Comparable adjustments |
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 |
|
|
$ |
— |
|
|
Segment information |
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) |
|
|