LOUISVILLE, Ky.--(BUSINESS WIRE)--
Building on record earnings and operating income in fiscal 2011,
Brown-Forman (NYSE:BFB) (NYSE:BFA) anticipates continued underlying
operating income growth for fiscal 2012. Reported net sales grew 6% to
more than $3.4 billion in fiscal 2011. Reported operating income
increased 20% to $855 million for the year. Diluted earnings per share
was $3.90. Excluding the gain on sale from the Hopland-based wine
business and certain onetime tax benefits, reported operating income
grew 13% to $802 million and diluted earnings per share grew 18% to
$3.57. These strong earnings results were supported by underlying1
net sales growth of 4% and underlying operating income growth of 6% in
what continued to be challenging economic, consumer, and competitive
environments.
Paul Varga, the company’s chief executive officer stated, “I am pleased
with both our financial results and our strategic progress in fiscal
2011. We accelerated our growth rate of underlying net sales over last
year and experienced better growth in the second half than the first
half on the same measure. Importantly, Brown-Forman continued to
implement strategic initiatives, most notably portfolio changes and
route-to-consumer enhancements, which we believe will position our
brands and company for enduring success.”
In fiscal 2012, the company expects to continue its strong growth
internationally while improving its performance in the U.S. Once again,
benefits from the development of existing brands, portfolio expansion,
and improved route-to-consumer capabilities are expected to be key
contributors to solid underlying performance in fiscal 2012.
For fiscal 2012, Brown-Forman projects net sales growth for each of its
five geographic regions. This represents a continuation of the company’s
broad-based international growth in fiscal 2011 and an improvement in
U.S. net sales trends. Additionally, the expectations for growth build
off of the acceleration in net sales momentum experienced in the second
half of fiscal 2011. Brown-Forman delivered solid net sales growth from
developed and emerging markets including Australia, the U.K., Mexico,
Turkey, Germany, and France. These countries, among others, fueled the
company’s international performance and continued to expand its
geographic breadth in fiscal 2011. Further positioning the company for
continued growth in fiscal 2012 and beyond were recent enhancements to
the company’s route-to-consumer in Germany, Brazil, Canada, the
Netherlands, and Russia.
In fiscal 2012, Brown-Forman expects to continue to grow the Jack
Daniel’s Family while also fueling the growth and expansion of
super-premium and developing brands such as Chambord Vodka, el Jimador
and Herradura tequilas, Sonoma-Cutrer, and Woodford Reserve.
Brown-Forman aims to improve the performance of important brands such as
Southern Comfort and Canadian Mist by improving their marketing
communications and through product innovations.
Brand and package innovations introduced in fiscal 2011, together with
further geographic expansion, are also expected to contribute to the
company’s performance in fiscal 2012. Brand line extensions such as Jack
Daniel’s Tennessee Honey, Chambord Vodka, Southern Comfort Lime, and
Early Times 354 Bourbon contributed to the company’s incremental net
sales growth during the year. These line extensions and the sale of the
Hopland-based wines are part of a strategic decision to reposition the
portfolio and focus more on the brands which the company believes have
the greatest potential for long-term growth and returns. The initial
market reception for these line extensions has been positive,
particularly for Jack Daniel’s Tennessee Honey. Also in fiscal 2011, new
packaging was rolled out for Southern Comfort, Herradura, Chambord, and
Tuaca. Additionally, the company expanded several brands into new
geographic markets, such as introducing Jack Daniel’s spirit-based
ready-to-drink products in the U.S. Further innovation is planned for
fiscal 2012 including the recently announced packaging changes for Jack
Daniel’s Tennessee Whiskey and Finlandia. These packaging enhancements
are expected to strengthen the presentation of the brands in the
marketplace, while other planned innovations are aimed at providing
consumer benefits such as convenience or flavor variety.
Leading the company’s growth in fiscal 2011 was the Jack Daniel’s
Family, which grew reported net sales 10% and constant currency net
sales 8%. Jack Daniel’s Tennessee Whiskey made solid gains in the U.K.,
Germany, Poland, Mexico, and Turkey. Jack Daniel’s ready-to-drink brands
showed continued strength in Australia, Germany, the U.K. and Mexico, as
well as experienced early success from their expansion into other
markets. Gentleman Jack grew in nearly all markets around the world in
which it is sold. Broad-based growth of the Jack Daniel’s Family is
expected to continue into 2012.
Also contributing to the company’s net sales growth in fiscal 2011 were
el Jimador, along with super-premium brands Herradura, Sonoma-Cutrer,
Chambord Liqueur, Chambord Vodka, Woodford Reserve, and Tuaca. Growth
from these brands more than offset the soft year for Southern Comfort
and Finlandia. Reported net sales for el Jimador increased 16% and
constant currency net sales grew 11%. For the company’s super-premium
brands, reported net sales grew an impressive 15% and constant currency
net sales increased 13%. Brown-Forman intends to continue to invest
behind these brands to fuel their growth in fiscal 2012 and beyond.
Brown-Forman’s fiscal 2011 gross profit growth outpaced net sales gains
as the company realized production efficiencies and reduced the quantity
of value-added packaging. Increases in the company’s operating
investments (advertising expense and selling, general, and
administrative expense) were in line with underlying net sales growth.
Brown-Forman achieved modest underlying operating leverage as it
continued to optimize its mix of total investment by capitalizing on its
organizational flexibility and allocating resources among brands,
geographies, and channels in ways that it believes enable the company to
effectively and efficiently reach consumers around the world.
Brown-Forman’s success in fiscal 2011 strengthened its already
impressive financial condition. The company produced what it believes to
be an industry-leading return on invested capital2 of 20%,
excluding the gain on sale from the Hopland-based wine business and
certain onetime tax benefits.The company reduced its net debt
levels to $192 million and its ratio of total debt-to-total capital3
remained at 27%, providing ample room to borrow as additional investment
opportunities arise.
Brown-Forman’s cash flow improved through both its operating performance
and the sale of its Hopland-based wine business. Over the last 20 years,
the company learned and benefitted from the leading environmental
stewardship of Fetzer and Bonterra. While this sustainability mindset
will endure in day-to-day operations, in late April, the company donated
$2 million to establish the Brown-Forman Environmental Sustainability
Foundation to honor Fetzer and Bonterra's environmental legacy by
providing funds to non-profit organizations for sustainability projects.
During fiscal 2011, the company returned significant cash to
shareholders by paying $181 million in regular dividends, $145 million
in the form of a special cash dividend, and repurchasing an aggregate
$136 million Class A and Class B shares. Included in the fiscal 2011
share repurchases were $18 million Class A and Class B shares
repurchased as part of the current $250 million open authorization which
expires November 30, 2011. Brown-Forman continued its history of
outperforming the S&P 500, as the company grew total shareholder return
28% in fiscal 2011, while the S&P 500 increased 17%. Over the ten-year
period ending April 30, 2011, Brown-Forman delivered an annualized total
shareholder return of 14% compared to the S&P 500’s return of 3% per
annum.
Varga stated, “Our high return on invested capital, our significant
return of cash to shareholders, and strong total shareholder return
continue to demonstrate our company’s excellent financial health.”
Fourth Quarter
During the fourth quarter of fiscal 2011, reported net sales grew 8% and
underlying net sales gained 3%. The company remained resourceful in its
approach to investing behind its brands, effectively and efficiently
reaching and responding to our consumers in the challenging environment.
Reported advertising expenses increased 11% and underlying advertising
expenses grew 7% in the quarter. The advertising expenses outpaced the
net sales growth largely as a result of the company providing strong
support for its launch of Jack Daniel’s Tennessee Honey through a
campaign that combined both traditional and new media. The company
intends to continue to support its brands by remaining agile and
adaptive to the world’s changing environment and optimizing the mix of
its total brand investments. The operating income results during the
quarter also improved when compared to the fourth quarter of fiscal
2010, due to the absence of higher compensation related expense incurred
in the prior year.
Fiscal 2012 Outlook
Brown-Forman expects the global economic environment and consumer trends
to continue to improve in fiscal 2012. Uncertainties remain, however,
including improvements or deterioration of the global economic and
consumer environments, changes in distributor and retail inventory
levels, consumer response to innovation activities, and volatility in
foreign exchange rates. Brown-Forman is setting a $0.40 guidance range
of $3.45 to $3.85 for fiscal 2012 earnings per share, which represents
expectations for incremental growth after adjusting for the sale of the
Hopland-based wine business and certain onetime tax benefits. The
company anticipates underlying operating income growth in the
mid-to-high-single digits.
The following table details the current fiscal 2012 guidance and
expectations:
|
|
|
| EPS Roll Forward |
| Fiscal 2011 Reported EPS |
|
| $3.90 |
|
Absence of fiscal 2011 Items:
|
|
| |
|
Gain on sale of Hopland-based wine business
| | |
0.26
|
|
Profit from Hopland-based wine business
| | |
0.16
|
|
Certain tax benefits
|
|
|
0.07
|
Adjusted Prior Year Base EPS4 |
|
| $3.41 |
| Expected incremental growth |
|
| 0.04 to 0.44 |
| Fiscal 2012 EPS Guidance |
|
| $3.45 to $3.85 |
| | |
|
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 Web site, 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
66832725. A digital audio recording of the conference call will also be
available on the Web site 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 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, Korbel, Gentleman Jack, el Jimador,
Herradura, Sonoma-Cutrer, Chambord, New Mix, Tuaca, and Woodford
Reserve. Brown-Forman’s brands are supported by nearly 3,900 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,”
“plan,” “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:
-
declining or depressed economic conditions in our markets; political,
financial, or credit or capital market instability; supplier, customer
or consumer credit or other financial problems; bank failures or
governmental debt defaults or nationalizations
-
failure to develop or implement effective business and brand
strategies and innovations, including route-to-consumer, and marketing
and promotional activity
-
unfavorable trade or consumer reaction to our new products, product
line extensions, or changes in formulation, packaging or pricing
-
inventory fluctuations in our products by distributors, wholesalers,
or retailers
-
competitors’ pricing actions (including price reductions, promotions,
discounting, couponing or free goods), marketing, category expansion,
product introductions, entry or expansion in our markets, or other
competitive activities
-
declines in consumer confidence or spending, whether related to the
economy (such as austerity measures, tax increases, high fuel costs,
or higher unemployment), wars, natural or other disasters, weather,
pandemics, security concerns, terrorist attacks or other factors
-
changes in tax rates (including excise, sales, VAT, tariffs, duties,
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, or
other restrictions affecting beverage alcohol, and the
unpredictability and suddenness with which they can occur
-
governmental or other restrictions on our ability to produce, import,
sell, price, or market our products, including advertising and
promotion in either traditional or new media; regulatory compliance
costs
-
business disruption, decline or costs related to reductions in
workforce or other cost-cutting measures
-
lower returns or discount rates related to pension assets, interest
rate fluctuations, inflation or deflation
-
fluctuations in the U.S. dollar against foreign currencies, especially
the euro, British pound, Australian dollar, or Polish zloty
-
changes in consumer behavior or preferences and our ability to
anticipate and respond to them, including societal attitudes or
cultural trends that result in reduced consumption of our products;
reduction of bar, restaurant, hotel or other on-premise business or
travel
-
consumer shifts away from spirits or premium-priced spirits products;
shifts to discount store purchases or other price-sensitive consumer
behavior
-
distribution 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
-
effects of acquisitions, dispositions, joint ventures, business
partnerships or investments, or portfolio strategies, including
integration costs, disruption or other difficulties, or impairment in
the recorded value of assets (e.g. receivables, inventory, fixed
assets, goodwill, trademarks and other intangibles)
-
lower profits, due to factors such as fewer or less profitable used
barrel sales, lower production volumes, decreased demand for products
we sell, sales mix shift toward lower priced or lower margin SKUs, or
cost increases in energy or raw materials, such as grain, agave, wood,
glass, plastic, or closures
-
natural disasters, climate change, agricultural uncertainties,
environmental or other catastrophes, our suppliers’ financial
hardships or other factors that affect the availability, price, or
quality of agave, grain, glass, energy, closures, plastic, water,
wood, or finished goods
-
negative publicity related to our company, brands, marketing,
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 class
action, intellectual property, governmental, or other major
litigation; or governmental investigations of beverage alcohol
industry business, trade, or marketing practices by us, our importers,
distributors, or retailers
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 fourth quarter and full year 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 Return on 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
3 Total debt-to-total capital is defined as total debt
divided by the sum of total debt and stockholder’s equity
4 We believe that excluding specific items which are not
anticipated to impact fiscal 2012 earnings provides helpful information
in forecasting and planning the growth expectations of the company.
|
|
Brown-Forman Corporation |
Unaudited Consolidated Statements of Operations
|
For the Three Months Ended April 30, 2010 and 2011
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
2010
|
|
|
2011
|
|
|
Change
|
| | | | | | | | |
|
|
Net sales
| | |
$
|
733.0
| | | |
$
|
791.3
| | | |
8
|
%
|
|
Excise taxes
| | | |
171.1
| | | | |
180.6
| | | |
6
|
%
|
|
Cost of sales
| | |
|
184.6
|
| | |
|
187.4
|
| | |
2
|
%
|
|
Gross profit
| | | |
377.3
| | | | |
423.3
| | | |
12
|
%
|
|
Advertising expenses
| | | |
89.7
| | | | |
99.7
| | | |
11
|
%
|
|
Selling, general, and administrative expenses
| | | |
165.7
| | | | |
166.9
| | | |
1
|
%
|
|
Amortization expense
| | | |
1.3
| | | | |
1.3
| | | | |
|
Other expense (income), net
| | |
|
2.1
|
| | |
|
(66.5
|
)
| | | |
|
Operating income
| | | |
118.5
| | | | |
221.9
| | | |
87
|
%
|
|
Interest expense, net
| | |
|
6.3
|
| | |
|
7.3
|
| | | |
|
Income before income taxes
| | | |
112.2
| | | | |
214.6
| | | |
91
|
%
|
|
Income taxes
| | |
|
39.5
|
| | |
|
49.2
|
| | | |
|
Net income
| | |
$
|
72.7
|
| | |
$
|
165.4
|
| | |
128
|
%
|
| | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | |
|
Basic
| | |
$
|
0.49
| | | |
$
|
1.14
| | | |
130
|
%
|
|
Diluted
| | |
$
|
0.49
| | | |
$
|
1.13
| | | |
130
|
%
|
| | | | | | | | |
|
|
Gross margin
| | | |
51.5
|
%
| | | |
53.5
|
%
| | | |
|
Operating margin
| | | |
16.2
|
%
| | | |
28.0
|
%
| | | |
| | | | | | | | |
|
|
Effective tax rate
| | | |
35.2
|
%
| | | |
22.9
|
%
| | | |
| | | | | | | | |
|
|
Cash dividends paid per common share
| | |
$
|
0.300
| | | |
$
|
0.320
| | | | |
| | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per share
| | | | | | | | | |
|
Basic
| | | |
146,730
| | | | |
145,005
| | | | |
|
Diluted
| | | |
147,541
| | | | |
145,997
| | | | |
| | | | | | | | | | | | |
|
|
|
Brown-Forman Corporation |
Unaudited Consolidated Statements of Operations
|
For the Years Ended April 30, 2010 and 2011
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
2010
|
|
|
2011
|
|
|
Change
|
| | | | | | | | |
|
|
Net sales
| | |
$
|
3,225.5
| | | |
$
|
3,404.3
| | | |
6
|
%
|
|
Excise taxes
| | | |
756.6
| | | | |
817.8
| | | |
8
|
%
|
|
Cost of sales
| | |
|
857.6
|
| | |
|
862.1
|
| | |
1
|
%
|
|
Gross profit
| | | |
1,611.3
| | | | |
1,724.4
| | | |
7
|
%
|
|
Advertising expenses
| | | |
349.9
| | | | |
366.5
| | | |
5
|
%
|
|
Selling, general, and administrative expenses
| | | |
539.5
| | | | |
574.0
| | | |
6
|
%
|
|
Amortization expense
| | | |
5.0
| | | | |
5.1
| | | | |
|
Other expense (income), net
| | |
|
6.9
|
| | |
|
(76.2
|
)
| | | |
|
Operating income
| | | |
710.0
| | | | |
855.0
| | | |
20
|
%
|
|
Interest expense, net
| | |
|
28.0
|
| | |
|
26.4
|
| | | |
|
Income before income taxes
| | | |
682.0
| | | | |
828.6
| | | |
21
|
%
|
|
Income taxes
| | |
|
232.8
|
| | |
|
257.0
|
| | | |
|
Net income
| | |
$
|
449.2
|
| | |
$
|
571.6
|
| | |
27
|
%
|
| | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | |
|
Basic
| | |
$
|
3.03
| | | |
$
|
3.92
| | | |
29
|
%
|
|
Diluted
| | |
$
|
3.02
| | | |
$
|
3.90
| | | |
29
|
%
|
| | | | | | | | |
|
|
Gross margin
| | | |
50.0
|
%
| | | |
50.7
|
%
| | | |
|
Operating margin
| | | |
22.0
|
%
| | | |
25.1
|
%
| | | |
| | | | | | | | |
|
|
Effective tax rate
| | | |
34.1
|
%
| | | |
31.0
|
%
| | | |
| | | | | | | | |
|
|
Cash dividends paid per common share:
| | | | | | | | | |
|
Regular quarterly cash dividends
| | |
$
|
1.175
| | | |
$
|
1.240
| | | | |
|
Special cash dividend
| | |
|
--
|
| | |
$
|
1.000
|
| | | |
|
Total
| | |
$
|
1.175
|
| | |
$
|
2.240
|
| | | |
| | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per share
| | | | | | | | | |
|
Basic
| | | |
147,834
| | | | |
145,603
| | | | |
|
Diluted
| | | |
148,575
| | | | |
146,514
| | | | |
| | | | | | | | | | | | |
|
|
|
Brown-Forman Corporation |
Unaudited Condensed Consolidated Balance Sheets
|
As of April 30, 2010 and 2011
|
(Dollars in millions)
|
|
|
|
|
|
|
|
2010
|
|
|
2011
|
|
Assets:
| | | | | | |
|
Cash and cash equivalents
| | |
$
|
232
| | |
$
|
567
|
|
Accounts receivable, net
| | | |
418
| | | |
496
|
|
Inventories
| | | |
651
| | | |
647
|
|
Other current assets
| | |
|
226
| | |
|
266
|
|
Total current assets
| | | |
1,527
| | | |
1,976
|
| | | | | |
|
|
Property, plant, and equipment, net
| | | |
468
| | | |
393
|
|
Goodwill
| | | |
666
| | | |
625
|
|
Other intangible assets
| | | |
669
| | | |
670
|
|
Other assets
| | |
|
53
| | |
|
48
|
|
Total assets
| | |
$
|
3,383
| | |
$
|
3,712
|
| | | | | |
|
|
Liabilities:
| | | | | | |
|
Accounts payable and accrued expenses
| | |
$
|
342
| | |
$
|
412
|
|
Short-term borrowings
| | | |
188
| | | |
--
|
|
Current portion of long-term debt
| | | |
3
| | | |
255
|
|
Other current liabilities
| | |
|
13
| | |
|
40
|
|
Total current liabilities
| | | |
546
| | | |
707
|
| | | | | |
|
|
Long-term debt
| | | |
508
| | | |
504
|
|
Deferred income taxes
| | | |
82
| | | |
150
|
|
Accrued postretirement benefits
| | | |
283
| | | |
203
|
|
Other liabilities
| | |
|
69
| | |
|
88
|
|
Total liabilities
| | | |
1,488
| | | |
1,652
|
| | | | | |
|
|
Stockholders’ equity
| | |
|
1,895
| | |
|
2,060
|
| | | | | |
|
|
Total liabilities and stockholders’ equity
| | |
$
|
3,383
| | |
$
|
3,712
|
| | | | | | | |
|
|
|
Brown-Forman Corporation |
Unaudited Condensed Consolidated Statements of Cash Flows
|
For the Years Ended April 30, 2010 and 2011
|
(Dollars in millions)
|
|
|
|
|
|
|
|
2010
|
|
|
2011
|
| | | | | |
|
|
Cash provided by operating activities
| | |
$
|
545
| | | |
$
|
527
| |
| | | | | |
|
|
Cash flows from investing activities:
| | | | | | |
|
Proceeds from sale of business
| | | |
--
| | | | |
234
| |
|
Additions to property, plant, and equipment
| | | |
(34
|
)
| | | |
(39
|
)
|
|
Other
| | |
|
(1
|
)
| | |
|
8
|
|
|
Cash (used for) provided by investing activities
| | | |
(35
|
)
| | | |
203
| |
| | | | | |
|
|
Cash flows from financing activities:
| | | | | | |
|
Net (repayment) issuance of debt
| | | |
(302
|
)
| | | |
57
| |
|
Acquisition of treasury stock
| | | |
(158
|
)
| | | |
(136
|
)
|
|
Dividends paid
| | | |
(174
|
)
| | | |
(326
|
)
|
|
Other
| | |
|
(3
|
)
| | |
|
(1
|
)
|
|
Cash used for financing activities
| | | |
(637
|
)
| | | |
(406
|
)
|
| | | | | |
|
Effect of exchange rate changes on cash and cash equivalents
| | |
|
19
|
| | |
|
11
|
|
| | | | | |
|
|
Net (decrease) increase in cash and cash equivalents
| | | |
(108
|
)
| | | |
335
| |
| | | | | |
|
|
Cash and cash equivalents, beginning of period
| | |
|
340
|
| | |
|
232
|
|
| | | | | |
|
|
Cash and cash equivalents, end of period
| | |
$
|
232
|
| | |
$
|
567
|
|
| | | | | | | | | |
|
|
|
Schedule A |
|
|
| Brown-Forman Corporation |
Supplemental Information (Unaudited)
|
|
|
| |
|
| |
|
| | |
| | | | | | | | | |
|
| | | Three Months Ended | | | Twelve Months Ended | | | Fiscal Year Ended |
| | | April 30, 2011 | | | April 30, 2011 | | | April 30, 2010 |
| | | | | | | | | |
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| Reported change in net sales | | | 8 | % | | | 6 | % | | | 1 | % |
|
Impact of foreign currencies
| | |
(6
|
%)
| | |
(2
|
%)
| | | - | |
|
Impact of Hopland-based wine business sale
| | |
1
|
%
| | |
-
| | | | - | |
|
Estimated net change in distributor inventories
| | |
-
| | | |
-
| | | | (1 | %) |
|
Discontinued brands
| | |
-
| | | |
-
| | | | 1 | % |
| | | | | | | | | |
|
| Underlying change in net sales | | | 3 | % | | | 4 | % | | | 1 | % |
| | | | | | | | | |
|
| | | | | | | | | |
|
| Reported change in gross profit | | | 12 | % | | | 7 | % | | | 2 | % |
|
Impact of foreign currencies
| | |
(6
|
%)
| | |
(2
|
%)
| | | 1 | % |
|
Estimated net change in distributor inventories
| | |
(1
|
%)
| | |
-
| | | | (1 | %) |
|
Impact of Hopland-based wine business sale
| | |
1
|
%
| | |
-
| | | | - | |
|
Non-cash agave charge (FY2009)
| | |
-
| | | |
-
| | | | (1 | %) |
| | | | | | | | | |
|
| Underlying change in gross profit | | | 6 | % | | | 5 | % | | | 1 | % |
| | | | | | | | | |
|
| Reported change in advertising | | | 11 | % | | | 5 | % | | | (9 | %) |
|
Impact of foreign currencies
| | |
(4
|
%)
| | |
(1
|
%)
| | | (1 | %) |
|
Discontinued brands
| | |
-
| | | |
-
| | | | 1 | % |
| | | | | | | | | |
|
| Underlying change in advertising | | | 7 | % | | | 4 | % | | | (9 | %) |
| | | | | | | | | |
|
| Reported change in SG&A | | | 1 | % | | | 6 | % | | | (1 | %) |
|
Impact of Hopland-based wine business sale
| | |
(4
|
%)
| | |
(1
|
%)
| | | - | |
|
Impact of foreign currencies
| | |
(2
|
%)
| | |
(1
|
%)
| | | - | |
|
Dispute settlement
| | |
4
|
%
| | |
1
|
%
| | | - | |
|
Reduction in workforce
| | |
-
| | | |
-
| | | | 2 | % |
| | | | | | | | | |
|
| Underlying change in SG&A | | | (1 | %) | | | 5 | % | | | 1 | % |
| | | | | | | | | |
|
| Reported change in operating income | | | 87 | % | | | 20 | % | | | 7 | % |
|
Impact of Hopland-based wine business sale
| | |
(44
|
%)
| | |
(7
|
%)
| | |
-
| |
|
Impact of foreign currencies
| | |
(19
|
%)
| | |
(3
|
%)
| | | 1 | % |
|
Dispute settlement
| | |
(5
|
%)
| | |
(1
|
%)
| | | - | |
|
Estimated net change in distributor inventories
| | |
(1
|
%)
| | |
(1
|
%)
| | | (2 | %) |
|
Impairment charge
| | |
-
| | | |
(2
|
%)
| | | 2 | % |
|
Non-cash agave charge (FY2009)
| | |
-
| | | |
-
| | | | (4 | %) |
|
Reduction in workforce
| | |
-
| | | |
-
| | | | (2 | %) |
|
Discontinued brands
| | |
-
| | | |
-
| | | | 4 | % |
| | | | | | | | | |
|
| Underlying change in operating income | | | 18 | % | | | 6 | % | | | 6 | % |
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
Notes:
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.
Hopland-based wine business sale – Refers to the company’s April 2011
sale of its Hopland, California-based wine business to Viña Concha y
Toro S.A. Included in this sale are the Fetzer winery, bottling
facility, and vineyards, as well as the Fetzer brand and other Hopland,
California-based wines, including Bonterra, Little Black Dress, Jekel,
Five Rivers, Bel Arbor, Coldwater Creek, and Sanctuary. Also included in
the sale is a facility in Paso Robles, California. We believe that
excluding the gain on the sale and costs associated with the sale
provides helpful information in forecasting and planning the growth
expectations of the company.
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.
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.
Dispute settlement – Refers to the favorable resolution of a dispute in
an international market relating to the importation of our products.
Management believes that excluding this benefit provides helpful
information in forecasting and planning the growth expectations of the
company.
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) |
Twelve Months Ended April 30, 2011 |
|
|
|
|
|
|
| |
|
| % Change vs. FY2010 |
| | Depletions (000’s) |
|
| Depletions |
|
| Net Sales |
| Brand |
|
| 9-Liter |
|
| Equivalent Conversion5 |
|
| 9-Liter |
|
| Equivalent Conversion |
|
| Reported |
|
| Constant Currency |
|
Jack Daniel’s Family
|
|
|
16,025
|
|
|
11,040
|
|
|
8
|
%
|
|
|
5
|
%
|
|
|
10
|
%
|
|
|
8
|
%
|
Jack Daniel’s Family of Whiskey Brands6 |
|
| 10,485 |
|
| 10,485 |
|
| 4 | % |
|
| 4 | % |
|
| 7 | % |
|
| 6 | % |
| Jack Daniel’s RTD |
|
| 5,540 |
|
| 555 |
|
| 17 | % |
|
| 17 | % |
|
| 29 | % |
|
| 18 | % |
|
el Jimador Family
|
|
|
5,830
|
|
|
1,650
|
|
|
4
|
%
|
|
|
7
|
%
|
|
|
14
|
%
|
|
|
9
|
%
|
| el Jimador |
|
| 1,185 |
|
| 1,185 |
|
| 8 | % |
|
| 8 | % |
|
| 16 | % |
|
| 11 | % |
New Mix RTD7 |
|
| 4,645 |
|
| 465 |
|
| 4 | % |
|
| 4 | % |
|
| 11 | % |
|
| 5 | % |
|
Finlandia Family
|
|
|
2,950
|
|
|
2,920
|
|
|
(1
|
%)
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
| Finlandia |
|
|
2,920
|
|
|
2,920
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
| Finlandia RTD |
|
| 30 |
|
| 0 |
|
| NA |
|
| NA |
|
| NA |
|
| NA |
|
Southern Comfort Family
|
|
|
2,540
|
|
|
2,165
|
|
|
(3
|
%)
|
|
|
(4
|
%)
|
|
|
(1
|
%)
|
|
|
(3
|
%)
|
Southern Comfort8 |
|
| 2,125 |
|
| 2,125 |
|
| (4 | %) |
|
| (4 | %) |
|
| (1 | %) |
|
| (2 | %) |
Southern Comfort RTD/RTP9 |
|
| 415 |
|
| 40 |
|
| 3 | % |
|
| 3 | % |
|
| (7 | %) |
|
| (16 | %) |
|
Fetzer Valley Oaks
|
|
|
1,940
|
|
|
1,940
|
|
|
(11
|
%)
|
|
|
(11
|
%)
|
|
|
(14
|
%)
|
|
|
(14
|
%)
|
|
Canadian Mist
|
|
|
1,710
|
|
|
1,710
|
|
|
(6
|
%)
|
|
|
(6
|
%)
|
|
|
(8
|
%)
|
|
|
(8
|
%)
|
|
Korbel Champagne
|
|
|
1,320
|
|
|
1,320
|
|
|
2
|
%
|
|
|
2
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
Super-Premium Other10 |
|
|
1,010
|
|
|
1,010
|
|
|
11
|
%
|
|
|
11
|
%
|
|
|
15
|
%
|
|
|
13
|
%
|
Rest of Brand Portfolio
(excl. Discontinued Brands)
|
|
|
2,670
|
|
|
2,670
|
|
|
(6
|
%)
|
|
|
(6
|
%)
|
|
|
(2
|
%)
|
|
|
(4
|
%)
|
Total Active Brands11 |
|
| 35,995 |
|
| 26,425 |
|
| 3 | % |
|
| 0 | % |
|
| 6 | % |
|
| 4 | % |
Note: Totals may differ due to rounding |
|
| | | |
|
| | | | |
|
| |
|
| |
|
| |
5 Equivalent conversion depletions represent the
conversion of ready-to-drink (RTD) brands to a similar drinks
equivalent as the parent brand for various trademark
families. RTD volume is divided by 10.
|
6 Jack Daniel’s brand family excluding RTD line
extensions
|
7 RTD brand produced with el Jimador tequila
|
8 Includes Southern Comfort, Southern Comfort Reserve,
and Southern Comfort Lime
|
9 Refers to all RTD and ready-to-pour (RTP) line
extensions of Southern Comfort
|
10 Includes Chambord, Herradura, Sonoma-Cutrer, Tuaca,
and Woodford Reserve
|
11 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)
Three and Twelve Months Ended April 30, 2011
Additional Commentary:
-
Total active brands depletions were flat and reported net sales
increased 8% during the fourth quarter of fiscal 2011. Constant
currency net sales grew 2% for the company’s active brands in the
quarter.
-
For the Jack Daniel’s Family of Whiskey Brands, fiscal 2011 depletion
gains in France, the U.K., Germany, Poland, Turkey, Mexico, and
Australia outpaced declines in Greece, South Africa, and Russia. For
the fourth quarter, depletions for the Jack Daniel’s Family of Whiskey
Brands increased in the low-single digits.
-
International depletions for Jack Daniel’s Tennessee Whiskey grew 4%
in the fourth quarter and 8% for fiscal 2011. U.S. depletions for the
brand declined 3% for the fourth quarter and were flat for the year.
-
Gentleman Jack’s and Jack Daniel’s Single Barrel’s depletions,
reported net sales and constant currency net sales continued to
outpace the company’s overall growth during the three- and
twelve-month periods.
-
Jack Daniel’s RTDs registered double-digit growth in net sales on both
a reported and constant currency basis for the fiscal year as the
brands benefitted from strong volumetric gains in Australia, Germany,
the U.K. and Mexico, as well as the geographic expansion into the U.S.
and Belgium. In Australia, Jack Daniel’s RTDs added more than 450,000
nine-liter cases during fiscal 2011 after growing the prior year
nearly 50%.
-
el Jimador’s growth continued due to high-single digit depletion gains
in the U.S. and internationally during the fourth quarter. For the
year, el Jimador grew depletions 17% in the U.S. and in the mid-single
digits internationally.
-
Finlandia’s depletions declined in the fourth quarter due to continued
disruption related to a distribution change in Russia. In Poland, the
brand’s largest market, Finlandia grew 11% during the three-month
period and 5% for the year.
-
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.
-
The company’s super-premium brands delivered strong growth during the
fourth quarter and fiscal year.
|
|
Schedule C |
|
Brown-Forman Corporation |
Supplemental Information (Unaudited) |
|
|
| Period Ending April 30, 2011 |
|
| Annualized Total Shareholder Returns (Dividends Reinvested) |
| Company/Index |
|
| 1-Year |
|
| 2-Year |
|
| 5-Year |
|
| 10-Year |
|
| 15-Year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brown-Forman (Class B)
|
|
|
28
|
%
|
|
|
28
|
%
|
|
|
7
|
%
|
|
|
14
|
%
|
|
|
13
|
%
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
| Index Benchmarks |
|
S&P 500
|
|
|
17
|
%
|
|
|
28
|
%
|
|
|
3
|
%
|
|
|
3
|
%
|
|
|
7
|
%
|
|
S&P 500 Consumer Staples
|
|
|
18
|
%
|
|
|
24
|
%
|
|
|
9
|
%
|
|
|
7
|
%
|
|
|
8
|
%
|
| | | | | | | | | | | | | | |
|
| Major Public Wine & Spirits Competitors |
|
Campari
| | | | | | | | | | | | | | | |
|
U.S. Dollar
| | |
44
|
%
| | |
49
|
%
| | |
10
|
%
| | |
NA
| | |
NA
|
|
Local Currency
|
|
|
28
|
%
|
|
|
40
|
%
|
|
|
6
|
%
|
|
|
NA
|
|
|
NA
|
|
Constellation (Class A)
|
|
|
23
|
%
|
|
|
39
|
%
|
|
|
(2
|
%)
|
|
|
11
|
%
|
|
|
13
|
%
|
|
Diageo
| | | | | | | | | | | | | | | |
|
U.S. Dollar
| | |
23
|
%
| | |
35
|
%
| | |
8
|
%
| | |
11
|
%
| | |
11
|
%
|
|
Local Currency
|
|
|
13
|
%
|
|
|
27
|
%
|
|
|
10
|
%
|
|
|
9
|
%
|
|
|
10
|
%
|
|
Fortune Brands
|
|
|
26
|
%
|
|
|
31
|
%
|
|
|
(2
|
%)
|
|
|
11
|
%
|
|
|
9
|
%
|
|
Pernod Ricard
| | | | | | | | | | | | | | | |
|
U.S. Dollar
| | |
21
|
%
| | |
34
|
%
| | |
8
|
%
| | |
19
|
%
| | |
14
|
%
|
|
Local Currency
|
|
|
8
|
%
|
|
|
26
|
%
|
|
|
4
|
%
|
|
|
13
|
%
|
|
|
13
|
%
|
|
Remy Cointreau
| | | | | | | | | | | | | | | |
|
U.S. Dollar
| | |
57
|
%
| | |
64
|
%
| | |
12
|
%
| | |
13
|
%
| | |
11
|
%
|
|
Local Currency
|
|
|
41
|
%
|
|
|
55
|
%
|
|
|
9
|
%
|
|
|
7
|
%
|
|
|
10
|
%
|
Source: Bloomberg
|
| | | | | | | | | | | | | | |
|
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