Comparable Adjustments |
Comparable Adjustments that impacted comparability in our segment operating income (loss) for each period are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended |
|
February 28, 2022 |
|
February 28, 2021 |
|
February 29, 2020 |
(in millions) |
|
|
|
|
|
Cost of product sold |
|
|
|
|
|
Net gain (loss) on undesignated commodity derivative contracts |
$ |
109.9 |
|
|
$ |
25.1 |
|
|
$ |
(49.0) |
|
Net flow through of reserved inventory |
12.1 |
|
|
— |
|
|
— |
|
Settlements of undesignated commodity derivative contracts |
(35.9) |
|
|
31.6 |
|
|
11.7 |
|
Strategic business development costs |
(2.6) |
|
|
(29.8) |
|
|
(124.5) |
|
Recovery of (loss on) inventory write-down |
(1.0) |
|
|
(70.4) |
|
|
8.6 |
|
Flow through of inventory step-up |
(0.1) |
|
|
(0.4) |
|
|
(1.5) |
|
COVID-19 incremental costs |
— |
|
|
(7.6) |
|
|
— |
|
Accelerated depreciation |
— |
|
|
(0.1) |
|
|
(7.6) |
|
|
|
|
|
|
|
Total cost of product sold |
82.4 |
|
|
(51.6) |
|
|
(162.3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended |
|
February 28, 2022 |
|
February 28, 2021 |
|
February 29, 2020 |
(in millions) |
|
|
|
|
|
Selling, general, and administrative expenses |
|
|
|
|
|
Transition services agreements activity |
(19.2) |
|
|
0.4 |
|
|
— |
|
Transaction, integration, and other acquisition-related costs |
(1.4) |
|
|
(7.6) |
|
|
(9.2) |
|
Restructuring and other strategic business development costs |
0.6 |
|
|
(23.9) |
|
|
(25.3) |
|
Net gain (loss) on foreign currency derivative contracts |
— |
|
|
(8.0) |
|
|
(1.8) |
|
Impairment of intangible assets |
— |
|
|
(6.0) |
|
|
(11.0) |
|
COVID-19 incremental costs |
— |
|
|
(4.8) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains (losses) (1)
|
(2.3) |
|
|
14.3 |
|
|
7.3 |
|
Total selling, general, and administrative expenses |
(22.3) |
|
|
(35.6) |
|
|
(40.0) |
|
|
|
|
|
|
|
Impairment of brewery construction in progress |
(665.9) |
|
|
— |
|
|
— |
|
Impairment of assets held for sale |
— |
|
|
(24.0) |
|
|
(449.7) |
|
Gain (loss) on sale of business |
1.7 |
|
|
14.2 |
|
|
74.1 |
|
Comparable Adjustments, Operating income (loss) |
$ |
(604.1) |
|
|
$ |
(97.0) |
|
|
$ |
(577.9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes the following: |
|
|
|
|
|
|
|
|
For the Years Ended |
|
|
|
February 28, 2022 |
|
February 28, 2021 |
|
February 29, 2020 |
|
|
|
|
|
|
|
|
|
|
Adjustment to understated excise tax accruals primarily related to a prior period acquisition |
$ |
(13.3) |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
Decrease (increase) in estimated fair value of contingent liabilities associated with prior period acquisitions |
$ |
(9.6) |
|
|
$ |
9.7 |
|
|
$ |
(11.4) |
|
|
|
Increase in our ownership interest in My Favorite Neighbor (Fiscal 2022) and Nelson’s Green Brier (Fiscal 2020) |
$ |
13.5 |
|
|
$ |
— |
|
|
$ |
11.8 |
|
|
|
Property tax settlement |
$ |
10.4 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
Sale of certain non-core assets |
$ |
— |
|
|
$ |
8.8 |
|
|
$ |
(0.3) |
|
|
|
|
|
|
|
|
|
|
|
Recognition of previously deferred gain upon release of a related guarantee |
$ |
— |
|
|
$ |
— |
|
|
$ |
6.2 |
|
|
|
Segment Information |
Segment information is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended |
|
February 28, 2022 |
|
February 28, 2021 |
|
February 29, 2020 |
(in millions) |
|
|
|
|
|
Beer |
|
|
|
|
|
Net sales |
$ |
6,751.6 |
|
|
$ |
6,074.6 |
|
|
$ |
5,615.9 |
|
Segment operating income (loss) |
$ |
2,703.3 |
|
|
$ |
2,494.3 |
|
|
$ |
2,247.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
849.5 |
|
|
$ |
693.9 |
|
|
$ |
571.7 |
|
Depreciation and amortization |
$ |
248.7 |
|
|
$ |
194.7 |
|
|
$ |
204.3 |
|
|
|
|
|
|
|
Wine and Spirits |
|
|
|
|
|
Net sales: |
|
|
|
|
|
Wine |
$ |
1,819.3 |
|
|
$ |
2,208.4 |
|
|
$ |
2,367.5 |
|
Spirits |
249.8 |
|
|
331.9 |
|
|
360.1 |
|
Net sales |
$ |
2,069.1 |
|
|
$ |
2,540.3 |
|
|
$ |
2,727.6 |
|
Segment operating income (loss) |
$ |
470.7 |
|
|
$ |
622.4 |
|
|
$ |
708.4 |
|
Income (loss) from unconsolidated investments |
$ |
34.4 |
|
|
$ |
31.7 |
|
|
$ |
36.4 |
|
|
|
|
|
|
|
Equity method investments (1)
|
$ |
97.2 |
|
|
$ |
125.7 |
|
|
$ |
87.7 |
|
|
|
|
|
|
|
Capital expenditures |
$ |
154.7 |
|
|
$ |
107.5 |
|
|
$ |
92.7 |
|
Depreciation and amortization |
$ |
80.7 |
|
|
$ |
89.9 |
|
|
$ |
98.7 |
|
|
|
|
|
|
|
Corporate Operations and Other |
|
|
|
|
|
|
|
|
|
|
|
Segment operating income (loss) |
$ |
(238.2) |
|
|
$ |
(228.6) |
|
|
$ |
(223.9) |
|
Income (loss) from unconsolidated investments |
$ |
(3.5) |
|
|
$ |
(0.4) |
|
|
$ |
(3.2) |
|
|
|
|
|
|
|
Equity method investments |
$ |
88.0 |
|
|
$ |
83.9 |
|
|
$ |
94.5 |
|
|
|
|
|
|
|
Capital expenditures |
$ |
22.6 |
|
|
$ |
63.2 |
|
|
$ |
62.1 |
|
Depreciation and amortization |
$ |
13.0 |
|
|
$ |
14.4 |
|
|
$ |
21.6 |
|
|
|
|
|
|
|
Canopy |
|
|
|
|
|
Net sales |
$ |
444.3 |
|
|
$ |
378.6 |
|
|
$ |
290.2 |
|
Segment operating income (loss) |
$ |
(630.1) |
|
|
$ |
(1,496.0) |
|
|
$ |
(685.8) |
|
Capital expenditures |
$ |
50.4 |
|
|
$ |
172.6 |
|
|
$ |
572.8 |
|
Depreciation and amortization |
$ |
90.0 |
|
|
$ |
103.3 |
|
|
$ |
81.4 |
|
|
|
|
|
|
|
Consolidation and Eliminations |
|
|
|
|
|
Net sales |
$ |
(444.3) |
|
|
$ |
(378.6) |
|
|
$ |
(290.2) |
|
Operating income (loss) |
$ |
630.1 |
|
|
$ |
1,496.0 |
|
|
$ |
685.8 |
|
Income (loss) from unconsolidated investments |
$ |
(178.2) |
|
|
$ |
(146.2) |
|
|
$ |
(221.7) |
|
Equity method investments |
$ |
2,503.5 |
|
|
$ |
2,578.8 |
|
|
$ |
2,911.7 |
|
Capital expenditures |
$ |
(50.4) |
|
|
$ |
(172.6) |
|
|
$ |
(572.8) |
|
Depreciation and amortization |
$ |
(90.0) |
|
|
$ |
(103.3) |
|
|
$ |
(81.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended |
|
February 28, 2022 |
|
February 28, 2021 |
|
February 29, 2020 |
(in millions) |
|
|
|
|
|
Comparable Adjustments |
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
$ |
(604.1) |
|
|
$ |
(97.0) |
|
|
$ |
(577.9) |
|
Income (loss) from unconsolidated investments |
$ |
(1,488.2) |
|
|
$ |
265.2 |
|
|
$ |
(2,480.1) |
|
Depreciation and amortization |
$ |
— |
|
|
$ |
0.1 |
|
|
$ |
7.6 |
|
|
|
|
|
|
|
Consolidated |
|
|
|
|
|
Net sales |
$ |
8,820.7 |
|
|
$ |
8,614.9 |
|
|
$ |
8,343.5 |
|
Operating income (loss) |
$ |
2,331.7 |
|
|
$ |
2,791.1 |
|
|
$ |
2,154.5 |
|
Income (loss) from unconsolidated investments (2)
|
$ |
(1,635.5) |
|
|
$ |
150.3 |
|
|
$ |
(2,668.6) |
|
|
|
|
|
|
|
Equity method investments (1)
|
$ |
2,688.7 |
|
|
$ |
2,788.4 |
|
|
$ |
3,093.9 |
|
|
|
|
|
|
|
Capital expenditures |
$ |
1,026.8 |
|
|
$ |
864.6 |
|
|
$ |
726.5 |
|
Depreciation and amortization |
$ |
342.4 |
|
|
$ |
299.1 |
|
|
$ |
332.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Equity method investments balance at February 29, 2020, excludes amounts reclassified to assets held for sale. |
(2) |
Income (loss) from unconsolidated investments consists of: |
|
|
|
|
|
|
|
|
For the Years Ended |
|
|
February 28, 2022 |
|
February 28, 2021 |
|
February 29, 2020 |
|
(in millions) |
|
|
|
|
|
|
Unrealized net gain (loss) on securities measured at fair value |
$ |
(1,644.7) |
|
|
$ |
802.0 |
|
|
$ |
(2,126.4) |
|
|
Equity in earnings (losses) from Canopy and related activities (i)
|
(73.6) |
|
|
(679.0) |
|
|
(575.9) |
|
|
Equity in earnings (losses) from other equity method investees |
31.8 |
|
|
27.3 |
|
|
33.3 |
|
|
Net gain (loss) on sale of unconsolidated investment |
51.0 |
|
|
— |
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
$ |
(1,635.5) |
|
|
$ |
150.3 |
|
|
$ |
(2,668.6) |
|
|
|
|
|
|
|
|
|
|
(i) |
The year ended February 29, 2020, includes the June 2019 Modification Loss. |
|
Geographic Data |
Geographic data is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended |
|
February 28, 2022 |
|
February 28, 2021 |
|
February 29, 2020 |
(in millions) |
|
|
|
|
|
Net sales |
|
|
|
|
|
U.S. |
$ |
8,585.8 |
|
|
$ |
8,396.5 |
|
|
$ |
8,116.2 |
|
Non-U.S. (primarily Canada) |
234.9 |
|
|
218.4 |
|
|
227.3 |
|
|
$ |
8,820.7 |
|
|
$ |
8,614.9 |
|
|
$ |
8,343.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 28, 2022 |
|
February 28, 2021 |
(in millions) |
|
|
|
Long-lived tangible assets |
|
|
|
U.S. |
$ |
1,092.0 |
|
|
$ |
1,005.3 |
|
Non-U.S. (primarily Mexico) |
4,967.6 |
|
|
4,816.3 |
|
|
$ |
6,059.6 |
|
|
$ |
5,821.6 |
|
|