Media Relations | Investor Relations |
Mike Martin - 585-218-3669 | Lisa Schnorr - 585-218-3677 |
Kevin Harwood - 585-218-3666 | Bob Czudak - 585-218-3668 |
ANNUAL
HIGHLIGHTS
| |
|
Net sales top $4 billion, up 15% over prior year |
|
Reported net income up 25% to $276 million |
|
Reported diluted EPS up 15% from prior year to $2.37 |
|
Comparable basis net income up 18% to $314 million |
|
Comparable basis diluted EPS up 8% to $2.70 |
|
Net
sales for wines segment up 19% with Robert Mondavi and 15% on
a
pro
forma basis
|
|
Net sales for beers up 7% |
|
Net sales for spirits up 10% |
|
Company
updates fiscal year 2006 guidance, provides first
quarter
fiscal
2006 guidance
|
|
Robert Mondavi integration on schedule |
|
Board of directors approves 2-for-1 stock split |
Reported
Basis |
Comparable
Basis | |||
FY06
Estimate |
FY05
Actual |
FY06
Estimate |
FY05
Actual | |
First
Quarter Ending May 31 |
$0.45 -
$0.49 |
$0.45 |
$0.56 -
$0.60 |
$0.52 |
Fiscal
Year Ending February 28 |
$2.75 -
$2.87 |
$2.37 |
$3.09 -
$3.21 |
$2.70 |
CONSTELLATION
BRANDS, INC. AND SUBSIDIARIES |
|||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS |
|||||||
(in
thousands) |
|||||||
February 28,
2005 |
February 29,
2004 |
||||||
ASSETS |
|||||||
CURRENT
ASSETS: |
|||||||
Cash and cash
investments |
$ |
17,635 |
$ |
37,136 |
|||
Accounts
receivable, net |
849,642
|
635,910
|
|||||
Inventories |
1,607,735
|
1,261,378
|
|||||
Prepaid
expenses and other |
259,023
|
137,047
|
|||||
Total current
assets |
2,734,035
|
2,071,471
|
|||||
PROPERTY,
PLANT AND EQUIPMENT, net |
1,596,367
|
1,097,362
|
|||||
GOODWILL |
2,182,669
|
1,540,637
|
|||||
INTANGIBLE
ASSETS, net |
945,650
|
744,978
|
|||||
OTHER ASSETS,
net |
345,451
|
104,225
|
|||||
Total
assets |
$ |
7,804,172 |
$ |
5,558,673 |
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY |
|||||||
CURRENT
LIABILITIES: |
|||||||
Notes payable
to banks |
$ |
16,475 |
$ |
1,792 |
|||
Current
maturities of long-term debt |
68,094
|
267,245
|
|||||
Accounts
payable |
345,254
|
270,291
|
|||||
Accrued
excise taxes |
74,356
|
48,465
|
|||||
Other accrued
expenses and liabilities |
633,908
|
442,009
|
|||||
Total current
liabilities |
1,138,087 |
1,029,802
|
|||||
LONG-TERM
DEBT, less current maturities |
3,204,707
|
1,778,853
|
|||||
DEFERRED
INCOME TAXES |
389,886
|
187,410
|
|||||
OTHER
LIABILITIES |
291,579
|
184,989
|
|||||
STOCKHOLDERS'
EQUITY |
2,779,913
|
2,377,619
|
|||||
Total
liabilities and stockholders' equity |
$ |
7,804,172 |
$ |
5,558,673 |
CONSTELLATION
BRANDS, INC. AND SUBSIDIARIES |
||||||||||
CONSOLIDATED
STATEMENTS OF INCOME |
||||||||||
ON A
REPORTED BASIS |
||||||||||
(in thousands,
except per share data) |
||||||||||
For the Three
|
For the Three
|
|||||||||
Months Ended
|
Months Ended
|
Percent
|
||||||||
February 28,
2005 |
February 29,
2004 |
Change
|
||||||||
Sales
|
$ |
1,304,875 |
$ |
1,114,972 |
17 |
% | ||||
Excise taxes
|
(267,194 |
) |
(233,657 |
) |
14 |
% | ||||
Net sales
|
1,037,681
|
881,315
|
18 |
% | ||||||
Cost of
product sold |
(750,901 |
) |
(637,760 |
) |
18 |
% | ||||
Gross profit
|
286,780
|
243,555
|
18 |
% | ||||||
Selling,
general and administrative expenses |
(154,578 |
) |
(108,849 |
) |
42 |
% | ||||
Acquisition-related
integration costs |
(9,421 |
) |
-
|
N/A | ||||||
Restructuring
and related charges |
(3,152 |
) |
(3,667 |
) |
-14 |
% | ||||
Operating
income |
119,629
|
131,039
|
-9 |
% | ||||||
Gain on change
in fair value of derivative instruments |
-
|
-
|
N/A | |||||||
Equity in
earnings (loss) of equity method investees |
1,132
|
(423 |
) |
-368 |
% | |||||
Interest
expense, net |
(46,343 |
) |
(32,453 |
) |
43 |
% | ||||
Income before
income taxes |
74,418
|
98,163
|
-24 |
% | ||||||
Provision for
income taxes |
(26,790 |
) |
(35,342 |
) |
-24 |
% | ||||
Net income
|
47,628
|
62,821
|
-24 |
% | ||||||
Dividends on
preferred stock |
(2,451 |
) |
(2,452 |
) |
0 |
% | ||||
Income
available to common stockholders |
$ |
45,177 |
$ |
60,369 |
-25 |
% | ||||
Earnings per
common share: |
||||||||||
Basic - Class
A Common Stock |
$ |
0.42 |
$ |
0.57 |
-26 |
% | ||||
Basic - Class
B Common Stock |
$ |
0.38 |
$ |
0.52 |
-27 |
% | ||||
Diluted
|
$ |
0.40 |
$ |
0.55 |
-27 |
% | ||||
Weighted
average common shares outstanding: |
||||||||||
Basic - Class
A Common Stock |
96,822
|
94,077
|
3 |
% | ||||||
Basic - Class
B Common Stock |
11,980
|
12,064
|
-1 |
% | ||||||
Diluted
|
118,177
|
114,657
|
3 |
% | ||||||
Segment
Information: |
||||||||||
Net sales:
|
||||||||||
Constellation
Wines |
||||||||||
Branded wine
|
$ |
543,842 |
$ |
394,580 |
38 |
% | ||||
Wholesale and
other |
250,880
|
234,452
|
7 |
% | ||||||
Net sales
|
$ |
794,722 |
$ |
629,032 |
26 |
% | ||||
Constellation
Beers and Spirits |
||||||||||
Imported beers
|
$ |
171,068 |
$ |
178,421 |
-4 |
% | ||||
Spirits
|
71,891
|
64,677
|
11 |
% | ||||||
Net sales
|
$ |
242,959 |
$ |
243,098 |
0 |
% | ||||
Unusual gains
(a) |
$ |
- |
$ |
9,185 |
-100 |
% | ||||
Consolidated
net sales |
$ |
1,037,681 |
$ |
881,315 |
18 |
% | ||||
Operating
income: |
||||||||||
Constellation
Wines |
$ |
123,458 |
$ |
89,924 |
37 |
% | ||||
Constellation
Beers and Spirits |
53,086
|
50,305
|
6 |
% | ||||||
Corporate
Operations and Other |
(17,016 |
) |
(10,739 |
) |
58 |
% | ||||
Acquisition-related
integration costs, restructuring and
related charges, and net unusual (costs) gains (b) |
(39,899 |
) |
1,549
|
-2676 |
% | |||||
Consolidated
operating income |
$ |
119,629 |
$ |
131,039 |
-9 |
% | ||||
(a)
Unusual gains included in net sales for Fourth Quarter 2004 consist of the
relief from certain excise tax, |
||||||||||
duty and other
costs incurred in prior year periods. |
||||||||||
(b)
Acquisition-related integration costs, restructuring and related charges,
and net unusual (costs) gains for Fourth | ||||||||||
Quarter 2005
include financing costs of $21,382, the flow through of adverse grape cost
associated with the Robert | ||||||||||
Mondavi
acquisition of $9,750, acquisition-related integration costs of $9,421,
restructuring and related charges of | ||||||||||
$3,152, and
the flow through of inventory step-up associated with the Hardy and Robert
Mondavi acquisitions of | ||||||||||
$2,312,
partially offset by the net gain on the sale of non-strategic assets of
$3,118 and the gain related to the | ||||||||||
receipt of a
payment associated with the termination of a previously announced
potential fine wine joint venture of | ||||||||||
$3,000.
Acquisition-related integration costs, restructuring and related charges,
and net unusual (costs) gains for | ||||||||||
Fourth Quarter
2004 include the relief from certain excise tax, duty and other costs
incurred in prior year periods of | ||||||||||
$10,434,
partially offset by the flow through of inventory step-up associated with
the Hardy acquisition of $5,218 and | ||||||||||
restructuring
and related charges of $3,667. |
CONSTELLATION
BRANDS, INC. AND SUBSIDIARIES |
||||||||||
CONSOLIDATED
STATEMENTS OF INCOME |
||||||||||
ON A
REPORTED BASIS |
||||||||||
(in thousands,
except per share data) |
||||||||||
For the Year
|
For the Year
|
|||||||||
Ended
|
Ended
|
Percent
|
||||||||
February 28,
2005 |
February 29,
2004 |
Change
|
||||||||
Sales
|
$ |
5,139,863 |
$ |
4,469,270 |
15 |
% | ||||
Excise taxes
|
(1,052,225 |
) |
(916,841 |
) |
15 |
% | ||||
Net sales
|
4,087,638
|
3,552,429
|
15 |
% | ||||||
Cost of
product sold |
(2,947,049 |
) |
(2,576,641 |
) |
14 |
% | ||||
Gross profit
|
1,140,589
|
975,788
|
17 |
% | ||||||
Selling,
general and administrative expenses |
(555,694 |
) |
(457,277 |
) |
22 |
% | ||||
Acquisition-related
integration costs |
(9,421 |
) |
-
|
N/A | ||||||
Restructuring
and related charges |
(7,578 |
) |
(31,154 |
) |
-76 |
% | ||||
Operating
income |
567,896
|
487,357
|
17 |
% | ||||||
Gain on change
in fair value of derivative instruments |
-
|
1,181
|
-100 |
% | ||||||
Equity in
earnings of equity method investees |
1,753
|
542
|
223 |
% | ||||||
Interest
expense, net |
(137,675 |
) |
(144,683 |
) |
-5 |
% | ||||
Income before
income taxes |
431,974
|
344,397
|
25 |
% | ||||||
Provision for
income taxes |
(155,510 |
) |
(123,983 |
) |
25 |
% | ||||
Net income
|
276,464
|
220,414
|
25 |
% | ||||||
Dividends on
preferred stock |
(9,804 |
) |
(5,746 |
) |
71 |
% | ||||
Income
available to common stockholders |
$ |
266,660 |
$ |
214,668 |
24 |
% | ||||
Earnings per
common share: |
||||||||||
Basic - Class
A Common Stock |
$ |
2.50 |
$ |
2.16 |
16 |
% | ||||
Basic - Class
B Common Stock |
$ |
2.27 |
$ |
1.96 |
16 |
% | ||||
Diluted
|
$ |
2.37 |
$ |
2.06 |
15 |
% | ||||
Weighted
average common shares outstanding: |
||||||||||
Basic - Class
A Common Stock |
95,745
|
88,633
|
8 |
% | ||||||
Basic - Class
B Common Stock |
12,021
|
12,069
|
0 |
% | ||||||
Diluted
|
116,530
|
106,948
|
9 |
% | ||||||
Segment
Information: |
||||||||||
Net sales:
|
||||||||||
Constellation
Wines |
||||||||||
Branded wine
|
$ |
1,830,808 |
$ |
1,549,750 |
18 |
% | ||||
Wholesale and
other |
1,020,600
|
846,306
|
21 |
% | ||||||
Net sales
|
$ |
2,851,408 |
$ |
2,396,056 |
19 |
% | ||||
Constellation
Beers and Spirits |
||||||||||
Imported beers
|
$ |
922,947 |
$ |
862,637 |
7 |
% | ||||
Spirits
|
313,283
|
284,551
|
10 |
% | ||||||
Net sales
|
$ |
1,236,230 |
$ |
1,147,188 |
8 |
% | ||||
Unusual gains
(a) |
$ |
- |
$ |
9,185 |
-100 |
% | ||||
Consolidated
net sales |
$ |
4,087,638 |
$ |
3,552,429 |
15 |
% | ||||
Operating
income: |
||||||||||
Constellation
Wines |
$ |
406,562 |
$ |
348,132 |
17 |
% | ||||
Constellation
Beers and Spirits |
276,109
|
252,533
|
9 |
% | ||||||
Corporate
Operations and Other |
(55,980 |
) |
(41,717 |
) |
34 |
% | ||||
Acquisition-related
integration costs, restructuring and
related charges, and net unusual costs (b) |
(58,795 |
) |
(71,591 |
) |
-18 |
% | ||||
Consolidated
operating income |
$ |
567,896 |
$ |
487,357 |
17 |
% | ||||
(a)
Unusual gains included in net sales for Fiscal 2004 consist of the
relief from certain excise tax, duty and other | ||||||||||
costs incurred
in prior year periods. |
||||||||||
(b)
Acquisition-related integration costs, restructuring and related charges,
and net unusual costs for Fiscal 2005 include | ||||||||||
financing
costs of $31,695, the flow through of adverse grape cost associated with
the Robert Mondavi acquisition | ||||||||||
of $9,750,
acquisition-related integration costs of $9,421, restructuring and related
charges of $7,578, and the flow | ||||||||||
through of
inventory step-up associated with the Hardy and Robert Mondavi
acquisitions of $6,469, partially offset by | ||||||||||
the net gain
on the sale of non-strategic assets of $3,118 and the gain related to the
receipt of a payment associated | ||||||||||
with the
termination of a previously announced potential fine wine joint venture of
$3,000. Acquisition-related integration | ||||||||||
costs,
restructuring and related charges, and net unusual costs for Fiscal 2004
include restructuring and related | ||||||||||
charges of
$47,981, the flow through of inventory step-up associated with the Hardy
acquisition of $22,472, and | ||||||||||
financing
costs of $11,572, partially offset by the relief from certain excise tax,
duty and other costs incurred in prior | ||||||||||
year periods
of $10,434. |
CONSTELLATION
BRANDS, INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS |
|||||||
(in
thousands) |
|||||||
For the Year
|
For the Year
|
||||||
Ended
|
Ended
|
||||||
February 28,
2005 |
February 29,
2004 |
||||||
CASH FLOWS
FROM OPERATING ACTIVITIES: |
|||||||
Net income
|
$ |
276,464 |
$ |
220,414 |
|||
Adjustments
to reconcile net income to net cash used in |
|||||||
operating
activities: |
|||||||
Depreciation
of property, plant and equipment |
93,139
|
80,079
|
|||||
Deferred tax
provision |
48,274 |
31,398 |
|||||
Noncash
portion of loss on extinguishment of debt |
23,181
|
800
|
|||||
Amortization
of intangible and other assets |
10,516
|
21,875
|
|||||
Loss on
disposal of assets |
2,442
|
5,127
|
|||||
Stock-based
compensation expense |
109
|
233
|
|||||
Amortization
of discount on long-term debt |
72
|
93
|
|||||
Equity in
earnings of equity method investees |
(1,753 |
) |
(542 |
) | |||
Gain on
change in fair value of derivative instruments |
-
|
(1,181 |
) | ||||
Change in
operating assets and liabilities, net of effects |
|||||||
from
purchases of businesses: |
|||||||
Accounts
receivable, net |
(100,280 |
) |
(63,036 |
) | |||
Inventories
|
(74,466 |
) |
96,051
|
||||
Prepaid
expenses and other current assets |
(8,100 |
) |
2,192
|
||||
Accounts
payable |
11,388
|
(61,647 |
) | ||||
Accrued
excise taxes |
25,405
|
7,658
|
|||||
Other accrued
expenses and liabilities |
11,607 |
11,417
|
|||||
Other, net
|
2,702
|
(10,624 |
) | ||||
Total
adjustments |
44,236
|
119,893
|
|||||
Net cash
provided by operating activities |
320,700
|
340,307
|
|||||
CASH FLOWS
FROM INVESTING ACTIVITIES: |
|||||||
Purchases of
businesses, net of cash acquired |
(1,052,471 |
) |
(1,069,470 |
) | |||
Purchases of
property, plant and equipment |
(119,664 |
) |
(105,094 |
) | |||
Investment in
equity method investee |
(86,121 |
) |
-
|
||||
Payment of
accrued earn-out amount |
(2,618 |
) |
(2,035 |
) | |||
Proceeds from
sale of marketable equity securities |
14,359
|
849
|
|||||
Proceeds from
sale of assets |
13,771
|
13,449
|
|||||
Proceeds from
sale of equity method investment |
9,884
|
-
|
|||||
Proceeds from
sale of business |
-
|
3,814
|
|||||
Net cash used
in investing activities |
(1,222,860 |
) |
(1,158,487 |
) | |||
CASH FLOWS
FROM FINANCING ACTIVITIES: |
|||||||
Proceeds from
issuance of long-term debt |
2,400,000
|
1,600,000
|
|||||
Exercise of
employee stock options |
48,241
|
36,017
|
|||||
Proceeds from
employee stock purchases |
4,690
|
3,481
|
|||||
Principal
payments of long-term debt |
(1,488,686 |
) |
(1,282,274 |
) | |||
Net
repayments of notes payable |
(45,858 |
) |
(1,113 |
) | |||
Payment of
issuance costs of long-term debt |
(24,403 |
) |
(33,748 |
) | |||
Payment of
preferred stock dividends |
(9,804 |
) |
(3,295 |
) | |||
Proceeds from
equity offerings, net of fees |
-
|
426,086
|
|||||
Net cash
provided by financing activities |
884,180
|
745,154
|
|||||
Effect of
exchange rate changes on cash and cash investments |
(1,521 |
) |
96,352
|
||||
NET
(DECREASE) INCREASE IN CASH AND CASH INVESTMENTS |
(19,501 |
) |
23,326
|
||||
CASH AND CASH
INVESTMENTS, beginning of year |
37,136
|
13,810
|
|||||
CASH AND CASH
INVESTMENTS, end of year |
$ |
17,635 |
$ |
37,136 |
RECONCILIATION
OF REPORTED AND COMPARABLE HISTORICAL INFORMATION
|
|||||||||||||||||||||||||
(in thousands,
except per share data) |
|||||||||||||||||||||||||
Comparable
measures are provided because management uses this information in
evaluating the results of the continuing operations of the Company and
internal goal setting. In addition, the Company believes this information
provides investors better insight on underlying business trends and
results in order to evaluate year over year financial performance. As
such, the relief from certain excise tax, duty and other costs incurred in
prior years, the flow through of adverse grape cost associated with the
Robert Mondavi acquisition, the flow through of inventory step-up
associated with acquisitions, financing costs, acquisition-related
integration costs, restructuring and related charges (including exiting
the U.S. commodity concentrate product line), net gain on the sale of
non-strategic assets, gain on transaction termination, the imputed
interest charge associated with the Hardy acquisition, and gains on
changes in fair value of derivative instruments are excluded from
comparable results. You may also visit the Company's website at
www.cbrands.com under Investors/Financial Information/Financial Reports
for a historical reconciliation between reported and comparable
information. |
|||||||||||||||||||||||||
For the Three
|
For the Three
|
For the Year
|
For the Year
|
||||||||||||||||||||||
Months Ended
|
Months Ended
|
Ended
|
Ended
|
||||||||||||||||||||||
February 28,
2005 |
Margin
|
February 29,
2004 |
Margin
|
February 28,
2005 |
Margin
|
February 29,
2004 |
Margin
|
||||||||||||||||||
Reported net
sales |
$ |
1,037,681 |
$ |
881,315 |
$ |
4,087,638 |
$ |
3,552,429 |
|||||||||||||||||
Excise tax,
duty & other costs |
-
|
(9,185 |
) |
-
|
(9,185 |
) |
|||||||||||||||||||
Comparable net
sales |
$ |
1,037,681 |
$ |
872,130 |
$ |
4,087,638 |
$ |
3,543,244 |
|||||||||||||||||
Reported gross
profit |
$ |
286,780 |
27.6 |
% |
$ |
243,555 |
27.6 |
% |
$ |
1,140,589 |
27.9 |
% |
$ |
975,788 |
27.5 |
% | |||||||||
Excise tax,
duty & other costs |
-
|
(11,527 |
) |
-
|
(11,527 |
) |
|||||||||||||||||||
Adverse grape
cost |
9,750
|
-
|
9,750
|
-
|
|||||||||||||||||||||
Inventory
step-up |
2,312
|
5,218
|
6,469
|
22,472
|
|||||||||||||||||||||
Concentrate
inventory write-down |
-
|
-
|
-
|
16,827
|
|||||||||||||||||||||
Comparable
gross profit |
$ |
298,842 |
28.8 |
% |
$ |
237,246 |
27.2 |
% |
$ |
1,156,808 |
28.3 |
% |
$ |
1,003,560 |
28.3 |
% | |||||||||
Reported
operating income |
$ |
119,629 |
11.5 |
% |
$ |
131,039 |
14.9 |
% |
$ |
567,896 |
13.9 |
% |
$ |
487,357 |
13.7 |
% | |||||||||
Excise tax,
duty & other costs |
-
|
(10,434 |
) |
-
|
(10,434 |
) |
|||||||||||||||||||
Financing
costs |
21,382
|
-
|
31,695
|
11,572
|
|||||||||||||||||||||
Adverse grape
cost |
9,750
|
-
|
9,750
|
-
|
|||||||||||||||||||||
Acquisition-related
integration costs |
9,421
|
-
|
9,421
|
-
|
|||||||||||||||||||||
Restructuring
and related charges |
3,152
|
3,667
|
7,578
|
31,154
|
|||||||||||||||||||||
Inventory
step-up |
2,312
|
5,218
|
6,469
|
22,472
|
|||||||||||||||||||||
Net gain on
sale of non-strategic assets |
(3,118 |
) |
-
|
(3,118 |
) |
-
|
|||||||||||||||||||
Gain on
transaction termination |
(3,000 |
) |
-
|
(3,000 |
) |
-
|
|||||||||||||||||||
Concentrate
inventory write-down |
-
|
-
|
-
|
16,827
|
|||||||||||||||||||||
Comparable
operating income |
$ |
159,528 |
15.4 |
% |
$ |
129,490 |
14.8 |
% |
$ |
626,691 |
15.3 |
% |
$ |
558,948 |
15.8 |
% | |||||||||
Reported net
income |
$ |
47,628 |
4.6 |
% |
$ |
62,821 |
7.1 |
% |
$ |
276,464 |
6.8 |
% |
$ |
220,414 |
6.2 |
% | |||||||||
Excise tax,
duty & other costs |
-
|
(6,678 |
) |
-
|
(6,678 |
) |
|||||||||||||||||||
Financing
costs |
13,684
|
-
|
20,285
|
7,406
|
|||||||||||||||||||||
Adverse grape
cost |
6,240
|
-
|
6,240
|
-
|
|||||||||||||||||||||
Acquisition-related
integration costs |
6,030
|
-
|
6,029
|
-
|
|||||||||||||||||||||
Restructuring
and related charges |
2,017
|
2,347
|
4,850
|
19,939
|
|||||||||||||||||||||
Inventory
step-up |
1,480
|
3,340
|
4,140
|
14,382
|
|||||||||||||||||||||
Net gain on
sale of non-strategic assets |
(1,996 |
) |
-
|
(1,996 |
) |
-
|
|||||||||||||||||||
Gain on
transaction termination |
(1,920 |
) |
-
|
(1,920 |
) |
-
|
|||||||||||||||||||
Concentrate
inventory write-down |
-
|
-
|
-
|
10,769
|
|||||||||||||||||||||
Imputed
interest charge |
-
|
-
|
-
|
1,061
|
|||||||||||||||||||||
Gain on
derivative instruments |
-
|
-
|
-
|
(756 |
) |
||||||||||||||||||||
Comparable net
income |
$ |
73,163 |
7.1 |
% |
$ |
61,830 |
7.1 |
% |
$ |
314,092 |
7.7 |
% |
$ |
266,537 |
7.5 |
% | |||||||||
Reported
diluted earnings per share |
$ |
0.40 |
$ |
0.55 |
$ |
2.37 |
$ |
2.06 |
|||||||||||||||||
Excise tax,
duty & other costs |
-
|
(0.06 |
) |
-
|
(0.06 |
) |
|||||||||||||||||||
Financing
costs |
0.12
|
-
|
0.17
|
0.07
|
|||||||||||||||||||||
Adverse grape
cost |
0.05
|
-
|
0.05
|
-
|
|||||||||||||||||||||
Acquisition-related
integration costs |
0.05
|
-
|
0.05
|
-
|
|||||||||||||||||||||
Restructuring
and related charges |
0.02
|
0.02
|
0.04
|
0.19
|
|||||||||||||||||||||
Inventory
step-up |
0.01
|
0.03
|
0.04
|
0.13
|
|||||||||||||||||||||
Net gain on
sale of non-strategic assets |
(0.02 |
) |
-
|
(0.02 |
) |
-
|
|||||||||||||||||||
Gain on
transaction termination |
(0.02 |
) |
-
|
(0.02 |
) |
-
|
|||||||||||||||||||
Concentrate
inventory write-down |
-
|
-
|
-
|
0.10
|
|||||||||||||||||||||
Imputed
interest charge |
-
|
-
|
-
|
0.01
|
|||||||||||||||||||||
Gain on
derivative instruments |
-
|
-
|
-
|
(0.01 |
) |
||||||||||||||||||||
Comparable
diluted earnings per share (1) |
$ |
0.62 |
$ |
0.54 |
$ |
2.70 |
$ |
2.49 |
|||||||||||||||||
(1)
May not sum due to rounding as each item is computed
independently. |
RECONCILIATION OF REPORTED, COMPARABLE PRO FORMA AND
PRO FORMA NET SALES |
|||||||||||||||||||
(in thousands) |
|||||||||||||||||||
Pro forma net sales are provided because management believes
this information provides investors better insight on underlying business
trends and results in order to evaluate year over year financial
performance. As such, pro forma net sales for the three months ended
February 29, 2004, present net sales after giving effect to the Robert
Mondavi acquisition as if the Company had owned Robert Mondavi during the
same two-month period a year ago that the Company owned Robert Mondavi in
the three months ended February 28, 2005. In addition, pro forma net sales
for the year ended February 29, 2004, present net sales after giving
effect to the Robert Mondavi acquisition as if the Company had owned
Robert Mondavi during the same two-month period a year ago that the
Company owned Robert Mondavi in the year ended February 28, 2005, and
giving effect to the Hardy acquisition as if it had occurred as of March
1, 2003. You may also visit the Company's website at www.cbrands.com under
Investors/Financial Information/Financial Reports for a reconciliation of
reported net sales to pro forma net sales. |
|||||||||||||||||||
For the Three |
For the Three |
For the Year |
For the Year |
||||||||||||||||
Months Ended |
Months Ended |
Ended |
Ended |
||||||||||||||||
February 28, 2005 |
February 29, 2004 |
Growth |
February 28, 2005 |
February 29, 2004 |
Growth |
||||||||||||||
CONSOLIDATED NET SALES |
|||||||||||||||||||
Reported net sales |
$ |
1,037,681 |
$ |
881,315 |
18 |
% |
$ |
4,087,638 |
$ |
3,552,429 |
15 |
%
| |||||||
Prior year Hardy net sales (1) |
-
|
-
|
-
|
31,000
|
|||||||||||||||
Prior year Robert Mondavi net sales
(2) |
-
|
43,000
|
-
|
43,000
|
|||||||||||||||
Excise tax, duty & other costs |
-
|
(9,185 |
) |
-
|
(9,185 |
) |
|||||||||||||
Comparable pro forma net sales |
$ |
1,037,681 |
$ |
915,130 |
13 |
% |
$ |
4,087,638 |
$ |
3,617,244 |
13 |
% | |||||||
CONSTELLATION WINES SEGMENT NET SALES |
|||||||||||||||||||
Reported net sales |
$ |
794,722 |
$ |
629,032 |
26 |
% |
$ |
2,851,408 |
$ |
2,396,056 |
19 |
% | |||||||
Prior year Hardy net sales (1) |
-
|
-
|
-
|
31,000
|
|||||||||||||||
Prior year Robert Mondavi net sales
(2) |
-
|
43,000
|
-
|
43,000
|
|||||||||||||||
Pro forma net sales |
$ |
794,722 |
$ |
672,032 |
18 |
% |
$ |
2,851,408 |
$ |
2,470,056 |
15 |
% | |||||||
BRANDED WINE NET SALES |
|||||||||||||||||||
Reported net sales |
$ |
543,842 |
$ |
394,580 |
38 |
% |
$ |
1,830,808 |
$ |
1,549,750 |
18 |
% | |||||||
Prior year Hardy net sales (1) |
-
|
-
|
-
|
27,000
|
|||||||||||||||
Prior year Robert Mondavi net sales
(2) |
-
|
42,000
|
-
|
42,000
|
|||||||||||||||
Pro forma net sales |
$ |
543,842 |
$ |
436,580 |
25 |
% |
$ |
1,830,808 |
$ |
1,618,750 |
13 |
% | |||||||
(1) For the period March 1, 2003, through March 27,
2003. |
|||||||||||||||||||
(2) For the period January 1, 2004, through February
29, 2004. |
RECONCILIATION
OF REPORTED AND COMPARABLE DILUTED EARNINGS PER SHARE GUIDANCE
|
|||||||||||||
Range for the
Quarter |
Range for the
Year |
||||||||||||
Ending May 31,
2005 |
Ending
February 28, 2006 |
||||||||||||
Forecasted
reported diluted earnings per share |
$ |
0.45 |
$ |
0.49 |
$ |
2.75 |
$ |
2.87 |
|||||
Adverse grape
cost |
0.04
|
0.04
|
0.16
|
0.16
|
|||||||||
Acquisition-related
integration costs |
0.04
|
0.04
|
0.06
|
0.06
|
|||||||||
Restructuring
and related charges |
0.01
|
0.01
|
0.02
|
0.02
|
|||||||||
Inventory
step-up |
0.02
|
0.02
|
0.10
|
0.10
|
|||||||||
Forecasted
comparable diluted earnings per share |
$ |
0.56 |
$ |
0.60 |
$ |
3.09 |
$ |
3.21 |
|||||
Actual
For the Three
Months Ended May 31, 2004
|
Actual
For the Year
Ended
February 28,
2005 |
||||||||||||
Reported
diluted earnings per share |
$ |
0.45 |
$ |
2.37 |
|||||||||
Financing
costs |
0.06
|
0.17
|
|||||||||||
Adverse grape
cost |
-
|
0.05
|
|||||||||||
Acquisition-related
integration costs |
-
|
0.05
|
|||||||||||
Restructuring
and related charges |
0.01
|
0.04
|
|||||||||||
Inventory
step-up |
0.01
|
0.04
|
|||||||||||
Net gain on
sale of non-strategic assets |
-
|
(0.02 |
) |
||||||||||
Gain on
transaction termination |
-
|
(0.02 |
) |
||||||||||
Comparable
diluted earnings per share (1) |
$ |
0.52 |
$ |
2.70 |
|||||||||
(1)
May not sum due to rounding as each item is computed
independently. |