CONTACTS:
|
||
Media
Relations
|
Investor
Relations
|
|
Mike
Martin -
585-218-3669
|
Lisa
Schnorr
- 585-218-3677
|
|
Kevin
Harwood - 585-218-3666
|
Bob
Czudak -
585-218-3668
|
Reported
Basis
|
Comparable
Basis
|
Comparable
Basis,
Including
Pro
Forma Stock Compensation
Expense
|
|||
FY07
Estimate
|
FY06
Actual
|
FY07
Estimate
|
FY06
Actual
|
FY06
Actual
|
|
Second
Quarter
Ending
Aug.
31
|
$0.35
-
$0.37
|
$0.34
|
$0.42
-
$0.44
|
$0.41
|
$0.41
|
Fiscal
Year
Ending
Feb. 28
|
$1.58
-
$1.66
|
$1.36
|
$1.72
-
$1.80
|
$1.59
|
$1.44
|
· |
Net
sales
growth: mid teens
|
· |
Interest
expense: $255 - $265 million
|
· |
Stock
compensation expense: approximately $15
million
|
· |
Tax
rate:
approximately 38.3 percent on a reported basis, which includes
a
provision
of
1.5 percent primarily related to the sale of Strathmore water,
or
36.8
percent
on a comparable basis
|
· |
Weighted
average diluted shares outstanding: approximately 241
million
|
· |
Free
cash
flow: $180 - $200 million
|
Constellation
Brands, Inc. and
Subsidiaries
|
|||||||||||||
GUIDANCE
- DILUTED EARNINGS PER SHARE AND FREE CASH
FLOW
|
|||||||||||||
RECONCILIATIONS
OF GAAP TO NON-GAAP FINANCIAL
MEASURES
|
|||||||||||||
(in
millions, except per share data)
|
|||||||||||||
The
company reports its financial results in accordance with
generally accepted accounting principles in the U.S. ("GAAP").
However,
non-GAAP financial measures, as defined in the reconciliations
below, are
provided because management uses this information in evaluating
the
results of the continuing operations of the company and/or 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. Non-GAAP
financial
measures should be viewed in addition to, and not as an alternative
for,
the company's reported results prepared in accordance with GAAP.
See the
table below for reconciliations of these non-GAAP financial measures
to
GAAP financial measures for the three months ending August 31,
2006, and
year ending February 28, 2007, and three months ended August
31, 2005, and
year ended February 28, 2006. Please refer to the company's Web
site at
http://www.cbrands.com/CBI/investors.htm for more detailed description
and
further discussion of these non-GAAP financial measures.
|
|||||||||||||
Diluted
Earnings Per Share
Guidance
|
Range
for the Three Months
Ending
August 31, 2006
|
Range
for the Year
Ending
February 28, 2007
|
|||||||||||
Forecasted
diluted earnings per share - reported basis
(GAAP)(1),
(2)
|
$
|
0.35
|
$
|
0.37
|
$
|
1.58
|
$
|
1.66
|
|||||
Mondavi
Adverse Grape Cost
|
-
|
-
|
0.01
|
0.01
|
|||||||||
Inventory
step-up(2)
|
-
|
-
|
0.01
|
0.01
|
|||||||||
Strategic
business realignment(2),
(3)
|
0.08
|
0.08
|
0.27
|
0.27
|
|||||||||
Other(4)
|
(0.01
|
)
|
(0.01
|
)
|
(0.15
|
)
|
(0.15
|
)
|
|||||
Forecasted
diluted earnings per share - comparable
basis
(Non-GAAP)(5)
|
$
|
0.42
|
$
|
0.44
|
$
|
1.72
|
$
|
1.80
|
|||||
Actual
for the
Three
Months Ended
August
31, 2005
|
Actual
for the Year Ended
February
28, 2006
|
||||||||||||
Diluted
earnings per share - reported basis
(GAAP)(1)
|
$
|
0.34
|
$
|
1.36
|
|||||||||
Mondavi
Adverse Grape Cost
|
0.02
|
0.06
|
|||||||||||
Inventory
step-up
|
0.01
|
0.06
|
|||||||||||
Strategic
business realignment
|
0.03
|
0.17
|
|||||||||||
Other
|
0.01
|
0.01
|
|||||||||||
Income
tax adjustments
|
-
|
(0.07
|
)
|
||||||||||
Diluted
earnings per share - comparable basis
(Non-GAAP)(5)
|
0.41
|
1.59
|
|||||||||||
Pro
forma stock-based compensation expense, net of
related
tax effects(6)
|
-
|
(0.15
|
)
|
||||||||||
Diluted
earnings per share - comparable basis,
including
pro
forma stock-based compensation
expense
(Non-GAAP)(5)
|
$
|
0.41
|
$
|
1.44
|
|||||||||
(1)
|
Includes
$0.01 and $0.04 diluted earnings per share impact of expensing
stock-based
compensation for the three months ending August 31, 2006, and
the year
ending February 28, 2007, respectively, in accordance with the
adoption of
SFAS 123(R) beginning March 1, 2006. Includes $0.02 diluted earnings
per
share impact of expensing stock-based compensation for the year
ended
February 28, 2006, in accordance with APB No. 25 and its related
interpretations, which was recorded within the line item restructuring
and
related charges in the company's consolidated statements of income.
There
was no diluted earnings per share impact of expensing stock-based
compensation for the three months ended August 31,
2005.
|
||||||
(2)
|
Amounts
exclude Vincor purchase accounting adjustments related to assets
subject
to an independent appraisal.
|
||||||
(3)
|
Includes
$0.04 and $0.11 diluted earnings per share associated with the
company's
Fiscal 2006 Plan for the three months ending August 31, 2006
and the year
ending February 28, 2007, respectively; $0.07 diluted earnings
per share
associated with the loss on the sale of the company's branded
bottled
water business for the year ending February 28, 2007; and $0.04
and $0.09
diluted earnings per share associated with the company's Vincor
Integration Plan for the three months ending August 31, 2006
and the year
ending February 28, 2007, respectively.
|
||||||
(4)
|
Amount
represents the mark-to-market adjustment of a foreign currency
forward
contract entered into in connection with the acquisition of Vincor
to fix
the U.S. dollar cost of the acquisition and payment of certain
outstanding
indebtedness.
|
||||||
(5)
|
May
not
sum due to rounding as each item is computed
independently.
|
||||||
(6)
|
Amount
included herein is net of the impact of actual stock-based compensation
expense recorded in the company's consolidated statements of
income in
accordance with APB No. 25 and its related interpretations (see
(1)
above).
|
||||||
Free
Cash Flow Guidance
|
||||||||||
Free
cash
flow, as defined in the reconciliation below, is considered a
liquidity
measure and is considered to provide useful information to investors
about
the amount of cash generated after capital expenditures and excess
tax
benefits, which can then be used, after required debt service
and dividend
payments, for other general corporate purposes. A limitation
of free cash
flow is that it does not represent the total increase or decrease
in the
cash balance for the period. Free cash flow should be considered
in
addition to, not as a substitute for, or superior to, cash flow
from
operating activities prepared in accordance with GAAP.
|
||||||||||
Actual
for
the Year
Ended
February
28,
2006
|
Range
for the
Year
Ending
February 28, 2007
|
|||||||||
Net
cash provided by operating activities (GAAP)
|
$
|
436.0
|
$
|
345.0
|
$
|
365.0
|
||||
Purchases
of
property, plant and equipment
|
(132.5
|
)
|
(180.0
|
)
|
(180.0
|
)
|
||||
Excess
tax
benefits from share-based payment awards
|
-
|
15.0
|
15.0
|
|||||||
Free
cash flow (Non-GAAP)
|
$
|
303.5
|
$
|
180.0
|
$
|
200.0
|
||||