LOUISVILLE, Ky.--(BUSINESS WIRE)--
Brown-Forman Corporation (NYSE:BFA) (NYSE:BFB) today reported financial
results for its fourth quarter and fiscal year ended April 30, 2013. For
the quarter, reported net sales1 increased 8% to $866 million
(+7% on an underlying basis2) and reported operating income
increased 18% to $177 million (+15% on an underlying basis). Diluted
earnings per share in the quarter increased 8% to $0.52, compared to
$0.49 in the prior year period, including approximately $0.07 cents of
benefits due to the timing of shipments and discrete tax items.
For the full year, reported net sales increased 5% to $3,784 million
(+8% on an underlying basis), reported operating income increased 14% to
$898 million (+13% on an underlying basis), and diluted earnings per
share increased 16% to $2.75 compared to $2.37 in the prior year period.
Reported earnings per share were negatively impacted by the absence of
Hopland-based wines and adverse foreign exchange, but benefited from the
aforementioned items in the fourth quarter of 2013.
Paul Varga, the company’s chief executive officer, said, “We are pleased
to have delivered another year of top-tier industry results, with
underlying sales growth of 8% and underlying operating income growth of
13%. The company achieved solid price increases, which helped drive
margin expansion. Due to continued global interest in North American
whiskey and favorable trends in premiumization, we remain cautiously
optimistic that Brown-Forman’s strong and balanced organic growth will
continue in fiscal 2014.”
Fiscal 2013 Highlights
-
Underlying net sales increased 8%, driven by broad-based geographic
gains and brand strength, with constant currency net sales3
up 6%
-
Price/mix contributed over three points to net sales growth
-
Jack Daniel’s family of brands grew net sales 11%
-
The company’s super and ultra-premium whiskey brands grew net
sales 19%
-
Casa Herradura’s family of tequila brands grew net sales 9%
-
Finlandia’s family of brands grew net sales 6%
-
Underlying operating income increased 13%, driven by top-line growth,
gross margin expansion, and operating expense leverage
-
As of April 30, 2013, Brown-Forman generated an industry-leading ROIC4
of 22%
Fiscal 2013 Performance
The company’s underlying sales growth of 8% was driven by strong brand
performance from its focused portfolio. The company’s outperformance was
also fueled by the strength of the North American whiskey category,
continued growth of Jack Daniel’s Tennessee Honey, and growth from
premium and above brands. Company-wide price/mix contributed
approximately three points to full year sales growth and drove the
company’s global value share, while depletions grew at a mid
single-digit rate. This balanced revenue growth helped deliver gross
margin expansion of 200bps. Approximately half of the increase was
driven by improved price/mix and reductions in costs associated with
value-added packaging, while the other half was due to the absence of
Hopland-based wines.
The company enjoyed broad-based geographic gains, driven by strong
results in both the emerging markets and the developed world.
|
|
|
| |
|
|
| |
| Brown-Forman Corporation – Top Ten Countries |
| Supplemental Information (Unaudited) |
| Twelve Months Ended April 30, 2013 |
| Country |
|
|
| % of Net Sales |
|
|
| % Growth in Constant Currency Net Sales |
| United States5 |
|
|
|
41%
|
|
|
|
8%
|
| Australia |
|
|
|
13%
|
|
|
|
6%
|
| United Kingdom |
|
|
|
9%
|
|
|
|
4%
|
| Mexico |
|
|
|
6%
|
|
|
|
8%
|
| Germany |
|
|
|
5%
|
|
|
|
13%
|
| Poland |
|
|
|
5%
|
|
|
|
5%
|
| France |
|
|
|
2%
|
|
|
|
14%
|
| Russia |
|
|
|
2%
|
|
|
|
36%
|
| Japan |
|
|
|
1%
|
|
|
|
18%
|
| Turkey |
|
|
|
1%
|
|
|
|
38%
|
| | | | | | | |
|
In the emerging markets, net sales growth was widespread. Turkey’s net
sales jumped 38% as route-to-market changes implemented two years ago
have dramatically improved distribution as well as accelerated the
success of brand-building efforts among consumers in a rapidly growing
distilled spirits market. Russia enjoyed similarly strong year-over-year
growth, increasing net sales by 36%. Brazil, the company’s fourteenth
largest market outside of the United States, enjoyed a 23% increase in
net sales. Ukraine, Kazakhstan, and Georgia grew net sales by 29% to
almost 300,000 cases in the aggregate. Southeast Asia’s net sales grew
16% to 300,000 cases, driven by Thailand’s 19% jump, India’s 26%
increase, and Indonesia’s 29% growth. Emerging Africa surpassed the
100,000 case mark with net sales growth of 12%.
Net sales continued to grow at a mid to high single-digit rate in most
of the developed markets, including a strong performance in the United
States, where net sales, adjusted for Hopland-based wines, grew by 8%.
Australia and the United Kingdom also continued to grow net sales in the
mid single-digits, while France grew by 14%, roughly in-line with its
five and ten year rates of growth. Not surprisingly, net sales growth in
Italy and Spain remained under pressure given the weak economic
conditions, but the company’s portfolio gained share in these
challenging markets. Japan’s 18% net sales growth included some
inventory build related to the new agency relationship with Asahi.
The company’s Global Travel Retail business delivered 12% net sales
growth, driven by price increases, successful innovation, and new
product launches, including the successful rollout of Jack Daniel’s
Tennessee Honey and Jack Daniel’s Sinatra Select.
The majority of the company’s brands delivered net sales growth in the
year, led by the Jack Daniel’s trademark. Jack Daniel’s Tennessee
Whiskey grew net sales by 7%, with markets outside of the United States
modestly outpacing the strong growth in the United States.
Jack Daniel’s Tennessee Honey’s global net sales nearly doubled in the
second full year in the marketplace. Sales in the United States grew by
37%, as brand awareness has grown and velocity has increased in the
off-premise. Sales outside of the United States were driven by the
successful rollout of the brand to several key markets including the
United Kingdom, Australia, Poland, and South Africa. The company expects
to bring this great product into other important markets for Jack
Daniel’s in fiscal 2014. Jack Daniel’s Tennessee Honey, along with other
innovations, contributed roughly 25% of the company’s net sales growth
in Fiscal 2013.
Brown-Forman’s portfolio of super and ultra-premium whiskey brands,
including Woodford Reserve and Woodford Reserve Double Oaked, Jack
Daniel’s Single Barrel, Gentleman Jack, and Collingwood, grew net sales
almost 20% in the year and depleted over 825,000 cases. Woodford’s
performance was exceptional, up 28%, and the company believes there is a
long global runway ahead for this brand, including markets outside of
the United States given only 14% of the brand’s sales are currently
generated in non-U.S. markets. Additionally, the company intends to ramp
up spending behind its Gentleman Jack brand in fiscal 2014 with the
recent launch of the ‘Order of Gentlemen’ marketing campaign, and
believes this super-premium line extension is also well-positioned for
global growth. Markets outside of the United States grew net sales 30%
in fiscal 2013 and drove almost two-thirds of Gentleman Jack’s
incremental sales.
Finlandia vodka’s family of brands grew net sales by 6%, reaching record
levels, with depletions of almost 3.3 million cases. Sales growth was
driven by strong demand in Russia.
The Casa Herradura family of tequila brands grew net sales by 9%.
Herradura grew global net sales 15%, fueled by 20% growth in the United
States. New Mix RTDs grew 13% and el Jimador grew net sales by 11% in
the United States, offset by a 2% decline in non-U.S. markets.
Southern Comfort’s family of brands net sales grew 1% in the United
States, but declined 4% globally, an improvement from the 7% decline in
Fiscal 2012. While Southern Comfort continued to experience sales
declines in markets outside of the United States, the company believes
that fiscal 2013 marked the first step towards returning the brand to
global growth.
Underlying SG&A increased by 8% and underlying A&P spend grew by 6% in
fiscal 2013, as the company continued to invest in its brands and the
infrastructure that will support the company’s goal of delivering
long-term growth.
Dividends and Other
As of April 30, 2013, total debt was $1,002 million, compared with $510
million as of April 30, 2012. On February 25, 2013, Brown-Forman
completed the redemption of its outstanding $250 million 5% notes due
2014 and recorded a pre-tax expense of $9 million.
During fiscal 2013, the company returned almost $1.1 billion to
shareholders through its recurring quarterly dividends as well as the $4
special dividend paid during the third quarter of fiscal 2013.
Brown-Forman has paid regular cash dividends for 67 consecutive years
and increased them for each of the last 29 years, making Brown-Forman a
member of the Standard and Poor’s 500 Dividend Aristocrats Index. The
company also produced what it believes to be an industry-leading return
on invested capital of 22%.
Fiscal Year 2014 Outlook
Despite the uncertainty in the global macroeconomic environment, the
company is anticipating that the strong trends experienced in fiscal
2013 will continue into fiscal 2014. Accordingly, the company currently
expects high single-digit growth in both reported and underlying sales,
driven by the continued global expansion of the Jack Daniel’s trademark,
including both Tennessee Whiskey and Tennessee Honey. The company’s
focus on super-premium brands including Herradura, Woodford Reserve,
Gentleman Jack, and Jack Daniel’s Single Barrel, along with continued
growth in Finlandia and an improvement in Southern Comfort’s results,
should also drive sales growth. Sales growth includes expected price
increases in the low single-digit range, which should help offset
inflationary pressures.
Modest operating leverage through the SG&A line would result in
underlying operating income growth of approximately 9-11% and diluted
earnings per share of $2.80 to $3.00. Reported earnings per share
include the anticipated negative impact of $0.06 per share related
primarily to the buyback of inventory in France as the company
transitions to an owned distribution model on January 1, 2014, as well
as a $0.02 negative impact from adverse foreign exchange moves. The
following table summarizes the current fiscal 2014 outlook, including
the items that are expected to negatively impact reported rates of
growth:
|
|
|
|
|
|
| EPS Roll Forward |
| Fiscal 2013 Reported EPS |
| $2.75 |
|
Fiscal 2013 Adjustments:
|
|
|
|
Shipments in excess of depletions
|
|
-0.05
|
|
Discrete tax items
|
|
-0.02
|
|
Bond redemption fees
|
|
+0.03
|
| Adjusted 2013 Baseline EPS6 |
| $2.71 |
|
Expected incremental EPS growth
|
|
+0.17 to +0.37
|
|
Anticipated impact from France buyback and foreign exchange in
fiscal 2014
|
|
-0.08
|
| Fiscal 2014 EPS Outlook |
| $2.80 to $3.00 |
|
| |
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. The
company suggests that participants dial in 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, http://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 855-859-2056
(U.S.) or 404-537-3406 (international). The identification code is
68352658. 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 more than 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 4,000
employees and sold in approximately 160 countries worldwide. For more
information about the Company, please visit http://www.brown-forman.com/.
Footnotes:
1 Percentage growth rates are compared to prior year periods,
unless otherwise noted.
2 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 three-month and twelve-month periods ended April 30, 2013, 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.
3 All ‘net sales’ references are on a constant
currency basis, unless otherwise noted. Constant currency represents
reported net sales with the cost/benefit of currency movements removed.
Management 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.
4
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.
5 Net
sales growth in the United States is adjusted for Fiscal 2012’s $79
million in Hopland-based wine sales.
6 We believe that
excluding specific items which are not anticipated to impact fiscal 2014
earnings provides helpful information in forecasting and planning the
growth expectations of the company.
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,”
“continue,” “envision,” “estimate,” “expect,” “expectation,” “intend,”
“may,” “plan,” “potential,” “project,” “pursue,” “see,” “seek,”
“should,” “will,” 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:
-
Dependence upon the continued growth and profitability of the Jack
Daniel’s family of brands
-
Unfavorable global or regional economic conditions, and related low
consumer confidence, high unemployment, weak credit or capital
markets, sovereign debt defaults, sequestrations, austerity measures,
higher interest rates, political instability, higher inflation,
deflation, or lower returns or discount rates on pension assets
-
Risks associated with being a U.S-based company with global
operations, including political or civil unrest; local labor policies
and conditions; protectionist trade policies; compliance with local
trade practices and other regulations, including anti-corruption laws;
terrorism; and health pandemics
-
Fluctuations in foreign currency exchange rates
-
Changes in laws, regulations or policies – especially those that
affect the production, importation, marketing, sale or consumption of
our beverage alcohol products
-
Tax rate changes (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, and
the unpredictability and suddenness with which they can occur
-
Changes in consumer preferences, consumption or purchase patterns –
particularly away from brown spirits, our premium products, or spirits
generally, and our ability to anticipate and react to them; decline in
the social acceptability of beverage alcohol products in significant
markets; bar, restaurant, travel or other on-premise declines
-
Production facility, aging warehouse or supply chain disruption;
imprecision in supply/demand forecasting
-
Higher costs, lower quality or unavailability of energy, input
materials or finished goods
-
Route-to-consumer changes that affect the timing of our sales,
temporarily disrupt the marketing or sale of our products, or result
in implementation-related or higher fixed costs
-
Inventory fluctuations in our products by distributors, wholesalers,
or retailers
-
Competitors’ consolidation or other competitive activities, such as
pricing actions (including price reductions, promotions, discounting,
couponing or free goods), marketing, category expansion, product
introductions, entry or expansion in our geographic markets or
distribution networks
-
Risks associated with acquisitions, dispositions, business
partnerships or investments – such as acquisition integration, or
termination difficulties or costs, or impairment in recorded value
-
Insufficient protection of our intellectual property rights
-
Product counterfeiting, tampering, or recall, or product quality issues
-
Significant legal disputes and proceedings; government investigations
(particularly of industry or company business, trade or marketing
practices)
-
Failure or breach of key information technology systems
-
Negative publicity related to our company, brands, marketing,
personnel, operations, business performance or prospects
-
Business disruption, decline or costs related to organizational
changes, reductions in workforce or other cost-cutting measures, or
our failure to attract or retain key executive or employee talent
For further information on these and other risks, please refer to the
“Risk Factors” section of our annual report on Form 10-K and quarterly
reports on Form 10-Q filed with the SEC.
Use of Non-GAAP Financial Information This press release includes
measures not derived in accordance with generally accepted accounting
principles (“GAAP”), including underlying net sales and underlying
operating income. These measures should not be considered in isolation
or as a substitute for any measure derived in accordance with GAAP, and
also may be inconsistent with similar measures presented by other
companies. Reconciliations of these measures to the most closely
comparable GAAP measures, and reasons for the company’s use of these
measures, are presented on Schedule A attached hereto.
|
|
| |
|
|
| |
|
|
| | |
Brown-Forman Corporation
Unaudited Consolidated Statements of Operations
For the Three Months Ended April 30, 2012 and 2013
(Dollars in millions, except per share amounts)
| |
| | | | | | | | | | | |
|
| | | 2012 | | | | 2013 | | | | Change |
| | | | | | | | | | | |
|
|
Net sales
| | |
$
|
801
| | | | |
$
|
866
| | | | |
8
|
%
| |
|
Excise taxes
| | | |
198
| | | | | |
206
| | | | |
4
|
%
| |
|
Cost of sales
| | |
| 181 |
| | | |
| 200 |
| | | |
11
|
%
| |
|
Gross profit
| | | |
422
| | | | | |
460
| | | | |
9
|
%
| |
|
Advertising expenses
| | | |
99
| | | | | |
99
| | | | |
1
|
%
| |
|
Selling, general, and administrative expenses
| | | |
175
| | | | | |
180
| | | | |
3
|
%
| |
|
Other (income) expense, net
| | |
| (2 | ) | | | |
| 4 |
| | | | | |
|
Operating income
| | | |
150
| | | | | |
177
| | | | |
18
|
%
| |
|
Interest expense, net
| | |
| 7 |
| | | |
| 16 |
| | | | | |
|
Income before income taxes
| | | |
143
| | | | | |
161
| | | | |
12
|
%
| |
|
Income taxes
| | |
| 38 |
| | | |
| 48 |
| | | | | |
|
Net income
| | | $ | 105 |
| | | | $ | 113 |
| | | |
8
|
%
| |
| | | | | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | | | | |
|
Basic
| | |
$
|
0.49
| | | | |
$
|
0.53
| | | | |
8
|
%
| |
|
Diluted
| | |
$
|
0.49
| | | | |
$
|
0.52
| | | | |
8
|
%
| |
| | | | | | | | | | | |
|
|
Gross margin
| | | |
52.6
|
%
| | | | |
53.1
|
%
| | | | | |
|
Operating margin
| | | |
18.7
|
%
| | | | |
20.4
|
%
| | | | | |
| | | | | | | | | | | |
|
|
Effective tax rate
| | | |
27.1
|
%
| | | | |
29.7
|
%
| | | | | |
| | | | | | | | | | | |
|
|
Cash dividends paid per common share
| | |
$
|
0.23
| | | | |
$
|
0.26
| | | | | | |
| | | | | | | | | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per share
| | | | | | | | | | | | |
|
Basic
| | | |
213,024
| | | | | |
213,581
| | | | | | |
|
Diluted
| | | |
214,610
| | | | | |
215,212
| | | | | | |
| | | | | | | | | | | | | | | |
|
Note: All previously reported share and per share amounts have
been restated to reflect the 3-for-2 stock split effected in
August 2012.
|
|
|
| |
|
|
| |
|
|
| | |
Brown-Forman Corporation
Unaudited Consolidated Statements of Operations
For the Years Ended April 30, 2012 and 2013
(Dollars in millions, except per share amounts)
|
| | | | | | | | | | | |
|
| | | 2012 | | | | 2013 | | | | Change |
| | | | | | | | | | | |
|
|
Net sales
| | |
$
|
3,614
| | | | |
$
|
3,784
| | | | |
5
|
%
| |
|
Excise taxes
| | | |
891
| | | | | |
935
| | | | |
5
|
%
| |
|
Cost of sales
| | |
| 928 |
| | | |
| 894 |
| | | |
(4
|
%)
| |
|
Gross profit
| | | |
1,795
| | | | | |
1,955
| | | | |
9
|
%
| |
|
Advertising expenses
| | | |
395
| | | | | |
408
| | | | |
3
|
%
| |
|
Selling, general, and administrative expenses
| | | |
610
| | | | | |
650
| | | | |
7
|
%
| |
|
Amortization expense
| | | |
3
| | | | | |
--
| | | | | | |
|
Other (income), net
| | |
| (1 | ) | | | |
| (1 | ) | | | | | |
|
Operating income
| | | |
788
| | | | | |
898
| | | | |
14
|
%
| |
|
Interest expense, net
| | |
| 28 |
| | | |
| 33 |
| | | | | |
|
Income before income taxes
| | | |
760
| | | | | |
865
| | | | |
14
|
%
| |
|
Income taxes
| | |
| 247 |
| | | |
| 274 |
| | | | | |
|
Net income
| | | $ | 513 |
| | | | $ | 591 |
| | | |
15
|
%
| |
| | | | | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | | | | |
|
Basic
| | |
$
|
2.39
| | | | |
$
|
2.77
| | | | |
16
|
%
| |
|
Diluted
| | |
$
|
2.37
| | | | |
$
|
2.75
| | | | |
16
|
%
| |
| | | | | | | | | | | |
|
|
Gross margin
| | | |
49.7
|
%
| | | | |
51.7
|
%
| | | | | |
|
Operating margin
| | | |
21.8
|
%
| | | | |
23.7
|
%
| | | | | |
| | | | | | | | | | | |
|
|
Effective tax rate
| | | |
32.5
|
%
| | | | |
31.7
|
%
| | | | | |
| | | | | | | | | | | |
|
|
Cash dividends paid per common share:
| | | | | | | | | | | | |
|
Regular quarterly cash dividends
| | |
$
|
0.89
| | | | |
$
|
0.98
| | | | | | |
|
Special cash dividend
| | |
| -- |
| | | |
| 4.00 |
| | | | | |
|
Total
| | | $ | 0.89 |
| | | | $ | 4.98 |
| | | | | |
| | | | | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per share
| | | | | | | | | | | | |
| | | | | | | | | | |
|
|
Basic
| | | |
214,529
| | | | | |
213,369
| | | | | | |
|
Diluted
| | | |
216,083
| | | | | |
214,986
| | | | | | |
| | | | | | | | | | | | | | | |
|
Note: All previously reported share and per share amounts have
been restated to reflect the 3-for-2 stock split effected in
August 2012.
|
|
|
| | |
|
| | |
Brown-Forman Corporation
Unaudited Condensed Consolidated Balance Sheets
As of April 30, 2012 and 2013
(Dollars in millions)
| |
| | | | | | | |
|
| | | 2012 | | | 2013 |
|
Assets:
| | | | | | | | |
|
Cash and cash equivalents
| | |
$
|
338
| | | |
$
|
204
| |
|
Accounts receivable, net
| | | |
475
| | | | |
548
| |
|
Inventories
| | | |
712
| | | | |
827
| |
|
Other current assets
| | |
| 224 | | | |
| 242 | |
|
Total current assets
| | | |
1,749
| | | | |
1,821
| |
| | | | | | | |
|
|
Property, plant, and equipment, net
| | | |
399
| | | | |
450
| |
|
Goodwill
| | | |
617
| | | | |
617
| |
|
Other intangible assets
| | | |
668
| | | | |
668
| |
|
Other assets
| | |
| 44 | | | |
| 70 | |
|
Total assets
| | | $ | 3,477 | | | | $ | 3,626 | |
| | | | | | | |
|
|
Liabilities:
| | | | | | | | |
|
Accounts payable and accrued expenses
| | |
$
|
386
| | | |
$
|
451
| |
|
Short-term borrowings
| | | |
4
| | | | |
3
| |
|
Current portion of long-term debt
| | | |
3
| | | | |
2
| |
|
Other current liabilities
| | |
| 11 | | | |
| 17 | |
|
Total current liabilities
| | | |
404
| | | | |
473
| |
| | | | | | | |
|
|
Long-term debt
| | | |
503
| | | | |
997
| |
|
Deferred income taxes
| | | |
158
| | | | |
180
| |
|
Accrued postretirement benefits
| | | |
278
| | | | |
280
| |
|
Other liabilities
| | |
| 65 | | | |
| 68 | |
|
Total liabilities
| | | |
1,408
| | | | |
1,998
| |
| | | | | | | |
|
|
Stockholders’ equity
| | |
| 2,069 | | | |
| 1,628 | |
| | | | | | | |
|
|
Total liabilities and stockholders’ equity
| | | $ | 3,477 | | | | $ | 3,626 | |
|
|
| |
|
|
| | |
Brown-Forman Corporation
Unaudited Condensed Consolidated Statements of Cash Flows
For the Twelve Months Ended April 30, 2012 and 2013
(Dollars in millions)
|
| | | | | | | |
|
| | | 2012 | | | | 2013 | |
| | | | | | | |
|
|
Cash provided by operating activities
| | |
$
|
516
| | | | |
$
|
537
| | |
| | | | | | | |
|
|
Cash flows from investing activities:
| | | | | | | | |
|
Additions to property, plant, and equipment
| | | |
(58
|
)
| | | | |
(95
|
)
| |
|
Other
| | |
| (10 | ) | | | |
| (2 | ) | |
|
Cash used for investing activities
| | | |
(68
|
)
| | | | |
(97
|
)
| |
| | | | | | | |
|
|
Cash flows from financing activities:
| | | | | | | | |
|
Repayment of long-term debt
| | | |
(252
|
)
| | | | |
(253
|
)
| |
|
Proceeds from long-term debt
| | | |
--
| | | | | |
747
| | |
|
Acquisition of treasury stock
| | | |
(220
|
)
| | | | |
--
| | |
|
Dividends paid
| | | |
(192
|
)
| | | | |
(1,063
|
)
| |
|
Other
| | |
| 2 |
| | | |
| (7 | ) | |
|
Cash used for financing activities
| | | |
(662
|
)
| | | | |
(576
|
)
| |
| | | | | | | |
|
Effect of exchange rate changes on cash and cash equivalents
| | |
| (15 | ) | | | |
| 2 |
| |
| | | | | | | |
|
|
Net decrease in cash and cash equivalents
| | | |
(229
|
)
| | | | |
(134
|
)
| |
| | | | | | | |
|
|
Cash and cash equivalents, beginning of period
| | |
| 567 |
| | | |
| 338 |
| |
| | | | | | | |
|
|
Cash and cash equivalents, end of period
| | | $ | 338 |
| | | | $ | 204 |
| |
|
|
| |
|
|
| |
|
|
| |
Schedule A |
| | | | | | | | | | |
|
| Brown-Forman Corporation |
| Supplemental Information (Unaudited) |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| | | Three Months Ended | | | | Twelve Months Ended | | | | Fiscal Year Ended |
| | | Apr 30, 2013 | | | | Apr 30, 2013 | | | | April 30, 2012 |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| Reported change in net sales | | | 8% | | | | 5% | | | | 6% |
|
Impact of foreign currencies
| | |
1%
| | | |
1%
| | | | - |
|
Impact of Hopland-based wine business sale
| | |
-
| | | |
2%
| | | | 2% |
|
Estimated net change in distributor inventories
| | |
(2%)
| | | |
(1%)
| | | | 1% |
| | | | | | | | | | |
|
| Underlying change in net sales | | | 7% | | | | 8% | | | | 9% |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| Reported change in gross profit | | | 9% | | | | 9% | | | | 4% |
|
Impact of foreign currencies
| | |
2%
| | | |
1%
| | | | 1% |
|
Impact of Hopland-based wine business sale
| | |
1%
| | | |
1%
| | | | 3% |
|
Estimated net change in distributor inventories
| | |
(4%)
| | | |
(1%)
| | | | - |
| | | | | | | | | | |
|
| Underlying change in gross profit | | | 8% | | | | 10% | | | | 8% |
| | | | | | | | | | |
|
| Reported change in advertising | | | 1% | | | | 3% | | | | 8% |
|
Impact of foreign currencies
| | |
2%
| | | |
2%
| | | | - |
|
Impact of Hopland-based wine business sale
| | |
1%
| | | |
1%
| | | | 1% |
| | | | | | | | | | |
|
| Underlying change in advertising | | | 4% | | | | 6% | | | | 9% |
| | | | | | | | | | |
|
| Reported change in SG&A | | | 3% | | | | 7% | | | | 6% |
|
Impact of Hopland-based wine business sale
| | |
1%
| | | |
-
| | | | - |
|
Dispute settlement
| | |
-
| | | |
-
| | | | (1%) |
|
Impact of foreign currencies
| | |
-
| | | |
1%
| | | | 1% |
| | | | | | | | | | |
|
| Underlying change in SG&A | | | 4% | | | | 8% | | | | 6% |
| | | | | | | | | | |
|
| Reported change in operating income | | | 18% | | | | 14% | | | | (8%) |
|
Impact of foreign currencies
| | |
6%
| | | |
1%
| | | | 3% |
|
Impact of Hopland-based wine business sale
| | |
3%
| | | |
1%
| | | | 12% |
|
Dispute settlement
| | |
-
| | | |
-
| | | | 1% |
|
Estimated net change in distributor inventories
| | |
(12%)
| | | |
(3%)
| | | | 1% |
| | | | | | | | | | |
|
| Underlying change in operating income | | | 15% | | | | 13% | | | | 9% |
| | | | | | | | | | |
|
| Note: Totals may differ due to rounding |
|
|
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 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
management and investors to understand 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., whose brands were retained in the company’s portfolio as
agency brands through December 31, 2011. This agency relationships
resulted in fiscal 2012 reported net sales of $79 million and $0.03 per
diluted share. Included in this sale were 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 was a facility in Paso Robles, California.
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.
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.
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, 2013 | |
| | | | | |
|
| | | | | % Change vs. FY2012 | |
| | Depletions (000’s) |
| Depletions |
| Net Sales | |
Brand |
|
| 9-Liter |
| Equivalent Conversion1 |
| 9-Liter |
| Equivalent Conversion |
| Reported |
| Constant Currency | |
|
Jack Daniel’s Family
|
|
|
19,013
|
|
13,094
|
|
6%
|
|
6%
|
|
9%
|
|
11%
| |
Jack Daniel’s Family of Whiskey Brands2 |
|
| 12,437 |
| 12,428 |
| 6% |
| 6% |
| 10% |
| 12% | |
Jack Daniel’s RTD/RTP3 |
|
| 6,576 |
| 658 |
| 5% |
| 5% |
| 5% |
| 7% | |
|
el Jimador Family
|
|
|
6,928
|
|
1,796
|
|
5%
|
|
2%
|
|
6%
|
|
7%
| |
| el Jimador |
|
| 1,225 |
| 1,225 |
| 0% |
| 0% |
| 2% |
| 2% | |
New Mix RTD4 |
|
| 5,698 |
| 570 |
| 6% |
| 6% |
| 13% |
| 13% | |
|
Finlandia Family
|
|
|
3,476
|
|
3,299
|
|
6%
|
|
5%
|
|
3%
|
|
6%
| |
| Finlandia |
|
| 3,279 |
| 3,279 |
| 5% |
| 5% |
| 2% |
| 5% | |
| Finlandia RTD |
|
| 193 |
| 19 |
| 26% |
| 26% |
| 24% |
| 30% | |
|
Southern Comfort Family
|
|
|
2,353
|
|
2,046
|
|
(5%)
|
|
(3%)
|
|
(5%)
|
|
(4%)
| |
Southern Comfort5 |
|
| 2,012 |
| 2,012 |
| (2%) |
| (2%) |
| (4%) |
| (3%) | |
| Southern Comfort RTD/RTP |
|
| 341 |
| 34 |
| (19%) |
| (19%) |
| (15%) |
| (15%) | |
|
Canadian Mist
|
|
|
1,600
|
|
1,600
|
|
(3%)
|
|
(3%)
|
|
(1%)
|
|
(1%)
| |
| Korbel Champagne |
|
|
1,330
|
|
1,330
|
|
4%
|
|
4%
|
|
6%
|
|
6%
| |
Super-Premium Other6 |
|
|
1,182
|
|
1,182
|
|
6%
|
|
6%
|
|
10%
|
|
10%
| |
|
Rest of Brand Portfolio
(excl. Discontinued Brands)
|
|
|
2,118
|
|
2,118
|
|
6%
|
|
6%
|
|
5%
|
|
8%
| |
| Total Active Brands |
|
| 38,005 |
| 26,466 |
| 4% |
| 4% |
| 7% |
| 8% | |
| | | |
| | | |
| |
| |
| | |
Note: Totals may differ due to rounding |
|
| | | | | | | | | | | | | | |
1 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.
|
2 Jack Daniel’s brand family excluding RTD/RTP line
extensions
|
3 Refers to all RTD and ready-to-pour (RTP) line
extensions of Jack Daniel’s
|
4 RTD brand produced with el Jimador tequila
|
5 Includes Southern Comfort, Southern Comfort Reserve,
and Southern Comfort flavors
|
6 Includes Chambord liqueur and flavored vodka,
Herradura, Sonoma-Cutrer, Tuaca, and Woodford Reserve
|

Brown-Forman Corporation
Phil Lynch, 502-774-7928
Vice
President
Director Corporate Communications and Public Relations
or
Jay
Koval, 502-774-6903
Vice President
Director Investor Relations
Source: Brown-Forman Corporation