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
|
|
Rebecca
Hopkins (Australia) +61 418 837 465
Meg
Elvin-Jensen (U.K.) +44 1483 690 081 |
$
in
millions
|
FY07
|
FY08
|
FY09
|
Total
|
Restructuring
charges:
|
||||
Contract
termination costs
|
25
|
25
|
||
Employee
termination costs
|
3
|
3
|
||
Other
restructuring costs
|
5
|
5
|
||
Total
restructuring charges
|
28
|
5
|
33
|
|
Other
one-time cash costs
|
2
|
3
|
2
|
7
|
Cash
costs
|
30
|
8
|
2
|
40
|
Accelerated
depreciation (COGS)
|
4
|
5
|
1
|
10
|
Impairment
charge on assets to be sold (SG&A)
|
10
|
10
|
||
Non-cash
costs
|
14
|
5
|
1
|
20
|
Total
one-time costs
|
44
|
13
|
3
|
60
|
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
|
$0.23
-
$0.25
|
$0.34
|
$0.42
-
$0.44
|
$0.41
|
$0.41
|
Fiscal
Year
Ending
Feb. 28
|
$1.41
-
$1.49
|
$1.36
|
$1.72
-
$1.80
|
$1.59
|
$1.44
|
· |
Interest
expense: $255 - $265 million
|
· |
Stock
compensation expense: approximately $15
million
|
· |
Tax
rate:
approximately 39.2 percent on a reported basis, which includes a
provision
of 2.4 percent primarily related to the sale of the Strathmore water
business and the Fiscal 2007 Wine Plan, or 36.8 percent on a comparable
basis
|
· |
Weighted
average diluted shares outstanding: approximately 241
million
|
· |
Free
cash
flow: $155 - $175 million
|
· |
January
2,
2007, effective date for the proposed beer joint venture with Grupo
Modelo
|
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)
|
$
|
0.23
|
$
|
0.25
|
$
|
1.42
|
$
|
1.50
|
||||||||
Mondavi adverse grape cost
|
-
|
-
|
0.01
|
0.01
|
||||||||||||
Inventory step-up(2)
|
-
|
-
|
0.01
|
0.01
|
||||||||||||
Strategic business realignment(2),
(3)
|
0.17
|
0.17
|
0.40
|
0.40
|
||||||||||||
Other(4)
|
0.02
|
0.02
|
(0.12
|
)
|
(0.12
|
)
|
||||||||||
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 $0.10 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; $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; and $0.09 and $0.14 diluted
earnings per share associated with the Fiscal 2007 Wine Plan for
the three
months ending August 31, 2006, and the year ending February 28,
2007,
respectively.
|
||||||||||||||||
(4)
Includes
($0.01) and ($0.15) diluted earnings per share associated with
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
for the three months ended August 31, 2006, and the year ending
February
28, 2007, respectively; and $0.03 diluted earnings per share associated
with the write-off of financing fees in connection with the company's
repayment of its prior credit agreement in connection with the
company's
acquisition of Vincor for the three months ended August 31, 2006,
and the
year ending February 28, 2007.
|
||||||||||||||||
(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
|
$
|
320.0
|
$
|
340.0
|
||||||||||
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
|
$
|
155.0
|
$
|
175.0
|
||||||||||