailment triggered a remeasurement of the increase,pension assets and changeliabilities as of April 30, 2006. Additionally, as a result of the curtailment, a gain of $5.3 million was recognized and presented as a special item in control increases duethe statement of operations in the second quarter of 2006. This gain arose from the reduction in estimated future working lifetimes of plan participants resulting in the acceleration of the recognition of a prior service benefit. This prior service benefit was generated by plan changes in previous years and was deferred on the balance sheet and amortized into earnings over the then expected working lifetime of plan participants of approximately 10 years. In addition, this curtailment event required a remeasurement of the projected benefit obligation and plan assets, which resulted in an $11.8 million reduction in the projected benefit obligation at April 30, 2006 (See Note 16 to departing Coors executives accounted for the remaining $3 million. Primarily due to lower discount rates atConsolidated Financial Statements in Item 8), which was recognized in other comprehensive income in the endsecond quarter of 2005, compared to 2004, we2006.

We anticipate pension expense on a consolidated basis for 2007 to approximate $9 million. This lower expense amount for 2007, when compared to 2006, reflects an estimated pension benefit from the U.K. pension plan of approximately $45.7$19 million for 2007.


Postretirement Benefit Plans

Our consolidated, unfunded postretirement benefit position at the end of 2006 was approximately $402 million, an increase of $25 million from the end of 2005. Benefits paid under our postretirement benefit plans were approximately $22 million in 2006 and in 2005. Under our postretirement benefit plans we expect payments of approximately $24 million in 2007. See discussion below regarding the adoption of SFAS No. 158 “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Benefits—an amendment of FASB Statements No. 87, 88, 106, and 132(R).”

Consolidated postretirement benefit expense was $35 million in 2006, an increase of $10 million from 2005, attributable mainly to our Canada segment plans. We anticipate postretirement benefit expense on a consolidated basis for 2007 of approximately $31 million.

Contingencies

Brazil Guarantees

        On January 13, 2006, we sold a 68% equity interestIn the ordinary course of business or in Kaiser to FEMSA for $68 million cash, plus the assumption by FEMSAcourse of Kaiser-related debt and contingencies. Kaiser-related debt at year-end 2005 totaled approximately $60 million. Kaiser was our previously-reported Brazil operating segment. We retained a 15% interest in Kaiser and have one seat on its board. We determined that our Brazil segment represented a discontinued operation as of December 25, 2005. As a result, we have segregated the results of operations, financial position and cash flows for the Brazil segment in our financial statements to be reflected as discontinued operations. The terms of the agreement require us to indemnify FEMSA for certain exposures related to tax, civil and labor contingencies arising prior to FEMSA's purchase of Kaiser. First, we provided a full indemnity for any losses Kaiser may incur with respect to tax claims associated with previously utilized purchased tax credits. Any potential liabilities associated with these exposures were not considered probable during 2005. The total amount of potential claims in this regard, plus estimated accumulated penalties and interest, is $205 million. Second, we provided an indemnity related to all other tax, civil and labor contingencies provided, however, that FEMSA assumed their full share of all contingent liabilities that had been recorded and disclosed by us. We may have to provide indemnity to FEMSA if those liabilities are resolved for amounts greater than those amounts recorded or disclosed by us. We will be able to offset any indemnity exposures in these circumstances with amounts that are resolved favorably to amounts previously recorded. We will record these guarantee liabilities on the balance sheet at fair value, and



the creation of those liabilities will reduce the expected gain on the sale of 68%a business, we enter into contractual arrangements under which we may agree to indemnify third-parties from any losses or guarantees incurred relating to pre-existing conditions for losses or guarantees arising from certain events as defined within the particular contract, which may include, for example, litigation or claims relating to past performance. Such indemnification obligations may not be subject to maximum loss clauses. See Note 20 to the Consolidated Financial Statements in Item 8 under the captions “Environmental,” “Indemnity Obligations—Sale of Kaiser” and “Montréal Canadiens.”

Off-Balance Sheet Arrangements

As of December 31, 2006, we did not have any material off-balance sheet arrangements (as defined in Item 303(a) (4) (ii) of Regulation S-K).

Outlook for 2007

Canada Segment

Consistent with our objective to be a brand-led company, we have continued to build a consumer-preferred portfolio. Our strategic brands grew at mid-single-digit rates during 2006, led by the continuation of double-digit growth from Coors Light and our partner import portfolio. This represents the seventh straight quarter of volume and share growth for Coors Light across all sales regions in Canada. Rickard’s also has continued its solid growth trend, delivering double-digit growth. We will leverage this momentum by applying a range of national and local programs to drive revenue growth in 2007. Our results for 2007 will face a challenging comparison late this year as we cycle the additional week of 2006 sales volume and corresponding profit in Canada.

With regard to costs in Canada, we continue to pursue and achieve the original merger synergy targets and the development of the businessnext phase of our cost reduction initiatives. These synergies and other cost savings successfully offset about half of our cost inflation in Canada in 2006. While we expect to continue to reduce the impact of inflation in 2007 with synergies and other cost savings, cost of goods sold is expected to increase at a low-single-digit rate per barrel in local currency. The increase is due to slightly higher expected labor expenses, lower foreign exchange benefits (associated with USD-denominated costs of goods inputs) and the impact of cycling non-recurring, non-cash 2006 fourth quarter benefits.

In addition to packaging materials, waste reduction, plant productivity and distribution savings, we are re-organizing our selling, general and administrative functions beginning in January 2007. This reorganization initiative is focused on labor savings across all functions, along with reductions in other overhead expenses. The restructuring will cost approximately $9 million, most of which will be reportedexpensed in the first quarter of 2006.

Guarantees under Arrangements with the Montréal Canadiens

        Molson Inc. sold the majority of its ownership in the Montréal Canadiens professional hockey club (the Club) to a purchaser in 2001. Molson maintains a 19.9% common ownership interest in the Club, as well as a preferred interest, redeemable in 2009. The shareholders of the Club (the purchaser2007, and Molson) and the National Hockey League (NHL) are parties to a consent agreement, which requires the purchaser and Molson to abide by funding requirements included in the terms of the shareholders' agreement and for Molson to provide a net working capital of $5 million and funding to enable the Club to meet its operating expenses. In addition, Molson has given certain guarantees to the NHL and the lenders of the purchaser of the Club and the Bell Centre (formerly the Molson Centre), such that in the event that the Club and the purchaser are not able to meet their obligations, or in the event of a default, we shall 1) provide adequate support to the purchaser through necessary cash payments so that the purchaser would have sufficient funds to meet its debt obligations, and 2) exercise control of the entity which owns the Club and the entertainment business operated at the Bell Centre at predetermined conditions, subject to NHL approval. The obligations of the purchaser to such lenders were Cdn $92 million (approximately US $79 million) at December 25, 2005. As part of the sale transaction, Molson reaffirmed an existing guarantee of the purchaser's payment obligations on a 99-year lease arrangement (which began in 1993) related to the land upon which the Bell Centre has been constructed. Annual lease payments in 2004 were Cdn $2.4 million (approximately US $2.1 million), and are adjusted annually to reflect prevailing interest rates and changes in the consumer price index. We have accrued the fair value of our guarantees under these arrangements as of December 25, 2005.

Outlook for 2006

US Segment

        Coors Light is the key to success in the US business, and our primary sales and marketing programs revolve around this brand. In 2005, we focused on chain retail accounts, the Hispanic market, and the on-premise channel. Coors Light achieved a significant turn-around in 2005 by posting three consecutive growth quarters to finish 2005, following several quarters of declining sales to retail. Our plan in 2006 is to build on this momentum.

        The US business also will focus on capturing the identified cost savings from Merger synergies and other cost initiatives. Much of the cost improvement potential as a merged company centers on the US business, and it is important to achieve these cost savings as inflationary pressures continue to impact our cost of goods sold.

        We are planning to close the Memphis, Tennessee brewery in the fall of 2006. The Shenandoah, Virginia brewery is expected to be fully operational in 2007. have a payback period of slightly over one year.

We expect continued competitive pressure in 2007, which calls for a balanced approach between long-term strategic brand building and tactics to address short-term competitive activity. In 2006, we redirected


some of our marketing spending to price promotion, particularly in Ontario and Québec. In 2007, we plan to increase investment in our strategic brands, driving a low-single-digit increase in marketing and sales expenses. We will continue to account for exit costimplement initiatives to attack costs to help fund these investments and build the long-term brand equities necessary to be successful in the Canada beer business.

Brewing and/or distribution agreements with other costs relatedbrewers contribute to our revenue and profitability. Miller Brewing Company has sued us to invalidate our licensing arrangement. We are contesting their claim, and currently are in discussions with Miller regarding a resolution of this dispute. However, there can be no assurances that we will arrive at such a resolution. A termination of this contract could result in an impairment of a significant portion of our intangible asset associated with the Memphis brewery closure as special items in 2006, including accelerated depreciation, expected severance, and revisionsMiller arrangements, which has a carrying value of estimates for pension obligations.

Canada Segment

        A main objective of 2005 was to stabilize year-over-year volume with renewed investment in mainstream brands. Share trends inapproximately $112.0 million at December 31, 2006. During the fourth quarter continuedof 2006, we received notification from the Foster’s Group (Foster’s) that they intend to show strong progressterminate our U.S. production arrangement with them. We contend that the termination notice is ineffective. A termination of this contract could result in an impairment of a significant portion of our distribution right intangible associated with the Foster’s arrangement, which has a carrying value of approximately $25.0 million at December 31, 2006. More generally, the termination of partner brand agreements would have an unfavorable impact on the profitability of the Canada segment.

Finally, the Canadian Dollar appreciated about 6% in 2006 against the U.S. dollar, providing a significant benefit to our full-year earnings as measured in U.S. dollars. However, if the current trend toward weakening of the Canadian dollar versus the U.S. dollar continues, our 2007 Canada results could be negatively impacted when viewed in U.S. dollars.

U.S. Segment

Throughout 2006, the U.S. business built sales momentum by leveraging its key brand equities and taking a disciplined approach to market, resulting in volume growth for Coors Light, Keystone and the Molson Canadian brand was flat in the quarter, the best result in more than two years. The value segment continued its growth trend to close out 2005; however, as we have begun to cycle the substantial ramp-up of value-brand activity in the prior year, the value segment is expected to continue to grow on a year-over-year basis in 2006 at a lower rate.



        Coors Light and Molson Canadian remain critical to our success. Our top-line programs are focused around theseBlue Moon. These brands while investing strategically across the entire portfolio.

        During 2006 we will remain focusedour primary focus in 2007, along with some additional focus on the objectives laid out at the beginning of the Merger, leveraging the five key priorities below and building on the strong progress to-date to drive a platform for growth.

        First,developing our regional brands. In 2007, we will continue to drive accelerated growth forsales by building our key retail account business and furthering our alignment with our distributor network. In the first quarter of 2007, we again leveraged our Coors Light withNational Football League (NFL) sponsorship throughout the playoffs, and we expect our distributors to rebuild inventories of our products in preparation for peak season and the ramp-up of our new marketingShenandoah, Virginia brewing capacity. On the other hand, we expect challenging economic conditions to continue to impact our volume trends in Puerto Rico. We expect our first quarter results in the U.S. to benefit from a greater-than-normal distributor inventory build from the low levels after the New Year’s holiday.

The U.S. beer price environment improved during 2006. We have seen some progress on front line pricing in the past several months, and sales programs. Coors Light commands approximately two-thirds of the light beer category in Canadagoing forward we will continue to take a disciplined approach to both front line pricing and is nowdiscounting, while building our largestcore brand in Canada, just ahead of Molson Canadian. This brand grew at a double-digit rate in 2005 and is our main growth engine in Canada.

        Second, we are making progress in stabilizing our overall volume and share trends for our other core mainstream brands, in particular Molson Canadian. Our strategies in this area began to show results by the 4th quarter of 2005 as our supported brands experienced volume and share growth. After increasing marketing investment behind the Molson Canadian brand substantially in 2005, we intend to maintain a competitive investment level for this critical brand going forward.

        Third,equities to drive volume growth,growth.

With regard to costs, we are leveraging the strength ofexpect continued significant inflation challenges during 2007 in our world-class, partner-brand import portfolio, which includes Heineken, Corona and Miller Genuine Draft. These brands grew at significant rates in 2005 and will again benefit from new, innovative programming this year.

        Fourth, we have adjusted our value-segment strategies to regain lost volume and reduce the rate of trading down by consumers. We began to see positive results from these strategies in the second half of 2005, but we have more work to do. Stabilizing pricing will also be a key issue for Molson and the Industry in 2006.

        Fifth, we continue to focus on reducing costs to deliver the Canada-related Merger cost synergies. Through our initiatives, we will work to offsetU.S. business. Our first quarter cost of goods inflation, specificallysold per barrel will increase because of higher commodity costs, including aluminum and agricultural inputs, partially offset by lower depreciation expense due to the costscombined effect of distribution, energy,selling the Memphis brewery last year and input materials, which remain near historical high levels. Sales trade investment,not beginning to depreciate most of the Virginia brewing assets until the second quarter of this year.

In response to these challenges, we are striving to maximize the benefits of our long-term cost initiatives, especially merger synergy savings such as the closing of the Memphis brewery in particularSeptember 2006 and the Québec market, isopening of our new brewery in Virginia before peak season 2007. Nonetheless, we do not currently expect the benefit of our cost initiatives to fully offset inflationary cost increases under the current outlook for commodities and other inputs. As a potential area of profit pressure if trade cost escalation continues to far exceed inflation. Meanwhile,result, we expect U.S. cost of goods to limit general and administrative increasesincrease at a low-single-digit rate in 2007, a somewhat smaller increase than in 2006. If aluminum, diesel fuel or other costs increase substantially, it could present a significant challenge to less than inflationary levels.driving U.S. profit growth in 2007.

49




Europe Segment

We were very successful in reducing costs and achieved total cost savings of more than $40 million in 2006, which were delivered well above our initial expectations and helped to offset the margin loss that our business sustained during the course of the year. This impressive work contributed substantially to our earnings performance in a very challenging 2006 market and is strengthening the competitive position of this business for the future. The competitive environment in the UKU.K. beer industry continues to be challenging drivingwith a difficult retail environment caused by pressure on consumer spending from increased taxes, interest rates and utility prices that have collectively impacted disposable incomes. Industry economics also continue to exert downward pressure on pricing, driven by retailer consolidation and supplier over-capacity. The overall competitive environment in the U.K. is likely to worsen in 2007 as smoking bans are implemented in all of the country by mid-year. Also, our focus is oncost savings opportunities are becoming smaller and more difficult to achieve versus the past two years. We have three main strategies.strategies to address these challenges:

·       First, we are implementingimplemented cost reduction initiatives especially related to overheadduring 2006, and supply chain costs. While thesewill implement further initiatives during 2007. Early in 2007, we also anticipate a modest flow-through of cost improvements weresavings implemented in the latter partfirst half of 2005 and were not enough to offset all2006. Cost savings will become less impactful as we lap the performance of the margin loss that our Europe business sustained in the past year, we believe that these aggressive improvements will help this business return to a solid earnings growth trend.2006.

·       Second, we will continue to invest heavily behind our core lager brands—Carling, Grolsch and Coors Fine Light. TheWe have increased advertising spending around Carling brandas part of our new marketing campaign and have received positive consumer feedback to our outdoor and television advertising. In 2006 we continued to expand Carling C2, including a launch into the U.K. off-premise channel in the fourth quarter. C2 is a mid-strength lager, that meets changing consumer preferences and lifestyles.

·       Third, at retail we continue to roll out our new cold-dispense technologies and distinctive above-bar fonts. This rollout extends our cold platform beyond Carling for a broad group of our strategic brands as we aim to maintain our leadership in cold dispense. This leading retail innovation is driving sales with current retailers, along with increased distribution via new retail outlets. During 2006 we installed 14,000 cold dispense points, and have seen positive results in those outlets.

We face an on-premise smoking ban in three of our markets beginning in 2007: in Wales on April 2nd, in Northern Ireland on April 30th and in England on July 1st. We expect them to be detrimental to the on-premise channel in the short term but potentially to increase the size of the off-premise market as smokers adjust to the ban. This shift to the lower-margin off-premise channel likely will offset only a portion of the negative on-premise volume and profit impact, so the overall impact on volume and margin will still be negative in 2007. Our experience in other markets has been consistently strong, growing market share every year for more thanthat on-premise sales usually recover at least partially in the years following the implementation of a decade and now represents three-fourthslocal smoking ban.

As a part of our Europe volume.ongoing cost reduction efforts across the organization, we expect to incur restructuring costs of approximately $13 million in 2007. These costs, which largely relate to employee severance, are expected to have a payback period of approximately one and a half years.

        Because there is goodwill includedIndustry pricing continues to be the most important source of margin pressure in the carrying value ofU.K. beer business in both the Europe reporting unit, its fair value was compared to its carrying value in 2005 to determine if there was a risk of goodwill impairment.on- and off-premise. The goodwill associated with the Europe reporting unit originatedU.K. business is managing pricing by channel, in the 2002 purchasecontext of local competition, while staying focused on our core strategy of building strong brands for the CBL business by Coors. A reduction in the fair value of the Europe reporting unit in the future could lead to a goodwill impairment. We noted a reduction in the value of the Europe reporting unit from 2003 to 2004, but not enough of a decrease to warrant a goodwill impairment. Future reductions in fair value could occur for a number of reasons, including cost increases due to inflation, a negative beer pricing environment, and declines in industry or company-specific beer volume sales.long term.



Corporate

We expect corporate marketing, general and administrative costs to be 15% to 20%, or $20 to $25 million, lower in 2007 partially resulting from aggressive cost reductions which began in the latter part of 2006, becausecontributing $4 to $5 million of cost savings in 2007. In addition, we experienced significant one timeanticipate also benefiting from the elimination of approximately $17 million of costs due to 1) severance payments; 2) high legal fees


that are not expected to repeat in 2007 and 3) the elimination of certain incentive compensation plans and lower expected payments for ongoing plans. Approximately $8 million of costs that are in direct support of the operating segments will transfer into the respective segments in 2007, with the majority transferring to the U.S. segment. These cost reductions will be offset partially by increased spending related to the formation of the new global organization and headquarters, and significant legal fees associated with regulatory and shareholder civil actionsinvestments in 2005. Higher expected costs associated with incentive compensation, including costs for stock-based compensation, may offset these anticipatedprojects designed to deliver cost savings.reductions across all business segments.

Goodwill

Because there is goodwill included in the carrying value of our three segments, itsthe fair value of the applicable reporting unit was compared to its carrying value in 2005during the third quarter of 2006 to determine whether there was a risk of goodwill impairment. Most of the goodwill associated with the USU.S. and Canada segments originated in the Merger. Similarly, we tested indefinite-lived intangible assets for impairment during the third quarter of 2006, most of which relate to our Canada and Europe segments.

        Canada's goodwill was determined through purchase accounting, requiring the purchase consideration to be allocated to Molson's assets and liabilities based upon their fair values, with the residual to goodwill. A portion of the Merger goodwill was allocated to the USU.S. segment, based on the level of Merger synergy savings expected to accrue to the USU.S. segment over time. AOur testing during the third quarter of 2006 indicated that the fair values of the reporting units in the U.S. and Canada exceeded their carrying values, resulting in no impairments of goodwill in 2006. However, a reduction in the fair value of the USU.S. or Canada segment in the future could lead to a goodwill impairment. We also have significant indefinite-lived intangible assets in Canada, associated primarily with core, non-core and partner beer brands, as well as distribution rights. These intangible assets were also evaluated for impairment during the third quarter of 2006, and we determined that their fair values exceeded their carrying values. A reduction in the fair values of these intangibles could lead to impairment charges in the future. Reductions in fair value could occur for a number of reasons, including cost increases due to inflation, a negativean unfavorable beer pricing environment, declines in industry or company-specific beer volume sales, termination of brewing and/or the inability to achieve synergies from the Merger.distribution agreements with other brewers.

The goodwill associated with the Europe segment originated in the 2002 purchase of the CBL business by Coors. AOur testing during the third quarter of 2006 indicated that the fair value of the CBL reporting unit exceeded its carrying value, resulting in no impairments of goodwill. However, a slight reduction in the fair value of the Europe segmentCBL reporting unit in the future could lead to a goodwill impairment. We notedalso have a reductionsignificant indefinite-lived intangible asset in Europe, associated with the Carling brand, which was also tested in the third quarter of 2006, and no impairment was warranted. Future reductions in the fair value of the Europe segment from 2003 to 2004, but not enoughbusiness or of a decrease to warrant a goodwill impairment. Future reductions in fair valuespecific intangibles could occur for a number of reasons, including cost increases due to inflation, a negativean unfavorable beer pricing environment, and declines in industry or company-specific beer volume sales.sales, which could result in possible impairment of these assets.

Interest

We estimate that corporate interest expense in 20062007 will be approximately $33-$34$115 to $119 million, per quarter with the Brazil debt now removed from our balance sheet. Note that this excludes UKexcluding U.K. trade loan interest income.

Stock CompensationTax

        For Molson Coors, asOur tax rate is volatile and may fluctuate with many large companies, stock-based long-term incentive compensationchanges in, among other things, the amount of income or loss, our ability to utilize foreign tax credits, and changes in tax laws.  On February 21, 2007, the Canadian government enacted a tax technical correction bill that will be an incremental expense startingresult in 2006 due to the new accounting guidelines around stock options, effectivea one-time, non-cash income tax benefit of approximately $90 million in the first quarter 2006. Combined withof 2007.  As a re-design of our long-term incentive plan,result, we anticipate that this new accounting guidance will result in about $20 million ($25 million annualized) of increased expense in 2006 versus 2005. Less than 10% of this increased expense will be directly related to new accounting rules that will be applied to the 2006 stock option grant, expected to occur in mid-March 2006, which will involve approximately 350,000 shares—or about one-sixth the size of the 2005 option grant. Additionally, the new restricted- and performance-share programs will involve only about 500,000 shares per year. Approximately 200,000 of these shares will be awarded under the restricted stock unit program. Equally important, more than 300,000 of these new incentive shares will be awarded only if the Company achieves strong profit performance during the next few years.

Tax

        We anticipate that our full-year 20062007 effective tax rate on income will be in the range of 6% to 11%. Absent this tax law change and resulting benefit, and with no other changes in tax laws or company tax structure, we would expect that our effective tax rate would be in the range of 25% to 30%.  ItWe note, however, that there are other pending


tax law changes in Canada that if enacted, would result in further reductions in the range of our 2007 effective tax rate.

Other

The company anticipates that expense related to depreciation and amortization of assets will decline approximately 10% in 2007 versus 2006 excluding special items, due to the net effect of five factors:

·       Substantial existing assets will have been fully depreciated, so expense related to these assets is importantexpected to note thatbe significantly lower in 2007 than 2006.

·       Sale of the adoptionMemphis brewery in September 2006 eliminates depreciation expense for this facility, including approximately $60 million of accelerated depreciation in 2006 to reduce the facility’s carrying value to equal its salvage value.

·       Adding packaging capacity in our Toronto and Virginia facilities during 2006 and brewing capacity in our Virginia facility in the first half of 2007.

·       We are evaluating the estimated useful lives of a permanent investment strategy substantial portion of our property, plant and equipment on a global basis, in light of improvements in maintenance, new technology and changes in expected patterns of usage. We expect this evaluation to result in an adjustment of useful lives—favorably and unfavorably—for our UK business last year



pursuant to APB 23, provided a one-time benefit and lowered our 2005 tax rate, which will not recur in 2006.wide range of existing assets.

Cash Flow·       Installing cold dispense units in pubs and Liquidityrestaurants in the U.K.

        We anticipate 2006 total-CompanyChanges to our capital spending plans or other changes in our asset base could alter this forward view of approximately $400 million. This is higher than 2005 due to completing our Virginia brewery build-out and Merger-related capital projects. After this year, in the absence of major capacity projects, we expect capital spending to drop to the low $300 millions for the total Company.depreciation expense.

        One of our goals for 2006 is to generate more than $300 million of free cash flow available for debt repayments, including $68 million of cash proceeds from the Brazil business sale. It is important to note that some of the drivers of our 2005 free cash flow may not reoccur in 2006, including working capital timing, option exercises and asset monetizations which, taken together, totaled more than $100 million in 2005.

        Our Merger-related special-dividend debt balance stood at $163 million at the beginning of 2006. We plan to use our free cash to pay off the special-dividend debt by some time this summer, which is well ahead of our original timeline. We anticipate increasing our free cash generation goal again in 2007 as we complete the construction of our Virginia brewery and realize more Merger cost synergies.

Off Balance Sheet Arrangements

Variable Interest Entities

FASB Interpretation No. 46R, Consolidation of Variable Interest Entities—An Interpretation of ARB51 (FIN 46R) expands the scope of ARB51 and can require consolidation of "variable interest entities (VIEs)." Once an entity is determined to be a VIE, the party with the controlling financial interest, the primary beneficiary, is required to consolidate it. We have investments in VIEs, of which we are the primary beneficiary. These include Rocky Mountain Metal Container (RMMC), Rocky Mountain Bottle Company (RMBC), Grolsch (UK) Limited (Grolsch), and Brewers' Retail Inc. (BRI). Accordingly, we have consolidated these four joint ventures in 2005, three of which were effective December 29, 2003, the first day of our 2004 fiscal year.

        The following summarizes the relative size of our consolidated joint ventures (including minority interests):

 
 Year Ended December 25, 2005
 Year Ended December 26, 2004
 Year Ended December 28, 2003
 
 Total
Assets(2)

 Sales(1)
 Pre-tax
Income

 Total
Assets(2)

 Sales(1)
 Pre-tax
Income

 Total
Assets(2)

 Sales(1)
 Pre-tax
Income
(loss)

 
 (In thousands)

Grolsch $30,724 $76,045 $12,083 $33,407 $100,657 $13,495 $16,857 $79,086 $10,607
RMBC $48,437 $90,855 $15,438 $43,441 $84,343 $19,507 $42,953 $85,307 $12,281
RMMC $68,826 $219,365 $8,925 $58,737 $209,594 $5,156 $63,676 $205,080 $223
BRI(3) $324,160 $180,562 $ $ $ $ $ $ $

(1)
Substantially all such sales are made to the Company, and as such, are eliminated in consolidation.

(2)
Excludes receivables from the Company.

(3)
BRI results from February 9, 2005, the date of the Merger. Revenues reflect service charge revenues earned by BRI from the sale of products to the consumer; amount does not include beer sales of the Company, which are sold on a consignment basis. Total annual BRI beer sales handled by BRI approximate Cdn $2.6 billion, of which MCBC recognizes its share, or approximately 52%, as net sales in the statement of income.

Critical Accounting Policies and Estimates

        Management'sManagement’s discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States, or USU.S. GAAP. We review our accounting policies on an on goingon-going basis. The preparation of our consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. We base our estimates on historical experience and on various other assumptions we believe to be reasonable under the circumstances. By their nature, estimates are subject to uncertainty. Actual results may differ materially from these estimates under different assumptions or conditions. We have identified the accounting estimates below as critical to our financial condition and results of operations:

Allowance for Doubtful Accounts

        In the US segment, our allowance for doubtful accounts and credit risk is insignificant. The majority of the US segment accounts receivable balance is generated from sales to independent distributors with whom we have a predetermined collection date arranged through electronic funds transfer. Also, in the US segment, we secure substantially all of our credit risk with purchase money security interests in inventory and proceeds, personal guarantees and other letters of credit.

        Because the majority of CBL sales are directly to retail customers and, because of the industry practice of making trade loans to customers, our ability to manage credit risk in this business is critical. We provide allowances for trade receivables and trade loans associated with the ability to collect outstanding receivables from our customers. Generally, provisions are recorded to cover the full exposure to a specific customer (total amount of all trade accounts and loans from a specific customer less the amount of security and insurance coverage) at the point the account is considered uncollectible. We record the provision as a bad debt in general and administrative expenses. Provisions are reversed upon recoverability of the account or relieved at the point an account is written off.

        Canada's distribution channels are highly regulated by provincial regulation and experiences few collectibility problems. However, Canada does have direct sales to retail customers for which an allowance is recorded based upon aging analysis and historical experience.

        We are not able to predict changes in financial condition of our customers and, if circumstances related to our customers deteriorate, our estimates of the recoverability of our trade receivables could be adversely affected, and we may be required to record additional allowances.

Pension and Postretirement Benefits

We have defined benefit plans that cover the majority of our employees in Canada, the United States Canada, and the United Kingdom. We also have postretirement welfare plans in Canada and the United States and Canada that provide medical benefits for retirees and eligible dependents and life insurance for certain retirees. The accounting for these plans is subject to the guidance provided in Statement of Financial Accounting Standards No. 87, "Employers'Employers’ Accounting for Pensions" (SFAS No. 87) and Statement of Financial Accounting Standards No. 106, "Employers'Employers’ Accounting for Postretirement Benefits Other than Pensions" (SFAS No. 106). Both of theseThese statements require that management make certain assumptions relating to the long-term rate of return on plan assets, discount rates used to measure future obligations and expenses, salary increases, inflation, health care cost trend rates and other assumptions. We believe that the accounting estimates related to our pension and postretirement plans are critical accounting estimates because they are highly susceptible to change from period to period based on market conditions. See discussion below regarding



the adoption of SFAS No. 158 “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Benefits—an amendment of FASB Statements No. 87, 88, 106, and 132(R).”

We performed an analysis of high yieldquality corporate bonds at the end of 20052006 and compared the results to appropriate indices and industry trends to support the discount rates used in determining our pension liabilities in Canada, the United States, Canada and in the United Kingdom for the year ended December 25, 2005.31, 2006. Discount rates and expected rates of return on plan assets are selected at the end of a given fiscal year and impact expense in the subsequent year. A fifty50 basis point change in certain assumptions made at the beginning of 20052006 would have had the following effects on 20052006 pension expense:

 
 Impact to 2005 Pension Costs—50 basis points
Description of Pension Sensitivity Item

 Reduction (Unfavorable)
 Increase (Favorable)
 
 (In millions)

Expected return on US plan assets, 8.75% in 2005 $(3.2)$3.2
Expected return on UK plan assets, 7.8% in 2005 $(8.9)$8.9
Expected return on Canada plan assets, 7.9% in 2005 $(3.8)$3.8
Discount rate on US projected benefit obligation, 5.875% in 2005 $(6.2)$5.6
Discount rate on UK projected benefit obligation, 5.5% in 2005 $(15.5)$15.0
Discount rate on Canada projected benefit obligation, 5.65% in 2005 $(0.4)$0.4

 

Impact to 2006 pension
costs - 50 basis points

 

 

 

Reduction
(unfavorable)

 

Increase
(favorable)

 

 

 

(In millions)

 

Description of pension sensitivity item

 

 

 

 

 

 

 

 

 

Expected return on Canada plan assets, 7.90% in 2006

 

 

$

4.8

 

 

 

$

4.8

 

 

Expected return on Canada - BRI plan assets, 7.90% in 2006

 

 

$

2.5

 

 

 

$

2.5

 

 

Expected return on U.S. plan assets, 8.75% in 2006

 

 

$

3.7

 

 

 

$

3.7

 

 

Expected return on U.K. plan assets, 7.80% in 2006

 

 

$

4.9

 

 

 

$

4.9

 

 

Discount rate on Canada projected benefit obligation, 5.00% in 2006

 

 

$

1.4

 

 

 

$

0.3

 

 

Discount rate on Canada - BRI projected benefit obligation, 5.00% in 2006

 

 

$

2.2

 

 

 

$

1.0

 

 

Discount rate on U.S. projected benefit obligation, 5.75% in 2006

 

 

$

4.7

 

 

 

$

5.4

 

 

Discount rate on U.K. projected benefit obligation, 4.75% in 2006

 

 

$

7.8

 

 

 

$

7.5

 

 

 

Assumed health care cost trend rates have a significant effect on the amounts reported for the retiree health care plan. A one-percentage-point change in assumed health care cost trend rates would have the following effects:


 One-percentage-
point increase
(Unfavorable)

 One-percentage-
point decrease
(Favorable)

 

 

1% point increase
(unfavorable)

 

1% point decrease
(favorable)

 


 (In millions)

 

 

(In millions)

 

US Plan     

Canada plans (Molson)

 

 

 

 

 

 

 

 

 

Effect on total of service and interest cost components $0.4 $(0.4)

 

 

$

1.7

 

 

 

$

1.5

 

 

Effect on postretirement benefit obligation $6.6 $(5.9)

 

 

$

18.4

 

 

 

$

16.7

 

 

Canada Plans     

Canada plans (BRI)

 

 

 

 

 

 

 

 

 

Effect on total of service and interest cost components $2.0 $(1.7)

 

 

$

0.9

 

 

 

$

0.8

 

 

Effect on postretirement benefit obligation $26.4 $(23.6)

 

 

$

9.8

 

 

 

$

8.2

 

 

U.S. plan

 

 

 

 

 

 

 

 

 

Effect on total of service and interest cost components

 

 

$

0.9

 

 

 

$

0.8

 

 

Effect on postretirement benefit obligation

 

 

$

6.9

 

 

 

$

6.2

 

 

 

53




The US, EuropeCanada, U.S. and CanadaU.K. plan assets consist primarily of equity securities with smaller holdings of bonds, real estate and other investments. Equity assets are well diversified between domestic and other international investments, with additional diversification in the domestic category through allocations to large-cap, small-cap and growth and value investments. Relative allocations reflect the demographics of the respective plan participants. The following compares target asset allocation percentages as of February 24, 2006, with actual asset allocations at December 25, 2005:31, 2006:


 US Plan Assets
 Europe Plan Assets
 Canada Plan Assets
 

 

Canada plans assets

 

U.S. plan assets

 

U.K. plan assets

 


 Target
Allocations

 Actual
Allocations

 Target
Allocations

 Actual
Allocations

 Target
Allocations

 Actual
Allocations

 

 

Target
allocations

 

Actual
allocations

 

Target
allocations

 

Actual
allocations

 

Target
allocations

 

Actual
allocations

 

Equities 75%76%62%66%70%71%

 

 

70

%

 

 

71

%

 

 

75

%

 

 

76

%

 

 

65

%

 

 

64

%

 

Fixed Income 15%19%28%25%30%29%
Real Estate 10%5%7%6%0%0%

Fixed income

 

 

30

%

 

 

28

%

 

 

15

%

 

 

14

%

 

 

28

%

 

 

26

%

 

Real estate

 

 

 

 

 

 

 

 

10

%

 

 

9

%

 

 

7

%

 

 

8

%

 

Other 0%0%3%3%0%0%

 

 

 

 

 

1

%

 

 

 

 

 

1

%

 

 

 

 

 

2

%

 

Contingencies, Environmental and Litigation Reserves

We estimate the range of liability related to environmental matters or other legal actions where the amount and range of loss can be estimated. We record our best estimate of a loss when the loss is



considered probable. As additional information becomes available, we assess the potential liability related to any pending matter and revise our estimates. Costs that extend the life, increase the capacity or improve the safety or efficiency of Company-owned assets or are incurred to mitigate or prevent future environmental contamination may be capitalized. Other environmental costs are expensed when incurred. We also expense legal costs as incurred. See Note 1920 to the accompanying financial statements on page 118Consolidated Financial Statements in Item 8 for a discussion of the Company'sour contingencies, environmental and litigation reserves at December 25, 2005.

        There are large numbers of contingent tax liabilities are associated with our discontinued operations in Brazil. Our approach in estimating loss contingencies for these items generally did not contemplate or anticipate negotiated resolutions or government-sponsored amnesty programs (which, when they occur, may apply to all companies in Brazil or whichever state in Brazil is assessing the tax) when setting our reserves for cases where a loss was considered probable. In effect, if a loss was considered probable, it was reserved at the assessed amount. This also applied where the nature of the challenge was constitutional; i.e., if Kaiser (and other companies) had been assessed taxes but were challenging the assessment based on the legal merits of the tax law itself, a full reserve was maintained and any successful outcome in the future would be recognized only when realized. Penalties on Brazil tax liabilities have potentially wide ranges, and we estimated the levels of penalties based on past experience and consultations with outside counsel on a case by case basis.31, 2006.

We sold 68% of the Kaiser business in January 2006 and divested our remaining 15% ownership interest by exercising a put option in November 2006. While we greatly reduced our risk profile as a result of this transaction, we retained some level of risk by providing indemnities to the buyer for certain purchased tax credits and for other tax, labor and civil contingencies in general. These are discussedreferenced in the section called "Contingencies" above.“Contingencies” above and discussed in Note 20 to the Consolidated Financial Statements in Item 8. We will account for these indemnity obligations at fair value in accordance with FASB Interpretation No. 45 (FIN 45),Guarantor'sGuarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. This rule requires us to carry the guarantee liability on the balance sheet at its fair value. We do not expect to amortize this liability,these liabilities, but rather make an annual estimateperiodic estimates of itstheir fair value,values, and record the changematerial changes in the valuevalues through discontinued operations on the income statement (if it is material). If we conclude thatof operations.

We use multiple probability—weighted scenarios in determining the fair values of indemnity liabilities. As discussed in Note 20 to the Consolidated Financial Statements in Item 8, we have recorded a fair value liability of $77.7 million related to makecontingencies associated with purchased tax credits based on a total exposure of $246.8 million with regard to those liabilities. Our estimates assume equally likely scenarios (i.e., 50%-50%) of 1) no payments on an indemnity provisionever occurring and therefore2) a payment of the obligation convertsfull exposure in a future year with a potential refund in a number of years following the initial payment. If our estimate were adjusted to assume a monetary contingent75% probability of some payment occurring (rather than 50%), the value of the liability we will record the income statement charge through discontinued operations (again, if material).would increase by $36.9 million to $114.6 million.

Goodwill and Other Intangible Asset Valuation

We evaluate the carrying value of our goodwill and indefinite-lived intangible assets for impairment annually, and we evaluate our other intangible assets for impairment when there is evidence that certain events or changes in circumstances indicate that the carrying amount of these assets may not be recoverable. We completed the evaluations of goodwill and indefinite-lived intangible assets during the


third quarter of 2006. With regard to goodwill, the fair values of our reporting units exceeded their carrying values, allowing us to conclude that no impairments of goodwill have occurred. With regard to our indefinite-lived intangible assets, the fair values of the assets also exceeded their carrying values. Significant judgments and assumptions arewere required in the evaluation of goodwill and intangible assets for impairment, most significantly the estimated futureimpairment.

In 2006 we standardized our method for determining fair value, using a combination of discounted cash flows to be generated by these assetsanalyses and evaluations of values derived from market comparable transactions and market earnings multiples. This represents a change from cash flow analyses used in isolation in the prior year. We believe that this consistent methodology across all reporting units and the rate used to discount thoseinclusion of evidence provided through market data and comparable transactions will improves the accuracy and consistency of this analysis. Our cash flows.

        Ourflow projections are based on various long-range financial and operational plans completed byof the Company and considered, when necessary, various scenarios, deviating from a base case, both favorable and unfavorable. DiscountIn 2006, discount rates used for enterprisefair value estimates for goodwill testingreporting units ranged from 7.5% for Canada8.5% to 8% for9.5%. These rates are driven by, among other factors, the United Statesprevailing interest rates in geographies where these businesses operate as well as the credit ratings and Europe. Canada represents our most profitablefinancing abilities and opportunities of each reporting unit, with the highest market share. Our US, Canada and UK segments operate in relatively mature beer markets, where we are reliant on a major brand for a high percentage of sales.unit. Discount rates used for testing of indefinite-lived intangibles ranged form 7.7% for Canada core brands, 8.5% for our Coors Light distribution intangible in Canada,from 9% to 9.5% for the Carling brand in the United Kingdom.10%. These rates largely reflect the rates for the overall enterprise valuations, with some level of premium associated with the specificity of the intangibles themselves. Our reporting units operate in relatively mature beer markets, where we are reliant on a major brand for a high percentage of sales. Changes in thesethe factors used in the estimates, including the discount rates used, could have an adversea significant impact on the valuationfair values of goodwill and other intangible assets, thereby requiring us to impair the



assets. We have allocated approximately $1.1 billion of goodwill from the Merger to the US reporting unit. We have done this allocation to more accurately allocate the goodwill to the reporting units and, consequently, may result in goodwill impairment charges in the future.

Derivatives and Other Financial Instruments

The following tables present a roll forward of the fair values, which consists of the notional values and the mark-to-market adjustments thereto, of debt and derivative contracts outstanding as well as their maturity dates and how those fair values were obtained (in thousands):

Fair value of contracts outstanding at December 25, 2005

 

$

(2,314,559

)

Contracts realized or otherwise settled during the period

 

(11,703

)

Fair value of new contracts entered into during the period

 

3,606

 

Other changes in fair value

 

(59,177

)

Fair value of contracts outstanding at December 31, 2006

 

$

(2,381,833

)

 

Fair value of contracts at December 31, 2006

 

 

 

Maturities 
less than 1
year

 

Maturities
1 - 3 years

 

Maturities
4 -5 years

 

Maturities in
excess of 5
years

 

Total fair
value

 

Source of fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices actively quoted

 

 

$

 

 

 

$

 

 

$

(293,517

)

$

(1,642,866

)

$

(1,936,383

)

Prices provided by other external sources

 

 

$

12,709

 

 

 

$

4,679

 

 

$

(197,631

)

$

(265,207

)

$

(445,450

)

We use derivatives in the normal course of business to manage our exposure to fluctuations in production and packaging material prices, interest rates and foreign currency exchange rates. By policy, we do not enter into such contracts for trading or speculative purposes. We record our derivatives on the Consolidated Balance Sheet as assets or liabilities at fair value in accordance with Statement of Financial Accounting Standards No. 133, “Accounting for Derivative Instruments and Hedging Activities, as amended and interpreted, incorporating FASB Statements No. 137, 138 and 149” (SFAS 133), which we early adopted on December 28, 1998. Such accounting is complex, as evidenced by significant


interpretations of the primary accounting standard, which continues to evolve, as well as the significant judgments and estimates involved in the estimation of fair value in the absence of quoted market values. These estimates are based upon valuation methodologies deemed appropriate in the circumstances; however, the use of different assumptions could have a material effect on the estimated fair value amounts.

Our market-sensitive derivative and other financial instruments, as defined by the Securities and Exchange Commission (SEC), are foreign currency forward contracts, commodity swaps, interest rate swaps, and cross currency swaps. See discussions also in Item 7A, “Quantitative and Qualitative Disclosures About Market Risk” and Note 18 to the Consolidated Financial Statements in Item 8. We monitor foreign exchange risk, interest rate risk and related derivatives using two techniques, value-at-risk and sensitivity analysis.

We use value-at-risk to monitor the foreign exchange and interest rate risk of our cross currency swaps. The value-at-risk methodology provides an estimate of the level of a one-day loss that may be equaled or exceeded due to changes in the fair value of these foreign exchange rate and interest rate-sensitive financial instruments. The type of value-at-risk model used to estimate the maximum potential one-day loss in the fair value is a variance/covariance method. The value-at-risk model assumes normal market conditions and a 95% confidence level. There are various modeling techniques that can be used to compute value-at-risk. The computations used to derive our values take into account various correlations between currency rates and interest rates. The correlations have been determined by observing foreign exchange currency market changes and interest rate changes over the most recent one-year period. We have excluded anticipated transactions, firm commitments, cash balances and accounts receivable and payable denominated in foreign currencies from the value-at-risk calculation, some of which these instruments are intended to hedge.

Value-at-risk is a statistical measure of risk that estimates the loss that may be experienced with a given level of confidence over a given period of time. Specifically, as reported herein, value-at-risk is the maximum expected one-day loss at 95% confidence, that is, only 5% of the time or 1 day in 20 is the loss expected to exceed the value-at-risk. Value-at-risk is not intended to represent actual losses that may occur, nor does it represent the full extent of losses that may occur. Actual future gains and losses will differ from those estimated by value-at-risk because of changes or differences in market rates and interrelationships, hedging instruments, hedge percentages, timing and other factors.

The one-day value-at-risk at 95% confidence of our cross currency swaps was $10.6 million, $12.2 million and $10.7 million at December 31, 2006, December 25, 2005 and December 26, 2004, respectively. Such a hypothetical loss in fair value is a combination of the foreign exchange and interest rate components of the cross currency swap. Value changes due to the foreign exchange component would be offset completely by increases in the value of our inter-company loan, the underlying transaction being hedged. The hypothetical loss in fair value attributable to the interest rate component would be deferred until termination or maturity.

We have performed a sensitivity analysis to estimate our exposure to market risk of interest rates, foreign exchange rates and commodity prices. The sensitivity analysis reflects the impact of a hypothetical 10% adverse change in the applicable market interest rates, foreign exchange rates and commodity prices. The volatility of the applicable rates and prices are dependent on many factors that cannot be forecast with reliable accuracy. Therefore, actual changes in fair values could differ significantly from the results presented in the table below.


The following table presents the results of the sensitivity analysis, which reflects the impact of a hypothetical 10% adverse change in the applicable market interest rates, foreign exchange rates and commodity prices of our derivative and debt portfolio:

 

As of

 

 

 

December 31, 2006

 

December 25, 2005

 

 

 

(In thousands)

 

Estimated fair value volatility

 

 

 

 

 

 

 

 

 

Foreign currency risk:

 

 

 

 

 

 

 

 

 

Forwards

 

 

$

(28,411

)

 

 

$

(13,395

)

 

Interest rate risk:

 

 

 

 

 

 

 

 

 

Debt, swaps

 

 

$

(64,720

)

 

 

$

(75,599

)

 

Commodity price risk:

 

 

 

 

 

 

 

 

 

Swaps

 

 

$

(6,165

)

 

 

$

(17,600

)

 

Income Tax Assumptions

We account for income taxes in accordance with Statement of Financial Accounting Standards No. 109, “Accounting for Income Taxes” (SFAS 109). Judgment is required in determining our worldwide provision for income taxes. In the ordinary course of our global business, there are many transactions for which the ultimate tax outcome is uncertain. Additionally, our income tax provision is based on calculations and assumptions that are subject to examination by many different tax authorities. We adjust our income tax provision in the period it is probable that actual results will differ from our estimates. Tax law and rate changes are reflected in the income tax provision in the period in which such changes are enacted.

We have historically provided U.S. deferred income taxes on the undistributed earnings of certain of our foreign subsidiaries. During 2005, we assessed our corporate financing position with respect to all our foreign subsidiaries. As a result, we have elected to treat our portion of all foreign subsidiary earnings through December 31, 2006, as permanently reinvested. Under the accounting guidance of APB 23 and SFAS 109, we recorded a tax provision benefit in the third quarter of 2005 totaling $44 million, representing the reversal of a previously established deferred tax liability in our U.K. subsidiary. As of December 31, 2006, approximately $1.0 billion of retained earnings attributable to international companies was considered to be permanently re-invested. The Company’s intention is to reinvest the earnings permanently or to repatriate the earnings when it is tax effective to do so. It is not practicable to determine the amount of incremental taxes that might arise were these earnings to be remitted. However, the Company believes that U.S. foreign tax credits would largely eliminate any U.S. taxes and offset any foreign withholding taxes due on remittance.

In July 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an Interpretation of FASB Statement No. 109” (FIN 48), which clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. FIN 48 prescribes a two-step process to determine the amount of tax benefit to be recognized. First, the tax position must be evaluated to determine the likelihood that it will be sustained upon examination. If the tax position is deemed “more-likely-than-not” to be sustained, the tax position is then valued to determine the amount of benefit to be recognized in the financial statements. FIN 48 is effective as of the beginning of our 2007 fiscal year.

We are continuing to evaluate the impact of adopting FIN 48 on our financial statements.  While we have not concluded our analysis, we anticipate that the adoption of FIN 48 will increase tax-related liabilities (or decrease tax-related assets) by a minimum of $40 million, which could increase upon adoption. The cumulative effect of applying the new requirement will be reflected as an adjustment to


retained earnings in the period of adoption (first reflected in the first quarter of 2007). We expect that the requirements of FIN 48 may add volatility to our effective tax rate, and therefore our expected income tax expense, in future periods.

We record a valuation allowance to reduce our deferred tax assets to the amount that is more likely than not to be realized. While we consider future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for the valuation allowance, in the event we were to determine that we would be able to realize our deferred tax assets in the future in excess of its net recorded amount, an adjustment to the deferred tax asset would increase income in the period a determination was made. Likewise, should we determine that we would not be able to realize all or part of our net deferred tax asset in the future, an adjustment to the deferred tax asset would be charged to income in the period such determination was made. Reductions to the valuation allowance related to the Merger with Molson or the acquisitions of CBL that relate to deferred taxes arising from those events would reduce goodwill, unless the reduction was caused by a change in law, in which case the adjustment would impact earnings.

Consolidations under FIN 46R

RMMC and RMBC are dedicated predominantly to our packaging and distribution activities and were formed with companies which have core competencies in the aluminum and glass container businesses. The CBL joint venture with Grolsch was formed to provide a long-term relationship with that brand’s owner in a key segment of the U.K. beer market. We also consolidate the financial position and results of Brewers Retail, Inc. (BRI), which is 52% owned by Molson, and provides all distribution and retail sales of beer in the province of Ontario in Canada. Our ownership of BRI is determined by our market share in the province of Ontario. Our market share and ownership percentage could be reduced as a result of lower trade or consolidation of certain of our competitors. During the first quarter of 2007, press reports have indicated that a certain competitor offered to purchase another competitor in the province of Ontario. If this were to occur, we may need to consider whether BRI should continue to be consolidated in our financial statements.

Adoption of New Accounting Pronouncements

FASB Interpretation No. 47 “Accounting for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143”

In March 2005, the FASB issued FASB Interpretation No. 47—”Accounting for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143” (“FIN 47”), which clarifies the term “conditional asset retirement obligation” as used in SFAS No. 143, “Accounting for Asset Retirement Obligations” (“SFAS 143”). Specifically, FIN 47 provides that an asset retirement obligation is conditional when either the timing and (or) method of settling the obligation is conditioned on a future event. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair market value of the liability can be reasonably estimated. Uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information exists.

We adopted FIN 47 on December 25, 2005, which resulted in an increase to properties of $0.5 million, goodwill of $2.2 million, minority interest of $1.1 million, and liabilities of $9.6 million related to asset retirement obligations. For asset retirement obligations related to the properties acquired in the acquisition of Molson Inc. as of February 9, 2005, such obligations increased the goodwill amounts recognized upon the acquisition by $2.2 million as such properties were recorded at the appraised fair market value at the acquisition date. These asset retirement obligations relate primarily to clean-up, removal, or replacement activities and related costs for asbestos, coolants, waste water, oils and other contaminants contained within our manufacturing properties.


The adoption of FIN 47 was reflected in our financial statements as the cumulative effect of the change in accounting principle with the catch-up adjustment of $3.7 million, net of tax benefit of $2.2 million, in the 2005 statement of operations. This adjustment represents a depreciation charge and an accretion of liability from the time the obligation originated, which is either from the time of the acquisition or the construction of related long-lived assets, through December 25, 2005.

Inherent in the fair value calculation of asset retirement obligations are numerous assumptions and judgments including the ultimate settlement amounts, inflation factors, credit adjusted discount rates, timing of settlement, and changes in the legal, regulatory, environmental and political environments. To the extent future revisions to these assumptions impact the fair value of the existing asset retirement obligation liability, a corresponding adjustment will be made to the asset balance. If the obligation is settled for other than the carrying amount of the liability, we will recognize a gain or loss upon the settlement. The net value of the asset retirement obligation liabilities calculated on a pro-forma basis as if the standard had been retrospectively applied to December 25, 2005 and December 26, 2004 were $9,628,580 and $5,926,852, respectively.

SFAS No. 123R “Share-Based Payment”

Statement of Financial Accounting Standard No. 123R (SFAS 123R) was issued in December 2004 and became effective for us in the first quarter of 2006. SFAS 123R requires all share-based payments to qualified individuals, including grants of employee stock options, to be recognized as compensation in the financial statements based on their grant date fair values. Prior to the adoption, under the guidance for qualifying stock option grants with no intrinsic value on the date of grant, we presented pro forma share-based compensation expense for our stock option program in the notes to our financial statements. We have elected to use the modified prospective application method of implementing SFAS 123R, which does not require restatement of prior periods. Under the modified prospective application method, awards that are granted, modified, or settled after adoption of SFAS 123R are prospectively measured and accounted for in accordance with SFAS 123R. Unvested equity-classified awards that were granted prior to the adoption of SFAS 123R will continue to be accounted for in accordance with SFAS 123, except that the fair value amounts are recognized in the statement of operations and are subject to the forfeiture provisions of SFAS 123R. In March 2005, the SEC issued Staff Accounting Bulletin No. 107 (SAB 107) to assist preparers by simplifying some of the implementation challenges of SFAS 123R. In particular, SAB 107 provides supplemental implementation guidance on SFAS 123R, including guidance on valuation methods, classification of compensation expense, inventory capitalization of share-based compensation cost, income tax effects, disclosures in Management’s Discussion and Analysis and several other issues. We applied the principles of SAB 107 in conjunction with our adoption of SFAS 123R in the first quarter of 2006.

SFAS 123R requires a calculation of the APIC Pool balance consisting of excess tax benefits available to absorb related share—based compensation. FASB Staff Position FAS 123R-3, Transition Election Related to Accounting for the Tax Effects of Share-Based Payment Awards (FSP 123R-3), which was issued on November 10, 2005, provides a practical transition election related to accounting for the tax effects of share-based payment awards to employees. Specifically, this FSP allows a company to elect the alternative or simplified method to calculate the opening APIC Pool balance. We have adopted such alternative method provisions to calculate the beginning balance of the APIC Pool in the financial statements ended December 31, 2006. This adoption did not have any impact on our financial statements.

The effect of adoption of SFAS 123R in 2006 was an additional expense of $6.1 million pretax, $4.4 million after tax, or $0.05 per diluted share.  The adoption of SFAS 123R led us to evaluate different types of instruments as share based awards and we use a combination of restricted stock unit awards, performance share awards, deferred stock awards and limited stock appreciation rights. As of December 31, 2006, there was $67.9 million of total unrecognized compensation cost from share-based


compensation arrangements granted under the plans, related to unvested shares. This compensation is expected to realizebe recognized over a weighted-average period of approximately 2.5 years. (See Note 14 to the synergy savingsConsolidated Financial Statements in Item 8.)

SFAS No. 151 “Inventory Costs”

SFAS 151 is an amendment to ARB No. 43, Chapter 4 that will result frombecame effective for us in the Merger. It should be noted thatfirst quarter of 2006. The standard clarifies the accounting for abnormal amounts of idle facility expense, freight, handling costs and spoilage requiring immediate recognition in the period they are incurred. The adoption of this allocationstandard had no impact on our financial results.

SFAS No. 154 “Accounting Changes and Corrections”

SFAS 154 replaces APB Opinion No. 20 and SFAS 3 and became effective for us in the first quarter of goodwill puts added pressure2006. The standard introduces a new requirement to retrospectively apply accounting principle changes to prior years’ comparative financial statements as if the Company had always applied the newly adopted accounting principle. Changes in depreciation, amortization and depletion methods previously considered a change in accounting principle are now considered a change in estimate under SFAS 154, requiring prospective adoption. New pronouncements may contain specific implementation guidance which would supersede the requirements of SFAS 154. The adoption of SFAS 154 did not have an impact on the USfinancial statements included herein.

FASB Staff Position (FSP) No. FIN 45-3 “Application of FASB Interpretation No. 45 to Minimum Revenue Guarantees Granted to a Business or its Owners”

FSP FIN 45-3 is an amendment to FIN 45 requiring the recognition and disclosure of the fair value of an obligation undertaken for minimum revenue guarantees granted to a business or its owners that the revenue of the business for a specified period of time will be at least a specified minimum amount. The FSP is effective for new minimum revenue guarantees issued or modified beginning in the first quarter of 2006. We currently do not maintain arrangements with minimum revenue guarantees that have a significant impact on our financial statements.

SFAS No. 158 “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Benefits—an amendment of FASB Statements No. 87, 88, 106, and 132(R)”

SFAS 158 was issued in September 2006 and is effective for our annual fiscal year ending December 31, 2006. The standard, which is an amendment to achieve synergy savingsSFAS 87, 88, 106 and 132R, requires an employer to avoidrecognize the funded status of any defined benefit pension and/or other postretirement benefit plans as an impairmentasset or liability in its statement of goodwill. Therefinancial position. Funded status is the difference between the projected benefit obligation and the market value of plan assets for defined benefit pension plans, and is the difference between the accumulated benefit obligation and the market value of plan assets (if any) for other post retirement benefit plans. SFAS 158 also some levelrequires an employer to recognize changes in that funded status in the year in which the changes occur through other comprehensive income. As a result of impairment riskthe adoption of SFAS 158, liabilities related to our defined benefit pension and postretirement plans increased by $245 million and our accumulated other comprehensive income, net of related deferred income taxes, decreased by approximately $172 million as of December 31, 2006. A portion of the change in the accumulated other comprehensive income related to the adoption of SFAS 158 will be recognized into the statement of income as a component of net period pension benefit cost. Such amount will be approximately $19.3 million before tax, in 2007.  See Notes 1, 16 and 17 to the Consolidated Financial Statements in Item 8 for a detailed discussion regarding the adoption of SFAS 158.

60




In addition, this statement requires companies to measure plan assets and obligations at the date of their year-end statement of financial position, with limited exceptions. This measurement date provision will be effective for our annual 2008 year end and is unlikely to have an impact to the Company’s financial statements as we currently measure plan assets and obligations as of our fiscal year-end.

SEC Staff Accounting Bulletin No.108 “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements)”

The SEC issued SAB 108 in September 2006 and it is effective for our fiscal 2006 year. SAB 108 requires companies to evaluate the materiality of identified unadjusted errors on each financial statement and related financial statement disclosure using both the rollover approach and the iron curtain approach. The rollover approach quantifies a misstatement based on the amount of the error originating in the current year statement of operations. Thus, this approach ignores the effects of correcting the portion of the current period balance sheet misstatement that originated in prior periods. The iron curtain approach quantifies misstatements based on the effects of correcting the misstatement existing in the balance sheet at the end of the current period, irrespective of the misstatement’s period(s) of origin. Financial statements would be required to be adjusted when either approach results in quantifying a misstatement that is material. Correcting prior year financial statements for immaterial errors would not require previously filed reports to be amended. Our adoption of SAB 108 did not impact the financial statements presented herein.

New Accounting Pronouncements

SFAS No. 155 “Accounting for Certain Hybrid Financial Instruments”

SFAS 155 was issued in February 2006 and will be effective for us in the first quarter of our 2007 fiscal year. Among other factors, SFAS 155 simplifies the accounting for certain hybrid financial instruments by permitting fair value accounting for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. We do not expect that the adoption of SFAS 155 will have a significant impact on our financial statements.

SFAS No. 156 “Accounting for Servicing of Financial Assets—an amendment of FASB Statement No. 140”

SFAS 156 was issued in February 2006 and will be effective for us in the first quarter of our 2007 fiscal year. The new standard, which is an amendment to SFAS 140, will simplify the accounting for servicing assets and liabilities by addressing the recognition and measurement of separately recognized servicing assets and liabilities and providing an approach to simplify efforts to obtain hedge-like accounting. We do not expect that the adoption of SFAS 156 will have a significant impact on our financial statements.

FASB’s Emerging Issue Task Force Issue No. 06-03 “How Taxes Collected from Customers and Remitted to Governmental Authorities Should Be Presented in the Income Statement (That Is, Gross Versus Net Presentation)”

In June 2006, the FASB ratified a consensus on the EITF Issue No. 06-03 (EITF 06-03) related to the classification of certain sales, value added and excise taxes within the income statement. This EITF would become effective for us in the first quarter of our fiscal year 2007. We do not expect that the adoption of EITF 06-03 will have a significant impact on our financial statements.

FASB Interpretation No. 48 “Accounting for Uncertainty in Income Taxes—an Interpretation of FASB Statement No. 109”

In July 2006, the FASB issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an Interpretation of FASB Statement No. 109” (FIN 48), which clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. FIN 48 prescribes a two-step


process to determine the amount of tax benefit to be recognized. First, the tax position must be evaluated to determine the likelihood that it will be sustained upon examination. If the tax position is deemed “more-likely-than-not” to be sustained, the tax position is then valued to determine the amount of benefit to be recognized in the financial statements. FIN 48 is effective as of the beginning of our 2007 fiscal year.

We are continuing to evaluate the impact of adopting FIN 48 on our financial statements. While we have not concluded our analysis, we anticipate that the adoption of FIN 48 will increase tax-related liabilities (or decrease tax-related assets) by a minimum of $40 million and could increase upon adoption. The cumulative effect of applying the new requirement will be reflected as an adjustment to retained earnings in the period of adoption (first reflected in the first quarter of 2007). We expect that the requirements of FIN 48 may add volatility to our effective tax rate, and therefore our expected income tax expense, in future periods.

SFAS No. 157 “Fair Value Measurements”

SFAS 157 was issued in September 2006 and will be effective for us in the first quarter of our 2008 fiscal year. This standard clarifies the definition of fair value, establishes a framework for measuring fair value and expands disclosure about fair value measurements. We are still in the process of reviewing the impact, if any, that SFAS 157 will have on our financial statements.

SFAS No. 159 “The Fair Value Option for Financial Assets and Financial Liabilities. Including an amendment of FASB Statement No. 115”

In February 2007, the FASB issued Statement No. 159 (SFAS 159). SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. The objective of this Statement is to reduce both complexity in accounting for financial instruments and the volatility in earnings caused by measuring related assets and liabilities using different measurement techniques. The fair value measurement provisions are elective and can be applied to individual financial instruments. SFAS 159 requires additional disclosures related to the fair value measurements included in the entity’s financial statements. This Statement is effective for us as of the beginning of our 2008 fiscal year. We have not yet determined if we will elect to adopt the fair value measurement provisions of this Statement and what impacts such adoption might have on our financial statements.

Related Party Transactions

Transactions with Management and Others

We employ members of the Coors and Molson families, who collectively owned 84% of the voting A shares, common and exchangeable stock of the Company after the Merger and throughout 2006. Hiring and placement decisions are made based upon merit, and compensation packages offered are commensurate with policies in place for all employees of the Company.

As of December 31, 2006, various Coors family trusts collectively owned approximately 42% of our Class A common and exchangeable stock, approximately 13% of our Class B common and exchangeable stock, and approximately 30% of Graphic Packaging Corporation’s (GPC) common stock.

Certain Business Relationships

We purchase a large portion of our paperboard packaging requirements from GPC, a related party. Our payments under the GPC packaging agreement in 2006, 2005 and beyond associated with goodwill2004 totaled $73.6 million, $75.3 million and indefinite-lived intangibles$104.5 million, respectively. Related accounts payable balances included in Affiliates Accounts Payable on the Consolidated Balance Sheets were $0.8 million and $2.8 million at December 31, 2006, and December 25, 2005, respectively.


ITEM 7A.        Quantitative and Qualitative Disclosures About Market Risk

In the normal course of business, we are exposed to fluctuations in interest rates, foreign currencies and the prices of production and packaging materials. We have established policies and procedures to govern the strategic management of these exposures through a variety of financial instruments. By policy, we do not enter into any contracts for the purpose of trading or speculation.

Our objective in managing our exposure to fluctuations in interest rates, foreign currency exchange rates and production and packaging materials prices is to decrease the volatility of our earnings and cash flows affected by potential changes in underlying rates and prices. To achieve this objective, we enter into foreign currency forward contracts, commodity swaps, interest rate swaps and cross currency swaps, the values of which change in the United Kingdom, givenopposite direction of the anticipated cash flows. We do not hedge the value of net investments in foreign-currency-denominated operations or translated earnings of foreign subsidiaries. Our primary foreign currency exposures are Canadian dollar (CAD), British pound sterling (GBP or £) and Japanese yen (JPY).

Derivatives are either exchange-traded instruments or over-the-counter agreements entered into with highly rated financial performanceinstitutions. No losses on over-the-counter agreements due to counterparty credit issues are anticipated. All over-the-counter agreements are entered into with counterparties rated no lower than A (Standard & Poor’s) or A2 (Moody’s). In some instances our counterparties and we have reciprocal collateralization agreements regarding fair value positions in excess of certain thresholds. These agreements call for the posting of collateral in the Europe reporting unit,form of cash, treasury securities or letters of credit if a fair value loss position to our counterparties or us exceeds a certain amount. At December 31, 2006, no collateral was posted by our counterparties or us.

Details of all other market-sensitive derivative and withother financial instruments, including their fair values, are included in the non-amortized core brands intangibletable below. These instruments include long-term fixed rate debt, foreign currency forwards, commodity swaps, interest rate swaps and cross-currency swaps. See related value-at-risk and sensitivity analysis in Canada, given the potential for inconsistent growth patterns and pricing for those brands.

Derivatives and Other Financial Instruments section of Item 7.

        The following tables present a roll forward of the fair values of debt and derivative contracts outstanding as well as their maturity dates and how those fair values were obtained (in millions):

Fair value of contracts outstanding at December 26, 2004 $(1,179.6)
Contracts realized or otherwise settled during the period  (13.9)
Fair value of new contracts entered into during the period  (1,255.2)
Other changes in fair values  134.1 
  
 
Fair value of contracts outstanding at December 25, 2005 $(2,314.6)
  
 

 

 

Expected maturity date

 

December 31, 2006

 

December 25, 2005

 

 

 

2007

 

2008

 

2009

 

2010

 

2011

 

Thereafter

 

Total

 

Fair value

 

Fair value

 

 

 

(In thousands)

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

USD $300 million, 4.85% fixed rate, due 2010(1)

 

$

 

$

 

$

 

$

(300,000

)

$

 

 

$

 

 

$

(300,000

)

 

$

(293,517

)

 

 

$

(296,796

)

 

CAD $200 million, 7.5% fixed rate, due 2011(2)

 

 

 

 

 

(171,541

)

 

 

 

(171,541

)

 

(192,320

)

 

 

(194,801

)

 

USD $850 million, 6.375% fixed rate, due 2012(3)(4)

 

 

 

 

 

 

 

(850,000

)

 

(850,000

)

 

(880,626

)

 

 

(901,026

)

 

CAD $900 million, 5.0% fixed rate, due 2015(1)

 

 

 

 

 

 

 

(771,936

)

 

(771,936

)

 

(762,240

)

 

 

(765,251

)

 

Foreign currency management:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

147,684

 

57,783

 

14,989

 

 

 

 

 

 

220,456

 

 

7,133

 

 

 

(2,548

)

 

Cross currency swaps(1)(3)(5)

 

73,487

 

 

 

300,000

 

 

 

1,038,217

 

 

1,411,704

 

 

(268,656

)

 

 

(174,755

)

 

Commodity pricing management:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swaps

 

46,092

 

3,631

 

 

 

 

 

 

 

49,723

 

 

7,436

 

 

 

9,422

 

 

Fixed price contracts

 

4,125

 

 

 

 

 

 

 

 

4,125

 

 

(956

)

 

 

 

 

Interest rate pricing management:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps(2)(4)

 

 

 

 

 

85,771

 

 

201,200

 

 

286,971

 

 

1,913

 

 

 

11,195

 

 


 


 

Fair Value of Contracts at December 25, 2005


 
Source of Fair Value

 Maturity
less than 1
year

 Maturity
1 - 3 years

 Maturity
4 - 5 years

 Maturity in
excess of 5
years

 Total Fair
Value

 
Prices actively quoted $ $ $(296.8)$(1,666.3)$(1,963.1)
Prices provided by other external sources  2.6  3.4  (5.8) (351.7) (351.5)

        We use derivatives in the normal course of business to manage our exposure to fluctuations in production and packaging material prices, interest rates and foreign currency exchange rates. By policy, we do not enter into such contracts for trading purposes or for the purpose of speculation. All derivatives held by us are designated as hedges with the expectation that they will be highly effective in offsetting underlying exposures. We account for our derivatives on the Consolidated Balance Sheet as assets or liabilities at fair value in accordance with Statement of Financial Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging Activities, as amended and interpreted, incorporating FASB Statements No. 137, 138 and 149." (SFAS No. 133), which we early adopted on December 28, 1998. Such accounting is complex, as evidenced by significant interpretations of the primary accounting standard, which continues to evolve, as well as the significant judgments and estimates involved in the estimation of fair value in the absence of quoted market values. These estimates are based upon valuation methodologies deemed appropriate in the circumstances; however, the use of different assumptions could have a material effect on the estimated fair value amounts.

        Our market-sensitive derivative and other financial instruments, as defined by the SEC, are foreign currency forward contracts, commodity swaps, interest rate swaps, and cross currency swaps. See discussions also in Item 7A, "Quantitative and Qualitative Disclosures About Market Risk" and Note 18 on page 115. We monitor foreign exchange risk, interest rate risk and related derivatives using two techniques—Value-at-Risk and sensitivity analysis.

        We use Value-at-Risk to monitor the foreign exchange and interest rate risk of our cross-currency swaps. The Value-at-Risk provides an estimate of the level of a one-day loss that may be equaled or exceeded due to changes in the fair value of these foreign exchange rate and interest rate-sensitive financial instruments. The type of Value-at-Risk model used to estimate the maximum potential one-day loss in the fair value is a variance/covariance method. The Value-at-Risk model assumes



normal market conditions and a 95% confidence level. There are various modeling techniques that can be used to compute value at risk. The computations used to derive our values take into account various correlations between currency rates and interest rates. The correlations have been determined by observing foreign exchange currency market changes and interest rate changes over the most recent one-year period. We have excluded anticipated transactions, firm commitments, cash balances, and accounts receivable and payable denominated in foreign currencies from the Value-at-Risk calculation, some of which these instruments are intended to hedge.

        The Value-at-Risk calculation is a statistical measure of risk exposure based on probabilities and is not intended to represent actual losses in fair value that we may incur. The calculated Value-at-Risk result does not represent the full extent of the possible loss that may occur. It attempts to represent the most likely measure of potential loss that may be experienced 95 times out of 100 due to adverse market events that may occur. Actual future gains and losses will differ from those estimated by Value-at-Risk because of changes or differences in market rates and interrelationships, hedging instruments, hedge percentages, timing and other factors.

        The estimated maximum one-day loss in fair value on our cross-currency swaps, derived using the Value-at-Risk model, was $12.2 million, $10.7 million and $5.9 million at December 25, 2005, December 26, 2004, and December 28, 2003, respectively. Such a hypothetical loss in fair value is a combination of the foreign exchange and interest rate components of the cross currency swap. Value changes due to the foreign exchange component would be offset completely by increases in the value of our inter-company loan, the underlying transaction being hedged. The hypothetical loss in fair value attributable to the interest rate component would be deferred until termination or maturity.

        We have performed a sensitivity analysis to estimate our exposure to market risk of interest rates, foreign exchange rates and commodity prices. The sensitivity analysis reflects the impact of a hypothetical 10% adverse change in the applicable market interest rates, foreign exchange rates and commodity prices. The volatility of the applicable rates and prices are dependent on many factors that cannot be forecast with reliable accuracy. Therefore, actual changes in fair values could differ significantly from the results presented in the table below.

        The following table presents the results of the sensitivity analysis, which reflects the impact of a hypothetical 10% adverse change in the applicable market interest rates, foreign exchange rates and commodity prices of our derivative and debt portfolio:

 
 As of
 
Estimated Fair Value Volatility

 December 25,
2005

 December 26,
2004

 
 
 (In millions)

 
Foreign currency risk:       
 Forwards, swaps $(13.4)$(6.6)
Interest rate risk:       
 Debt, swaps $(75.6)$(30.7)
Commodity price risk:       
 Swaps $(17.6)$(8.4)

Income Tax Assumptions(1)

 ��      We account for income taxes in accordance with Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes" (SFAS No. 109) Judgment is required in determining our worldwide provision for income taxes. In the ordinary course of our global business, there are many transactions for which the ultimate tax outcome is uncertain. Additionally, our income tax provision is based on calculations and assumptions that are subject to examination by many different tax authorities. We adjust our income tax provision in the period it is probable that actual results will differ from our



estimates. Tax law and rate changes are reflected in the income tax provision in the period in which such changes are enacted.

        We have historically provided US deferred income taxes on the undistributed earnings of certain of our foreign subsidiaries. During 2005, we assessed our corporate financing position with respect to all our foreign subsidiaries. As a result, we have elected to treat our portion of all foreign subsidiary earnings through December 25, 2005 as permanently reinvested. Under the accounting guidance of APB 23 and SFAS 109, we recorded a tax provision benefit in the third quarter of 2005 totaling $44 million, representing the reversal of a previously established deferred tax liability in our UK subsidiary. As of December 25, 2005, approximately $255 million of retained earnings attributable to international companies was considered to be permanently re-invested. The Company's intention is to reinvest the earnings permanently or to repatriate the earnings when it is tax effective to do so. It is not practicable to determine the amount of incremental taxes that might arise were these earnings to be remitted. However, the Company believes that US foreign tax credits would largely eliminate any US taxes and offset any foreign withholding taxes due on remittance.

        On October 22, 2004, the American Jobs Creation Act of 2004 (the "Jobs Act") provided a deduction for income from qualified domestic production activities, which will be phased in from 2005 through 2010. In return, the Act also provides for a two-year phase-out of the existing extra-territorial income exclusion (ETI) for foreign sales that was viewed to be inconsistent with international trade protocols by the European Union. The net effect of the phase-out of the ETI and the phase-in of this new deduction did not materially impact the Company's effective tax rate in 2005.

        In addition to the deduction for income from qualified domestic production activities, the Jobs Act also creates a temporary incentive for US corporations to repatriate accumulated income earned abroad by providing an 85 percent dividends received deduction for certain dividends from controlled foreign corporations. The deduction is subject to a number of limitations, which resulted in the Company not recognizing a benefit from this provision of the Jobs Act.

        The FASB is currently considering changes to accounting for uncertain tax positions. Because the nature and extent of the changes are not fully known we are not able to predict the impact on our tax contingency reserve, if any.

        We record a valuation allowance to reduce our deferred tax assets to the amount that is more likely than not to be realized. While we consider future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for the valuation allowance, in the event we were to determine that we would be able to realize our deferred tax assets in the future in excess of its net recorded amount, an adjustment to the deferred tax asset would increase income in the period a determination was made. Likewise, should we determine that we would not be able to realize all or part of our net deferred tax asset in the future, an adjustment to the deferred tax asset would be charged to income in the period such determination was made. Reductions to the valuation allowance related to the Merger with Molson or the acquisitions of CBL that relate to deferred taxes arising from those events would reduce goodwill, unless the reduction was caused by a change in law, in which case the adjustment would impact earnings.

        During 2002, in connection with the purchase of CBL, we recorded a deferred tax liability on the books of CBL and a corresponding deferred tax asset on the books of the acquiring Company for the difference between the purchase price and historical basis of the CBL assets. Concurrently, we recorded a $40.0 million valuation allowance to reduce our deferred tax asset to the amount that is more likely than not to be realized. In 2005 the Company re-evaluated the purchase accounting and determined that recording this deferred tax asset was not appropriate as it did not represent either a tax carry-forward or a difference in the book and tax bases of the net assets at the time the purchase accounting adjustments were recorded. The impact of the misstatement on the Company's balance sheet was an overstatement of the long-term deferred tax asset account of $157 million, with a corresponding



understatement of goodwill of $147 million at December 26, 2004. The impact of this misstatement was not material to the consolidated balance sheets for December 26, 2004. This error resulted in immaterial misstatements in the Company's reported income tax provision for the year ended December 26, 2004. See Item 9A on page 136.

Consolidations under FIN 46R

        RMMC and RMBC are dedicated predominantly to our packaging and distribution activities and were formed with companies which have core competencies in the aluminum and glass container businesses. The CBL joint venture with Grolsch was formed to provide a long-term relationship with that brand's owner in a key segment of the UK beer market. In 2003, our share of the pre-tax joint venture profits for each of these investments was offset against cost of goods sold in our Consolidated Statements of Income. In 2004, as a result of implementing FIN 46R, these entities have been consolidated into our Consolidated Financial Statements as we have determined they are variable interest entities and that we are the primary beneficiary. We also consolidate the financial position and results of Brewers Retail, Inc. (BRI), which is 52% owned by Molson, and provides all distribution and retail sales of beer in the province of Ontario in Canada.

        We have examined another potential business relationship during 2004 when implementing FIN 46R. This is the relationship we have with Trigen, the supplier of virtually all our energy needs at our Golden facility. Trigen purchased our power plant facilities in 1995 and signed a contract to provide our energy needs in Golden. We do not own any portion of the Trigen entity, but upon review of the supply contract, we believe that the relationship could be viewed as a variable interest, as defined by FIN 46R. However, despite exhaustive efforts to obtain financial information necessary to proceed with the analysis, we have been unable to obtain the information from Trigen, which cites privacy and competitive issues with releasing this financial information. We purchase approximately $34.0 million of energy each year from Trigen.

        We have determined that any risk of a material loss is remote and that our total maximum loss cannot be reasonably estimated. We do not have another readily available option to obtain the steam energy required to run our plant. We could incur operational losses should we be unable to purchase steam from Trigen, and we are unable to estimate any such losses. In addition, we have a non-cancelable obligation to pay Trigen fixed costs through the remainder of the contract. The costs are adjusted annually for inflation and were approximately $17.5 million in 2005. We currently purchase some of our electricity requirements from another supplier at rates that do not significantly differ from the rates we pay Trigen. Our risk of loss relating to the difference in price from having to buy electricity from another third party rather than from Trigen is not significant. In the event that Trigen failed to perform its contractual obligations, MCBC has the right to step in and operate the power plant facilities. This circumstance would involve MCBC repurchasing the power plant assets, a cost that could be borne with MCBC's current capital resources.

Adoption of New Accounting Pronouncement

FASB Interpretation No. 47 "Accounting for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143"

        In March 2005, the FASB issuedFASB Interpretation No. 47—"Accounting for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143," ("FIN 47") which clarifies the term "conditional asset retirement obligation" as used in SFAS No. 143,"Accounting for Asset Retirement Obligations." ("SFAS No. 143") Specifically, FIN 47 provides that an asset retirement obligation is conditional when either the timing and (or) method of settling the obligation is conditioned on a future event. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair market value of the liability can be



reasonably estimated. Uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information exists.

        We adopted FIN 47 on December 25, 2005, which resulted in an increase to properties of $0.5 million, goodwill of $2.2 million and liabilities of $9.6 million related to asset retirement obligations. For asset retirement obligations related to the properties acquired in the acquisition of Molson Inc. as of February 9, 2005, such obligations increased the goodwill amounts recognized upon the acquisition by $2.2 million as such properties were recorded at the appraised fair market value at the acquisition date. These asset retirement obligations relate primarily to clean-up, removal, or replacement activities and related costs for asbestos, coolants, waste water, oils and other contaminants contained within our manufacturing properties.

        The adoption of FIN 47 was reflected in our financial statements as the cumulative effect of the change in accounting principle with the catch-up adjustment of $3.7 million, net of tax benefit of $2.2 million, in the 2005 income statement. This adjustment represents a depreciation charge and an accretion of liability from the time the obligation originated, which is either from the time of the acquisition or the construction of related long-lived assets, through December 25, 2005.

        Inherent in the fair value calculation of asset retirement obligations are numerous assumptions and judgments including the ultimate settlement amounts, inflation factors, credit adjusted discount rates, timing of settlement, and changes in the legal, regulatory, environmental and political environments. To the extent future revisions to these assumptions impact the fair value of the existing asset retirement obligation liability, a corresponding adjustment will be made to the asset balance. If the obligation is settled for other than the carrying amount of the liability, we will recognize a gain or loss upon the settlement.

        The net value of the asset retirement obligation liabilities calculated on a pro-forma basis as if the standard had been retrospectively applied to all periods presented are as follows:

December 25, 2005 December 26, 2004 December 28, 2003
$9,628,580 $5,926,852 $5,487,826

New Accounting Pronouncements

SFAS 123R, "Share-Based Payment"

        Statement of Financial Accounting Standard No. 123R (SFAS No. 123R) was issued in December 2004 and will be effective for us in the first quarter of 2006. SFAS No. 123R requires all share-based payments to employees, including grants of employee stock options, to be recognized as compensation in the financial statements based on their fair values. Currently, under an exemption written into the guidance for qualifying stock option grants with no intrinsic value on the date of grant, we present pro forma share-based compensation expense for our stock option program in the notes to our financial statements. We have elected to use the modified-prospective transition method of implementing SFAS 123R. Under the modified prospective method, awards that are granted, modified, or settled after adoption of SFAS 123R are prospectively measured and accounted for in accordance with SFAS 123R. Unvested equity-classified awards that were granted prior to the adoption of SFAS 123R should continue to be accounted for in accordance with SFAS 123, except that amounts must be recognized in the income statement.

        In March 2005, the SEC issued Staff Accounting Bulletin 107 (SAB 107) to assist preparers by simplifying some of the implementation challenges of SFAS 123R. In particular, SAB 107 provides supplemental implementation guidance on SFAS 123R, including guidance on valuation methods, classification of compensation expense, inventory capitalization of share-based compensation cost,



income tax effects, disclosures in Management's Discussion and Analysis and several other issues. We will apply the principles of SAB 107 in conjunction with our adoption of SFAS 123R.

        We have elected to use the Black-Scholes option pricing model to value stock options granted in 2006 and will amortize the expense on a straight-line basis over the vesting period. We expect to use lattice modeling to determine our expected term assumption. Other equity instruments issued as compensation will be valued based upon the market price of our stock on the date of grant and will be amortized on a straight-line basis over their earnings periods.

        The pro forma disclosures in Note 1 to the Consolidated Financial Statements included in Item 8 on page 70 illustrate the approximate impact of applying SFAS 123R to the historical periods presented. However, the 2005 historical period presented includes the effects of the accelerated vesting of all outstanding, but unvested stock options on the date of our Merger ($18 million) and the accelerated vesting of all outstanding, but unvested stock options with exercise prices above $70 approved by our Board of Directors in December 2005 ($29 million). The Board action in December, while serving to reduce future stock option amortization expense as a result of adoption of SFAS 123R, will be partially offset by new issuances of equity instruments to employees in 2006. We are finalizing our first quarter 2006 option expense calculations and do not yet know the impact to our income statement.

SFAS No. 151 "Inventory Costs"

        SFAS No. 151 is an amendment to ARB No. 43, Chapter 4 that will be effective for us in fiscal 2006. The standard clarifies the accounting for abnormal amounts of idle facility expense, freight, handling costs, and spoilage to require that those costs be expensed currently, as opposed to being included in overhead costs. We do not anticipate that the adoption will have a significant impact on our financial statements.

SFAS No. 154 "Accounting Changes and Corrections"

        SFAS No. 154 replaces APB Opinion No. 20 and FAS No. 3 and will be effective for us in fiscal 2006. The standard introduces a new requirement to retrospectively apply accounting principle changes to prior years' comparative financial statements as if the Company had always applied the newly adopted accounting principle. Changes in depreciation, amortization and depletion methods previously considered a change in accounting principle are now considered a change in estimate under SFAS No. 154, requiring prospective adoption.

SFAS No. 155, "Accounting for Certain Hybrid Financial Instruments"

        SFAS No. 155 was issued in February 2006 and will be effective for us in the first quarter of our 2007 fiscal year. Among other things, SFAS No. 155 simplifies the accounting for certain hybrid financial instruments by permitting fair value accounting for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. We are still reviewing the impact that SFAS No. 155 will have on our financial statements.

FASB Staff Position ("FSP") No. FIN 45-3 "Application of FASB Interpretation No. 45 to Minimum Revenue Guarantees Granted to a Business or its Owners"

        FSP No. FIN 45-3 is an amendment to FIN 45 requiring the recognition and disclosure of the fair value of an obligation undertaken for minimum revenue guarantees granted to a business or its owners that the revenue of the business for a specified period of time will be at least a specified minimum amount. The FSP is effective for new minimum revenue guarantees issued or modified on or after the beginning of the first quarter 2006. We do not anticipate that the adoption will have a significant impact on our financial statements.



Related Party Transactions

Transactions with Management and Others

        We employ members of the Coors and Molson families, which collectively owned 81% of the voting A share, common and exchangeable stock of the Company after the Merger and throughout 2005. Hiring and placement decisions are made based upon merit, and compensation packages offered are commensurate with policies in place for all employees of the Company.

Certain Business Relationships

        We purchase a large portion of our paperboard packaging requirements from Graphic Packaging Corporation (GPC), a related party. As of December 25, 2005, various Coors family trusts collectively owned approximately 40% of our Class A voting common stock, approximately 13% of our Class B common stock, and approximately 30% of GPC's common stock.

        Our payments under the GPC packaging agreement in 2005, 2004 and 2003 totaled $75.3 million, $104.5 million and $106.4 million, respectively. Related accounts payable balances included in Affiliates Accounts Payable on the Consolidated Balance Sheets were $2.8 million and $3.4 million at December 25, 2005, and December 26, 2004, respectively.


ITEM 7A. Quantitative and Qualitative Disclosures About Market Risk

        In the normal course of business, we are exposed to fluctuations in interest rates, foreign currencies and the prices of production and packaging materials. We have established policies and procedures to govern the strategic management of these exposures through a variety of financial instruments. By policy, we do not enter into any contracts for the purpose of trading or speculation.

        Our objective in managing our exposure to fluctuations in interest rates, foreign currency exchange rates and production and packaging materials prices is to decrease the volatility of our earnings and cash flows affected by potential changes in underlying rates and prices. To achieve this objective, we enter into foreign currency forward contracts, commodity swaps, interest rate swaps and cross currency swaps, the values of which change in the opposite direction of the anticipated cash flows. We do not hedge the value of net investments in foreign-currency-denominated operations or translated earnings of foreign subsidiaries. Our primary foreign currency exposures are Canadian dollar (Cdn $), British pound sterling (GBP or £) and Japanese yen (Yen).

        Derivatives are either exchange-traded instruments, or over-the-counter agreements entered into with highly rated financial institutions. No losses on over-the-counter agreements due to counterparty credit issues are anticipated. All over-the-counter agreements are entered into with counterparties rated no lower than A (S&P) or A2 (Moody's). In some instances our counterparties and we have reciprocal collateralization agreements regarding fair value positions in excess of certain thresholds. These agreements call for the posting of collateral in the form of cash, treasury securities or letters of credit if a fair value loss position to our counterparties or us exceeds a certain amount. At December 25, 2005, no collateral was posted by our counterparties or us.


        Details of all other market-sensitive derivative and other financial instruments, including their fair values, are included in the table below. These instruments include long-term fixed rate debt, foreign currency forwards, commodity swaps, interest rate swaps and cross-currency swaps. See related Value-at-Risk and sensitivity analysis on page 51.

 
 Expected Maturity Date
 
 
 December
 
 
 2006
 2007
 2008
 2009
 2010
 Thereafter
 Total
 Fair Value
 
Long-term debt (in thousands):                         
 US $300 million, 4.85% fixed rate, due 2010(2) $ $ $ $ $(300,000)$ $(300,000)$(296,796)
 Cdn $200 million, 7.5% fixed rate, due 2011(5)            (171,600) (171,600) (194,801)
 US $850 million, 6.375% fixed rate, due 2012(1), (4)            (850,000) (850,000) (901,026)
 Cdn $900 million, 5.0% fixed rate, due 2015(2)            (772,201) (772,201) (765,251)
Foreign currency management (in thousands):                         
 Forwards  137,126  24,879          162,005  (2,548)
 Cross currency swaps(1), (2), (3)  217,800        300,000  773,800  1,291,600  (174,755)
 Commodity pricing management:                         
 Swaps  32,019  10,098  3,322        45,439  9,422 
 Interest rate pricing management                         
 Interest rate swaps(4), (5)            372,800  372,800  11,195 

(1)
We are a party to certain cross currency swaps totaling £530 million (approximately US $774 million at prevailing foreign currency exchange rates in 2002, the year we entered into the swaps). The swaps included an initial exchange of principal in 2002 and will require final principal exchange on the settlement date of our 63/8% notes due in 2012 (see Note 13 on page 102). The swaps also call for an exchange of fixed GBP interest payments for fixed US $ interest receipts. At the initial principal exchange, we paid US $ to a counterparty and received GBP. Upon final exchange, we will provide GBP to the counterparty and receive US $. The cross currency swaps have been designated as cash flow hedges of the changes in value of the future GBP interest and principal receipts that results from changes in the US $ to GBP exchange rates on an intercompany loan between two of our subsidiaries.

(2)
Prior to issuing the bonds on September 22, 2005 (See Note 13 on page 102)to the Consolidated Financial Statements in Item 8), we entered into a bond forward transaction for a portion of the Canadian offering. The bond forward transaction effectively established, in advance, the yield of the government of Canada bond rates over which the Company'sCompany’s private placement was priced. At the time of the private placement offering and pricing, the government of Canada bond rates was trading at a yield lower than that locked in with the Company'sCompany’s interest rate lock. This resulted in a loss of $4.0 million on the bond forward transaction. Per FAS 133 accounting, the loss will be amortized over the life of the Canadian issued private placement and will serve to increase the Company'sCompany’s effective cost of borrowing by 4.9 basis points compared to the stated coupon on the issue.




Simultaneously with

Simultaneouslywith the USU.S. private placement we entered into a cross currency swap transaction for the entire USUSD $300 million issue amount and for the same maturity. In this transaction we exchanged our US $300 million for a CdnCAD $355.5 million obligation with a third party. The terms of the transaction are such that the Company will pay interest at a rate of 4.28% to the third party on the amount of CdnCAD $355.5 million and will receive interest at a rate of 4.85% on the US $300 million amount. There was an exchange of principal at the inception of this transaction and there will be a subsequent exchange of principal at the termination of the transaction. We have designated this transaction as a hedge of the variability of the cash flows associated with the payment of interest and principal on the US $USD securities. Consistent with FAS 133 accounting, all changes in the value of the transaction due to foreign exchange will be recorded through the Statementstatement of Incomeoperations and will be offset by a revaluation of the associated debt instrument. Changes in the value of the transaction due to interest rates will be recorded to other comprehensive income.

(2)The BRI joint venture is a party to interest rate swaps, converting CAD $100 million notional amount from fixed rates to floating rates and mature in 2011. There was no exchange of principal at the inception of the swaps. These interest rate swaps qualify for hedge accounting treatment.

(3)

We are a party to acertain cross currency swapswaps totaling Cdn $255GBP £530 million (approximately US $218USD $774 million at prevailing foreign currency exchange rates in 2005,2002, the year we entered into the swap)swaps). The swapswaps included an initial exchange of principal in 20052002 and matureswill require final principal exchange on the settlement date of our 6 3/8% notes due in 2006.2012 (see Note 18 to the Consolidated Financial Statements in Item 8). The swapswaps also callscall for an exchange of fixed Cdn $GBP interest payments for fixed US $USD interest receipts. At the initial principal exchange, we paid US $USD to a counterparty and received Cdn $.GBP. Upon final exchange, we will provide Cdn $GBP to the counterparty and receive US $.USD. The cross currency swap hasswaps have been designated as a cash flow hedge of the changes in value of the future Cdn $ interest and principal receipts that results from changes in the US $ to Cdn $

    hedges.

    exchange rates on an intercompany loan between two of our subsidiaries. See accounting method discussion in Note 18 on page 115 to the accompanying financial statements.

(4)
We are a party to interest rate swap agreements related to our 63/8% 3/8% fixed rate debt. The interest rate swaps convert $201.2 million notional amount from fixed rates to floating rates and mature in 2012. We will receive fixed US $USD interest payments semi-annually at a rate of 63/8% 3/8% per annum and pay a rate to our counterparty based on a credit spread plus the three-month LIBOR rate, thereby exchanging a fixed interest obligation for a floating rate obligation. There was no exchange of principal at the inception of the swaps. We designated the interest rate swaps as fair value hedges of the changes in the fair value of $201.2 million fixed-ratefixed rate debt attributable to changes in the LIBOR swap rates. See accounting method discussion in Note 18 on page 115 to the accompanying financial statements.

Consolidated Financial Statements in Item 8.

(5)

The BRI joint venture isWe are a party to interest rate swaps, converting Cdn $200a cross currency swap totaling CAD $30 million notional amount from fixed(approximately USD $25.7 million at prevailing foreign currency exchange rates to floating rates and mature in 2011. There was no2005, the year we entered into the swap.) The swap included an initial exchange of principal atin 2005 and matures in 2006. The swap also calls for an exchange of fixed CAD interest payments for fixed USD interest receipts. At the inceptioninitial principal exchange, we paid USD to a counterparty and received CAD. Upon final exchange, we will provide CAD to the counterparty and receive USD. The cross currency swap has been designated as a cash flow hedge of the swaps. Thesechanges in value of the future CAD interest rate swaps do not qualifyand principal receipts that results from changes in the USD to CAD exchange rates on an intercompany loan between two of our subsidiaries. In addition, in September of 2006 we entered into a cross currency swap totaling GBP £24.4 million (approximately USD $47.8 million at prevailing foreign currency exchange rates in 2006). The swap included an initial exchange of principal in 2005 and matures in 2006. The swap calls for an exchange of fixed GBP interest payments for fixed CAD interest receipts. At the initial principal exchange, we paid CAD to a counterparty and received GBP. The cross currency swap has been designated as a cash flow hedge accounting treatment.of the changes in value of the future GBP interest and principal receipts that result from changes in the CAD to GBP exchange rates on an intercompany loan between two of our subsidiaries. See accounting method discussion in Note 18 on page 115 to the accompanying financial statements.

Consolidated Financial Statements in Item 8.

64





ITEM 8.                Financial Statements and Supplementary Data





MANAGEMENT'SMANAGEMENT’S REPORT TO STOCKHOLDERS

The preparation, integrity and objectivity of the financial statements and all other financial information included in this annual report are the responsibility of the management of Molson Coors Brewing Company. The financial statements have been prepared in accordance with generally accepted accounting principles, applying estimates based on management'smanagement’s best judgment where necessary. Management believes that all material uncertainties have been appropriately accounted for and disclosed.

The established system of accounting procedures and related internal controls provide reasonable assurance that the assets are safeguarded against loss and that the policies and procedures are implemented by qualified personnel.

PricewaterhouseCoopers LLP, the Company'sCompany’s independent registered public accounting firm, provides an objective, independent audit of the consolidated financial statements and internal control over financial reporting. Their accompanying report is based upon an examination conducted in accordance with standards of the Public Company Accounting Oversight Board (United States), including tests of accounting procedures, records and internal controls.

The Board of Directors, operating through its Audit Committee composed of independent, outside directors, monitors the Company'sCompany’s accounting control systems and reviews the results of the Company'sCompany’s auditing activities. The Audit Committee meets at least quarterly, either separately or jointly, with representatives of management, PricewaterhouseCoopers LLP, and internal auditors. To ensure complete independence, PricewaterhouseCoopers LLP and the Company'sCompany’s internal auditors have full and free access to the Audit Committee and may meet with or without the presence of management.

W. LEO KIELY, III
Global Chief Executive Officer
Molson Coors Brewing Company
February 28, 2007

TIMOTHY V. WOLF
Vice President and
Global Chief Financial Officer,
Molson Coors Brewing Company
February 28, 2007

66





Report of Independent Registered Public Accounting Firm

To the Board of Directors and Shareholders
of Molson Coors Brewing Company:

We have completed integrated audits of Molson Coors Brewing Company's 2005 and 2004Company’s consolidated financial statements and of its internal control over financial reporting as of December 25, 2005, and an audit of its 2003 consolidated financial statements31, 2006 in accordance with the standards of the Public Company Accounting Oversight Board (United States). Our opinions, based on our audits, are presented below.

Consolidated financial statements and financial statement schedule

In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of Molson Coors Brewing Company and its subsidiaries (the "Company"“Company”) at December 25, 200531, 2006 and December 26, 2004,25, 2005, and the results of their operations and their cash flows for each of the three years in the period ended December 25, 200531, 2006 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the index under Item 15(a)(2) presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. These financial statements and financial statement schedule are the responsibility of the Company'sCompany’s management. Our responsibility is to express an opinion on these financial statements and financial statement schedule based on our audits. We conducted our audits of



these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit of financial statements includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As discussed in the notesNote 1 to the consolidated financial statements, effective December 25, 2005, the Company adoptedchanged the provisions of Financial Accounting Standard Board Interpretation No. 47 "Accountingmanner in which it accounts for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143."conditional asset retirement obligations in 2005 and the manner in which it accounts for share-based compensation and defined benefit pension and other postretirement plans in 2006.

Internal control over financial reporting

Also, we have audited management'sin our opinion, management’s assessment, included in Management'sManagement’s Report on Internal Control over Financial Reporting appearing under Item 9A, that the Company did not maintainmaintained effective internal control over financial reporting as of December 25, 2005 because the Company did not maintain effective controls over the completeness and accuracy of the income tax provision and related balance sheet accounts,31, 2006 based on criteria established inInternal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). is fairly stated, in all material respects, based on those criteria. Furthermore, in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control—Integrated Framework issued by the COSO. The Company'sCompany’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express opinions on management'smanagement’s assessment and on the effectiveness of the Company'sCompany’s internal control over financial reporting based on our audit.

We conducted our audit of internal control over financial reporting in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. An audit of internal control over financial reporting includes obtaining an understanding of internal control over financial reporting, evaluating management'smanagement’s assessment, testing


and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions.

A company'scompany’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company'scompany’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company'scompany’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

        A material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial



statements will not be prevented or detected. The following material weakness has been identified and included in management's assessment. As of December 25, 2005, the Company did not maintain effective controls over the completeness and accuracy of the income tax provision and related balance sheet accounts. Specifically, the Company's controls over the processes and procedures related to the determination and review of the quarterly and annual tax provisions were not adequate to ensure that the income tax provision was prepared in accordance with generally accepted accounting principles. This control deficiency resulted in the restatement of the first quarter of 2005 as well as audit adjustments to the annual 2005 consolidated financial statements. Additionally, this control deficiency could result in a misstatement of the income tax provision and related balance sheet accounts that would result in a material misstatement to the annual or interim consolidated financial statements that would not be prevented or detected. Accordingly, the Company determined that this control deficiency constitutes a material weakness. This material weakness was considered in determining the nature, timing, and extent of audit tests applied in our audit of the 2005 consolidated financial statements, and our opinion regarding the effectiveness of the Company's internal control over financial reporting does not affect our opinion on those consolidated financial statements.

        As described in Management's Report on Internal Control over Financial Reporting, management has excluded its Molson Canada and Kaiser Brazil business units from its assessment of internal control over financial reporting as of December 25, 2005 because these business units were acquired by the Company in a purchase business combination during 2005. We have also excluded the Molson Canada and Kaiser Brazil business units from our audit of internal control over financial reporting. Molson Canada is a wholly-owned subsidiary whose total assets and total revenues represent 50% and 28%, respectively, of the related consolidated financial statement amounts as of and for the year ended December 25, 2005. The Kaiser Brazil business unit is presented as a discontinued operation in the accompanying financial statements due to the sale of the business unit in January 2006 and whose total assets represent five percent of the consolidated financial statement amount as of December 25, 2005.

        In our opinion, management's assessment that Molson Coors Brewing Company did not maintain effective internal control over financial reporting as of December 25, 2005, is fairly stated, in all material respects, based on criteria established inInternal Control—Integrated Framework issued by the COSO. Also, in our opinion, because of the effect of the material weakness described above on the achievement of the objectives of the control criteria, Molson Coors Brewing Company has not maintained effective internal control over financial reporting as of December 25, 2005, based on criteria established inInternal Control—Integrated Framework issued by the COSO.

PricewaterhouseCoopers LLP
Denver, Colorado
March 10, 2006


February 28, 2007

68





MOLSON COORS BREWING COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
OPERATIONS
AND COMPREHENSIVE INCOME
(IN THOUSANDS, EXCEPT PER SHARE DATA)

 

For the Years Ended

 

 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 

Sales

 

 

$

7,901,614

 

 

 

$

7,417,702

 

 

 

$

5,819,727

 

 

Excise taxes

 

 

(2,056,629

)

 

 

(1,910,796

)

 

 

(1,513,911

)

 

Net sales

 

 

5,844,985

 

 

 

5,506,906

 

 

 

4,305,816

 

 

Cost of goods sold

 

 

(3,481,081

)

 

 

(3,306,949

)

 

 

(2,741,694

)

 

Gross profit

 

 

2,363,904

 

 

 

2,199,957

 

 

 

1,564,122

 

 

Marketing, general and administrative expenses

 

 

(1,705,405

)

 

 

(1,632,516

)

 

 

(1,223,219

)

 

Special items, net

 

 

(77,404

)

 

 

(145,392

)

 

 

7,522

 

 

Operating income

 

 

581,095

 

 

 

422,049

 

 

 

348,425

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(143,070

)

 

 

(131,106

)

 

 

(72,441

)

 

Interest income

 

 

16,289

 

 

 

17,503

 

 

 

19,252

 

 

Other income (expense), net

 

 

17,736

 

 

 

(13,245

)

 

 

12,946

 

 

Total other expense

 

 

(109,045

)

 

 

(126,848

)

 

 

(40,243

)

 

Income from continuing operations before income taxes and minority interests

 

 

472,050

 

 

 

295,201

 

 

 

308,182

 

 

Income tax expense

 

 

(82,405

)

 

 

(50,264

)

 

 

(95,228

)

 

Income from continuing operations before minority interests

 

 

389,645

 

 

 

244,937

 

 

 

212,954

 

 

Minority interests in net income of consolidated entities

 

 

(16,089

)

 

 

(14,491

)

 

 

(16,218

)

 

Income from continuing operations

 

 

373,556

 

 

 

230,446

 

 

 

196,736

 

 

Loss from discontinued operations, net of tax

 

 

(12,525

)

 

 

(91,826

)

 

 

 

 

Income before cumulative effect of change in accounting principle

 

 

361,031

 

 

 

138,620

 

 

 

196,736

 

 

Cumulative effect of change in accounting principle, net of tax 

 

 

 

 

 

(3,676

)

 

 

-

 

 

Net income

 

 

$

361,031

 

 

 

$

134,944

 

 

 

$

196,736

 

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

157,207

 

 

 

122,971

 

 

 

123,011

 

 

Unrealized gain (loss) on derivative instruments

 

 

18,347

 

 

 

(19,276

)

 

 

(217

)

 

Minimum pension liability adjustment

 

 

131,126

 

 

 

(6,203

)

 

 

(24,048

)

 

Realized gains reclassified to net income

 

 

(4,605

)

 

 

(8,404

)

 

 

(4,686

)

 

Comprehensive income

 

 

$

663,106

 

 

 

$

224,032

 

 

 

$

290,796

 

 

Basic income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

$

4.34

 

 

 

$

2.90

 

 

 

$

5.29

 

 

Discontinued operations

 

 

(0.15

)

 

 

(1.16

)

 

 

 

 

Cumulative effect of change in accounting principle

 

 

 

 

 

(0.04

)

 

 

 

 

Basic net income per share

 

 

$

4.19

 

 

 

$

1.70

 

 

 

$

5.29

 

 

Diluted income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

 

$

4.31

 

 

 

$

2.88

 

 

 

$

5.19

 

 

Discontinued operations

 

 

(0.14

)

 

 

(1.15

)

 

 

 

 

Cumulative effect of change in accounting principle

 

 

 

 

 

(0.04

)

 

 

 

 

Diluted net income per share

 

 

$

4.17

 

 

 

$

1.69

 

 

 

$

5.19

 

 

Weighted average shares—basic

 

 

86,083

 

 

 

79,403

 

 

 

37,159

 

 

Weighted average shares—diluted

 

 

86,656

 

 

 

80,036

 

 

 

37,909

 

 

See notes to consolidated financial statements

69




MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)

 

As of

 

 

 

December 31,
2006

 

December 25,
2005

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

182,186

 

$

39,413

 

Accounts and notes receivable:

 

 

 

 

 

Trade, less allowance for doubtful accounts of $10,363 and $9,480, respectively  

 

679,507

 

692,638

 

Affiliates

 

4,002

 

6,939

 

Current notes receivable and other receivables, less allowance for doubtful accounts of $3,439 and $3,629, respectively

 

145,090

 

130,123

 

Inventories:

 

 

 

 

 

Finished, less allowance for obsolete inventories of $1,057 and $876, respectively 

 

138,449

 

132,611

 

In process

 

38,692

 

35,270

 

Raw materials

 

80,918

 

86,674

 

Packaging materials, less allowance for obsolete inventories of $1,807 and $805, respectively

 

61,479

 

60,170

 

Total inventories

 

319,538

 

314,725

 

Maintenance and operating supplies, less allowance for obsolete supplies of $9,554 and $9,269, respectively

 

32,639

 

34,162

 

Other current assets, less allowance for advertising supplies of $871 and $983, respectively   

 

84,277

 

78,985

 

Deferred tax assets

 

6,477

 

20,127

 

Discontinued operations

 

4,640

 

151,130

 

Total current assets

 

1,458,356

 

1,468,242

 

Properties, less accumulated depreciation of $2,615,000 and $2,663,845, respectively 

 

2,421,484

 

2,305,561

 

Goodwill

 

2,968,676

 

2,871,320

 

Other intangibles, less accumulated amortization of $221,867 and $141,278, respectively      

 

4,395,294

 

4,423,324

 

Deferred tax assets

 

131,349

 

61,611

 

Notes receivable, less allowance for doubtful accounts of $10,318 and $10,329, respectively    

 

75,243

 

70,964

 

Other assets

 

148,694

 

169,980

 

Discontinued operations

 

4,317

 

428,263

 

Total assets

 

$

11,603,413

 

$

11,799,265

 

(Continued)

See notes to consolidated financial statements


MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT SHARE DATA)INFORMATION)

 

As of

 

 

 

December 31,
2006

 

December 25,
2005

 

Liabilities and stockholders' equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable:

 

 

 

 

 

Trade

 

$

388,281

 

$

354,771

 

Affiliates

 

31,369

 

17,553

 

Accrued expenses and other liabilities

 

1,225,406

 

1,151,099

 

Deferred tax liabilities

 

116,329

 

106,484

 

Short-term borrowings

 

432

 

14,001

 

Current portion of long-term debt

 

4,009

 

334,101

 

Discontinued operations

 

34,290

 

258,607

 

Total current liabilities

 

1,800,116

 

2,236,616

 

Long-term debt

 

2,129,845

 

2,136,668

 

Pension and post-retirement benefits

 

753,697

 

841,824

 

Derivative hedging instruments

 

269,253

 

174,755

 

Deferred tax liabilities

 

607,000

 

606,126

 

Other liabilities

 

93,721

 

87,564

 

Discontinued operations

 

85,643

 

307,183

 

Total liabilities

 

5,739,275

 

6,390,736

 

Commitments and contingencies (Note 20)

 

 

 

 

 

Minority interests

 

46,782

 

83,812

 

Stockholders' equity

 

 

 

 

 

Capital stock:

 

 

 

 

 

Preferred stock, non-voting, no par value (authorized: 25,000,000 shares; none issued and outstanding)

 

 

 

Class A common stock, $0.01 par value (authorized: 500,000,000 shares; issued and outstanding: 1,337,386 shares and 1,344,507 shares)

 

13

 

14

 

Class B common stock, $0.01 par value, (authorized: 500,000,000 shares; issued and outstanding: 66,608,483 shares and 61,751,615 shares)

 

666

 

618

 

Class A exchangeable shares (issued and outstanding: 1,657,125 shares and 1,926,592 shares)

 

124,699

 

145,006

 

Class B exchangeable shares (issued and outstanding: 17,421,768 shares and 20,630,761 shares)

 

1,310,989

 

1,552,483

 

Total capital stock

 

1,436,367

 

1,698,121

 

Paid-in capital

 

2,390,556

 

2,016,620

 

Retained earnings

 

1,673,455

 

1,422,987

 

Accumulated other comprehensive income

 

316,978

 

186,989

 

Total stockholders' equity

 

5,817,356

 

5,324,717

 

Total liabilities and stockholders' equity

 

$

11,603,413

 

$

11,799,265

 

(Concluded)

See notes to consolidated financial statements

71




MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)

 

For the Years Ended

 

 

 

December 31,
2006

 

December 25,
2005

 

December 26,
2004

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

$

361,031

 

 

 

$

134,944

 

 

 

$

196,736

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

438,354

 

 

 

392,814

 

 

 

265,921

 

 

Amortization of debt issuance costs and discounts

 

 

3,621

 

 

 

22,446

 

 

 

2,456

 

 

Share-based compensation

 

 

22,143

 

 

 

12,397

 

 

 

 

 

(Gain) loss on sale or impairment of properties and intangibles

 

 

(2,055

)

 

 

11,116

 

 

 

(15,027

)

 

Gain coincident with the sale of preferred equity holdings of Montréal Canadiens

 

 

(8,984

)

 

 

 

 

 

 

 

Excess tax benefits from share-based compensation

 

 

(7,474

)

 

 

 

 

 

 

 

Deferred income taxes

 

 

1,368

 

 

 

(23,049

)

 

 

6,215

 

 

Gain on foreign currency fluctuations and derivative instruments

 

 

(4,578

)

 

 

(9,266

)

 

 

(5,740

)

 

Cumulative effect of a change in accounting principle, net of tax

 

 

 

 

 

3,676

 

 

 

 

 

Equity in net income of unconsolidated affiliates

 

 

(8,026

)

 

 

(37

)

 

 

(59,653

)

 

Distributions from unconsolidated affiliates

 

 

10,164

 

 

 

8,612

 

 

 

72,754

 

 

Minority interest in net income of consolidated entities

 

 

16,089

 

 

 

14,491

 

 

 

16,218

 

 

Change in current assets and liabilities (net of assets acquired and liabilities assumed in a business combination) and other:

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivables

 

 

57,734

 

 

 

9,071

 

 

 

(35,671

)

 

Payables

 

 

4,151

 

 

 

16,724

 

 

 

4,575

 

 

Inventory

 

 

7,825

 

 

 

47,233

 

 

 

(3,441

)

 

Accrued expenses and other liabilities

 

 

(56,280

)

 

 

(279,120

)

 

 

32,784

 

 

Other

 

 

(15,247

)

 

 

(2,340

)

 

 

21,781

 

 

Operating cash flows of discontinued operations

 

 

13,408

 

 

 

62,563

 

 

 

 

 

Net cash provided by operating activities

 

 

833,244

 

 

 

422,275

 

 

 

499,908

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to properties and intangible assets

 

 

(446,376

)

 

 

(406,045

)

 

 

(211,530

)

 

Proceeds from sales of properties and intangible assets

 

 

29,118

 

 

 

42,450

 

 

 

72,063

 

 

Proceeds from the sale of preferred equity holdings of Montréal Canadiens 

 

 

36,520

 

 

 

 

 

 

 

 

Acquisition of subsidiaries, net of cash acquired

 

 

 

 

 

(16,561

)

 

 

 

 

Cash recognized on Merger with Molson

 

 

 

 

 

73,540

 

 

 

 

 

Cash expended for Merger-related costs

 

 

 

 

 

(20,382

)

 

 

 

 

Trade loan repayments from customers

 

 

34,152

 

 

 

42,460

 

 

 

54,048

 

 

Trade loans advanced to customers

 

 

(27,982

)

 

 

(25,369

)

 

 

(25,961

)

 

Pension settlement with the former owner of our UK subsidiary

 

 

 

 

 

 

 

 

25,836

 

 

Cash recognized on initial consolidation of joint ventures

 

 

 

 

 

 

 

 

20,840

 

 

Other

 

 

290

 

 

 

16

 

 

 

(2,744

)

 

Discontinued operations - proceeds from sale of Kaiser, net of costs to sell  

 

 

79,465

 

 

 

 

 

 

 

 

Discontinued operations - additions to properties and intangible assets     

 

 

 

 

 

(2,817

)

 

 

 

 

Net cash used in investing activities

 

 

(294,813

)

 

 

(312,708

)

 

 

(67,448

)

 

(Continued)

See notes to consolidated financial statements


 

For the Years Ended

 

 

 

December 31,
2006

 

December 25,
2005

 

December 26,
2004

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Issuances of stock under equity compensation plans

 

 

83,348

 

 

55,229

 

 

66,764

 

 

Excess tax benefits from share-based compensation

 

 

7,474

 

 

 

 

 

 

Dividends paid

 

 

(110,563

)

 

(109,960

)

 

(30,535

)

 

Dividends paid to minority interest holders

 

 

(17,790

)

 

(10,569

)

 

(7,218

)

 

Proceeds from issuances of long-term debt

 

 

 

 

1,037,814

 

 

 

 

Payments on long-term debt and capital lease obligations

 

 

(7,361

)

 

(584,056

)

 

(114,629

)

 

Proceeds from short-term borrowings

 

 

83,664

 

 

1,050,686

 

 

179,957

 

 

Payments on short-term borrowings

 

 

(98,110

)

 

(1,887,558

)

 

(188,718

)

 

Net (payments on) proceeds from commercial paper

 

 

(167,379

)

 

165,795

 

 

(250,000

)

 

Net (payments on) proceeds from revolving credit facilities

 

 

(166,177

)

 

151,273

 

 

 

 

Settlements of debt-related derivatives

 

 

(5,900

)

 

(11,285

)

 

 

 

Debt issuance costs

 

 

(120

)

 

(11,457

)

 

 

 

Change in overdraft balances and other

 

 

(1,441

)

 

8,159

 

 

8,715

 

 

Financing cash flows of discontinued operations

 

 

(884

)

 

(42,846

)

 

 

 

Net cash used in financing activities

 

 

(401,239

)

 

(188,775

)

 

(335,664

)

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

137,192

 

 

(79,208

)

 

96,796

 

 

Effect of foreign exchange rate changes on cash and cash equivalents       

 

 

5,581

 

 

(4,392

)

 

6,777

 

 

Balance at beginning of period

 

 

39,413

 

 

123,013

 

 

19,440

 

 

Balance at end of period

 

 

$

182,186

 

 

$

39,413

 

 

$

123,013

 

 

(Concluded)

See notes to consolidated financial statements

73




MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(IN THOUSANDS)

 
 For the Years Ended
 
 
 December 25,
2005

 December 26,
2004

 December 28,
2003

 
Sales $7,417,702 $5,819,727 $5,387,220 
Excise taxes  (1,910,796) (1,513,911) (1,387,107)
  
 
 
 
Net sales  5,506,906  4,305,816  4,000,113 
Cost of goods sold  (3,306,949) (2,741,694) (2,586,783)
  
 
 
 
Gross profit  2,199,957  1,564,122  1,413,330 
Other operating expenses:          
 Marketing, general and administrative  (1,632,516) (1,223,219) (1,105,959)
 Special items, net (Note 8)  (145,392) 7,522   
  
 
 
 
  Total other operating expenses  (1,777,908) (1,215,697) (1,105,959)
  
 
 
 
Operating income  422,049  348,425  307,371 
Other (expense) income:          
 Interest income  17,503  19,252  19,245 
 Interest expense  (131,106) (72,441) (81,195)
 Other (expense) income, net (Note 5)  (13,245) 12,946  8,397 
  
 
 
 
  Total other expense  (126,848) (40,243) (53,553)
  
 
 
 
Income from continuing operations before income taxes and minority interests  295,201  308,182  253,818 
Income tax expense  (50,264) (95,228) (79,161)
Minority interests  (14,491) (16,218)  
  
 
 
 
Income from continuing operations  230,446  196,736  174,657 
Loss from discontinued operations, net of tax (Note 3)  (91,826)    
  
 
 
 
Income before cumulative effect of change in accounting principle (Note 1)  138,620  196,736  174,657 
Cumulative effect of change in accounting principle, net of tax  (3,676)    
  
 
 
 
Net income $134,944 $196,736 $174,657 
  
 
 
 
Other comprehensive income, net of tax:          
 Foreign currency translation adjustments  122,971  123,011  147,803 
 Unrealized (loss) gain on derivative instruments  (19,276) (217) 282 
 Minimum pension liability adjustment  (6,203) (24,048) (15,031)
 Reclassification adjustments  (8,404) (4,686) 4,235 
  
 
 
 
Comprehensive income $224,032 $290,796 $311,946 
  
 
 
 
Basic income (loss) per share:          
 From continuing operations  2.90  5.29  4.81 
 From discontinued operations  (1.16)    
 Cumulative effect of change in accounting principle  (0.04)    
  
 
 
 
Basic net income per share $1.70 $5.29 $4.81 
  
 
 
 
Diluted income (loss) per share:          
 From continuing operations  2.88  5.19  4.77 
 From discontinued operations  (1.15)    
 Cumulative effect of change in accounting principle  (0.04)    
  
 
 
 
Diluted net income per share $1.69 $5.19 $4.77 
  
 
 
 
Weighted average shares—basic  79,403  37,159  36,338 
  
 
 
 
Weighted average shares—diluted  80,036  37,909  36,596 
  
 
 
 

 

 

Common
stock issued

 

Exchangeable
shares issued

 

Paid-in

 

Retained

 

Accumulated
other
comprehensive

 

 

 

 

 

Class A

 

Class B

 

Class A

 

Class B

 

capital

 

earnings

 

income

 

Total

 

Balances at December 28, 2003

 

$

13

 

$

352

 

$

 

$

 

$

31,368

 

$

1,231,802

 

 

$

3,841

 

 

$

1,267,376

 

Shares issued under equity compensation plans, including related tax benefit

 

 

12

 

 

 

73,062

 

 

 

 

 

73,074

 

Amortization of restricted stock

 

 

 

 

 

455

 

 

 

 

 

455

 

Other comprehensive income

 

 

 

 

 

 

 

 

94,060

 

 

94,060

 

Net income

 

 

 

 

 

 

196,736

 

 

 

 

196,736

 

Cash dividends—$0.82 per share

 

 

 

 

 

 

(30,535

)

 

 

 

(30,535

)

Balances at December 26, 2004

 

13

 

364

 

 

 

104,885

 

1,398,003

 

 

97,901

 

 

1,601,166

 

Shares issued under equity compensation plans, including related tax benefit

 

 

12

 

 

 

85,011

 

 

 

 

 

85,023

 

Shares issued in the Merger with Molson Inc.

 

1

 

121

 

183,384

 

2,420,040

 

918,020

 

 

 

 

 

3,521,566

 

Exchange of shares

 

 

121

 

(38,378

)

(867,557

)

905,814

 

 

 

 

 

 

Amortization of restricted stock

 

 

 

 

 

2,890

 

 

 

 

 

2,890

 

Other comprehensive income

 

 

 

 

 

 

 

 

89,088

 

 

89,088

 

Net income

 

 

 

 

 

 

134,944

 

 

 

 

134,944

 

Cash dividends—$1.28 per share

 

 

 

 

 

 

(109,960

)

 

 

 

(109,960

)

Balances at December 25, 2005

 

14

 

618

 

145,006

 

1,552,483

 

2,016,620

 

1,422,987

 

 

186,989

 

 

5,324,717

 

Shares issued under equity compensation plans, including related tax benefit

 

 

14

 

 

 

84,241

 

 

 

 

 

84,255

 

Exchange of shares

 

(1

)

34

 

(20,307

)

(241,494

)

261,768

 

 

 

 

 

 

Amortization of stock based compensation

 

 

 

 

 

27,927

 

 

 

 

 

27,927

 

Other comprehensive income

 

 

 

 

 

 

 

 

302,075

 

 

302,075

 

Adjustment to adopt SFAS 158, net of tax (Note 1)

 

 

 

 

 

 

 

 

(172,086

)

 

(172,086

)

Net income

 

 

 

 

 

 

361,031

 

 

 

 

361,031

 

Cash dividends—$1.28 per share

 

 

 

 

 

 

(110,563

)

 

 

 

(110,563

)

Balances at December 31, 2006

 

$

13

 

$

666

 

$

124,699

 

$

1,310,989

 

$

2,390,556

 

$

1,673,455

 

 

$

316,978

 

 

$

5,817,356

 

See notes to consolidated financial statements.

74






MOLSON COORS BREWING COMPANY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS)

 
 As of
 
 December 25,
2005

 December 26,
2004

Assets      
Current assets:      
 Cash and cash equivalents $39,413 $123,013
 Accounts and notes receivable:      
  Trade, less allowance for doubtful accounts of $9,480 and $9,110, respectively  692,638  692,372
  Affiliates  6,939  9,286
  Current notes receivable and other receivables, less allowance for doubtful accounts of $3,629 and $3,883, respectively  130,123  131,708
 Inventories:      
  Finished, less allowance for obsolete inventories of $876 and $666, respectively  132,611  90,943
  In process  35,270  32,565
  Raw materials  86,674  88,473
  Packaging materials, less allowance for obsolete inventories of $805 and $234, respectively  60,170  22,780
  
 
 Total inventories  314,725  234,761
 Maintenance and operating supplies, less allowance for obsolete supplies of $9,269 and $9,600, respectively  34,162  29,576
 Other current assets, less allowance for advertising supplies of $983 and $1,064, respectively  78,985  44,272
 Current deferred tax asset  20,127  3,228
 Current assets of discontinued operations (Note 3)  151,130  
  
 
  Total current assets  1,468,242  1,268,216
Properties, less accumulated depreciation of $2,663,845 and $2,483,610, respectively  2,305,561  1,445,584
Goodwill  2,871,320  890,821
Other intangibles, less accumulated amortization of $143,739 and $83,591, respectively  4,423,324  581,043
Non-current deferred tax asset  61,611  168,304
Non-current notes receivable, less allowance for doubtful accounts of $10,329 and $11,053, respectively  70,964  95,017
Other non-current assets  169,980  208,539
Other non-current assets of discontinued operations (Note 3)  428,263  
  
 
Total assets $11,799,265 $4,657,524
  
 

See notes to consolidated financial statements.



MOLSON COORS BREWING COMPANY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS, EXCEPT SHARE INFORMATION)

 
 As of
 
 
 December 25,
2005

 December 26,
2004

 
Liabilities and stockholders' equity       
Current liabilities:       
 Accounts payable:       
  Trade $354,771 $320,015 
  Affiliates  17,553  6,019 
 Accrued salaries and vacations  123,780  82,902 
 Accrued sales and advertising expenses  525,778  256,505 
 Accrued excise taxes  284,740  196,720 
 Deferred tax liability  106,484  5,852 
 Accrued expenses and other liabilities  216,801  270,356 
 Short-term borrowings  14,001  12,500 
 Current portion of long-term debt  334,101  26,028 
 Current liabilities of discontinued operations (Note 3)  258,607   
  
 
 
  Total current liabilities  2,236,616  1,176,897 
Long-term debt  2,136,668  893,678 
Non-current deferred tax liability  606,126  149,927 
Deferred pension and post-retirement benefits  841,824  483,255 
Long-term derivatives  174,755  237,046 
Other long-term liabilities  87,564  78,687 
Other long-term liabilities of discontinued operations (Note 3)  307,183   
  
 
 
  Total liabilities  6,390,736  3,019,490 
  
 
 
Commitments and contingencies (Note 19)       
Minority interests  83,812  36,868 
Stockholders' equity:       
 Capital stock:       
  Preferred stock, non-voting, no par value (authorized: 25,000,000 shares; none issued and outstanding)     
  Class A common stock, voting, $0.01 par value (authorized: 500,000,000, issued and outstanding: 1,344,507 and 1,260,000 shares)  14  13 
  Class B common stock, non-voting, $0.01 par value (authorized: 500,000,000 shares; issued and outstanding: 61,751,615 and 36,392,172, respectively)  618  364 
  Class A Exchangeable shares (issued and outstanding: 1,926,592 shares)  145,006   
  Class B Exchangeable shares (issued and outstanding: 20,630,761 shares)  1,552,483   
  
 
 
  Total capital stock  1,698,121  377 
 Paid-in capital  2,023,838  105,111 
 Unvested restricted stock  (7,218) (226)
 Retained earnings  1,422,987  1,398,003 
 Accumulated other comprehensive income  186,989  97,901 
  
 
 
  Total stockholders' equity  5,324,717  1,601,166 
  
 
 
Total liabilities and stockholders' equity $11,799,265 $4,657,524 
  
 
 

See notes to consolidated financial statements.



MOLSON COORS BREWING COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

 
 For the Years Ended
 
 
 December 25,
2005

 December 26,
2004

 December 28,
2003

 
Cash flows from operating activities:          
Net income $134,944 $196,736 $174,657 
 Adjustments to reconcile net income to net cash provided by operating activities:          
  Depreciation and amortization  392,814  265,921  236,821 
  Amortization of debt issuance costs, non cash equity compensation, and discounts  34,843  2,456  6,790 
  Loss (gain) on sale or impairment of properties and intangibles  11,116  (15,027) (4,580)
  Deferred income taxes  (23,049) 6,215  53,497 
  (Gain) loss on FX fluctuations and derivative instruments  (9,266) (5,740) 1,252 
  Cumulative effect of a change in accounting principle, net of tax  3,676     
  Equity in net earnings of unconsolidated affiliates  (37) (59,653) (65,542)
  Distributions from unconsolidated affiliates  8,612  72,754  70,900 
  Minority interest earnings  14,491  16,218   
  Tax benefit from equity compensation plans  6,688  8,398  412 
 Changes in current assets and liabilities (net of assets acquired and liabilities assumed in a business combinations accounted for under the purchase method) and other:          
  Receivables  9,071  (35,671) 31,067 
  Payables  16,724  4,575  97,761 
  Inventory  47,233  (3,441) (5,549)
  Accrued expenses and other liabilities  (285,808) 24,386  (50,703)
  Other  (2,340) 21,781  (17,955)
  Operating cash flows of discontinued operations  62,563     
  
 
 
 
Net cash provided by operating activities  422,275  499,908  528,828 
  
 
 
 

See notes to consolidated financial statements.



MOLSON COORS BREWING COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

 
 For the Years Ended
 
 
 December 25,
2005

 December 26,
2004

 December 28,
2003

 
Cash flows from investing activities:          
 Additions to properties and intangible assets  (406,045) (211,530) (240,458)
 Proceeds from sales of properties and intangible assets  42,450  72,063  16,404 
 Cash recognized on Merger with Molson  73,540     
 Cash expended for Merger-related costs  (20,382)    
 Acquisition of subsidiaries, net of cash acquired  (16,561)    
 Trade loan repayments from customers  42,460  54,048  51,863 
 Trade loans advanced to customers  (25,369) (25,961) (36,553)
 Cash received from pension settlement with the former owner of our UK subsidiary (Note 16)    25,836   
 Cash recognized on initial consolidation of joint ventures    20,840   
 Investment in Molson USA, LLC    (2,744) (5,240)
 Other  16    (630)
 Investing cash flows of discontinued operations  (2,817)    
  
 
 
 
  Net cash used in investing activities  (312,708) (67,448) (214,614)
  
 
 
 
Cash flows from financing activities:          
 Issuances of stock under equity compensation plans  55,229  66,764  2,491 
 Dividends paid  (109,960) (30,535) (29,820)
 Dividends paid to minority interests  (10,569) (7,218)  
 Proceeds from issuance of long-term debt  1,037,814     
 Payments on long-term debt and capital lease obligations  (584,056) (114,629) (462,547)
 Proceeds from short-term borrowings  1,050,686  179,957  796,600 
 Payments on short-term borrowings  (1,887,558) (188,718) (880,770)
 Net (payments on) proceeds from commercial paper  165,795  (250,000) 249,645 
 Net (payments on) proceeds from revolving credit facilities  151,273     
 Settlements on debt-related derivatives  (11,285)    
 Debt issuance costs  (11,457)    
 Change in overdraft balances and other  8,159  8,715  (32,992)
 Financing cash flows of discontinued operations  (42,846)    
  
 
 
 
  Net cash used in financing activities  (188,775) (335,664) (357,393)
  
 
 
 
Cash and cash equivalents:          
 Net (decrease) increase in cash and cash equivalents  (79,208) 96,796  (43,179)
 Effect of exchange rate changes on cash and cash equivalents  (4,392) 6,777  3,452 
 Balance at beginning of year  123,013  19,440  59,167 
  
 
 
 
 Balance at end of year $39,413 $123,013 $19,440 
  
 
 
 

See notes to consolidated financial statements.



MOLSON COORS BREWING COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

(IN THOUSANDS)

 
 Common stock issued
 Exchangeable shares issued
  
  
  
 Accumulated
other
comprehensive
income (loss)

  
 
 
 Paid-in
capital

 Unvested
restricted
stock

 Retained
earnings

  
 
 
 Class A
 Class B
 Class A
 Class B
 Total
 
Balances at December 29, 2002 $1,260 $8,352 $ $ $19,731 $(1,009)$1,086,965 $(133,448)$981,851 
 Reincorporation and par value change (Note 10)  (1,247) (8,018)       9,265            
 Shares issued under equity compensation plans, including related tax benefit     18        3,053  (164)       2,907 
 Amortization of restricted stock                 492        492 
 Other comprehensive income                       137,289  137,289 
 Net income                    174,657     174,657 
 Cash dividends—$0.82 per share                    (29,820)    (29,820)
  
 
 
 
 
 
 
 
 
 
Balances at December 28, 2003  13  352      32,049  (681) 1,231,802  3,841  1,267,376 
 Shares issued under equity compensation plans, including related tax benefit     12        73,062           73,074 
 Amortization of restricted stock                 455        455 
 Other comprehensive income                       94,060  94,060 
 Net income                    196,736     196,736 
 Cash dividends—$0.82 per share                    (30,535)    (30,535)
  
 
 
 
 
 
 
 
 
 
Balances at December 26, 2004  13  364      105,111  (226) 1,398,003  97,901  1,601,166 
 Shares issued under equity compensation plans, including related tax benefit     12        94,893  (9,882)       85,023 
 Shares issued in the Merger with Molson Inc. (Note 2)  1  121  183,384  2,420,040  918,020           3,521,566 
 Exchange of shares (Note 2)    121  (38,378) (867,557) 905,814            
 Amortization of restricted stock                 2,890        2,890 
 Other comprehensive income                       89,088  89,088 
 Net income                    134,944     134,944 
 Cash dividends—$1.28 per share                    (109,960)    (109,960)
  
 
 
 
 
 
 
 
 
 
Balances at December 25, 2005 $14 $618 $145,006 $1,552,483 $2,023,838 $(7,218)$1,422,987 $186,989 $5,324,717 
  
 
 
 
 
 
 
 
 
 

See notes to consolidated financial statements.



MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   Basis of Presentation and Summary of Significant Accounting Policies

On February 9, 2005, Adolph Coors Company merged with Molson Inc. (the Merger). In connection with the Merger, Adolph Coors Company became the parent of the merged Company and changed its name to Molson Coors Brewing Company. Unless otherwise noted in this report, any description of us includes Molson Coors Brewing Company (MCBC or the "Company"“Company”), principally a holding company, and its operating subsidiaries: Coors Brewing Company (CBC), operating in the United States (US)(U.S.); Coors Brewers Limited (CBL), operating in the United Kingdom (UK)(U.K.); Molson Inc.Canada (Molson), operating in Canada; Cervejarias Kaiser Brasil S.A. (Kaiser), presented as a discontinued operation; and our other corporate entities. Any reference to "Coors"“Coors” means the Adolph Coors Company prior to the Merger. Any reference to Molson Inc. means Molson prior to the Merger. Any reference to "Molson Coors"“Molson Coors” means MCBC after the Merger.

Unless otherwise indicated, information in this report is presented in USU.S. dollars (US(USD or $).

Our Fiscal Year

Our fiscal year is a 52- or 53-week period ending on the last Sunday in December. FiscalThe fiscal year ended December 31, 2006, was a 53-week period and fiscal years ended December 25, 2005 and December 26, 2004 and December 28, 2003, were all 52-week periods.

Principles of Consolidation

Our consolidated financial statements include our accounts and our majority-owned and controlled domestic and foreign subsidiaries, as well as entities consolidated under FIN 46R.FASB Interpretation No. 46R, Consolidation of Variable Interest Entities—An Interpretation of ARB 51 (FIN 46R). All significant intercompany accounts and transactions have been eliminated.

Reporting Periods Presented

The accompanying consolidated financial statements do not include the results of Molson and Kaiser (presented as a discontinued operation) prior to the Merger on February 9, 2005. Further, the results of Kaiser and our joint venture, Brewers Retail Inc. (BRI), consolidated under FIN 46R, are reported one month in arrears since the date of the Merger for this and future reporting periods, which meansperiods. For the year ended December 31, 2006, Kaiser’s results include the results for December 2005 through January 13, 2006, (the date of the sale) and for the year ended December 25, 2005, Kaiser's and BRI'sKaiser’s results include the results for February 9, 2005 (the date of the monthsmerger) through November 2005. For the year ended December 25, 2005, BRI’s results include the results for February 9, 2005, (the date of Februarythe Merger) through November 2005.

Use of Estimates

Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (US(U.S. GAAP). These accounting principles require us to make certain estimates, judgments and assumptions. We believe that the estimates, judgments and assumptions are reasonable, based on information available at the time they are made. To the extent there are material differences between these estimates and actual results, our consolidated financial statements may be affected.


Reclassifications

Certain reclassifications have been made to the 20042005 and 20032004 financial statements to conform to the 20052006 presentation.



Revenue Recognition

Depending upon the method of distribution, revenue is recognized when the significant risks and rewards of ownership are transferred to the customer or distributor, which is either at the time of shipment to distributors or upon delivery of product to retail customers.

        In the United States, customers are principally independent distributors or wholesalers. Revenue is recognized when product is shipped and the risk of loss transfers to the distributors or wholesalers.

In Canada, revenue is recognized when the significant risks and rewards of ownership are transferred to the customer or distributor, which is either at the time of shipment to distributors or upon delivery of product to retail customers.

In the United States, customers are principally independent distributors or wholesalers. Revenue is recognized when product is shipped and the risk of loss transfers to the distributors or wholesalers.

Revenue is recognized in the Europe segment when product is received by our customers, who are principally independent retailers in the United Kingdom. In the United Kingdom, excise taxes are included in the purchase price we pay the vendor on beverages for the factored brands business purchased from third parties for resale, and are included in our net sales and cost of goods sold when ultimately sold.

In all segments, the cost of various programs, such as price promotions, rebates and coupon programs are treated as a reduction of sales. Sales of products are for cash or otherwise agreed upon credit terms. Revenue is stated net of incentives, discounts and returns. Revenue is recognized when the significant risks and rewards of ownership are transferred to the customer or distributor, which is either at the time of shipment to distributors or upon delivery of product to retail customers.

Outside of unusual circumstances, if product is returned, it is generally for failure to meet our quality standards, not caused by customer actions. Products that do not meet our high quality standards are returned and destroyed. We do not have standard terms that permit return of product. We estimate the costs for product returns and record those costs in cost of goods sold in the consolidated income statements each period. We reduce revenue at the value of the original sales price in the period that the product is returned.

Cost of Goods Sold

Our cost of goods sold includes beer raw materials, packaging materials (including promotional packaging), manufacturing costs, plant administrative support and overheads, and freight and warehouse costs (including distribution network costs). Distribution network costs include inbound and outbound freight charges, purchasing and receiving costs, inspection costs, warehousing and internal transfer costs.

Equity Method Accounting

We generally apply the equity method of accounting to 20% to 50% owned investments where we exercise significant influence, except for certain joint ventures that must be consolidated as variable interest entities under FIN 46R. These investments primarily involve equity ownership in transportation services in Europe;our Europe segment (Tradeteam) and an investment in the Montréal Canadiens in Canada.

There are no related parties that own interests in our equity method investments as of December 25, 2005.31, 2006.

Marketing, General and Administrative Expenses

Our marketing, general and administrative expenses consist predominately of advertising, sales staff costs, and non-manufacturing administrative and overhead costs. The creative portion of our advertising activities is expensed as incurred. Production costs are generally expensed when the advertising is first run. Cooperative advertising expenses are included in marketing, general and administrative costs. Advertising expense was $906.9 million, $729.1 million, $627.4 million, and $588.2$627.4 million for years 2006, 2005, and 2004, and



2003, respectively. Prepaid advertising costs of $46.8 million ($43.8 million in current and $3.0 million in long-term) and $23.3 million ($16.7 million in current and $6.6 million in long-term) and $27.9 million ($17.7 million in current and $10.2 million in long-term) were included in other current assets and other non-current assets in the Consolidated Balance Sheets at December 31, 2006, and December 25, 2005, and December 26, 2004, respectively.

Trade Loans

CBL extends loans to retail outlets that sell our brands. Some of these loans provide for no interest to be payable, and others provide for payment of a below market interest rate. In return, the retail outlets receive smaller discounts on beer and other beverage products purchased from us, with the net result being CBL attaining a market return on the outstanding loan balance. We therefore reclassify a portion of beer revenue into interest income to reflect a market rate of interest on these loans. In 2006, 2005 and 2004 this amount was $11.7 million, $13.1 million and $16.0 million, respectively. We have included this interest income in the Europe segment since it is related solely to CBL.

Trade loan receivables are classified as either other receivables or non-current notes receivable in our Consolidated Balance Sheets. At December 25, 2005,31, 2006, and December 26, 2004,25, 2005, total loans outstanding, net of allowances, were $95.9$99.7 million and $128.6$95.9 million, respectively.

        We reclassify a portion of beer revenue into interest income to reflect a market rate of interest on these loans. In 2005 and 2004 and 2003 this amount was $13.1 million and $16.0 million and $17.2 million, respectively. We have included this interest income in the Europe segment since it is related solely to the Europe business.

Allowance for Doubtful Accounts

Canada’s distribution channels are highly regulated by provincial regulation and experience few collectibility problems. However, Canada does have direct sales to retail customers for which an allowance is recorded based upon expected collectibility and historical experience.

In the USU.S. segment, our allowance for doubtful accounts and credit risk is insignificant, as the majority of the USU.S. segment accounts receivable balance is generated from sales to independent distributors with whom collection occurs through electronic funds transfer. Also, in the United States, we secure substantially all of our product sale credit risk with purchase money security interests in inventory and proceeds, personal guarantees and other letters of credit.

Because the majority of CBL sales are directly to retail customers and, because of the industry practice of making trade loans to customers, our ability to manage credit risk in this business is critical. At CBL, we provide allowances for trade receivables and trade loans associated with the ability to collect outstanding receivables from our customers. Generally, provisions are recorded to cover the full exposure to a specific customer at the point the account is considered uncollectible. Accounts are typically deemed uncollectible based on the sales channel, after becoming either ninetyone hundred and twenty days or one hundred eighty days. At this time, wedays overdue. We record the provision as a bad debt in marketing, general and administrative expenses. Provisions are reversed upon recoverability of the account or relieved at the point an account is written off.

        Canada's distribution channels are highly regulated by provincial regulation and experiences few collectibility problems. However, Canada does have direct sales to retail customers for which an allowance is recorded based upon aging analysis and historical experience.

We are not able to predict changes in financial condition of our customers and, if circumstances related to our customers deteriorate, our estimates of the recoverability of our trade receivables and trade loans could be materially affected.

Inventories

Inventories are stated at the lower of cost or market. Cost is determined by the first-in, first-out (FIFO) method in Europe and Canada and on the last-in, first-out (LIFO) method for substantially all inventories in the United States and on the first-in, first-out (FIFO) method in the United Kingdom and Canada.States. Current cost in the United States, determined on the FIFO method, exceeded LIFO cost by $44.1$43.9 million and $40.1$42.3 million at December 31, 2006, and December 25, 2005, and December 26, 2004, respectively.



We regularly assess the shelf-life of our inventories and reserve for those inventories when it becomes apparent the product will not be sold within our freshness specifications.


Fair Value of Financial Instruments

The carrying amounts of our cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, approximate fair value as recorded due to the short-term maturity of these instruments. The fair value of long-term obligations for derivatives was estimated by discounting the future cash flows using market interest rates and does not differ significantly from the amounts reflected in the consolidated financial statements.rates. Assuming current market rates for similar instruments, the fair value of long-term debt exceeds the carrying value by approximately $26.7 million and $53.6 million at December 31, 2006 and December 25, 2005.2005, respectively.

Foreign Currency Translation

Assets and liabilities recorded in foreign currencies that are the functional currencies for the respective operations are translated at the prevailing exchange rate at the balance sheet date. Revenue and expenses are translated at the average exchange rates during the period. Translation adjustments resulting from this process are reported as a separate component of other comprehensive income.

Stock-Based CompensationFactored Brands

        The company accounts for employee stock options in accordance with FAS 123,"Accounting for Stock-Based Compensation." Under FAS 123, the company elects to recognize no compensation expense related to employee stock options, since options are always granted with an exercise price equal to the market price of the company's stock on the day of grant. See Note 14 for information regarding the company's stock option plans, options outstanding, and options exercisable.

        The following table illustrates the effect on net income and earnings per share if we had applied the fair value provisions of Statement of Financial Accounting Standards No. 123, "Accounting for Stock-based Compensation" (SFAS No. 123) to stock-based compensation using the Black-Scholes valuation model:

 
 Fiscal Year Ended
 
 
 December 25,
2005

 December 26,
2004

 December 28,
2003

 
 
 (In thousands, except per share data)

 
Net income, as reported $134,944 $196,736 $174,657 
Total stock-based compensation expense, net of related tax benefits, included in the determination of net income, as reported  14,978  5,573  338 
Total stock-based compensation expense determined under fair value based methods for all awards, net of related tax effects  (65,327) (21,799) (21,116)
  
 
 
 
Pro forma net income $84,595 $180,510 $153,879 
  
 
 
 
Net income per share:          
 Basic—as reported $1.70 $5.29 $4.81 
 Basic—pro forma $1.07 $4.86 $4.23 
 Diluted—as reported $1.69 $5.19 $4.77 
 Diluted—pro forma $1.06 $4.76 $4.20 

        As a result of shifts in exercise patterns, we adjusted the expected term for stock options issued in 2004 to 7.0 years for options granted to Section 16b officers and to 3.5 years for other option grantees, from 5.4 years for all option holders in 2003 and 2002. We amortize pro forma expense on a



straight-line basis over the option-vesting period of three years. See Note 14 for the other assumptions used in estimating the pro forma expenses.

Factored Brands

In the United Kingdom, in addition to supplying our own brands, we sellCBL sells other beverage companies'companies’ products to our on-premise customers to provide them with a full range of products for their retail outlets. These factored brand sales are included in our financial results, but the related volume is not included in our reported sales volumes. We refer to this as the "factored“factored brand business." In the factored brand business, CBL normally purchases factored brand inventory, filingtaking orders from customers for such brands, and invoicing customers for the product and related costs of delivery. In accordance with EITF 99-19, "Reporting Revenue Gross as a Principal Versus Net as an Agent," sales under the factored brandbrands are generally reported on a gross income basis. However, CBL'sCBL’s relationship with a large on-premise customer changed in 2005, resulting in net reporting of sales and cost of sales as an agent for that customer in our consolidated income statement of operations on a prospective basis from the date of change in our contract terms. The change in accounting recognition from gross to net reporting reflects a change in the substance of CBL'sCBL’s status as transaction agent whereby there has been a transfer of credit risk from CBL to the owner and supplier of the factored brands effective in 2005.

Goodwill and Other Intangible Asset Valuation

We evaluate the carrying value of our goodwill and indefinite-lived intangible assets for impairment annually, and we evaluate our other intangible assets for impairment when there is evidence that certain events or changes in circumstances indicate that the carrying amount of these assets may not be recoverable. Significant judgments and assumptions are required in the evaluation of goodwill and intangible assets for impairment. See Note 12.


Statement of Cash Flows Data

Cash equivalents represent highly liquid investments with original maturities of 90 days or less. The fair value of these investments approximates their carrying value. The following presents our supplemental cash flow information:


 For the fiscal years ended

 

For the fiscal years ended

 


 December 25, 2005
 December 26, 2004
 December 28, 2003

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 


 (In millions)

 

(In millions)

 

Cash paid for interest $70.7 $57.7 $78.5

 

 

$

132.5

 

 

 

$

109.9

 

 

 

$

57.7

 

 

Cash paid for income taxes $170.7 $51.9 $30.7

Cash paid for taxes

 

 

$

38.4

 

 

 

$

202.1

 

 

 

$

51.9

 

 

Receipt of note upon sale of property $ $46.8 $

 

 

$

1.7

 

 

 

$

 

 

 

$

46.8

 

 

Sale lease-back of computer equipment $ $8.9 $

 

 

$

 

 

 

$

 

 

 

$

8.9

 

 

Issuance of restricted stock, net of forfeitures $9.9 $ $0.1

 

 

$

11.3

 

 

 

$

9.9

 

 

 

$

 

 

Issuance of performance shares, net of forfeitures

 

 

$

65.3

 

 

 

$

 

 

 

$

 

 

Tax benefit from exercise of stock options $6.7 $8.4 $0.4

 

 

$

7.4

 

 

 

$

6.7

 

 

 

$

8.4

 

 

Adoption of New Accounting PronouncementPronouncements

FASB Interpretation No. 47 "Accounting“Accounting for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143"143”

In March 2005, the FASB issuedFASB Interpretation No. 47—"Accounting47 “Accounting for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143," ("” (“FIN 47"47”) which clarifies the term "conditional“conditional asset retirement obligation"obligation” as used in SFAS No. 143,"Accounting “Accounting for Asset Retirement Obligations." ("” (“SFAS No. 143"143”) Specifically, FIN 47 provides that an asset retirement obligation is conditional when either the timing and (or) method of settling the obligation is conditioned on a future event. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair market value of the liability can be reasonably estimated. Uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information exists.

We adopted FIN 47 on December 25, 2005, which resulted in an increase to properties of $0.5 million, goodwill of $2.2 million, minority interest of $1.1 million, and liabilities of $9.6 million related to asset retirement



obligations. For asset retirement obligations related to the properties acquired in the acquisition of Molson Inc. as of February 9, 2005, such obligations increased the goodwill amounts recognized upon the acquisition by $2.2 million as such properties were recorded at the appraised fair market value at the acquisition date. These asset retirement obligations relate primarily to clean-up, removal, or replacement activities and related costs for asbestos, coolants, waste water, oils and other contaminants contained within our manufacturing properties.

The adoption of FIN 47 was reflected in our financial statements as the cumulative effect of the change in accounting principle with the catch-up adjustment of $3.7 million, net of tax benefit of $2.2 million, in the 2005 statement of income.operations. This adjustment represents a depreciation charge and an accretion of liability from the time the obligation originated, which is either from the time of the acquisition or the construction of related long-lived assets, through December 25, 2005.

79




Inherent in the fair value calculation of asset retirement obligations are numerous assumptions and judgments including the ultimate settlement amounts, inflation factors, credit adjusted discount rates, timing of settlement, and changes in the legal, regulatory, environmental and political environments. To the extent future revisions to these assumptions impact the fair value of the existing asset retirement obligation liability, a corresponding adjustment will be made to the asset balance. If the obligation is settled for other than the carrying amount of the liability, we will recognize a gain or loss upon the settlement. The net value of the asset retirement obligation liabilities calculated on a pro-forma basis as if the standard had been retrospectively applied to all periods presented are as follows:

December 25, 2005 December 26, 2004 December 28, 2003
$9,628,580 $5,926,852 $5,487,826

New Accounting PronouncementsDecember 25, 2005 and December 26, 2004 were $9,628,580 and $5,926,852, respectively.

SFAS 123R, "Share-Based Payment"

        Statement of Financial Accounting Standard No. 123R (SFAS No. 123R)“Share-Based Payment”

SFAS 123R was issued in December 2004 and will bebecame effective for us in the first quarter of 2006. SFAS No. 123R requires all share-based payments to employees,qualified individuals, including grants of employee stock options, to be recognized as compensation cost in the financial statements based on their grant date fair values. Currently,Prior to the adoption, under an exemption written into the guidance for qualifying stock option grants with no intrinsic value on the date of grant, we presentpresented pro forma share-based compensation expense for our stock option program in the notes to our financial statements. We have elected to use the modified-prospective transitionmodified prospective application method of implementing SFAS 123R.123R, which does not require restatement of prior periods. Under the modified prospective application method, awards that are granted, modified, or settled after adoption of SFAS 123R are prospectively measured and accounted for in accordance with SFAS 123R. Unvested equity-classified awards that were granted prior to the adoption of SFAS 123R shouldwill continue to be accounted for in accordance with SFAS 123, except that the pro forma fair value amounts must beare recognized in the income statement.

statement of operations and are subject to the forfeiture provisions of SFAS 123R. In March 2005, the SEC issued Staff Accounting Bulletin No. 107 (SAB 107) to assist preparers by simplifying some of the implementation challenges of SFAS 123R. In particular, SAB 107 provides supplemental implementation guidance on SFAS 123R, including guidance on valuation methods, classification of compensation expense, inventory capitalization of share-based compensation cost, income tax effects, disclosures in Management'sManagement’s Discussion and Analysis and several other issues. We will applyapplied the principles of SAB 107 in conjunction with our adoption of SFAS 123R.123R in the first quarter of 2006.

SFAS 123R requires a determination of excess tax benefits available to absorb related share—based compensation. FASB Staff Position 123R-3, Transition Election Related to Accounting for the Tax Effects of Share-Based Payment Awards (FSP 123R-3), which was issued on November 10, 2005, provides a practical transition election related to accounting for the tax effects of share-based payment awards to employees. Specifically, this FSP allows a company to elect the alternative or simplified method to calculate the opening balance. We have electedadopted such alternative method provisions to usecalculate the Black-Scholes option pricing model to value stock options granted in 2006 and will amortize the expense on a straight-line basis over the vesting period. We expect to use lattice modeling to determine our expected term assumption. Other equity instruments issued as compensation will be valued based upon the market price of our stock on the date of grant and will be amortized on a straight-line basis over their earnings periods.



        The pro forma disclosures included earlier under "Stock Based Compensation" approximate what would have been the impact of applying SFAS 123R to the historical periods presented. However, the 2005 historical period presented includes the effectsbeginning balance of the accelerated vesting of all outstanding, but unvested stock optionsexcess tax benefits. This adoption did not have any impact on the date of our Merger ($18 million) and the accelerated vesting of all outstanding, but unvested stock options with exercise prices above $70 approved by our Board of Directors in December 2005 ($29 million). financial statements.

The Board action in December, while serving to reduce future stock option amortization expense as a resulteffect of adoption of SFAS 123R will be offset by new issuancesin 2006 was an additional expense of equity instruments to employees in 2006. We are finalizing our first quarter 2006 option expense calculations$6.1 million pretax, $4.4 million after tax, or $0.05 per diluted share. (See Note 14.)


The following table illustrates the pro forma effects for the years ended December 25, 2005, and do not yet knowDecember 26, 2004, if the impact to our income statement.Company followed the fair value provisions of SFAS 123R during such periods:

 

 

Year ended

 

 

 

December 25, 2005

 

December 26, 2004

 

 

 

(In thousands, except per share data)

 

Net income, as reported

 

 

$

134,944

 

 

 

$

196,736

 

 

Add: total stock-based compensation expense, net of related tax

 

 

14,978

 

 

 

5,573

 

 

Deduct: total stock-based compensation expense determined under the fair value based method for all awards, net of related tax

 

 

(65,327

)

 

 

(21,799

)

 

Pro forma net income

 

 

$

84,595

 

 

 

$

180,510

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic—as reported

 

 

$

1.70

 

 

 

$

5.29

 

 

Basic—pro forma

 

 

$

1.07

 

 

 

$

4.86

 

 

Diluted—as reported

 

 

$

1.69

 

 

 

$

5.19

 

 

Diluted—pro forma

 

 

$

1.06

 

 

 

4.76

 

 

SFAS No. 151 "Inventory Costs"“Inventory Costs”

SFAS No. 151 is an amendment to ARB No. 43, Chapter 4 that will bebecame effective for us in fiscalthe first quarter of 2006. The standard clarifies the accounting for abnormal amounts of idle facility expense, freight, handling costs and spoilage to require that those costs be expensed currently, as opposed to being includedrequiring immediate recognition in overhead costs. We do not anticipate that the period they are incurred. The adoption will have a significantof this standard had no impact on our financial statements.results.

SFAS No. 154 "Accounting“Accounting Changes and Corrections"Corrections”

SFAS No. 154 replaces APB Opinion No. 20 and FAS No.SFAS 3 and will bebecame effective for us in fiscalthe first quarter of 2006. The standard introduces a new requirement to retrospectively apply accounting principle changes to prior years'years’ comparative financial statements as if the Company had always applied the newly adopted accounting principle. Changes in depreciation, amortization and depletion methods previously considered a change in accounting principle are now considered a change in estimate under SFAS No. 154, requiring prospective adoption. The adoption of SFAS 154 did not have an impact on the financial statements included herein.

SFAS No. 155 "Accounting for Certain Hybrid Financial Instruments"

        SFAS No. 155 was issued in February 2006 and will be effective for us in the first quarter of our 2007 fiscal year. Among other things, SFAS No. 155 simplifies the accounting for certain hybrid financial instruments by permitting fair value accounting for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. We are still reviewing the impact that SFAS No. 155 will have on our financial statements.

FASB Staff Position ("FSP")(FSP) No. FIN 45-3 "Application“Application of FASB Interpretation No. 45 to Minimum Revenue Guarantees Granted to a Business or its Owners"Owners”

FSP No. FIN 45-3 is an amendment to FIN 45 requiring the recognition and disclosure of the fair value of an obligation undertaken for a minimum revenue guarantees granted to a business or its owners that the revenue of the business for a specified period of time will be at least a specified minimum amount. The FSP is effective for new minimum revenue guarantees issued or modified beginning in the first quarter of 2006. We currently do not maintain arrangements with minimum revenue guarantees that have a significant impact on our financial statements.

SFAS No. 158 “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Benefits—an amendment of FASB Statements No. 87, 88, 106, and 132(R)”

SFAS 158 was issued in September 2006 and is effective for our annual fiscal year ending December 31, 2006. The standard, which is an amendment to SFAS 87, 88, 106, and 132(R), requires an employer to recognize the funded status of any defined benefit pension and/or afterother postretirement


benefit plans as an asset or liability in its statement of financial position. Funded status is the difference between the projected benefit obligation and the market value of plan assets for defined benefit pension plans, and is the difference between the accumulated benefit obligation and the market value of plan assets (if any) for other post retirement benefit plans. SFAS 158 also requires an employer to recognize changes in that funded status in the year in which the changes occur through other comprehensive income. As a result of the adoption of SFAS 158, liabilities related to our defined benefit pension and postretirement plans increased by $245 million and our accumulated other comprehensive income, net of related deferred income taxes, decreased by approximately $172 million as of December 31, 2006. A portion of the change in accumulated other comprehensive income related to the adoption of SFAS 158 will be recognized in the statement of operations as a component of net periodic pension benefit cost in future periods. Such amount is estimated to be approximately $19.3 million before tax, in 2007.  See Notes 16 and 17 for a detailed discussion regarding the adoption of SFAS 158.

In addition, this statement requires companies to measure plan assets and obligations at the date of their year-end statement of financial position, with limited exceptions. This measurement date provision will be effective for our annual 2008 year end and will not have an impact on the Company’s financial statements as we currently measure plan assets and obligations as of our fiscal year-end.

The impact of adopting SFAS 158 is displayed in the table below:

 

 

As of December 31, 2006

 

 

 

Before

 

 

 

After

 

 

 

Application of

 

 

 

Application of

 

 

 

SFAS 158

 

Adjustments

 

SFAS 158

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Other intangibles

 

 

$

16,931

 

 

 

$

(16,931

)

 

 

$

 

 

Other assets

 

 

13,645

 

 

 

3,611

 

 

 

17,256

 

 

Deferred tax assets

 

 

102,069

 

 

 

86,631

 

 

 

188,700

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined Benefit Pension Plans

 

 

 

 

 

2,028

 

 

 

2,028

 

 

Postretirement Benefit Plans

 

 

17,511

 

 

 

6,480

 

 

 

23,991

 

 

Accrued expenses and other liabilities

 

 

17,511

 

 

 

8,508

 

 

 

26,019

 

 

Defined Benefit Pension Plans

 

 

232,056

 

 

 

142,632

 

 

 

374,688

 

 

Postretirement Benefit Plans

 

 

284,165

 

 

 

94,257

 

 

 

378,422

 

 

Pension and postretirement benefits

 

 

516,221

 

 

 

236,889

 

 

 

753,110

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Other Comprehensive Income

 

 

(134,735

)

 

 

(172,086

)

 

 

(306,821

)

 

SEC Staff Accounting Bulletin No. 108 “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements)”

The SEC issued SAB 108 in September 2006 and it is effective for our fiscal 2006 year. SAB 108 requires companies to evaluate the materiality of identified unadjusted errors on each financial statement and related financial statement disclosure using both the rollover approach and the iron curtain approach. The rollover approach quantifies a misstatement based on the amount of the error originating in the current year income statement. Thus, this approach ignores the effects of correcting the portion of the current period balance sheet misstatement that originated in prior periods. The iron curtain approach quantifies misstatements based on the effects of correcting the misstatement existing in the balance sheet at the end of the current period, irrespective of the misstatement’s period(s) of origin. Financial statements would be required to be adjusted when either approach results in quantifying a misstatement that is


material. Correcting prior year financial statements for immaterial errors would not require previously filed reports to be amended. Our adoption of SAB 108 did not impact the financial statements presented herein.

New Accounting Pronouncements

SFAS No. 155 “Accounting for Certain Hybrid Financial Instruments”

SFAS 155 was issued in February 2006 and will be effective for us in the first quarter of our 2007 fiscal year. Among other factors, SFAS 155 simplifies the accounting for certain hybrid financial instruments by permitting fair value accounting for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. We do not expect that SFAS 155 will have an impact on our financial statements.

SFAS No. 156 “Accounting for Servicing of Financial Assets—an amendment of FASB Statement No. 140”

SFAS 156 was issued in February 2006 and will be effective for us in the first quarter of our 2007 fiscal year. The new standard, which is an amendment to SFAS 140, will simplify the accounting for servicing assets and liabilities by addressing the recognition and measurement of separately recognized servicing assets and liabilities and providing an approach to simplify efforts to obtain hedge-like accounting. We do not expect that SFAS 156 will have an impact on our financial statements.

FASB’s Emerging Issue Task Force Issue No. 06-03 “How Taxes Collected from Customers and Remitted to Governmental Authorities Should Be Presented in the Income Statement (That Is, Gross Versus Net Presentation)”

In June 2006, the FASB ratified a consensus on the EITF Issue No. 06-03 (EITF 06-03) related to the classification of certain sales, value added and excise taxes within the income statement. This EITF would become effective for us in the first quarter of our fiscal year 2007. We are in the process of evaluating the impact, if any, of this EITF on our presentation of such taxes on the statement of operations.

FASB Interpretation No. 48 “Accounting for Uncertainty in Income Taxes—an Interpretation of FASB Statement No. 109”

In July 2006, the FASB issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an Interpretation of FASB Statement No. 109” (FIN 48), which clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. FIN 48 prescribes a two-step process to determine the amount of tax benefit to be recognized. First, the tax position must be evaluated to determine the likelihood that it will be sustained upon examination. If the tax position is deemed “more-likely-than-not” to be sustained, the tax position is then valued to determine the amount of benefit to be recognized in the financial statements. FIN 48 is effective as of the beginning of our 2007 fiscal year.

We are continuing to evaluate the impact of adopting FIN 48 on our financial statements.  While we have not concluded our analysis, we anticipate that the adoption of FIN 48 will increase tax-related liabilities (or decrease tax-related assets) by a minimum of $40 million and could increase upon adoption. The cumulative effect of applying the new requirement will be reflected as an adjustment to retained earnings in the period of adoption (first reflected in the first quarter 2006.of 2007). We expect that the requirements of FIN 48 may add volatility to our effective tax rate and therefore our expected income tax expense in future periods.


SFAS No. 157 “Fair Value Measurements”

2. MergersSFAS 157 was issued in September 2006 and Acquisitionswill be effective for us in the first quarter of our 2008 fiscal year. This standard clarifies the definition of fair value, establishes a framework for measuring fair value and expands disclosure about fair value measurements. We are still in the process of reviewing the impact, if any, that SFAS 157 will have on our financial statements.

Merger TransactionSFAS No. 159 “The Fair Value Option for Financial Assets and Financial Liabilities. Including an amendment of FASB Statement No. 115”

In February 2007, the FASB issued Statement No. 159 (SFAS 159). SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. The Merger was approved at a special meetingobjective of this Statement is to reduce both complexity in accounting for financial instruments and the volatility in earnings caused by measuring related assets and liabilities using different measurement techniques. The fair value measurement provisions are elective and can be applied to individual financial instruments. SFAS 159 requires additional disclosures related to the fair value measurements included in the entity’s financial statements. This Statement is effective for us as of the shareholdersbeginning of our 2008 fiscal year. We have not yet determined if we will elect to adopt the fair value measurement provisions of this Statement and what impacts such adoption might have on our financial statements.

2.   Molson Inc. on January 28,Merger

Merger Transaction

On February 9, 2005, and a separate meeting of Molson Inc. option holders on January 27, 2005, and amendments to the Company's certificate of incorporation and a proposal to approve the issuance of shares of Class A common stock, Class B common stock, special Class A voting stock and special Class B voting stock (and any shares convertible into or exchangeable for shares of that stock) were approved by the Coors stockholders on February 1, 2005. The Merger was effected through an exchange of stock, in which



Molson Inc. shareholders received stock in MCBC according to an exchange ratio, depending upon the type of stock held. Also, Molson Inc. shareholders were permitted to receive a combination of common stock of MCBC and exchangeable shares in a subsidiary of MCBC, Molson Coors Canada, Inc. Canadian resident holders who received exchangeable shares in the Merger defer paying income taxes on the transaction until such time as they exchange the shares for common stock or otherwise dispose of them.

In the Merger, Molson Inc. shareholders received the following:

Molson Class A Shareholders.A holder of Molson Class A non-voting shares who was a Canadian resident for Canadian income tax purposes was permitted to elect to receive for each of those shares:

·

    0.360 of a Class B exchangeable share of Molson Coors Canada (and ancillary rights),

    ·through a series of exchanges, 0.360 of a share of Class B common stock of MCBC, or

    ·a combination of Class B exchangeable shares (and ancillary rights) and, through a series of exchanges, shares of Class B common stock.


Molson Class B Shareholders.A holder of Molson Class B common shares who was a Canadian resident for Canadian income tax purposes was permitted to elect to receive for each of those shares:

·

    0.126 of a Class A exchangeable share and 0.234 of a Class B exchangeable share of Molson Coors Canada (and ancillary rights),

    ·through a series of exchanges, an aggregate of 0.360 of a share of MCBC common stock, comprised of 0.126 of a share of Class A common stock and 0.234 of a share of Class B common stock, or

    ·a combination of exchangeable shares (and ancillary rights) and, through a series of exchanges, shares of MCBC common stock.


Molson Stock Option Holders

A holder of Molson Inc. stock options was permitted to exchange each such Molson Inc. option for 0.360 of a MCBC option to purchase Class B common stock. Approximately 1.3 million options were issued by MCBC in the Merger.

Molson Class A non-voting and Class B common shareholders, excluding Pentland Securities (a company controlled by Eric Molson, a related party), also received a special dividend (the "Special Dividend"“Special Dividend”) of CdnCAD $5.44 per share, or a total of approximately CdnCAD $652 million (US(USD $523 million) paid by Molson in connection with the Merger to Molson Inc. shareholders of record at the close of business on February 8, 2005. Included in the number of outstanding shares of Molson Inc.'s’s common stock were approximately 1.4 million shares issued upon the exercise of options to purchase Molson Class A common stock by Molson Inc.'s’s directors and senior management between January 28, 2005, and February 8, 2005. This resulted in an increase in the Special Dividend of CdnCAD $12 million (US(USD $10 million) and an increase in Molson Inc.'s’s outstanding Class A common stock. As discussed below, the Special Dividend was financed through additional debt.

At its January 28, 2005, meeting, in light of the amount of work involved in completing the Merger transaction, the Board of Directors of Molson Inc. authorized additional payments of: CdnCAD $50,000 (US(USD $39,800) to each of the then outside directors of Molson Inc.; an additional CdnCAD $50,000 (US(USD $39,800) to the chairs of the Independent Committee and Human Resources Committee; and CdnCAD $845,000 (US(USD $672,630) in aggregate additional payments to executive officers and certain other employees of Molson Inc. All Merger-related expenses incurred by Molson Inc. prior to the Merger were expensed as incurred.



Reasons for the Merger

The Merger placed our combined Company as one of the world's fifth largest brewer,brewers in the world, by volume, with combined annual volume of approximately 40 million barrels. The combined Company offers a diverse offering of owned and licensed brands in key markets throughout the world. Management has identified synergies that the combined Company believes it can achieve in stages over the next three years, including the closing of the Memphis plant discussed in Note 8, in addition to administrative, strategic sourcing and other cost reductions. However, there can be no assurances that we will achieve all synergies.

Pro Forma Results

        As discussed in Note 1, theThe results of Molson, CanadaInc. have been included in the consolidated financial statements since February 9, 2005.

The following unaudited, pro forma information shows the results of our operations for the fiscal yearyears ended December 25, 2005 and December 26, 2004, as if the Merger had occurred at the beginning of the fiscal year.period. The pro forma results for 2005 include special charges of $169.3 million, consisting of post-Merger charges and Merger-related charges incurred by Molson prior to February 9, 2005. Pro forma results for 2004 include special charges of $12.9 million, including Merger-related Corporate expenses.

 

Year ended

 



 Year ended

 

December 25, 2005

 

December 26, 2004

 



 December 25, 2005
 December 26, 2004

 

(Pro forma)

 

(Pro forma)

 



 (In millions, except per share amounts)

 

(In millions, except per share amounts)

 

Net salesNet sales $5,613.1 $5,869.9

 

 

$

5,613.1

 

 

 

$

5,869.9

 

 

Income from continuing operations before income taxes and cumulative effect of change in accounting principle $290.3 $575.6

Income from continuing operations before income taxes, minority interests and cumulative effect of change in accounting principle

 

 

$

290.3

 

 

 

$

575.6

 

 

Net incomeNet income $93.4 $193.5

 

 

$

93.4

 

 

 

$

193.5

 

 

Net income per common share:    
Basic $1.11 $2.31
Diluted $1.10 $2.25

Basic net income per share

 

 

$

1.11

 

 

 

$

2.31

 

 

Diluted net income per share

 

 

$

1.10

 

 

 

$

2.25

 

 

85




Allocation of Purchase Price

The Merger'sMerger’s equity consideration was valued at $3.6 billion, including the exchange of 46.7 million equivalent shares of stock at a market price of $75.25 per share, the exchange of stock options valued at $4.0 million, and Merger-related costs incurred by Coors, of which $16$16.0 million was incurred prior to the Merger. Coors was considered the accounting acquirer in the Merger, requiring the purchase consideration to be allocated to Molson'sMolson’s and Kaiser'sKaiser’s (now presented as discontinued operations) assets and liabilities based upon their fair values, with the residual to goodwill. The allocation of the purchase price was substantially



complete as of December 25, 2005. The following table summarizes the preliminary fair values of the assets acquired and liabilities assumed at the Merger date.date:

 

As of

 



 As of February 9, 2005
 

 

February 9, 2005

 



 (In millions)

 

 

(In millions)

 

Current assetsCurrent assets $486.7 

 

 

$

486.6

 

 

Property, plant and equipmentProperty, plant and equipment 1,011.6 

 

 

1,012.3

 

 

Goodwill

 

 

1,816.8

 

 

Intangible assets

 

 

3,740.4

 

 

Other assetsOther assets 489.6 

 

 

489.6

 

 

Intangible assets 3,734.9 
Goodwill 1,837.6 
 
 
Total assets acquired 7,560.4 
 
 

Total assets acquired

 

 

7,545.7

 

 

Current liabilitiesCurrent liabilities (688.3)

 

 

(686.8

)

 

Non-current liabilities and minority interestsNon-current liabilities and minority interests (3,315.6)

 

 

(3,302.4

)

 

 
 
Total liabilities assumed (4,003.9)
 
 
 Net assets acquired $3,556.5 
 
 

Total liabilities assumed

 

 

(3,989.2

)

 

Net assets acquired

 

 

$

3,556.5

 

 

 We have allocated preliminary purchase price to goodwill and intangibles as follows.


Overall enterprise values and values of individual intangible assets were determined primarily through the use of discounted cash flow techniques. We have allocated the purchase price to goodwill and intangibles as follows:



 As of February 9, 2005

 

As of February 9, 2005

 



 Amount
 Estimated Useful
Lives in Years

 

Amount

 

Estimated
Useful Lives in
Years

 



 (In millions)

 

(In millions)

 

 

 

Goodwill

 

 

 

 

 

 

 

 

 

U.S. Segment

 

 

$

1,117.0

 

 

 

 

 

 

Canada Segment

 

 

604.4

 

 

 

 

 

 

Brazil Segment

 

 

95.4

 

 

 

 

 

 

Total Goodwill

 

 

$

1,816.8

 

 

 

 

 

 

Intangible Assets—Finite LivedIntangible Assets—Finite Lived    

 

 

 

 

 

 

 

 

 

Canada SegmentCanada Segment    

 

 

 

 

 

 

 

 

 

Distribution Agreements $270.7 4 to 11
Brands 144.5 12
 
  
 Total Canada Segment 415.2  

Distribution Agreements

 

 

$

276.0

 

 

 

4 to 11

 

 

Brands

 

 

144.5

 

 

 

12

 

 

Total Canada Segment

 

 

$

420.5

 

 

 

 

 

 

Brazil SegmentBrazil Segment    

 

 

 

 

 

 

 

 

 

Distribution Network 8.3 15
Brands 23.5 12 to 36
 
  
 Total Brazil Segment 31.8  

Distribution Agreements

 

 

$

8.3

 

 

 

15

 

 

Brands

 

 

23.5

 

 

 

12 to 36

 

 

Total Brazil Segment

 

 

$

31.8

 

 

 

 

 

 

Total Intangible Assets—Finite LivedTotal Intangible Assets—Finite Lived 447.0  

 

 

$

452.3

 

 

 

 

 

 

 
  
Intangible Assets—Indefinite LivedIntangible Assets—Indefinite Lived    

 

 

 

 

 

 

 

 

 

Canada SegmentCanada Segment    

 

 

 

 

 

 

 

 

 

Distribution Network 811.5  
Brands 2,476.4  
 
  

Distribution Agreements

 

 

$

811.5

 

 

 

 

 

 

Brands

 

 

2,476.6

 

 

 

 

 

 

Total Intangible Assets—Indefinite LivedTotal Intangible Assets—Indefinite Lived 3,287.9  

 

 

$

3,288.1

 

 

 

 

 

 

 
  
Total Intangible AssetsTotal Intangible Assets $3,734.9  

 

 

$

3,740.4

 

 

 

 

 

 

 
  
Goodwill    
Canada Segment $625.2  
Brazil Segment 95.4  
US Segment 1,117.0  
 
  
Total Goodwill $1,837.6  
 
  

 

Synergies deriving from the Merger are expected to benefit bothhave benefited the Canada and US segments.U.S. segments, and continue to do so. However, goodwill has been allocated to the USU.S. segment based upon projections that a largethe largest portion



of synergy cost savings will benefit that segment. Fair value estimates of the USU.S. segment done both with and without total synergies expected to benefit the USU.S. segment indicate a difference in that fair value of $1.1 billion. Management believes that this amount provides a reasonable basis for allocation of goodwill to the US segment.U.S. segment

Intangible assets associated with the Brazil segment on the opening balance sheet date are no longer carried on our balance sheets as a result of the sale of our ownership in Kaiser and were included in the calculation of the loss on the sale of that business. See Note 4.

Merger-related Debtdebt

Subsequent to the Merger, we established a $1.0 billion bridge facility which was used to refinance pre-Merger Molson debt, including debt used to finance the Special Dividend and to refinance some of Molson'sMolson’s other pre-Merger debt. We also established a $1.4 billion, five-year credit facility which was used to refinance a portion of the bridge facility borrowings. We had no borrowings and $163 million


outstanding under the credit facility at December 31, 2006 and December 25, 2005.2005, respectively. Subsequent to establishing both of these facilities, the existing bank facilities at both Molson and Coors were terminated. The bridge loan facility was refinanced with proceeds from approximately $1.1 billion of senior notes, which were issued on September 22, 2005 (see related Note 13).2005.

Merger-related Other

Molson sold the majority of its ownershipowns a 19.9% common equity interest in the Montréal Canadiens professional hockey club (the Club). On June 30, 2006, entities which control and own a majority of the Club purchased the preferred equity held by Molson. Subsequent to a purchaser in 2001.the transaction, Molson maintainedstill retains a 19.9% common ownershipequity interest in the Club, as well as a preferred interest, redeemable in 2009. The preferred equity interest has a stated value of Cdn $86.5 million. (approximately US $74.2 million) and is redeemable in 2009. We have determined that, whileBoard representation on the Club is a variable interest entity as defined by FIN 46R, we are not the primary beneficiary of the entity. As a result, weand related entities. We account for our interest in the Club using the equity method. See Note 6 for a discussion of certain MCBC guarantee obligations associated with the investment in the Club.

        The shareholders3.   Segment and Geographic Information

In 2005, we realigned our reporting segments as a result of the Club (the purchaser and Molson) andMerger. Our reporting segments are driven by geographic regions which is the National Hockey League (NHL) are partiesbasis on which our chief operating decision maker evaluates the performance of the business. For comparative purposes, we have also reclassified amounts in 2004 to a consent agreement, which requiresreflect the purchaser and MCBC to abide by funding requirements includednew segment reporting format. The Company operates in the termsreporting segments listed below. Our Brazil segment, which was composed of Kaiser, was sold on January 13, 2006, and is reflected as a discontinued operation.

Canada

The Canada segment consists of our production, marketing and sales of the shareholders' agreement. In addition, MCBC is party to certain guarantees to the lenders of the purchaser of the CanadiensMolson and the Bell Centre (formerly the Molson Centre), such thatCoors Light brands, principally in the event that the Club and the purchaser are not able to meet their obligations, or in the event of a default, we shall 1) provide adequate support to the purchaser through necessary cash payments so that the purchaser would have sufficient funds to meet its debt obligations, and 2) exercise control of the entity which owns the Club and the entertainment business operated at the Bell Centre at predetermined conditions, subject to NHL approval. The obligations of the purchaser to such lenders were Cdn $92 million (approximately US $79 million) at December 25, 2005. As part of the sale transaction, Molson reaffirmed an existing guarantee of the purchaser's payment obligations on a 99-year leaseCanada; our joint venture arrangement (which began in 1993) related to the land upon whichdistribution and retail sale of beer in Ontario, Brewers Retail, Inc. (BRI) (consolidated under FIN 46R); and our joint venture arrangement (accounted as an equity investment) related to the Bell Centre has been constructed. Annual lease payments in 2004 were Cdn $2.4 million (approximately $1.2 million), and are adjusted annually to reflect prevailing interest rates and changesdistribution of beer in the consumer price index.western provinces, Brewers’ Distributor Ltd. (BDL). The lessee is an entity owned by the purchaser of the Canadiens.

        We have made estimates of the fair values of the common and preferredCanada segment also includes our equity investmentsinterest in the Montréal Canadiens as well asHockey Club.

We also distribute, market and sell Corona Extra in Ontario, Québec, and the Atlantic provinces under an agreement with Cerveceria Modelo S.A. de C.V. We have an agreement with Heineken N.V. (Netherlands) that grants us the right to import, market and sell Heineken products throughout Canada and with Miller to brew, market and sell several Miller brands, and distribute and sell imported Miller brands. The Canada segment also has an agreement with Carlton and United Breweries Limited, a subsidiary of Foster’s Brewing Group Limited, to brew Foster’s Lager in Canada for sale in Canada and the United States. Lastly, Molson has the right to contract produce Asahi for the United States market.

United States (U.S.)

The U.S. segment consists of the guaranteeproduction, marketing, and sales of the Coors and Molson portfolios of brands in the United States and its territories, its military bases world-wide, Mexico and the Caribbean; Coors Distributing Company, which consists of Company-owned beer distributorships in Colorado and Idaho; and Rocky Mountain Metal Container (RMMC) and Rocky Mountain Bottle Company (RMBC) joint ventures consolidated under FIN 46R.

Europe

The Europe segment consists of our production, marketing and sales of the CBL brands, principally in the United Kingdom; our joint venture arrangement relating to lenders noted abovethe production and a guaranteedistribution of payments dueGrolsch (consolidated under FIN 46R) in the land lease, whichUnited Kingdom and Republic of Ireland; our joint venture


arrangement for the physical distribution of products throughout Great Britain (Tradeteam) and sales of Molson Coors brands in Asia and other export markets.

Corporate

Corporate includes interest and certain other general and administrative costs that are accruednot allocated to any of the operating segments. The majority of these corporate costs relates to worldwide administrative functions, such as corporate affairs, legal, human resources, accounting, treasury, insurance and risk management. Corporate also includes certain royalty income and administrative costs related to the management of December 25, 2005. We have assigned valuesintellectual property.

Summarized financial information

No single customer accounted for more than 10% of our sales. Net sales represent sales to third party external customers. Inter-segment sales revenues are insignificant and eliminated in consolidation.

The following tables represent consolidated net sales, consolidated interest expense, consolidated interest income and reconciliations of amounts shown as income (loss) from continuing operations before income taxes and after pre-tax minority interests for each segment, to income (loss) from continuing operations before income taxes and income from continuing operations shown on the consolidated statements of operations:

 

 

Year ended December 31, 2006

 

 

 

Canada

 

U.S.

 

Europe

 

Corporate

 

Consolidated

 

 

 

(In thousands)

 

Net sales

 

$

1,793,608

 

$

2,619,879

 

$

1,426,337

 

$

5,161

 

 

$

5,844,985

 

 

Interest expense

 

$

 

$

 

$

 

$

(143,070

)

 

$

(143,070

)

 

Interest income

 

$

 

$

 

$

11,687

 

$

4,602

 

 

$

16,289

 

 

Income (loss) from continuing operations before income taxes and after pre-tax minority interests

 

$

478,468

 

$

142,810

 

$

78,008

 

$

(245,098

)

 

$

454,188

 

 

Minority interests, before taxes

 

4,799

 

16,262

 

5,824

 

(9,023

)

 

17,862

 

 

Income (loss) before income taxes

 

$

483,267

 

$

159,072

 

$

83,832

 

$

(254,121

)

 

$

472,050

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

(82,405

)

 

Income before minority interests

 

 

 

 

 

 

 

 

 

 

389,645

 

 

Minority interests

 

 

 

 

 

 

 

 

 

 

(16,089

)

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

$

373,556

 

 


 

 

Year ended December 25, 2005

 

 

 

Canada

 

U.S.

 

Europe

 

Corporate

 

Consolidated

 

 

 

(In thousands)

 

Net sales

 

$

1,527,306

 

$

2,474,956

 

$

1,501,299

 

$

3,345

 

 

$

5,506,906

 

 

Interest expense

 

$

 

$

 

$

 

$

(131,106

)

 

$

(131,106

)

 

Interest income

 

$

 

$

 

$

12,978

 

$

4,525

 

 

$

17,503

 

 

Income (loss) from continuing operations before income taxes and after pre-tax minority interests

 

$

346,465

 

$

129,364

 

$

60,751

 

$

(257,477

)

 

$

279,103

 

 

Minority interests, before taxes

 

5,093

 

12,679

 

5,798

 

(7,472

)

 

16,098

 

 

Income (loss) before income taxes

 

$

351,558

 

$

142,043

 

$

66,549

 

$

(264,949

)

 

$

295,201

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

(50,264

)

 

Income before minority interests

 

 

 

 

 

 

 

 

 

 

244,937

 

 

Minority interests

 

 

 

 

 

 

 

 

 

 

(14,491

)

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

$

230,446

 

 

 

 

Year ended December 26, 2004

 

 

 

Canada(1)

 

U.S.

 

Europe

 

Corporate

 

Consolidated

 

 

 

(In thousands)

 

Net sales

 

 

$

60,693

 

 

$

2,380,193

 

$

1,864,930

 

$

 

 

$

4,305,816

 

 

Interest expense

 

 

$

 

 

$

 

$

 

$

(72,441

)

 

$

(72,441

)

 

Interest income

 

 

$

 

 

$

 

$

16,024

 

$

3,228

 

 

$

19,252

 

 

Income (loss) from continuing operations before income taxes and after pre-tax minority interests

 

 

$

61,662

 

 

$

189,200

 

$

149,483

 

$

(110,437

)

 

$

289,908

 

 

Minority interests, before taxes

 

 

 

 

13,015

 

6,854

 

(1,595

)

 

18,274

 

 

Income (loss) before income taxes

 

 

$

61,662

 

 

$

202,215

 

$

156,337

 

$

(112,032

)

 

$

308,182

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

(95,228

)

 

Income before minority interests

 

 

 

 

 

 

 

 

 

 

 

 

212,954

 

 

Minority interests

 

 

 

 

 

 

 

 

 

 

 

 

(16,218

)

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

$

196,736

 

 


(1)          Represents royalty income from Molson Coors Canada in 2004

The following table represents total assets by reporting segment:

 

 

As of

 

 

 

December 31, 2006

 

December 25, 2005

 

 

 

(In thousands)

 

Canada

 

 

$

5,999,733

 

 

 

$

5,863,066

 

 

United States

 

 

2,576,547

 

 

 

2,544,740

 

 

Europe

 

 

2,868,462

 

 

 

2,713,355

 

 

Corporate

 

 

149,714

 

 

 

98,712

 

 

Discontinued operations

 

 

8,957

 

 

 

579,392

 

 

Consolidated total assets

 

 

$

11,603,413

 

 

 

$

11,799,265

 

 


The following table represents cash flow information by segment:

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 

 

 

(In thousands)

 

Depreciation and amortization(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada

 

 

$

140,840

 

 

 

$

108,031

 

 

 

$

 

 

United States

 

 

187,482

 

 

 

172,870

 

 

 

139,917

 

 

Europe

 

 

108,459

 

 

 

111,802

 

 

 

125,994

 

 

Corporate

 

 

1,573

 

 

 

111

 

 

 

10

 

 

Consolidated depreciation and amortization

 

 

$

438,354

 

 

 

$

392,814

 

 

 

$

265,921

 

 

Capital expenditures(2):

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada

 

 

$

89,452

 

 

 

$

120,476

 

 

 

$

 

 

United States

 

 

286,613

 

 

 

198,600

 

 

 

105,115

 

 

Europe

 

 

64,185

 

 

 

86,601

 

 

 

106,379

 

 

Corporate

 

 

6,126

 

 

 

368

 

 

 

36

 

 

Consolidated capital expenditures

 

 

$

446,376

 

 

 

$

406,045

 

 

 

$

211,530

 

 


(1)           Depreciation and amortization amounts do not reflect amortization of bond discounts, fees, or other debt-related items.

(2)           Capital expenditures include additions to properties and intangible assets, that are imbedded in our investmentexcluding assets acquired in the Montréal Canadiens, whichMerger with Molson.

The following table represents sales by geographic segment:

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 

 

 

(In thousands)

 

Net sales to unaffiliated customers(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada

 

 

$

1,752,264

 

 

 

$

1,525,900

 

 

 

$

60,693

 

 

United States and its territories

 

 

2,612,240

 

 

 

2,467,738

 

 

 

2,384,080

 

 

United Kingdom

 

 

1,324,489

 

 

 

1,418,407

 

 

 

1,783,985

 

 

Other foreign countries

 

 

155,992

 

 

 

94,861

 

 

 

77,058

 

 

Consolidated net sales

 

 

$

5,844,985

 

 

 

$

5,506,906

 

 

 

$

4,305,816

 

 


(1)           Net sales attributed to geographic areas is recorded in Other non-currentbased on the location of the customer.

The following table represents long-lived assets by geographic segment:

 

 

As of

 

 

 

December 31, 2006

 

December 25, 2005

 

 

 

(In thousands)

 

Long-lived assets(1):

 

 

 

 

 

 

 

 

 

Canada

 

 

$

914,403

 

 

 

$

906,140

 

 

United States and its territories

 

 

989,100

 

 

 

900,339

 

 

United Kingdom

 

 

517,672

 

 

 

498,844

 

 

Other foreign countries

 

 

309

 

 

 

238

 

 

Consolidated long-lived assets

 

 

$

2,421,484

 

 

 

$

2,305,561

 

 


(1)           Long-lived assets include net properties and are based on geographic location of the long-lived assets. We recorded amortization in 2005 of $0.6 million associated with the estimated finite-lived intangibles. This amortization cost is classified as a component of our equity in income or loss in the Canadiens.

91




3.4.   Discontinued Operations

On January 13, 2006, we sold a 68% equity interest in our Brazilian unit, Cervejarias Kaiser ("Kaiser"Brasil S.A. (“Kaiser”), to FEMSA Cerveza S.A. de C.V. ("FEMSA"(“FEMSA”) for $68 million cash, less $4.2 million of transaction costs, including the assumption



by FEMSA of Kaiser-related debt and certain contingencies. Kaiser represented our previously-reported Brazil operating segment that we acquired on February 9, 2005 as part of the Merger. We retained a 15% interest in Kaiser throughout most of 2006, which we accounted for under the cost method, and havehad one seat out of seven on its board. Heineken NV remainsAnother brewer held a 17 percent17% equity partnerinterest in the Kaiser business. We undertookbusiness at the time of this transaction. As part of the sale, we also received a put option to sell to FEMSA our remaining 15% interest in Kaiser for the greater of $15.0 million or fair market value through January 2009 and at fair market value thereafter. The value of the put option favorably impacted the calculation of the loss on the sale of Kaiser recorded in the first quarter of 2006. During the fourth quarter of 2006, we exercised the put option on our remaining 15% interest which had a carrying value of $2 million at the time of the sale, and received a cash payment of $15.7 million, including $0.6 million of accrued interest, presented in our consolidated statement of cash flows as an inflow from investing activities. As a result, we have no ownership interest remaining in Kaiser as of December 31, 2006. We sold Kaiser to allow us to focus on our Canada, United States Canada and UK markets, and to continue to deliver the cost synergies and other benefits related to the Merger.Europe markets. Prior to the acquisition of 68% of Kaiser, FEMSA was, and remains, the largest distributor of Kaiser products in Brazil. We have reflected the results of operations, financial position, and cash flows for the former Brazil segment in our financial statements as discontinued operations.

The terms of the sale agreement require us to indemnify FEMSA for exposures related to certain tax, civil and labor contingencies arising prior to FEMSA'sFEMSA’s purchase of Kaiser. First, weKaiser (See Note 20). We provided a full indemnity for any losses Kaiser may incur with respect to tax claims associated with certain previously utilized purchased tax credits. Any potential liabilities associated with these exposures were not considered probable during 2005. The total base amount of potential claims in this regard, plus estimated accumulated penalties and interest, is $205was $247 million on the date of sale. As of December 31, 2006, we have recorded the fair value of this indemnity liability on the balance sheet at $77.7 million. Second, weOur indemnity obligations related to previously purchased tax credits increased by $12.5 million during the fourth quarter as a result of the exercise of the put option. We also provided indemnity related to all other tax, civil and labor contingencies.contingencies existing at the date of sale. In this regard, however, FEMSA assumed theirits full share of all contingent liabilities that had been previously recorded and disclosed by us. However, weus up to a maximum of $68 million. We may have to provide indemnity to FEMSA if those liabilitiescontingencies settle at amounts greater than those amounts previously recorded or disclosed by us. We will be able to offset any indemnity exposures in these circumstances with amounts that settle favorably to amounts previously recorded. We will record these guarantee liabilities onAs of December 31, 2006, we have recorded the balance sheet at fair value of this indemnity liability at $33.3 million. Our indemnity obligations related to tax, civil and labor claims increased by $5.5 million during the creationfourth quarter as a result of thosethe exercise of the put option. The recognition of and changes in the liabilities will reduceassociated with the expected gainindemnifications impacted the loss on the sale of 68%Brazil and future changes thereto will impact future reported results for discontinued operations. See Note 20 for a more detailed discussion of these items as well as a rollforward of the business to be reported inassociated liabilities.

For the first quarter of 2006.

        We holdperiods we had a put option to sell to FEMSA our remaining 15%controlling interest, in Kaiser for the greater of $15 million or fair market value for the next three years and at fair market value after three years. The value of the put option will increase the gain on the sale expected to be reported in the first quarter of 2006. FEMSA holds a call option to purchase from us our remaining 15% interest at fair market value beginning in January 2013.

Kaiser had $57.8 million and $244.7 million of net sales and $2.3 million and $100.5 million of pre-tax losses during 2005. The pre-tax losses included $46.7 million of special charges associated with contingent tax liabilities. The pre-tax loss also includes $7.3 million of interest expense, associated with Brazil bank debt, that would have been recorded in the Corporate segment had Brazil remained an operating segment.

        As our Brazil segment represented a discontinued operation as ofyears ended December 31, 2006 and December 25, 2005, respectively. The 2006 period included the month of December 2005 and the first thirteen days of January 2006, since we have segregatedreported Kaiser’s results one month in arrears. The 2005 period included the resultsperiod between February 9, 2005 (the date of operations, financial position,the Merger) and cash flowsNovember 30, 2005, again due to our reporting Kaiser one month in arrears in 2005. The accounting for our interest in Kaiser changed after the Brazil segmentreduction in our financialownership in January 2006, resulting in accounting for our interest under the cost method until the exercise of our put option of our remaining ownership interest in the fourth quarter of 2006.


The table below summarizes the loss from discontinued operations, net of tax, presented on our consolidated statements of operations:

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

 

 

(In thousands)

 

Loss from operations of Kaiser prior to sale on January 13, 2006

 

 

$

2,293

 

 

 

$

91,826

 

 

Loss on sale of 68% of Kaiser

 

 

2,797

 

 

 

 

 

Loss on exercise of put option on remaining 15% interest in Kaiser(1)

 

 

4,447

 

 

 

 

 

Adjustments to indemnity liabilities due to changes in estimates, foreign exchange gains and losses, and accretion expense

 

 

2,988

 

 

 

 

 

Loss from discontinued operations, tax effected

 

 

$

12,525

 

 

 

$

91,826

 

 


(1)           The net loss resulted from a gain of $13.6 million, representing the excess of proceeds over the carrying value of the put option and a $18.0 million loss from the increase in indemnity liabilities due to be reflected asdisposition of remaining ownership interest.

Included in current and non-current assets of discontinued operations.operations on the balance sheet are $4.6 million and $4.3 million, respectively, of deferred tax assets associated with these indemnity liabilities. In addition to the indemnity liabilities discussed above, current liabilities of discontinued operations include deferred tax liabilities of $8.9 million.

4.5.   Variable Interest Entities

FASB Interpretation No. 46R, Consolidation of Variable Interest Entities—An Interpretation of ARB51 (FIN 46R) expands the scope of ARB51 and can require consolidation of "variable“variable interest entities (VIEs)." Once an entity is determined to be a VIE, the party with the controlling financial interest, the primary beneficiary, is required to consolidate it. We have investments in VIEs, of which we are the primary beneficiary. These include Brewers’ Retail Inc. (BRI) (effective with the Merger on February 9, 2005), Rocky Mountain Metal Container (RMMC), Rocky Mountain Bottle Company (RMBC), and Grolsch (UK)(U.K.) Limited (Grolsch) and Brewers' Retail Inc. (BRI). Accordingly, we have consolidated these four joint ventures,ventures.

Brewers’ Retail Inc.

Brewers’ Retail Inc. (BRI) is a joint venture beer distribution and retail network for the Ontario region of Canada, owned by MCBC, Labatt and Sleeman brewers. Ownership percentages fluctuate with sales volumes. At December 31, 2006, our ownership percentage was approximately 52%. BRI operates on a breakeven basis. The three ofowners guarantee BRI’s debt and pension liabilities, which were effectiveapproximately $184 million and $49 million, respectively, at December 29, 2003,31, 2006.

Rocky Mountain Metal Container

RMMC, a Colorado limited liability company, is a joint venture with Ball Corporation in which we hold a 50% interest. We have a can and end supply agreement with RMMC. Under this agreement, RMMC supplies us with substantially all the first daycan and end requirements for our Golden brewery. RMMC manufactures these cans and ends at our manufacturing facilities, which RMMC is operating under a use and license agreement. RMMC is a non-taxable entity. Accordingly, income tax expense on the accompanying statements of operations only includes taxes related to our 2004 fiscal year. Our partners' share of the operating resultsjoint venture income or loss. The Company is the guarantor of the ventures is eliminated in the minority interests lineapproximately $32 million and $36 million of the accompanying Consolidated Statements of Income. Results of operationsRMMC debt at December 31, 2006, and financial position from prior periods have not been restated as a result of the adoption of FIN 46R.December 25, 2005, respectively.



Rocky Mountain Bottle Company

RMBC, a Colorado limited liability company, is a joint venture with Owens-Brockway Glass Container, Inc. (Owens) in which we hold a 50% interest. RMBC produces glass bottles at our glass manufacturing facility for use at our Golden brewery. Under this agreement, RMBC supplies our bottle requirements, and Owens has a contract to supply the majority of our bottle requirements not met by RMBC. In 2003, prior to the application of FIN 46R, our share of pre-tax joint venture profits for this venture, totaling $7.8 million, was included in cost of goods sold in our Consolidated Statements of Income. RMBC is a non-taxable entity. Accordingly, income tax expense in our Consolidated Statements of IncomeOperations only includes taxes related to our share of the joint venture income.income or loss.

Rocky Mountain Metal ContainerGrolsch

        RMMC, a Colorado limited liability company, is a joint venture with Ball Corporation (Ball) in which we hold a 50% interest. We have a can and end supply agreement with RMMC. Under this agreement, RMMC supplies us with substantially all the can and end requirements for our Golden brewery. RMMC manufactures these cans and ends at our manufacturing facilities, which RMMC is operating under a use and license agreement. In 2003, prior to the application of FIN 46R, our share of pre-tax joint venture profits, totaling $0.1 million, was included in cost of goods sold in our Consolidated Statements of Income. RMMC is a non-taxable entity. Accordingly, income tax expense on the accompanying statements of income only includes taxes related to our share of the joint venture income. Upon consolidation of RMMC, debt of approximately $40 million was added to our balance sheet. As of December 25, 2005, MCBC is the guarantor of this debt.

Grolsch

Grolsch is a joint venture between CBL and Royal Grolsch N.V. in which we hold a 49% interest. The Grolsch joint venture markets Grolsch®Grolsch branded beer in the United Kingdom and the Republic of Ireland. The majority of the Grolsch branded beer is produced by CBL under a contract brewing arrangement with the joint venture. CBL and Royal Grolsch N.V. sell beer to the joint venture, which sells the beer back to CBL (for onward sale to customers) for a price equal to what it paid, plus a marketing and overhead charge and a profit margin. In 2003, prior to the application of FIN 46R, our share of pre-tax profits for this venture, totaling $3.6 million, was included in cost of goods sold in our Consolidated Statements of Income. Grolsch is a taxable entity in the United Kingdom. Accordingly, income tax expense on the accompanying statementsin our Consolidated Statements of incomeOperations includes taxes related to the entire income of the joint venture. Upon consolidation, net fixed assets of approximately $4 million and net intangibles of approximately $20 million were added to our balance sheet.

Brewers' Retail Inc.

        Brewers' Retail Inc. (BRI) is a joint venture beer distribution and retail network for the Ontario region of Canada, owned by MCBC, Labatt and Sleeman brewers. BRI was acquired as part of the Merger. Partnership percentages fluctuate with sales volumes. At December 25, 2005, our ownership percentage was approximately 52%. BRI operates on a breakeven basis. The three owners guarantee BRI's debt and pension liabilities, which were approximately $184 million and $79 million, respectively, at December 25, 2005.


The following summarizes the assets and results of operations of our consolidated joint ventures (including minority interests):

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 

 

 

Total
Assets(1)

 

Revenues
(2)

 

Pre-tax
income

 

Total
Assets(1)

 

Revenues
(2)

 

Pre-tax
income

 

Total
Assets(1)

 

Revenues
(2)

 

Pre-tax
income

 

 

 

(In thousands)

 

BRI

 

$

332,613

 

$

263,570

 

$

136

 

$

324,160

 

$

180,562

 

$

 

 

$

 

 

$

 

$

 

RMMC

 

$

66,427

 

$

245,371

 

$

12,346

 

$

54,411

 

$

219,365

 

$

8,925

 

 

$

58,737

 

 

$

209,594

 

$

5,156

 

RMBC

 

$

36,592

 

$

96,009

 

$

19,056

 

$

42,756

 

$

90,855

 

$

15,438

 

 

$

43,441

 

 

$

84,343

 

$

19,507

 

Grolsch

 

$

39,219

 

$

79,007

 

$

11,531

 

$

30,724

 

$

76,045

 

$

12,083

 

 

$

33,407

 

 

$

100,657

 

$

13,495

 


(1)Excludes receivables from the Company.

 
 Year Ended December 25, 2005
 Year Ended December 26, 2004
 Year Ended December 28, 2003
 
 Total
Assets(2)

 Sales(1)
 Pre-tax
Income

 Total
Assets(2)

 Sales(1)
 Pre-tax
Income

 Total
Assets(2)

 Sales(1)
 Pre-tax
Income

 
 (In thousands)

Grolsch $30,724 $76,045 $12,083 $33,407 $100,657 $13,495 $16,857 $79,086 $10,607
RMBC $48,437 $90,855 $15,438 $43,441 $84,343 $19,507 $42,953 $85,307 $12,281
RMMC $68,826 $219,365 $8,925 $58,737 $209,594 $5,156 $63,676 $205,080 $223
BRI(3) $324,160 $180,562 $ $ $ $ $ $ $

(1)

(2)Substantially all such sales are made to the Company (except for BRI), and as such, are eliminated in consolidation.

(2)
Excludes receivables from the Company.

(3)
BRI results from February 9, 2005, the date of the Merger. Revenues reflect service charge revenues earned by BRI from the sale of products to the consumer; amount does not include beer sales of the Company, which are sold on a consignment basis. Total annual BRI beer sales approximate Cdn $2.6 billion, of which MCBC recognizes its share or approximately 52% as net sales in the statement of operations.

Trigen

Trigen

In 1995, we sold a power plant located at the Golden, Colorado brewery to Trigen-Nations Colorado LLLP, including nearly all the fixed assets necessary to produce energy for the brewery operations. All output from the power plant is sold to CBC at rates consisting of fixed and variable components. We have no investment in Trigen but, due to the nature of our relationship with Trigen, we believe we may have a variable interest as defined by FIN 46R. We have no legal right or ability to receive or review financial information for the activity that occurs at the power plant. As a result, after exhaustive efforts, we were unable to conclude as to whether the activity which occurs at the power plant is a variable interest entity, and if so, whether we are the primary beneficiary as defined by FIN 46R. We incurred net expenses of $41.3 million, $35.3 million and $30.9 million for the years ended December 31, 2006, December 25, 2005 and December 26, 2004, respectively, under our agreement with Trigen.


6.   Other Income (Expense), net

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 

 

 

(In thousands)

 

Gains (losses) on disposals of non-operating long-lived assets

 

 

$

17,714

 

 

 

$

(2,665

)

 

 

$

11,601

 

 

Equity in income (losses) of unconsolidated affiliates, net

 

 

3,911

 

 

 

(9,429

)

 

 

(5,340

)

 

(Losses) gains from foreign exchange and derivatives

 

 

(2,555

)

 

 

3,454

 

 

 

775

 

 

Royalty (expense) income, net

 

 

(16

)

 

 

(96

)

 

 

9,246

 

 

Asset impairments

 

 

 

 

 

(1,259

)

 

 

 

 

Losses on non-operating leases

 

 

(1,898

)

 

 

(4,718

)

 

 

 

 

Other, net

 

 

580

 

 

 

1,468

 

 

 

(3,336

)

 

Other income (expense), net

 

 

$

17,736

 

 

 

$

(13,245

)

 

 

$

12,946

 

 

5. Other (Expense) Income, netMontréal Canadiens Preferred Equity Holdings Sale

 
 Year Ended
 
 
 December 25, 2005
 December 26, 2004
 December 28, 2003
 
 
 (In thousands)

 
Share of non-majority owned equity investment income (loss), net(1) $(9,429)$(5,340)$1,804 
Royalty income (loss), net(2)  (96) 9,246  2,639 
Foreign currency gains, net  3,454  775  1,252 
Non-operating asset disposition gains (losses), net(3)  (2,665) 11,601  3,520 
Asset impairments  (1,259)      
Loss on leases in the United Kingdom(4)  (4,718)      
Other, net  1,468  (3,336) (818)
  
 
 
 
Total other (expense) income, net $(13,245)$12,946 $8,397 
  
 
 
 

(1)
Relates

During the third quarter of 2006, entities which control and own a majority of the Montréal Canadiens hockey club (the Club) purchased the preferred equity holdings in the Club held by Molson. In addition, Molson was released from a direct guarantee associated with the Club’s debt financing and as a result our financial risk profile improved. We have re-evaluated our risk related to income (loss) from Tradeteam, MUSA (in 2004 and 2003)all guarantees that the Company continues to provide, specifically under the NHL Consent Agreement and the Montréal Canadiens.

(2)
In 2004, underBell Centre land lease guarantees, which resulted in an approximate $9.0 million income benefit in the third quarter 2006 associated with the reduction in the value attributable to such guarantee liabilities. Total proceeds coincident with the sale of preferred equity holdings of the Club were CAD $41.6 million (USD $36.5 million). The preferred equity holdings at the time of sale had a court settlement, we received royalty payments for an operation we no longer own, but for which we were owed royalties. Duecarrying value of $35.6 million, excluding guarantees. Molson continues to uncertainty regarding collection, we had been

    recognizing incomeretain a 19.9% common equity interest in the Club as payments were received.well as Board representation. We will no longer receive royalties from this operation.

(3)
Includes non-operating real estate sales, netcontinue to apply the equity method of losses, as discussed below.

(4)
Resulting from lost sublease income from non-operating properties, which servedaccounting to offset lease obligationsour investment in prior years.

the Club.

Sale of Real Estate to Cabela'sCabela’s

On December 23, 2004, we sold 80 acres of land at our Golden brewery site to Cabela's,Cabela’s, upon which they intend to build a retail sporting goods store. A gain of $3.2 million is included in other income in 2004. The contract also calls for Cabela'sCabela’s to reimburse CBC for costs we will incur to reclaim a former gravel pit.

        We are recognizingIn 2005, we recognized an additional $2.1 million gain, before reclamation expense of approximately $1.0 million, as we receivereceived reimbursement from Cabela'sCabela’s for the amounts exceeding the pre-existing reclamation liability. All reclamation activities at this site have been completed.

South Table Mountain Land Sale

On December 12, 2004, we sold real estate on South Table Mountain, adjacent to the Golden brewery, to Jefferson County of Colorado. The property will be preserved as public open space. We received $9.9 million in cash, and recorded an $8.2 million gain that is included in Other Incomeother income for the year ended December 26, 2004.

6. Segment and Geographic Information

        We have realigned our reporting segments as a result of the Merger. For comparative purposes, we have also reclassified amounts in the prior period to reflect the new segment reporting format.

United States (US)

        The US segment consists of the production, marketing, and sales of the Coors and Molson portfolios of brands in the United States and its territories, Mexico and in the Caribbean. This segment also includes the results of the Rocky Mountain Metal Container (RMMC) and Rocky Mountain Bottle Company (RMBC) joint ventures consolidated under FIN 46R.

Europe

        The Europe segment consists of our production and sale of the CBL brands, principally in the United Kingdom, with sales in Asia and other export markets, our joint venture arrangement relating to the production and distribution of Grolsch in the United Kingdom and Republic of Ireland (consolidated under FIN 46R), and our joint venture arrangement for the physical distribution of products throughout Great Britain (Tradeteam).

Canada

        The Canada segment consists of our production and sale of the Molson and Coors Light brands, principally in Canada; our joint venture arrangement related to the distribution and retail sale of beer in Ontario, Brewers Retail, Inc. (BRI) (consolidated under FIN 46R); and our joint venture arrangement related to the distribution of beer in the western provinces, Brewers Distribution Limited (BDL). The Canada segment also includes our equity interest in the Montréal Canadiens Hockey Club.

        We also distribute, market and sell Corona Extra® in Ontario, Québec, and the Atlantic provinces under agreement with Cerveceria Modelo S.A. de C.V. We have an agreement with Heineken N.V.



(Netherlands) which grants us the right to import, market and sell Heineken products throughout Canada and with Miller to brew, market and sell several Miller brands, and distribute and sell imported Miller brands. The Canada segment also has an agreement with Carlton and United Breweries Limited, a subsidiary of Foster's Brewing Group Limited, to brew Foster's Lager® in Canada for sale in Canada and the United States. Lastly, Molson Canada has the right to contract produce Asahi® for the United States market.

Corporate

        Corporate includes interest and certain other general and administrative costs that are not allocated to any of the operating segments. The majority of these corporate costs relates to worldwide administrative functions, such as corporate affairs, legal, human resources, accounting, treasury, insurance and risk management. Corporate also includes certain royalty income and intangible administrative costs that are absorbed by Corporate.

Discontinued Operations

        Our Brazil segment, which was comprised of Kaiser, was sold subsequent to December 25, 2005, and has been reflected as a discontinued operation herein.

        No single customer accounted for more than 10% of our sales. Inter-segment sales revenues are insignificant and eliminated in consolidation.



        Summarized financial information concerning our reportable segments is shown in the following table:

 
 For the years ended
 
Income Statement Information:

 December 25, 2005
 December 26, 2004
 December 28, 2003
 
 
 (In thousands)

 
United States          
 Net sales $2,474,956 $2,380,193 $2,328,004 
 Income before income taxes, after minority interests  129,364  189,200  179,147 

Europe

 

 

 

 

 

 

 

 

 

 
 Net sales  1,501,299  1,864,930  1,624,582 
 Interest income(1)  12,978  16,024  17,156 
 Income before income taxes, after minority interest  60,751  149,483  134,762 

Canada

 

 

 

 

 

 

 

 

 

 
 Net sales(2)  1,527,306  60,693  47,527 
 Income before income taxes, after minority interests  346,465  61,662  47,641 

Total Operating Segments

 

 

 

 

 

 

 

 

 

 
 Net sales from operating segments  5,503,561  4,305,816  4,000,113 
 Income before income taxes from operating segments, after minority interests  536,580  400,345  361,550 

Corporate

 

 

(255,870

)

 

(108,381

)

 

(107,732

)
  
 
 
 
Total consolidated income from continuing operations before income taxes and cumulative effect of change in accounting principle, and after minority interests $280,710 $291,964 $253,818 
  
 
 
 

(1)
Related primarily to interest on trade loans.

(2)
Represents royalty income from Molson Coors Canada in 2004 and 2003.

 
 Year ended December 25, 2005
 
 
 US
 Europe
 Canada
 Corporate(1)
 Total
 
 
 (in thousands)

 
Income (loss) before income taxes and cumulative effect of change in accounting principle, and after minority interests $129,364 $60,751 $346,465 $(255,870)$280,710 
Minority interests, before taxes  12,679  5,798  5,093  (9,079) 14,491 
  
 
 
 
 
 
Income (loss) before income taxes $142,043 $66,549 $351,558 $(264,949)$295,201 
Income tax expense              (50,264)
              
 
Income before minority interests              244,937 
Minority interests              (14,491)
              
 
Income from continuing operations             $230,446 
              
 

(1)
Net sales are primarily related to brand marketing efforts which are not allocated to our operating segments which we did not incur prior to 2005.

 
 Year Ended December 26, 2004
 
 
 US
 Europe
 Canada
 Corporate
 Total
 
 
 (in thousands)

 
Income (loss) before income taxes, after minority interests $189,200 $149,483 $61,662 $(108,381)$291,964 
Minority interests, before taxes  13,015  6,854    (3,651) 16,218 
  
 
 
 
 
 
Income (loss) before income taxes $202,215 $156,337 $61,662 $(112,032)$308,182 
Income tax expense              (95,228)
              
 
Income before minority interests              212,954 
Minority interests              (16,218)
              
 
Net income             $196,736 
              
 
 
 Year Ended December 28, 2003
 
 
 US
 Europe
 Canada
 Corporate
 Total
 
 
 (in thousands)

 
Income before income taxes, after minority interests $179,147 $134,762 $47,641 $(107,732)$253,818 
Minority interests, before taxes           
  
 
 
 
 
 
Income (loss) before income taxes  179,147  134,762  47,641  (107,732) 253,818 
Income tax expense              (79,161)
Income before minority interests              174,657 
Minority interests               
              
 
Net income             $174,657 
              
 


 


 

As of

 
 December 25, 2005
 December 26, 2004
 
 (In thousands)

Balance Sheet Information:      
United States      
 Total assets $2,631,312 $1,478,131
Europe      
 Total assets  2,713,441  3,170,926
Canada      
 Total assets  5,875,120  8,467
Discontinued operations      
 Total assets  579,392  
  
 
Total      
 Total consolidated assets $11,799,265 $4,657,524
  
 

 


 

For the years ended

 
 December 25, 2005
 December 26, 2004
 December 28, 2003
 
 (In thousands)

Cash Flow Information:         
United States         
 Depreciation and amortization(1) $172,981 $139,927 $125,118
 Capital expenditures(2)  198,968  105,151  94,408
Europe         
 Depreciation and amortization(1)  111,802  125,994  111,703
 Capital expenditures(2)  86,601  106,379  146,050
Canada         
 Depreciation and amortization(1)  108,031    
 Capital expenditures(2)  120,476    
Total         
 Depreciation and amortization(1)  392,814  265,921  236,821
 Capital expenditures(2)  406,045  211,530  240,458

(1)
Depreciation and amortization amounts do not reflect amortization of bond discounts, fees, or other debt-related items.

(2)
Capital expenditures include additions to properties and intangible assets, excluding assets acquired in the Merger with Molson.

        The following tables represent sales and long-lived assets by geographic segment:

 
 For the years ended
 
 December 25, 2005
 December 26, 2004
 December 28, 2003
 
 (In thousands)

Net sales to unaffiliated customers(1):         
United States and its territories $2,467,738 $2,384,080 $2,325,873
United Kingdom  1,418,407  1,783,985  1,575,710
Canada  1,525,900  60,693  47,528
Other foreign countries  94,861  77,058  51,002
  
 
 
 Net sales $5,506,906 $4,305,816 $4,000,113
  
 
 

 


 

As of

 
 December 25, 2005
 December 26, 2004
 
 (In thousands)

Long-lived assets(2):      
United States and its territories $900,339 $873,796
United Kingdom  498,844  571,571
Canada  906,140  
Other foreign countries  238  217
  
 
 Total long-lived assets $2,305,561 $1,445,584
  
 

(1)
Net sales attributed to geographic areas is based on the location of the customer.

(2)
Long-lived assets include net properties.

7.   Income Taxes

The pre-tax income (loss) on which the provision for income taxes was computed is as follows:


 For the years ended

 

For the years ended

 


 December 25, 2005
 December 26, 2004
 December 28, 2003

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 


 (In thousands)

 

(In thousands)

 

Domestic $(49,369)$154,305 $134,479

 

 

$

(50,543

)

 

 

$

(49,369

)

 

 

$

154,305

 

 

Foreign 344,570 153,877 119,339

 

 

522,593

 

 

 

344,570

 

 

 

153,877

 

 

 
 
 
Total $295,201 $308,182 $253,818

 

 

$

472,050

 

 

 

$

295,201

 

 

 

$

308,182

 

 

 

Income tax expense (benefit) includes the following current and deferred provisions:



 For the years ended

 

For the years ended

 



 December 25, 2005
 December 26, 2004
 December 28, 2003

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 



 (In thousands)

 

(In thousands)

 

Current:Current:      

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal $26,329 $45,631 $7,993
State 1,963 8,176 274
Foreign 38,333 26,808 16,985
 
 
 

Federal

 

 

$

24,503

 

 

 

$

33,017

 

 

 

$

54,029

 

 

State

 

 

(331

)

 

 

1,963

 

 

 

8,176

 

 

Foreign

 

 

56,865

 

 

 

38,333

 

 

 

26,808

 

 

Total current tax expenseTotal current tax expense 66,625 80,615 25,252

 

 

81,037

 

 

 

73,313

 

 

 

89,013

 

 

 
 
 
Deferred:Deferred:      

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal (77,159) 11,423 39,355
State (3,965) 2,502 5,369
Foreign 58,075 (7,710) 8,773
 
 
 

Federal

 

 

(7,581

)

 

 

(77,159

)

 

 

11,423

 

 

State

 

 

(2,987

)

 

 

(3,965

)

 

 

2,502

 

 

Foreign

 

 

11,936

 

 

 

58,075

 

 

 

(7,710

)

 

Total deferred tax expenseTotal deferred tax expense (23,049) 6,215 53,497

 

 

1,368

 

 

 

(23,049

)

 

 

6,215

 

 

 
 
 
Other:      
Allocation to paid-in capital 6,688 8,398 412
 
 
 
Total income tax expense from continuing operationsTotal income tax expense from continuing operations $50,264 $95,228 $79,161

 

 

$

82,405

 

 

 

$

50,264

 

 

 

$

95,228

 

 

 

Our income tax expense varies from the amount expected by applying the statutory federal corporate tax rate to income as follows:



 For the years ended
 

 

For the years ended

 



 December 25, 2005
 December 26, 2004
 December 28, 2003
 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 

Expected tax rate 35.0%35.0%35.0%
State income taxes, net of federal benefit 0.4 2.2 2.1 

 

(In thousands)

 

Statutory Federal income tax rate

 

 

35.0

%

 

 

35.0

%

 

 

35.0

%

 

State income taxes, net of federal benefits

 

 

(0.3

)%

 

 

0.4

%

 

 

2.2

%

 

Effect of foreign tax ratesEffect of foreign tax rates (7.8)(6.5)(4.8)

 

 

(7.8

)%

 

 

(7.8

)%

 

 

(6.5

)%

 

Effect of foreign tax rate changes

 

 

(14.5

)%

 

 

 

 

 

 

 

Effect of treating all past foreign subsidiary earnings as permanently reinvestedEffect of treating all past foreign subsidiary earnings as permanently reinvested (11.8)  

 

 

 

 

 

(11.8

)%

 

 

 

 

Other, netOther, net 1.2 0.2 1.8 

 

 

5.1

%

 

 

1.2

%

 

 

0.2

%

 

Audit resolution    (2.9)
 
 
 
 
Effective tax rate 17.0%30.9%31.2%

Effective tax rate

 

 

17.5

%

 

 

17.0

%

 

 

30.9

%

 

 

96




Our deferred taxes are composed of the following:


 As of
 

 

As of

 


 December 25, 2005
 December 26, 2004
 

 

December 31, 2006

 

December 25, 2005

 


 (In thousands)

 

 

(In thousands)

 

Current deferred tax assets:     

 

 

 

 

 

 

 

 

 

Compensation related obligations $12,453 $16,518 

 

 

$

12,193

 

 

 

$

12,453

 

 

Postretirement benefits 4,768 3,776 

 

 

 

 

 

4,768

 

 

Accrued liabilities and other 40,516 9,481 

 

 

33,760

 

 

 

40,516

 

 

Valuation allowance (200)  

 

 

(85

)

 

 

(200

)

 

 
 
 
Total current deferred tax assets 57,537 29,775 

 

 

45,868

 

 

 

57,537

 

 

 
 
 
Current deferred tax liabilities:     

 

 

 

 

 

 

 

 

 

Partnership investments 130,075  

 

 

135,997

 

 

 

130,075

 

 

Hedging  9,346 
Other 13,819  

 

 

19,723

 

 

 

13,819

 

 

Unremitted earnings  23,053 
 
 
 
Total current deferred tax liabilities 143,894 32,399 

 

 

155,720

 

 

 

143,894

 

 

 
 
 

Net current deferred tax assets(1)

 

 

$

 

 

 

$

 

 

Net current deferred tax liabilities(1) $86,357 $2,624 

 

 

$

109,852

 

 

 

$

86,357

 

 

 
 
 
Non-current deferred tax assets:     

 

 

 

 

 

 

 

 

 

Compensation related obligations $70,076 $55,188 

 

 

$

89,635

 

 

 

$

70,076

 

 

Postretirement benefits 50,799 100,366 

 

 

53,360

 

 

 

50,799

 

 

Foreign exchange losses 62,362 84,598 

 

 

104,409

 

 

 

62,362

 

 

Deferred foreign tax credits 3,342 196,838 

 

 

 

 

 

3,342

 

 

Tax loss carryforwards 82,004 15,353 

 

 

39,848

 

 

 

82,004

 

 

Accrued liabilities and other 224,576 6,028 

 

 

171,368

 

 

 

224,576

 

 

Valuation allowance (18,553) (55,353)

 

 

(18,722

)

 

 

(18,553

)

 

 
 
 
Total non-current deferred tax assets 474,606 403,018 

 

 

439,898

 

 

 

474,606

 

 

 
 
 
Non-current deferred tax liabilities:     

 

 

 

 

 

 

 

 

 

Fixed assets 264,143 209,036 

 

 

226,844

 

 

 

264,143

 

 

Partnership investments 21,123 12,577 

 

 

16,243

 

 

 

21,123

 

 

Intangibles 711,247 122,791 

 

 

654,370

 

 

 

711,247

 

 

Hedging

 

 

5,074

 

 

 

 

 

Other 22,608 8,113 

 

 

13,018

 

 

 

22,608

 

 

Unremitted earnings  32,124 
 
 
 
Total non-current deferred tax liabilities 1,019,121 384,641 

 

 

915,549

 

 

 

1,019,121

 

 

 
 
 
Net non-current deferred tax asset(1) $ $18,377 

 

 

$

 

 

 

$

 

 

 
 
 
Net non-current deferred tax liability(1) $544,515 $ 

 

 

$

475,651

 

 

 

$

544,515

 

 

 
 
 

(1)

Our net deferred tax assets and liabilities are presented and composed of the following:


 As of

 

As of

 


 December 25, 2005
 December 26, 2004

 

December 31, 2006

 

December 25, 2005

 


 (in thousands)

 

(In thousands)

 

Domestic net current deferred tax assets $20,127 $

 

 

$

6,477

 

 

 

$

20,127

 

 

Domestic net current deferred tax liabilities  5,852
Foreign net current deferred tax assets  3,228
Foreign net current deferred tax liabilities 106,484 

 

 

116,329

 

 

 

106,484

 

 

 
 
Net current deferred tax liabilities $86,357 $2,624

 

 

$

109,852

 

 

 

$

86,357

 

 

 
 

Domestic net non-current deferred tax assets

 

 

$

131,349

 

 

 

$

61,611

 

 

Foreign net non-current deferred tax liabilities

 

 

607,000

 

 

 

606,126

 

 

Net non-current deferred tax liabilities

 

 

$

475,651

 

 

 

$

544,515

 

 


 
 As of
 
 December 25, 2005
 December 26, 2004
 
 (in thousands)

Domestic net non-current deferred tax assets  61,611  168,304
Domestic net non-current deferred tax liabilities    
Foreign net non-current deferred tax assets    
Foreign net non-current deferred tax liabilities  606,126  149,927
  
 
Net non-current deferred tax assets $ $18,377
  
 
Net non-current deferred tax liabilities $544,515 $
  
 

Our year-to-datefull year effective tax rate was 17% down17.5% in 2006 and 17.0% in 2005. Our 2006 effective tax rate was significantly lower than the federal statutory rate of 35% primarily due to the following: lower income tax rates applicable to our Canadian and U.K. businesses; and one time benefits from 30.9% forrevaluing our deferred tax assets and liabilities to give effect to reductions in foreign income tax rates. Our 2005 effective tax rate was lower than the prior yearfederal statutory rate of 35% primarily due primarily to lower income tax onrates applicable to our Canadian and UKU.K. businesses and a deferred taxone time benefit resulting from the reversal of a previously recognized deferred tax liability due to our electingelection to treat our portion of all foreign subsidiary earnings through December 25, 2005, as permanently reinvested under the accounting guidance of APB 23 Accounting for Income Taxes—Special Areas”(APB 23) and SFAS 109.109 “Accounting for Income Taxes”(SFAS 109).

The Company has U.S. federal and state net operating losses. The tax effect of these attributes is $2.7 million at December 31, 2006, and $2.6 million at December 25, 2005. The Company believes that a portion of the deferred tax asset attributable to these loss carryforwards will, more likely than not, not be realized and has established a valuation allowance in the amount of $1.3 million and zero at December 31, 2006, and December 25, 2005, respectively. The change in valuation allowance from December 25, 2005, to December 31, 2006, is attributable to anticipated changes in state tax apportionment due to shutting down our Memphis brewing facility and other changes in our U.S. operations. In addition, the Company has Canadian federal and provincial net operating loss and capital loss carryforwards. The tax effect of these attributes is $25 million at December 31, 2006, and $69.6 million at December 25, 2005. The Canadian capital loss carryforwards do not have a limit in time to be used and the Canadian net operating loss carryforwards will expire in 2013 through 2015. The Company has establishedbelieves that a valuation allowance in the amount of $6.2 million for the portion of the deferred tax asset attributable to the Canadian loss carryforwards that it believes will, more likely than not, not be realized.realized and has established a valuation allowance in the amount of $5.3 million and $6.2 million at December 31, 2006 and December 25, 2005, respectively. In addition, the Company has UKU.K. capital loss carryforwards. The tax effect of these attributes was $15.4$12.2 million at December 26, 2004,31, 2006, and $12.4 million at December 25, 2005. The UKU.K. capital loss carryforwards do not have a limit in time to be used; however, the Company believes that the deferred tax asset associated with these UKU.K. loss carryforwards will, more likely than not, not be realized and has established a valuation allowance for the full amount, $15.4$12.2 million and $12.4 million at December 26, 200431, 2006 and December 25, 2005, respectively. The change in the tax effected loss carryforward and associated valuation allowanceamounts from December 26, 2004, to December 25, 2005, to December 31, 2006, is attributable to unexpected utilization of a portion of the underlying capital loss carryforwards and changes in the foreign exchange rate.

Annual tax provisions include amounts considered sufficient to pay assessments that may result from examination of prior year tax returns; however, the amount ultimately paid upon resolution of issues may differ materially from the amount accrued. The FASB is currently considering changes to accountingSee Note 1 for uncertain tax positions. Becausediscussion regarding future adoption of the nature and extent of the changes are not fully known we are not able to predict the impact on our tax contingency reserve, if any.FIN 48.

        During 2002, in connection with the purchase of CBL, we recorded a deferred tax liability on the books of CBL and a corresponding deferred tax asset on the books of the acquiring Company for the difference between the purchase price and historical basis of the CBL assets. Concurrently, we recorded a $40.0 million valuation allowance to reduce our deferred tax asset to the amount that is more likely than not to be realized. In 2005 the Company re-evaluated the purchase accounting and determined that recording this deferred tax asset was not appropriate as it did not represent either a tax carry-forward or a difference in the book and tax bases of the net assets at the time the purchase accounting adjustments were recorded. The impact of the misstatement on the Company's balance sheet was an overstatement of the long-term deferred tax asset account of $157 million, with a corresponding understatement of goodwill of $147 million at December 26, 2004. The impact of this misstatement was not material to the consolidated balance sheets for December 26, 2004. This error resulted in immaterial misstatements in the Company's reported income tax provision for the year ended December 26, 2004.



We have historically provided US deferred income taxes on the undistributed earnings of certain of our foreign subsidiaries. During 2005, we assessed our corporate financing position with respect to all our foreign subsidiaries. As a result, we have elected to treat our portion of all foreign subsidiary earnings through December 25, 200531, 2006 as permanently reinvested. Underreinvested under the accounting guidance of APB 23 and SFAS 109, "Accounting for Income Taxes," we recorded a tax provision benefit in the third quarter of 2005 totaling $44 million, representing the reversal of a previously established deferred tax liability to our UK subsidiary.109. As of December 25, 2005,31, 2006, approximately $255 million$1.0 billion of retained earnings attributable to international companiesforeign subsidiaries was considered to be indefinitely invested. The Company'sCompany’s intention is to reinvest the indefinitely invested earnings permanently or to repatriate the earnings when it is tax effective to do so. It is not practicable to determine the amount of incremental taxes that might arise were these earnings to be remitted. However, the Company believes that USU.S. foreign tax credits would largely eliminate any USU.S. taxes and offset any foreign withholding taxes due on remittance.

On October 22, 2004,February 21, 2007, the President signedCanadian government enacted a tax technical correction bill that will result in an income tax benefit of approximately $90 million in the American Jobs Creation Actfirst quarter of 2004 (the "Jobs Act").2007. The Jobs Act providestax technical correction bill allows the Company to release a deduction forcurrent tax liability that was established in Molson’s opening balance sheet at the time of the Merger. The release of this tax liability results in a one-time, non-cash income from qualified domestic production activities, whichtax benefit to the income statement and will be phased in from 2005 through 2010. In return, the Jobs Act also providesaccounted for a two-year phase-out of the existing extra-territorial income exclusion (ETI) for foreign sales that was viewed to be inconsistent with international trade protocols by the European Union. The net effect of the phase-out of the ETI and the phase-in of this new deduction did not materially impact the Company's effective tax rate in 2005.

        In addition to the deduction for income from qualified domestic production activities, the Jobs Act also creates a temporary incentive for US corporations to repatriate accumulated income earned abroad by providing an 85 percent dividends received deduction for certain dividends from controlled foreign corporations. The deduction is subject to a number of limitations, which resulteddiscretely in the Company not recognizing a benefit from this provisionfirst quarter of the Jobs Act, and as such, not repatriating any of these foreign earnings.2007.


8.   Special Items, net

Largely in connection with the Merger and our related synergy goals, we have incurred charges in 2005or gains that are not indicative of our normal, recurring operations. As such, we have separately classified these charges as special operating expenses. By segment, the following items are included in special charges.items.


Summary of Special ChargesItems

The table below details Special Chargesspecial items recorded in 2005,the previous three years, by program. The Special charge in 2004 includes the gain of $7.5 million recognized on the sale of the Cape Hill brewery in the UK.

 
 (In millions)
 
US—Memphis accelerated depreciation $36.5 
US—Memphis and Golden restructuring and other costs  6.6 
US—Memphis pension withdrawal cost  25.0 
Canada restructuring program  5.2 
Europe net gains on assets  (2.9)
Europe restructuring program  14.3 
Europe segment exit costs  2.4 
Corporate change in control to Coors executives  40.9 
Corporate other severance for Molson executives  14.8 
Corporate—other  2.6 
  
 
Total $145.4 
  
 

US Segment

        The US segment has recognized $68.1 million of special charges in 2005 in accordance with a plan approved by the Company's board of directors. $36.5 million of these charges related to accelerated depreciation and asset write-offs incurred in connection with our previously announced plans to close our Memphis facility. In February 2006, we announced a new exit date of October 2006 that will result in the earlier recognition of some costs in the first three quarters of 2006. $25.0 million of these charges relate to the estimated payment required upon withdrawal from the hourly workers' multi-employer pension plan associated with our Memphis location. The remaining $6.6 million primarily includes employee termination costs at Memphis and at our Golden facility, of which expenditures totaling $3.7 million have been made as of December 25, 2005. On July 26, 2005, Molson Coors Brewing Company reached a new labor agreement with the Teamsters Union representing the majority of its workers at the Company's brewery in Memphis, Tennessee. The new labor agreement includes terms for a one-time benefit to employees who are involuntarily terminated in connection with the closure of this brewery. Retention and severance costs for the Memphis employees will be accrued over the service period during which such benefits are earned by the employees.

        In conjunction with the plans to close this facility, and in addition to the estimated union pension plan withdrawal payment, we expect to incur approximately $15 million to $25 million in cash expenses, consisting of severance and other employee related costs of approximately $10 million and equipment relocation and other facility transition costs of $5 million to $15 million. We also expect to incur non-cash related expenses of $75 million to $80 million through accelerated depreciation. These expenses will be incurred during 2006 and the first quarter of 2007.



        The following summarizes the activity in the US segment restructuring accruals:

 
 Accruals for
 
 
 Severance and Other
Employee-Related Costs

 Closing and
Other Costs

 Total
 
 
 (in millions)

 
Balance at December 26, 2004 $ $ $ 
 Charges taken  29.8  1.8  31.6 
 Payments made  (1.9) (1.8) (3.7)
 Other adjustments       
  
 
 
 
Balance at December 25, 2005 $27.9 $ $27.9 
  
 
 
 

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 

 

 

(in thousands)

 

Canada—Restructuring charge

 

 

$

 

 

 

$

5,161

 

 

 

$

 

 

U.S.—Memphis brewery accelerated depreciation

 

 

60,463

 

 

 

36,471

 

 

 

 

 

U.S.—Restructuring and other costs associated with the Golden and Memphis breweries

 

 

12,517

 

 

 

6,610

 

 

 

 

 

U.S.—Memphis brewery pension withdrawal cost

 

 

3,080

 

 

 

25,000

 

 

 

 

 

U.S.—Insurance recovery—environmental

 

 

(2,408

)

 

 

 

 

 

 

 

Europe—Gains on disposals of long-lived assets

 

 

 

 

 

(2,980

)

 

 

(7,522

)

 

Europe—Restructuring charge

 

 

13,042

 

 

 

14,332

 

 

 

 

 

Europe—Pension curtailment gain

 

 

(5,261

)

 

 

 

 

 

 

 

Europe—Other exit costs

 

 

1,253

 

 

 

2,489

 

 

 

 

 

Corporate—(Gain) loss on change in control to Coors executives

 

 

(5,282

)

 

 

38,802

 

 

 

 

 

Corporate—Other severance costs for Molson executives

 

 

 

 

 

14,555

 

 

 

 

 

Corporate—Other costs

 

 

 

 

 

4,952

 

 

 

 

 

Total special items

 

 

$

77,404

 

 

 

$

145,392

 

 

 

$

(7,522

)

 

 The Memphis brewery currently employs approximately 400 people and brews Coors Light for export, Zima XXX, Blue Moon and Keystone Light. Memphis production of these brands will move to other locations when the brewery is closed. We expect the brewery to be closed in late 2006.

Canada Segment

The Canada program consists of restructuring thesegment restructured its sales and marketing organization, includingorganizations in the fourth quarter of 2005, and recorded $0.8 million of asset write-offs and lease exit costs, and $4.4 million of severance and other exit costs. As of December 25, 2005, $0.6The restructuring efforts impacted 46 employees.

The following summarizes the activity in the Canada segment restructuring accruals:

 

 

Severance and other
employee-related costs

 

 

 

(In thousands)

 

Balance at December 26, 2004

 

 

$

 

 

Charges incurred

 

 

4,443

 

 

Payments made

 

 

(580

)

 

Other adjustments

 

 

(13

)

 

Balance at December 25, 2005

 

 

$

3,850

 

 

Charges incurred

 

 

 

 

Payments made

 

 

(3,209

)

 

Other adjustments

 

 

(33

)

 

Balance at December 31, 2006

 

 

$

608

 

 


U.S. Segment

The U.S. segment recognized $73.7 million and $68.1 million of net special items in 2006 and 2005, respectively, primarily in connection with the closure of our Memphis facility. In 2006, $60.5 million of these items related to accelerated depreciation and impairments of fixed assets, $3.1 million related to our cost to withdraw from the Memphis hourly workers multi-employer pension plan and the remaining $12.5 million included employee termination costs and other incremental costs that were the direct result of the Memphis plant closure. The Memphis plant was closed and sold during the third quarter of 2006 (see below). U.S. segment special items in 2006 were partially offset by the benefit of a $2.4 million cash distribution from bankruptcy proceedings of a former insurance carrier for a claim related to our environmental obligations at the Lowry Superfund site in Denver, Colorado. The cash received did not impact our estimated environmental liability associated with this site.

In 2005, $36.5 million of these charges related to accelerated depreciation, $25.0 million was expensed as the initial estimate of the cost required to withdraw from the Memphis hourly workers multi-employer pension plan and the remaining $6.6 million included employee termination costs and other incremental costs that were the direct result of the Memphis plant closure. Charges for accelerated depreciation are larger in 2006 than in 2005 due to 1) reductions in salvage value estimates of the Memphis brewery, and 2) acceleration of the plant’s closing date. Retention and severance had been paid.costs for the Memphis employees were expensed over the service period during which such benefits were earned by the employees.

The following summarizes the activity in the U.S. segment restructuring accruals:

 

 

Severance and other
employee-related costs

 

Closing and other costs

 

Total

 

 

 

(In thousands)

 

Balance at December 26, 2004

 

 

$

 

 

 

$

 

 

$

 

Charges incurred

 

 

29,475

 

 

 

1,800

 

 

31,275

 

Payments made

 

 

(1,875

)

 

 

(1,800

)

 

(3,675

)

Balance at December 25, 2005

 

 

$

27,600

 

 

 

$

 

 

$

27,600

 

Charges incurred

 

 

9,763

 

 

 

4,614

 

 

14,377

 

Payments made

 

 

(9,718

)

 

 

(4,173

)

 

(13,891

)

Balance at December 31, 2006

 

 

$

27,645

 

 

 

$

441

 

 

$

28,086

 

The liability for severance and other employee-related costs includes a $27.6 million estimated payment required for our withdrawal from the hourly workers multi-employer pension plan associated with our Memphis location and is expected to be paid by September 2007. All production from the Memphis location was relocated to a different Company-owned facility or outsourced. The Memphis brewery was sold in September 2006 to an investment group led by a former employee. The Memphis brewery assets were depreciated to a value that approximated the sale price; therefore, the loss from the final disposition of the assets and liabilities associated with Memphis was insignificant. We entered into a distribution agreement with the new Memphis brewery owners. Management believes that the terms of the sale of the Memphis plant and the new three-year distribution agreement are market reflective arms-length.

Europe Segment

The Europe segment incurredrecognized $9.0 million and $13.8 million of net special items in 2006 and 2005, respectively. The 2006 net items comprised of $13.0 million of employee termination costs associated with the U.K. supply chain and back office restructuring efforts and $1.3 million of costs associated with the exiting the Russia market, partially offset by a $5.3 million pension curtailment gain. The pension curtailment resulted from changes in the plan and reductions in headcount from restructuring efforts and is discussed in Note 16. The 2005 special items reflect $14.3 million of employee termination costs and asset impairment charges of $13.8$2.5 million, during 2005, which consist of an impairment charge for unused brewing assets in the United Kingdom totaling $3.6 million and restructuring and other exit cost charges totaling $14.3 million,partly offset by $3.0 million of income from a previous real estate transaction andassociated with long-lived assets, consisting of gains on sales of assets in 2005 totaling $6.5 million. Restructuring charges relate to production operations and overhead cost reduction initiatives and consist primarily of employee termination costs. Other exit costs totaling $2.4 million relate to the closure of our Russia and Taiwan operations.

        Our 2004 special item reflects the gain recognizeda one-time development profit on the sale of our Cape Hill breweryreal estate formerly held by the company.


The supply chain and back office restructuring efforts impacted approximately 250 and 120 employees respectively. Pursuant to the restructuring plan, during the year, 263 employees terminated employment under the plan. The remaining supply chain terminations are expected through 2008. Charges for employee termination costs have, in May 2004.some cases, been recognized over the course of the employees’ remaining service period if there was a significant period of time between initial notification and termination of employment.

The following summarizes the activity in the Europe Segmentsegment restructuring accruals:


 Accruals for
 


 Severance and Other
Employee-Related Costs

 Closing and
Other Costs

 Total
 

 

Severance and other
employee-related costs

 

Closing and other costs

 

Total

 



 (in millions)

 

 

 

 

(In thousands)

 

 

 

Balance at December 26, 2004Balance at December 26, 2004 $ $ $ 

 

 

$

 

 

 

$

 

 

$

 

Charges taken 14.1 0.2 14.3 
Payments made (3.4) (0.2) (3.6)
Other adjustments for currency translation 0.3  0.3 
 
 
 
 

Charges incurred

 

 

14,120

 

 

 

185

 

 

14,305

 

Payments made

 

 

(3,367

)

 

 

(185

)

 

(3,552

)

Other adjustments

 

 

282

 

 

 

 

 

282

 

Balance at December 25, 2005Balance at December 25, 2005 $11.0 $ $11.0 

 

 

$

11,035

 

 

 

$

 

 

$

11,035

 

 
 
 
 

Charges incurred

 

 

13,403

 

 

 

456

 

 

13,859

 

Payments made

 

 

(21,450

)

 

 

(487

)

 

(21,937

)

Other adjustments

 

 

1,028

 

 

 

31

 

 

1,059

 

Balance at December 31, 2006

 

 

$

4,016

 

 

 

$

 

 

$

4,016

 

Canada Restructuring ProgramCorporate Costs

The Canada program consistsCorporate segment recognized a special benefit of restructuring$5.3 million and special charges of $58.3 million in 2006 and 2005, respectively. The entire 2006 benefit was associated with the salesexercise price floor on stock options and marketing organizations, including $0.8 million of asset write-offs and lease exit costs, and $4.4excise taxes to be paid for departed officers. The 2005 charges were associated with 1) $31.8 million of severance and other exit costs. Asbenefits paid to twelve former Coors officers who exercised change in control rights, 2) $6.9 million were a result of December 25, 2005, $0.6providing an exercise price floor on stock options, including additional payroll related taxes to be paid on behalf of a former Coors officer that exercised stock options under the change in control agreement associated with these potential awards, 3) $14.6 million of severance had been paid.



Corporate Costsand share-based compensation and benefits paid to two former Molson officers who left the Company during the second quarter of 2005 following the Merger, and 4) $5.0 million of merger-related costs that did not qualify for capitalization under purchase accounting.

Coors Executives' Rights on Change in Control

Coors had agreements with executive officers, and certain other members of management, relating to a change of control of Coors.Coors (referred to above). The Merger, which occurred on February 9, 2005, constituted a change in control of Coors under these agreements as the Adolph Coors, Jr. Trust no longer had sole voting control of Coors, and as the Board of Directors of the merged Company no longer had a majority of directors who were directors of Coors prior to the Merger.agreements. These agreements generally provided for continued compensation and benefits for a period of two years following the change of control.

        In addition, these employees were entitled to severance benefits if triggering events specified in the agreement occurred. Upon a triggering event, the officer would receive a multiple of annual salary and bonus and continued health, pension and life insurance benefits and gross-ups for income taxes, as applicable.benefits. For terminated executives and officers, stock option exercises are subject to a floor market price equal to the price of Coors'Coors’ stock on the date of the change of control. Ascontrol ($73.50). This potential cash award is recorded as a resultliability and is marked to market each period with the change in MCBC’s stock price, up to the price at the date of the drop in our stock price since the Merger we recordedand has a net charge for thefive year ended December 25,term from February 2005 of $7.0 million representing the amount of cash payments that would have been required if terminated executives and officers had exercised options at December 25, 2005. Ifto February 2010. When the price of the Company'sCompany’s stock rises above thisto the option floor, it will resultresults in a reduction toof this charge.liability. To the extent the Company'sCompany’s stock price falls below the Merger price, onadditional charges are necessary. We recorded zero and $5.9 million liability as of December 31, 2006 and December 25, 2005, additional charges will be necessary.

        For each of Coors' then Chairman and Chief Executive Officer, the severance benefits if triggered include a payment for the rest of the current year plus three times annual salary, bonus and fringe benefits, plus benefits for the equivalent of three years coverage, plus three years credit for additional service toward pension benefits. For all other executive officers with these agreements, the compensation includes a payment for the rest of the current year plus two times annual salary, bonus and fringe benefits, two years equivalent benefit coverage, and vesting and credit for two years additional service toward pension benefits.

        The Company offered retention benefits to each employee covered by the change in control agreements (except for both Coors' then Chairman and Chief Executive Officer who entered into new employment agreements), in return for forfeiting their rights under the agreements. Twelve affected employees declined the retention plan offer. Corporate Special Charges for the year ended December 25, 2005 include $40.9 million accrued for departing employees under this plan, which includes $7.0 millionrespectively, related to thestock option floor benefit. Costs of the retention plan are being recognized ratably over the period that the employees remainfloor. The cost or benefit associated with the Company and earn their retention bonuses. These costs will bestock option exercise price floor is included in futurethe statement of cash flows as share-based compensation as a non-cash increase or decrease to net income in determining cash flows from operating results and will total approximately $7.2 million over a two-year period.activities.

101




Departure of Other Officers9.   Stockholders’ Equity

        During the second quarter of 2005, two other officers (who were former officers of Molson Inc.) left the Company, resulting in severance and additional pension benefits. Special charges totaling $14.8 million were recorded in the second quarter related to these and other Molson severance and retention charges.

Other Corporate Special Charges

        The remaining special charges of $2.6 million consist of Merger-related costs that were incurred by Coors, but did not qualify for capitalization in purchase accounting and all of which was expended during fiscal 2005.



9. Stockholders' Equity

Changes to the number of shares of capital stock issued were as follows (shares in thousands):follows:



 Common stock issued
 Exchangeable shares issued
 

 

Common stock issued

 

Exchangeable shares issued

 


 Class A
 Class B
 Class A
 Class B
 
Balances at December 29, 2002 1,260 35,081   
Shares issued under equity compensation plans  73   

 

    Class A    

 

    Class B    

 

    Class A    

 

    Class B    

 

 
 
 
 
 

 

(Share amounts in thousands)

 

Balances at December 28, 2003Balances at December 28, 2003 1,260 35,154   

 

 

1,260

 

 

 

35,154

 

 

 

 

 

 

 

 

Shares issued under equity compensation plans  1,238   
 
 
 
 
 

Shares issued under equity compensation plans

 

 

 

 

 

1,238

 

 

 

 

 

 

 

 

Balances at December 26, 2004Balances at December 26, 2004 1,260 36,392   

 

 

1,260

 

 

 

36,392

 

 

 

 

 

 

 

 

Shares issued under equity compensation plans  1,214   
Shares issued in the Merger with Molson Inc.  67 12,125 2,437 32,160 
Shares exchanged for common stock 18 12,021 (510)(11,529)
 
 
 
 
 

Shares issued under equity compensation plans

 

 

 

 

 

1,214

 

 

 

 

 

 

 

 

Shares issued in the Merger with Molson, Inc.

 

 

67

 

 

 

12,125

 

 

 

2,437

 

 

 

32,160

 

 

Shares exchanged for common stock

 

 

18

 

 

 

12,021

 

 

 

(510

)

 

 

(11,529

)

 

Balances at December 25, 2005Balances at December 25, 2005 1,345 61,752 1,927 20,631 

 

 

1,345

 

 

 

61,752

 

 

 

1,927

 

 

 

20,631

 

 

 
 
 
 
 

Shares issued under equity compensation plans

 

 

 

 

 

1,371

 

 

 

 

 

 

 

 

 

 

Shares exchanged for common stock

 

 

(8

)

 

 

3,485

 

 

 

(270

)

 

 

(3,209

)

 

Balances at December 31, 2006

 

 

1,337

 

 

 

66,608

 

 

 

1,657

 

 

 

17,422

 

 

 Refer to Note 2 for a description of activity related to the Merger.

Preferred Stock

At a special meeting of our stockholders in October 2003, Class ADecember 31, 2006 and Class B stockholders voted to approve a proposal that resulted in a change of our place of incorporation from Colorado to Delaware. The change was beneficial to us, due to Delaware's comprehensive, widely used and extensively interpreted corporate law. The re-incorporation did not result in any change in our name, headquarters, business, jobs, management, location of offices or facilities, number of employees, taxes payable to the State of Colorado, assets, liabilities, or net worth. However, the par value of all our classes of stock changed to $0.01 per share, effective in the fourth quarter of 2003, resulting in a reclassification of amounts from par value to paid-in-capital.

        From October 2003 to the effective date of the Merger, both classes of common stock had the same rights and privileges, except for voting, which (with certain limited exceptions) was the sole right of the holder of Class A common stock.

        At December 25, 2005, December 26, 2004, and December 28, 2003, 25 million shares of no par value preferred stock were authorized but unissued.

        Pursuant to our former by-laws, restrictedClass A and Class B shares were requiredCommon Stock

Dividend Rights

Subject to first be offeredthe rights of the holders of any series of preferred stock, stockholders of Molson Coors Class A common stock (Class A common stock) are entitled to us for repurchase. Thereceive, from legally available funds, dividends when and as declared by the board of directors authorizedof Molson Coors, except that so long as any shares of Molson Coors Class B common stock (Class B Common Stock) are outstanding, no dividend will be declared or paid on the repurchaseClass A common stock unless at the same time a dividend in an amount per share (or number per share, in the case of upa dividend paid in the form of shares) equal to $40 million per yearthe dividend declared or paid on the Class A common stock is declared or paid on the Class B common stock.

Voting Rights

Except in limited circumstances, including the right of the holders of the Class B common stock and special Class B voting stock voting together as a single class to elect three directors to the Molson Coors board of directors, the right to vote for all purposes is vested exclusively in the holders of the Class A common stock and special Class A voting stock, voting together as a single class. The holders of Class A common stock are entitled to one vote for each share held, without the right to cumulate votes for the election of directors.

An affirmative vote is required of a majority of the votes entitled to be cast by the holders of the Class A common stock and special Class A voting stock (through which holders of Class A exchangeable shares vote), voting together as a single class, prior to the taking of certain actions, including:

·       the issuance of any shares of Class A common stock or securities convertible into Class A common stock (other than upon the conversion of Class B common stock under circumstances provided in the certificate of incorporation or the exchange or redemption of Class A exchangeable shares in accordance with the terms of those exchangeable shares) or securities (other than Class B common stock) convertible into or exercisable for Class A common stock;


·       the issuance of shares of Class B common stock (other than upon the conversion of Class A common stock under circumstances provided in the certificate of incorporation or the exchange or redemption of Class B exchangeable shares in accordance with the terms of those exchangeable shares) or securities (other than Class A common stock) that are convertible into or exercisable for Class B common stock, if the number of shares to be issued is equal to or greater than 20% of the number of outstanding shares of Class B common stock;

·       the issuance of any preferred stock having voting rights other than those expressly required by Delaware law;

·       the sale, transfer or other disposition of any capital stock (or securities convertible into or exchangeable for capital stock) of subsidiaries;

·       the sale, transfer or other disposition of all or substantially all of the assets of the Company; and

·       any decrease in the number of members of the Molson Coors board of directors to a number below 15.

Pentland and the Coors Trust, which together control more than two-thirds of the Company’s Class A Common and Exchangeable stock, have voting trust agreements through which they have combined their voting power over the shares of our Class A common stock and the Class A exchangeable shares that they own. However, in the event that these two stockholders do not agree to vote in favor of a matter submitted to a stockholder vote (other than the election of directors), the voting trustees will be required to vote all of the Class A common stock and Class A exchangeable shares deposited in the voting trusts against the matter. There is no other mechanism in the voting trust agreements to resolve a potential deadlock between these stockholders.

The Molson Coors certificate of incorporation provides the holders of Class B common stock and special Class B voting stock (through which holders of Class B exchangeable shares vote), voting together as a single class, the right to elect three directors to the Molson Coors board of directors. In addition, the holders of Class B common stock and special Class B voting stock, voting together as a single class, have the right to vote on specified transactional actions. Except in the limited circumstances provided in the certificate of incorporation, the right to vote for all other purposes is vested exclusively in the holders of the Class A common stock and special Class A voting stock, voting together as a single class. The holders of Class B common stock are entitled to one vote for each share held with respect to each matter on which holders of the Class B common stock are entitled to vote, without the right to cumulate votes for the election of directors.

Rights Upon Dissolution or Wind Up

If Molson Coors liquidates, dissolves or winds up its affairs, the holders of Class A common stock, together with the holders of the Class B common stock, would be entitled to receive, after Molson Coors’ creditors have been paid and the holders of any then outstanding series of preferred stock have received their liquidation preferences, all of the remaining assets of Molson Coors in proportion to their share holdings. Holders of Class A and Class B common stock would not have pre-emptive rights to acquire any securities of Molson Coors. The outstanding shares of Class A and Class B common stock would be fully paid and non-assessable.

Conversion Rights

The Molson Coors certificate of incorporation provides for the right of holders of Class A common stock to convert their stock into Class B common stock on the open market during 2002; however, no repurchases of either restricted shares or from the open market have been authorized.a one-for-one basis at any time.


Exchangeable Shares

The Class A exchangeable shares and Class B exchangeable shares were issued by Molson Coors Canada Inc. (MCCI) a wholly-owned subsidiary. The exchangeable shares are substantially the economic equivalent of the corresponding shares of Class A and Class B common stock that a Molson shareholder in the Merger would have received if the holder had elected to receive shares of Molson Coors common stock. Holders of exchangeable shares also receive, through a voting trust, the benefit of Molson Coors voting rights, entitling the holder to one vote on the same basis and in the same circumstances as one corresponding share of Molson Coors common stock.

The exchangeable shares are exchangeable at any time, at the option of the holder on a one-for-one basis for corresponding shares of Molson Coors common stock.

Holders of exchangeable shares are entitled to receive, subject to applicable law, dividends as follows:

·       in the case of a cash dividend declared on a corresponding share of Molson Coors common stock, an amount in cash for each exchangeable share corresponding to the cash dividend declared on each corresponding share of Molson Coors common stock in USD or in an equivalent amount in CAD;

·       in the case of a stock dividend declared on a corresponding share of Molson Coors common stock to be paid in shares of Molson Coors common stock, in the number of exchangeable shares of the relevant class for each exchangeable share that is equal to the number of shares of corresponding Molson Coors common stock to be paid on each corresponding share of Molson Coors common stock; or

·       in the case of a dividend declared on a corresponding share of Molson Coors common stock in any other type of property, in the type and amount of property as is economically equivalent as determined by MCCI’s board of directors to the type and amount of property to be paid on each corresponding share of Molson Coors common stock.

The declaration dates, record dates and payment dates for dividends on the exchangeable shares are the same as the relevant dates for the dividends on the shares of corresponding Molson Coors common stock.


10.   Earnings Per Share

Basic and diluted net income per common share was arrived at using the calculations outlined below:



 For the years ended

 

For the years ended

 



 December 25, 2005
 December 26, 2004
 December 28, 2003

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 



 (In thousands, except per share data)

 

(In thousands, except per share amounts)

 

Net income available to common stockholders $134,944 $196,736 $174,657
 
 
 

Net income

 

 

$

361,031

 

 

 

$

134,944

 

 

 

$

196,736

 

 

Weighted average shares for basic EPSWeighted average shares for basic EPS 79,403 37,159 36,338

 

 

86,083

 

 

 

79,403

 

 

 

37,159

 

 

Effect of dilutive securities:Effect of dilutive securities:      

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options 497 629 227
Contingently issuable shares  101 
Unvested restricted shares 136 20 31
 
 
 

Stock options granted to employees

 

 

509

 

 

 

497

 

 

 

629

 

 

Unvested restricted stock

 

 

64

 

 

 

136

 

 

 

20

 

 

Contingently issuable shares

 

 

 

 

 

 

 

 

101

 

 

Weighted average shares for diluted EPSWeighted average shares for diluted EPS 80,036 37,909 36,596

 

 

86,656

 

 

 

80,036

 

 

 

37,909

 

 

 
 
 
Basic EPS $1.70 $5.29 $4.81
 
 
 
Diluted EPS $1.69 $5.19 $4.77
 
 
 

Basic income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

From continuing operations

 

 

$

4.34

 

 

 

$

2.90

 

 

 

$

5.29

 

 

From discontinued operations

 

 

(0.15

)

 

 

(1.16

)

 

 

 

 

Cumulative effect of the change in accounting principle

 

 

 

 

 

(0.04

)

 

 

 

 

Basic income per share

 

 

$

4.19

 

 

 

$

1.70

 

 

 

$

5.29

 

 

Diluted income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

From continuing operations

 

 

$

4.31

 

 

 

$

2.88

 

 

 

$

5.19

 

 

From discontinued operations

 

 

(0.14

)

 

 

(1.15

)

 

 

 

 

Cumulative effect of the change in accounting principle

 

 

 

 

 

(0.04

)

 

 

 

 

Diluted income per share

 

 

$

4.17

 

 

 

$

1.69

 

 

 

$

5.19

 

 

Dividends per shareDividends per share $1.28 $0.82 $0.82

 

 

$

1.28

 

 

 

$

1.28

 

 

 

$

0.82

 

 

 
 
 
Anti-dilutive securities 3,986 1,215 3,573
 
 
 

 The dilutive effects

Our calculation of weighted average shares includes all four classes of our outstanding stock: Class A and Class B Common, and Class A and Class B Exchangeable. Exchangeable shares are the equivalent of common shares, by class, in all respects. All classes of stock options were determined by applyinghave in effect the treasury stock method, assuming we weresame dividend rights and share equitably in undistributed earnings. Class A shareholders receive dividends only to purchase commonthe extent dividends are declared and paid to Class B shareholders. See Note 9 for further discussion of the features of Class A and B Common shares with the proceeds from stock option exercises and windfall tax benefit. Class A and B Exchangeable shares.

Anti-dilutive securities totaling 4.1 million, 4.0 million and 1.2 million in 2006, 2005 and 2004, respectively, were not included in our calculation becausedue to the fact that the stock options'options’ exercise prices were greater than the average market price of the common shares duringor were anti-dilutive due to the periods presented.impact of unrecognized compensation cost on the calculation of assumed proceeds in the application of the treasury stock method. The assumed proceeds calculation in the treasury stock method required us to determine windfall tax benefits. We calculated this amount by multiplying in-the-money options outstanding by a dollar amount derived by calculating the current average market price less the grant price less the Black-Scholes fair value amount. This product was multiplied by the appropriate tax rate.

Outstanding performance stock awards, totaling 1,030,338 on December 31, 2006, were also excluded from dilutive shares in accordance with SFAS 128, “Earnings per Share.”, as all necessary conditions required to be satisfied (outlined in Note 14) had not been met as of the year ended December 31, 2006. There were no performance awards issued or outstanding prior to 2006.


11.   Properties

The cost of properties and related accumulated depreciation and amortization consists of the following:


 As of
 

 

As of

 


 December 25, 2005
 December 26, 2004
 

 

December 31, 2006

 

December 25, 2005

 


 (In thousands)

 

 

(In thousands)

 

Land and improvements $207,454 $142,328 

 

 

$

208,717

 

 

 

$

207,454

 

 

Buildings and improvements 967,584 729,715 

 

 

969,405

 

 

 

967,584

 

 

Machinery and equipment 3,302,685 2,785,985 

 

 

2,849,074

 

 

 

2,984,460

 

 

Furniture and fixtures

 

 

612,876

 

 

 

539,840

 

 

Natural resource properties 3,608 3,607 

 

 

6,012

 

 

 

3,608

 

 

Software 221,615 213,819 
Construction in progress 266,460 53,740 

 

 

390,400

 

 

 

266,460

 

 

 
 
 
 4,969,406 3,929,194 

Total properties cost

 

 

5,036,484

 

 

 

4,969,406

 

 

Less accumulated depreciation and amortization (2,663,845) (2,483,610)

 

 

(2,615,000

)

 

 

(2,663,845

)

 

 
 
 
Net properties $2,305,561 $1,445,584 

 

 

$

2,421,484

 

 

 

$

2,305,561

 

 

 
 
 

 

Land, buildings and machinery and equipment are stated at cost. Depreciation is calculated principally on the straight-line method over the following estimated useful lives: buildings and improvements, 10 to 40 years; and machinery and equipment, 3 to 20 years; furniture and fixtures, 3 to 10 years.

Depreciation expense was $363.0 million, $326.4 million $240.8 million and $212.0$240.8 million for fiscal years 2006, 2005 2004 and 2003,2004, respectively. Certain equipment held under capital lease is classified as equipment and



amortized using the straight-line method or estimated useful life, whichever is shorter over the lease term. Lease amortization is included in depreciation expense. Expenditures for new facilities and improvements that substantially extend the capacity or useful life of an asset are capitalized. Start-up costs associated with manufacturing facilities, but not related to construction, are expensed as incurred. Ordinary repairs and maintenance are expensed as incurred.

We capitalize certain software development costs that meet established criteria, in accordance with Statement of Position, "Accounting for the Costs of Computer Systems Developed or Obtained for Internal Use," (SOP 98-1). Capitalized software development costs are presented in machinery and equipment, furniture and fixtures and construction in progress. We amortize software costs over 3-5 years. During 2004 and 2003, we placed into service approximately $44.0 million of software assets related to our supply chain processes and systems implementation. Software development costs not meeting the criteria in SOP 98-1, including system reengineering, are expensed as incurred. Capitalized software added in 2006 and 2005 was insignificant.

CBL owns and maintains the dispensing equipment in on-premise retail outlets. Dispensing equipment whichthat moves the beer from the keg in the cellar to the glass is capitalized at cost upon installation and depreciated on a straight-line basis over an average lifelives of up to 7 years.years, depending on the nature and usage of the equipment. Labor and materials used to install dispensing equipment are capitalized and depreciated over 2 years. Dispensing equipment awaiting installation is held in inventory and valued at the lower of cost or market. Ordinary repairs and maintenance are expensed as incurred.


12.   Goodwill and Intangible Assets

The following tables present details of our intangible assets, other than goodwill, as of December 31, 2006:

 

 

Useful life

 

Gross

 

Accumulated
amortization

 

Net

 

 

 

(Years)

 

 

 

(In thousands)

 

 

 

Intangible assets subject to amortization:

 

 

 

 

 

 

 

 

 

 

 

Brands

 

3 - 35

 

$

288,681

 

 

$

(94,465

)

 

$

194,216

 

Distribution rights

 

2 - 14

 

334,342

 

 

(104,595

)

 

229,747

 

Patents and technology and distribution channels

 

3 - 10

 

32,289

 

 

(17,754

)

 

14,535

 

Other

 

5 - 34

 

11,737

 

 

(5,053

)

 

6,684

 

Intangible assets not subject to amortization:

 

 

 

 

 

 

 

 

 

 

 

Brands

 

Indefinite

 

3,054,144

 

 

 

 

3,054,144

 

Distribution networks

 

Indefinite

 

867,672

 

 

 

 

867,672

 

Other

 

Indefinite

 

28,296

 

 

 

 

28,296

 

Total

 

 

 

$

4,617,161

 

 

$

(221,867

)

 

$

4,395,294

 

The following tables present details of our intangible assets, other than goodwill, as of December 25, 2005:



 Useful Life
 Gross
 Accumulated
Amortization

 Net

 

Useful life

 

Gross

 

Accumulated
amortization

 

Net

 



 (Years)

 (in millions)

 

(Years)

 

 

 

(In thousands)

 

 

 

Intangible assets subject to amortization:Intangible assets subject to amortization:        

 

 

 

 

 

 

 

 

 

 

 

Brands 3 - 35 $275.5 $(64.5)$211.0
Distribution rights 2 - 14 329.4 (54.2) 275.2
Patents and technology and distribution channels 3 - 10 28.6 (13.3) 15.3
Other 5 - 34 14.2 (9.3) 4.9

Brands

 

3 - 35

 

$

275,490

 

 

$

(64,533

)

 

$

210,957

 

Distribution rights

 

2 - 14

 

329,388

 

 

(54,208

)

 

275,180

 

Patents and technology and distribution channels

 

3 - 10

 

28,572

 

 

(13,262

)

 

15,310

 

Other

 

5 - 34

 

14,218

 

 

(9,275

)

 

4,943

 

Intangible assets not subject to amortization:Intangible assets not subject to amortization:        

 

 

 

 

 

 

 

 

 

 

 

Brands Indefinite 3,004.6  3,004.6
Pension N/A 16.0  16.0
Distribution networks Indefinite 867.8   867.8
Other Indefinite 28.5  28.5
   
 
 

Brands

 

Indefinite

 

3,004,576

 

 

 

 

3,004,576

 

Pension

 

N/A

 

16,025

 

 

 

 

16,025

 

Distribution networks

 

Indefinite

 

867,840

 

 

 

 

867,840

 

Other

 

Indefinite

 

28,493

 

 

 

 

 

28,493

 

TotalTotal   $4,564.6 $(141.3)$4,423.3

 

 

 

$

4,564,602

 

 

$

(141,278

)

 

$

4,423,324

 

   
 
 

 The following tables present details

Certain distribution rights intangibles subject to amortization are based upon licensing agreements with other brewers for the production and/or distribution of their products. We received notification from the Foster’s Group (Foster’s) during the fourth quarter 2006 that they intend to terminate our U.S. production agreement in this respect, effective in the fourth quarter of 2007. A termination of this contract could result in an impairment of a significant portion of our distribution right intangible assets, other than goodwill, as of December 26, 2004:

 
 Useful Life
 Gross
 Accumulated
Amortization

 Net
 
 (Years)

 (in millions)

Intangible assets subject to amortization:           
 Brands 3 - 20 $130.1 $(48.5)$81.6
 Distribution rights 2 - 10  38.4  (14.4) 24.0
 Patents and technology and distribution channels 3 - 10  31.7  (11.6) 20.1
 Other 5 - 34  16.3  (9.1) 7.2
Intangible assets not subject to amortization:           
 Brands Indefinite  385.5    385.5
 Pension N/A  34.7    34.7
 Other Indefinite  27.9    27.9
    
 
 
Total   $664.6 $(83.6)$581.0
    
 
 

        The following summarizes the change in goodwill:

 
 Fiscal Years Ended
 
 December 25, 2005
 December 26, 2004
 
 (in millions)

Balance at beginning of year $890.8 $796.4
 Merger with Molson Inc.   1,837.6  
 Acquisition of Creemore Springs  4.5  
 Adjustment to deferred taxes in CBL acquisition  142.0  
 Reclassification from investments in joint ventures  64.9  
 Reclassification to non-current assets from discontinued operations  (95.4) 
 Impact of currency exchange and other  26.9  94.4
  
 
Balance at end of year $2,871.3 $890.8
  
 

        We restated our first quarter 2005 financial statements as a result of errors in accounting for income taxes related to purchase accounting for a deferred tax asset, and the inter-period allocation of a change in an income tax contingency accrual. The item in the table above entitled "Adjustment to deferred taxes in CBL acquisition" is in reference to this issue.

        During the second quarter of 2005, we acquired Creemore Springs Brewery, Ltd. for cash of $16.6 million. The purchase included a small brewing facility in Canada and the Creemore Springs brand, which is included in our Canada segment brand portfolio. The acquisition resulted in the addition of $12.8 million of brand intangible assets and $4.5 million of goodwill.

        Prior to the Merger, we classified $64.9 million of goodwill associated with our investment in the Molson USA joint venture, previously accounted for under the equity method, in investments in joint ventures on the balance sheet. Molson USA became a wholly-owned subsidiary at the time of the Merger and the amount was reclassified to goodwill associated with the US segment.

        AsFoster’s business, which has a carrying value of approximately $25 million at December 25, 2005,31, 2006. We contend that termination notice is ineffective. Miller Brewing Company (Miller) has sued us to invalidate our Kaiser businessbrewing and distribution license agreement. We are contesting their claim, and currently are in Brazil was classified asdiscussions with Miller regarding a discontinued operation. Asresolution of this dispute, However, there can be no assurances that we will arrive at such a resolution. A termination or renegotiation of this agreement could result we reclassified goodwillin an impairment of our distribution right intangible associated with Kaiser, originally recognized through the MergerMiller brand, which has a carrying value of $112.0 million at December 31, 2006. During the fourth quarter of 2006, we renegotiated the terms of licensing agreements with Molson Inc., to non-current assets from discontinued operations.the owners of the Corona and Heineken brands for the Canada market.

107






Based on foreign exchange rates as of December 25, 2005,31, 2006, the estimated future amortization expense of intangible assets is as follows:

 

Amount

 

Fiscal Year

 Amount

 

 

 

(In thousands)

 


 (In millions)

2006 $71.4
2007 $71.4

2007

 

 

$

74,075

 

 

2008 $71.4

2008

 

 

$

74,075

 

 

2009 $65.3

2009

 

 

$

67,987

 

 

2010 $50.0

2010

 

 

$

51,520

 

 

2011

2011

 

 

$

49,298

 

 

 

The following summarizes the change in goodwill:

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

 

 

(In thousands)

 

Balance at beginning of year

 

 

$

2,871,320

 

 

 

$

890,821

 

 

Merger with Molson Inc.

 

 

(23,395

)

 

 

1,837,600

 

 

Acquisition of Creemore Springs

 

 

 

 

 

4,538

 

 

Adjustment to deferred taxes in CBL Acquisition

 

 

 

 

 

142,000

 

 

Reclassification from investments in joint ventures

 

 

 

 

 

64,887

 

 

Reclassification to non-current assets from discontinued operations

 

 

 

 

 

(95,400

)

 

Impact of currency exchange

 

 

120,751

 

 

 

26,874

 

 

Balance at end of year

 

 

$

2,968,676

 

 

 

$

2,871,320

 

 

Amortization expense of intangible assets was $75.4 million, $66.4 million $25.1 million and $22.2$25.1 million for the years ended December 31, 2006, December 25, 2005 and December 26, 2004, and December 28, 2003 respectively.

As of December 25, 2005,31, 2006, goodwill was allocated between our reportable segments as follows. We do not have reporting units below the segment level:follows:

 

Amount

 

Segment

 Amount

 

 

 

(In thousands)

 


 (In millions)

Canada

Canada

 

 

$

724,196

 

 

United States $1,347.6

United States

 

 

1,350,571

 

 

Europe 791.1

Europe

 

 

893,909

 

 

Canada 732.6

Consolidated

Consolidated

 

 

$

2,968,676

 

 

 
Total $2,871.3
 

 

As discussed in Note 2, we allocated $1.8 billion to goodwill as a result of the Merger. See Note 2 for the detailed listing of values assigned to intangibles and goodwill resulting from the Merger. Goodwill created by the Merger amounting toOf that amount, $1.1 billion has been allocated to the USU.S. segment based upon projections that a large portion of synergy cost savings will benefit that business unit.unit with the remainder included in the Canada segment. In addition, $140.9$159.3 million of goodwill associated with the 2002 acquisition of CBL has been allocated to the USU.S. segment, also based on expected synergy savings at the time of the acquisition.

SFAS 142 stipulates that we are required to perform goodwill and otherindefinite-lived intangible asset impairment tests on at least an annual basis and more frequently in certain circumstances. We completed the required impairment testing of goodwill and other intangible assets under SFAS 142 during the third quarter of 20052006 and determined that there were no impairments of goodwill or otherindefinite-lived intangible asset was impaired.assets.


13.   Debt and Credit Arrangements

Our total long-term borrowings as of December 25, 2005,31, 2006, and December 26, 2004,25, 2005, were composed of the following:



 As of
 

 

As of

 



 December 25, 2005
 December 26, 2004
 

 

December 31, 2006

 

December 25, 2005

 



 (In thousands)

 

 

(In thousands)

 

Short-term borrowings(1)Short-term borrowings(1) $14,001 $12,500 

 

 

$

432

 

 

 

$

14,001

 

 

 
 
 
Senior notesSenior notes     

 

 

 

 

 

 

 

 

 

US $850 million(2) $849,898 $856,971 
US $300 million(3) 300,000  
Cdn $900 million (3) 770,326  

USD $850 million(2)

 

 

$

847,705

 

 

 

$

849,898

 

 

USD $300 million(3)

 

 

300,000

 

 

 

300,000

 

 

CAD $900 million(3)

 

 

770,254

 

 

 

770,326

 

 

Commercial paper(4)Commercial paper(4) 167,378  

 

 

 

 

 

167,378

 

 

Credit facility(5)Credit facility(5) 162,713  

 

 

 

 

 

162,713

 

 

Other notes payable(6)Other notes payable(6) 220,454 62,735 

 

 

215,895

 

 

 

220,454

 

 

 
 
 
Total long-term debt (including current portion) 2,470,769 919,706 
Less: current portion of long-term debt (334,101) (26,028)
 
 
 
Total long-term debt $2,136,668 $893,678 
 
 
 

Total long-term debt (including current portion)

 

 

2,133,854

 

 

 

2,470,769

 

 

Less: current portion of long-term debt

 

 

(4,009

)

 

 

(334,101

)

 

Total long-term debt

 

 

$

2,129,845

 

 

 

$

2,136,668

 

 


(1)

Our short-term borrowings consist of various uncommitted lines of credit, short-term bank loans and overdraft facilities as summarized below:

 
 As of
 
 December 25, 2005
 December 26, 2004
 
 (In millions)

US $ Lines of Credit      
 Two lines totaling $50 million $ $12.5
 Interest rate at 2.95%      
British Pound Lines of Credit and Bank Overdraft Facility      
 Three lines totaling £30 million ($52 million)  14.0  
 Interest rates at 5.50%      
Japanese Yen Lines of Credit      
 Two lines totaling 1.1 billion Yen ($9 million)    
 Interest rates at 1%      
Canadian Bank Overdraft Facilities    
 Two lines totaling Cdn $30 million ($26 million)      
 Interest rates at US Prime and Cdn Prime      
  
 
Total short-term borrowings $14.0 $12.5
  
 

 

 

As of

 

 

 

December 31, 2006

 

December 25, 2005

 

 

 

(In thousands)

 

USD lines of credit
Three lines totaling $70 million
Interest rates at 5.88%

 

 

$

 

 

 

$

 

 

Canadian bank overdraft facilities
Two lines totaling CAD $30 million ($26 million)
Interest rates at 8.25% U.S. Prime and 6.00% Canadian Prime

 

 

180

 

 

 

 

 

British Pound lines of credit and bank overdraft facility
Three lines totaling GBP £30 million ($59 million)
Interest rates at 5.85%

 

 

59

 

 

 

14,001

 

 

Japanese Yen lines of credit
Two lines totaling JPY 1.1 billion ($9 million)
Interest rates at <1.00%

 

 

193

 

 

 

 

 

Total short-term borrowings

 

 

$

432

 

 

 

$

14,001

 

 

(2)

On May 7, 2002 CBCCoors Brewing Company (CBC) completed a private placement of $850 million principal amount of 63/8% senior notes, due 2012, with interest payable semi-annually.  The notes are unsecured, are not subject to any sinking fund provision and include a redemption provision (make-whole provision) if the notes are retired before their scheduled maturity.  The redemption price is equal to the greater of (1) 100% of the principal amount of the notes plus accrued and unpaid interest and (2) the make wholemake-whole amount of the notes being redeemed, which is equal to the present value of the principal amount of the notes and interest to be redeemed. The notes are guaranteed by Molson

    Coors Brewing Company and certain subsidiaries.  Net proceeds from the sale of the notes, after deducting estimated expenses and underwriting fees, were approximately $841 million.  The notes were subsequently exchanged for publicly registered notes with the same terms.  The notes are guaranteed by Molson Coors Brewing Company, all of its significant U.S. subsidiaries and Molson


Coors Capital Finance ULC.  The securities have certain restrictions on secured borrowing, sale-leaseback transactions and the sale of assets, all of which the Company was in compliance with at December 31, 2006.

(3)

On September 22, 2005, the Molson Coors Capital Finance ULC (MCCF), a Nova Scotia entity and wholly owned subsidiary of the Company issued 10-year and 5-year private placement debt securities totaling CdnCAD $900 million in Canada and US $300MUSD $300 million in the United States.  The Canadian bonds bear interest at 5.0% and the USU.S. bonds bear interest at 4.85%.  Both offerings are guaranteed by the parent, Molson Coors Brewing Company and all of its significant USU.S. subsidiaries.  The securities have certain restrictions on secured borrowing, sale lease-backsale-leaseback transactions and the sale of assets, all of which the Company was in compliance with at December 25, 2005.31, 2006.  The securities pay interest semi-annually on March 22 and September 22.  The private placement securities will mature on September 22, 2010 for the USU.S. issue and September 22, 2015 for the Canadian issue.  All the proceeds from these transactions were used to repay outstanding amounts on the Company's $1.3 billion bridge facility that was outstanding at the time of issuance, a facility which was terminated at the time of repayment.  Debt issuance costs capitalized in connection with the debt issuances will be amortized over the life of the bonds and total approximately $9.0$9.2 million.  The notes were subsequently exchanged for publicly registered notes with the same terms.

(4)

In June 2003, we issued approximately $300          We maintain a $500 million in commercial paper. All of our commercial paper balance is classified as current portion of long-term debtprogram and as of December 25, 2005.31, 2006 there were no outstanding borrowings under this program.  As of December 25, 2005, the interest rates31, 2006, there were no outstanding borrowings on our outstanding commercial paper borrowings ranged from 4.16% to 4.475%, with a weighted average of 4.33%. As of December 25, 2005, $167.4total $750 million of our total $1.4 billion unsecured committed credit arrangement was beingarrangement.  The facility is used as a backstop for our commercial paper program [See[see (5) below].  This line of credit has a five-year term expiring 2010.

2011.

(5)

In March 2005, we entered into a $1.4 billion revolving multicurrency bank credit facility.  Amounts drawn against the credit facility accrue interest at variable rates, which are based upon LIBOR or CDOR, plus a spread based upon Molson Coors' long-term bond rating and facility utilization.  In August 2006, the amount of the credit line was reduced to $750 million and the expiration date was extended to August 2011.  At December 25, 2005, the average effective interest rate for all31, 2006, there were no borrowings outstanding was 3.669% and we had $162.7 million outstanding. The credit facility expires in March 2010.

against the facility.

(6)

Other notes payable consist of the following:


 As of

 December 25, 2005
 December 26, 2004

 (In millions)

Note payable, denominated in    
Euros $ $21.8

 

As of

 

Interest rate at 5.39%    

 

December 31, 2006

 

December 25, 2005

 

Maturity in October 2005    

 

(In thousands)

 

Note payable issued byNote payable issued by    

 

 

 

 

 

 

 

 

 

RMMC joint venture (See note 4) 36.4 40.9
Interest rate at 7.2%    
Maturity in December 2013    

RMMC joint venture

 

 

 

 

 

 

 

 

 

Interest rate at 7.2%

 

 

 

 

 

 

 

 

 

Maturity in December 2013

 

 

$

31,818

 

 

 

$

36,363

 

 

Notes payable issued byNotes payable issued by    

 

 

 

 

 

 

 

 

 

BRI joint venture, denominated in Canadian dollars (See note 4) 171.6 
Plus: premium 12.5 
Interest rate at 7.5%    
Maturity in June 2011    
 
 

BRI joint venture, denominated in CAD

 

 

 

 

 

 

 

 

 

Interest rate at 7.5%

 

 

 

 

 

 

 

 

 

Maturity in June 2011

 

 

184,077

 

 

 

184,091

 

 

Total other notes payableTotal other notes payable $220.5 $62.7

 

 

$

215,895

 

 

 

$

220,454

 

 

 
 

 


The aggregate principal debt maturities of long-term debt and short-term borrowings for the next five fiscal years are as follows:



 Amount

 

Amount

 



 (In thousands)

 

(In thousands)

 

2006 $348,102
20072007 4,010

 

 

$

4,441

 

 

20082008 4,010

 

 

4,010

 

 

20092009 4,010

 

 

4,010

 

 

20102010 304,009

 

 

304,010

 

 

2011

 

 

188,087

 

 

ThereafterThereafter 1,820,629

 

 

1,629,728

 

 

 
Total $2,484,770
 

Total

 

 

$

2,134,286

 

 

 

Under the terms of some of our debt facilities, we must comply with certain restrictions. These restrictions include restrictions on debt secured by certain types of mortgages, secured certain threshold percentages of secured consolidated net tangible assets, and restrictions on certain types of sale lease-back transactions. As of December 25, 2005,31, 2006, we were in compliance with all of these restrictions.

Interest

Interest incurred, capitalized and expensed were as follows:


 For the years ended
 

 

For the years ended

 


 December 25, 2005
 December 26, 2004
 December 28, 2003
 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 


 (In thousands)

 

 

(In thousands)

 

Interest incurred $137,601 $74,341 $84,187 

 

 

$

156,793

 

 

 

$

137,601

 

 

 

$

74,341

 

 

Interest capitalized (6,495) (1,900) (2,992)

 

 

(13,723

)

 

 

(6,495

)

 

 

(1,900

)

 

 
 
 
 
Interest expensed $131,106 $72,441 $81,195 

 

 

$

143,070

 

 

 

$

131,106

 

 

 

$

72,441

 

 

 
 
 
 

14.   Share-Based Payments—Stock Option, Restricted Stock Award and Employee Award PlansOther Stock Awards

In the first quarter of 2006, we adopted the Financial Accounting Standards Board Statement No. 123, “Share-Based Payment” (SFAS 123R). The Company adopted SFAS 123R using the modified prospective method of adoption, which does not require restatement of prior periods.

SFAS 123R requires a determination of excess tax benefits available to absorb related share—based compensation. FASB Staff Position 123R-3, Transition Election Related to Accounting for the Tax Effects of Share-Based Payment Awards (FSP 123R-3), which was issued on November 10, 2005, provides a practical transition election related to accounting for the tax effects of share-based payment awards to employees. Specifically, this FSP allows a company to elect the alternative or simplified method to calculate the opening excess tax benefits balance. We have adopted such alternative method provisions to calculate the beginning balance of the excess tax benefit in the financial statements ended December 31, 2006. Under the new standard, excess income tax benefits, if any, from share-based compensation are presented as financing activities rather than operating activities in the statements of cash flows. This adoption did not have any impact on our financial statements.

At December 25, 2005,31, 2006, we had twothree stock-based compensation plans, which are described in greater detail below. We apply SFAS 123, "Accounting for Stock-Based Compensation" and related interpretations in accounting for our plans. Accordingly, as the exercise prices upon grant are equal to quoted market values, no compensation cost has been recognized for the stock option portion of the plans (See related discussion in Note 1).

Equity Compensation Plan for Non-Employee Directors

        The Equity Compensation Plan for Non-Employee Directors (EC Plan) provides for awards of the Company's Class B shares of restricted stock or options for Class B shares. Awards vest after completion of the director's annual term. The compensation cost associated with the EC Plan is amortized over the director's term. Compensation cost associated with this plan was immaterial in 2005, 2004, and 2003.

The 1990 Equity Incentive Plan

The 1990 Equity Incentive Plan (1990 EI(EI Plan) generally provides for two types of grants: stock options and restricted stock awards for our employees. The stock options have a term of 10 years and one-third of the stock option grant vests in each of the three successive years after the date of grant. There were no awards granted under the Company’s EI Plan in 2006, and we are not expecting to grant any new awards under this plan.


2004 Contingently Issuable StockEquity Compensation Plan for Non-Employee Directors

        In May 2002,The Equity Compensation Plan for Non-Employee Directors (EC Plan) provides for awards of the Company approved a stock award to be issued contingent upon certain debt reduction milestones as of December 31, 2004. The number of shares to be issued under this incentive plan was 100,870. As the debt reduction goals were met under this award, 100,870Company’s Class B shares were issued on December 31, 2004. Compensation expense totaling $7.6 million was recognized in 2004.

        A summaryof restricted stock or options for Class B shares. Awards vest after completion of the statusdirector’s annual term. The compensation cost associated with the EC plan is amortized over the directors’ term. There were no awards granted under the Company’s EC Plan in 2006, and we are not expecting to grant any new awards under this plan.

Molson Coors Brewing Company Incentive Compensation Plan

During 2006, we issued the following awards related to Class B common shares to certain directors, officers, and other eligible employees, pursuant to the Molson Coors Brewing Company Incentive Compensation Plan (MCBC IC Plan): stock options, restricted stock units, deferred stock units, performance shares, and limited stock appreciation rights.

Stock options are granted with an exercise price equal to the market value of a share of common stock on the date of grant. Stock options have a term of 10 years and generally vest over three years.

Restricted stock unit awards are issued at the market value equal to the price of our stock at the date of the option portiongrant and vest over the period of three years. In 2006, we granted 182,110 of restricted stock units with the weighted-average market value of $68.69 each.

Deferred stock units awards, under the Directors’ Stock Plan pursuant to the MCBC IC Plan, are elected by the non-employee directors of Molson Coors Brewing Company by enabling them to receive all or one-half of their annual cash retainer payments in our 1990 EI Planstock. The deferred stock unit awards are issued at the market value equal to the average day’s price on the date of the grant and EC Plan, combined, is presented below:generally vest over the annual service period. We granted 2,981 deferred stock units with the weighted—average market value of $72.40 each.

 
  
  
  
 Options exercisable at year-end
 
 Options
available
for grant

 Outstanding
options

 Weighted-
average
exercise
price

 Shares
 Weighted-
average
exercise
price

As of December 29, 2002 1,916,362 5,058,590 $56.62 2,084,056 $52.82
 Authorized 2,250,000        
 Granted (1,884,150)1,884,150  49.37     
 Exercised  (69,904) 35.67     
 Forfeited 314,590 (314,590) 56.66     
  
 
 
 
 
As of December 28, 2003 2,596,802 6,558,246  54.75 3,297,810  55.46
 Authorized 2,000,000        
 Granted (1,924,422)1,924,422  65.37     
 Exercised  (1,194,014) 54.38     
 Forfeited 289,294 (289,294) 56.40     
  
 
 
 
 
As of December 26, 2004 2,961,674 6,999,360  57.59 3,570,097  56.28
 Authorized 2,533,455        
 Issued at Merger  1,306,692  67.52     
 Granted (2,306,929)2,306,929  73.36     
 Exercised  (1,177,855) 53.55     
 Forfeited(1) 194,063 (229,738) 70.73     
  
 
 
 
 
As of December 25, 2005 3,382,263 9,205,388 $63.14 7,028,857 $60.00
  
 
 
 
 

(1)
Options held by Molson option holders

Performance share awards are earned over the estimated expected term to achieve projected financial targets established at the time of the Mergergrant. Currently, these financial targets are canceled upon forfeiture.

expected to be achieved by the end of our fiscal year 2009 at which point these shares will fully vest. This estimate is subject to future revisions based on the performance levels of the Company. Performance shares are granted at the market value of our stock at the date of the grant and have a term of five years. In 2006, 1,073,838 shares were granted under this plan at the weighted-average market value of $69.10 per share.

On March 21, 2006, the Company issued 150,000 limited stock appreciation rights to one of its key executives. These limited stock appreciation rights entitle the executive to receive shares of the Company’s stock with a fair market value equal to the excess of the trading price of such shares on the date of the exercise, but not to exceed $77.20, and the trading price on the date of the grant, or $70.01 per share. The award cannot be exercised before May 2, 2007, and will fully vest on May 2, 2008. The fair value of this award of $2.15 per limited stock appreciation right as of the date of grant was determined using the Black-Scholes option-pricing model. The total fair value of $0.3 million, at March 21, 2006, will be recognized in the statement of operations on a straight-line basis over 2.1 years, the remaining $0.2 million will vest in approximately 1.3 years. The option pricing model includes certain assumptions and estimates. For the assumptions and estimates management used for this award, see the table in the stock option section below.

As of December 31, 2006, there were 1,631,975 shares of the Company’s stock available for the issuance of the stock options, restricted stock units, director stock units, performance shares, and limited stock appreciation rights awards under the Molson Coors Brewing Company Incentive Compensation Plan.

112





The following table summarizes components of the equity-based compensation recorded as expense:

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 

 

 

(In thousands)

 

Stock options and limited stock appreciation rights:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax compensation expense

 

 

$

478

 

 

 

$

11,726

 

 

 

$

 

 

Tax expense (benefit)

 

 

376

 

 

 

(1,997

)

 

 

 

 

After-tax compensation expense

 

 

$

854

 

 

 

$

9,729

 

 

 

$

 

 

Restricted stock units and deferred stock units:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax compensation expense

 

 

$

6,673

 

 

 

$

6,327

 

 

 

$

8,065

 

 

Tax (benefit)

 

 

(2,144

)

 

 

(1,078

)

 

 

(2,492

)

 

After-tax compensation expense

 

 

$

4,529

 

 

 

$

5,249

 

 

 

$

5,573

 

 

Performance shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax compensation expense

 

 

$

14,993

 

 

 

$

 

 

 

$

 

 

Tax (benefit)

 

 

(4,228

)

 

 

 

 

 

 

 

After-tax compensation expense

 

 

$

10,765

 

 

 

$

 

 

 

$

 

 

Total after-tax compensation expense

 

 

$

16,148

 

 

 

$

14,978

 

 

 

$

5,573

 

 

 

Included in the pre-tax stock option compensation expense is the mark-to-market stock option floor adjustment of $5.8 million benefit and the $5.9 million charge for the years ended December 31, 2006 and December 25, 2005, respectively. The stock option floor adjustment was included in special charges in the statements of operations. Included in the restricted stock compensation expense was the deferred stock unit amortization of $0.2 million for the year ended December 31, 2006.

The fair value of each option grant is estimatedgranted in 2006, 2005 and 2004 was determined on the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions:


 For the years ended
 

 

For the years ended

 


 December 25, 2005
 December 26, 2004
 December 28, 2003
 

 

December 31, 2006

 

December 25, 2005

 

December 26, 2004

 

Risk-free interest rate 4.18% 3.08% 2.89%

 

4.48

%

4.18

%

3.08

%

Dividend yield 1.80% 1.23% 1.68%

 

1.86

%

1.80

%

1.23

%

Volatility 26.83% 22.94% 33.95%

Volatility range

 

21.90% - 30.09

%

24.66% - 41.37

%

20.21%- 32.01

%

Weighted-average volatility

 

27.84

%

26.83

%

22.94

%

Expected term (years) 3.5-7.0 3.5-7.0 5.4 

 

3.5 - 7.0

 

3.5 - 7.0

 

3.5 - 7.0

 

Weighted average fair market value $17.16 $12.38 $14.87 

Weighted-average fair market value

 

$

18.85

 

$

17.16

 

$

12.38

 

 As

The risk-free interest rates utilized for periods throughout the contractual life of the options are based on a resultzero-coupon U.S. Treasury security yield at the time of shifts in exercise patterns, we adjusted thegrant. Expected volatility is based on historical volatility of our stock. We use historical data to estimate option expected term for stock options issued in 2004term. The range of 3.5 years to 7.0 years results from separate groups of employees who exhibit different historical exercise behavior.


Stock options outstanding at December 31, 2006, changes during 2006, and shares available for grant under all of the Company’s plans are presented below:

 

 

 

 

 

 

 

 

Options exercisable at year-end

 

 

 

Outstanding
options

 

Weighted-
average
exercise price

 

Aggregate
intrinsic
value

 

Shares

 

Weighted-
average
exercise price

 

Aggregate
intrinsic
value

 

Outstanding as of December 25, 2005

 

 

9,205,388

 

 

 

$

63.14

 

 

$53,746,909

 

7,028,857

 

 

$60.00

 

 

$52,831,126

 

Granted

 

 

465,794

 

 

 

$

68.60

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(1,368,262

)

 

 

$

44.33

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(539,998

)

 

 

$

70.47

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding as of December 31, 2006

 

 

7,762,922

 

 

 

$

64.11

 

 

$

96,370,837

 

7,181,712

 

 

$

63.87

 

 

$

90,964,423

 

The total intrinsic values of options granted to Section 16b officersexercised during 2006, 2005 and to 3.5 years for other option grantees, from 5.4 years for all option holders in 2003. We amortize pro forma expense on a straight-line basis over the option-vesting period2004 were $20.7 million, $21.1 million and $16.3 million, respectively. The total fair values of three years.options that vested during 2006, 2005 and 2004 were $1.3 million, $99.6 million and $26.5 million, respectively.

The following table summarizes information about stock options outstanding at December 25, 2005:31, 2006:

 
 Options outstanding
 Options exercisable
Range of exercise
prices

 Shares
 Weighted-average
remaining
contractual
life (years)

 Weighted-average
exercise price

 Shares
 Weighted-average
exercise price

$18.75 - $33.41 238,304 1.9 $30.94 238,304 $30.94
$44.91 - $49.95 1,336,415 6.6  48.89 1,336,415  48.89
$50.08 - $59.75 1,855,428 5.3  55.60 1,810,528  55.51
$60.48 - $69.98 3,415,279 7.3  66.95 3,227,891  67.17
$71.92 - $82.27 2,359,962 8.9  74.86 415,719  76.18
  
 
 
 
 
  9,205,388 7.1 $63.14 7,028,857 $60.00
  
 
 
 
 

 

 

Options outstanding

 

Options exercisable

 

Range of exercise prices

 

 

 

Shares

 

Weighted-
average
remaining
contractual
life (years)

 

Weighted-
average
exercise price

 

Shares

 

Weighted-
average
remaining
contractual
life (years)

 

Weighted-
average
exercise price

 

$28.64 - $49.95

 

1,113,909

 

 

4.53

 

 

 

$

46.99

 

 

1,113,909

 

 

4.53

 

 

 

$

46.99

 

 

$50.08 - $59.75

 

1,468,337

 

 

4.02

 

 

 

$

55.63

 

 

1,444,065

 

 

3.95

 

 

 

$

55.57

 

 

$60.48 - $69.98

 

3,080,051

 

 

6.24

 

 

 

$

67.07

 

 

2,525,213

 

 

5.62

 

 

 

$

66.98

 

 

$71.07 - $82.27

 

2,100,625

 

 

7.56

 

 

 

$

74.79

 

 

2,098,525

 

 

7.56

 

 

 

$

74.79

 

 

 

 

7,762,922

 

 

 

 

 

 

 

 

 

7,181,712

 

 

 

 

 

 

 

 

 

 We issued 3,000

The summary of activity of unvested restricted stock units, deferred stock units and performance shares during 2006 is presented below:

 

Shares

 

Weighted-average
grant date fair value

 

Unvested as of December 25, 2005

 

138,252

 

 

$

61.69

 

 

Granted

 

1,258,929

 

 

$

69.05

 

 

Vested

 

(39,522

)

 

$

62.17

 

 

Forfeited

 

(47,419

)

 

$

69.14

 

 

Unvested as of December 31, 2006

 

1,310,240

 

 

$

68.48

 

 

The total fair values of restricted stock in 2003units and deferred stock units vested during 2006, 2005 and 2004 were $2.4 million, $8.9 million and $0.6 million, respectively. As of December 31, 2006, there was $67.9 million of total unrecognized compensation cost from share-based compensation arrangements granted under the 1990 EI Plan. We issued no restricted stock in 2004. In 2005, we issued 156,252 sharesplans, related to unvested shares. This compensation is expected to be recognized over a weighted-average period of restricted stock after the Merger. All restrictions on shares issued before the Merger lapsed effective with the Merger on February 9, 2005. As a result, remaining compensation cost totaling $0.2 million associated with these awards was recognized during the first quarter of 2005. Compensation cost associated with these awards was insignificant in 2004 and 2003. As an alternative to issuing employeeapproximately 2.5 years. During 2006, cash received from stock options exercises was $83.3 million and the Company will continue intotal tax benefit to be realized for the future to issue performance based options and restricted share units which will be convertible into MCBC Class B stock. Total authorized shares of Class B common stock for issuance under our equity compensation plans were 3.4 million shares at December 25, 2005.tax deductions from these option exercises was $7.4 million.



15.   Other Comprehensive Income (Loss)

 
 Foreign
currency
translation
adjustments

 Unrealized
gain(loss) on
available-for-
sale securities
and derivative
instruments

 Minimum
pension
liability
adjustment

 Accumulated
other
comprehensive
income (loss)

 
 
 (In thousands)

 
Balances, December 29, 2002 $70,527 $16,604 $(220,579)$(133,448)
 Foreign currency translation adjustments  95,180        95,180 
 Unrealized gain on derivative instruments     282     282 
 Minimum pension liability adjustment        (11,258) (11,258)
 Reclassification adjustment on derivative instruments     7,112     7,112 
 Effect of foreign currency fluctuation on foreign-denominated pension        (9,239) (9,239)
 Tax (expense) benefit  52,623  (2,877) 5,466  55,212 
  
 
 
 
 
Balances, December 28, 2003  218,330  21,121  (235,610) 3,841 
 Foreign currency translation adjustments  91,686        91,686 
 Unrealized (loss) on derivative instruments     (355)    (355)
 Minimum pension liability adjustment        (42,346) (42,346)
 Purchase price adjustment (Note 16)        38,227  38,227 
 Reclassification adjustment on derivative instruments     (7,669)    (7,669)
 Effect of foreign currency fluctuation on foreign-denominated pension        (9,591) (9,591)
 Tax (expense) benefit, net of purchase price adjustments to deferred tax asset  31,325  3,121  (10,338) 24,108 
  
 
 
 
 
Balances, December 26, 2004  341,341  16,218  (259,658) 97,901 
 Foreign currency translation adjustments  146,677        146,677 
 Unrealized (loss) on derivative instruments     (31,374)    (31,374)
 Minimum pension liability adjustment        (34,203) (34,203)
 Reclassification adjustment on derivative instruments     (13,763)    (13,763)
 Effect of foreign currency fluctuation on foreign-denominated pension        10,834  10,834 
 Tax (expense) benefit, net of purchase price adjustments to deferred tax asset  (23,707) 17,458  17,166  10,917 
  
 
 
 
 
Balances, December 25, 2005 $464,311 $(11,461)$(265,861)$186,989 
  
 
 
 
 

 

 

Foreign
currency
translation
adjustments

 

Unrealized gain
(loss) on
available-for-
sale securities
and derivative
instruments

 

Pension and
Postretirement
Benefits
adjustments

 

Accumulated
other
comprehensive
income (loss)

 

 

 

(In thousands)

 

As of December 28, 2003

 

 

$

218,330

 

 

 

$

21,121

 

 

 

$

(235,610

)

 

 

$

3,841

 

 

Foreign currency translation adjustments

 

 

91,686

 

 

 

 

 

 

 

 

 

91,686

 

 

Unrealized loss on derivative instruments

 

 

 

 

 

(355

)

 

 

 

 

 

(355

)

 

Minimum pension liability adjustment

 

 

 

 

 

 

 

 

(42,346

)

 

 

(42,346

)

 

Purchase price adjustment (Note 16)

 

 

 

 

 

 

 

 

38,227

 

 

 

38,227

 

 

Reclassification adjustment on derivative instruments

 

 

 

 

 

(7,669

)

 

 

 

 

 

(7,669

)

 

Effect of foreign currency fluctuation on foreign-denominated pension

 

 

 

 

 

 

 

 

(9,591

)

 

 

(9,591

)

 

Tax benefit (expense), net of purchase price adjustments to deferred tax asset

 

 

31,325

 

 

 

3,121

 

 

 

(10,338

)

 

 

24,108

 

 

As of December 26, 2004

 

 

341,341

 

 

 

16,218

 

 

 

(259,658

)

 

 

97,901

 

 

Foreign currency translation adjustments

 

 

146,677

 

 

 

 

 

 

 

 

 

146,677

 

 

Unrealized loss on derivative instruments

 

 

 

 

 

(31,374

)

 

 

 

 

 

(31,374

)

 

Minimum pension liability adjustment

 

 

 

 

 

 

 

 

(34,203

)

 

 

(34,203

)

 

Reclassification adjustment on derivative instruments

 

 

 

 

 

(13,763

)

 

 

 

 

 

(13,763

)

 

Effect of foreign currency fluctuation on foreign-denominated pension

 

 

 

 

 

 

 

 

10,834

 

 

 

10,834

 

 

Tax (expense) benefit

 

 

(23,707

)

 

 

17,458

 

 

 

17,166

 

 

 

10,917

 

 

As of December 25, 2005

 

 

464,311

 

 

 

(11,461

)

 

 

(265,861

)

 

 

186,989

 

 

Foreign currency translation adjustments

 

 

116,214

 

 

 

 

 

 

 

 

 

116,214

 

 

Unrealized gain on derivative instruments

 

 

 

 

 

29,522

 

 

 

 

 

 

29,522

 

 

Minimum pension liability adjustment

 

 

 

 

 

 

 

 

179,221

 

 

 

179,221

 

 

Reclassification adjustment on derivative instruments

 

 

 

 

 

(7,493

)

 

 

 

 

 

(7,493

)

 

Effect of foreign currency fluctuation on foreign-denominated pension

 

 

 

 

 

 

 

 

(724

)

 

 

(724

)

 

Adjustment to adopt SFAS 158

 

 

 

 

 

 

 

 

(258,717

)

 

 

(258,717

)

 

Tax benefit (expense)

 

 

40,993

 

 

 

(8,287

)

 

 

39,260

 

 

 

71,966

 

 

As of December 31, 2006

 

 

$

621,518

 

 

 

$

2,281

 

 

 

$

(306,821

)

 

 

$

316,978

 

 

16.   Employee Retirement Plans

Defined Benefit Plans

The Company offers retirement plans in Canada, the United States and the United Kingdom and Canada that cover substantially all its employees. Benefits for all employees are generally based on salary and years of service. Plan funding strategies are influenced by employee benefits laws and tax laws. The Company's UKCompany’s U.K. plan includes provision for employee contributions and inflation-based benefit increases for retirees. The U.K. defined benefit plan was closed to new employees in April 2006.

As a result of the Merger, the Company added pension liabilities of approximately $260.0 million, which represented the under accrued position of the Canadian plans on February 9, 2005, including



obligations existing at BRI. The Company incurred approximately $7.7 million of additional pension expense related to severance and change in control benefits to departing executives in the first half of 2005 which are included in Special Chargesitems, net (see Note 8).

We adopted SFAS 158 for our annual fiscal 2006 year ending December 31, 2006. The standard, which is an amendment to SFAS 87, 88, 106, and 132(R), requires an employer to recognize the funded status of any defined benefit pension and/or other postretirement benefit plans as an asset or liability in its statement of financial position. The incremental impact of adopting SFAS 158 on individual line items of the Consolidated Balance Sheet as of December 31, 2006 is shown in Note 1. The additional disclosures required by SFAS 158 are included in this footnote.

Total defined benefit pension plan expense was $32.8 million, $64.8 million and $43.7 million in 2006, 2005 and $38.7 million in 2005, 2004, and 2003, respectively. The aggregate funded position of the Company'sCompany’s plans resulted in the recognition of an additional minimum liability in 2005 2004 and 2003.2004.

        US, UKCanada, U.S. and CanadaU.K. plan assets consist of equity securities with smaller holdings of bonds and real estate. Equity assets are well diversified between international and domestic investments, with additional diversification in the domestic category through allocations to large-cap, small-cap, and growth and value investments. Relative allocations reflect the demographics of the respective plan participants.

The following compares target asset allocation percentages with actual asset allocations at December 25, 2005:31, 2006:


 US Plan Assets
 UK Plan Assets
 Canada Plan Assets
 

 

Canada plans assets

 

U.S. plans assets

 

U.K. plan assets

 


 Target
Allocations

 Actual
Allocations

 Target
Allocations

 Actual
Allocations

 Target
Allocations

 Actual
Allocations

 

 

Target
allocations

 

Actual
allocations

 

Target
allocations

 

Actual
allocations

 

Target
allocations

 

Actual
allocations

 

Equities 75%76%62%66%70%71%

 

 

70

%

 

 

71

%

 

 

75

%

 

 

76

%

 

 

65

%

 

 

64

%

 

 

Fixed Income 15%19%28%25%30%29%
Real Estate 10%5%7%6%  

Fixed income

 

 

30

%

 

 

28

%

 

 

15

%

 

 

14

%

 

 

28

%

 

 

26

%

 

 

Real estate

 

 

 

 

 

 

 

 

10

%

 

 

9

%

 

 

7

%

 

 

8

%

 

 

Other   3%3%  

 

 

 

 

 

1

%

 

 

 

 

 

1

%

 

 

 

 

 

2

%

 

 

 

Investment return assumptions for bothall plans have been determined by applying the returns to assets on a weighted average basis and adding an active management premium where appropriate.

It is expected that contributions to the US, UKCanada, U.S. and CanadaU.K. plans during 20062007 will be approximately $167$185 million collectively (including supplemental executive plans).

The following represents our net periodic pension cost:


 For the fiscal year ended
 

 December 25, 2005
 

 

For the year ended December 31, 2006

 


 US Plans
 UK Plan
 Canada Plans
 Total
 

 

Canada plans

 

U.S. plans

 

U.K. plan

 

Consolidated

 


 (In thousands)

 

 

(In thousands)

 

Components of net periodic pension cost:         

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost—benefits earned during the year $20,891 $35,540 $24,110 $80,541 

 

 

$

32,822

 

 

$

19,658

 

$

36,716

 

 

$

89,196

 

 

Interest cost on projected benefit obligation 53,527 103,411 71,975 228,913 

 

 

81,745

 

 

54,616

 

102,140

 

 

238,501

 

Expected return on plan assets (60,065) (127,736) (78,429) (266,230)

 

 

(101,491

)

 

(64,252

)

(140,693

)

 

(306,436

)

 

Amortization of prior service cost 5,464  554 6,018 
Amortization of net transition/obligation     
Special Termination Benefits 3,890  3,804 7,694 

Amortization of prior service cost (benefit)

 

 

1,456

 

 

43

 

(6,171

)

 

(4,672

)

 

Recognized net actuarial loss 17,107 4,759  21,866 

 

 

 

 

18,927

 

10,708

 

 

29,635

 

Less expected participant and national insurance contributions  (10,522) (3,524) (14,046)

 

 

(3,525

)

 

 

(9,918

)

 

(13,443

)

 

 
 
 
 
 
Net periodic pension cost $40,814 $5,452 $18,490 $64,756 
 
 
 
 
 

Net periodic pension cost (benefit)

 

 

$

11,007

 

 

$

28,992

 

$

(7,218

)

 

$

32,781

 

 


 


 

For the fiscal year ended


 
 
 December 26, 2004
 December 28, 2003
 
 
 US Plans
 UK Plan
 Total
 US Plans
 UK Plan
 Total
 
 
 (In thousands)

 
Components of net periodic pension cost:                   
Service cost—benefits earned during the year $20,492 $33,857 $54,349 $18,412 $28,963 $47,375 
Interest cost on projected benefit obligation  51,849  100,564  152,413  48,842  83,439  132,281 
Expected return on plan assets  (52,948) (121,743) (174,691) (48,483) (99,630) (148,113)
Amortization of prior service cost  5,858    5,858  5,880    5,880 
Amortization of net transition/obligation  240    240  240    240 
Recognized net actuarial loss  13,948  916  14,864  9,116    9,116 
Less expected participant and national insurance contributions    (9,307) (9,307)   (8,063) (8,063)
  
 
 
 
 
 
 
Net periodic pension cost $39,439 $4,287 $43,726 $34,007 $4,709 $38,716 
  
 
 
 
 
 
 


 

 

For the year ended December 25, 2005

 

 

 

Canada plans

 

U.S. plans

 

U.K. plan

 

Consolidated

 

 

 

(In thousands)

 

Components of net periodic pension cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost—benefits earned during the year

 

 

$

24,110

 

 

$

20,891

 

$

35,540

 

 

$

80,541

 

 

Interest cost on projected benefit obligation

 

 

71,975

 

 

53,527

 

103,411

 

 

228,913

 

 

Expected return on plan assets

 

 

(78,429

)

 

(60,065

)

(127,736

)

 

(266,230

)

 

Amortization of prior service cost

 

 

554

 

 

5,464

 

 

 

6,018

 

 

Special termination benefits

 

 

3,804

 

 

3,890

 

 

 

7,694

 

 

Recognized net actuarial loss

 

 

 

 

17,107

 

4,759

 

 

21,866

 

 

Less expected participant and national insurance contributions

 

 

(3,524

)

 

 

(10,522

)

 

(14,046

)

 

Net periodic pension cost

 

 

$

18,490

 

 

$

40,814

 

$

5,452

 

 

$

64,756

 

 

 

 

For the year ended December 26, 2004

 

 

 

Canada plans

 

U.S. plans

 

U.K. plan

 

Consolidated

 

 

 

(In thousands)

 

Components of net periodic pension cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost—benefits earned during the year

 

 

$

 

 

$

20,492

 

$

33,857

 

 

$

54,349

 

 

Interest cost on projected benefit obligation

 

 

 

 

51,849

 

100,564

 

 

152,413

 

 

Expected return on plan assets

 

 

 

 

(52,948

)

(121,743

)

 

(174,691

)

 

Amortization of prior service cost

 

 

 

 

5,858

 

 

 

5,858

 

 

Amortization of net transition/obligation

 

 

 

 

240

 

 

 

240

 

 

Recognized net actuarial loss

 

 

 

 

 

13,948

 

916

 

 

14,864

 

 

Less expected participant and national insurance contributions

 

 

 

 

 

(9,307

)

 

(9,307

)

 

Net periodic pension cost

 

 

$

 

 

$

39,439

 

$

4,287

 

 

$

43,726

 

 

117




The changes in the projected benefit obligation, plan assets and the funded status of the pension plans are as follows:

 

 

As of December 31, 2006

 

 

 

Underfunded

 

Overfunded

 

 

 

 

 

Canada plans

 

U.S. plans

 

U.K. plan

 

Total

 

Canada plans

 

Consolidated

 

 

 

(In thousands)

 

 

 

 

 

Actuarial present value of accumulated benefit obligation

 

 

$

1,298,421

 

 

 

$

939,288

 

 

$

2,038,020

 

$

4,275,729

 

 

$

332,282

 

 

 

$

4,608,011

 

 

Change in projected benefit obligation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected benefit obligation at beginning of year

 

 

$

1,254,761

 

 

 

$

973,231

 

 

$

2,018,353

 

$

4,246,345

 

 

$

338,943

 

 

 

$

4,585,288

 

 

Service cost, net of expected employee contributions

 

 

26,062

 

 

 

19,658

 

 

26,798

 

72,518

 

 

3,235

 

 

 

75,753

 

 

Interest cost

 

 

64,837

 

 

 

54,616

 

 

102,140

 

221,593

 

 

16,908

 

 

 

238,501

 

 

Amendments

 

 

5,011

 

 

 

 

 

 

5,011

 

 

 

 

 

5,011

 

 

Actual employee contributions

 

 

3,524

 

 

 

 

 

6,631

 

10,155

 

 

1

 

 

 

10,156

 

 

Special termination benefits

 

 

 

 

 

 

 

8,633

 

8,633

 

 

 

 

 

8,633

 

 

Curtailments

 

 

 

 

 

 

 

(20,939

)

(20,939

)

 

 

 

 

(20,939

)

 

Actuarial loss (gain)

 

 

8,900

 

 

 

(25,869

)

 

(37,543

)

(54,512

)

 

1,213

 

 

 

(53,299

)

 

Benefits paid

 

 

(57,322

)

 

 

(53,567

)

 

(108,164

)

(219,053

)

 

(26,046

)

 

 

(245,099

)

 

Foreign currency exchange rate change

 

 

(1,766

)

 

 

 

 

261,037

 

259,271

 

 

6

 

 

 

259,277

 

 

Projected benefit obligation at end of year

 

 

$

1,304,007

 

 

 

$

968,069

 

 

$

2,256,946

 

$

4,529,022

 

 

$

334,260

 

 

 

$

4,863,282

 

 

Change in plan assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of assets at beginning of year

 

 

$

952,772

 

 

 

$

756,841

 

 

$

1,756,108

 

$

3,465,721

 

 

$

319,758

 

 

 

$

3,785,479

 

 

Actual return on plan assets

 

 

133,522

 

 

 

103,653

 

 

256,535

 

493,710

 

 

37,817

 

 

 

531,527

 

 

Employer contributions

 

 

83,813

 

 

 

23,163

 

 

27,220

 

134,196

 

 

20,954

 

 

 

155,150

 

 

Special termination benefits

 

 

 

 

 

 

 

8,614

 

8,614

 

 

 

 

 

8,614

 

 

Actual employee contributions

 

 

3,524

 

 

 

 

 

6,631

 

10,155

 

 

1

 

 

 

10,156

 

 

Benefits and plan expenses paid

 

 

(57,322

)

 

 

(53,567

)

 

(116,209

)

(227,098

)

 

(26,046

)

 

 

(253,144

)

 

Foreign currency exchange rate change

 

 

(4,611

)

 

 

 

 

240,612

 

236,001

 

 

(968

)

 

 

235,033

 

 

Fair value of plan assets at end of year

 

 

$

1,111,698

 

 

 

$

830,090

 

 

$

2,179,511

 

$

4,121,299

 

 

$

351,516

 

 

 

$

4,472,815

 

 

Funded status:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected benefit obligation at end of year

 

 

$

(1,304,007

)

 

 

$

(968,069

)

 

$

(2,256,946

)

$

(4,529,022

)

 

$

(334,260

)

 

 

$

(4,863,282

)

 

Fair value of plan assets at end of year

 

 

1,111,698

 

 

 

830,090

 

 

2,179,511

 

4,121,299

 

 

351,516

 

 

 

4,472,815

 

 

Funded status—Overfunded/(Underfunded)

 

 

$

(192,309

)

 

 

$

(137,979

)

 

$

(77,435

)

$

(407,723

)

 

$

17,256

 

 

 

$

(390,467

)

 

Less: Minority interests

 

 

31,007

 

 

 

 

 

 

31,007

 

 

 

 

 

31,007

 

 

Funded status after minority interests—Overfunded/(Underfunded)

 

 

$

(161,302

)

 

 

$

(137,979

)

 

$

(77,435

)

$

(376,716

)

 

$

17,256

 

 

 

$

(359,460

)

 

Amounts recognized in the Consolidated Balance Sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

$

 

 

 

$

 

 

$

 

$

 

 

$

17,256

 

 

 

$

17,256

 

 

Accrued expenses and other liabilities

 

 

(660

)

 

 

(1,368

)

 

 

(2,028

)

 

 

 

 

(2,028

)

 

Pension and postretirement benefits

 

 

(160,642

)

 

 

(136,611

)

 

(77,435

)

(374,688

)

 

 

 

 

(374,688

)

 

Net amounts recognized

 

 

$

(161,302

)

 

 

$

(137,979

)

 

$

(77,435

)

$

(376,716

)

 

$

17,256

 

 

 

$

(359,460

)

 

Amounts in Accumulated Other Comprehensive Income not yet recognized as components of net periodic pension cost or (benefit), pre-tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net actuarial loss

 

 

$

56,486

 

 

 

$

238,994

 

 

$

175,284

 

$

470,764

 

 

$

9,511

 

 

 

$

480,275

 

 

Net prior service cost (benefit)

 

 

19,347

 

 

 

(59

)

 

(64,722

)

(45,434

)

 

 

 

 

(45,434

)

 

Net transition obligation (asset)

 

 

(26,936

)

 

 

 

 

 

(26,936

)

 

(13,122

)

 

 

(40,058

)

 

Total not yet recognized

 

 

$

48,897

 

 

 

$

238,935

 

 

$

110,562

 

$

398,394

 

 

$

(3,611

)

 

 

$

394,783

 

 

Amortization Amounts Expected to be Recognized in Net Periodic Pension Cost During Fiscal Year Ending December 30, 2007, pre-tax: 

 
 As of December 25, 2005
 As of December 26, 2004
 
 
 US Plans
 UK Plan
 Canada Plans
 Total
 US Plans
 UK Plan
 Total
 
 
 (In thousands)

 
Actuarial present value of accumulated benefit obligation $943,174 $1,832,412 $1,586,155 $4,361,741 $873,237 $1,867,084 $2,740,321 
  
 
 
 
 
 
 
 
Change in projected benefit obligation:                      
Projected benefit obligation at beginning of year $929,287 $2,025,734 $1,417,373 $4,372,394 $850,450 $1,774,463 $2,624,913 
Service cost, net of expected employee contributions  20,891  25,018  21,167  67,076  20,492  24,550  45,042 
Interest cost  53,527  103,411  71,975  228,913  51,849  100,564  152,413 
Amendments  (29,259) (63,093) 15,788  (76,564)      
Actual employee contributions    6,638  2,943  9,581    5,918  5,918 
Special Termination Benefits  3,890    3,804  7,694       
Actuarial loss  41,023  225,640  123,017  389,680  49,176  38,895  88,071 
Benefits paid  (46,127) (94,804) (68,871) (209,802) (42,680) (76,032) (118,712)
Foreign currency exchange rate change    (210,191) 6,508  (203,683)   157,376  157,376 
  
 
 
 
 
 
 
 
Projected benefit obligation at end of year $973,232 $2,018,353 $1,593,704 $4,585,289 $929,287 $2,025,734 $2,955,021 
  
 
 
 
 
 
 
 
Change in plan assets:                      
Fair value of assets at beginning of year $650,823 $1,680,370 $1,133,214 $3,464,407 $561,400 $1,440,258 $2,001,658 
Actual return on plan assets  58,574  322,559  120,105  501,238  68,044  157,780  225,824 
Employer contributions  93,571  28,282  79,997  201,850  64,059  30,816  94,875 
Actual employee contributions    6,638  2,943  9,581    5,918  5,918 
Benefits and plan expenses paid  (46,127) (103,101) (68,871) (218,099) (42,680) (83,855) (126,535)
Foreign currency exchange rate change     (178,640) 5,142  (173,498)   129,453  129,453 
  
 
 
 
 
 
 
 
Fair value of plan assets at end of year $756,841 $1,756,108 $1,272,530 $3,785,479 $650,823 $1,680,370 $2,331,193 
  
 
 
 
 
 
 
 
Reconciliation of funded status:                      
Funded status—shortfall $(216,391)$(262,245)$(321,174)$(799,810)$(278,464)$(345,364)$(623,828)
Unrecognized net actuarial loss  323,192  321,042  85,059  729,293  297,784  318,589  616,373 
Unrecognized prior service cost  (16) (59,976) 15,817  (44,175) 34,707    34,707 
Unrecognized net transition amount               
  
 
 
 
 
 
 
 
Net amount recognized $106,785 $(1,179)$(220,298)$(114,692)$54,027 $(26,775)$27,252 
  
 
 
 
 
 
 
 
Amounts reflected in the Consolidated Balance Sheet consist of:                      
Non-current accrued benefit liability cost $(186,333)$(76,305)$(311,159)$(573,797)$(222,414)$(186,714)$(409,128)
Non-current intangible asset  215    15,817  16,032  34,707    34,707 
Accumulated other comprehensive loss  292,903  75,126  75,044  443,073  241,734  159,939  401,673 
  
 
 
 
 
 
 
 
Net amount reflected $106,785 $(1,179)$(220,298)$(114,692)$54,027 $(26,775)$27,252 
  
 
 
 
 
 
 
 

 

Amount

 

 

 

(In thousands)

 

Amortization of net prior service benefit

 

 

$

(4,905

)

 

Amortization of actuarial net loss

 

 

$

19,253

 

 


 

 

 

As of December 25, 2005

 

 

 

Canada plans

 

U.S. plans

 

U.K. plan

 

Consolidated

 

 

 

(In thousands)

 

Actuarial present value of accumulated benefit obligation

 

 

$

1,586,155

 

 

$

943,174

 

$

1,832,412

 

 

$

4,361,741

 

 

Change in projected benefit obligation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected benefit obligation at beginning of year

 

 

$

1,417,373

 

 

$

929,287

 

$

2,025,734

 

 

$

4,372,394

 

 

Service cost, net of expected employee contributions

 

 

21,167

 

 

20,891

 

25,018

 

 

67,076

 

 

Interest cost

 

 

71,975

 

 

53,527

 

103,411

 

 

228,913

 

 

Amendments

 

 

15,788

 

 

(29,259

)

(63,093

)

 

(76,564

)

 

Actual employee contributions

 

 

2,943

 

 

 

6,638

 

 

9,581

 

 

Special termination benefits

 

 

3,804

 

 

3,890

 

 

 

7,694

 

 

Actuarial loss

 

 

123,017

 

 

41,023

 

225,640

 

 

389,680

 

 

Benefits paid

 

 

(68,871

)

 

(46,127

)

(94,804

)

 

(209,802

)

 

Foreign currency exchange rate change

 

 

6,508

 

 

 

(210,191

)

 

(203,683

)

 

Projected benefit obligation at end of year

 

 

$

1,593,704

 

 

$

973,232

 

$

2,018,353

 

 

$

4,585,289

 

 

Change in plan assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of assets at beginning of year

 

 

$

1,133,214

 

 

$

650,823

 

$

1,680,370

 

 

$

3,464,407

 

 

Actual return on plan assets

 

 

120,105

 

 

58,574

 

322,559

 

 

501,238

 

 

Employer contributions

 

 

79,997

 

 

93,571

 

28,282

 

 

201,850

 

 

Actual employee contributions

 

 

2,943

 

 

 

6,638

 

 

9,581

 

 

Benefits and plan expenses paid

 

 

(68,871

)

 

(46,127

)

(103,101

)

 

(218,099

)

 

Foreign currency exchange rate change

 

 

5,142

 

 

 

(178,640

)

 

(173,498

)

 

Fair value of plan assets at end of year

 

 

$

1,272,530

 

 

$

756,841

 

$

1,756,108

 

 

$

3,785,479

 

 

Reconciliation of funded status:

 

 

 

 

 

 

 

 

 

 

 

 

 

Funded status—shortfall

 

 

$

(321,174

)

 

$

(216,391

)

$

(262,245

)

 

$

(799,810

)

 

Unrecognized net actuarial loss

 

 

85,059

 

 

323,192

 

321,042

 

 

729,293

 

 

Unrecognized prior service cost (benefit)

 

 

15,817

 

 

(16

)

(59,976

)

 

(44,175

)

 

Unrecognized net transition amount

 

 

 

 

 

 

 

 

 

Net amount recognized

 

 

$

(220,298

)

 

$

106,785

 

$

(1,179

)

 

$

(114,692

)

 

Amounts reflected in the Consolidated Balance Sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accrued benefit liability cost

 

 

$

(311,159

)

 

$

(186,333

)

$

(76,305

)

 

$

(573,797

)

 

Non-current intangible asset

 

 

15,817

 

 

215

 

 

 

16,032

 

 

Accumulated other comprehensive loss

 

 

75,044

 

 

292,903

 

75,126

 

 

443,073

 

 

Net amount reflected

 

 

$

(220,298

)

 

$

106,785

 

$

(1,179

)

 

$

(114,692

)

 


Pension expense is actuarially calculated annually based on data available at the beginning of each year. Assumptions used in the calculation include the settlement discount rate selected and disclosed at the end of the previous year as well as other assumptions detailed in the table below.


 For the years ended
 

 

For the years ended

 


 US Plans
 UK Plan
 Canada Plans
 

 

December 31, 2006

 

December 25, 2005

 


 December 25,
2005

 December 26,
2004

 December 25,
2005

 December 26,
2004

 December 25,
2005

 

 

Canada plans

 

U.S. plans

 

U.K. plan

 

Canada plans

 

U.S. plans

 

U.K. plan

 

Weighted average assumptions:           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement discount rate(1) 5.750%5.875%4.750%5.500%5.000%

 

5.00

%

 

6.10

%

 

 

5.10

%

 

 

5.00

%

 

 

5.75

%

 

 

4.75

%

 

Rate of compensation increase 3.000%3.000%4.000%4.000%3.000%

 

3.00

%

 

3.00

%

 

 

4.25

%

 

 

3.00

%

 

 

3.00

%

 

 

4.00

%

 

Expected return on plan assets 8.750%9.000%7.800%7.800%7.900%

 

5.00%-7.90

%

 

8.75

%

 

 

7.80

%

 

 

7.90

%

 

 

8.75

%

 

 

7.80

%

 

Price inflation rate   2.500%2.500% 

 

 

 

 

 

 

2.75

%

 

 

 

 

 

 

 

 

2.50

%

 


(1)

Rate selected at year-end for the following year'syear’s pension expense and related balance sheet amounts at current year-end.

Expected Cash Flows

Information about expected cash flows for the consolidated retirement plans follows:

Expected Benefit Payments

 Amount

 (In thousands)

 

Amount

 

2006 $218,211

Expected benefit payments

 

 

 

(In thousands)

 

2007 $223,085

2007

 

 

$

257,782

 

 

2008 $232,339

2008

 

 

$

261,736

 

 

2009 $235,884

2009

 

 

$

270,148

 

 

2010 $242,277

2010

 

 

$

274,172

 

 

2011 - 2015 $1,358,684

2011

2011

 

 

$

281,044

 

 

2012-2016

2012-2016

 

 

$

1,493,559

 

 

Purchase Price Adjustments

        In July 2004, we received £14 million (approximately $26 million at then-current exchange rates) from Interbrew, related to mistakes in pension participant data when CBL was purchased in 2002. The corrected data increased our pension liability at the timeU.K. Plan Curtailment

As a result of the acquisition (approximately £21 million or $38 million at then-current exchange rates). Goodwillemployee restructuring activities associated with the purchase priceEurope segment supply chain operations, a pension curtailment was recognized in the second quarter of CBL was adjusted2006. The curtailment triggered a significant event that resulted in the re-measurement of the pension assets and liabilities as of April 30, 2006. The table below represents the projected benefit obligation and the funded status as of December 31, 2006, the curtailment measurement date of April 30, 2006, and the changes in their status from December 25, 2005, for the changeU.K. plan.

As a result of the curtailment, a gain of $5.3 million was recognized and presented as a special item in the statement of operations in the second quarter of 2006. This gain arose from the reduction in estimated future working lifetimes of plan participants resulting in the acceleration of the recognition of a prior service benefit. This prior service benefit was generated by plan changes in previous years and was deferred on the balance sheet and amortized into earnings over the then-expected working lifetime of plan participants of approximately 10 years.

In addition, this curtailment event required a remeasurement of the projected benefit obligation and plan assets, which resulted in an $11.8 million reduction in the projected benefit obligation at April 30, 2006, as shown below, which was recognized in other comprehensive income in 2006.


The changes in the projected benefit obligation, plan assets and the funded status of the U.K. pension liabilityplan are as follows:

 

 

U.K. Plan

 

U.K. Plan

 

 

 

December 25, 2005

 

April 30, 2006 to

 

 

 

to April 30, 2006

 

December 31, 2006

 

 

 

(In thousands)

 

Actuarial present value of accumulated benefit obligation

 

 

$

1,847,391

 

 

 

$

2,038,020

 

 

Change in projected benefit obligation:

 

 

 

 

 

 

 

 

 

Projected benefit obligation at beginning of year

 

 

$

2,018,353

 

 

 

$

2,048,842

 

 

Service cost, net of expected employee contributions

 

 

9,733

 

 

 

17,065

 

 

Interest cost

 

 

31,640

 

 

 

70,500

 

 

Actual employee contributions

 

 

2,407

 

 

 

4,224

 

 

Curtailment gain

 

 

(11,771

)

 

 

(535

)

 

Actuarial (gain) loss

 

 

(80,830

)

 

 

43,287

 

 

Benefits paid

 

 

(25,439

)

 

 

(82,725

)

 

Foreign currency exchange rate change

 

 

104,749

 

 

 

156,288

 

 

Projected benefit obligation as of measurement date

 

 

$

2,048,842

 

 

 

$

2,256,946

 

 

Change in plan assets:

 

 

 

 

 

 

 

 

 

Fair value of assets at beginning of year

 

 

$

1,756,108

 

 

 

$

1,933,993

 

 

Actual return on plan assets

 

 

96,044

 

 

 

160,491

 

 

Employer contributions

 

 

10,524

 

 

 

25,310

 

 

Actual employee contributions

 

 

2,407

 

 

 

4,224

 

 

Benefits and plan expenses paid

 

 

(27,986

)

 

 

(88,223

)

 

Foreign currency exchange rate change

 

 

96,896

 

 

 

143,716

 

 

Fair value of plan assets as of measurement date

 

 

$

1,933,993

 

 

 

$

2,179,511

 

 

Funded status at measurement date:

 

 

 

 

 

 

 

 

 

Market value at measurement date

 

 

$

1,933,993

 

 

 

$

2,179,511

 

 

Projected benefit obligation at measurement date

 

 

(2,048,842

)

 

 

(2,256,946

)

 

Deficit at measurement date

 

 

$

(114,849

)

 

 

$

(77,435

)

 

Pension expense for the U.K. plan was actuarially calculated for the remainder of 2006, following the curtailment using data available as of the measurement date of April 30, 2006. Assumptions as of December 25, 2005, were applied to related balance sheet amounts as of that date and for the cash collected from Interbrew during the third quarter.pension expense through April 30, 2006. The net effect of adjusting goodwilltable below details assumptions applied to our accounting for the U.K. pension plan as of the last three measurement dates.

 

 

U.K. plan

 

 

 

December 31, 2006

 

April 30, 2006

 

December 25, 2005

 

Weighted average assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement discount rate

 

 

5.10

%

 

 

5.15

%

 

 

4.75

%

 

Rate of compensation increase

 

 

4.25

%

 

 

4.25

%

 

 

4.00

%

 

Expected return on plan assets

 

 

7.80

%

 

 

7.80

%

 

 

7.80

%

 

Price inflation rate

 

 

2.75

%

 

 

2.75

%

 

 

2.50

%

 

Multiemployer Plan

Certain of our former employees in Memphis participated in a multi-employer union retirement plan, into which we made contributions on their behalf. Contributions totaled $1.2 million, $1.8 million and $1.9 million in 2006, 2005 and 2004, respectively. In 2005, we announced our intention to close the


Memphis facility. As a result, we recorded a $25 million liability and the cash receivedin 2005, which was insignificant. The effect on equity was to increase other comprehensive income by $26.8 million, net of tax,our estimated payment due to a decreasethe union upon withdrawal from the pension plan. An additional $3.1 million was recorded in the minimum pension2006 for this liability. The liability adjustment. The effect of the adjustmentis expected to pension expense will be to increase the interest component of annual service costpaid by approximately £1 million or $2 million.September 2007.

Defined Contribution Plan

        USU.S. employees are eligible to participate in the Coors Savings and Investment Plan, a qualified voluntary defined contribution plan. We match 50% of our hourly and salaried non-exempt and 75% of our salaried exempt employees'employees’ contributions up to 6% of employee compensation. Both employee and employer contributions are made in cash in accordance with participant investment elections. There are no minimum amounts that are required to be invested in CBC stock. Our contributions in 2006, 2005 and 2004 and 2003 were $7.8 million, $8.0 million and $7.2 million, and $6.9 million, respectively.



Multiemployer Plan

        CertainFrom April 2006, new employees of ourthe U.K. business were not entitled to join the Company’s defined benefit pension plan. These employees in Memphisare instead given an opportunity to participate in a multi-employer union retirementdefined contribution plan. Under this plan into which we makethe Company will match employee contributions on behalfup to a maximum of our Memphis employees. Contributions totaled $1.8 million, $1.9 million, and $2.4 million7% of the employee’s compensation. Company contributions to this plan in 2005, 2004, and 2003, respectively. In 2005, we announced our intention to close the Memphis facility (Note 8). As a result, we have recorded a $25 million liability, which is our estimated payment due to the union upon withdrawal from the pension plan.2006 were approximately $0.02 million.

17.   Postretirement Benefits

CBC and Molson have postretirement plans that provide medical benefits and life insurance for retirees and eligible dependents. The plans are not funded.

We adopted SFAS 158 for our annual fiscal 2006 year ending December 31, 2006. The standard, which is an amendment to SFAS 87, 88, 106, and 132(R), requires an employer to recognize the funded status of any defined benefit pension and/or other postretirement benefit plans as an asset or liability in its statement of financial position. The incremental impact of adopting SFAS 158 on individual line items of the Consolidated Balance Sheet as of December 31, 2006 is shown in Note 1. The additional disclosures required by SFAS 158 are included in this footnote.

The obligations under these plans waswere determined by the application of the terms of medical and life insurance plans, together with relevant actuarial assumptions and health care cost trend rates ranging ratably from 10% in 2005 to 5% in 2009 for the US plan and 2013 for the Canada plans. The discount rate used in determining the projected postretirement benefit obligation was 5.50%detailed in the United States and 5.00% in Canada for the year ended December 25, 2005, and 5.50% for the United States for the year ended December 26, 2004.table below.

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

 

 

Molson
Canada plans

 

BRI Canada plans

 

U.S. plan

 

Canada plans

 

U.S. plan

 

Key assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement discount rate

 

5.00

%

 

5.00

%

 

5.85

%

5.00

%

5.50

%

Health care cost trend rate

 


Ranging
ratably from
10.00% in 2007 to
5.00% in 2017

 

 

Ranging
ratably from
10.00% in 2007 to
5.00% in 2017

 

 

Ranging
ratably from
9.00% in 2007 to
5.00% in 2009

 

Ranging
ratably from
10.00% in 2006 to
5.00% in 2013

 

Ranging
ratably from
10.00% in 2006 to
5.00% in 2009

 

 

122




Our net periodic postretirement benefit cost and changes in the projected benefit obligation of the postretirement benefit plans are as follows:

 
 For the fiscal year ended
 
 
 December 25, 2005
 
 
 US Plans
 Canada Plans
 Total
 
 
 (In thousands)

 
Components of net periodic postretirement benefit cost:          
Service cost—benefits earned during the year $3,089 $5,047 $8,136 
Interest cost on projected benefit obligation  6,445  10,238  16,683 
Amortization of prior service cost (benefit)  (19)   (19)
Amortization of net actuarial loss  1,873  (1,602) 271 
  
 
 
 
Net periodic postretirement benefit cost $11,388 $13,683 $25,071 
  
 
 
 

 


 

For the fiscal years ended


 
 
 December 26, 2004
 December 28, 2003
 
 
 US Plans
 Total
US Plans
 
 
 (In thousands)

 
Components of net periodic postretirement benefit cost:       
Service cost—benefits earned during the year $1,999 $1,603 
Interest cost on projected benefit obligation  6,266  6,757 
Amortization of prior service cost (benefit)  (20) (20)
Amortization of net actuarial loss  768  364 
  
 
 
Net periodic postretirement benefit cost $9,013 $8,704 
  
 
 

 

 

For the year ended December 31, 2006

 

 

 

Canada plans

 

U.S. plan

 

Consolidated

 

 

 

(In thousands)

 

Components of net periodic postretirement benefit cost:

 

 

 

 

 

 

 

 

 

 

 

Service cost—benefits earned during the period

 

 

$

8,201

 

 

$

3,135

 

 

$

11,336

 

 

Interest cost on projected benefit obligation

 

 

12,528

 

 

7,383

 

 

19,911

 

 

Amortization of prior service cost

 

 

56

 

 

209

 

 

265

 

 

Amortization of net actuarial loss

 

 

808

 

 

2,842

 

 

3,650

 

 

Net periodic postretirement benefit cost

 

 

$

21,593

 

 

$

13,569

 

 

$

35,162

 

 

 

 

For the year ended December 25, 2005

 

For the year ended
December 26, 2004

 

 

 

Canada plans

 

U.S. plan

 

Consolidated

 

U.S. plan

 

 

 

(In thousands)

 

(In thousands)

 

Components of net periodic postretirement benefit cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost—benefits earned during the period

 

 

$

5,047

 

 

$

3,089

 

 

$

8,136

 

 

 

$

1,999

 

 

Interest cost on projected benefit obligation

 

 

10,238

 

 

6,445

 

 

16,683

 

 

 

6,266

 

 

Amortization of prior service cost (benefit)

 

 

 

 

(19

)

 

(19

)

 

 

(20

)

 

Amortization of net actuarial (benefit) loss

 

 

(1,602

)

 

1,873

 

 

271

 

 

 

768

 

 

Net periodic postretirement benefit cost

 

 

$

13,683

 

 

$

11,388

 

 

$

25,071

 

 

 

$

9,013

 

 

 

 

As of December 31, 2006

 

 

 

Canada Plans

 

U.S. Plan

 

Consolidated

 

 

 

(In thousands)

 

Change in projected postretirement benefit obligation:

 

 

 

 

 

 

 

 

 

 

 

Projected postretirement benefit obligation at beginning of year

 

 

$

240,228

 

 

$

137,178

 

 

$

377,406

 

 

Service cost

 

 

8,201

 

 

3,135

 

 

11,336

 

 

Interest cost

 

 

12,528

 

 

7,383

 

 

19,911

 

 

Actuarial loss

 

 

9,463

 

 

6,779

 

 

16,242

 

 

Plan amendment

 

 

337

 

 

 

 

337

 

 

Benefits paid, net of participant contributions

 

 

(7,426

)

 

(14,705

)

 

(22,131

)

 

Foreign currency exchange rate change

 

 

(688

)

 

 

 

(688

)

 

Projected postretirement benefit obligation at end of year

 

 

$

262,643

 

 

$

139,770

 

 

$

402,413

 

 

Funded status—Unfunded:

 

 

 

 

 

 

 

 

 

 

 

Accumulated postretirement benefit obligation

 

 

$

(262,643

)

 

$

(139,770

)

 

$

(402,413

)

 

Amounts recognized in the Consolidated Balance Sheet:

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other liabilities

 

 

$

(9,270

)

 

$

(14,721

)

 

$

(23,991

)

 

Pension and postretirement benefits

 

 

(253,373

)

 

(125,049

)

 

(378,422

)

 

Net amounts recognized

 

 

$

(262,643

)

 

$

(139,770

)

 

$

(402,413

)

 


 

 

As of December 31, 2006

 

 

 

Canada Plans

 

U.S. Plan

 

Consolidated

 

 

 

(In thousands)

 

Amounts in Accumulated Other Comprehensive Income unrecognized as components of net periodic pension cost, pre-tax:

 

 

 

 

 

 

 

 

 

 

 

Net actuarial loss

 

 

$

40,982

 

 

$

56,622

 

 

$

97,604

 

 

Net prior service cost

 

 

274

 

 

2,860

 

 

3,134

 

 

Total unrecognized

 

 

$

41,256

 

 

$

59,482

 

 

$

100,738

 

 

Amortization Amounts Expected to be Recognized in Net Periodic Postretirement Cost During Fiscal Year Ending December 30, 2007 (pre-tax):
 
 As of December 25, 2005
 As of December 26, 2004
 
 
 US Plans
 Canada Plans
 Total
 US Plans
 
 
 (in thousands)

 
Change in projected postretirement benefit obligation:             
Projected postretirement benefit obligation at beginning of year $113,824 $201,342 $315,166 $107,470 
Service cost  3,089  5,047  8,136  1,999 
Interest cost  6,445  10,238  16,683  6,266 
Actuarial loss  18,875  29,761  48,636  16,412 
Plan amendment(1)  9,183    9,183  (6,473)
Benefits paid, net of participant contributions  (14,238) (7,594) (21,832) (11,850)
Foreign currency exchange rate change    1,434  1,434   
  
 
 
 
 
Projected postretirement benefit obligation at end of year $137,178 $240,228 $377,406 $113,824 
  
 
 
 
 
 
 As of December 25, 2005
 As of December 26, 2004
 
 
 US Plans
 Canada Plans
 Total
 US Plans
 
 
 (in thousands)

 
Funded status—shortfall $(137,178)$(240,228)$(377,406)$(113,824)
Unrecognized net actuarial loss  52,685  32,564  85,249  35,684 
Unrecognized prior service cost(2)  3,069    3,069  (6,133)
  
 
 
 
 
Accrued postretirement benefits $(81,424)$(207,664)$(289,088)$(84,273)
  
 
 
 
 
Less current portion  12,328  8,733  21,061  10,146 
  
 
 
 
 
Long-term postretirement benefits $(69,096)$(198,931)$(268,027)$(74,127)
  
 
 
 
 

 

 

Amount

 

 

 

(In thousands)

 

Amortization of net prior service cost

 

 

$

361

 

 

Amortization of actuarial net loss

 

 

$

4,610

 

 

 

 

As of December 25, 2005

 

As of 
December 26, 2004

 

 

 

Canada Plans

 

U.S. Plan

 

Consolidated

 

U.S. Plan

 

 

 

(In thousands)

 

(In thousands)

 

Change in projected postretirement benefit obligation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected postretirement benefit obligation at beginning of year

 

 

$

201,342

 

 

$

113,824

 

 

$

315,166

 

 

 

$

107,470

 

 

Service cost

 

 

5,047

 

 

3,089

 

 

8,136

 

 

 

1,999

 

 

Interest cost

 

 

10,238

 

 

6,445

 

 

16,683

 

 

 

6,266

 

 

Actuarial loss

 

 

29,761

 

 

18,875

 

 

48,636

 

 

 

16,412

 

 

Plan amendment(1)

 

 

 

 

9,183

 

 

9,183

 

 

 

(6,473

)

 

Benefits paid, net of participant contributions

 

 

(7,594

)

 

(14,238

)

 

(21,832

)

 

 

(11,850

)

 

Foreign currency exchange rate change

 

 

1,434

 

 

 

 

1,434

 

 

 

 

 

Projected postretirement benefit obligation at end of year

 

 

$

240,228

 

 

$

137,178

 

 

$

377,406

 

 

 

$

113,824

 

 

 

 

As of December 25, 2005

 

As of
December 26, 2004

 

 

 

Canada Plans

 

U.S. Plan

 

Consolidated

 

U.S. Plan

 

 

 

 

 

(In thousands)

 

 

 

(In thousands)

 

Funded status—shortfall

 

 

$

(240,228

)

 

 

$

(137,178

)

 

 

$

(377,406

)

 

 

$

(113,824

)

 

Unrecognized net actuarial loss

 

 

32,564

 

 

 

52,685

 

 

 

85,249

 

 

 

35,684

 

 

Unrecognized prior service cost(2)

 

 

 

 

 

3,069

 

 

 

3,069

 

 

 

(6,133

)

 

Accrued postretirement benefits

 

 

$

(207,664

)

 

 

$

(81,424

)

 

 

$

(289,088

)

 

 

$

(84,273

)

 

Less: current portion

 

 

8,733

 

 

 

12,328

 

 

 

21,061

 

 

 

10,146

 

 

Long-term postretirement benefits

 

 

$

(198,931

)

 

 

$

(69,096

)

 

 

$

(268,027

)

 

 

$

(74,127

)

 


(1)

We changed certain insuranceinsurace providers during 2004, which resulted in a reduction in our benefit obligation.



(2)

We changed certain plan provisions during 2005, which resulted in a net increase in our benefit obligation. The primary cause of the increase was the removal of a planned cap on Company contributions starting in 2009.

Expected Cash Flows

Information about expected cash flows for the consolidated post-retirement plans follows:

Expected Benefit Payments

 Amount

 (In thousands)

 

Amount

 

2006 $21,061

Expected benefit payments

 

 

 

(In thousands)

 

2007 $22,268

2007

 

 

$

23,991

 

 

2008 $23,155

2008

 

 

$

24,896

 

 

2009 $23,877

2009

 

 

$

25,507

 

 

2010 $24,321

2010

 

 

$

25,704

 

 

2011 - 2015 $121,827

2011

2011

 

 

$

25,498

 

 

Thereafter

Thereafter

 

 

$

119,568

 

 


 

Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plans. A one-percentage-point change in assumed health care cost trend rates would have the following effects:


 One-percentage-
point increase
(Unfavorable)

 One-percentage-
point decrease
(Favorable)

 

 

1% point increase
(unfavorable)

 

1% point decrease
(favorable)

 


 (In thousands)

 

 

(In millions)

 

US Plan     

Canada plans (Molson)

 

 

 

 

 

 

 

 

 

Effect on total of service and interest cost components $350 $(439)

 

 

$

1.7

 

 

 

$

1.5

 

 

Effect on postretirement benefit obligation $6,589 $(5,940)

 

 

$

18.4

 

 

 

$

16.7

 

 

Canada Plans     

Canada plans (BRI)

 

 

 

 

 

 

 

 

 

Effect on total of service and interest cost components $2,009 $(1,714)

 

 

$

0.9

 

 

 

$

0.8

 

 

Effect on postretirement benefit obligation $26,403 $(23,602)

 

 

$

9.8

 

 

 

$

8.2

 

 

U.S. plan

 

 

 

 

 

 

 

 

 

Effect on total of service and interest cost components

 

 

$

0.9

 

 

 

$

0.8

 

 

Effect on postretirement benefit obligation

 

 

$

6.9

 

 

 

$

6.2

 

 

18.   Derivative Instruments

Market Risk Management Policies

In the normal course of business, we are exposed to fluctuations in interest rates, the value of foreign currencies and production and packaging materials prices. We have established policies and procedures that govern the strategic management of these exposures through the use of a variety of financial instruments. By policy, we do not enter into such contracts for trading purposes or for the purpose of speculation.

Our objective in managing our exposure to fluctuations in interest rates, foreign currency exchange rates and production and packaging materials prices is to decrease the volatility of our earnings and cash flows affected by changes in the underlying rates and prices. To achieve this objective, we enter into foreign currency forward contracts, commodity swaps, interest rate swaps and cross currency swaps, the values of which change in the opposite direction of the anticipated cash flows. We do not hedge the value of net investments in foreign-currency-denominated operations or translated earnings of foreign subsidiaries. Our primary foreign currency exposures are the Canadian dollar (CAD), the British Pound Sterling (GBP or £), the Canadian dollar (Cdn $) and the Japanese yen (Yen)(JPY).


Derivatives are either exchange-traded instruments or over-the-counter agreements entered into with highly rated financial institutions. We are exposed to credit-related losses in the event of non-performance by counterparties to hedging instruments and do not enter into master netting arrangements. The counterparties to derivative transactions are major financial institutions with investment grade credit ratings of at least A (S&P)(Standard & Poor’s), A2 (Moody's)(Moody’s) or better. However, this does not eliminate our exposure to credit risk with these institutions. This credit risk is generally limited to the unrealized gains in such contracts should any of these counterparties fail to perform as contracted. To manage this risk, we have established counterparty credit guidelines that are monitored and reported to management according to prescribed guidelines. We utilize a portfolio of financial institutions either headquartered or operating in the same countries we conduct our business. As a result of the above considerations, we consider the risk of counterparty default to be minimal. In some instances our counterparties and we have reciprocal collateralization agreements regarding fair value positions in excess of certain thresholds. These agreements call for the posting of collateral in the form of cash, treasury securities or letters of credit if a fair value loss position to our counterparties or us exceeds a certain amount. At December 25, 2005,31, 2006, no collateral was posted by our counterparties or us.



Derivative Accounting Policies

The majority of all derivatives entered into by the Company qualify for, and are designated as, foreign-currency cash flow hedges, commodity cash flow hedges or fair value hedges, including those derivatives hedging foreign currency denominated firm commitments as per the definitions of Statement of Financial Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging Activities, as amended and interpreted, incorporating FASB Statements No. 137, 138 and 149"149” (SFAS No. 133).

The Company considers whether any provisions in non-derivative contracts represent "embedded"“embedded” derivative instruments as described in SFAS No. 133. As of December 25, 2005,31, 2006, we have concluded that no "embedded"“embedded” derivative instruments warrant separate fair value accounting under SFAS No. 133. However, see discussion in Note 3, related to our sale of Kaiser in January 2006 and a put option acquired with that sale which we will be required to analyze for proper accounting treatment in the first quarter of 2006.

All derivatives are recognized on the balance sheet at their fair value. Unrealized gain positions are recorded as other current assets or other non-current assets. Unrealized loss positions are recorded as other liabilities or other long-termnon-current liabilities. Changes in unrealized gains and losses from fair value hedges are classified in the income statement of operations consistent with the classification of the corresponding income or expense line item being hedged. Changes in fair values of outstanding cash flow hedges that are highly effective as per the definition of SFAS 133 are recorded in other comprehensive income, until earnings are affected by the variability of cash flows of the underlying hedged transaction. In most cases amounts recorded in other comprehensive income will be released to earnings at maturity of the related derivative. The recognition of effective hedge results in the consolidated statement of income offsets the gains or losses on the underlying exposure. Cash flows from derivative transactions are classified according to the nature of the risk being hedged.

We formally document all relationships between hedging instruments and hedged items, as well as the risk-management objective and strategy for undertaking hedge transactions. This process includes linking all derivatives either to specific assets and liabilities on the balance sheet or specific firm commitments or forecasted transactions. We also formally assess, both at the hedge'shedge’s inception and on an ongoing basis, whether the derivatives that are used in hedging transactions have been highly effective in offsetting changes in the cash flows of hedged items and whether those derivatives may be expected to remain highly effective in future periods. When it is determined that a derivative is not, or has ceased to be, highly effective as a hedge, we discontinue hedge accounting prospectively, as discussed below.

We discontinue hedge accounting prospectively when (1) the derivative is no longer highly effective, as per SFAS No. 133, in offsetting changes in the cash flows of a hedged item (including hedged items such as firm commitments or forecasted transactions); (2) the derivative expires or is sold, terminated, or


exercised; (3) it is no longer probable that the forecasted transaction will occur; or (4) management determines that designating the derivative as a hedging instrument is no longer appropriate.

When we discontinue hedge accounting becausebut it is no longercontinues to be probable that the forecasted transaction will occur in the originally expected period, the gain or loss on the derivative remains in accumulated other comprehensive income and is reclassified into earnings when the forecasted transaction affects earnings. However, if it is no longer probable that a forecasted transaction will occur by the end of the originally specified time period or within an additional two-month period of time thereafter, the gains and losses that were accumulated in other comprehensive income will be recognized immediately in earnings. In all situations in which hedge accounting is discontinued and the derivative remains outstanding, we will carry the derivative at its fair value on the balance sheet until maturity, recognizing future changes in the fair value in current-period earnings. Any hedge



ineffectiveness, as per SFAS No. 133, is recorded in current-period earnings. During 2005, 2004 and 2003, we recorded an insignificant loss relating to such ineffectiveness of all derivativesearnings in Other income,other expense (income), net. Effectiveness is assessed based on the comparison of current forward rates to the rates established on our hedges.

Following are the notional transaction amounts and fair values for our outstanding derivatives, summarized by risk category and instrument type.

 

 

For the years ended

 

 

 

December 31, 2006

 

December 25, 2005

 

 

 

Notional
Amount

 

Fair
Value

 

Notional
Amount

 

Fair 
Value

 

 

 

(In thousands)

 

Foreign Currency:

 

 

 

 

 

 

 

 

 

Forwards

 

$

220,455

 

$

7,133

 

$

162,005

 

$

(2,548

)

Swaps

 

1,411,704

 

(268,656

)

1,291,600

 

(174,755

)

Total foreign currency

 

1,632,159

 

(261,523

)

1,453,605

 

(177,303

)

Interest rate:

 

 

 

 

 

 

 

 

 

Swaps

 

286,971

 

1,913

 

372,800

 

11,195

 

Commodity price:

 

 

 

 

 

 

 

 

 

Swaps

 

49,723

 

7,436

 

45,439

 

9,422

 

Fixed price contracts

 

4,125

 

(956

)

 

 

Total commodity price

 

53,848

 

6,480

 

45,439

 

9,422

 

Total outstanding derivatives

 

$

1,972,978

 

$

(253,130

)

$

1,871,844

 

$

(156,686

)

The table below shows pre-tax derivative gains and losses deferred in other comprehensive income in shareholders equity as of December 31, 2006, December 25, 2005 and December 26, 2004. Gains and losses deferred as of December 31, 2006 are generally expected to be recognized as the underlying transactions occur. The amounts ultimately recognized may differ, favorably or unfavorably, from those shown due to the fact that some of our derivative positions are not yet settled and therefore remain subject to ongoing market price fluctuations. As noted, effective gains and losses are deferred over time and recognized simultaneously with the impact of the underlying transactions. The ineffective gains and losses are recognized immediately when it was evident they did not precisely offset changes in the underlying transaction.

 

 

For the years ended

 

 

 

December 31,
2006

 

December 25,
2005

 

December 26,
2004

 

 

 

(In thousands)

 

Net deferred (gain) loss

 

 

$

(9,364

)

 

 

$

11,922

 

 

 

$

(26,520

)

 

Net ineffective gain

 

 

$

(3,050

)

 

 

$

(15

)

 

 

$

(108

)

 

127




Significant Hedged Positions

Upon the Merger and in connection with our debt offerings (Note 13), we added various derivative instruments held by Molson that hedged currency, commodity and interest rate risk in a similar manner as Coors. Interest rate swaps held by BRI are the only Molson Inc. derivative instruments that do not qualify for hedge accounting under SFAS 133. Mark-to-market changes on these interest rate swaps are recorded to interest expense.

We are a party to a cross currency swap totaling Cdn $255CAD $30 million (approximately US $218USD $25.7 million at prevailing foreign currency exchange rates in 2005, the year we entered into the swap)2006). The swap included an initial exchange of principal in 2005 and matures in 2006. The swap also calls for an exchange of fixed Cdn $CAD interest payments for fixed US $USD interest receipts. At the initial principal exchange, we paid US $USD to a counterparty and received Cdn $.CAD. Upon final exchange, we will provide Cdn $CAD to the counterparty and receive US $.USD. The cross currency swap has been designated as a cash flow hedge of the changes in value of the future Cdn $CAD interest and principal receipts that result from changes in the US $USD to Cdn $CAD exchange rates on an intercompany loan between two of our subsidiaries. In addition, in September of 2006 we entered into a cross currency swap totaling GBP £24.4 million (approximately USD $47.8 million at prevailing foreign currency exchange rates in 2006). The swap included an initial exchange of principal in 2005 and matures in 2006. The swap calls for an exchange of fixed GBP interest payments for fixed CAD interest receipts. At the initial principal exchange, we paid CAD to a counterparty and received GBP. The cross currency swap has been designated as a cash flow hedge of the changes in value of the future GBP interest and principal receipts that result from changes in the CAD to GBP exchange rates on an intercompany loan between two of our subsidiaries.

Prior to issuing the bondsnotes on September 22, 2005 (See Note 13), we entered into a bond forward transaction for a portion of the Canadian offering. The bond forward transaction effectively established, in advance, the yield of the government of Canada bond rates over which the Company'sCompany’s private placement was priced. At the time of the private placement offering and pricing, the government of Canada bond rate was trading at a yield lower than that locked in with the Company'sCompany’s interest rate lock. This resulted in a loss of $4.0 million on the bond forward transaction. Per FAS 133 accounting, the loss will be amortized over the life of the Canadian issued private placement and will serve to increase the Company'sCompany’s effective cost of borrowing by 4.9 basis points compared to the stated coupon on the issue.

Simultaneously with the September 22, 2005, USU.S. private placement (See Note 13), we entered into a cross currency swap transaction for the entire USUSD $300 million issue amount and for the same maturity. In this transaction we exchanged our USUSD $300 million for a CdnCAD $355.5 million obligation with a third party. The terms of the transaction are such that the Company will pay interest at a rate of 4.28% to the third party on the amount of CdnCAD $355.5 million and will receive interest at a rate of 4.85% on the USUSD $300 million amount. There was an exchange of principal at the inception of this transaction, and there will be a subsequent exchange of principal at the termination of the transaction. We have designated this transaction as a hedge of the variability of the cash flows associated with the payment of interest and principal on the US $USD securities. Consistent with FAS 133 accounting, all changes in the value of the transaction due to foreign exchange will be booked through the Statement of Operationsrecorded in earnings and will be offset by a revaluation of the associated debt instrument. Changes in the value of the transaction due to interest rates will be bookedrecorded to other comprehensive income.

As of December 25, 2005,31, 2006, we are a party to other cross currency swaps totaling GBP £530 million (approximately USD $774 million at the date of entering the transaction). The swaps included an initial exchange of principal on the settlement date of our 63/¤8% private placement fixed rate debt (see Note 13) and will require final principal exchange in May 2012. The swaps also call for an exchange of fixed GBP interest payments for fixed US $USD interest receipts. At the initial principal exchange, we paid US $USD to a counterparty and received GBP. Upon final exchange, we will provide GBP to the counterparty and receive US $.USD. The cross currency swaps have been designated as cash flow hedges of



the changes in value


of the future GBP interest and principal receipts that results from changes in the US $USD to GBP exchange rates on an intercompany loan between our Europe subsidiary and us.U.S. subsidiary.

We entered into interest rate swap agreements related to our 63/¤8% fixed rate debt. These interest rate swaps convert $201.2 million notional amount from fixed rates to floating rates and mature in 2012. We will receive fixed US $USD interest payments semi-annually at a rate of 63/¤8% per annum and pay a rate to our counterparty based on a credit spread plus the three-month LIBOR rate, thereby exchanging a fixed interest obligation for a floating interest rate obligation. There was no exchange of principal at the inception of the swaps. We designated the interest rate swaps as a fair value hedge of the changes in the fair value of the $201.2 million fixed rate debt attributable to changes in the LIBOR swap rates.

The BRI joint venture is a party to interest rate swaps, converting CAD $100.0 million notional amount of the CAD $200 million 7.5% fixed rate debt. The interest rate swaps convert the CAD $100.0 million to floating rates and mature in 2011. There was no exchange of principal at the inception of the swaps. During July 2006, we entered into and designated the interest rate swaps as a fair value hedge of the changes in the fair value of the CAD $100.0 million fixed rate debt attributable to changes in the LIBOR swap rates. Prior to the inception of this fair value hedge, the interest rate swaps held by BRI were the only Molson Inc. derivative instruments that did not qualify for hedge accounting under SFAS 133. Mark-to-market changes on these interest rate swaps were recorded as interest expense.

Our fair value hedges effective losses (gains), net were $2.2 million, $7.4 million and $(2.6) million for the years ended December 31, 2006, December 25, 2005 and December 26, 2004, respectively.

As of December 25, 2005, $6.931, 2006, $7.2 million of deferred net gains (net of tax) on both outstanding and matured derivatives accumulated in other comprehensive income are expected to be reclassified to earnings during the next twelve months as a result of expected gains or losses on underlying hedged transactions also being recorded in earnings. Actual amounts ultimately reclassified to earnings are dependent on the applicable rates in effect when derivatives contracts that are currently outstanding mature. As of December 25, 2005,31, 2006, the maximum term over which we are hedging exposures to the variability of cash flows for all forecasted and recorded transactions is 10 years.

19.   Accrued expenses and other liabilities

 

 

As of

 

 

 

December 31, 2006

 

December 25, 2005

 

 

 

(In thousands)

 

Accrued compensation

 

 

$

155,508

 

 

 

$

123,780

 

 

Accrued excise taxes

 

 

295,556

 

 

 

284,740

 

 

Accrued selling and marketing costs

 

 

147,576

 

 

 

176,146

 

 

Accrued brewing operations costs

 

 

324,601

 

 

 

244,304

 

 

Accrued income taxes payable

 

 

132,780

 

 

 

109,907

 

 

Other

 

 

169,385

 

 

 

212,222

 

 

Accrued expenses and other liabilities

 

 

$

1,225,406

 

 

 

$

1,151,099

 

 

Accrued brewing operations costs consist of amounts owed for beer raw materials, packaging materials, freight charges, utilities and other manufacturing and distribution costs.

20.   Commitments and Contingencies

        The following does not include commitments of our Brazil segment. We sold 68% of our interest in Brazil to FEMSA on January 13, 2006. Refer to Note 3 of our consolidated financial statements for additional information regarding this transaction.

Letters of Credit

As of December 25, 2005,31, 2006, we had approximately $47.1$55.4 million outstanding in letters of credit with financial institutions. These letters expire at different points in 20062007 and 2008. Approximately $34.3$22.6 million of the letters contain a feature that automatically renews the letter for an additional year if no cancellation


notice is submitted. These letters of credit are being maintained as security for deferred compensation payments, reimbursements to insurance companies, reimbursements to the trustee for pension payments, deductibles or retention payments made on our behalf, various payments due to governmental agencies, and for operations of underground storage tanks.

Power Supplies

In 1995, Coors Energy Company (CEC), a wholly owned subsidiary, sold a power plant located at the Golden brewery location to Trigen-Nations Energy Company, LLLP (Trigen). We have an agreement to purchase substantially all of the electricity and steam produced by Trigen and needed to operate the brewery'sbrewery’s Golden facilities through 2020. Our financial commitment under this agreement is divided between a fixed, non-cancelable cost, which adjusts annually for inflation, and a variable cost, which is generally based on fuel cost and our electricity and steam use. Total purchases, fixed and variable, under this contract in 2006, 2005 and 2004 and 2003 were $32.8$43.7 million, $33.5$37.7 million and $32.1$33.2 million, respectively.

Supply Contracts

We have various long-term supply contracts with unaffiliated third parties and our joint venture partners to purchase materials used in production and packaging, such as starch, cans and glass. The supply contracts provide that we purchase certain minimum levels of materials throughout the terms of



the contracts. The approximate future purchase commitments will be met under these supply contracts and total:



 Amount

 

Amount

 



 (In thousands)

 

(In thousands)

 

2006 $620,427
20072007 420,476

 

 

$

834,232

 

 

20082008 234,333

 

 

593,019

 

 

20092009 159,218

 

 

590,498

 

 

20102010 65,240

 

 

564,550

 

 

2011

 

 

583,842

 

 

ThereafterThereafter 114,531

 

 

3,136

 

 

 
Total $1,614,225
 

Total

 

 

$

3,169,277

 

 

 

Our total purchases under these contracts in 2006, 2005 2004 and 20032004 were approximately $661.8 million, $587.0 million, $273.4 million, and $422.2$273.4 million, respectively.

England and Wales Distribution Contract

Tradeteam Ltd., the joint venture between CBL and Exel Logistics, Inc.DHL, has an exclusive contract with CBL to provide distribution services in England and& Wales until at least 2010. The approximate future financial commitments under the distribution contract are as follows:



 Amount

 

Amount

 



 (In thousands)

 

(In thousands)

 

2006 $163,286
20072007 166,552

 

 

$

172,394

 

 

20082008 169,883

 

 

176,234

 

 

20092009 173,281

 

 

180,150

 

 

20102010 132,560

 

 

133,212

 

 

2011

 

 

 

 

ThereafterThereafter 

 

 

 

 

 
Total $805,562
 

Total

 

 

$

661,990

 

 

 

130




The financial commitments on termination of the distribution agreement are to essentially take over property, assets and people used by Tradeteam to deliver the service to CBL, paying Tradeteam'sTradeteam’s net book value for assets acquired.

Purchases under the Tradeteam, Ltd. contract were approximately $155 million, $161 million $166 million and $157$166 million for the years ended December 25, 2005, December 26, 2004 and December 28, 2003, respectively.



UK Container Operations

        CBL outsourced the ownership, procurement and tracking of its approximately 1.2 million kegs and casks with TrenStar, Inc. in the second quarter of 2004. The approximate future financial commitments under the kegging outsource contract are as follows:

 
 Amount
 
 (In thousands)

2006 $14,433
2007  15,984
2008  17,416
2009  8,264
2010  
Thereafter  
  
 Total $56,097
  

        Purchases under the TrenStar, Inc. contract for the years ended31, 2006, December 25, 2005, and December 26, 2004, were approximately $122 million and $67 million respectively.

Graphic Packaging Corporation

We have a packaging supply agreement with a subsidiary of Graphic Packaging Corporation, (GPC), a related party, under which we purchase our U.S. segment paperboard requirements. Our payments under the packaging agreement in 2006, 2005, 2004 and 20032004 totaled approximately $74.0 million, $75.3 million, $104.5 million, and $106.4$104.5 million, respectively. We expect payments in 20062007 to be approximately the same as 2005.2006. Related accounts payable balances included in Affiliates accounts payable on the Consolidated Balance Sheets were $2.8$0.8 million and $3.4$2.8 million as of December 31, 2006, and December 25, 2005, and December 26, 2004, respectively.

Advertising and Promotions

We have various long-term non-cancelable commitments for advertising, sponsorships and promotions, including marketing at sports arenas, stadiums and other venues and events. From time to time, MCBC guarantees the financial performance under certain contracts on behalf of its subsidiaries. At December 25, 2005,31, 2006, these future commitments are as follows:



 Amount

 

Amount

 



 (In thousands)

 

(In thousands)

 

2006 $294,286
20072007 193,151

 

 

$

321,421

 

 

20082008 313,049

 

 

184,908

 

 

20092009 122,097

 

 

159,138

 

 

20102010 110,535

 

 

121,673

 

 

2011

 

 

50,179

 

 

ThereafterThereafter 118,889

 

 

114,477

 

 

 
Total $1,152,007
 

Total

 

 

951,796

 

 

 

Total advertising expense was approximately $906.9 million, $729.1 million, and $627.4 million in 2006, 2005 and $588.2 million in 2005, 2004, and 2003, respectively.



Leases

We lease certain office facilities and operating equipment under cancelable and non-cancelable agreements accounted for as operating leases. Future minimum lease payments under operating leases that have initial or remaining non-cancelable terms in excess of one year are as follows:

Fiscal Year

 Amount


 (In thousands)

 

Amount

 

2006 $55,130

 

(In thousands)

 

20072007 43,769

 

 

$

61,293

 

 

20082008 35,971

 

 

51,257

 

 

20092009 26,688

 

 

40,463

 

 

20102010 19,895

 

 

32,866

 

 

2011

 

 

25,842

 

 

ThereafterThereafter 80,754

 

 

77,476

 

 

 
Total $262,207
 

Total

 

 

289,197

 

 

 

Total rent expense was $70.7 million, $60.8 million, $30.6 million in 2006, 2005 and $14.3 million in 2005, 2004, and 2003, respectively.


Environmental

When we determine that it is probable that a liability for environmental matters or other legal actions exists and the amount of the loss is reasonably estimable, an estimate of the future costs are recorded as a liability in the financial statements. Costs that extend the life, increase the capacity or improve the safety or efficiency of Company-owned assets or are incurred to mitigate or prevent future environmental contamination may be capitalized. Other environmental costs are expensed when incurred.

From time to time, we have been notified that we are or may be a potentially responsible party (PRP) under the Comprehensive Environmental Response, Compensation and Liability Act or similar state laws for the cleanup of other sites where hazardous substances have allegedly been released into the environment. We cannot predict with certainty the total costs of cleanup, our share of the total cost, the extent to which contributions will be available from other parties, the amount of time necessary to complete the cleanups or insurance coverage.

We are one of a number of entities named by the Environmental Protection Agency (EPA) as a PRP at the Lowry Superfund site. This landfill is owned by the City and County of Denver (Denver), and is managed by Waste Management of Colorado, Inc. (Waste Management). In 1990, we recorded a pretax charge of $30 million, a portion of which was put into a trust in 1993 as part of a settlement with Denver and Waste Management regarding the then outstandingthen-outstanding litigation. Our settlement was based on an assumed remediation cost of $120 million (in 1992 adjusted dollars). We are obligated to pay a portion of future costs, if any, in excess of that amount.

Waste Management provides us with updated annual cost estimates through 2032. We reviewed these cost estimates in the assessment of our accrual related to this issue. We use certain assumptions that differ from Waste Management'sManagement’s estimates to assess our expected liability. Our expected liability (based on the $120 million threshold being met) is based on our best estimates available.

The assumptions used are as follows:

    ·trust management costs are included in projections with regard to the $120 million threshold, but are expensed only as incurred,

    incurred;

    ·income taxes, which we believe are not to be an included cost, are not included inexcluded from projections with regard to the $120 million threshold,


      threshold;

      ·a 2.5% inflation rate for future costs,costs; and

      ·certain operations and maintenance costs were discounted using a 4.60% risk-free rate of return.

    Based on these assumptions, the present value and gross amount of the costs at December 25, 200531, 2006, are approximately $3.7$2.3 million and $5.9$3.8 million, respectively. Accordingly, we believe that the existing accrualliability is adequate as of December 25, 2005.31, 2006. We did not assume any future recoveries from insurance companies in the estimate of our liability.liability, and none are expected.

    Considering the estimates extend through the year 2032 and the related uncertainties at the site, including what additional remedial actions may be required by the EPA, new technologies and what costs are included in the determination of when the $120 million threshold is reached, the estimate of our liability may change as facts further develop. We cannot predict the amount of any such change, but additional accruals in the future are possible.

    We are aware of groundwater contamination at some of our properties in Colorado resulting from historical, ongoing or nearby activities. There may also be other contamination of which we are currently unaware.


    In October 2006 we were notified by the EPA that we are a PRP, along with approximately 60 other parties, at the Cooper Drum site in southern California. Certain of Molson’s former non-beer business operations, which were discontinued and sold in the mid-1990s prior to the merger with Coors, were involved at this site. We responded to the EPA with information regarding our past involvement with the site. We are not yet able to estimate any potential liability associated with this site.

    While we cannot predict the eventual aggregate cost for environmental and related matters in which we are currently involved, we believe that any payments, if required, for these matters would be made over a period of time in amounts that would not be material in any one year to our operating results, cash flows or our financial or competitive position. We believe adequate reserves have been provided for losses that are probable and estimable.

    CanadiensIndemnity Obligations—Sale of Kaiser

            MolsonOn January 13, 2006, we sold a 68% equity interest in Kaiser to FEMSA for $68 million in cash, net of $4.2 million of transaction costs, including the assumption by FEMSA of Kaiser-related debt and contingencies. We retained a 15% interest in Kaiser through most of 2006, and had one seat out of seven on its board. As part of the sale, we also received a put option to sell to FEMSA our remaining 15% interest in Kaiser for the greater of $15.0 million or fair market value through January 2009 and at fair market value thereafter. During the fourth quarter of 2006, we exercised the put option on our remaining 15% interest which had a carrying value of $2 million at the time of the sale, and as a result, we have no ownership interest remaining in Kaiser as of December 31, 2006. The terms of the sale agreement require us to indemnify FEMSA for certain exposures related to tax, civil and labor contingencies. First, we provided a full indemnity for any losses Kaiser may incur with respect to tax claims associated with certain previously utilized purchased tax credits. Any potential liabilities associated with these exposures were considered less than probable during 2005, and therefore no associated reserves were recorded in 2005. The total base amount of potential claims in this regard, plus estimated accumulated penalties and interest, is $247 million. As of December 31, 2006, the fair value of this indemnity liability on the balance sheet was $77.7 million, $4.0 million of which was classified as a current liability and $73.7 million of which was classified as non-current. Our initial fair value estimates accounted for the possibility that we could have been required to pay the full amount of the exposure in a future year but that a majority of itsthe amounts paid would be recovered in subsequent years through Brazil’s legal system. Our fair value estimates also considered, through probability-weighted scenarios, the possibility that we would never have to pay any amounts associated with this exposure.  Our indemnity obligations related to previously purchased tax credits increased by $12.5 million during the fourth quarter of 2006 as a result of the exercise of the put option.

    We also provided indemnity related to all other tax, civil and labor contingencies. In this regard, however, FEMSA assumed their full share of all contingent liabilities that had been previously recorded and disclosed by us prior to the sale on January 13, 2006. However, we may have to provide indemnity to FEMSA if those contingencies settle at amounts greater than those amounts previously recorded or disclosed by us. We will be able to offset any indemnity exposures in these circumstances with amounts that settle favorably to amounts previously recorded. Our exposure related to these indemnity claims is capped at the amount of the sales price of the 68% equity interest of Kaiser, which was $68 million. As a result of these contract provisions, our fair value estimates include not only probability-weighted potential cash outflows associated with indemnity provisions, but also probability-weighted cash inflows that could result from favorable settlements, which could occur through negotiation or settlement programs that could arise from the federal or any of the various state governments in Brazil. The fair value of this indemnity was favorably impacted during the third quarter of 2006 as a result of significant payments made by Kaiser under certain tax amnesty programs made available by the Brazilian governmental authorities, resulting in significant credits to MCBC and an overall reduction in the remaining number of Kaiser’s outstanding tax


    claims. The recorded fair value of the total tax, civil and labor indemnity liability was $43 million on the date of sale on January 13, 2006, and it is recorded at $33.3 million as of December 31, 2006, $21.3 million of which is classified as a current liability and $11.9 million of which is classified as non-current. The exercise of the put option on our remaining 15% interest in Kaiser increased our indemnity obligations related to tax, civil and labor claims increased by $5.5 million during the fourth quarter. Future settlement procedures and related negotiation activities associated with these contingencies are largely outside of our control and will be handled by FEMSA. The sale agreement requires annual cash settlements relating to the tax, civil and labor indemnities, the first of which will occur during the first half of 2007. Indemnity obligations related to purchased tax credits must be settled upon notification. Due to the uncertainty involved with the ultimate outcome and timing of these contingencies, significant adjustments to the carrying values of the indemnity obligations could result in the future. These liabilities are denominated in Brazilian reals and have been stated at present value and will, therefore, be subject in the future to foreign exchange gains or losses and to accretion cost, both of which will be recognized in the discontinued operations section of the statement of operations.

    The table below provides a summary of contingency reserve balances from March 26, 2006, through December 31, 2006:

     

     

    Purchase tax credits
    indemnity reserve

     

    Tax, civil and labor
    indemnity reserve

     

    Total indemnity
    reserves

     

     

     

    (In thousands)

     

    Provision upon sale of 68%

     

     

    $

    52,397

     

     

     

    $

    42,910

     

     

     

    $

    95,307

     

     

    Exercise of put option on remaining ownership interest

     

     

    12,546

     

     

     

    5,470

     

     

     

    18,016

     

     

    Changes to liability estimates

     

     

    12,772

     

     

     

    (15,120

    )

     

     

    (2,348

    )

     

    Balance at December 31, 2006

     

     

    $

    77,715

     

     

     

    $

    33,260

     

     

     

    110,975

     

     

    Current liabilities of discontinued operations include current tax liabilities of $9.0 million.

    Montréal Canadiens

    Molson Canada owns a 19.9% common ownership interest in the Montréal Canadiens professional hockey club (the Club) and, prior to June 30, 2006, Molson also owned a purchaser in 2001.preferred interest. On June 30, 2006, entities which control and own a majority of the Club purchased the preferred equity held by Molson maintained aCanada. Subsequent to the transaction, Molson Canada still retains 19.9% common ownershipequity interest in the Club, as well as aBoard representation at the Club and related entities.

    Also, coincident with the disposition of our preferred interest, redeemable in 2009.Molson Canada was released from a direct guarantee of the Club’s debt financing. The shareholders of the Club (the purchasermajority owner and Molson)Molson Canada) and the National Hockey League (NHL) are parties to a consent agreement, which requires the purchaser and Molson to abide by funding requirements included in the terms of the shareholders'shareholders’ agreement. In addition, Molson has given certain guaranteesCanada continues to the lendersbe a guarantor of the purchaser of the Club and the Bell Centre (formerly the Molson Centre), such that in the event that the Club and the purchaser are not able to meet theirmajority owner’s obligations or in the event ofunder a default, we shall 1) provide adequate support to the purchaser through necessary cash payments so that the purchaser wouldland lease. We have sufficient funds to meet its debt obligations, and 2) exercise control of the entity which owns the Club and the entertainment business operated at the Bell Centre at predetermined conditions, subject to NHL approval. The obligations of the purchaser to such lenders were Cdn $92 million (approximately US $79 million) at December 25, 2005. As part of the sale transaction, Molson reaffirmed an existing guarantee of the purchaser's payment obligations on a 99-year lease arrangement (which began in 1993)evaluated our risk exposure related to the land upon which the Bell Centre has been constructed. Annual lease payments in 2005 were Cdn $2.4 million (approximately US $2.1 million), and are adjusted annually to reflect prevailing interest rates and changes in the consumer price index.

            We have made estimates ofthese financial guarantees recorded the fair values of the common and preferred equity investments in the Montréal Canadiens, as well as of the guarantee to lenders noted above and a guarantee of payments due under the land lease, which are accrued as of December 25, 2005.these guarantees accordingly.

    Kaiser

            On January 13, 2006, we sold a 68% equity interest in Kaiser to FEMSA for $68 million cash, including the assumption by FEMSA of Kaiser-related debt and contingencies. We retained a 15% interest in Kaiser and have one seat out of seven on its board. The terms of the agreement require us to indemnify FEMSA for certain exposures related to tax, civil and labor contingencies. First, we



    provided a full indemnity for any losses Kaiser may incur with respect to tax claims associated with previously utilized purchased tax credits. Any potential liabilities associated with these exposures were considered less than probable during 2005. The total base amount of potential claims in this regard, plus estimated accumulated penalties and interest, is $205 million. Second, we provided indemnity related to all other tax, civil and labor contingencies. In this regard, however, FEMSA assumed their full share of all contingent liabilities that had been recorded and disclosed by us. However, we may have to provide indemnity to FEMSA if those liabilities settle at amounts greater than those amounts recorded or disclosed by us. We will be able to offset any indemnity exposures in these circumstances with amounts that settle favorably to amounts previously recorded. We will record these guarantee liabilities on the balance sheet at fair value, and the creation of those liabilities will reduce the expected gain on the sale of 68% of the business to be reported in the first quarter of 2006.

    Litigation and Other Disputes

    Beginning in May 2005, several purported class actions were filed in the United States and Canada, including Federal courts in Delaware and Colorado and provincial courts in Ontario and Québec, alleging, among other things, that the Company and its affiliated entities, including Molson Inc., and certain officers and directors misled stockholders by failing to disclose first quarter (January-March) 2005 USU.S. business trends prior to the Merger vote in January 2005. The Colorado case has since been transferred to Delaware and consolidated with those cases. One of the lawsuits filed in Delaware federal court also


    alleges that the Company failed to comply with USU.S. GAAP. The Company will vigorously defend the lawsuits.

            TheIn May 2005, the Company has beenwas contacted by the Central Regional Office of the USU.S. Securities and Exchange Commission in Denver (the SEC) requesting the voluntary provision of documents and other information from the Company and Molson Inc. relating primarily to corporate and financial information and communications related to the Merger, the Company'sCompany’s financial results for the first quarter of 2005 and other information.  The SEC has advisedIn November 2006, the Company received a letter from the SEC stating that this inquiry should not be construed as an indication bymatter (In the SEC or its staff that any violationsMatter of law have occurred, nor should it be considered a reflection upon any person, entity, or security. Molson Coors Brewing Company, D-02739-A) has been recommended for termination, and no enforcement action has been recommended to the Commission. The information in the SEC’s letter was provided under the guidelines in the final paragraph of Securities Act Release No. 5310.

    The Company is cooperating with the inquiry.

            The Company has also beenwas contacted by the New York Stock Exchange. The Exchange has requestedin June 2005, requesting information in connection with events leading up to the Company'sCompany’s earnings announcement on April 28, 2005, which was the date we announced our first quarter 2005 losses attributed to lower sales and the Merger. The Exchange regularly conducts reviews of market activity surrounding corporate announcements or events and has indicated that no inference of impropriety should be drawn from its inquiry. The Company is cooperatingcooperated with this inquiry. As a matter of policy, the Exchange does not comment publicly on the status of its investigations. However, we have not been contacted by the NYSE with respect to this investigation in approximately 18 months. If there were any formal actions taken by the NYSE, it would be in the form of an Investigatory Panel Decision, such Decisions are publicly available. You may contact the Exchange directly if you would like more information.

            OnIn July 20, 2005, the Ontario Securities Commission (Commission) requested information related to the trading of MCBC stock prior to April 28, 2005, which was the date we announced our first quarter 2005 losses attributed to lower sales and the Merger. We are cooperatingThe Company cooperated with the inquiry. The Commission has advised the Company that it has closed the file on this matter without action of any kind.

            TheIn early October 2006, the Audit Committee of the Company'sCompany’s Board of Directors is investigatingconcluded its investigation of whether a complaint that it received in the third quarter of 2005 hashad any merit. The Committee has hired independent counsel to assist it in conducting the investigation. The complaint relatesrelated primarily to disclosure in connection with the Merger, exercises of stock options by Molson Inc. option holders before the record date for the special dividend paid to Molson Inc. shareholders before the Merger (which were disclosed in the Company's CurrentCompany’s Report on Form 8-K dated February 15, 2005), statements made concerning the special dividend to Molson Inc. shareholders and sales of the Company'sCompany’s common stock in connection with exercise of stock options by the Company'sCompany’s chief executive officer and chief financial officer following the Merger, after the release of the year-end results for Coors and Molson Inc. and after the Company lifted the trading restrictions imposed before the Merger. The BoardAudit Committee’s independent counsel, which was retained to assist in conducting the investigation, reviewed and discussed with the staff of Directors



    has full confidencethe SEC the various findings of an approximately 12-month long investigation conducted by the independent counsel. The Audit Committee determined, after thoroughly reviewing the facts, and in senior management, includingconsultation with its independent counsel, to conclude the chief executive officer and chief financial officer.investigation. In concluding the investigation, the Audit Committee determined that the various matters referred to in the complaint were without merit.

    In December 2005, Miller Brewing Company sued the Company and several subsidiaries in a Wisconsin federal court. Miller seeks to invalidate a licensing agreement (the Agreement) allowing Molson Canada the sole distribution of Miller products in Canada. Miller also seeks damages for USU.S. and Canadian antitrust violations, and violations of the Agreement'sAgreement’s confidentiality provisions. Miller also claims that the Agreement'sAgreement’s purposes have been frustrated as a result of the Merger. The Company intends to vigorously defend this lawsuit, and has filed a claim against Miller and certain related entities in Ontario, Canada, seeking a declaration that the licensing agreement remains in full force and effect. We are currently in discussions with Miller regarding a resolution of this dispute. There can be no assurances that we will arrive at such a resolution.

    In late October 2006, Molson Canada received a letter from Foster’s Group Limited providing twelve months’ notice of its intention to terminate the Foster’s U.S. License Agreement due to the Merger. The


    Agreement provides Molson Canada with the right to produce Foster’s beer for the U.S. marketplace. In November 2006, Molson Canada filed a notice of action in Ontario, Canada disputing the validity of the termination notice. In December 2006, Foster’s filed a separate application in Ontario, Canada seeking termination of the Agreement. Molson Canada will vigorously defend its rights in these matters.

    Molson Coors and many other brewers and distilled spirits manufacturers have been sued in several courts regarding advertising practices and underage consumption. The suits have all been brought by the same law firm and allege that each defendant intentionally marketed its products to "children“children and other underage consumers." In essence, each suit seeks, on behalf of an undefined class of parents and guardians, an injunction and unspecified money damages. In each suit, the manufacturers have advanced motions for dismissal to the court. During the third quarter of 2005, oneSeveral of the courts—the District Court for Jefferson County, Colorado—granted the manufacturers' motion,lawsuits have been dismissed all claims with prejudice, and granted attorneys' fees to the defendants. In early 2006, two more courts (a federal court in Cleveland, Ohio, and a state court in Madison, Wisconsin) dismissed the suits. Plaintiffson appeal. There have appealed two of three dismissals; the time to appeal the third has not arrived.been no appellate decisions. We will vigorously defend these cases and it is not possible at this time to estimate the possible loss or range of loss, if any, inrelated to these lawsuits.

    CBL replaced a bonus plan in the United Kingdom with a different plan under which a bonus was not paid in 2003. A group of employees pursued a claim against CBL forwith respect to this issue with an arbitration board.employment tribunal. During the second quarter of 2005, the boardtribunal ruled against CBL. CBL hasappealed this ruling, and the appeal was heard in the first quarter of 2006, where most impacts of the initial tribunal judgments were overturned. However, the employment appeal tribunal remitted two specific issues back to a new employment tribunal. CBL appealed the arbitration awardemployment appeal tribunal’s judgment. In January 2007, the appeal decision ruled in the Company’s favor, holding that the employment tribunal had no jurisdiction to hear the employees’ claims, and the claims were dismissed. It is confidentpossible that it will be reversed. We have estimated the cost of the award, if affirmed,employees may attempt to be $1 million, and accrued that amount as of June 26, 2005. If the award were applied to other groups of employees, the potential loss could be higher.advance their claims in a different forum.

    We are involved in other disputes and legal actions arising in the ordinary course of our business. While it is not feasible to predict or determine the outcome of these proceedings, in our opinion, based on a review with legal counsel, none of these disputes and legal actions is expected to have a material impact on our consolidated financial position, results of operations or cash flows. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters, including the above-described advertising practices case, may arise from time to time that may harm our business.

    Insurance

    We are self-insured for certain insurable risks consisting primarily of employee health insurance programs, as well as workers'workers’ compensation, general liability, automobile liability and property insurance deductibles or retentions. During 2005 we fully insured future risks for long-term disability, and, in most states, workers'workers’ compensation, but maintained a self-insured position for workers'workers’ compensation for certain self-insured states and for claims incurred prior to the inception of the insurance coverage in Colorado in 1997. Our reserves accrued at December 31, 2006, and December 25, 2005, and December 26, 2004 were $19.3$18.5 million and $21.3$19.3 million, respectively.



    20.21.   Quarterly Financial Information (Unaudited)

    The following summarizes selected quarterly financial information for each of the two years in the period ended December 31, 2006 and December 25, 2005:

     
     First
     Second
     Third
     Fourth
     Year
     
     
     (In thousands, except per share data)

     
    2005                
    Sales $1,396,036 $2,065,346 $2,068,317 $1,888,003 $7,417,702 
    Excise taxes  (347,601) (518,483) (541,219) (503,493) (1,910,796)
      
     
     
     
     
     
    Net sales(1)  1,048,435  1,546,863  1,527,098  1,384,510  5,506,906 
    Cost of goods sold  (689,644) (895,601) (882,503) (839,201) (3,306,949)
      
     
     
     
     
     
    Gross profit(2) $358,791 $651,262 $644,595 $545,309 $2,199,957 
      
     
     
     
     
     
    Income (loss) from continuing operations(3)  (30,400) 95,471  130,986  34,389  230,446 
      
     
     
     
     
     
    Net (loss) income from discontinued operations  (3,784) (56,925) (22,788) (8,329) (91,826)
      
     
     
     
     
     
    Net (loss) income before cumulative effect of change in accounting principle  (34,184) 38,546  108,198  26,060  138,620 
      
     
     
     
     
     
    Cumulative effect of change in accounting principle        (3,676) (3,676)
      
     
     
     
     
     
    Net (loss) income $(34,184)$38,546 $108,198 $22,384 $134,944 
      
     
     
     
     
     
    Basic (loss) income per share:(4)                
     From continuing operations $(0.48)$1.12 $1.54 $0.40 $2.90 
     From discontinued operations  (0.06) (0.67) (0.27) (0.10) (1.16)
     Cumulative effect of change in accounting principle        (0.04) (0.04)
      
     
     
     
     
     
    Basic net income per share $(0.54)$0.45 $1.27 $0.26 $1.70 
      
     
     
     
     
     
    Diluted (loss) income per share:(5)                
     From continuing operations $(0.48)$1.11 $1.52 $0.40 $2.88 
     From discontinued operations  (0.06) (0.66) (0.26) (0.10) (1.15)
     Cumulative effect of change in accounting principle        (0.04) (0.04)
      
     
     
     
     
     
    Diluted net income per share $(0.54)$0.45 $1.26 $0.26 $1.69 
      
     
     
     
     
     

    (1)
    The amounts have been adjusted from previously reported amounts due to operations that were classified as discontinued operations as of the fourth quarter of 2005 (see Note 3). As a result, the Company has reduced net sales by $15,710, $64,450, and $69,764 in the first, second, and third quarters of 2005, respectively.

    (2)
    The amounts have been adjusted from previously reported amounts due to operations that were classified as discontinued operations as of the fourth quarter of 2005 (see Note 3). As a result, the Company has reduced gross profit by $5,240, $19,818, and $16,841 in the first, second, and third quarters of 2005, respectively.

    (3)
    The amounts have been adjusted from previously reported amounts due to operations that were classified as discontinued operations as of the fourth quarter of 2005 (see Note 3). As a result, the

     

     

    First

     

    Second

     

    Third

     

    Fourth

     

    Full Year

     

     

     

    (In thousands, except per share data)

     

    2006

     

     

     

     

     

    ��

     

     

     

     

     

    Sales

     

    $

    1,543,946

     

    $

    2,130,047

     

    $

    2,126,652

     

    $

    2,100,969

     

    $

    7,901,614

     

    Excise taxes

     

    (390,100

    )

    (547,022

    )

    (549,828

    )

    (569,679

    )

    (2,056,629

    )

    Net sales

     

    1,153,846

     

    1,583,025

     

    1,576,824

     

    1,531,290

     

    5,844,985

     

    Cost of goods sold

     

    (726,668

    )

    (919,976

    )

    (907,305

    )

    (927,132

    )

    (3,481,081

    )

    Gross profit

     

    $

    427,178

     

    $

    663,049

     

    $

    669,519

     

    $

    604,158

     

    $

    2,363,904

     

    Income (loss) from continuing operations

     

    $

    (18,570

    )

    $

    157,642

     

    $

    122,385

     

    $

    112,099

     

    $

    373,556

     

    (Loss) income from discontinued operations, net of tax

     

    (11,667

    )

    (1,415

    )

    13,409

     

    (12,852

    )

    (12,525

    )

    Net income (loss)

     

    $

    (30,237

    )

    $

    156,227

     

    $

    135,794

     

    $

    99,247

     

    $

    361,031

     

    Basic income (loss) per share:

     

     

     

     

     

     

     

     

     

     

     

    From continuing operations

     

    $

    (0.22

    )

    $

    1.83

     

    $

    1.42

     

    $

    1.30

     

    $

    4.34

     

    From discontinued operations

     

    (0.13

    )

    (0.01

    )

    0.16

     

    (0.15

    )

    (0.15

    )

    Basic net (loss) income per share

     

    $

    (0.35

    )

    $

    1.82

     

    $

    1.58

     

    $

    1.15

     

    $

    4.19

     

    Diluted income (loss) per share:

     

     

     

     

     

     

     

     

     

     

     

    From continuing operations

     

    $

    (0.22

    )

    $

    1.82

     

    $

    1.41

     

    $

    1.29

     

    $

    4.31

     

    From discontinued operations

     

    (0.13

    )

    (0.01

    )

    0.15

     

    (0.15

    )

    (0.14

    )

    Diluted net (loss) income per share

     

    $

    (0.35

    )

    $

    1.81

     

    $

    1.56

     

    $

    1.14

     

    $

    4.17

     


      Company has increased net income from continuing operations by $3,784, $56,925 and $22,788 in the first, second and third quarters of 2005, respectively.

    (4)
    The amounts have been adjusted from previously reported amounts due to operations that were classified as discontinued operations as of the fourth quarter of 2005 (see Note 3). As a result, the Company has increased basic earnings per share from continuing operations by $0.06, $0.67 and $0.27 in the first, second and third quarters of 2005, respectively.

    (5)
    The amounts have been adjusted from previously reported amounts due to operations that were classified as discontinued operations as of the fourth quarter of 2005 (see Note 3). As a result, the Company has increased diluted earnings per share from continuing operations by $0.06, $0.66 and $0.26 in the first, second and third quarters of 2005, respectively.


     First
     Second
     Third
     Fourth
     Year
     

     

    First

     

    Second

     

    Third

     

    Fourth

     

    Full Year

     

    2004           

     

    (In thousands, except per share data)

     

    2005

     

     

     

     

     

     

     

     

     

     

     

    Sales $1,234,688 $1,550,325 $1,487,828 $1,546,886 $5,819,727 

     

    $

    1,396,036

     

    $

    2,065,346

     

    $

    2,068,317

     

    $

    1,888,003

     

    $

    7,417,702

     

    Excise taxes (311,177) (399,631) (383,522) (419,581) (1,513,911)

     

    (347,601

    )

    (518,483

    )

    (541,219

    )

    (503,493

    )

    (1,910,796

    )

     
     
     
     
     
     
    Net sales 923,511 1,150,694 1,104,306 1,127,305 4,305,816 

     

    1,048,435

     

    1,546,863

     

    1,527,098

     

    1,384,510

     

    5,506,906

     

    Cost of goods sold (611,744) (703,024) (688,384) (738,542) (2,741,694)

     

    (689,644

    )

    (895,601

    )

    (882,503

    )

    (839,201

    )

    (3,306,949

    )

     
     
     
     
     
     
    Gross profit $311,767 $447,670 $415,922 $388,763 $1,564,122 

     

    $

    358,791

     

    $

    651,262

     

    $

    644,595

     

    $

    545,309

     

    $

    2,199,957

     

     
     
     
     
     
     
    Net (loss) income $4,840 $72,036 $64,142 $55,718 $196,736 
     
     
     
     
     
     
    Net income per share—basic $0.13 $1.94 $1.72 $1.49 $5.29 
     
     
     
     
     
     
    Net income per share—diluted $0.13 $1.90 $1.68 $1.45 $5.19 
     
     
     
     
     
     

    Income (loss) from continuing operations

     

    $

    (30,400

    )

    $

    95,471

     

    $

    130,986

     

    $

    34,389

     

    $

    230,446

     

    Loss from discontinued operations, net of tax

     

    (3,784

    )

    (56,925

    )

    (22,788

    )

    (8,329

    )

    (91,826

    )

    Income (loss) before cumulative effect of change in accounting principle

     

    (34,184

    )

    38,546

     

    108,198

     

    26,060

     

    138,620

     

    Cumulative effect of change in accounting principle

     

     

     

     

    (3,676

    )

    (3,676

    )

    Net income (loss)

     

    $

    (34,184

    )

    $

    38,546

     

    $

    108,198

     

    $

    22,384

     

    $

    134,944

     

    Basic income (loss) per share:

     

     

     

     

     

     

     

     

     

     

     

    From continuing operations

     

    $

    (0.48

    )

    $

    1.12

     

    $

    1.54

     

    $

    0.40

     

    $

    2.90

     

    From discontinued operations

     

    (0.06

    )

    (0.67

    )

    (0.27

    )

    (0.10

    )

    (1.16

    )

    Cumulative effect of change in accounting principle

     

     

     

     

    (0.04

    )

    (0.04

    )

    Basic net (loss) income per share

     

    $

    (0.54

    )

    $

    0.45

     

    $

    1.27

     

    $

    0.26

     

    $

    1.70

     

    Diluted income (loss) per share:

     

     

     

     

     

     

     

     

     

     

     

    From continuing operations

     

    $

    (0.48

    )

    $

    1.11

     

    $

    1.52

     

    $

    0.40

     

    $

    2.88

     

    From discontinued operations

     

    (0.06

    )

    (0.66

    )

    (0.26

    )

    (0.10

    )

    (1.15

    )

    Cumulative effect of change in accounting principle

     

     

     

     

    (0.04

    )

    (0.04

    )

    Diluted net (loss) income per share

     

    $

    (0.54

    )

    $

    0.45

     

    $

    1.26

     

    $

    0.26

     

    1.69

     

    21.22.   Supplemental Guarantor Information

    In 2002, our wholly-owned subsidiary, CBC (2002 Issuer), completed a placement of $850 million principal amount of 63/¤8% Senior notes due 2012. The notes with registration rights are guaranteed on a senior and unsecured basis by MCBC (Parent Guarantor), Molson Coors Capital Finance ULC (the 2005 Issuer) and certain domestic subsidiaries (Subsidiary Guarantors). The guarantees are full and unconditional and joint and several. A significant amount of the 2002 Issuer'sIssuer’s income and cash flow is generated by its subsidiaries. As a result, funds necessary to meet the Issuer'sIssuer’s debt service obligations are provided in large part by distributions or advances from its subsidiaries. Under certain circumstances, contractual and legal restrictions, as well as our financial condition and operating requirements and those of certain domestic subsidiaries, could limit the Issuer'sIssuer’s ability to obtain cash for the purpose of meeting its debt service obligation including the payment of principal and interest on the notes.

    138




    On September 22, 2005, our wholly-owned subsidiary, Molson Coors Capital Finance ULC (2005 Issuer), completed a private placement of approximately $1.1 billion principal amount of Senior notes due as follows:

      USU.S. $300 million 4.85% notes due 2010
      CdnCAD $900 million 5.00% notes due 2015

    The notes were issued with registration rights and are guaranteed on a senior and unsecured basis by MCBC (Parent Guarantor) and certain domestic subsidiaries (Subsidiary Guarantors), including CBC (the 2002 Issuer), (Subsidiary Guarantors). The guarantees are full and unconditional and joint and several. Funds necessary to meet the 2005 Issuer'sIssuer’s debt service obligations are provided in large part by distributions or advances from MCBC'sMCBC’s other subsidiaries, including Molson Inc., a non-guarantor. Under certain circumstances, contractual and legal restrictions, as well as our financial condition and operating


    requirements, could limit the Issuer'sIssuer’s ability to obtain cash for the purpose of meeting its debt service obligation including the payment of principal and interest on the notes.

    The following information sets forth our Condensed Consolidating Balance Sheets as of December 25, 2005,31, 2006, and December 26, 2004,25, 2005, and the Condensed Consolidating Statements of Operations and the Condensed Consolidating Statements of Cash Flows for the three years ended December 31, 2006, December 25, 2005.2005 and December 26, 2004. Investments in our subsidiaries are accounted for on the equity method; accordingly, entries necessary to consolidate the Parent Guarantor, the Issuers, and all of our subsidiaries are reflected in the eliminations column. In the opinion of management, separate complete financial statements of the Issuers and the Subsidiary Guarantors would not provide additional material information that would be useful in assessing their financial composition.

            Note that our 2004 and 2003 Condensed Consolidating Financial Statements do not need to be reclassified as a result of our classification of Brazil as a discontinued operation, since we did not include the Brazil results until after the Merger in 2005.



    MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING STATEMENTSSTATEMENT OF INCOMEOPERATIONS
    FOR THE FISCAL YEAR ENDED DECEMBER 25, 200531, 2006
    (In thousands)
    IN THOUSANDS )



     Parent
    Guarantor

     2002 Issuer
     2005 Issuer
     Subsidiary
    Guarantors

     Subsidiary
    Non Guarantors

     Eliminations
     Consolidated
     

     

    Parent

    Guarantor

     

    2002

    Issuer

     

    2005
    Issuer

     

    Subsidiary

    Guarantors

     

    Subsidiary

    Non

    Guarantors

     

    Eliminations

     

    Consolidated

     

     

    SalesSales $ $2,533,888 $ $146,376 $4,737,438 $ $7,417,702 

     

     

    $

     

     

    $

    2,683,039

     

    $

     

     

    $

    159,433

     

     

     

    $

    5,059,142

     

     

     

    $

     

     

     

    $

    7,901,614

     

     

    Excise taxesExcise taxes    (388,102)   (2,149) (1,520,545)   (1,910,796)

     

     

     

     

    (401,834

    )

     

     

    (2,245

    )

     

     

    (1,652,550

    )

     

     

     

     

     

    (2,056,629

    )

     

     
     
     
     
     
     
     
     
    Net sales    2,145,786    144,227  3,216,893    5,506,906 

    Net sales

     

     

     

     

    2,281,205

     

     

     

    157,188

     

     

     

    3,406,592

     

     

     

     

     

     

    5,844,985

     

     

    Cost of goods soldCost of goods sold    (1,377,811)   (76,301) (1,852,837)   (3,306,949)

     

     

     

     

    (1,448,992

    )

     

     

    (130,984

    )

     

     

    (1,901,105

    )

     

     

     

     

     

    (3,481,081

    )

     

    Equity in subsidiary earningsEquity in subsidiary earnings  159,109  174,730        (333,839)  

     

     

    418,052

     

     

    470,330

     

     

     

     

     

     

     

     

     

    (888,382

    )

     

     

     

     

     
     
     
     
     
     
     
     
    Gross profitGross profit  159,109  942,705    67,926  1,364,056  (333,839) 2,199,957 

     

     

    418,052

     

     

    1,302,543

     

     

     

    26,204

     

     

     

    1,505,487

     

     

     

    (888,382

    )

     

     

    2,363,904

     

     

    Marketing, general and administrative expensesMarketing, general and administrative expenses  (3,637) (746,758)   (21,626) (860,495)   (1,632,516)

     

     

    (61,873

    )

     

    (740,140

    )

    2

     

     

    (22,101

    )

     

     

    (881,293

    )

     

     

     

     

     

    (1,705,405

    )

     

    Special items, netSpecial items, net  (17,564) (98,323)     (29,505)   (145,392)

     

     

    5,282

     

     

    (73,652

    )

     

     

     

     

     

    (9,034

    )

     

     

     

     

     

    (77,404

    )

     

     
     
     
     
     
     
     
     
    Operating income  137,908  97,624    46,300  474,056  (333,839) 422,049 
    Interest (expense) income, net  (4) (5,067) (29,084) 14,231  (93,679)   (113,603)
    Other (expense) income, net  (431) 313    1,369  (14,496)   (13,245)
     
     
     
     
     
     
     
     
    Income from continuing operations before income taxes and minority interests  137,473  92,870  (29,084) 61,900  365,881  (333,839) 295,201 

    Operating income

     

     

    361,461

     

     

    488,751

     

    2

     

     

    4,103

     

     

     

    615,160

     

     

     

    (888,382

    )

     

     

    581,095

     

     

    Interest income (expense), net

     

     

    (625

    )

     

    (65,764

    )

    (55,416

    )

     

    1,136

     

     

     

    (6,112

    )

     

     

     

     

     

    (126,781

    )

     

    Other income (expense), net

     

     

    64

     

     

    3,870

     

     

     

    (1,667

    )

     

     

    15,469

     

     

     

     

     

     

    17,736

     

     

    Income (loss) from continuing operations before income
    taxes

     

     

    360,900

     

     

    426,857

     

    (55,414

    )

     

    3,572

     

     

     

    624,517

     

     

     

    (888,382

    )

     

     

    472,050

     

     

    Income tax (expense) benefitIncome tax (expense) benefit  (2,529) 62,338    (37,586) (72,487)   (50,264)

     

     

    131

     

     

    (8,805

    )

     

     

    (1,059

    )

     

     

    (72,672

    )

     

     

     

     

     

    (82,405

    )

     

    Minority interests          (14,491)   (14,491)
     
     
     
     
     
     
     
     

    Income (loss) from continuing operations before minority interests

     

     

    361,031

     

     

    418,052

     

    (55,414

    )

     

    2,513

     

     

     

    551,845

     

     

     

    (888,382

    )

     

     

    389,645

     

     

    Minority interests in net income of consolidated entities

     

     

     

     

     

     

     

     

     

     

    (16,089

    )

     

     

     

     

     

    (16,089

    )

     

    Income (loss) from continuing operationsIncome (loss) from continuing operations  134,944  155,208  (29,084) 24,314  278,903  (333,839) 230,446 

     

     

    361,031

     

     

    418,052

     

    (55,414

    )

     

    2,513

     

     

     

    535,756

     

     

     

    (888,382

    )

     

     

    373,556

     

     

    Loss from discontinued operations, net of taxLoss from discontinued operations, net of tax          (91,826)   (91,826)

     

     

     

     

     

     

     

     

     

     

    (12,525

    )

     

     

     

     

     

    (12,525

    )

     

    Net income (loss)

     

     

    $

    361,031

     

     

    $

    418,052

     

    $

    (55,414

    )

     

    $

    2,513

     

     

     

    $

    523,231

     

     

     

    $

    (888,382

    )

     

     

    $

    361,031

     

     

     
     
     
     
     
     
     
     
    Income (loss) before cumulative effect of a change in accounting principle  134,944  155,208  (29,084) 24,314  187,077  (333,839) 138,620 
     
     
     
     
     
     
     
     
    Cumulative effect of change in accounting principle, net of tax    (3,486)     (190)   (3,676)
     
     
     
     
     
     
     
     
    Net income (loss) $134,944 $151,722 $(29,084)$24,314 $186,887 $(333,839)$134,944 
     
     
     
     
     
     
     
     



    MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING STATEMENTSSTATEMENT OF INCOMEOPERATIONS
    FOR THE FISCAL YEAR ENDED DECEMBER 26, 200425, 2005
    (In thousands)

     
     Parent
    Guarantor

     2002 Issuer
     2005 Issuer
     Subsidiary
    Guarantors

     Subsidiary
    Non Guarantors

     Eliminations
     Consolidated
     
    Sales $ $2,516,530 $ $139,716 $3,163,481 $ $5,819,727 
    Excise taxes    (390,562)   (2,017) (1,121,332)   (1,513,911)
      
     
     
     
     
     
     
     
    Net sales    2,125,968    137,699  2,042,149    4,305,816 
    Cost of goods sold    (1,325,798)   (109,344) (1,306,552)   (2,741,694)
    Equity in subsidiary earnings  176,550  205,030        (381,580)  
      
     
     
     
     
     
     
     
    Gross profit  176,550  1,005,200    28,355  735,597  (381,580) 1,564,122 
    Marketing, general and administrative expenses  (8,280) (717,195)   (23,946) (473,798)   (1,223,219)
    Special item          7,522    7,522 
      
     
     
     
     
     
     
     
    Operating income  168,270  288,005    4,409  269,321  (381,580) 348,425 
     Interest income (expense), net  38,109  (43,858)   16,582  (64,022)   (53,189)
     Other (expense) income, net  (451) (81,348)   207,734  (112,989)   12,946 
      
     
     
     
     
     
     
     
    Income before income taxes  205,928  162,799    228,725  92,310  (381,580) 308,182 
    Income tax (expense) benefit  (9,192) 13,210    (71,554) (27,692)   (95,228)
      
     
     
     
     
     
     
     
    Income before minority interests  196,736  176,009    157,171  64,618  (381,580) 212,954 
    Minority interests          (16,218)   (16,218)
      
     
     
     
     
     
     
     
     Net income $196,736 $176,009 $ $157,171 $48,400 $(381,580)$196,736 
      
     
     
     
     
     
     
     

    IN THOUSANDS )

     

     

    Parent
    Guarantor

     

    2002
    Issuer

     

    2005
    Issuer

     

    Subsidiary
    Guarantors

     

    Subsidiary
    Non
    Guarantors

     

    Eliminations

     

    Consolidated

     

    Sales

     

     

    $

     

     

    $

    2,533,888

     

    $

     

     

    $

    146,376

     

     

     

    $

    4,737,438

     

     

     

    $

     

     

     

    $

    7,417,702

     

     

    Excise taxes

     

     

     

     

    (388,102

    )

     

     

    (2,149

    )

     

     

    (1,520,545

    )

     

     

     

     

     

    (1,910,796

    )

     

    Net sales

     

     

     

     

    2,145,786

     

     

     

    144,227

     

     

     

    3,216,893

     

     

     

     

     

     

    5,506,906

     

     

    Cost of goods sold

     

     

     

     

    (1,377,811

    )

     

     

    (76,301

    )

     

     

    (1,852,837

    )

     

     

     

     

     

    (3,306,949

    )

     

    Equity in subsidiary earnings

     

     

    159,109

     

     

    174,730

     

     

     

     

     

     

     

     

     

    (333,839

    )

     

     

     

     

    Gross profit

     

     

    159,109

     

     

    942,705

     

     

     

    67,926

     

     

     

    1,364,056

     

     

     

    (333,839

    )

     

     

    2,199,957

     

     

    Marketing, general and administrative expenses

     

     

    (3,637

    )

     

    (746,758

    )

     

     

    (21,626

    )

     

     

    (860,495

    )

     

     

     

     

     

    (1,632,516

    )

     

    Special items, net

     

     

    (17,564

    )

     

    (98,323

    )

     

     

     

     

     

    (29,505

    )

     

     

     

     

     

    (145,392

    )

     

    Operating income

     

     

    137,908

     

     

    97,624

     

     

     

    46,300

     

     

     

    474,056

     

     

     

    (333,839

    )

     

     

    422,049

     

     

    Interest income (expense), net

     

     

    (4

    )

     

    (5,067

    )

    (29,084

    )

     

    14,231

     

     

     

    (93,679

    )

     

     

     

     

     

    (113,603

    )

     

    Other (expense) income, net

     

     

    (431

    )

     

    313

     

     

     

    1,369

     

     

     

    (14,496

    )

     

     

     

     

     

    (13,245

    )

     

    Income (loss) from continuing operations before income
    taxes

     

     

    137,473

     

     

    92,870

     

    (29,084

    )

     

    61,900

     

     

     

    365,881

     

     

     

    (333,839

    )

     

     

    295,201

     

     

    Income tax (expense) benefit

     

     

    (2,529

    )

     

    62,338

     

     

     

    (37,586

    )

     

     

    (72,487

    )

     

     

     

     

     

    (50,264

    )

     

    Income (loss) from continuing operations before minority interests

     

     

    134,944

     

     

    155,208

     

    (29,084

    )

     

    24,314

     

     

     

    293,394

     

     

     

    (333,839

    )

     

     

    244,937

     

     

    Minority interests in net income of consolidated entities

     

     

     

     

     

     

     

     

     

     

    (14,491

    )

     

     

     

     

     

    (14,491

    )

     

    Income (loss) from continuing operations

     

     

    134,944

     

     

    155,208

     

    (29,084

    )

     

    24,314

     

     

     

    278,903

     

     

     

    (333,839

    )

     

     

    230,446

     

     

    Loss from discontinued operations, net of tax

     

     

     

     

     

     

     

     

     

     

    (91,826

    )

     

     

     

     

     

    (91,826

    )

     

    Income (loss) before cumulative effect of change in accounting principle

     

     

    134,944

     

     

    155,208

     

    (29,084

    )

     

    24,314

     

     

     

    187,077

     

     

     

    (333,839

    )

     

     

    138,620

     

     

    Cumulative effect of change in accounting principle, net of tax

     

     

     

     

    (3,486

    )

     

     

     

     

     

    (190

    )

     

     

     

     

     

    (3,676

    )

     

    Net income (loss)

     

     

    $

    134,944

     

     

    $

    151,722

     

    $

    (29,084

    )

     

    $

    24,314

     

     

     

    $

    186,887

     

     

     

    $

    (333,839

    )

     

     

    $

    134,944

     

     


    MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING STATEMENTSSTATEMENT OF INCOMEOPERATIONS
    FOR THE FISCAL YEAR ENDED DECEMBER 28, 200326, 2004
    (In thousands)
    IN THOUSANDS)



     Parent
    Guarantor

     2002 Issuer
     2005 Issuer
     Subsidiary
    Guarantors

     Subsidiary
    Non Guarantors

     Eliminations
     Consolidated
     

     

    Parent
    Guarantor

     

    2002
    Issuer

     

    2005
    Issuer

     

    Subsidiary
    Guarantors

     

    Subsidiary
    Non
    Guarantors

     

    Eliminations

     

    Consolidated

     

    SalesSales $ $2,487,414 $ $117,118 $2,782,688 $ $5,387,220 

     

     

    $

     

     

    $

    2,516,530

     

     

    $

     

     

     

    $

    139,716

     

     

     

    $

    3,163,481

     

     

     

    $

     

     

     

    $

    5,819,727

     

     

    Excise taxesExcise taxes    (393,974)   (1,688) (991,445)   (1,387,107)

     

     

     

     

    (390,562

    )

     

     

     

     

    (2,017

    )

     

     

    (1,121,332

    )

     

     

     

     

     

    (1,513,911

    )

     

     
     
     
     
     
     
     
     
    Net sales    2,093,440    115,430  1,791,243    4,000,113 

    Net sales

     

     

     

     

    2,125,968

     

     

     

     

     

    137,699

     

     

     

    2,042,149

     

     

     

     

     

     

    4,305,816

     

     

    Cost of goods soldCost of goods sold    (1,316,586)   (85,577) (1,184,620)   (2,586,783)

     

     

     

     

    (1,325,798

    )

     

     

     

     

    (109,344

    )

     

     

    (1,306,552

    )

     

     

     

     

     

    (2,741,694

    )

     

    Equity in subsidiary earningsEquity in subsidiary earnings  143,382  155,231        (298,613)  

     

     

    176,550

     

     

    205,030

     

     

     

     

     

     

     

     

     

     

     

    (381,580

    )

     

     

     

     

     
     
     
     
     
     
     
     
    Gross profitGross profit  143,382  932,085    29,853  606,623  (298,613) 1,413,330 

     

     

    176,550

     

     

    1,005,200

     

     

     

     

     

    28,355

     

     

     

    735,597

     

     

     

    (381,580

    )

     

     

    1,564,122

     

     

    Marketing, general and administrative expensesMarketing, general and administrative expenses  (492) (671,770)   (27,714) (405,983)   (1,105,959)

     

     

    (8,280

    )

     

    (717,195

    )

     

     

     

     

    (23,946

    )

     

     

    (473,798

    )

     

     

     

     

     

    (1,223,219

    )

     

     
     
     
     
     
     
     
     
    Operating income  142,890  260,315    2,139  200,640  (298,613) 307,371 

    Special items, net

     

     

     

     

     

     

     

     

     

     

     

     

    7,522

     

     

     

     

     

     

    7,522

     

     

    Operating income

     

     

    168,270

     

     

    288,005

     

     

     

     

     

    4,409

     

     

     

    269,321

     

     

     

    (381,580

    )

     

     

    348,425

     

     

    Interest income (expense), netInterest income (expense), net  46,286  (60,573)   8,271  (55,934)   (61,950)

     

     

    38,109

     

     

    (43,858

    )

     

     

     

     

    16,582

     

     

     

    (64,022

    )

     

     

     

     

     

    (53,189

    )

     

    Other (expense) income, netOther (expense) income, net  (125) (62,289)   162,725  (91,914)   8,397 

     

     

    (451

    )

     

    (81,348

    )

     

     

     

     

    207,734

     

     

     

    (112,989

    )

     

     

     

     

     

    12,946

     

     

     
     
     
     
     
     
     
     
    Income before income taxes  189,051  137,453    173,135  52,792  (298,613) 253,818 

    Income from continuing operations before income taxes

     

     

    205,928

     

     

    162,799

     

     

     

     

     

    228,725

     

     

     

    92,310

     

     

     

    (381,580

    )

     

     

    308,182

     

     

    Income tax (expense) benefitIncome tax (expense) benefit  (14,394) 5,603    (54,570) (15,800)   (79,161)

     

     

    (9,192

    )

     

    13,210

     

     

     

     

     

    (71,554

    )

     

     

    (27,692

    )

     

     

     

     

     

    (95,228

    )

     

     
     
     
     
     
     
     
     
    Net income $174,657 $143,056 $ $118,565 $36,992 $(298,613)$174,657 
     
     
     
     
     
     
     
     

    Income from continuing operations before minority interests

     

     

    196,736

     

     

    176,009

     

     

     

     

     

    157,171

     

     

     

    64,618

     

     

     

    (381,580

    )

     

     

    212,954

     

     

    Minority interests in net income of consolidated entities

     

     

     

     

     

     

     

     

     

     

     

     

    (16,218

    )

     

     

     

     

     

    (16,218

    )

     

    Net income

     

     

    $

    196,736

     

     

    $

    176,009

     

     

    $

     

     

     

    $

    157,171

     

     

     

    $

    48,400

     

     

     

    $

    (381,580

    )

     

     

    $

    196,736

     

     



    MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING BALANCE SHEET
    AS OF DECEMBER 31, 2006
    (IN THOUSANDS )

     

     

    Parent
    Guarantor

     

    2002
    Issuer

     

    2005
    Issuer

     

    Subsidiary
    Guarantors

     

    Subsidiary
    Non
    Guarantors

     

    Eliminations

     

    Consolidated

     

    Assets

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Current assets:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cash and cash equivalents

     

     

    $

    81,091

     

     

    $

    1,807

     

    $

    32

     

     

    $

    4,845

     

     

     

    $

    94,411

     

     

     

    $

     

     

     

    $

    182,186

     

     

    Accounts receivable, net

     

     

     

     

    79,035

     

     

     

    9,078

     

     

     

    595,396

     

     

     

     

     

     

    683,509

     

     

    Other receivables, net

     

     

    1,859

     

     

    31,100

     

    4,001

     

     

    3,274

     

     

     

    104,856

     

     

     

     

     

     

    145,090

     

     

    Total inventories, net

     

     

     

     

    88,184

     

     

     

    4,859

     

     

     

    226,495

     

     

     

     

     

     

    319,538

     

     

    Other assets, net

     

     

    248

     

     

    51,782

     

     

     

    1,476

     

     

     

    63,410

     

     

     

     

     

     

    116,916

     

     

    Deferred tax asset

     

     

    23,954

     

     

    19,142

     

     

     

    455

     

     

     

    (37,074

    )

     

     

     

     

     

    6,477

     

     

    Discontinued operations

     

     

     

     

     

     

     

     

     

     

    4,640

     

     

     

     

     

     

    4,640

     

     

    Total current assets

     

     

    107,152

     

     

    271,050

     

    4,033

     

     

    23,987

     

     

     

    1,052,134

     

     

     

     

     

     

    1,458,356

     

     

    Properties, net

     

     

    13,501

     

     

    886,858

     

     

     

    18,850

     

     

     

    1,502,275

     

     

     

     

     

     

    2,421,484

     

     

    Goodwill

     

     

     

     

    11,385

     

     

     

    3,099

     

     

     

    2,954,192

     

     

     

     

     

     

    2,968,676

     

     

    Other intangibles, net

     

     

     

     

    23,281

     

     

     

    10,477

     

     

     

    4,361,536

     

     

     

     

     

     

    4,395,294

     

     

    Net investment in and advances to subsidiaries

     

     

    4,256,365

     

     

    6,332,906

     

     

     

     

     

     

     

     

     

    (10,589,271

    )

     

     

     

     

    Deferred tax asset

     

     

    448,460

     

     

    82,751

     

     

     

    67,911

     

     

     

    (467,773

    )

     

     

     

     

     

    131,349

     

     

    Other assets

     

     

    10,911

     

     

    23,800

     

    5,763

     

     

    10

     

     

     

    183,453

     

     

     

     

     

     

    223,937

     

     

    Discontinued operations

     

     

     

     

     

     

     

     

     

     

    4,317

     

     

     

     

     

     

    4,317

     

     

    Total assets

     

     

    $

    4,836,389

     

     

    $

    7,632,031

     

    $

    9,796

     

     

    $

    124,334

     

     

     

    $

    9,590,134

     

     

     

    $

    (10,589,271

    )

     

     

    $

    11,603,413

     

     

    Liabilities and stockholders’ equity

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Current liabilities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Accounts payable

     

     

    $

    2,117

     

     

    $

    182,254

     

    $

     

     

    $

    1,994

     

     

     

    $

    233,285

     

     

     

    $

     

     

     

    $

    419,650

     

     

    Accrued expenses and other liabilities

     

     

    31,054

     

     

    256,793

     

    18,206

     

     

    4,972

     

     

     

    914,381

     

     

     

     

     

     

    1,225,406

     

     

    Deferred tax liability

     

     

    45,437

     

     

     

     

     

    (2

    )

     

     

    70,894

     

     

     

     

     

     

    116,329

     

     

    Short-term borrowings and current portion of long-term debt

     

     

     

     

    (344

    )

    (192

    )

     

     

     

     

    4,977

     

     

     

     

     

     

    4,441

     

     

    Discontinued operations

     

     

     

     

     

     

     

     

     

     

    34,290

     

     

     

     

     

     

    34,290

     

     

    Total current liabilities

     

     

    78,608

     

     

    438,703

     

    18,014

     

     

    6,964

     

     

     

    1,257,827

     

     

     

     

     

     

    1,800,116

     

     

    Long-term debt

     

     

     

     

    848,049

     

    1,070,446

     

     

     

     

     

    211,350

     

     

     

     

     

     

    2,129,845

     

     

    Deferred tax liability

     

     

    369,449

     

     

    107,989

     

     

     

    1,749

     

     

     

    127,813

     

     

     

     

     

     

    607,000

     

     

    Other liabilities

     

     

    6,664

     

     

    545,237

     

    7,684

     

     

     

     

     

    557,086

     

     

     

     

     

     

    1,116,671

     

     

    Discontinued operations

     

     

     

     

     

     

     

     

     

     

    85,643

     

     

     

     

     

     

    85,643

     

     

    Total liabilities

     

     

    454,721

     

     

    1,939,978

     

    1,096,144

     

     

    8,713

     

     

     

    2,239,719

     

     

     

     

     

     

    5,739,275

     

     

    Minority interests

     

     

     

     

     

     

     

     

     

     

    46,782

     

     

     

     

     

     

    46,782

     

     

    Total stockholders’ equity

     

     

    4,381,668

     

     

    5,692,053

     

    (1,086,348

    )

     

    115,621

     

     

     

    7,303,633

     

     

     

    (10,589,271

    )

     

     

    5,817,356

     

     

    Total liabilities and stockholders’ equity

     

     

    $

    4,836,389

     

     

    $

    7,632,031

     

    $

    9,796

     

     

    $

    124,334

     

     

     

    $

    9,590,134

     

     

     

    $

    (10,589,271

    )

     

     

    $

    11,603,413

     

     

    143




    MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING BALANCE SHEETS
    AS OF DECEMBER 25, 2005
    (In thousands)IN THOUSANDS )
    (UNAUDITED)



     Parent
    Guarantor

     2002 Issuer
     2005 Issuer
     Subsidiary
    Guarantors

     Subsidiary Non
    Guarantors

     Eliminations
     Consolidated

     

    Parent
    Guarantor

     

    2002 Issuer

     

    2005 Issuer

     

    Subsidiary
    Guarantors

     

    Subsidiary
    Non
    Guarantors

     

    Eliminations

     

    Consolidated

     

    AssetsAssets                     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Current assets:Current assets:                     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cash and cash equivalents $998 $1,269 $31 $5,575 $31,540 $ $39,413
    Accounts receivable, net:    88,456    8,744  602,377    699,577
    Other receivables, net  9,085  39,772  3,759  (1,024) 78,531    130,123
    Total inventories    102,765    7,890  204,070    314,725
    Deferred tax asset  (159) 19,142    455  689    20,127
    Other current assets    37,540    369  75,238    113,147
    Current assets of discontinued operations          151,130    151,130
     
     
     
     
     
     
     

    Cash and cash
    equivalents

     

     

    $

    998

     

     

     

    $

    1,269

     

     

     

    $

    31

     

     

     

    $

    5,575

     

     

     

    $

    31,540

     

     

     

    $

     

     

     

    $

    39,413

     

     

    Accounts receivable, net

     

     

     

     

     

    88,456

     

     

     

     

     

     

    8,744

     

     

     

    602,377

     

     

     

     

     

     

    699,577

     

     

    Other receivables, net

     

     

    9,085

     

     

     

    39,772

     

     

     

    3,759

     

     

     

    (1,024

    )

     

     

    78,531

     

     

     

     

     

     

    130,123

     

     

    Total inventories, net

     

     

     

     

     

    102,765

     

     

     

     

     

     

    7,890

     

     

     

    204,070

     

     

     

     

     

     

    314,725

     

     

    Other assets, net

     

     

     

     

     

    37,540

     

     

     

     

     

     

    369

     

     

     

    75,238

     

     

     

     

     

     

    113,147

     

     

    Deferred tax asset

     

     

    (159

    )

     

     

    19,142

     

     

     

     

     

     

    455

     

     

     

    689

     

     

     

     

     

     

    20,127

     

     

    Discontinued operations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    151,130

     

     

     

     

     

     

    151,130

     

     

    Total current assetsTotal current assets  9,924  288,944  3,790  22,009  1,143,575    1,468,242

     

     

    9,924

     

     

     

    288,944

     

     

     

    3,790

     

     

     

    22,009

     

     

     

    1,143,575

     

     

     

     

     

     

    1,468,242

     

     

    Properties, netProperties, net  2,287  801,833    19,439  1,482,002    2,305,561

     

     

    2,287

     

     

     

    801,833

     

     

     

     

     

     

    19,439

     

     

     

    1,482,002

     

     

     

     

     

     

    2,305,561

     

     

    GoodwillGoodwill    11,386    20,513  2,839,421    2,871,320

     

     

     

     

     

    11,386

     

     

     

     

     

     

    20,513

     

     

     

    2,839,421

     

     

     

     

     

     

    2,871,320

     

     

    Other intangibles, netOther intangibles, net    23,799    10,426  4,389,099    4,423,324

     

     

     

     

     

    23,799

     

     

     

     

     

     

    10,426

     

     

     

    4,389,099

     

     

     

     

     

     

    4,423,324

     

     

    Net investment in and advances to subsidiariesNet investment in and advances to subsidiaries  4,712,614  7,176,432        (11,889,046) 

     

     

    3,629,833

     

     

     

    6,093,651

     

     

     

     

     

     

     

     

     

     

     

     

    (9,723,484

    )

     

     

     

     

    Non-current deferred tax asset  2,480  107,246    67,703  (115,818)   61,611
    Other non-current assets  10,385  34,768  6,632  987  188,172    240,944
    Other non-current assets of discontinued operations          428,263    428,263
     
     
     
     
     
     
     

    Deferred tax asset

     

     

    2,480

     

     

     

    107,246

     

     

     

     

     

     

    67,703

     

     

     

    (115,818

    )

     

     

     

     

     

    61,611

     

     

    Other assets

     

     

    10,385

     

     

     

    34,768

     

     

     

    6,632

     

     

     

    987

     

     

     

    188,172

     

     

     

     

     

     

    240,944

     

     

    Discontinued operations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    428,263

     

     

     

     

     

     

    428,263

     

     

    Total assetsTotal assets $4,737,690 $8,444,408 $10,422 $141,077 $10,354,714 $(11,889,046)$11,799,265

     

     

    $

    3,654,909

     

     

     

    $

    7,361,627

     

     

     

    $

    10,422

     

     

     

    $

    141,077

     

     

     

    $

    10,354,714

     

     

     

    $

    (9,723,484

    )

     

     

    $

    11,799,265

     

     

     
     
     
     
     
     
     

    Liabilities and stockholders’ equity

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Current liabilities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Accounts payable

     

     

    $

    1,106

     

     

     

    $

    156,123

     

     

     

    $

     

     

     

    $

    2,202

     

     

     

    $

    212,893

     

     

     

    $

     

     

     

    $

    372,324

     

     

    Accrued expenses and other liabilities

     

     

    18,461

     

     

     

    272,088

     

     

     

    17,107

     

     

     

    4,959

     

     

     

    838,484

     

     

     

     

     

     

    1,151,099

     

     

    Deferred tax liability

     

     

     

     

     

     

     

     

     

     

     

    (2

    )

     

     

    106,486

     

     

     

     

     

     

    106,484

     

     

    Short-term borrowings and current portion of long-term debt

     

     

     

     

     

    167,036

     

     

     

    (192

    )

     

     

     

     

     

    181,258

     

     

     

     

     

     

    348,102

     

     

    Discontinued operations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    258,607

     

     

     

     

     

     

    258,607

     

     

    Total current liabilities

     

     

    19,567

     

     

     

    595,247

     

     

     

    16,915

     

     

     

    7,159

     

     

     

    1,597,728

     

     

     

     

     

     

    2,236,616

     

     

    Long-term debt

     

     

     

     

     

    850,243

     

     

     

    1,070,518

     

     

     

     

     

     

    215,907

     

     

     

     

     

     

    2,136,668

     

     

    Deferred tax liability

     

     

    1,507

     

     

     

    116,617

     

     

     

     

     

     

     

     

     

    488,002

     

     

     

     

     

     

    606,126

     

     

    Other liabilities

     

     

    7,141

     

     

     

    472,613

     

     

     

    5,770

     

     

     

     

     

     

    618,619

     

     

     

     

     

     

    1,104,143

     

     

    Discontinued operations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    307,183

     

     

     

     

     

     

    307,183

     

     

    Total liabilities

     

     

    28,215

     

     

     

    2,034,720

     

     

     

    1,093,203

     

     

     

    7,159

     

     

     

    3,227,439

     

     

     

     

     

     

    6,390,736

     

     

    Minority interests

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    83,812

     

     

     

     

     

     

    83,812

     

     

    Total stockholders’ equity

     

     

    3,626,694

     

     

     

    5,326,907

     

     

     

    (1,082,781

    )

     

     

    133,918

     

     

     

    7,043,463

     

     

     

    (9,723,484

    )

     

     

    5,324,717

     

     

    Total liabilities and stockholders’ equity

     

     

    $

    3,654,909

     

     

     

    $

    7,361,627

     

     

     

    $

    10,422

     

     

     

    $

    141,077

     

     

     

    $

    10,354,714

     

     

     

    $

    (9,723,484

    )

     

     

    $

    11,799,265

     

     



    MOLSON COORS BREWING COMPANYCOMP ANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING BALANCE SHEETS
    AS OF DECEMBER 25, 2005
    (In thousands)

     
     Parent
    Guarantor

     2002 Issuer
     2005 Issuer
     Subsidiary
    Guarantors

     Subsidiary Non
    Guarantors

     Eliminations
     Consolidated
    Liabilities and shareholder's equity                     
    Current liabilities:                     
     Accounts payable, net $1,106 $156,123 $ $2,202 $212,893 $ $372,324
     Deferred tax liability        (2) 106,486    106,484
     Accrued expenses and other liabilities  18,461  272,088  17,107  4,959  838,484    1,151,099
     Short-term borrowings and current portion of long-term debt    167,036  (192)   181,258    348,102
     Current liabilities of discontinued operations          258,607    258,607
      
     
     
     
     
     
     
     Total current liabilities  19,567  595,247  16,915  7,159  1,597,728    2,236,616
    Long-term debt    850,243  1,070,518    215,907    2,136,668
    Non-current deferred tax liability  1,507  116,617      488,002    606,126
    Other long-term liabilities  7,141  472,613  5,770    618,619    1,104,143
    Other long-term liabilities of discontinued operations          307,183    307,183
      
     
     
     
     
     
     
     Total liabilities  28,215  2,034,720  1,093,203  7,159  3,227,439    6,390,736
    Minority interests          83,812    83,812
     Total stockholders equity  4,709,475  6,409,688  (1,082,781) 133,918  7,043,463  (11,889,046) 5,324,717
      
     
     
     
     
     
     
    Total liabilities and stockholders' equity $4,737,690 $8,444,408 $10,422 $141,077 $10,354,714 $(11,889,046)$11,799,265
      
     
     
     
     
     
     


    MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING BALANCE SHEETS
    AS OF DECEMBER 26, 2004
    (In thousands)

     
     Parent
    Guarantor

     2002 Issuer
     2005 Issuer
     Subsidiary
    Guarantors

     Subsidiary Non
    Guarantors

     Eliminations
     Consolidated
    Assets                     
    Current assets:                     
     Cash and cash equivalents $3,200 $16,988 $ $2,552 $100,273 $ $123,013
     Accounts receivable, net    79,089    6,765  615,804    701,658
     Other receivables, net    43,874      87,834    131,708
     Deferred tax asset          3,228    3,228
     Total inventories    110,707    6,893  117,161    234,761
     Other current assets    36,591    411  36,846    73,848
      
     
     
     
     
     
     
    Total current assets  3,200  287,249    16,621  961,146    1,268,216
    Properties, net    785,157    19,777  640,650    1,445,584
    Goodwill  40,000  160,497    (164,601) 854,925    890,821
    Other intangibles, net    58,595    10,286  512,162    581,043
    Net investment in and advances to subs  1,654,247  2,113,427        (3,767,674) 
    Non-current deferred tax asset  (34,011) (50,929)   251,381  1,863    168,304
    Other non-current assets  5,775  64,365      233,416    303,556
      
     
     
     
     
     
     
    Total assets $1,669,211 $3,418,361 $ $133,464 $3,204,162 $(3,767,674)$4,657,524
      
     
     
     
     
     
     
    Liabilities and shareholder's equity                     
    Current liabilities:                     
     Accounts payable $ $126,073 $ $1,747 $198,214 $ $326,034
     Deferred tax liability    (16,588)   23,144  (704)   5,852
     Accrued expenses and other liabilities  43,603  242,430    4,297  516,153    806,483
     Short-term borrowings and current portion of long-term debt    12,157      26,371    38,528
      
     
     
     
     
     
     
     Total current liabilities  43,603  364,072    29,188  740,034    1,176,897
    Long-term debt    857,315      36,363    893,678
    Non-current deferred tax liability          149,927    149,927
    Other long-term liabilities  24,442  544,607    54,053  175,886    798,988
      
     
     
     
     
     
     
     Total liabilities  68,045  1,765,994    83,241  1,102,210    3,019,490
    Minority interests          36,868    36,868
     Total stockholders equity  1,601,166  1,652,367    50,223  2,065,084  (3,767,674) 1,601,166
      
     
     
     
     
     
     
    Total liabilities and stockholders' equity $1,669,211 $3,418,361 $ $133,464 $3,204,162 $(3,767,674)$4,657,524
      
     
     
     
     
     
     


    MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWSF LOWS
    FOR THE FISCALYEAR ENDED DECEMBER 31, 2006
    (IN THOUSANDS )

     

     

    Parent
    Guarantor

     

    2002 Issuer

     

    2005 Issuer

     

    Subsidiary
    Guarantors

     

    Subsidiary
    Non
    Guarantors

     

    Consolidated

     

    Net cash (used in) provided by operating
    activities

     

     

    $

    (23,928

    )

     

     

    $

    139,683

     

     

     

    $

    (52,780

    )

     

     

    $

    7,745

     

     

     

    $

    762,524

     

     

     

    $

    833,244

     

     

    CASH FLOWS FROM INVESTING ACTIVITIES:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Additions to properties and intangible assets

     

     

    (6,068

    )

     

     

    (274,605

    )

     

     

     

     

     

    (1,442

    )

     

     

    (164,261

    )

     

     

    (446,376

    )

     

    Proceeds from sales of properties and intangible assets

     

     

     

     

     

    10,783

     

     

     

     

     

     

    108

     

     

     

    18,227

     

     

     

    29,118

     

     

    Proceeds coincident with the sale of preferred equity holdings of Montréal Canadiens

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    36,520

     

     

     

    36,520

     

     

    Trade loan repayments from customers

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    34,152

     

     

     

    34,152

     

     

    Trade loans advanced to customers

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (27,982

    )

     

     

    (27,982

    )

     

    Discontinued operations—proceeds from sale of majority stake in Kaiser, net of costs to sell

     

     

     

     

     

    (4,454

    )

     

     

     

     

     

     

     

     

    83,919

     

     

     

    79,465

     

     

    Other

     

     

     

     

     

    290

     

     

     

     

     

     

     

     

     

     

     

     

    290

     

     

    Net cash used in investing
    activities

     

     

    (6,068

    )

     

     

    (267,986

    )

     

     

     

     

     

    (1,334

    )

     

     

    (19,425

    )

     

     

    (294,813

    )

     

    CASH FLOWS FROM FINANCING ACTIVITIES:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Issuances of stock under equity compensation plans

     

     

    83,348

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    83,348

     

     

    Excess tax benefits from share-based compensation

     

     

    7,474

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    7,474

     

     

    Dividends paid

     

     

    (84,078

    )

     

     

    44,028

     

     

     

     

     

     

    (44,028

    )

     

     

    (26,485

    )

     

     

    (110,563

    )

     

    Dividends paid to minority interest holders

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (17,790

    )

     

     

    (17,790

    )

     

    Payments on long-term debt and capital lease obligations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (7,361

    )

     

     

    (7,361

    )

     

    Proceeds from short-term borrowings

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    83,664

     

     

     

    83,664

     

     

    Payments on short-term borrowings

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (98,110

    )

     

     

    (98,110

    )

     

    Net payments on commercial paper

     

     

     

     

     

    (167,379

    )

     

     

     

     

     

     

     

     

     

     

     

    (167,379

    )

     

    Net payments on revolving credit facilities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (166,177

    )

     

     

    (166,177

    )

     

    Change in overdraft balances and other

     

     

    (4,426

    )

     

     

    (8,987

    )

     

     

     

     

     

     

     

     

    5,952

     

     

     

    (7,461

    )

     

    Other—discontinued operations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (884

    )

     

     

    (884

    )

     

    Net activity in investments and advances (to) subsidiaries

     

     

    107,771

     

     

     

    261,179

     

     

     

    51,540

     

     

     

    36,487

     

     

     

    (456,977

    )

     

     

     

     

    Net cash provided by (used in) financing
    activities

     

     

    110,089

     

     

     

    128,841

     

     

     

    51,540

     

     

     

    (7,541

    )

     

     

    (684,168

    )

     

     

    (401,239

    )

     

    CASH AND CASH EQUIVALENTS:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net increase (decrease) in cash and cash equivalents

     

     

    80,093

     

     

     

    538

     

     

     

    (1,240

    )

     

     

    (1,130

    )

     

     

    58,931

     

     

     

    137,192

     

     

    Effect of foreign exchange rate changes on cash and cash equivalents

     

     

     

     

     

     

     

     

    1,241

     

     

     

    400

     

     

     

    3,940

     

     

     

    5,581

     

     

    Balance at beginning of year

     

     

    998

     

     

     

    1,269

     

     

     

    31

     

     

     

    5,575

     

     

     

    31,540

     

     

     

    39,413

     

     

    Balance at end of period

     

     

    $

    81,091

     

     

     

    $

    1,807

     

     

     

    $

    32

     

     

     

    $

    4,845

     

     

     

    $

    94,411

     

     

     

    $

    182,186

     

     


    MOLSON COORS BREWING COMP ANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING STATEMENT OF CASH F LOWS
    FOR THE YEAR ENDED DECEMBER 25, 2005
    (In thousands)
    IN THOUSANDS )



     Parent
    Guarantor

     2002 Issuer
     2005 Issuer
     Subsidiary
    Guarantors

     Subsidiary
    Non Guarantors

     Consolidated
     

     

    Parent
    Guarantor

     

    2002 Issuer

     

    2005 Issuer

     

    Subsidiary
    Guarantors

     

    Subsidiary
    Non
    Guarantors

     

    Consolidated

     

    Net cash (used in) provided by operating activitiesNet cash (used in) provided by operating activities $(78,442)$180,626 $(7,253)$31,440 $295,904 $422,275 

     

     

    $

    (78,442

    )

     

     

    $

    180,626

     

     

     

    $

    (7,253

    )

     

     

    $

    31,440

     

     

     

    $

    295,904

     

     

     

    $

    422,275

     

     

     
     
     
     
     
     
     
    CASH FLOWS FROM INVESTING ACTIVITIES:CASH FLOWS FROM INVESTING ACTIVITIES:                   

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Additions to properties and intangible assets  (2,357) (180,161)   (1,457) (222,070) (406,045)
    Proceeds from sales of properties and intangible assets    294    443  41,713  42,450 
    Cash recognized on Merger with Molson Inc.           73,540  73,540 
    Cash expended for Merger-related costs    (20,382)       (20,382)
    Acquisition of subsidiaries, net of cash acquired          (16,561) (16,561)
    Trade loan repayments from customers          42,460  42,460 
    Trade loans advanced to customers          (25,369) (25,369)
    Other          16  16 
    Discontinued operations          (2,817) (2,817)
     
     
     
     
     
     
     

    Additions to properties and intangible
    assets

     

     

    (2,357

    )

     

     

    (180,161

    )

     

     

     

     

     

    (1,457

    )

     

     

    (222,070

    )

     

     

    (406,045

    )

     

    Proceeds from sales of properties and intangible assets

     

     

     

     

     

    294

     

     

     

     

     

     

    443

     

     

     

    41,713

     

     

     

    42,450

     

     

    Acquisition of subsidiaries, net of cash acquired

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (16,561

    )

     

     

    (16,561

    )

     

    Cash recognized on Merger with Molson

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    73,540

     

     

     

    73,540

     

     

    Cash expended for Merger-related costs

     

     

     

     

     

    (20,382

    )

     

     

     

     

     

     

     

     

     

     

     

    (20,382

    )

     

    Trade loan repayments from customers

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    42,460

     

     

     

    42,460

     

     

    Trade loans advanced to customers

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (25,369

    )

     

     

    (25,369

    )

     

    Other

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    16

     

     

     

    16

     

     

    Discontinued operations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (2,817

    )

     

     

    (2,817

    )

     

    Net cash used in investing activitiesNet cash used in investing activities  (2,357) (200,249)   (1,014) (109,088) (312,708)

     

     

    (2,357

    )

     

     

    (200,249

    )

     

     

     

     

     

    (1,014

    )

     

     

    (109,088

    )

     

     

    (312,708

    )

     

     
     
     
     
     
     
     
    CASH FLOWS FROM FINANCING ACTIVITIES:CASH FLOWS FROM FINANCING ACTIVITIES:                   

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Issuances of stock under equity compensation plans  55,228      1    55,229 
    Dividends paid  (76,146)       (33,814) (109,960)
    Dividends paid to minority interests          (10,569) (10,569)
    Proceeds from issuance of long-term debt      1,051,056    (13,242) 1,037,814 
    Payments on long-term debt and capital lease obligations          (584,056) (584,056)
    Proceeds from short-term borrowings      875,060    175,626  1,050,686 
    Payments on short-term borrowings          (1,887,558) (1,887,558)
    Net (payments on) proceeds from commercial paper    165,795        165,795 
    Net (payments on) proceeds from revolving credit facilities    (12,500) (1,025,650)   1,189,423  151,273 
    Settlements on debt-related derivatives  (11,285)          (11,285)
    Debt issuance costs  (4,635)       (6,822) (11,457)
    Change in overdraft balances and other    8,487      (328) 8,159 
    Net activity in investments and advances (to) from subisidaries  115,435  (157,878) (893,182) (28,107) 963,732   
    Discontinued operations          (42,846) (42,846)
     
     
     
     
     
     
     

    Issuances of stock under equity compensation plans

     

     

    55,228

     

     

     

     

     

     

     

     

     

    1

     

     

     

     

     

     

    55,229

     

     

    Dividends paid

     

     

    (76,146

    )

     

     

     

     

     

     

     

     

     

     

     

    (33,814

    )

     

     

    (109,960

    )

     

    Dividends paid to minority interest holders

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (10,569

    )

     

     

    (10,569

    )

     

    Proceeds from (payments on) issuances of long-term debt

     

     

     

     

     

     

     

     

    1,051,056

     

     

     

     

     

     

    (13,242

    )

     

     

    1,037,814

     

     

    Payments on long-term debt and capital lease obligations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (584,056

    )

     

     

    (584,056

    )

     

    Proceeds from short-term borrowings

     

     

     

     

     

     

     

     

    875,060

     

     

     

     

     

     

    175,626

     

     

     

    1,050,686

     

     

    Payments on short-term borrowings

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (1,887,558

    )

     

     

    (1,887,558

    )

     

    Net proceeds from commercial paper

     

     

     

     

     

    165,795

     

     

     

     

     

     

     

     

     

     

     

     

    165,795

     

     

    Net (payments on) proceeds from revolving credit facilities

     

     

     

     

     

    (12,500

    )

     

     

    (1,025,650

    )

     

     

     

     

     

    1,189,423

     

     

     

    151,273

     

     

    Debt issuance costs

     

     

    (4,635

    )

     

     

     

     

     

     

     

     

     

     

     

    (6,822

    )

     

     

    (11,457

    )

     

    Settlements on debt-related derivatives

     

     

    (11,285

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (11,285

    )

     

    Change in overdraft balances and other

     

     

     

     

     

    8,487

     

     

     

     

     

     

     

     

     

    (328

    )

     

     

    8,159

     

     

    Other—discontinued operations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (42,846

    )

     

     

    (42,846

    )

     

    Net activity in investments and advances from (to) subsidiaries

     

     

    115,435

     

     

     

    (157,878

    )

     

     

    (893,182

    )

     

     

    (28,107

    )

     

     

    963,732

     

     

     

     

     

    Net cash provided by (used in) financing activitiesNet cash provided by (used in) financing activities  78,597  3,904  7,284  (28,106) (250,454) (188,775)

     

     

    78,597

     

     

     

    3,904

     

     

     

    7,284

     

     

     

    (28,106

    )

     

     

    (250,454

    )

     

     

    (188,775

    )

     

     
     
     
     
     
     
     
    CASH AND CASH EQUIVALENTS:CASH AND CASH EQUIVALENTS:                   

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net (decrease) increase in cash and cash equivalents  (2,202) (15,719) 31  2,320  (63,638) (79,208)
    Effect of exchange rate changes on cash and cash equivalents        703  (5,095) (4,392)

    Net increase (decrease) in cash and cash equivalents

     

     

    (2,202

    )

     

     

    (15,719

    )

     

     

    31

     

     

     

    2,320

     

     

     

    (63,638

    )

     

     

    (79,208

    )

     

    Effect of foreign exchange rate changes on cash and cash equivalents

     

     

     

     

     

     

     

     

     

     

     

    703

     

     

     

    (5,095

    )

     

     

    (4,392

    )

     

    Balance at beginning of yearBalance at beginning of year  3,200  16,988    2,552  100,273  123,013 

     

     

    3,200

     

     

     

    16,988

     

     

     

     

     

     

    2,552

     

     

     

    100,273

     

     

     

    123,013

     

     

     
     
     
     
     
     
     
    Balance at end of year $998 $1,269 $31 $5,575 $31,540 $39,413 
     
     
     
     
     
     
     

    Balance at end of period

     

     

    $

    998

     

     

     

    $

    1,269

     

     

     

    $

    31

     

     

     

    $

    5,575

     

     

     

    $

    31,540

     

     

     

    $

    39,413

     

     



    MOLSON COORS BREWING COMPANYCOMP ANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWSOPERATIONS
    FOR THE FISCAL YEAR ENDED DECEMBER 26, 2004
    (In thousands)
    IN THOUSANDS )

     
     Parent
    Guarantor

     2002 Issuer
     2005 Issuer
     Subsidiary
    Guarantors

     Subsidiary
    Non Guarantors

     Consolidated
     
    Net cash provided by operating activities $71,752 $100,841 $ $116,804 $210,511 $499,908 
      
     
     
     
     
     
     
    CASH FLOWS FROM INVESTING ACTIVITIES:                   
     Additions to properties and intangible assets    (99,228)   (2,593) (109,709) (211,530)
     Proceeds from sales of properties and intangible assets    14,209    428  57,426  72,063 
     Net trade loan repayments from customers          28,087  28,087 
     Cash received from pension settlement with the former owner of our UK subsidiary          25,836  25,836 
     Cash recognized on initial consolidation of joint ventures          20,840  20,840 
     Investment in Molson USA, LLC    (2,744)       (2,744)
      
     
     
     
     
     
     
    Net cash (used in) provided by investing activities    (87,763)   (2,165) 22,480  (67,448)
      
     
     
     
     
     
     
    CASH FLOWS FROM FINANCING ACTIVITIES:                   
     Issuances of stock under equity compensation plans  66,764          66,764 
     Dividends paid  (30,535)         (30,535)
     Dividends paid to minority interests          (7,218) (7,218)
     Proceeds from short-term borrowings    102,400      77,557  179,957 
     Payments on short-term borrowings    (97,400)     (91,318) (188,718)
     Proceeds from (payments on) commercial paper    (250,000)       (250,000)
     Payments on debt and capital lease obligations  (17,461) (86,000)     (11,168) (114,629)
     Change in overdraft balances    6,189      2,526  8,715 
     Net activity in investment and advances (to) from subsidiaries  (87,774) 327,919    (116,553) (123,592)  
      
     
     
     
     
     
     
    Net cash (used in) provided by financing activities  (69,006) 3,108    (116,553) (153,213) (335,664)
      
     
     
     
     
     
     
    CASH AND CASH EQUIVALENTS:                   
     Net increase (decrease) in cash and cash equivalents  2,746  16,186    (1,914) 79,778  96,796 
     Effect of exchange rate changes on cash and cash equivalents        1,617  5,160  6,777 
    Balance at beginning of year  454  802    2,849  15,335  19,440 
      
     
     
     
     
     
     
    Balance at end of year $3,200 $16,988 $ $2,552 $100,273 $123,013 
      
     
     
     
     
     
     


    MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
    CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
    FOR THE FISCAL YEAR ENDED DECEMBER 29, 2003
    (In thousands)



     Parent
    Guarantor

     2002 Issuer
     2005 Issuer
     Subsidiary
    Guarantors

     Subsidiary
    Non Guarantors

     Consolidated
     

     

    Parent
    Guarantor

     

    2002 Issuer

     

    2005 Issuer

     

    Subsidiary
    Guarantors

     

    Subsidiary
    Non
    Guarantors

     

    Consolidated

     

    Net cash provided by (used in) operating activities $32,232 $257,794 $ $79,588 $159,214 $528,828 
     
     
     
     
     
     
     

    Net cash (used in) provided by operating
    activities

     

     

    $

    71,752

     

     

     

    $

    100,841

     

     

     

    $

     

     

     

    $

    116,804

     

     

     

    $

    210,511

     

     

     

    $

    499,908

     

     

    CASH FLOWS FROM INVESTING ACTIVITIES:CASH FLOWS FROM INVESTING ACTIVITIES:                   

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Additions to properties and intangible assets    (92,782)   (1,334) (146,342) (240,458)
    Proceeds from sales of properties and intangible assets    620    10,190  5,594  16,404 
    Trade loan repayments from customers, net          15,310  15,310 
    Investment in Molson USA, LLC    (5,240)       (5,240)
    Other    (630)       (630)
     
     
     
     
     
     
     
    Net cash used in investing activities    (98,032)   8,856  (125,438) (214,614)
     
     
     
     
     
     
     

    Additions to properties and intangible assets

     

     

     

     

     

    (99,228

    )

     

     

     

     

     

    (2,593

    )

     

     

    (109,709

    )

     

     

    (211,530

    )

     

    Proceeds from sales of properties and intangible assets

     

     

     

     

     

    14,209

     

     

     

     

     

     

    428

     

     

     

    57,426

     

     

     

    72,063

     

     

    Trade loan repayments from customers

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    54,048

     

     

     

    54,048

     

     

    Trade loans advanced to customers

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (25,961

    )

     

     

    (25,961

    )

     

    Cash received from pensions settlement with the former owner of our U.K. subsidiary

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    25,836

     

     

     

    25,836

     

     

    Cash recognized on initial consolidation of joint ventures

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    20,840

     

     

     

    20,840

     

     

    Other

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Investment in Molson USA, LLC

     

     

     

     

     

    (2,744

    )

     

     

     

     

     

     

     

     

     

     

     

    (2,744

    )

     

    Net cash (used in) provided by investing activities

     

     

     

     

     

    (87,763

    )

     

     

     

     

     

    (2,165

    )

     

     

    22,480

     

     

     

    (67,448

    )

     

    CASH FLOWS FROM FINANCING ACTIVITIES:CASH FLOWS FROM FINANCING ACTIVITIES:                   

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Issuances of stock under equity compensation plans  2,491          2,491 
    Dividends paid  (29,820)         (29,820)
    Proceeds on short-term borrowings    796,600        796,600 
    Payments on short-term borrowings    (811,700)     (69,070) (880,770)
    Proceeds from commercial paper    249,645        249,645 
    Payments on debt and capital lease obligations    (462,547)       (462,547)
    Change in overdraft balances    (32,992)       (32,992)
    Net activity in investment and advances (to) from subsidiaries  (4,610) 101,535    (86,687) (10,238)  
     
     
     
     
     
     
     
    Net cash used in financing activities  (31,939) (159,459)   (86,687) (79,308) (357,393)
     
     
     
     
     
     
     

    Issuances of stock under equity compensation plans

     

     

    66,764

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    66,764

     

     

    Dividends paid

     

     

    (30,535

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (30,535

    )

     

    Dividends paid to minority interest holders

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (7,218

    )

     

     

    (7,218

    )

     

    Payments on long-term debt and capital lease obligations

     

     

    (17,461

    )

     

     

    (86,000

    )

     

     

     

     

     

     

     

     

    (11,168

    )

     

     

    (114,629

    )

     

    Proceeds from (payments on) short-term borrowings

     

     

     

     

     

    102,400

     

     

     

     

     

     

     

     

     

    77,557

     

     

     

    179,957

     

     

    Payments on short-term borrowings

     

     

     

     

     

    (97,400

    )

     

     

     

     

     

     

     

     

    (91,318

    )

     

     

    (188,718

    )

     

    Net payments on from commercial paper

     

     

     

     

     

    (250,000

    )

     

     

     

     

     

     

     

     

     

     

     

    (250,000

    )

     

    Change in overdraft balances and other

     

     

     

     

     

    6,189

     

     

     

     

     

     

     

     

     

    2,526

     

     

     

    8,715

     

     

    Net activity in investments and advances from (to) subsidiaries

     

     

    (87,774

    )

     

     

    327,919

     

     

     

     

     

     

    (116,553

    )

     

     

    (123,592

    )

     

     

     

     

    Net cash provided by (used in) financing
    activities

     

     

    (69,006

    )

     

     

    3,108

     

     

     

     

     

     

    (116,553

    )

     

     

    (153,213

    )

     

     

    (335,664

    )

     

    CASH AND CASH EQUIVALENTS:CASH AND CASH EQUIVALENTS:                   

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net increase (decrease) in cash and cash equivalents  293  303    1,757  (45,532) (43,179)
    Effect of exchange rate changes on cash and cash equivalents        458  2,994  3,452 

    Net increase (decrease) in cash and cash equivalents

     

     

    2,746

     

     

     

    16,186

     

     

     

     

     

     

    (1,914

    )

     

     

    79,778

     

     

     

    96,796

     

     

    Effect of foreign exchange rate changes on cash and cash equivalents

     

     

     

     

     

     

     

     

     

     

     

    1,617

     

     

     

    5,160

     

     

     

    6,777

     

     

    Balance at beginning of yearBalance at beginning of year  161  499    634  57,873  59,167 

     

     

    454

     

     

     

    802

     

     

     

     

     

     

    2,849

     

     

     

    15,335

     

     

     

    19,440

     

     

     
     
     
     
     
     
     
    Balance at end of year $454 $802 $ $2,849 $15,335 $19,440 
     
     
     
     
     
     
     

    Balance at end of period

     

     

    $

    3,200

     

     

     

    $

    16,988

     

     

     

    $

     

     

     

    $

    2,552

     

     

     

    $

    100,273

     

     

     

    $

    123,013

     

     

    147





    ITEM 9.                Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

    None.


    ITEM 9A. CONTROLS AND PROCEDURES

    Evaluation of Disclosure Controls and Procedures

    Our disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934, as amended (the "Exchange Act"“Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and that such information is accumulated and communicated to the Company'sCompany’s management, including our Global Chief Executive Officer and Global Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Management necessarily applies its judgment in assessing the costs and benefits of such controls and procedures that, by their nature, can only provide reasonable assurance regarding management'smanagement’s control objectives. Also, we have investments in certain unconsolidated entities that we do not control or manage. Consequently, our disclosure controls and procedures with respect to such entities are necessarily substantially more limited than those we maintain with respect to our consolidated subsidiaries.

    The Global Chief Executive Officer and the Global Chief Financial Officer, with assistance from other members of management, have evaluated the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of December 25, 200531, 2006 and, based on their evaluation, have concluded that a material weakness in internal control over financial reporting as originally reported in our Form 10-Q/A for first quarter continues to exist as of December 25, 2005 with respect to accounting for income taxes. Due to the material weakness, our Global Chief Executive Officer and Global Chief Financial Officer concluded that our disclosure controls and procedures were not effective to provide reasonable assurance regarding management's control objectives as of December 25, 2005. Notwithstanding the material weakness, we have performed additional procedures to ensure that our financial statements as of and for the year ended December 25, 2005, were fairly presented in all material respects in accordance with generally accepted accounting principles.effective.

    The certifications attached as Exhibits 31 and 32 hereto should be read in conjunction with the disclosures set forth herein.

    Management'sManagement’s Report on Internal Control over Financial Reporting

    Our management is responsible for establishing and maintaining adequate internal control over financial reporting as such term is defined in the Exchange Act Rule 13a—15(f). The Company'sCompany’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U. S. generally accepted accounting principles.  A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

    Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

    The Global Chief Executive Officer and the Global Chief Financial Officer, with assistance from other members of management, assessed the effectiveness of the Company's internal control over financial reporting as of December 25, 200531, 2006, based on the criteria established inInternal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on


    its evaluation, management has concluded that a material weakness in internal control over financial reporting as originally reported in our Form 10-Q/A for the first quarter of 2005 continued to exist as of December 25, 2005 with respect to accounting for income taxes and therefore internal control over financial reporting was not effective as of December 25, 2005.31, 2006.

            A material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial



    statements will not be prevented or detected. As of December 25, 2005, the Company did not maintain effective controls over the completeness and accuracy of the income tax provision and related balance sheet accounts. Specifically, our controls over the processes and procedures related to the determination and review of the quarterly and annual tax provisions were not adequate to ensure that the income tax provision was prepared in accordance with generally accepted accounting principles. This control deficiency resulted in the restatement of the first quarter of 2005 as well as adjustments to the annual 2005 consolidated financial statements. Additionally, this control deficiency could result in a misstatement of the income tax provision and related balance sheet accounts that would result in a material misstatement to the annual or interim consolidated financial statements that would not be prevented or detected. Accordingly, management determined that this control deficiency constitutes a material weakness.

            Because the Molson Canada and Kaiser Brazil companies were merged into the Company in 2005 they were not required to be included in management's assessment of internal controls over financial reporting for the year ended and, therefore, management excluded them from its assessment. Molson Canada is a wholly-owned subsidiary whose total assets and total revenues represent 50% and 28%, respectively, of the related consolidated financial statement amounts as of and for the year ended December 25, 2005. The Kaiser Brazil business unit is presented as a discontinued operation in the accompanying financial statements due to the sale of the business unit in January 2006 and whose total assets represent five percent of the consolidated financial statement amount as of December 25, 2005.

            The Company'sCompany’s independent registered public accounting firm has audited and issued their report on management'smanagement’s assessment of the effectiveness of the Company's internal control over financial reporting as of December 25, 200531, 2006 which appears herein.

    Remediation of Material Weakness in Internal Control over Financial Reporting

    As previously reported in our first quarter 2005 Quarterly Report on Form 10-Q/A, we had identified the abovea material weakness in internal control over financial reporting with respect to accounting for income taxes, which continuescontinued to exist as of December 25, 2005.  Throughout 2005, we have been working to implementOur remediation plan included the following steps to remediate this material weakness:activities:

      ·We have hired additional experienced tax staff including a new vice president of tax and two additional senior level tax managers;

      ·We have implemented additional procedures to ensure adequate levels of review in this area; and

      Although not complete as of December 25, 2005 we will be implementing

      ·We implemented new tax provision calculation software that will automatehas improved transparency, automated calculations and improveimproved controls in this activity.

            In addition to completing the implementation of new software that will automate and improve transparency and controlssurrounding accounting for income taxes, particularly with respect to the preparation of theglobal tax provision (our thirdpreparation.

    As of December 31, 2006, we completed the execution of our remediation initiative noted above), we intend to continue to evaluateplan, evaluated and tested the need to implement additional internaleffectiveness of these controls as necessaryof December 31, 2006 and appropriate with respectdetermined that the material weakness related to income tax accounting for income taxes.has been remediated.

    Changes in Internal Control over Financial Reporting

    There were no changes in internal control over financial reporting during the quarter ended December 25, 200531, 2006, that have materially affected, or are reasonably likely to materially affect the Company'sCompany’s internal controlcontrols over financial reporting.


    ITEM 9B.       Other Information

    None.

    149







    PART III

    ITEM 10.         Directors, and Executive Officers of the Registrant
    and Corporate Governance

    Incorporated by reference to the Company'sCompany’s definitive proxy statement.


    ITEM 11.         Executive Compensation

    Incorporated by reference to the Company'sCompany’s definitive proxy statement.


    ITEM 12.         Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

    Information related to Security Ownership of Certain Beneficial Owners and Management is incorporated by reference to the Company'sCompany’s definitive proxy statement.

    Equity Compensation Plan Information

    The following table summarizes information about the 1990 Adolph Coors Equity Incentive Plan (the "EI Plan"“EI Plan”) and, the Equity Compensation Plan for Non-Employee Directors and the Molson Coors Brewing Company Incentive Compensation Plan as of December 25, 2005.31, 2006. All outstanding awards shown in the table below relate to our Class B common stock.

    Plan Category

     A
    Number of securities to be
    issued upon exercise of
    outstanding options, warrants
    and rights

     B
    Weighted-average exercise
    price of outstanding options,
    warrants and rights

     C
    Number of securities remaining
    available for future issuance
    under equity compensation
    plans (excluding securities
    reflected in column A)

     
    Equity compensation plans approved by security holders 9,205,388(1)(2)$63.14(1)(2)3,382,263(1)(2)
    Equity compensation plans not approved by security holders None  None None 

     

     

    A

     

    B

     

    C

     

    Plan category

     

     

     

    Number of securities to
    be issued upon exercise
    of outstanding options,
    warrants and rights

     

    Weighted-average
    exercise price of
    outstanding options,
    warrants and rights

     

    Number of securities
    remaining available for
    future issuance under
    equity compensation
    plans (excluding
    securities reflected in
    column A)

     

    Equity compensation plans approved by security holders(1)(2)

     

     

    9,110,488

     

     

     

    $

    64.73

     

     

     

    1,631,975

     

     

    Equity compensation plans not approved by security holders

     

     

    None

     

     

     

    None

     

     

     

    None

     

     


    (1)

    We may issue securities under our equity compensation plan in forms other than options, warrants or rights.  Under the EI Plan,plan, we may issue Restricted Stock Awards,restricted stock awards, as that term is defined in the EI Plan.

    plan.

    (2)

    In connection with the Merger, we exchanged approximately 1.3 million Molson stock options for Molson Coors stock options under our EI Plan.plan.  In order to accommodate the exchange, the Compensation Committee offor the Coors Board of Directors approved 5.0 million shares for exchange under the EI Planplan in 2005.

    As of December 25, 2005,31, 2006, there were 138,252314,247 restricted stock units (RSUs) outstanding. These include shares with respect to which restrictions on ownership (i.e., vesting periods) lapsed as of the Merger on February 9, 2005, as well as RSUs issued subsequent to the Merger. RSUs are currentlypreviously were granted only to executives. These restricted shares, along with common stock convertible equivalent units, accrue dividends which will be convertible into MCBC Class B stock at the end of three years and may bewere offered to a broader mix of employees beginning in 2006. These instruments are meant to reward exceptional performance and encourage retention. The number granted each year, if any, will be granted based upon performance.

    All unvested securities issued under the EI Plan and the Equity Compensation Plan for Non-Employee Directors vested immediately upon the Merger.

            For 2006, the Company has determined to maintain an emphasis on the performance-based annual incentive compensation program and to maintain the prior years' practice of using stock options and RSUs to provide long-term incentives. Performance shares, which will be convertible into MCBC



    Class B stock, will be issued under a new equity incentive plan and will be awarded, based upon achievement of Company performance measures to be approved by the Board. The Concept behind the performance shares is similar to the 2004 debt reduction plan for our executives, but will be offered to a broader group of employees. The performance period will be at least two years, but no more than five years to achieve established goals. If goals are not achieved, the shares will not be issued.


    ITEM 13.   Certain Relationships and Related Transactions,
    and Director Independence

    Incorporated by reference to the Company'sCompany’s definitive proxy statement.


    ITEM 14.         Principal Accountant Fees and Services

    Incorporated by reference to the Company'sCompany’s definitive proxy statement.

    150





    PART IV


    PART IV

    ITEM 15.         Exhibits and Financial Statement Schedules

    (a)          Financial Statements, Financial Statement Schedules and Exhibits

    The following are filed as a part of this Report on Form 10-K

      (1)

      Management's         Management’s Report to Stockholders

        Report of Independent Registered Public Accounting Firm

        Consolidated Statements of Income and Comprehensive Income for each of the three years in the period ended December 25, 2005

        Consolidated Balance Sheets at31, 2006, December 25, 2005 and December 26, 2004

        Consolidated Balance Sheets at December 31, 2006 and December 25, 2005

        Consolidated Statements of Cash Flows for each of the three years in the period ended December 31, 2006, December 25, 2005 and December 26, 2004

        Consolidated Statements of Stockholders'Stockholders’ Equity for each of the three years in the period ended December 31, 2006, December 25, 2005 and December 26, 2004

        Notes to Consolidated Financial Statements

      (2)

      Schedule II—Valuation and Qualifying Accounts for each of the three years in the period ended December 31, 2006, December 25, 2005

      and December 26, 2004

      (3)

      Exhibit list

    Exhibit
    Number


    Document Description


    2.1

    2.1

    Share Purchase Agreement between Coors Worldwide, Inc. and Adolph Coors Company and Interbrew, S.A., Interbrew UKU.K. Holdings Limited, Brandbrew S.A., and Golden Acquisition Limited dated December 24, 2001 and amended February 1, 2002 (incorporated by reference to Exhibit 2.1 to Form 8-K/A filed April 18, 2002).


    2.2


    2.2


    Agreement and Plan of Merger dated August 14, 2003 by and between Adolph Coors Company, a Colorado corporation, and Adolph Coors Company, a Delaware corporation (incorporated by reference to Exhibit 2.1 to Form 8-K filed October 6, 2003).


    2.3


    2.3


    Combination Agreement, dated as of July 21, 2004, by an among Adolph Coors Company, Coors Canada Inc. and Molson Inc., together with the exhibits U.C. thereto incorporated by reference to Exhibit 2.1 of our Current Report on Form 8-K filed August 4, 2004 as amended by Amendment No. 1 thereto (incorporated by reference to B-II of the Joint Proxy Statement/Management Information Circular on Schedule 14A, filed with the SEC on December 10, 2004) and by Amendment No. 2 thereto (incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed with the SEC on January 14, 2005).


    2.4


    2.4


    Plan of Arrangement Including Appendices (incorporated by reference to Annex D of the Joint Proxy Statement/Management Information Circular on Schedule 14A, filed with the SEC on December 10, 2004).


    3.1


    3.1


    Restated Certificate of Incorporation of Molson Coors Brewing Company (incorporated by reference to Annex G of the Joint Proxy Statement/Management Information Circular on Schedule 14A, filed on December 9, 2004).



    3.2


    3.2


    Amended and Restated Bylaws of Molson Coors Brewing Company (incorporated by reference to Annex H of the Joint Proxy Statement/Management Information Circular on Schedule 14A, filed on December 9, 2004).

    4.1



    4.1



    Indenture, dated as of May 7, 2002, by and among the Issuer, the Guarantors and Deutsche Bank Trust Company Americas, as trustee (incorporated by reference to Exhibit 4.1 to the quarterly report on Form 10-Q for the quarter ended March 31, 2002).


    4.2


    4.2


    First Supplemental Indenture, dated as of May 7, 2002 by and among the issuer, the Guarantors and Deutsche Bank Trust Company Americas, as trustee (incorporated by reference to Exhibit 4.2 to the quarterly report on Form 10-Q for the quarter ended March 31, 2002).


    4.3


    4.3


    Credit Agreement dated as of February 1, 2002 among Adolph Coors Company, CBC, Golden Acquisition Limited, the lenders party thereto, Deutsche Bank Alex. Brown Inc., as Syndication Agent, JPMorgan Chase Bank, as Administrative Agent, and J.P. Morgan Europe Limited, as London Agent (incorporated by reference to Exhibit 10.15 to Form 10-K for the fiscal year ended December 30, 2001).

    4.4



    Bridge Credit Agreement dated as of February 1, 2002 among Adolph Coors Company, CBC, the lenders party thereto, Morgan Stanley Senior Funding, Inc., as Syndication Agent, JPMorgan Chase Bank, as Administrative Agent, and J.P. Morgan Europe Limited, as London Agent (incorporated by reference to Exhibit 10.16 to Form 10-K for the fiscal year ended December 30, 2001).

    4.5


    Amendment No. 4 to the Credit Agreement, dated as of November 24, 2004, among Adolph Coors Company, Coors Brewing Company, Golden Acquisition Limited, the lenders party thereto, Deutsche Bank Securities Inc., as Syndication Agent, J.P. Morgan Europe Limited, as London Agent, and JPMorgan Chase Bank, as administrative agent (incorporated by reference to Exhibit 99.1 to Form 8-K, filed February 15, 2005).

    4.6


    Registration Rights Agreement, dated as of February 9, 2005, among Adolph Coors Company, Pentland Securities (1981) Inc., 4280661 Canada Inc., Nooya Investments Ltd., Lincolnshire Holdings Limited, 4198832 Canada Inc., BAX Investments Limited, 6339522 Canada Inc., Barleycorn Investments Ltd., DJS Holdings Ltd., 6339549 Canada Inc., Hoopoe Holdings Ltd., 6339603 Canada Inc., and The Adolph Coors, Jr. Trust dated September 12, 1969 (incorporated by reference to Exhibit 99.2 to Form 8-K, filed February 15, 2005).


    4.7


    4.4


    Molson Inc. 1988 Canadian Stock Option Plan, as revised (incorporated by reference to Exhibit 4.3 to Form S-8, filed February 8, 2005).


    4.8


    4.5


    Molson Coors Brewing Company Incentive Compensation Plan (incorporated by reference to Exhibit 4.3 to Form S-8, filed April 18, 2005).


    4.9


    4.6


    Indenture dated as of September 22, 2005, among Molson Coors Capital Finance ULC, Molson Coors Brewing Company, Coors Brewing Company, Coors Distributing Company, Coors International Market Development, L.L.L.P., Coors Worldwide, Inc., Coors Global Properties, Inc., Coors Intercontinental, Inc., and Coors Brewing Company International, Inc. and TD Banknorth, National Association and the Canada Trust Company as co-trustees (incorporated by reference to Exhibit 4.1 to Form S-4, filed October 19, 2005).


    4.10


    4.7


    First Supplemental Indenture dated as of September 22, 2005, among Molson Coors Capital Finance ULC, Molson Coors Brewing Company, Coors Brewing Company, Coors Distributing Company, Coors International Market Development, L.L.L.P., Coors Worldwide, Inc., Coors Global Properties, Inc., Coors Intercontinental, Inc., and Coors Brewing Company International, Inc. and TD Banknorth, National Association as trustee (incorporated by reference to Exhibit 4.2 to Form S-4, filed October 19, 2005).

    4.8




    4.11



    Second Supplemental Indenture dated as of September 22, 2005, among Molson Coors Capital Finance ULC, Molson Coors Brewing Company, Coors Brewing Company, Coors Distributing Company, Coors International Market Development, L.L.L.P., Coors Worldwide, Inc., Coors Global Properties, Inc., Coors Intercontinental, Inc., and Coors Brewing Company International, Inc. and The Canada Trust Company as trustee (incorporated by reference to Exhibit 4.3 to Form S-4, on October 19, 2005).


    4.12


    4.9


    US

    U.S. $300,000,000 in aggregate principal amount of 4.85% Notes due 2010 (incorporated by reference to Exhibit 4.4 to Form S-4, filed October 19, 2005).


    4.13


    4.10


    Cdn

    CAD $900,000,000 in aggregate principal amount of 5.00% Notes due 2015 (incorporated by reference to Exhibit 4.5 to Form 10-Q, filed November 4, 2005).



    4.14


    4.11


    Registration Rights Agreement dated as of September 22, 2005, among Molson Coors Capital Finance ULC, Molson Coors Brewing Company, Coors Brewing Company, Coors Distributing Company, Coors International Market Development, L.L.L.P., Coors Worldwide, Inc., Coors Global Properties, Inc., Coors Intercontinental, Inc., and Coors Brewing Company International, Inc. and J.P. Morgan Securities Inc. and Morgan Stanley & Co. Incorporated as representatives of the several initial purchasers named in the related Purchase Agreement (incorporated by reference to Exhibit 4.5 to Form S-4, filed October 19, 2005).


    4.15


    4.12


    Exchange Offer Agreement dated as of September 22, 2005, among Molson Coors Capital Finance ULC, Molson Coors Brewing Company, Coors Brewing Company, Coors Distributing Company, Coors International Market Development, L.L.L.P., Coors Worldwide, Inc., Coors Global Properties, Inc., Coors Intercontinental, Inc., and Coors Brewing Company International, Inc. and BMO Nesbitt Burns Inc., TD Securities Inc., J.P. Morgan Securities Inc., Morgan Stanley & Co. Incorporated, Deutsche Bank Securities Inc., Deutsche Bank Securities Limited, J.P. Morgan Securities Canada Inc., and Morgan Stanley Canada Limited, as the initial purchasers named in the related Canadian Purchase Agreement (incorporated by reference to Exhibit 4.7 to Form 10-Q, filed November 4, 2005).


    10.1*


    10.1*


    Adolph Coors Company 1990 Equity Incentive Plan effective August 14, 2003, As Corrected and Conformed June 30, 2004 (incorporated by reference to Exhibit 10.1 to Form 10-Q, filed August 5, 2004).


    10.2


    10.2


    Form of CBC Distributorship Agreement (incorporated by reference to Exhibit 10.20 to Form 10-K for the fiscal year ended December 29, 1996).


    10.3*


    10.3*


    Adolph Coors Company Equity Compensation Plan for Non-Employee Directors, Amended and Restated effective November 13, 2003, As Corrected and Conformed June 30, 2004 (incorporated by reference to Exhibit 10.3 to Form 10-Q, filed with the SEC on August 5, 2004).


    10.4


    10.4


    Distribution Agreement, dated as of October 5, 1992, between the Company and ACX Technologies, Inc. (incorporated herein by reference to the Distribution Agreement included as Exhibits 2, 19.1 and 19.1A to the Registration Statement on Form 10 filed by ACX Technologies, Inc. (file No. 0-20704) with the SEC on October 6, 1992, as amended).


    10.5*


    10.5*


    Adolph Coors Company Stock Unit Plan (incorporated by reference to Exhibit 10.16 to Form 10-K for the fiscal year ended December 28, 1997) and 1999 Amendment (incorporated by reference to Exhibit 10.16 to Form 10-K for the fiscal year ended December 27, 1998).


    10.8


    10.6


    Adolph Coors Company Water Augmentation Plan (incorporated by reference to Exhibit 10.12 to Form 10-K for the fiscal year ended December 31, 1989).

    10.7



    10.9*



    Amended form of change-in-control agreements for Chairman and for Chief Executive Officer (incorporated by reference to Exhibit 10.10 to Form 10-K for the fiscal year ended December 29, 2002).

    10.10*


    Amended form of change-in-control agreements for other officers (incorporated by reference to Exhibit 10.11 to Form 10-K for the fiscal year ended December 29, 2002).

    10.11


    Supply agreement between CBC and Ball Metal Beverage Container Corp. dated November 12, 2001 (incorporated by reference to Exhibit 10.12 to Form 10-K for the fiscal year ended December 30, 2001).


    10.12


    10.8


    Supply Agreement between Rocky Mountain Metal Container, LLC and CBC dated November 12, 2001 (incorporated by reference to Exhibit 10.13 to Form 8-K/A filed April 18, 2002).


    10.13


    10.9*


    Agreed and restated Global Master Services Agreement between CBC and EDS Information Services, LLC effective January 1, 2004 (filed pursuant to confidential treatment request) (incorporated by reference to Exhibit 10.13 to Form 10-K filed on March 12, 2004).

    10.16*



    Adolph Coors Company Deferred Compensation Plan, As Amended and Restated effective January 1, 2002, As Corrected and Conformed June 30, 2004 (incorporated by reference to Exhibit 10.16 to Form 10-Q, filed with the SEC on August 5, 2004).



    10.17


    10.10


    Purchase and sale agreement by and between Graphic Packaging Corporation and Coors Brewing Company (incorporated by reference to Exhibit 99.1 to the Form 8-K dated March 25, 2003, filed by Graphic Packaging International Corporation).


    10.18


    10.11


    Supply agreement between CBC and Owens-Brockway, Inc. dated July 29, 2003, effective August 1, 2003 (incorporated by reference to Exhibit 10.20 to Form 10-Q for the quarter ended September 29, 2003).


    10.19


    10.12


    Commercial Agreement (Packaging Purchasing) by and between Owens-Brockway Glass Container Inc. and Coors Brewing Company effective August 1, 2003 (incorporated by reference to Exhibit 10.21 to Form 10-Q for the quarter ended September 29, 2003).


    10.20


    10.13


    Agreed and Restated Global Master Services Agreement between CBC and EDS Information Services, LLC effective January 1, 2004 (incorporated by reference to our Annual Report on Form 10-K filed on March 12, 2004).

    10.21



    US

    U.S. Purchase Agreement dated as of September 15, 2005, among Molson Coors Capital Finance ULC, Molson Coors Brewing Company, Coors Brewing Company, Coors Distributing Company, Coors International Market Development, L.L.L.P., Coors Worldwide, Inc., Coors Global Properties, Inc., Coors Intercontinental, Inc., and Coors Brewing Company International, Inc. and J.P. Morgan Securities Inc. and Morgan Stanley & Co. Incorporated as representatives of the several initial purchasers named therein (incorporated by reference to Exhibit 10.1 to Form 10-Q filed on November 4, 2005).

    10.14




    10.22



    Canadian Purchase Agreement dated as of September 15, 2005, among Molson Coors Capital Finance ULC, Molson Coors Brewing Company, Coors Brewing Company, Coors Distributing Company, Coors International Market Development, L.L.L.P., Coors Worldwide, Inc., Coors Global Properties, Inc., Coors Intercontinental, Inc., and Coors Brewing Company International, Inc. and BMO Nesbitt Burns Inc., TD Securities Inc., J.P. Morgan Securities Inc., Morgan Stanley & Co. Incorporated, Deutsche Bank Securities Inc., Deutsche Bank Securities Limited, J.P. Morgan Securities Canada Inc., and Morgan Stanley Canada Limited, as the initial purchasers (incorporated by reference to Exhibit 10.2 to Form 10-Q filed on November 4, 2005).


    10.23*


    10.15*


    Letter Agreement dated April 27, 2005, between Daniel J. O'Neill and Molson Coors Brewing Company (incorporated by reference to Exhibit 99.1 to Form 8-K filed on April 28, 2005).

    10.24*



    Employment Agreement by and among Molson Coors Brewing Company and W. Leo Kiely III, dated June 27, 2005 (incorporated by reference to Exhibit 99.1 to Form 8-K filed on July 1, 2005).


    10.25*


    10.16*


    Employment Agreement by and among Molson Coors Brewing Company and Peter H. Coors, dated June 27, 2005 (incorporated by reference to Exhibit 99.2 to Form 8-K filed on July 1, 2005).


    10.26


    10.17


    Credit Agreement, dated February 17, 2005, among Molson Coors Brewing Company, Coors Brewing Company, Molson Canada 2005, Molson Inc. and Molson Coors Capital Finance ULC; the Lenders party thereto; JPMorgan Chase Bank, N.A., as Administrative Agent; and JPMorganChase Bank, N.A., Toronto Branch, as Canadian Administrative Agent (incorporated by reference to Exhibit 99.1 of the Company's Current Report on Form 8-K dated February 23, 2005).

    10.27



    Subsidiary Guarantee Agreement, dated as of February 17, 2005, among Molson Coors Brewing Company, Coors Brewing Company, Molson Canada 2005, Molson Inc. and Molson Coors Capital Finance ULC, each subsidiary of the Company listed on Schedule I thereto and JPMorgan Chase Bank, N.A., as Administrative Agent, on behalf of the Lenders under the Credit Agreement referred to in Exhibit 10.1 above (incorporated by reference to Exhibit 99.2 of the Company's Current Report on Form 8-K dated February 23, 2005).

    10.28


    Credit Agreement, dated March 2, 2005, among Molson Coors Brewing Company, Coors Brewing Company, Molson Canada 2005, Molson Inc., Molson Coors Canada Inc. and Coors Brewers Limited; the Lenders party thereto; Wachovia Bank, National Association, as Administrative Agent, Issuing Bank and Swingline Lender; and Bank of Montréal, as Canadian Administrative Agent, Issuing Bank and Swingline Lender (incorporated by reference to Exhibit 99.1 of the Company'sCompany’s Current Report on Form 8-K dated May 7, 2005).


    10.29


    10.18


    Subsidiary Guarantee Agreement, dated as of March 2, 2005, among Molson Coors Brewing Company, Coors Brewing Company, Molson Canada 2005, Molson Inc. Molson Coors Canada Inc. and Coors Brewers Limited, each subsidiary of the Company listed on Schedule I thereto and Wachovia Bank, National Association, as Administrative Agent, on behalf of the Lenders under the Credit Agreement referred to above (incorporated by reference to Exhibit 99.2 of the Company'sCompany’s Current Report on Form 8-K dated May 7, 2005).



    10.30


    10.19


    Amendment No. 1, dated March 1, 2005, to the Credit Agreement dated as of February 17, 2005 among, Molson Coors Brewing Company, Coors Brewing Company, Molson Canada 2005, Molson Inc., and Molson Coors Capital Finance ULC; the Lenders party thereto; JPMorgan Chase Bank, N.A., as Administrative Agent; and JPMorganChase Bank, N.A., Toronto Branch, as Canadian Administrative Agent (incorporated by reference to Exhibit 99.3 of the Company's Current Report on Form 8-K dated May 7, 2005).

    10.31



    Registration Rights Agreement, dated as of February 9, 2005, among Adolph Coors Company, Pentland Securities (1981) Inc., 4280661 Canada Inc., Nooya Investments Ltd., Lincolnshire Holdings Limited, 4198832 Canada Inc., BAX Investments Limited, 6339522 Canada Inc., Barleycorn Investments Ltd., DJS Holdings Ltd., 6339549 Canada Inc., Hoopoe Holdings Ltd., 6339603 Canada Inc., and The Adolph Coors, Jr. Trust dated September 12, 1969 (incorporated by reference to Exhibit 99.2 of the Company'sCompany’s Current Report on Form 8-K dated February 15, 2005).


    10.32*


    10.20*


    Form of Executive Continuity and Protection Program Letter Agreement (incorporated by reference to Exhibit 10.7 to Form 10-Q filed May 11, 2005).


    10.33*


    10.21


    Employment Agreements by and among Coors Brewing Ltd. and Peter Swinburn, dated March 20, 2002 and April 12, 2005 (incorporated by reference to Exhibit 10.1 to Form 10-Q filed August 4, 2006).

    10.22

    Employment Agreement by and among Molson Inc. and Kevin Boyce dated February 6, 2004 (incorporated by reference to Exhibit 10.2 to Form 10-Q filed August 4, 2006).

    10.23

    Employment Agreements by and among Molson Coors Brewing Company and Frits D. van Paasschen dated February 28, 2005 and March 21, 2006 (incorporated by reference to Exhibit 10.3 to Form 10-Q filed August 4, 2006).

    10.24

    Form of Performance Share Grant Agreement granted pursuant to the Molson Coors Incentive Compensation Plan (incorporated by reference to Exhibit 10.810.4 to Form 10-Q filed May 11, 2005)August 4, 2006).


    21


    10.25


    Form of Restricted Stock Unit Agreement granted pursuant to the Molson Coors Incentive Compensation Plan (incorporated by reference to Exhibit 10.5 to Form 10-Q filed August 4, 2006).

    10.26

    Directors’ Stock Plan under the Molson Coors Brewing Company Incentive Compensation Plan (incorporated by reference to Exhibit 10.1 to Form 10-Q filed November 2, 2006).

    10.27

    First Amendment dated as of August 31, 2006 to the Credit Agreement (“Credit Agreement”) dated as of March 2, 2005, among Molson Coors Brewing Company (the “Company”), the subsidiaries of the Company from time to time party thereto, the lenders from time to time party thereto (the “Lenders”), Wachovia Bank, N.A., as administrative agent for the Lenders, and Bank of Montréal, as Canadian administrative agent for the Lenders (incorporated by reference to Exhibit 10.2 to Form 10-Q filed November 2, 2006).

    10.28

    Reaffirmation Agreement dated as of August 31, 2006 among the Borrowers and Guarantors identified on the signatures pages thereof, and Wachovia Bank, N.A., as administrative agent for the Lenders under the Credit Agreement identified in Exhibit 10.2 to Form 10-Q filed November 2, 2006 (incorporated by reference to Exhibit 10.3 to Form 10-Q filed November 2, 2006)

    21

    Subsidiaries of the Registrant.


    23


    23


    Consent of Independent Registered Public Accounting Firm.


    31.1


    31.1


    Section 302 Certification of Chief Executive Officer


    31.2


    31.2


    Section 302 Certification of Chief Financial Officer



    32


    32


    Written Statement of Chief Executive Officer and Chief Financial Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350).


    *

    Represents a management contract.

    (b)          Exhibits

    The exhibits at 15(a)(3) above are filed pursuant to the requirements of Item 601 of Regulation S-K.

    (c)           Other Financial Statement Schedules

    156





    SIGNATURES


    SIGNATURES

    Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

    MOLSON COORS BREWING COMPANY


    MOLSON COORS BREWING COMPANY

    By




    /s/ W. LEO KIELY III





    President, Global Chief Executive Officer and

    W. Leo Kiely III

    Director (Principal Executive Officer)


    By




    /s/ TIMOTHY V. WOLF





    Global Chief Financial Officer (Principal

    Timothy V. Wolf

    Financial Officer)

    By

    Financial Officer)

    By



    /s/ MARTIN L. MILLER





    Vice President and Global Controller (Chief

    Martin L. Miller

    Accounting Officer)

     

    Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following directors on behalf of the Registrant and in the capacities and on the date indicated.


    By




    /s/ ERIC H. MOLSON




    Chairman


    Chairman

    Eric H. Molson


    By




    /s/ PETER H. COORS




    Vice Chairman


    Vice Chairman

    Peter H. Coors


    By




    /s/ FRANCESCO BELLINI




    Director


    Francesco Bellini

    Director

    By

    /s/ ROSALIND G. BREWER

    Francesco Bellini

    Director


    By



    Rosalind G. Brewer


    By

    /s/ JOHN E. CLEGHORN




    Director


    Director

    John E. Cleghorn


    By




    /s/ MELISSA E. COORS OSBORN




    Director


    Director

    Melissa E. Coors Osborn


    By




    /s/ CHARLES M. HERINGTON




    Director


    Director

    Charles M. Herington


    By




    /s/ FRANKLIN W. HOBBS




    Director


    Director

    Franklin W. Hobbs


    By


    By




    /s/ GARY S. MATTHEWS




    Director


    Director

    Gary S. Matthews

    By



    By



    /s/ ANDREW T. MOLSON




    Director


    Director

    Andrew T. Molson


    By




    /s/ DAVID P. O'BRIEN      O’BRIEN




    Director


    David P. O’Brien

    Director

    By

    David P. O'Brien

    By



    /s/ PAMELA H. PATSLEY




    Director


    Director

    Pamela H. Patsley


    By




    /s/ H. SANFORD RILEY




    Director


    Director

    H. Sanford Riley

     March 10, 2006

    February 28, 2007

    158





    SCHEDULE II

    VALUATION AND QUALIFYING ACCOUNTS
    MOLSON COORS BREWING COMPANY AND SUBSIDIARIES
    VALUATION AND QUALIFYING ACCOUNTS
    (In thousands)IN THOUSANDS)

     

     

     

     

     

     

    Additions

     

     

     

     

     

     

     

     

     

    Balance at

     

    Acquired

     

    charged to

     

     

     

    Foreign

     

     

     

     

     

    beginning of

     

    with

     

    costs and

     

     

     

    exchange

     

    Balance at

     

     

     

    year

     

    Molson

     

    expenses

     

    Deductions (1)

     

    impact

     

    end of year

     

    Allowance for doubtful accounts—trade accounts receivable

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year ended:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    December 31, 2006

     

     

    $

    9,480

     

     

     

    $

     

     

     

    $

    2,922

     

     

     

    $

    (3,085

    )

     

     

    $

    1,046

     

     

     

    $

    10,363

     

     

    December 25, 2005

     

     

    $

    9,110

     

     

     

    $

    1,736

     

     

     

    $

    1,534

     

     

     

    $

    (2,150

    )

     

     

    $

    (750

    )

     

     

    $

    9,480

     

     

    December 26, 2004

     

     

    $

    12,413

     

     

     

    $

     

     

     

    $

    2,158

     

     

     

    $

    (7,458

    )

     

     

    $

    1,997

     

     

     

    $

    9,110

     

     

    Allowance for doubtful accounts—current trade loans

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year ended:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    December 31, 2006

     

     

    $

    3,629

     

     

     

    $

     

     

     

    $

    591

     

     

     

    $

    (1,064

    )

     

     

    $

    283

     

     

     

    $

    3,439

     

     

    December 25, 2005

     

     

    $

    3,883

     

     

     

    $

     

     

     

    $

    1,024

     

     

     

    $

    (887

    )

     

     

    $

    (391

    )

     

     

    $

    3,629

     

     

    December 26, 2004

     

     

    $

    4,641

     

     

     

    $

     

     

     

    $

    385

     

     

     

    $

    (1,468

    )

     

     

    $

    325

     

     

     

    $

    3,883

     

     

    Allowance for doubtful accounts—long-term trade loans

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year ended:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    December 31, 2006

     

     

    $

    10,329

     

     

     

    $

     

     

     

    $

    1,774

     

     

     

    $

    (3,193

    )

     

     

    $

    1,408

     

     

     

    $

    10,318

     

     

    December 25, 2005

     

     

    $

    11,053

     

     

     

    $

     

     

     

    $

    2,916

     

     

     

    $

    (2,523

    )

     

     

    $

    (1,117

    )

     

     

    $

    10,329

     

     

    December 26, 2004

     

     

    $

    12,548

     

     

     

    $

     

     

     

    $

    1,097

     

     

     

    $

    (3,539

    )

     

     

    $

    947

     

     

     

    $

    11,053

     

     

    Allowance for obsolete inventories and supplies

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year ended:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    December 31, 2006

     

     

    $

    11,933

     

     

     

    $

     

     

     

    $

    4,830

     

     

     

    $

    (4,155

    )

     

     

    $

    681

     

     

     

    $

    13,289

     

     

    December 25, 2005

     

     

    $

    11,564

     

     

     

    $

    69

     

     

     

    $

    16,655

     

     

     

    $

    (15,718

    )

     

     

    $

    (637

    )

     

     

    $

    11,933

     

     

    December 26, 2004

     

     

    $

    15,911

     

     

     

    $

     

     

     

    $

    28,117

     

     

     

    $

    (33,073

    )

     

     

    $

    609

     

     

     

    $

    11,564

     

     


    (1)

     
     Balance at
    beginning
    of year

     Acquired
    with
    Molson

     Additions
    charged to
    costs and
    expenses(2)

     Deductions(1)
     Foreign
    exchange
    impact

     Balance at
    end of year

    Allowance for doubtful accounts—trade accounts receivable                  
    Year ended:                  
    December 25, 2005 $9,110 $1,736 $1,534 $(2,150)$(750)$9,480
    December 26, 2004  12,413    2,158  (7,458) 1,997  9,110
    December 28, 2003  14,334    836  (3,973) 1,216  12,413

    Allowance for doubtful accounts—current trade loans

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     
    Year ended:                  
    December 25, 2005 $3,883 $ $1,024 $(887)$(391)$3,629
    December 26, 2004  4,641    385  (1,468) 325  3,883
    December 28, 2003  6,582    (37) (2,389) 485  4,641

    Allowance for doubtful accounts—long term trade loans

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     
    Year ended:                  
    December 25, 2005 $11,053 $ $2,916 $(2,523)$(1,117)$10,329
    December 26, 2004  12,548    1,097  (3,539) 947  11,053
    December 28, 2003  17,794    (100) (6,456) 1,310  12,548

    Allowance for obsolete inventories and supplies

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     
    Year ended:                  
    December 25, 2005 $11,564 $69 $16,655 $(15,718)$(637)$11,933
    December 26, 2004  15,911    28,117  (33,073) 609  11,564
    December 28, 2003  15,024    16,512  (16,451) 826  15,911

    (1)
    Write-offs of uncollectible accounts, claims or obsolete inventories and supplies.

    (2)
    Negative adjustments reflect recoveries.

    159