BUSINESS SEGMENT INFORMATION |
BUSINESS SEGMENT INFORMATION
Our internal management financial reporting consists of three business divisions: (i) Beer, (ii) Wine and Spirits, and (iii) Canopy and we report our operating results in four segments: (i) Beer, (ii) Wine and Spirits, (iii) Corporate Operations and Other, and (iv) Canopy. The Canopy Equity Method Investment makes up the Canopy segment.
In the Beer segment, our portfolio consists of high-end imported beer brands, craft beer, and ABAs. We have an exclusive perpetual brand license to import, market, and sell our Mexican beer portfolio in the U.S. In the Wine and Spirits segment, we sell a portfolio that includes higher-margin, higher-growth wine brands complemented by certain higher-end spirits brands. Amounts included in the Corporate Operations and Other
segment consist of costs of executive management, corporate development, corporate finance, corporate growth and strategy, human resources, internal audit, investor relations, legal, public relations, and information technology, as well as our investments made through our corporate venture capital function. All costs included in the Corporate Operations and Other segment are general costs that are applicable to the consolidated group and are, therefore, not allocated to the other reportable segments. All costs reported within the Corporate Operations and Other segment are not included in our CODM’s evaluation of the operating income (loss) performance of the other reportable segments. The business segments reflect how our operations are managed, how resources are allocated, how operating performance is evaluated by senior management, and the structure of our internal financial reporting. Long-lived tangible assets and total asset information by segment is not provided to, or reviewed by, our CODM as it is not used to make strategic decisions, allocate resources, or assess performance.
In addition, management excludes Comparable Adjustments from its evaluation of the results of each operating segment as these Comparable Adjustments are not reflective of core operations of the segments. Segment operating performance and the incentive compensation of segment management are evaluated based on core segment operating income (loss) which does not include the impact of these Comparable Adjustments.
We evaluate segment operating performance based on operating income (loss) of the respective business units. Comparable Adjustments that impacted comparability in our segment operating income (loss) for each period are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended August 31, |
|
For the Three Months Ended August 31, |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
(in millions) |
|
|
|
|
|
|
|
Cost of product sold |
|
|
|
|
|
|
|
Settlements of undesignated commodity derivative contracts |
$ |
(54.6) |
|
|
$ |
(12.3) |
|
|
$ |
(31.3) |
|
|
$ |
(8.9) |
|
Flow through of inventory step-up |
(1.9) |
|
|
0.1 |
|
|
(0.9) |
|
|
0.1 |
|
Net gain (loss) on undesignated commodity derivative contracts |
33.1 |
|
|
48.1 |
|
|
(15.4) |
|
|
24.0 |
|
Net flow through of reserved inventory |
1.2 |
|
|
— |
|
|
1.2 |
|
|
— |
|
Recovery of inventory write-down |
0.2 |
|
|
— |
|
|
— |
|
|
— |
|
Strategic business development costs |
— |
|
|
(2.6) |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of product sold |
(22.0) |
|
|
33.3 |
|
|
(46.4) |
|
|
15.2 |
|
|
|
|
|
|
|
|
|
Selling, general, and administrative expenses |
|
|
|
|
|
|
|
Costs associated with the Reclassification |
(21.3) |
|
|
— |
|
|
(20.6) |
|
|
— |
|
Transition services agreements activity |
(7.9) |
|
|
(7.2) |
|
|
(4.5) |
|
|
(4.9) |
|
Restructuring and other strategic business development costs |
(2.6) |
|
|
(0.1) |
|
|
(1.2) |
|
|
0.8 |
|
Transaction, integration, and other acquisition-related costs |
(0.7) |
|
|
— |
|
|
(0.5) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other gains (losses) (1)
|
8.8 |
|
|
1.1 |
|
|
3.6 |
|
|
(2.2) |
|
Total selling, general, and administrative expenses |
(23.7) |
|
|
(6.2) |
|
|
(23.2) |
|
|
(6.3) |
|
|
|
|
|
|
|
|
|
Impairment of brewery construction in progress |
— |
|
|
(665.9) |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Adjustments, Operating income (loss) |
$ |
(45.7) |
|
|
$ |
(638.8) |
|
|
$ |
(69.6) |
|
|
$ |
8.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Primarily includes the following: |
|
|
For the Six Months Ended August 31, |
|
For the Three Months Ended August 31, |
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
(in millions) |
|
|
|
|
|
|
|
|
Gain from remeasurement of previously held equity method investment |
$ |
5.2 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
Decrease in estimated fair value of a contingent liability associated with a prior period acquisition |
$ |
4.4 |
|
|
$ |
— |
|
|
$ |
4.4 |
|
|
$ |
— |
|
The accounting policies of the segments are the same as those described for the Company in Note 1 of our consolidated financial statements included in our 2022 Annual Report. Amounts included below for the Canopy segment represent 100% of Canopy’s reported results on a two-month lag, prepared in accordance with U.S. GAAP, and converted from Canadian dollars to U.S. dollars. Although we own less than 100% of the outstanding shares of Canopy, 100% of its results are included in the information below and subsequently eliminated in order to reconcile to our consolidated financial statements. Segment information is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended August 31, |
|
For the Three Months Ended August 31, |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
(in millions) |
|
|
|
|
|
|
|
Beer |
|
|
|
|
|
|
|
Net sales |
$ |
4,037.5 |
|
|
$ |
3,433.3 |
|
|
$ |
2,139.3 |
|
|
$ |
1,861.3 |
|
Segment operating income (loss) |
$ |
1,628.4 |
|
|
$ |
1,366.1 |
|
|
$ |
865.6 |
|
|
$ |
693.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
357.8 |
|
|
$ |
295.8 |
|
|
$ |
196.0 |
|
|
$ |
210.0 |
|
Depreciation and amortization |
$ |
135.2 |
|
|
$ |
118.5 |
|
|
$ |
67.0 |
|
|
$ |
64.5 |
|
|
|
|
|
|
|
|
|
Wine and Spirits |
|
|
|
|
|
|
|
Net sales: |
|
|
|
|
|
|
|
Wine |
$ |
846.1 |
|
|
$ |
844.9 |
|
|
$ |
442.0 |
|
|
$ |
447.2 |
|
Spirits |
134.7 |
|
|
119.4 |
|
|
73.8 |
|
|
62.6 |
|
Net sales |
$ |
980.8 |
|
|
$ |
964.3 |
|
|
$ |
515.8 |
|
|
$ |
509.8 |
|
Segment operating income (loss) |
$ |
190.4 |
|
|
$ |
204.4 |
|
|
$ |
99.4 |
|
|
$ |
100.2 |
|
Income (loss) from unconsolidated investments |
$ |
4.9 |
|
|
$ |
0.2 |
|
|
$ |
3.4 |
|
|
$ |
(1.1) |
|
|
|
|
|
|
|
|
|
Equity method investments |
$ |
100.5 |
|
|
$ |
126.7 |
|
|
$ |
100.5 |
|
|
$ |
126.7 |
|
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
51.6 |
|
|
$ |
54.0 |
|
|
$ |
21.8 |
|
|
$ |
28.3 |
|
Depreciation and amortization |
$ |
43.3 |
|
|
$ |
39.6 |
|
|
$ |
21.0 |
|
|
$ |
19.7 |
|
|
|
|
|
|
|
|
|
Corporate Operations and Other |
|
|
|
|
|
|
|
Segment operating income (loss) |
$ |
(143.6) |
|
|
$ |
(117.4) |
|
|
$ |
(82.3) |
|
|
$ |
(62.9) |
|
Income (loss) from unconsolidated investments |
$ |
(4.3) |
|
|
$ |
(0.8) |
|
|
$ |
(2.3) |
|
|
$ |
(0.2) |
|
|
|
|
|
|
|
|
|
Equity method investments |
$ |
98.1 |
|
|
$ |
112.1 |
|
|
$ |
98.1 |
|
|
$ |
112.1 |
|
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
25.6 |
|
|
$ |
3.6 |
|
|
$ |
20.6 |
|
|
$ |
1.2 |
|
Depreciation and amortization |
$ |
6.9 |
|
|
$ |
6.5 |
|
|
$ |
3.7 |
|
|
$ |
3.2 |
|
|
|
|
|
|
|
|
|
Canopy |
|
|
|
|
|
|
|
Net sales |
$ |
174.5 |
|
|
$ |
228.1 |
|
|
$ |
86.3 |
|
|
$ |
110.8 |
|
Segment operating income (loss) |
$ |
(1,858.0) |
|
|
$ |
(337.0) |
|
|
$ |
(1,439.8) |
|
|
$ |
(152.8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
1.8 |
|
|
$ |
37.5 |
|
|
$ |
1.7 |
|
|
$ |
16.5 |
|
Depreciation and amortization |
$ |
41.2 |
|
|
$ |
43.3 |
|
|
$ |
17.1 |
|
|
$ |
20.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended August 31, |
|
For the Three Months Ended August 31, |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
(in millions) |
|
|
|
|
|
|
|
Consolidation and Eliminations |
|
|
|
|
|
|
|
Net sales |
$ |
(174.5) |
|
|
$ |
(228.1) |
|
|
$ |
(86.3) |
|
|
$ |
(110.8) |
|
Operating income (loss) |
$ |
1,858.0 |
|
|
$ |
337.0 |
|
|
$ |
1,439.8 |
|
|
$ |
152.8 |
|
Income (loss) from unconsolidated investments |
$ |
(86.7) |
|
|
$ |
(74.2) |
|
|
$ |
(34.7) |
|
|
$ |
(29.9) |
|
|
|
|
|
|
|
|
|
Equity method investments |
$ |
634.8 |
|
|
$ |
2,580.2 |
|
|
$ |
634.8 |
|
|
$ |
2,580.2 |
|
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
(1.8) |
|
|
$ |
(37.5) |
|
|
$ |
(1.7) |
|
|
$ |
(16.5) |
|
Depreciation and amortization |
$ |
(41.2) |
|
|
$ |
(43.3) |
|
|
$ |
(17.1) |
|
|
$ |
(20.4) |
|
|
|
|
|
|
|
|
|
Comparable Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
$ |
(45.7) |
|
|
$ |
(638.8) |
|
|
$ |
(69.6) |
|
|
$ |
8.9 |
|
Income (loss) from unconsolidated investments |
$ |
(1,820.9) |
|
|
$ |
(1,295.2) |
|
|
$ |
(1,685.5) |
|
|
$ |
(439.6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
|
|
|
|
|
Net sales |
$ |
5,018.3 |
|
|
$ |
4,397.6 |
|
|
$ |
2,655.1 |
|
|
$ |
2,371.1 |
|
Operating income (loss) |
$ |
1,629.5 |
|
|
$ |
814.3 |
|
|
$ |
813.1 |
|
|
$ |
739.2 |
|
Income (loss) from unconsolidated investments (1)
|
$ |
(1,907.0) |
|
|
$ |
(1,370.0) |
|
|
$ |
(1,719.1) |
|
|
$ |
(470.8) |
|
|
|
|
|
|
|
|
|
Equity method investments |
$ |
833.4 |
|
|
$ |
2,819.0 |
|
|
$ |
833.4 |
|
|
$ |
2,819.0 |
|
|
|
|
|
|
|
|
|
Capital expenditures |
$ |
435.0 |
|
|
$ |
353.4 |
|
|
$ |
238.4 |
|
|
$ |
239.5 |
|
Depreciation and amortization |
$ |
185.4 |
|
|
$ |
164.6 |
|
|
$ |
91.7 |
|
|
$ |
87.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Income (loss) from unconsolidated investments consists of: |
|
|
|
For the Six Months Ended August 31, |
|
For the Three Months Ended August 31, |
|
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
Impairment of Canopy Equity Method Investment |
$ |
(1,060.3) |
|
|
$ |
— |
|
|
$ |
(1,060.3) |
|
|
$ |
— |
|
|
|
Unrealized net gain (loss) on securities measured at fair value |
(31.7) |
|
|
(1,335.1) |
|
|
(9.3) |
|
|
(590.0) |
|
|
|
Equity in earnings (losses) from Canopy and related activities |
(815.7) |
|
|
(35.3) |
|
|
(650.7) |
|
|
120.5 |
|
|
|
Equity in earnings (losses) from other equity method investees |
0.7 |
|
|
0.4 |
|
|
1.2 |
|
|
(1.3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(1,907.0) |
|
|
$ |
(1,370.0) |
|
|
$ |
(1,719.1) |
|
|
$ |
(470.8) |
|
|