FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

(Mark One)

x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended November 30, 2005

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 001-08495

CONSTELLATION BRANDS, INC.
(Exact name of registrant as specified in its charter)
 

Delaware
 
16-0716709
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification No.)


370 Woodcliff Drive, Suite 300, Fairport, New York
14450
(Address of principal executive offices)
(Zip Code)

(585) 218-3600
(Registrant’s telephone number, including area code)
 
 
(Former name, former address and former fiscal year, if changed since last report)


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 x No o

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No o

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

The number of shares outstanding with respect to each of the classes of common stock of Constellation Brands, Inc., as of December 31, 2005, is set forth below:

Class
 
Number of Shares Outstanding
Class A Common Stock, Par Value $.01 Per Share
 
 197,648,065
Class B Common Stock, Par Value $.01 Per Share
 
 23,869,138




 
           
Item 1.   Financial Statements
         
           
CONSTELLATION BRANDS, INC. AND SUBSIDIARIES
 
CONSOLIDATED BALANCE SHEETS
 
(in thousands, except share and per share data)
 
(unaudited)
 
           
   
November 30,
 
February 28,
 
   
2005
 
2005
 
ASSETS
         
CURRENT ASSETS:
         
Cash and cash investments
 
$
26,374
 
$
17,635
 
Accounts receivable, net
   
969,528
   
849,642
 
Inventories
   
1,805,962
   
1,607,735
 
Prepaid expenses and other
   
194,850
   
259,023
 
Total current assets
   
2,996,714
   
2,734,035
 
PROPERTY, PLANT AND EQUIPMENT, net
   
1,414,135
   
1,596,367
 
GOODWILL
   
2,184,486
   
2,182,669
 
INTANGIBLE ASSETS, net
   
884,747
   
945,650
 
OTHER ASSETS, net
   
222,423
   
345,451
 
Total assets
 
$
7,702,505
 
$
7,804,172
 
               
LIABILITIES AND STOCKHOLDERS' EQUITY
             
CURRENT LIABILITIES:
             
Notes payable to banks
 
$
127,745
 
$
16,475
 
Current maturities of long-term debt
   
225,721
   
68,094
 
Accounts payable
   
485,722
   
345,254
 
Accrued excise taxes
   
78,691
   
74,356
 
Other accrued expenses and liabilities
   
682,958
   
633,908
 
Total current liabilities
   
1,600,837
   
1,138,087
 
LONG-TERM DEBT, less current maturities
   
2,591,739
   
3,204,707
 
DEFERRED INCOME TAXES
   
374,693
   
389,886
 
OTHER LIABILITIES
   
228,515
   
291,579
 
STOCKHOLDERS' EQUITY:
             
Preferred Stock, $.01 par value-
Authorized, 1,000,000 shares;
Issued, 170,500 shares at November 30, 2005, and
February 28, 2005 (Aggregate liquidation preference
of $172,951 at November 30, 2005)
   
2
   
2
 
Class A Common Stock, $.01 par value-
Authorized, 300,000,000 shares;
Issued, 202,004,702 shares at November 30, 2005,
and 199,885,616 shares at February 28, 2005
   
2,020
   
1,999
 
Class B Convertible Common Stock, $.01 par value-
Authorized, 30,000,000 shares;
Issued, 28,892,238 shares at November 30, 2005,
and 28,966,060 shares at February 28, 2005
   
289
   
289
 
Additional paid-in capital
   
1,129,971
   
1,097,177
 
Retained earnings
   
1,536,580
   
1,276,853
 
Accumulated other comprehensive income
   
264,987
   
431,843
 
     
2,933,849
   
2,808,163
 
Less-Treasury stock-
             
Class A Common Stock, 4,612,686 shares at
November 30, 2005, and 4,823,650 shares at
February 28, 2005, at cost
   
(24,814
)
 
(25,984
)
Class B Convertible Common Stock, 5,005,800 shares
at November 30, 2005, and February 28, 2005, at cost
   
(2,207
)
 
(2,207
)
     
(27,021
)
 
(28,191
)
Less-Unearned compensation-restricted stock awards
   
(107
)
 
(59
)
Total stockholders' equity
   
2,906,721
   
2,779,913
 
Total liabilities and stockholders' equity
 
$
7,702,505
 
$
7,804,172
 
               
The accompanying notes are an integral part of these statements.
1

 
CONSOLIDATED STATEMENTS OF INCOME
 
(in thousands, except per share data)
 
(unaudited)
 
                   
   
For the Nine Months Ended November 30,
 
For the Three Months Ended November 30,
 
   
2005
 
2004
 
2005
 
2004
 
                   
SALES
 
$
4,402,843
 
$
3,834,988
 
$
1,567,869
 
$
1,360,431
 
Less - Excise taxes
   
(847,262
)
 
(785,031
)
 
(300,782
)
 
(274,720
)
Net sales
   
3,555,581
   
3,049,957
   
1,267,087
   
1,085,711
 
COST OF PRODUCT SOLD
   
(2,517,354
)
 
(2,196,148
)
 
(882,866
)
 
(772,047
)
Gross profit
   
1,038,227
   
853,809
   
384,221
   
313,664
 
SELLING, GENERAL AND ADMINISTRATIVE
  EXPENSES
   
(478,559
)
 
(401,116
)
 
(156,978
)
 
(130,333
)
ACQUISITION-RELATED INTEGRATION COSTS
   
(15,888
)
 
-
   
(1,625
)
 
-
 
RESTRUCTURING AND RELATED CHARGES
   
(8,407
)
 
(4,426
)
 
(4,265
)
 
(1,644
)
Operating income
   
535,373
   
448,267
   
221,353
   
181,687
 
EQUITY IN EARNINGS OF EQUITY
METHOD INVESTEES
   
5,720
   
621
   
6,516
   
359
 
INTEREST EXPENSE, net
   
(142,265
)
 
(91,332
)
 
(48,085
)
 
(30,651
)
Income before income taxes
   
398,828
   
357,556
   
179,784
   
151,395
 
PROVISION FOR INCOME TAXES
   
(131,748
)
 
(128,720
)
 
(70,823
)
 
(54,502
)
NET INCOME
   
267,080
   
228,836
   
108,961
   
96,893
 
Dividends on preferred stock
   
(7,353
)
 
(7,353
)
 
(2,451
)
 
(2,451
)
INCOME AVAILABLE TO COMMON
  STOCKHOLDERS
 
$
259,727
 
$
221,483
 
$
106,510
 
$
94,442
 
                           
                           
SHARE DATA:
                         
Earnings per common share:
                         
Basic - Class A Common Stock
 
$
1.19
 
$
1.04
 
$
0.49
 
$
0.44
 
Basic - Class B Common Stock
 
$
1.08
 
$
0.95
 
$
0.44
 
$
0.40
 
Diluted
 
$
1.12
 
$
0.99
 
$
0.46
 
$
0.42
 
                           
Weighted average common shares outstanding:
                         
Basic - Class A Common Stock
   
196,432
   
190,784
   
197,220
   
192,024
 
Basic - Class B Common Stock
   
23,916
   
24,070
   
23,888
   
23,995
 
Diluted
   
238,669
   
232,010
   
238,583
   
233,452
 
                           
The accompanying notes are an integral part of these statements.
 
2

CONSTELLATION BRANDS, INC. AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
(in thousands)
 
(unaudited)
 
           
   
For the Nine Months Ended November 30,
 
   
2005
 
2004
 
CASH FLOWS FROM OPERATING ACTIVITIES:
         
Net income
 
$
267,080
 
$
228,836
 
               
Adjustments to reconcile net income to net cash provided by
operating activities:
             
Depreciation of property, plant and equipment
   
86,331
   
65,121
 
Proceeds from early termination of derivative contracts
   
42,891
   
-
 
Deferred tax provision
   
38,833
   
33,524
 
Amortization of intangible and other assets
   
5,978
   
8,491
 
Loss on disposal of assets
   
1,897
   
4,225
 
Stock-based compensation expense
   
152
   
69
 
Amortization of discount on long-term debt
   
58
   
53
 
Equity in earnings of equity method investees
   
(5,720
)
 
(621
)
Noncash portion of loss on extinguishment of debt
   
-
   
1,799
 
Change in operating assets and liabilities, net of effects
from purchases and sales of businesses:
             
Accounts receivable, net
   
(161,475
)
 
(258,052
)
Inventories
   
(255,461
)
 
(189,406
)
Prepaid expenses and other current assets
   
7,254
   
(3,400
)
Accounts payable
   
172,594
   
108,358
 
Accrued excise taxes
   
6,900
   
24,103
 
Other accrued expenses and liabilities
   
85,791
   
59,966
 
Other, net
   
(10,823
)
 
(1,644
)
Total adjustments
   
15,200
   
(147,414
)
Net cash provided by operating activities
   
282,280
   
81,422
 
               
CASH FLOWS FROM INVESTING ACTIVITIES:
             
Proceeds from sales of assets
   
119,081
   
1,225
 
Proceeds from sale of equity method investment
   
35,953
   
-
 
Proceeds from sales of businesses
   
17,861
   
-
 
Purchases of property, plant and equipment
   
(91,628
)
 
(78,356
)
Purchases of businesses, net of cash acquired
   
(45,816
)
 
(8,899
)
Payment of accrued earn-out amount
   
(3,089
)
 
(2,617
)
Investment in equity method investee
   
(2,723
)
 
-
 
Other investing activities
   
(4,842
)
 
-
 
Net cash provided by (used in) investing activities
   
24,797
   
(88,647
)
               
CASH FLOWS FROM FINANCING ACTIVITIES:
             
Principal payments of long-term debt
   
(425,308
)
 
(254,606
)
Payment of preferred stock dividends
   
(7,353
)
 
(7,353
)
Net proceeds from notes payable
   
111,092
   
219,953
 
Exercise of employee stock options
   
20,967
   
25,257
 
Proceeds from employee stock purchases
   
3,091
   
2,441
 
Payment of issuance costs of long-term debt
   
-
   
(901
)
Net cash used in financing activities
   
(297,511
)
 
(15,209
)
               
Effect of exchange rate changes on cash and cash investments
   
(827
)
 
(1,948
)
               
NET INCREASE (DECREASE) IN CASH AND CASH INVESTMENTS
   
8,739
   
(24,382
)
CASH AND CASH INVESTMENTS, beginning of period
   
17,635
   
37,136
 
CASH AND CASH INVESTMENTS, end of period
 
$
26,374
 
$
12,754
 
               
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING
AND FINANCING ACTIVITIES:
             
Fair value of assets acquired, including cash acquired
 
$
49,477
 
$
14,906
 
Liabilities assumed
   
(1,341
)
 
(6,007
)
Net assets acquired
   
48,136
   
8,899
 
Less - note payable issuance
   
(2,320
)
 
-
 
Net cash paid for purchases of businesses
 
$
45,816
 
$
8,899
 
               
The accompanying notes are an integral part of these statements.
3

 
 
CONSTELLATION BRANDS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOVEMBER 30, 2005

1)
MANAGEMENT’S REPRESENTATIONS:

The consolidated financial statements included herein have been prepared by Constellation Brands, Inc. and its subsidiaries (the “Company”), without audit, pursuant to the rules and regulations of the Securities and Exchange Commission applicable to quarterly reporting on Form 10-Q and reflect, in the opinion of the Company, all adjustments necessary to present fairly the financial information for the Company. All such adjustments are of a normal recurring nature. Certain information and footnote disclosures normally included in financial statements, prepared in accordance with generally accepted accounting principles, have been condensed or omitted as permitted by such rules and regulations. These consolidated financial statements and related notes should be read in conjunction with the consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the fiscal year ended February 28, 2005. Results of operations for interim periods are not necessarily indicative of annual results.

During April 2005, the Board of Directors approved two-for-one stock splits of the Company’s Class A Common Stock and Class B Convertible Common Stock, which were distributed in the form of stock dividends on May 13, 2005, to stockholders of record on April 29, 2005. Share and per share amounts are adjusted to give effect to these common stock splits.

2)    RECENTLY ADOPTED ACCOUNTING PRONOUNCEMENTS:

On October 22, 2004, the American Jobs Creation Act (“AJCA”) was signed into law. The AJCA includes a special one-time 85 percent dividends received deduction for certain foreign earnings that are repatriated. In December 2004, the FASB issued FASB Staff Position No. FAS 109-2 (“FSP FAS 109-2”), “Accounting and Disclosure Guidance for the Foreign Earnings Repatriation Provision within the American Jobs Creation Act of 2004.” FSP FAS 109-2 provides accounting and disclosure guidance for this repatriation provision (see Note 8).

Effective September 1, 2005, the Company adopted Statement of Financial Accounting Standards No. 153 (“SFAS No. 153”), “Exchanges of Nonmonetary Assets - an amendment of APB Opinion No. 29.” SFAS No. 153 amends Accounting Principles Board Opinion No. 29 (“APB No. 29”), “Accounting for Nonmonetary Transactions,” to eliminate the exception from fair value measurement for nonmonetary exchanges of similar productive assets and replace it with a general exception from fair value measurement for exchanges that do not have commercial substance. SFAS No. 153 specifies that a nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. The adoption of SFAS No. 153 did not have a material impact on the Company’s consolidated financial statements.

4

3)    ACQUISITIONS:

On December 22, 2004, the Company acquired all of the outstanding capital stock of The Robert Mondavi Corporation (“Robert Mondavi”), a leading premium wine producer based in Napa, California. Through this transaction, the Company acquired various additional winery and vineyard interests, and, additionally produces, markets and sells premium, super-premium and fine California wines under the Woodbridge by Robert Mondavi, Robert Mondavi Private Selection and Robert Mondavi Winery brand names. As a result of the Robert Mondavi acquisition, the Company acquired an ownership interest in Opus One, a joint venture owned equally by Robert Mondavi and Baron Philippe de Rothschild, S.A. During September 2005, the Company’s president and Baroness Philippine de Rothschild announced an agreement to maintain equal ownership of Opus One. Opus One produces fine wines at its Napa Valley winery.

      The acquisition of Robert Mondavi supports the Company’s strategy of strengthening the breadth of its portfolio across price segments to capitalize on the overall growth in the premium, super-premium and fine wine categories. The Company believes that the acquired Robert Mondavi brand names have strong brand recognition globally. The vast majority of sales from these brands are generated in the United States. The Company intends to leverage the Robert Mondavi brands in the United States through its selling, marketing and distribution infrastructure. The Company also intends to further expand distribution for the Robert Mondavi brands in Europe through its Constellation Europe infrastructure.

The Robert Mondavi acquisition supports the Company’s strategy of growth and breadth across categories and geographies, and strengthens its competitive position in its core markets. The Robert Mondavi acquisition provides the Company with a greater presence in the growing premium, super-premium and fine wine sectors within the United States and the ability to capitalize on the broader geographic distribution in strategic international markets. In particular, the Company believes there are growth opportunities for premium, super-premium and fine wines in the United Kingdom and other “new world” wine markets. Total consideration paid in cash to the Robert Mondavi shareholders was $1,030.7 million. Additionally, the Company incurred direct acquisition costs of $12.0 million. The purchase price was financed with borrowings under the Company’s 2004 Credit Agreement (as defined in Note 7). In accordance with the purchase method of accounting, the acquired net assets are recorded at fair value at the date of acquisition. The purchase price was based primarily on the estimated future operating results of the Robert Mondavi business, including the factors described above, as well as an estimated benefit from operating cost synergies.

The results of operations of the Robert Mondavi business are reported in the Constellation Wines segment and have been included in the Consolidated Statement of Income since the acquisition date.

The following table summarizes the fair values of the assets acquired and liabilities assumed in the Robert Mondavi acquisition at the date of acquisition:

(in thousands)
     
Current assets
 
$
513,782
 
Property, plant and equipment
   
438,140
 
Other assets
   
129,150
 
Trademarks
   
138,000
 
Goodwill
   
631,348
 
Total assets acquired
   
1,850,420
 
         
Current liabilities
   
310,919
 
Long-term liabilities
   
496,840
 
Total liabilities assumed
   
807,759
 
         
Net assets acquired
 
$
1,042,661
 

5

The trademarks are not subject to amortization. None of the goodwill is expected to be deductible for tax purposes.

In connection with the Robert Mondavi acquisition and Robert Mondavi’s previously disclosed intention to sell certain of its winery properties and related assets, and other vineyard properties, the Company has realized net proceeds of $170.8 million and $6.8 million from the sale of certain of these assets during the nine months and three months ended November 30, 2005, respectively. The remaining assets classified as held for sale as of November 30, 2005, are insignificant. No gain or loss has been recognized upon the sale of these assets.
 
The following table sets forth the unaudited historical and unaudited pro forma results of operations of the Company for the nine months and three months ended November 30, 2005, and November 30, 2004, respectively. The unaudited pro forma results of operations for the nine months and three months ended November 30, 2004, give effect to the Robert Mondavi acquisition as if it occurred on March 1, 2004. The unaudited pro forma results of operations are presented after giving effect to certain adjustments for depreciation, amortization of deferred financing costs, interest expense on the acquisition financing, interest expense associated with adverse grape contracts, and related income tax effects. The unaudited pro forma results of operations are based upon currently available information and certain assumptions that the Company believes are reasonable under the circumstances. The unaudited pro forma results of operations do not purport to present what the Company’s results of operations would actually have been if the aforementioned transaction had in fact occurred on such date or at the beginning of the period indicated, nor do they project the Company’s financial position or results of operations at any future date or for any future period.

   
For the Nine Months
Ended November 30,
 
For the Three Months
Ended November 30,
 
   
2005
 
2004
 
2005
 
2004
 
(in thousands, except per share data)
                 
Net sales
 
$
3,555,581
 
$
3,412,983
 
$
1,267,087
 
$
1,229,369
 
Income before income taxes
 
$
398,828
 
$
395,538
 
$
179,784
 
$
157,224
 
Net income
 
$
267,080
 
$
253,696
 
$
108,961
 
$
100,949
 
Income available to common stockholders
 
$
259,727
 
$
246,343
 
$
106,510
 
$
98,498
 
                           
Earnings per common share - basic:
                         
Class A Common Stock
 
$
1.19
 
$
1.16
 
$
0.49
 
$
0.46
 
Class B Common Stock
 
$
1.08
 
$
1.05
 
$
0.44
 
$
0.42
 
Earnings per common share - diluted
 
$
1.12
 
$
1.09
 
$
0.46
 
$
0.43
 
                           
Weighted average common shares
outstanding - basic:
                         
Class A Common Stock
   
196,432
   
190,784
   
197,220
   
192,024
 
Class B Common Stock
   
23,916
   
24,070
   
23,888
   
23,995
 
Weighted average common shares
outstanding - diluted
   
238,669
   
232,010
   
238,583
   
233,452
 
 
      During the three months ended November 30, 2005, the Company completed its acquisition of two businesses, Rex Goliath and Cocktails by Jenn, for a total combined purchase price of $48.1 million.  The unaudited historical and unaudited pro forma results of operations for the nine months and three months ended November 30, 2005, and November 30, 2004, respectively, set forth in the table above do not give pro forma effect to these acquisitions as if they occurred on March 1, 2004, as they are not significant.
6

 
4)
INVENTORIES:

Inventories are stated at the lower of cost (computed in accordance with the first-in, first-out method) or market. Elements of cost include materials, labor and overhead and consist of the following:

   
November 30,
2005
 
February 28,
2005
 
(in thousands)
         
Raw materials and supplies
 
$
147,000
 
$
71,562
 
In-process inventories
   
1,063,605
   
957,567
 
Finished case goods
   
595,357
   
578,606
 
   
$
1,805,962
 
$
1,607,735
 


5)
GOODWILL:

The changes in the carrying amount of goodwill for the nine months ended November 30, 2005, are as follows:

   
Constellation
Wines
 
Constellation
Beers and
Spirits
 
Consolidated
 
(in thousands)
             
Balance, February 28, 2005
 
$
2,031,244
 
$
151,425
 
$
2,182,669
 
Purchase accounting allocations
   
71,361
   
5,930
   
77,291
 
Foreign currency translation adjustments
   
(78,499
)
 
829
   
(77,670
)
Purchase price earn-out
   
2,196
   
-
   
2,196
 
Balance, November 30, 2005
 
$
2,026,302
 
$
158,184
 
$
2,184,486
 

6)
INTANGIBLE ASSETS:

The major components of intangible assets are:

   
November 30, 2005
 
February 28, 2005
 
   
Gross
Carrying
Amount
 
Net
Carrying
Amount
 
Gross
Carrying
Amount
 
Net
Carrying
Amount
 
(in thousands)
                 
Amortizable intangible assets:
                 
Distributor relationships
 
$
3,700
 
$
3,587
 
$
3,700
 
$
3,679
 
Distribution agreements
   
18,882
   
7,504
   
12,884
   
1,666
 
Other
   
2,543
   
1,521
   
5,230
   
1,229
 
Total
 
$
25,125
   
12,612
 
$
21,814
   
6,574
 
                           
Nonamortizable intangible assets:
                         
Trademarks
         
853,723
         
920,664
 
Agency relationships
         
18,412
         
18,412
 
Total
         
872,135
         
939,076
 
Total intangible assets
       
$
884,747
       
$
945,650
 

7

The difference between the gross carrying amount and net carrying amount for each item presented is attributable to accumulated amortization. Amortization expense for intangible assets was $1.4 million and $2.3 million for the nine months ended November 30, 2005, and November 30, 2004, respectively, and $0.6 million and $0.7 million for the three months ended November 30, 2005, and November 30, 2004, respectively. Estimated amortization expense for the remaining three months of fiscal 2006 and for each of the five succeeding fiscal years and thereafter is as follows:

(in thousands)
     
2006
 
$
775
 
2007
 
$
1,480
 
2008
 
$
1,165
 
2009
 
$
1,152
 
2010
 
$
1,130
 
2011
 
$
862
 
Thereafter
 
$
6,048
 


7)
BORROWINGS:

Senior credit facility -
In connection with the acquisition of Robert Mondavi, on December 22, 2004, the Company and its U.S. subsidiaries (excluding certain inactive subsidiaries), together with certain of its subsidiaries organized in foreign jurisdictions, JPMorgan Chase Bank, N.A. as a lender and administrative agent, and certain other agents, lenders, and financial institutions entered into a new credit agreement (the “2004 Credit Agreement”). The 2004 Credit Agreement provides for aggregate credit facilities of $2.9 billion (subject to increase as therein provided to $3.2 billion), consisting of a $600.0 million tranche A term loan facility due in November 2010, a $1.8 billion tranche B term loan facility due in November 2011, and a $500.0 million revolving credit facility (including a sub-facility for letters of credit of up to $60.0 million) which terminates in December 2010. Proceeds of the 2004 Credit Agreement were used to pay off the Company’s obligations under its prior senior credit facility, to fund the cash consideration payable in connection with its acquisition of Robert Mondavi, and to pay certain obligations of Robert Mondavi, including indebtedness outstanding under its bank facility and unsecured notes of $355.4 million. The Company uses its revolving credit facility under the 2004 Credit Agreement for general corporate purposes, including working capital, on an as needed basis.

The tranche A term loan facility and the tranche B term loan facility were fully drawn on December 22, 2004. As of November 30, 2005, the required principal repayments of the tranche A term loan and the tranche B term loan for the remaining three months of fiscal 2006 and for each of the five succeeding fiscal years and thereafter are as follows:

   
Tranche A
Term Loan
 
Tranche B
Term Loan
 
Total
 
(in thousands)
             
2006
 
$
-
 
$
-
 
$
-
 
2007
   
33,382
   
-
   
33,382
 
2008
   
89,853
   
-
   
89,853
 
2009
   
110,588
   
14,563
   
125,151
 
2010
   
117,500
   
14,563
   
132,063
 
2011
   
103,677
   
353,161
   
456,838
 
Thereafter
   
-
   
1,026,713
   
1,026,713
 
   
$
455,000
 
$
1,409,000
 
$
1,864,000
 

8

The rate of interest on borrowings under the 2004 Credit Agreement, at the Company’s option, is a function of LIBOR plus a margin, the federal funds rate plus a margin, or the prime rate plus a margin. The margin is adjustable based upon the Company’s debt ratio (as defined in the 2004 Credit Agreement) and, with respect to LIBOR borrowings, ranges between 1.00% and 1.75%. As of November 30, 2005, the LIBOR margin for the revolving credit facility and the tranche A term loan facility is 1.25%, while the LIBOR margin on the tranche B term loan facility is 1.50%.

The Company’s obligations are guaranteed by substantially all of its U.S. subsidiaries and by certain of its foreign subsidiaries. These obligations are also secured by a pledge of (i) 100% of the ownership interests in most of the Company’s U.S. subsidiaries and (ii) 65% of the voting capital stock of certain of the Company’s foreign subsidiaries.

The Company and its subsidiaries are also subject to customary lending covenants including those restricting additional liens, the incurrence of additional indebtedness (including guarantees of indebtedness), the sale of assets, the payment of dividends, transactions with affiliates, the disposition and acquisition of property and the making of certain investments, in each case subject to numerous baskets, exceptions and thresholds. The financial covenants are limited to maximum total debt and senior debt coverage ratios and minimum fixed charges and interest coverage ratios. As of November 30, 2005, the Company is in compliance with all of its covenants under its 2004 Credit Agreement.
 
As of November 30, 2005, under the 2004 Credit Agreement, the Company had outstanding tranche A term loans of $455.0 million bearing a weighted average interest rate of 5.6%, tranche B term loans of $1,409.0 million bearing a weighted average interest rate of 5.7%, revolving loans of $108.0 million bearing a weighted average interest rate of 5.1%, undrawn revolving letters of credit of $27.5 million, and $364.5 million in revolving loans available to be drawn.

At February 28, 2005, the Company had outstanding five year interest rate swap agreements to minimize interest rate volatility. The swap agreements fixed LIBOR interest rates on $1,200.0 million of the Company’s floating LIBOR rate debt at an average rate of 4.1% over the five year term. In March 2005, the Company monetized the value of the interest rate swaps by replacing them with new five year delayed start interest rate swap agreements effective March 1, 2006, which extended the hedged period through fiscal 2010. The Company received $30.3 million in proceeds from the unwinding of the original swaps. This amount will be reclassified from AOCI (as defined in Note 13) ratably into earnings in the same period in which the original hedged item is recorded in the Consolidated Statement of Income. The effective interest rate remains the same under the new swap structure at 4.1%. For the nine months and three months ended November 30, 2005, the Company reclassified $4.4 million and $1.6 million, respectively, from AOCI to Interest Expense, net in the Company's Consolidated Statements of Income.  This non-cash operating activity is included on the Other, net line in the Company's Consolidated Statement of Cash Flows.  The Company had no outstanding interest rate swap agreements during the nine months and three months ended November 30, 2004.
 
Foreign subsidiary facilities -
The Company has additional credit arrangements available totaling $171.9 million as of November 30, 2005. These arrangements support the financing needs of certain of the Company’s foreign subsidiary operations. Interest rates and other terms of these borrowings vary from country to country, depending on local market conditions. As of November 30, 2005, amounts outstanding under the foreign subsidiary credit arrangements were $46.7 million.

9

8)
INCOME TAXES:

The Company’s effective tax rate for the nine months ended November 30, 2005, and November 30, 2004, was 33.0% and 36.0%, respectively. The Company’s effective tax rate for the three months ended November 30, 2005, and November 30, 2004, was 39.4% and 36.0%, respectively. The lower effective tax rate for the nine months ended November 30, 2005, was partially due to adjustments to income tax accruals of $16.2 million in connection with the completion of various income tax examinations. Additionally, the American Jobs Creation Act of 2004 (“AJCA”) includes a special one-time 85 percent dividends received deduction for certain foreign earnings that are repatriated. During the three months ended August 31, 2005, the Company concluded its evaluation regarding the impact of the AJCA on distributions of certain foreign earnings. Management has concluded that a minimum of $45.0 million of foreign earnings will be distributed under these provisions. Since the Company does not currently consider its foreign earnings as permanently reinvested, the second quarter provision included a benefit under the AJCA of approximately $6.0 million related to this planned distribution. The Company continues to evaluate the potential for additional distributions of foreign earnings under the AJCA ranging from $0 to $80.0 million with an estimated additional benefit in the range of $0 to $7.0 million. This additional evaluation is expected to be complete prior to the end of fiscal 2006. The increase in the Company’s effective tax rate for the three months ended November 30, 2005, is primarily due to higher estimated foreign withholding taxes and residual U.S. taxes on increased foreign dividends.

9)
RETIREMENT SAVINGS PLANS AND POSTRETIREMENT BENEFIT PLANS:

Net periodic benefit costs reported in the Consolidated Statements of Income for the Company’s defined benefit pension plans include the following components:

   
For the Nine Months
Ended November 30,
 
For the Three Months
Ended November 30,
 
   
2005
 
2004
 
2005
 
2004
 
(in thousands)
                 
Service cost
 
$
1,618
 
$
1,639
 
$
544
 
$
565
 
Interest cost
   
13,092
   
12,078
   
4,065
   
4,070
 
Expected return on plan assets
   
(12,603
)
 
(12,755
)
 
(3,920
)
 
(4,297
)
Amortization of prior service cost
   
147
   
7
   
51
   
2
 
Recognized net actuarial loss
   
2,122
   
1,887
   
654
   
636
 
Net periodic benefit cost
 
$
4,376
 
$
2,856
 
$
1,394
 
$
976
 

Net periodic benefit costs reported in the Consolidated Statements of Income for the Company’s unfunded postretirement benefit plans include the following components:

   
For the Nine Months
Ended November 30,
 
For the Three Months
Ended November 30,
 
   
2005
 
2004
 
2005
 
2004
 
(in thousands)
                 
Service cost
 
$
161
 
$
157
 
$
54
 
$
54
 
Interest cost
   
228
   
252
   
77
   
86
 
Amortization of prior service cost
   
(40
)
 
6
   
(13
)
 
2
 
Recognized net actuarial loss
   
19
   
17
   
7
   
6
 
Net periodic benefit cost
 
$
368
 
$
432
 
$
125
 
$
148
 

Contributions of $4.6 million and $1.4 million have been made by the Company to fund its defined benefit pension plans for the nine months and three months ended November 30, 2005, respectively. The Company presently anticipates contributing an additional $3.6 million to fund its defined benefit pension plans during the year ending February 28, 2006, resulting in total employer contributions of $8.2 million for the year ending February 28, 2006.

10

10)     STOCKHOLDERS’ EQUITY:

In July 2005, the stockholders of the Company approved an increase in the number of authorized shares of Class A Common Stock from 275,000,000 shares to 300,000,000 shares, thereby increasing the aggregate number of authorized shares of the Company’s common and preferred stock to 331,000,000 shares.

11)
EARNINGS PER COMMON SHARE:

Basic earnings per common share excludes the effect of common stock equivalents and is computed using the two-class computation method. Diluted earnings per common share reflects the potential dilution that could result if securities or other contracts to issue common stock were exercised or converted into common stock. Diluted earnings per common share assumes the exercise of stock options using the treasury stock method and the conversion of Class B Convertible Common Stock and Preferred Stock using the “if converted” method.
 
      The computation of basic and diluted earnings per common share is as follows:

   
For the Nine Months
Ended November 30,
 
For the Three Months
Ended November 30,
 
   
2005
 
2004
 
2005
 
2004
 
(in thousands, except per share data)
                 
Net income
 
$
267,080
 
$
228,836
 
$
108,961
 
$
96,893
 
Dividends on preferred stock
   
(7,353
)
 
(7,353
)
 
(2,451
)
 
(2,451
)
Income available to common stockholders
 
$
259,727
 
$
221,483
 
$
106,510
 
$
94,442
 
                           
Weighted average common shares outstanding - basic:
                         
Class A Common Stock
   
196,432
   
190,784
   
197,220
   
192,024
 
Class B Convertible Common Stock
   
23,916
   
24,070
   
23,888
   
23,995
 
Total weighted average common shares outstanding - basic
   
220,348
   
214,854
   
221,108
   
216,019
 
Stock options
   
8,338
   
7,173
   
7,492
   
7,450
 
Preferred stock
   
9,983
   
9,983
   
9,983
   
9,983
 
Weighted average common shares outstanding - diluted
   
238,669
   
232,010
   
238,583
   
233,452
 
                           
Earnings per common share - basic:
                         
Class A Common Stock
 
$
1.19
 
$
1.04
 
$
0.49
 
$
0.44
 
Class B Convertible Common Stock
 
$
1.08
 
$
0.95
 
$
0.44
 
$
0.40
 
Earnings per common share - diluted
 
$
1.12
 
$
0.99
 
$
0.46
 
$
0.42
 

Stock options to purchase 3.7 million and 0.3 million shares of Class A Common Stock at a weighted average price per share of $27.30 and $18.77 were outstanding during the nine months ended November 30, 2005, and November 30, 2004, respectively, but were not included in the computation of the diluted earnings per common share because the stock options’ exercise price was greater than the average market price of the Class A Common Stock for the period. Stock options to purchase 3.7 million shares of Class A Common Stock at a weighted average price per share of $27.26 were outstanding during the three months ended November 30, 2005, but were not included in the computation of the diluted earnings per common share because the stock options’ exercise price was greater than the average market price of the Class A Common Stock for the period. There were no anti-dilutive options outstanding during the three months ended November 30, 2004.

11

12)
STOCK-BASED COMPENSATION:

The Company applies the intrinsic value method described in Accounting Principles Board Opinion No. 25 (“APB No. 25”), “Accounting for Stock Issued to Employees,” and related interpretations in accounting for its stock-based employee compensation plans. In accordance with APB No. 25, the compensation cost for stock options is recognized in income based on the excess, if any, of the quoted market price of the stock at the grant date of the award or other measurement date over the amount an employee must pay to acquire the stock. The Company utilizes the disclosure-only provisions of Statement of Financial Accounting Standards No. 123 (“SFAS No. 123”), “Accounting for Stock-Based Compensation,” as amended. (See Note 18 for additional discussion regarding Statement of Financial Accounting Standards No. 123 (revised 2004) (“SFAS No. 123(R)”), “Share-Based Payment,” which will become effective for the Company beginning March 1, 2006). Options granted under the Company’s stock option plans have an exercise price equal to the market value of the underlying common stock on the date of grant; therefore, no incremental compensation expense has been recognized for grants made to employees under the Company’s stock option plans. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of SFAS No. 123 to stock-based employee compensation.
 
   
For the Nine Months
Ended November 30,
 
For the Three Months
Ended November 30,
 
   
2005
 
2004
 
2005
 
2004
 
(in thousands, except per share data)
                 
Net income, as reported
 
$
267,080
 
$
228,836
 
$
108,961
 
$
96,893
 
Add: Stock-based employee compensation expense included in reported net income, net of related tax effects
   
88
   
42
   
54
   
10
 
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects
   
(7,069
)
 
(16,854
)
 
(1,736
)
 
(6,378
)
Pro forma net income
 
$
260,099
 
$
212,024
 
$
107,279
 
$
90,525
 
                           
Earnings per common share - basic:
                         
Class A Common Stock, as reported
 
$
1.19
 
$
1.04
 
$
0.49
 
$
0.44
 
Class B Convertible Common Stock, as reported
 
$
1.08
 
$
0.95
 
$
0.44
 
$
0.40
 
                           
Class A Common Stock, pro forma
 
$
1.16
 
$
0.96
 
$
0.48
 
$
0.41
 
Class B Convertible Common Stock, pro forma
 
$
1.05
 
$
0.87
 
$
0.44
 
$
0.37
 
                           
Earnings per common share - diluted, as reported
 
$
1.12
 
$
0.99
 
$
0.46
 
$
0.42
 
Earnings per common share - diluted, pro forma
 
$
1.08
 
$
0.91
 
$
0.45
 
$
0.38
 

12

13)
COMPREHENSIVE INCOME (LOSS):

Comprehensive income (loss) consists of net income, foreign currency translation adjustments, net unrealized gains or losses on derivative instruments, net unrealized gains or losses on available-for-sale marketable equity securities and minimum pension liability adjustments. The reconciliation of net income to comprehensive income (loss) is as follows:

   
For the Nine Months
Ended November 30,
 
For the Three Months
Ended November 30,
 
   
2005 
 
2004 
 
2005 
 
2004 
 
(in thousands)
                 
Net income
 
$
267,080
 
$
228,836
 
$
108,961
 
$
96,893
 
Other comprehensive income, net of tax:
                         
Foreign currency translation adjustments, net of tax benefit (expense) of $11,684, ($27,935), $4,270 and ($6,640), respectively
   
(171,159
)
 
55,077
   
(55,897
)
 
179,322
 
Cash flow hedges:
                         
Net derivative gains (losses), net of tax (expense) benefit of ($4,134), $7,920, ($11,909) and ($2,028), respectively
   
3,658
   
(17,997
)
 
17,965
   
5,100
 
Reclassification adjustments, net of tax benefit (expense) of $3,961, ($2,603), $2,183 and ($1,944), respectively
   
(6,772
)
 
5,989
   
(3,663
)
 
4,555
 
Net cash flow hedges
   
(3,114
)
 
(12,008
)
 
14,302
   
9,655
 
Unrealized (losses) gains on marketable equity securities, net of tax benefit (expense) of $0, ($278), $0 and ($261), respectively
   
(1
)
 
649
   
(1
)
 
610
 
Minimum pension liability adjustment, net of tax (expense) benefit of ($3,169), $741, ($1,242) and $1,554, respectively
   
7,418
   
(1,546
)
 
2,907
   
(3,467
)
Total comprehensive income
 
$
100,224
 
$
271,008
 
$
70,272
 
$
283,013
 
 
Accumulated other comprehensive income (loss) (“AOCI”), net of tax effects, includes the following components:

   
Foreign
Currency
Translation
Adjustments
 
Net
Unrealized
Gains on
Derivatives
 
Unrealized
Gain (Loss)
on Marketable
Equity
Securities
 
Minimum
Pension
Liability
Adjustment
 
Accumulated
Other
Comprehensive
Income (Loss)
 
(in thousands)
                     
Balance, February 28, 2005
 
$
473,949
 
$
37,316
 
$
-
 
$
(79,422
)
$
431,843
 
Current period change
   
(171,159
)
 
(3,114
)
 
(1
)
 
7,418
   
(166,856
)
Balance, November 30, 2005
 
$
302,790
 
$
34,202
 
$
(1
)
$
(72,004
)
$
264,987
 

      During the three months ended November 30, 2005, the Company changed the structure of certain of its cash flow hedges of forecasted foreign currency denominated transactions. Consequently, the Company received $12.6 million in proceeds from the early termination of related foreign currency derivative instruments. As the forecasted transactions are still probable, this amount was recorded to AOCI and will be reclassified from AOCI into earnings in the same periods in which the original hedged items are recorded in the Consolidated Statement of Income. See Note 7 for discussion of $30.3 million cash proceeds received from the early termination of interest rate swap agreements in March 2005.

13

14)    ACQUISITION-RELATED INTEGRATION COSTS:

For the nine months ended November 30, 2005, the Company recorded $15.9 million of acquisition-related integration costs associated with the Company’s decision to restructure and integrate the operations of Robert Mondavi (the “Robert Mondavi Plan”). Acquisition-related integration costs included $5.6 million of employee-related costs and $10.3 million of facilities and other one-time costs.

For the three months ended May 31, 2005, the Company recorded $6.4 million of acquisition-related integration costs associated with the Robert Mondavi Plan. Acquisition-related integration costs included $1.4 million of employee-related costs and $5.0 million of facilities and other one-time costs.

For the three months ended August 31, 2005, the Company recorded $7.8 million of acquisition-related integration costs associated with the Robert Mondavi Plan. Acquisition-related integration costs included $3.3 million of employee-related costs and $4.5 million of facilities and other one-time costs.

For the three months ended November 30, 2005, the Company recorded $1.6 million of acquisition-related integration costs associated with the Robert Mondavi Plan. Acquisition-related integration costs included $0.9 million of employee-related costs and $0.7 million of facilities and other one-time costs.
 

15)
RESTRUCTURING AND RELATED CHARGES:

For the nine months ended November 30, 2005, the Company recorded $8.4 million of restructuring and related charges associated with (i) the realignment of business operations within the Constellation Wines segment (the “Fiscal 2004 Plan”), (ii) the Robert Mondavi Plan, and (iii) certain Constellation Wines segment personnel reductions in connection with the Company’s U.K. operations and the Company’s program to consolidate certain west coast production processes in the U.S. (together, the “Fiscal 2006 Plan”). Restructuring and related charges recorded in connection with the Fiscal 2004 Plan included $0.6 million of employee termination benefit costs and $0.8 million of facility consolidation and relocation costs. Restructuring and related charges recorded in connection with the Robert Mondavi Plan included $1.6 million of employee termination benefit costs, $0.8 million of contract termination costs and $0.4 million of facility consolidation and relocation costs. Restructuring and related charges recorded in connection with the Fiscal 2006 Plan included $4.2 million of employee termination benefit costs. For the nine months ended November 30, 2004, the Company recorded $4.4 million of restructuring and related charges associated with the Fiscal 2004 Plan.

For the three months ended May 31, 2005, the Company recorded $1.9 million of restructuring and related charges associated primarily with the Robert Mondavi Plan which included $1.2 million of employee termination benefit costs and $0.7 million of facility consolidation and relocation costs. For the three months ended May 31, 2004, the Company recorded $1.6 million of restructuring and related charges associated with the Fiscal 2004 Plan.

For the three months ended August 31, 2005, the Company recorded $2.3 million of restructuring and related charges associated primarily with the Robert Mondavi Plan which included $1.0 million of employee termination benefit costs, $0.6 million of contract termination costs and $0.6 million of facility consolidation and relocation costs. For the three months ended August 31, 2004, the Company recorded $1.2 million of restructuring and related charges associated with the Fiscal 2004 Plan.

For the three months ended November 30, 2005, the Company recorded $4.3 million of restructuring and related charges associated primarily with the Fiscal 2006 Plan which included $4.2 million of employee termination benefit costs, $0.2 million of contract termination costs and a credit of $0.1 million of facility consolidation and relocation costs. For the three months ended November 30, 2004, the Company recorded $1.6 million of restructuring and related charges associated with the Fiscal 2004 Plan.

14

The Company estimates that the Fiscal 2004 Plan will include (i) a total of $10.2 million of employee termination benefit costs through February 28, 2006, of which $10.2 million has been incurred through November 30, 2005, (ii) a total of $19.2 million of contract termination costs, of which $19.2 million has been incurred through November 30, 2005, and (iii) a total of $4.2 million of facility consolidation and relocation costs through February 28, 2006, of which $3.8 million has been incurred through November 30, 2005.

The Company estimates that the Robert Mondavi Plan will include (i) a total of $3.2 million of employee termination benefit costs through February 28, 2006, of which $2.6 million has been incurred through November 30, 2005, (ii) a total of $1.2 million of contract termination costs, of which $0.8 million has been incurred through November 30, 2005, and (iii) a total of $0.6 million of facility consolidation and relocation costs through February 28, 2006, of which $0.4 million has been incurred through November 30, 2005.

The Company estimates that the Fiscal 2006 Plan will include (i) a total of $5.0 million of employee termination benefit costs through February 28, 2006, of which $4.1 million has been incurred through November 30, 2005, and (ii) a total of $0.1 million of facility consolidation and relocation costs through February 28, 2006, of which none has been incurred through November 30, 2005. In addition, the Company expects to incur accelerated depreciation charges of $13.4 million through February 28, 2006, of which $7.2 million has been incurred through November 30, 2005, in connection with the Company’s investment in new assets and reconfiguration of certain existing assets under this plan.

In connection with the Robert Mondavi acquisition, the Company accrued $50.5 million of liabilities for exit costs as of the acquisition date. The Robert Mondavi acquisition line item in the table below reflects adjustments to the fair value of liabilities assumed in the acquisition. The balance of these purchase accounting accruals was $9.4 million and $37.6 million as of November 30, 2005, and February 28, 2005, respectively.

The following table illustrates the changes in the restructuring liability balance since February 28, 2005:

   
Employee
Termination
Benefit
Costs
 
Contract
Termination
Costs
 
Facility
Consolidation/
Relocation
Costs
 
Total
 
(in thousands)
                 
Balance, February 28, 2005
 
$
15,270
 
$
23,204
 
$
743
 
$
39,217
 
Robert Mondavi acquisition
   
635
   
658
   
459
   
1,752
 
Restructuring charges
   
1,176
   
-
   
704
   
1,880
 
Cash expenditures
   
(9,506
)
 
(5,016
)
 
(161
)
 
(14,683
)
Foreign currency adjustments
   
(36
)
 
(115
)
 
(42
)
 
(193
)
Balance, May 31, 2005
   
7,539
   
18,731
   
1,703
   
27,973
 
Robert Mondavi acquisition
   
1,889
   
2,038
   
(787
)
 
3,140
 
Restructuring charges
   
1,025
   
629
   
608
   
2,262
 
Cash expenditures
   
(5,391
)
 
(11,304
)
 
(817
)
 
(17,512
)
Foreign currency adjustments
   
(19
)
 
(52
)
 
(1
)
 
(72
)
Balance, August 31, 2005
   
5,043
   
10,042
   
706
   
15,791
 
Robert Mondavi acquisition
   
(146
)
 
293
   
(229
)
 
(82
)
Restructuring charges
   
4,173
   
206
   
(114
)
 
4,265
 
Cash expenditures
   
(4,378
)
 
(771
)
 
(312
)
 
(5,461
)
Foreign currency adjustments
   
(91
)
 
(27
)
 
(12
)
 
(130
)
Balance, November 30, 2005
 
$
4,601
 
$
9,743
 
$
39
 
$
14,383
 

15

 
16)
CONDENSED CONSOLIDATING FINANCIAL INFORMATION:

The following information sets forth the condensed consolidating balance sheets as of November 30, 2005, and February 28, 2005, the condensed consolidating statements of income for the nine months and three months ended November 30, 2005, and November 30, 2004, and the condensed consolidating statements of cash flows for the nine months ended November 30, 2005, and November 30, 2004, for the Company, the parent company, the combined subsidiaries of the Company which guarantee the Company’s senior notes and senior subordinated notes (“Subsidiary Guarantors”) and the combined subsidiaries of the Company which are not Subsidiary Guarantors, primarily Matthew Clark and Hardy and their subsidiaries, which are included in the Constellation Wines segment (“Subsidiary Nonguarantors”). The Subsidiary Guarantors are wholly-owned and the guarantees are full, unconditional, joint and several obligations of each of the Subsidiary Guarantors. Separate financial statements for the Subsidiary Guarantors of the Company are not presented because the Company has determined that such financial statements would not be material to investors. The accounting policies of the parent company, the Subsidiary Guarantors and the Subsidiary Nonguarantors are the same as those described for the Company in the Summary of Significant Accounting Policies in Note 1 to the Company’s consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended February 28, 2005, and include the recently adopted accounting pronouncements described in Note 2 herein. There are no restrictions on the ability of the Subsidiary Guarantors to transfer funds to the Company in the form of cash dividends, loans or advances.

   
Parent
Company
 
Subsidiary
Guarantors
 
Subsidiary
Nonguarantors
 
Eliminations
 
Consolidated
 
(in thousands)
                     
Condensed Consolidating Balance Sheet at November 30, 2005
 
Current assets:
                     
Cash and cash investments
 
$
2,876
 
$
7,579
 
$
15,919
 
$
-
 
$
26,374
 
Accounts receivable, net
   
209,380
   
265,827
   
494,321
   
-
   
969,528
 
Inventories
   
38,818
   
1,110,116
   
673,205
   
(16,177
)
 
1,805,962
 
Prepaid expenses and other
current assets
   
7,344
   
122,338
   
60,268
   
4,900
   
194,850
 
Intercompany receivable (payable)
   
113,261
   
(794,220
)
 
680,959
   
-
   
-
 
Total current assets
   
371,679
   
711,640
   
1,924,672
   
(11,277
)
 
2,996,714
 
Property, plant and equipment, net
   
38,257
   
727,717
   
648,161
   
-
   
1,414,135
 
Investments in subsidiaries
   
5,252,326
   
1,893,475
   
-
   
(7,145,801
)
 
-
 
Goodwill
   
-
   
1,321,255
   
863,231
   
-
   
2,184,486
 
Intangible assets, net
   
-
   
550,514
   
334,233
   
-
   
884,747
 
Other assets, net
   
30,577
   
131,995
   
59,851
   
-
   
222,423
 
Total assets
 
$
5,692,839
 
$
5,336,596
 
$
3,830,148
 
$
(7,157,078
)
$
7,702,505
 
                                 
Current liabilities:
                               
Notes payable to banks
 
$
108,000
 
$
-
 
$
19,745
 
$
-
 
$
127,745
 
Current maturities of long-term debt
   
212,719
   
3,776
   
9,226
   
-
   
225,721
 
Accounts payable
   
3,413
   
308,743
   
173,566
   
-
   
485,722
 
Accrued excise taxes
   
10,145
   
29,060
   
39,486
   
-
   
78,691
 
Other accrued expenses and liabilities
   
173,868
   
183,975
   
325,381
   
(266
)
 
682,958
 
Total current liabilities
   
508,145
   
525,554
   
567,404
   
(266
)
 
1,600,837
 
Long-term debt, less current maturities
   
2,569,022
   
4,985
   
17,732
   
-
   
2,591,739
 
Deferred income taxes
   
(1,371
)
 
342,172
   
33,892
   
-
   
374,693
 
Other liabilities
   
5,278
   
92,281
   
130,956
   
-
   
228,515
 
 
16


   
Parent
Company
 
Subsidiary
Guarantors
 
Subsidiary
Nonguarantors
 
Eliminations
 
Consolidated
 
(in thousands)
                     
Stockholders’ equity:
                     
Preferred stock
   
2
   
-
   
-
   
-
   
2
 
Class A and Class B common stock
   
2,309
   
6,443
   
141,583
   
(148,026
)
 
2,309
 
Additional paid-in capital
   
1,129,971
   
2,301,961
   
2,498,737
   
(4,800,698
)