LOUISVILLE, Ky.--(BUSINESS WIRE)--
On net sales of $962 million, Brown-Forman (NYSE:BFB) (NYSE:BFA) grew
diluted earnings per share 32% to $0.96 and reported operating income
30% to $226 million for its third quarter ended January 31, 2011. For
the first nine months of the fiscal year, diluted earnings per share
increased 10% to $2.77 while reported operating income grew 7% to $633
million, on net sales of $2.6 billion. Underlying1 operating
income grew 11% in the third quarter and increased 4% for the first nine
months of fiscal 2011. The company raised its fiscal 2011 earnings per
share guidance range to $3.35 to $3.45, excluding a projected $0.20 to
$0.30 gain on the sale of Fetzer Vineyards.
Paul Varga, the company’s chief executive officer stated, “We continue
to be pleased with our broad-based growth encompassing both developed
and emerging international markets. Led by strong performances of the
Jack Daniel’s Family of Brands and el Jimador, our third quarter results
showed an acceleration of growth over the first half. We also were
encouraged by the improving top line results in the United States. Based
on our strong third quarter, and better than anticipated first nine
months, we have raised our full year guidance.”
During its fiscal 2011 third quarter, Brown-Forman grew reported net
sales 12% and increased underlying net sales 7%. The company posted 13%
growth in reported gross profit; underlying gross profit increased 7%.
For the first nine months of fiscal 2011, reported net sales and gross
profit both grew 5% while underlying net sales and underlying gross
profit both grew 4%. Brown-Forman’s growth in net sales and gross profit
year-to-date has been led by strong performances in numerous markets
around the world including Australia, the U.K., Mexico, Turkey, Germany,
France, and Brazil, which more than offset soft performances in the U.S.
and Russia, the latter of which experienced disruption due to a
route-to-market change earlier this fiscal year. Encouragingly, recent
trends in the U.S. showed signs of improvement. Globally, the Jack
Daniel’s Family of Brands grew reported and constant currency net sales
9% for the nine month period. The el Jimador family grew reported net
sales 18% and constant currency net sales 13% for the first nine months
of fiscal 2011. Woodford Reserve and Sonoma-Cutrer both posted
double-digit net sales gains for the nine month period. For the fourth
quarter of fiscal 2011, Brown-Forman expects to continue to benefit from
broad-based underlying sales growth and its solid underlying gross
profit growth through its portfolio development, geographic expansion,
and innovation. The company expects these growth rates to reflect
year-to-date trends rather than a continuation of the fiscal third
quarter performance, which were helped by some retail inventory
increases.
Brown-Forman continued to invest in the business for the three months
and year-to-date periods ended January 31, 2011, increasing reported
total operating expenses2 by 7% and 6% respectfully. The
company increased reported and underlying advertising expenses 5% in the
third quarter and 3% for the first nine months of fiscal 2011. The
company continued to optimize its brand-building mix while also
continuing to invest in innovation. Jack Daniel’s Tennessee Whiskey
spirit-based ready-to-drink brands, Jack & Cola, Jack & Ginger, and Jack
& Diet Cola, are shipping now in the U.S. Jack Daniel’s Tennessee Honey,
the namesake whiskey blended with a proprietary honey liqueur, is
targeted to be released to the U.S. market in April. The ready-to-drink
extensions are intended to provide a convenient package for consumers
desiring a mixed cocktail and the honey expression targets consumers’
growing interest in flavored whiskey. Planned innovations for Southern
Comfort include a revamped marketing campaign that combines new media
and traditional advertising with fresh creative. Additionally, a new
package for Finlandia vodka is launching globally over the next several
months. Brown-Forman believes its mix of brand investments has
contributed to its acceleration in sales growth while positioning its
portfolio well for long-term development.
The company’s reported and underlying selling, general, and
administrative expenses increased 8% in the third quarter. For the nine
month period, selling, general, and administrative expenses were up 9%
on a reported basis and increased 8% on an underlying basis. During the
third quarter, Brown-Forman recognized an incremental $5 million of
pension expense (an incremental $14 million for the first nine months of
fiscal 2011) compared to the same period last year, driven by a
reduction in the discount rate. This incremental pension expense is
expected to recur in the fourth quarter. For the fourth quarter,
Brown-Forman expects selling, general, and administrative expenses to
moderate significantly as compared to the first nine months. The company
continues to believe underlying operating income will grow in the
mid-single digits for the full fiscal year.
Brown-Forman’s industry-leading return on average invested capital3
improved more than 100 basis points to over 18% when compared to January
31, 2010. The company continued to operate with a strong balance sheet
supported by robust cash flows from operations. As part of an
authorization that expired on December 1, 2010, Brown-Forman purchased a
combined total of $117 million Class A and Class B common stock for an
average price of approximately $60 per share in this fiscal year. On
December 13, 2010, the company completed the sale of $250 million in
aggregate principal amount of 2.5% notes that will mature in January
2016.
During the third quarter, Brown-Forman paid a regular quarterly cash
dividend of $0.32 per share on Class A and Class B common stock and an
additional special cash dividend of $1.00 per share on Class A and Class
B common stock. On January 27, 2011, Brown-Forman’s Board of Directors
approved a regular quarterly cash dividend of $0.32 per share on Class A
and Class B common stock. Stockholders of record on March 9, 2011 will
receive the cash dividend on April 1, 2011. Brown-Forman has paid
regular quarterly cash dividends for 65 consecutive years and increased
them for the last 27 years.
On March 1, 2011, Brown-Forman announced that the company completed a
strategic review of certain wine assets and agreed to sell Fetzer
Vineyards and other Hopland, California-based wine assets to Viña Concha
y Toro for $238 million. The sale of Fetzer Vineyards is expected to
close in April 2011 and the gain on sale is projected to be in the range
of $0.20 - $0.30 per share. The transaction is subject to regulatory
clearance in the U.S. and customary closing conditions.
Full-Year Outlook
Brown-Forman raised its fiscal 2011 full-year earnings outlook to a
range of $3.35 to $3.45 per share, excluding the estimated gain on the
sale of Fetzer Vineyards of $0.20 to $0.30 per share. The new guidance
range includes expectations of continued underlying net sales trends,
current foreign exchange spot rates, an anticipated lower effective tax
rate, as well as continued underlying advertising investments, and a
moderation of selling, general and administrative expenses. Brown-Forman
continues to anticipate underlying operating income growth in the
mid-single digits for its fiscal 2011.
Brown-Forman will host a conference call to discuss the results at 10:00
a.m. (EDT) this morning. All interested parties in the U.S. are invited
to join the conference call by dialing 888-624-9285 and asking for the
Brown-Forman call. International callers should dial 706-679-3410 and
ask for the Brown-Forman call. No password is required. The company
suggests that participants dial in approximately ten minutes in advance
of the 10:00 a.m. start of the conference call.
A live audio broadcast of the conference call will also be available via
Brown-Forman’s Internet website, www.brown-forman.com,
through a link to "Investor Relations." For those unable to participate
in the live call, a replay will be available by calling 800-642-1687
(U.S.) or 706-645-9291 (international). The identification code is
44543235. A digital audio recording of the conference call will also be
available on the website approximately one hour after the conclusion of
the conference call. The replay will be available for at least 30 days
following the conference call.
For over 140 years, Brown-Forman Corporation has enriched the experience
of life by responsibly building fine quality beverage alcohol brands,
including Jack Daniel’s Tennessee Whiskey, Southern Comfort, Finlandia,
Jack Daniel’s & Cola, Canadian Mist, Fetzter, Korbel, Gentleman Jack, el
Jimador, Tequila Herradura, Sonoma-Cutrer, Chambord, New Mix, Tuaca, and
Woodford Reserve. Brown-Forman’s brands are supported by nearly 4,000
employees and sold in approximately 135 countries worldwide. For more
information about the company, please visit http://www.brown-forman.com/.
Important Information on Forward-Looking Statements:
This report contains statements, estimates, and projections that are
"forward-looking statements" as defined under U.S. federal securities
laws. Words such as “aim,” “anticipate,” “aspire,” “believe,”
“envision,” “estimate,” “expect,” “expectation,” “intend,” “may,”
“potential,” “project,” “pursue,” “see,” “will,” “will continue,” and
similar words identify forward-looking statements, which speak only as
of the date we make them. Except as required by law, we do not intend to
update or revise any forward-looking statements, whether as a result of
new information, future events, or otherwise. By their nature,
forward-looking statements involve risks, uncertainties and other
factors (many beyond our control) that could cause our actual results to
differ materially from our historical experience or from our current
expectations or projections. These risks and other factors include, but
are not limited to:
-
continuing or additional pressure on economic conditions in major
markets or political, financial, or equity market turmoil (and related
credit and capital market instability and illiquidity); high
unemployment; supplier, customer or consumer credit or other financial
problems; inventory fluctuations at distributors, wholesalers, or
retailers; bank failures or governmental nationalizations; etc.
-
successful development and implementation of effective business and
brand strategies and innovations, including distribution, marketing,
promotional activity, favorable trade and consumer reaction to our
product line extensions, formulation, and packaging changes
-
competitors’ pricing actions (including price reductions, promotions,
discounting, couponing or free goods), marketing, product
introductions, or other competitive activities
-
prolonged continuation or acceleration of the declines in consumer
confidence or spending, whether related to economic conditions (such
as austerity measures or tax increases), wars, natural or other
disasters, weather, pandemics, security concerns, terrorist attacks or
other factors
-
changes in tax rates (including excise, sales, VAT, corporate,
individual income, dividends, capital gains) or in related reserves,
changes in tax rules (e.g., LIFO, foreign income deferral, U.S.
manufacturing and other deductions) or accounting standards, tariffs,
or other restrictions affecting beverage alcohol, and the
unpredictability and suddenness with which they can occur
-
trade or consumer resistance to price increases in our products
-
tighter governmental restrictions on our ability to produce, import,
sell, price, or market our products, including advertising and
promotion; regulatory compliance costs
-
business disruption, decline or costs related to reductions in
workforce or other cost-cutting measures
-
lower returns and discount rates related to pension assets, higher
interest rates, or significant fluctuations in inflation rates;
deflation
-
fluctuations in the U.S. dollar against foreign currencies, especially
the euro, British pound, Australian dollar, or Polish zloty
-
changes in consumer behavior and our ability to anticipate and respond
to them, including reduction of bar, restaurant, hotel or other
on-premise business; shifts to discount store purchases or shifts away
from premium-priced products; other price-sensitive consumer behavior;
or reductions in travel
-
distribution arrangement and other route-to-consumer decisions or
changes that affect the timing of our sales, temporarily disrupt the
marketing or sale of our products, or result in implementation-related
costs
-
adverse impacts resulting from our acquisitions, dispositions, joint
ventures, business partnerships, or portfolio strategies
-
lower profits, due to factors such as fewer used barrel sales, lower
production volumes (either for our own brands or for those of third
parties), sales mix shift toward lower priced or lower margin skus, or
cost increases in energy or raw materials, such as grapes, grain,
agave, wood, glass, plastic, or closures
-
climate changes, agricultural uncertainties, environmental calamities,
our suppliers’ financial hardships or other factors that affect the
availability, price, or quality of grapes, agave, grain, glass,
energy, closures, plastic, or wood
-
negative publicity related to our company, brands, personnel,
operations, business performance or prospects
-
product counterfeiting, tampering, contamination, or recalls and
resulting negative effects on our sales, brand equity, or corporate
reputation
-
significant costs or other adverse developments stemming from
litigation or governmental investigations of beverage alcohol industry
business, trade, or marketing practices by us, our importers,
distributors, or retailers
-
impairment in the recorded value of any assets, including receivables,
inventory, fixed assets, goodwill or other intangibles
1 Underlying change represents the percentage increase or
decrease in reported financial results in accordance with generally
accepted accounting principles (GAAP) in the United States, adjusted for
certain items. A reconciliation from reported to underlying net sales,
gross profit, advertising expense, SG&A, and operating income (non-GAAP
measures) increases or decreases for the third quarter and first nine
months of fiscal 2011, and the reasons why management believes these
adjustments to be useful to the reader, are included in Schedule A and
the note to this press release.
2 Total operating expenses is advertising expenses plus
selling, general, and administrative expenses
3 Return on average invested capital is defined as the sum of
net income (excluding extraordinary items) and after-tax interest
expense, divided by average invested capital. Invested capital equals
assets less liabilities, excluding interest-bearing debt.
|
|
|
|
Brown-Forman Corporation |
Unaudited Consolidated Statements of Operations
|
For the Three Months Ended January 31, 2010 and 2011
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
2010
|
|
|
2011
|
|
|
Change
|
| | | | | | | | |
|
|
Net sales
| | |
$
|
861.7
| | | |
$
|
962.4
| | | |
12
|
%
|
|
Excise taxes
| | | |
224.3
| | | | |
254.4
| | | |
13
|
%
|
|
Cost of sales
| | |
|
226.5
|
| | |
|
244.5
|
| | |
8
|
%
|
|
Gross profit
| | | |
410.9
| | | | |
463.5
| | | |
13
|
%
|
|
Advertising expenses
| | | |
92.0
| | | | |
96.8
| | | |
5
|
%
|
|
Selling, general, and administrative expenses
| | | |
131.5
| | | | |
142.3
| | | |
8
|
%
|
|
Amortization expense
| | | |
1.3
| | | | |
1.3
| | | | |
|
Other expense (income), net
| | |
|
12.2
|
| | |
|
(2.4
|
)
| | | |
|
Operating income
| | | |
173.9
| | | | |
225.5
| | | |
30
|
%
|
|
Interest expense, net
| | |
|
7.1
|
| | |
|
6.9
|
| | | |
|
Income before income taxes
| | | |
166.8
| | | | |
218.6
| | | |
31
|
%
|
|
Income taxes
| | |
|
58.9
|
| | |
|
77.9
|
| | | |
|
Net income
| | |
$
|
107.9
|
| | |
$
|
140.7
|
| | |
30
|
%
|
| | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | |
|
Basic
| | |
$
|
0.73
| | | |
$
|
0.97
| | | |
32
|
%
|
|
Diluted
| | |
$
|
0.73
| | | |
$
|
0.96
| | | |
32
|
%
|
| | | | | | | | |
|
|
Gross margin
| | | |
47.7
|
%
| | | |
48.2
|
%
| | | |
|
Operating margin
| | | |
20.2
|
%
| | | |
23.4
|
%
| | | |
| | | | | | | | |
|
|
Effective tax rate
| | | |
35.3
|
%
| | | |
35.6
|
%
| | | |
| | | | | | | | |
|
|
Cash dividends paid per common share:
| | | | | | | | | |
|
Regular quarterly cash dividend
| | |
$
|
0.300
| | | |
$
|
0.320
| | | | |
|
Special cash dividend
| | |
|
--
|
| | |
$
|
1.000
|
| | | |
|
Total
| | |
$
|
0.300
|
| | |
$
|
1.320
|
| | | |
| | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per
share:
| | | | | | | | | |
|
Basic
| | | |
146,758
| | | | |
145,061
| | | | |
|
Diluted
| | | |
147,542
| | | | |
146,040
| | | | |
| | | | | | | | | | | | |
|
|
|
Brown-Forman Corporation |
Unaudited Consolidated Statements of Operations
|
For the Nine Months Ended January 31, 2010 and 2011
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
2010
|
|
|
2011
|
|
|
Change
|
| | | | | | | | |
|
|
Net sales
| | |
$
|
2,492.5
| | | |
$
|
2,613.0
| | | |
5
|
%
|
|
Excise taxes
| | | |
585.5
| | | | |
637.2
| | | |
9
|
%
|
|
Cost of sales
| | |
|
673.0
|
| | |
|
674.7
|
| | |
0
|
%
|
|
Gross profit
| | | |
1,234.0
| | | | |
1,301.1
| | | |
5
|
%
|
|
Advertising expenses
| | | |
260.2
| | | | |
266.7
| | | |
3
|
%
|
|
Selling, general, and administrative expenses
| | | |
373.7
| | | | |
407.2
| | | |
9
|
%
|
|
Amortization expense
| | | |
3.8
| | | | |
3.8
| | | | |
|
Other expense (income), net
| | |
|
4.8
|
| | |
|
(9.7
|
)
| | | |
|
Operating income
| | | |
591.5
| | | | |
633.1
| | | |
7
|
%
|
|
Interest expense, net
| | |
|
21.7
|
| | |
|
19.2
|
| | | |
|
Income before income taxes
| | | |
569.8
| | | | |
613.9
| | | |
8
|
%
|
|
Income taxes
| | |
|
193.3
|
| | |
|
207.8
|
| | | |
|
Net income
| | |
$
|
376.5
|
| | |
$
|
406.1
|
| | |
8
|
%
|
| | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | |
|
Basic
| | |
$
|
2.54
| | | |
$
|
2.78
| | | |
10
|
%
|
|
Diluted
| | |
$
|
2.53
| | | |
$
|
2.77
| | | |
10
|
%
|
| | | | | | | | |
|
|
Gross margin
| | | |
49.5
|
%
| | | |
49.8
|
%
| | | |
|
Operating margin
| | | |
23.7
|
%
| | | |
24.2
|
%
| | | |
| | | | | | | | |
|
|
Effective tax rate
| | | |
33.9
|
%
| | | |
33.8
|
%
| | | |
| | | | | | | | |
|
|
Cash dividends paid per common share:
| | | | | | | | | |
|
Regular quarterly cash dividends
| | |
$
|
0.875
| | | |
$
|
0.920
| | | | |
|
Special cash dividend
| | |
|
--
|
| | |
$
|
1.000
|
| | | |
|
Total
| | |
$
|
0.875
|
| | |
$
|
1.920
|
| | | |
| | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per
share:
| | | | | | | | | |
|
Basic
| | | |
148,162
| | | | |
145,787
| | | | |
|
Diluted
| | | |
148,880
| | | | |
146,670
| | | | |
| | | | | | | | | | | | |
|
|
|
Brown-Forman Corporation |
Unaudited Condensed Consolidated Balance Sheets
|
(Dollars in millions)
|
|
|
|
|
|
|
|
April 30,
|
|
|
January 31,
|
| | |
2010
| | |
2011
|
|
Assets:
| | | | | | |
|
Cash and cash equivalents
| | |
$
|
231.6
| | |
$
|
278.6
|
|
Accounts receivable, net
| | | |
418.0
| | | |
530.3
|
|
Inventories
| | | |
650.6
| | | |
677.0
|
|
Other current assets
| | |
|
226.3
| | |
|
200.8
|
|
Total current assets
| | | |
1,526.5
| | | |
1,686.7
|
| | | | | |
|
|
Property, plant, and equipment, net
| | | |
467.8
| | | |
450.4
|
|
Goodwill
| | | |
666.5
| | | |
667.8
|
|
Other intangible assets
| | | |
669.6
| | | |
667.3
|
|
Other assets
| | |
|
52.6
| | |
|
50.7
|
|
Total assets
| | |
$
|
3,383.0
| | |
$
|
3,522.9
|
| | | | | |
|
|
Liabilities:
| | | | | | |
|
Accounts payable and accrued expenses
| | |
$
|
342.4
| | |
$
|
371.9
|
|
Dividends payable
| | | |
--
| | | |
46.4
|
|
Short-term borrowings
| | | |
187.5
| | | |
0.1
|
|
Other current liabilities
| | |
|
15.7
| | |
|
19.2
|
|
Total current liabilities
| | | |
545.6
| | | |
437.6
|
| | | | | |
|
|
Long-term debt
| | | |
507.9
| | | |
756.7
|
|
Deferred tax liabilities
| | | |
82.2
| | | |
153.2
|
|
Accrued postretirement benefits
| | | |
283.4
| | | |
235.3
|
|
Other liabilities
| | |
|
68.9
| | |
|
66.4
|
|
Total liabilities
| | | |
1,488.0
| | | |
1,649.2
|
| | | | | |
|
|
Stockholders’ equity
| | |
|
1,895.0
| | |
|
1,873.7
|
| | | | | |
|
|
Total liabilities and stockholders’ equity
| | |
$
|
3,383.0
| | |
$
|
3,522.9
|
| | | | | | | |
|
|
|
Brown-Forman Corporation |
Unaudited Condensed Consolidated Statements of Cash Flows
|
For the Nine Months Ended January 31, 2010 and 2011
|
(Dollars in millions)
|
|
|
|
|
|
|
|
2010
|
|
|
2011
|
| | | | | |
|
|
Cash provided by operating activities
| | |
$
|
424.5
| | | |
$
|
399.5
| |
| | | | | |
|
|
Cash flows from investing activities:
| | | | | | |
|
Proceeds from sale of property, plant, and equipment
| | | |
--
| | | | |
12.1
| |
|
Additions to property, plant, and equipment
| | | |
(17.2
|
)
| | | |
(26.5
|
)
|
|
Other
| | |
|
(2.2
|
)
| | |
|
(2.4
|
)
|
|
Cash used for investing activities
| | | |
(19.4
|
)
| | | |
(16.8
|
)
|
| | | | | |
|
|
Cash flows from financing activities:
| | | | | | |
|
Net (repayment) issuance of debt
| | | |
(233.0
|
)
| | | |
59.0
| |
|
Acquisition of treasury stock
| | | |
(157.5
|
)
| | | |
(118.3
|
)
|
|
Dividends paid
| | | |
(129.8
|
)
| | | |
(279.5
|
)
|
|
Other
| | |
|
(0.8
|
)
| | |
|
0.4
|
|
|
Cash used for financing activities
| | | |
(521.1
|
)
| | | |
(338.4
|
)
|
| | | | | |
|
Effect of exchange rate changes on cash and cash equivalents
| | |
|
17.6
|
| | |
|
2.7
|
|
| | | | | |
|
|
Net (decrease) increase in cash and cash equivalents
| | | |
(98.4
|
)
| | | |
47.0
| |
| | | | | |
|
|
Cash and cash equivalents, beginning of period
| | |
|
340.1
|
| | |
|
231.6
|
|
| | | | | |
|
|
Cash and cash equivalents, end of period
| | |
$
|
241.7
|
| | |
$
|
278.6
|
|
| | | | | | | | | |
|
|
|
Schedule A |
|
|
| Brown-Forman Corporation |
| Supplemental Information (Unaudited) |
|
|
| |
|
| |
|
| |
| | | | | | | | |
|
| | | Three Months Ended | | | Nine Months Ended | | | Fiscal Year Ended |
| | | January 31, 2011 | | | January 31, 2011 | | | April 30, 2010 |
| | | | | | | | |
|
| | | | | | | | |
|
| | | | | | | | |
|
Reported change in net sales | | | 12 | % | | | 5 | % | | | 1 | % |
Estimated net change in distributor inventories
| | |
(3
|
%)
| | |
-
| | | | (1 | %) |
|
Impact of foreign currencies
| | |
(2
|
%)
| | |
(1
|
%)
| | | - | |
|
Discontinued brands
| | |
-
| | | |
-
| | | | 1 | % |
| | | | | | | | |
|
| Underlying change in net sales | | | 7 | % | | | 4 | % | | | 1 | % |
| | | | | | | | |
|
| | | | | | | | |
|
| Reported change in gross profit | | | 13 | % | | | 5 | % | | | 2 | % |
|
Impact of foreign currencies
| | |
(3
|
%)
| | |
(1
|
%)
| | | 1 | % |
|
Estimated net change in distributor inventories
| | |
(3
|
%)
| | |
-
| | | | (1 | %) |
|
Non-cash agave charge (FY2009)
| | |
-
| | | |
-
| | | | (1 | %) |
| | | | | | | | |
|
| Underlying change in gross profit | | | 7 | % | | | 4 | % | | | 1 | % |
| | | | | | | | |
|
| Reported change in advertising | | | 5 | % | | | 3 | % | | | (9 | %) |
|
Impact of foreign currencies
| | |
-
| | | |
-
| | | | (1 | %) |
|
Discontinued brands
| | |
-
| | | |
-
| | | | 1 | % |
| | | | | | | | |
|
| Underlying change in advertising | | | 5 | % | | | 3 | % | | | (9 | %) |
| | | | | | | | |
|
| Reported change in SG&A | | | 8 | % | | | 9 | % | | | (1 | %) |
|
Changes in route-to-market
| | |
-
| | | |
(1
|
%)
| | | - | |
|
Impact of foreign currencies
| | |
-
| | | |
-
| | | | - | |
|
Reduction in workforce
| | |
-
| | | |
-
| | | | 2 | % |
| | | | | | | | |
|
| Underlying change in SG&A | | | 8 | % | | | 8 | % | | | 1 | % |
| | | | | | | | |
|
| Reported change in operating income | | | 30 | % | | | 7 | % | | | 7 | % |
|
Impairment charge
| | |
(7
|
%)
| | |
(2
|
%)
| | | 2 | % |
|
Estimated net change in distributor inventories
| | |
(7
|
%)
| | |
(1
|
%)
| | | (2 | %) |
|
Impact of foreign currencies
| | |
(5
|
%)
| | |
(1
|
%)
| | | 1 | % |
|
Changes in route-to-market
| | |
-
| | | |
1
|
%
| | | - | |
|
Non-cash agave charge (FY2009)
| | |
-
| | | |
-
| | | | (4 | %) |
|
Reduction in workforce
| | |
-
| | | |
-
| | | | (2 | %) |
|
Discontinued brands
| | |
-
| | | |
-
| | | | 4 | % |
| | | | | | | | |
|
| Underlying change in operating income | | | 11 | % | | | 4 | % | | | 6 | % |
| | | | | | | | | | | |
|
Notes:
Estimated net change in distributor inventories – Refers to the
estimated financial impact of changes in distributor inventories for the
company’s brands. Brown-Forman computes this effect using estimated
depletion trends and separately identifying trade inventory changes in
the variance analysis for key measures. Based on the estimated
depletions and the fluctuations in distributor inventory levels, the
company then adjusts the percentage variances from prior to current
periods for our key measures. Brown-Forman believes it is important to
make this adjustment in order for management and investors to understand
the results of the business without distortions that can arise from
varying levels of distributor inventories.
Foreign currencies – Refers to net gains and losses incurred by the
company relating to sales and purchases in currencies other than the
U.S. Dollar. Brown-Forman uses the measure to understand the growth of
the business on a constant dollar basis as fluctuations in exchange
rates can distort the underlying growth of the business (both positively
and negatively). To neutralize the effect of foreign exchange
fluctuations, the company has historically translated current year
results at prior year rates. While Brown-Forman recognizes that foreign
exchange volatility is a reality for a global company, it routinely
reviews its performance on a constant dollar basis. The company believes
this allows both management and investors to understand better
Brown-Forman’s growth trends.
Discontinued brands – Refers both to the company’s December 2008 sale of
its Bolla and Fontana Candida Italian wine brands to Gruppo Italiano
Vini (GIV) and to the impact of certain agency brands distributed in
various geographies that exited Brown-Forman’s portfolio during the
comparable fiscal year. The company believes that excluding the prior
incremental net contribution from these brands, as well as the net gain
on the sale of the Italian wine brands, provides helpful information in
forecasting and planning the growth expectations of the company.
Non-cash agave charge (FY2009) – Refers to an abnormal number of agave
plants identified during the first quarter of fiscal 2009 as dead or
dying. Although agricultural uncertainties are inherent in the tequila
or any other business that includes the growth and harvesting of raw
materials, Brown-Forman believes that the magnitude of this item
distorts the underlying trends of the business. Therefore, the company
believes that excluding this $22.4 million pre-tax non-cash charge
allows for a better understanding of profit trends.
Changes in route-to-market – Refers to start-up related expenses
associated with the changes to the company’s distribution structure in
Germany, Brazil, Canada, and Russia. The company believes that excluding
these costs allows both management and investors to understand better
Brown-Forman’s growth trends.
Reduction in workforce – Refers to the $12 million of charges associated
with the reduction in global workforce, including the early retirement
program, during April 2009. Brown-Forman believes that excluding those
costs provides investors a better understanding of the company’s cost
base.
Impairment charge – Refers to a non-cash charge related to a trademark
impairment of Don Eduardo, a low-volume, high-priced tequila brand.
Brown-Forman believes excluding this $11.6 million pre-tax non-cash
charge allows for a better understanding of profit trends.
The company cautions that non-GAAP measures should be considered in
addition to, but not as a substitute for, the company’s reported GAAP
results.
|
|
| |
Schedule B |
| | |
|
Brown-Forman Corporation |
Supplemental Information (Unaudited) |
Nine Months Ended January 31, 2011 |
|
|
| | | % Change vs. YTD FY2010 |
| | Depletions4 |
|
| Net Sales5 |
| Brand |
|
| 9-Liter |
|
| Equivalent Conversion6 |
|
| Reported |
|
| Constant Currency |
|
Jack Daniel’s Family of Brands
|
|
|
10
|
%
|
|
|
6
|
%
|
|
|
9
|
%
|
|
|
9
|
%
|
Jack Daniel’s Family of Whiskey Brands7 |
|
| 5 | % |
|
| 5 | % |
|
| 6 | % |
|
| 7 | % |
Jack Daniel’s RTD8 |
|
| 21 | % |
|
| 21 | % |
|
| 32 | % |
|
| 22 | % |
|
el Jimador Family of Brands
|
|
|
5
|
%
|
|
|
8
|
%
|
|
|
18
|
%
|
|
|
13
|
%
|
| el Jimador |
|
| 10 | % |
|
| 10 | % |
|
| 20 | % |
|
| 15 | % |
New Mix RTD9 |
|
| 3 | % |
|
| 3 | % |
|
| 14 | % |
|
| 8 | % |
|
Finlandia
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
|
|
(1
|
%)
|
|
|
1
|
%
|
|
Southern Comfort Family of Brands
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
|
|
(3
|
%)
|
Southern Comfort10 |
|
| (2 | %) |
|
| (2 | %) |
|
| (2 | %) |
|
| (1 | %) |
Southern Comfort RTD/RTP11 |
|
| 0 | % |
|
| 0 | % |
|
| (10 | %) |
|
| (16 | %) |
|
Fetzer Valley Oaks
|
|
|
(9
|
%)
|
|
|
(9
|
%)
|
|
|
(13
|
%)
|
|
|
(13
|
%)
|
|
Canadian Mist
|
|
|
(5
|
%)
|
|
|
(5
|
%)
|
|
|
(6
|
%)
|
|
|
(6
|
%)
|
|
Korbel Champagne
|
|
|
3
|
%
|
|
|
3
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
Super-Premium Other12 |
|
|
11
|
%
|
|
|
11
|
%
|
|
|
13
|
%
|
|
|
12
|
%
|
Rest of Brand Portfolio (excl. Discontinued Brands)
|
|
|
(9
|
%)
|
|
|
(9
|
%)
|
|
|
(9
|
%)
|
|
|
(10
|
%)
|
Total Active Brands13 |
|
| 4 | % |
|
| 1 | % |
|
| 5 | % |
|
| 4 | % |
| | |
|
Note: Totals may differ due to rounding |
|
| | | |
4 Depletions are shipments direct to retail or from
distributors to wholesale and retail customers, and are commonly
regarded in the industry as an approximate measure of consumer
demand
|
5 Net sales figures are shipment based
|
6 Equivalent conversion depletions represent the
conversion of ready-to-drink (RTD) brands to similar drinks
equivalent as the parent brand for various trademark families. RTD
volume is divided by 10.
|
7 Includes Jack Daniel’s Tennessee Whiskey, Gentleman
Jack, and Jack Daniel’s Single Barrel
|
8 Refers to all RTD line extensions of Jack Daniel’s
|
9 RTD brand produced with el Jimador tequila
|
10 Includes Southern Comfort, Southern Comfort Reserve,
and Southern Comfort Lime
|
11 Refers to all RTD and ready-to-pour (RTP) line
extensions of Southern Comfort; excludes Southern Comfort Lime due
to its higher proof
|
12 Includes Bonterra, Chambord Family, Herradura,
Sonoma-Cutrer, Tuaca, and Woodford Reserve
|
13 Total continuing brand reported net sales can be
calculated using data supplied on Schedule A by adding the
discontinued brand adjustment to the reported change in net sales.
Calculating constant currency net sales requires the additional
step of adding the foreign currencies adjustment.
|
|
|
Schedule B Continued
Brown-Forman Corporation |
Supplemental Information (Unaudited) |
Nine Months Ended January 31, 2011 |
Additional Commentary:
-
For the Jack Daniel’s Family of Whiskey Brands, fiscal 2011 first nine
month depletion gains in the U.K., France, Poland, Turkey, Germany,
the travel retail channel, and the U.S. significantly offset declines
in Russia, South Africa, Greece, and Romania.
-
International depletions for Jack Daniel’s Tennessee Whiskey grew 10%
in the third quarter of fiscal 2011. U.S. depletions for the brand
grew 6% in the quarter. Adjusting for increases in retail inventories,
the company believes depletions would have been closer to 2%. Fiscal
year-to-date depletions for the brand increased 9% internationally and
1% in the U.S.
-
Gentleman Jack’s and Jack Daniel’s Single Barrel depletions and
constant currency net sales grew in the high-single digits for the
nine month period.
-
Jack Daniel’s RTDs grew depletions, reported net sales, and constant
currency net sales greater than 20% for the first nine months of
fiscal 2011 due to strong volumetric gains in Australia, Mexico,
Germany, the U.K., New Zealand, and Italy as well as further
geographic expansion into new markets.
-
el Jimador’s growth continued due to double-digit depletion gains in
the U.S. and internationally during the third quarter. For the nine
month period, el Jimador grew depletions 20% in the U.S. and in the
high-single digits internationally. New Mix continued to benefit from
expansion into the U.S.
-
Finlandia’s depletions declined in the third quarter due to continued
disruption related to a distribution change in Russia. In Poland, the
brand grew 6% during the three month period and 4% during the nine
month period.
-
Southern Comfort RTD/RTP sales trends were affected by difficult
comparisons related to last year’s introduction of Southern Comfort
Sweet Tea and Southern Comfort Hurricane. The company believes
Southern Comfort liqueur in the U.S. continued to be affected by
increased competition from flavored whiskeys, flavored vodkas, and
spiced rums, particularly those consumed in the more traditional shot
occasion.
-
Many of the company’s super-premium brands benefited from innovation
activities including new packaging for Herradura and Tuaca, as well as
the introduction of a vodka line extension to Chambord.
-
A decline in one agency brand’s volume following price increases
accounted for most of the decline in the Rest of Brand Portfolio.
Source: Brown-Forman Corporation
Contact:
Brown-Forman Corporation
Phil Lynch, 502-774-7928
Vice
President
Director Corporate Communications and Public Relations
or
Ben
Marmor, 502-774-6691
Assistant Vice President
Director
Investor Relations