Constellation Brands, Inc. Annual report pursuant to Section 13 and 15(d)

Annual report pursuant to Section 13 and 15(d)

Acquisitions (Tables)

Acquisitions (Tables)

12 Months Ended

Feb. 28, 2015

Allocation of estimated fair value to assets acquired and liabilities assumed

The following table summarizes the allocation of the estimated fair value of the Beer Business Acquisition to the separately identifiable assets acquired and liabilities assumed as of June 7, 2013:



(in millions)
Cash	$	106.8
Accounts receivable	193.7
Inventories	243.1
Prepaid expenses and other	103.9
Property, plant and equipment	698.9
Goodwill	3,715.8
Intangible assets	2,403.2
Other assets	0.3
Total assets acquired	7,465.7



Accounts payable	123.2
Accrued excise taxes	14.4
Other accrued expenses and liabilities	72.9
Deferred income taxes	66.4
Other liabilities	10.6
Total liabilities assumed	287.5
Total estimated fair value	7,178.2
Less – fair value of our preexisting 50% equity interest in Crown Imports	(1,845.0		)
Less – cash acquired	(106.8		)
Aggregate purchase price	$	5,226.4

Unaudited pro forma financial information

The unaudited pro forma financial information is based upon currently available information and upon certain assumptions that we believe are reasonable under the circumstances. The unaudited pro forma financial information does not purport to present what our results of operations would actually have been if the aforementioned transaction had in fact occurred on such date or at the beginning of the period indicated, nor does it project our financial position or results of operations at any future date or for any future period.



	For the Years Ended
	February 28, 2014		February 28, 2013
(in millions, except per share data)
Net sales	$	5,485.1	$	5,365.6
Income before income taxes	$	707.7	$	933.9
Net income attributable to CBI	$	398.6	$	675.4

Net income per common share attributable to CBI:
Basic – Class A Common Stock	$	2.14	$	3.75
Basic – Class B Convertible Common Stock	$	1.95	$	3.41

Diluted – Class A Common Stock	$	2.02	$	3.55
Diluted – Class B Convertible Common Stock	$	1.85	$	3.26

Weighted average common shares outstanding:
Basic – Class A Common Stock	164.687		158.658
Basic – Class B Convertible Common Stock	23.467		23.532

Diluted – Class A Common Stock	197.570		190.307
Diluted – Class B Convertible Common Stock	23.467		23.532