x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
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)
|
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
|
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.
|
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.
|
1)
|
MANAGEMENT’S
REPRESENTATIONS:
|
(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
|
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
|
4)
|
INVENTORIES:
|
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:
|
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:
|
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
|
(in
thousands)
|
||||
2006
|
$
|
775
|
||
2007
|
$
|
1,480
|
||
2008
|
$
|
1,165
|
||
2009
|
$
|
1,152
|
||
2010
|
$
|
1,130
|
||
2011
|
$
|
862
|
||
Thereafter
|
$
|
6,048
|
7)
|
BORROWINGS:
|
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)
|
INCOME
TAXES:
|
9)
|
RETIREMENT
SAVINGS PLANS AND POSTRETIREMENT BENEFIT
PLANS:
|
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
|
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
|
11)
|
EARNINGS
PER COMMON SHARE:
|
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
|
12)
|
STOCK-BASED
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
|
13)
|
COMPREHENSIVE
INCOME (LOSS):
|
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
|
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
|
15)
|
RESTRUCTURING
AND RELATED CHARGES:
|
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
|
16)
|
CONDENSED
CONSOLIDATING FINANCIAL
INFORMATION:
|
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
|
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
|
)
|