LOUISVILLE, Ky.--(BUSINESS WIRE)--
Brown-Forman Corporation (NYSE:BFA) (NYSE:BFB) today reported financial
results for its third quarter and the first nine months of fiscal 2013
ended January 31, 2013. Reported net sales increased 7% in the quarter1
to $1,027 million (+8% on an underlying basis2). Reported net
sales growth was negatively impacted by the absence of Hopland-based
wines, offset by favorable foreign exchange. Reported operating income
increased 15% in the quarter to $237 million (+14% on an underlying
basis). Diluted earnings per share in the quarter increased 18% to $0.73
compared to $0.62 in the prior year period.
For the first nine months of the year, reported net sales increased 4%
(+8% on an underlying basis), reported operating income increased 13%
(+13% on an underlying basis), and diluted earnings per share increased
18% to $2.22 compared to $1.89 in the prior year period.
Paul Varga, the company’s chief executive officer said, “We continue to
be pleased with our top-tier results in this well-performing industry.
Our third quarter and year-to-date results reflect the excellent
geographic breadth of our company, as well as improved portfolio and
volume/margin balance. Given the momentum we observe today for the North
American whiskey category, emerging markets, and premium-priced spirits
generally, we believe Brown-Forman is positioned well for continued
strong growth."
Year-to-Date 2013 Highlights
-
Underlying net sales increased 8%, driven by broad-based geographic
gains and brand strength, with constant currency net sales3
up 5%
-
Price/mix contributed three points to net sales growth
-
Jack Daniel’s family of brands grew net sales 10%
-
The company’s super and ultra-premium whiskey brands grew net
sales 19%
-
El Jimador’s family of brands grew net sales 7%
-
Finlandia’s family of brands grew net sales 5%
-
Underlying operating income increased 13%, driven by strong top-line
growth, gross margin expansion, and operating expense leverage
Year-to-Date 2013 Performance
The company’s underlying sales growth of 8% was driven by its premium
skew of brands and strong global demand for North American whiskeys.
Company-wide price/mix contributed approximately three points of
year-to-date sales growth, while volumes continued to grow at a
mid-single-digit rate. This balanced revenue growth allowed the company
to more than offset inflationary pressures, driving gross margins up by
240bps. Gross margins also benefited from the absence of Hopland-based
wines and lower costs associated with reductions in value-added
packaging.
Brown-Forman’s brand portfolio enjoyed broad-based geographic gains.
Performance in the emerging markets was particularly strong, with Turkey
and Russia growing combined net sales over 35% year-to-date. Brazil and
Mexico also grew at double-digit-rates, up 14% and 11%, respectively.
Other emerging markets with notable net sales growth rates included
India, Thailand and Indonesia, up over 20% in the aggregate.
In the developed markets, net sales increased at a mid-teens rate in
Germany, and grew mid-single-digits in Australia and the United Kingdom.
France reported year-to-date net sales growth, but results were
negatively impacted by the third quarter comparison to last year’s
buy-in activity in advance of price and excise tax increases. The rest
of continental Europe, and in particular, southern Europe, remained
under pressure given the weak economic conditions, but the company’s
portfolio continued to gain share in these challenging markets.
The company’s portfolio of brands gained value share in the U.S. market,
with underlying sales growth of over 6%. The company attributes this
outperformance to three main drivers, including improved pricing after
successfully implementing increases at the beginning of the year, the
strength of the North American whiskey category, and the continued
growth of Jack Daniel’s Tennessee Honey. The pricing environment
remained healthy during the critical holiday selling season, and the on-
and off-premise channels benefited from improving U.S. consumer
confidence.
The company’s Global Travel Retail business delivered 8% net sales
growth, driven by price increases, successful innovation, and new
product launches.
The Jack Daniel’s trademark experienced strong global demand, evidenced
by 10% net sales growth. The company is pleased with the marketplace
reaction to the global price increases implemented earlier this year
after several years in a row of holding prices flat.
Jack Daniel’s Tennessee Honey’s global net sales nearly doubled
year-to-date. This strong year-over-year growth has been driven by the
targeted rollout of the brand in markets outside of the U.S., including
the United Kingdom where Tennessee Honey has enjoyed positive consumer
response. Global growth was also driven by strong double-digit gains in
the U.S., primarily due to increased velocity in the off-premise, as
efforts to increase brand awareness have been working.
Brown-Forman’s portfolio of super and ultra-premium whiskey brands,
including Woodford Reserve, Jack Daniel’s Single Barrel, Gentleman Jack
and Collingwood, grew net sales 19% year-to-date. This portfolio is
well-positioned to benefit from growing consumer interest in super and
ultra-premium whiskeys.
Finlandia vodka’s mid-single-digit net sales growth was driven by strong
premiumization trends in Russia, offset somewhat by a competitive
marketplace in Poland.
The el Jimador family of tequila brands grew net sales by 7% with New
Mix RTDs up 15%. El Jimador grew net sales in the mid-teens in the U.S.,
offset by declines in Mexico. Herradura grew net sales by 22% globally,
as the brand enjoyed strong share gains in the U.S. and Mexico.
Southern Comfort’s net sales grew 1% year-to-date in the U.S., and
returned to growth in the third quarter in the United Kingdom on the
launch of the new consumer engagement plan for the brand in that market.
Continued softness in Australia, Germany and South Africa prevented the
brand from growing on a global basis however, with year-to-date net
sales down 4% compared to a 7% decline in fiscal 2012. The company
intends to roll out the consumer engagement strategy that has had good
early success in the U.S. and the United Kingdom into several of
Southern Comfort’s other key international markets.
Sonoma-Cutrer’s 15% growth was driven primarily by improving price/mix
with some modest volume gains, while Korbel grew net sales by 4%.
The company is also making significant investments behind its brands,
including increases in A&P spend, as well as investments in additional
headcount in emerging markets and enhanced route-to-market initiatives.
Brand investment grew 7% on an underlying basis year-to-date, and SG&A
increased 10% on an underlying basis, primarily due to timing.
Dividends and Other
On November 15, 2012, Brown-Forman increased its regular quarterly cash
dividend 9.3% to $0.255 per share. On January 22, 2013, Brown-Forman
declared a regular quarterly cash dividend of $0.255 per share on its
Class A and Class B common stock. This cash dividend is payable on April
1, 2013 to stockholders of record on March 8, 2013. Brown-Forman has
paid regular cash dividends for 67 consecutive years and increased them
for each of the last 29 years.
On December 12, 2012, Brown-Forman issued $750 million of senior
unsecured notes. The notes consist of the following tranches:
$250 million of 1.00% 5 Year Senior Notes due January 15, 2018
$250 million of 2.25% 10 Year Senior Notes due January 15, 2023
$250 million of 3.75% 30 Year Senior Notes due January 15, 2043
Proceeds from the issuance were used to fund a $4.00 special dividend
paid to shareholders on December 27, 2012.
On February 25, 2013, Brown-Forman announced that it had completed the
redemption of its outstanding $250 million 5% notes due 2014 with a
combination of cash and short-term borrowings. The company expects to
record pre-tax expenses of approximately $9 million in its fourth
quarter. The redemption is expected to lower pre-tax interest expense by
approximately $2 million in the fourth quarter of fiscal 2013, and $8
million in fiscal 2014.
Fiscal Year 2013 Outlook
The company is updating its fiscal 2013 earnings outlook to a range of
$2.60 to $2.68 from $2.58 to $2.70. This outlook now incorporates a
negative $0.05 impact in the fourth quarter from the charges associated
with the redemption of the company’s 2014 notes, as well as adverse
foreign exchange moves. While uncertainty persists in the fragile global
economy, the company continues to expect high single-digit growth in
underlying net sales and low double-digit growth in underlying operating
income in fiscal 2013. Leverage to the operating income line in fiscal
2013 is expected to come primarily from gross margin expansion.
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
12883934. 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 nine-month
periods ended January 31, 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.
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 global or regional economic conditions,
particularly in the Euro zone; political, financial, or credit or
capital market instability; supplier, customer or consumer credit or
other financial problems; bank failures or governmental debt defaults
-
failure to develop or implement effective business, portfolio and
brand strategies, including the increased U.S. penetration and
international expansion of Jack Daniel’s Tennessee Honey, innovation,
marketing and promotional activity, and route-to-consumer
-
unfavorable trade or consumer reaction to our new products, product
line extensions, price changes, marketing, or changes in formulation,
flavor or packaging
-
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
-
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, 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 organizational
changes, 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, Polish zloty or Mexican
peso
-
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 brown spirits, premium-priced spirits, or
spirits products generally; 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 or higher
fixed costs
-
effects of acquisitions, dispositions, joint ventures, business
partnerships or investments, or their termination, including
acquisition, integration or termination 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 or inability
to meet consumer 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, or other factors that affect the
availability, price, or quality of agave, grain, glass, energy,
closures, plastic, water, or wood, or that cause supply chain
disruption or disruption at our production facilities or aging
warehouses
-
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
For further information regarding these risks, please refer to the “Risk
Factors” and “Management’s Discussion and Analysis of Financial
Condition and Results of Operations” sections of our annual report on
Form 10-K and quarterly reports on Form 10-Q filed with the SEC.
|
|
Brown-Forman Corporation
Unaudited Consolidated Statements of Operations
For the Three Months Ended January 31, 2012 and 2013
(Dollars in millions, except per share amounts)
|
|
|
|
|
| 2012 |
|
| 2013 |
|
| Change |
| | | | | | | | |
|
|
Net sales
| | |
$
|
959.0
| | | |
$
|
1,026.9
| | | |
7
|
%
|
|
Excise taxes
| | | |
257.4
| | | | |
280.0
| | | |
9
|
%
|
|
Cost of sales
| | |
| 250.7 |
| | |
| 240.2 |
| | |
(4
|
%)
|
|
Gross profit
| | | |
450.9
| | | | |
506.7
| | | |
12
|
%
|
|
Advertising expenses
| | | |
98.8
| | | | |
110.5
| | | |
12
|
%
|
|
Selling, general, and administrative expenses
| | | |
148.0
| | | | |
162.4
| | | |
10
|
%
|
|
Amortization expense
| | | |
0.8
| | | | |
--
| | | | |
|
Other (income) expense, net
| | |
| (2.9 | ) | | |
| (3.2 | ) | | | |
|
Operating income
| | | |
206.2
| | | | |
237.0
| | | |
15
|
%
|
|
Interest expense, net
| | |
| 7.3 |
| | |
| 7.6 |
| | | |
|
Income before income taxes
| | | |
198.9
| | | | |
229.4
| | | |
15
|
%
|
|
Income taxes
| | |
| 65.8 |
| | |
| 71.8 |
| | | |
|
Net income
| | | $ | 133.1 |
| | | $ | 157.6 |
| | |
18
|
%
|
| | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | |
|
Basic
| | |
$
|
0.63
| | | |
$
|
0.74
| | | |
18
|
%
|
|
Diluted
| | |
$
|
0.62
| | | |
$
|
0.73
| | | |
18
|
%
|
| | | | | | | | |
|
|
Gross margin
| | | |
47.0
|
%
| | | |
49.3
|
%
| | | |
|
Operating margin
| | | |
21.5
|
%
| | | |
23.1
|
%
| | | |
| | | | | | | | |
|
|
Effective tax rate
| | | |
33.1
|
%
| | | |
31.3
|
%
| | | |
| | | | | | | | |
|
|
Cash dividends paid per common share:
| | | | | | | | | |
|
Regular quarterly cash dividends
| | |
$
|
0.233
| | | |
$
|
0.255
| | | | |
|
Special cash dividend
| | |
| -- |
| | |
| 4.000 |
| | | |
|
Total
| | | $ | 0.233 |
| | | $ | 4.255 |
| | | |
| | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per
share:
| | | | | | | | | |
|
Basic
| | | |
212,891
| | | | |
213,459
| | | | |
|
Diluted
| | | |
214,499
| | | | |
215,051
| | | | |
| | | | | | | | | | | | |
|
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 Nine Months Ended January 31, 2012 and 2013
(Dollars in millions, except per share amounts)
|
|
|
|
|
| 2012 |
|
| 2013 |
|
| Change |
| | | | | | | | |
|
|
Net sales
| | |
$
|
2,813.1
| | | |
$
|
2,918.8
| | | |
4
|
%
|
|
Excise taxes
| | | |
692.5
| | | | |
729.4
| | | |
5
|
%
|
|
Cost of sales
| | |
| 747.4 |
| | |
| 694.1 |
| | |
(7
|
%)
|
|
Gross profit
| | | |
1,373.2
| | | | |
1,495.3
| | | |
9
|
%
|
|
Advertising expenses
| | | |
296.3
| | | | |
309.1
| | | |
4
|
%
|
|
Selling, general, and administrative expenses
| | | |
433.9
| | | | |
469.9
| | | |
8
|
%
|
|
Amortization expense
| | | |
3.4
| | | | |
--
| | | | |
|
Other expense (income), net
| | |
| 1.3 |
| | |
| (4.8 | ) | | | |
|
Operating income
| | | |
638.3
| | | | |
721.1
| | | |
13
|
%
|
|
Interest expense, net
| | |
| 21.5 |
| | |
| 17.1 |
| | | |
|
Income before income taxes
| | | |
616.8
| | | | |
704.0
| | | |
14
|
%
|
|
Income taxes
| | |
| 208.1 |
| | |
| 226.0 |
| | | |
|
Net income
| | | $ | 408.7 |
| | | $ | 478.0 |
| | |
17
|
%
|
| | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | |
|
Basic
| | |
$
|
1.90
| | | |
$
|
2.24
| | | |
18
|
%
|
|
Diluted
| | |
$
|
1.89
| | | |
$
|
2.22
| | | |
18
|
%
|
| | | | | | | | |
|
|
Gross margin
| | | |
48.8
|
%
| | | |
51.2
|
%
| | | |
|
Operating margin
| | | |
22.7
|
%
| | | |
24.7
|
%
| | | |
| | | | | | | | |
|
|
Effective tax rate
| | | |
33.7
|
%
| | | |
32.1
|
%
| | | |
| | | | | | | | |
|
|
Cash dividends paid per common share:
| | | | | | | | | |
|
Regular quarterly cash dividends
| | |
$
|
0.660
| | | |
$
|
0.722
| | | | |
|
Special cash dividend
| | |
| -- |
| | |
| 4.000 |
| | | |
|
Total
| | | $ | 0.660 |
| | | $ | 4.722 |
| | | |
| | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per
share:
| | | | | | | | | |
|
Basic
| | | |
214,976
| | | | |
213,301
| | | | |
|
Diluted
| | | |
216,519
| | | | |
214,913
| | | | |
|
|
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
(Dollars in millions)
|
|
|
|
|
| April 30,
|
|
|
January 31,
|
| | | 2012 | | | 2013 |
|
Assets:
| | | | | | |
|
Cash and cash equivalents
| | |
$
|
338.3
| | |
$
|
386.8
|
|
Accounts receivable, net
| | | |
475.3
| | | |
633.8
|
|
Inventories
| | | |
712.1
| | | |
801.9
|
|
Other current assets
| | |
| 223.6 | | |
| 223.9 |
|
Total current assets
| | | |
1,749.3
| | | |
2,046.4
|
| | | | | |
|
|
Property, plant, and equipment, net
| | | |
398.7
| | | |
426.6
|
|
Goodwill
| | | |
617.2
| | | |
618.9
|
|
Other intangible assets
| | | |
668.3
| | | |
669.9
|
|
Other assets
| | |
| 43.9 | | |
| 70.5 |
|
Total assets
| | | $ | 3,477.4 | | | $ | 3,832.3 |
| | | | | |
|
|
Liabilities:
| | | | | | |
|
Accounts payable and accrued expenses
| | |
$
|
385.7
| | |
$
|
466.4
|
|
Dividends payable
| | | |
--
| | | |
54.5
|
|
Current portion of long-term debt
| | | |
2.7
| | | |
253.7
|
|
Other current liabilities
| | |
| 15.0 | | |
| 32.7 |
|
Total current liabilities
| | | |
403.4
| | | |
807.3
|
| | | | | |
|
|
Long-term debt
| | | |
502.8
| | | |
996.6
|
|
Deferred income taxes
| | | |
157.9
| | | |
193.2
|
|
Accrued postretirement benefits
| | | |
278.1
| | | |
246.5
|
|
Other liabilities
| | |
| 65.8 | | |
| 69.9 |
|
Total liabilities
| | | |
1,408.0
| | | |
2,313.5
|
| | | | | |
|
|
Stockholders’ equity
| | |
| 2,069.4 | | |
| 1,518.8 |
| | | | | |
|
|
Total liabilities and stockholders’ equity
| | | $ | 3,477.4 | | | $ | 3,832.3 |
| | | | | | | |
|
|
|
Brown-Forman Corporation
Unaudited Condensed Consolidated Statements of Cash Flows
For the Nine Months Ended January 31, 2012 and 2013
(Dollars in millions)
|
|
|
|
|
| 2012 |
|
| 2013 |
| | | | | |
|
|
Cash provided by operating activities
| | |
$
|
341.7
| | | |
$
|
367.2
| |
| | | | | |
|
|
Cash flows from investing activities:
| | | | | | |
|
Additions to property, plant, and equipment
| | | |
(31.1
|
)
| | | |
(59.1
|
)
|
|
Acquisitions of brand names and trademarks
| | | |
(7.2
|
)
| | | |
--
| |
|
Other
| | |
| (2.6 | ) | | |
| (0.3 | ) |
|
Cash used for investing activities
| | | |
(40.9
|
)
| | | |
(59.4
|
)
|
| | | | | |
|
|
Cash flows from financing activities:
| | | | | | |
|
Net issuance of debt
| | | |
2.9
| | | | |
744.4
| |
|
Acquisition of treasury stock
| | | |
(219.1
|
)
| | | |
--
| |
|
Dividends paid
| | | |
(142.0
|
)
| | | |
(1,008.0
|
)
|
|
Other
| | |
| 0.8 |
| | |
| 2.7 |
|
|
Cash used for financing activities
| | | |
(357.4
|
)
| | | |
(260.9
|
)
|
| | | | | |
|
Effect of exchange rate changes on cash and cash equivalents
| | |
| (15.6 | ) | | |
| 1.6 |
|
| | | | | |
|
|
Net (decrease) increase in cash and cash equivalents
| | | |
(72.2
|
)
| | | |
48.5
| |
| | | | | |
|
|
Cash and cash equivalents, beginning of period
| | |
| 567.1 |
| | |
| 338.3 |
|
| | | | | |
|
|
Cash and cash equivalents, end of period
| | | $ | 494.9 |
| | | $ | 386.8 |
|
| | | | | | | | | |
|
|
|
Schedule A |
|
|
| Brown-Forman Corporation |
| Supplemental Information (Unaudited) |
|
|
| |
|
| |
|
| |
| | | Three Months Ended | | | Nine Months Ended | | | Fiscal Year Ended |
| | | Jan 31, 2013 | | | Jan 31, 2013 | | | April 30, 2012 |
| | | | | | | | |
|
| | | | | | | | |
|
| | | | | | | | |
|
| Reported change in net sales | | | 7 | % | | | 4 | % | | | 6 | % |
|
Impact of Hopland-based wine business sale
| | |
2
|
%
| | |
3
|
%
| | | 2 | % |
|
Estimated net change in distributor inventories
| | |
1
|
%
| | |
-
| | | | 1 | % |
|
Impact of foreign currencies
| | |
(2
|
%)
| | |
1
|
%
| | | - | |
| | | | | | | | |
|
| Underlying change in net sales | | | 8 | % | | | 8 | % | | | 9 | % |
| | | | | | | | |
|
| | | | | | | | |
|
| Reported change in gross profit | | | 12 | % | | | 9 | % | | | 4 | % |
|
Impact of Hopland-based wine business sale
| | |
1
|
%
| | |
1
|
%
| | | 3 | % |
|
Estimated net change in distributor inventories
| | |
-
| | | |
(1
|
%)
| | | - | |
|
Impact of foreign currencies
| | |
(2
|
%)
| | |
1
|
%
| | | 1 | % |
| | | | | | | | |
|
| Underlying change in gross profit | | | 11 | % | | | 10 | % | | | 8 | % |
| | | | | | | | |
|
| Reported change in advertising | | | 12 | % | | | 4 | % | | | 8 | % |
|
Impact of Hopland-based wine business sale
| | |
-
| | | |
1
|
%
| | | 1 | % |
|
Impact of foreign currencies
| | |
(3
|
%)
| | |
2
|
%
| | | - | |
| | | | | | | | |
|
| Underlying change in advertising | | | 9 | % | | | 7 | % | | | 9 | % |
| | | | | | | | |
|
| Reported change in SG&A | | | 10 | % | | | 8 | % | | | 6 | % |
|
Impact of foreign currencies
| | |
(1
|
%)
| | |
2
|
%
| | | 1 | % |
|
Dispute settlement
| | |
-
| | | |
-
| | | | (1 | %) |
| | | | | | | | |
|
| Underlying change in SG&A | | | 9 | % | | | 10 | % | | | 6 | % |
| | | | | | | | |
|
| Reported change in operating income | | | 15 | % | | | 13 | % | | | (8 | %) |
|
Impact of Hopland-based wine business sale
| | |
1
|
%
| | |
1
|
%
| | | 12 | % |
|
Dispute settlement
| | |
-
| | | |
-
| | | | 1 | % |
|
Estimated net change in distributor inventories
| | |
-
| | | |
(1
|
%)
| | | 1 | % |
|
Impact of foreign currencies
| | |
(2
|
%)
| | |
-
| | | | 3 | % |
| | | | | | | | |
|
| Underlying change in operating income | | | 14 | % | | | 13 | % | | | 9 | % |
| | | | | | | | |
|
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) Nine Months Ended January 31, 2013 |
|
|
|
|
| % Change vs. YTD FY12 |
| | Depletions1 |
|
| Net Sales2 |
Brand | | | 9-Liter |
|
| Equivalent Conversion3 | | | Reported |
|
| Constant Currency |
|
Jack Daniel’s Family
| | |
6
|
%
| | |
6
|
%
| | |
9
|
%
| | |
10
|
%
|
Jack Daniel’s Family of Whiskey Brands4 | | | 6 | % | | | 6 | % | | | 9 | % | | | 11 | % |
Jack Daniel’s RTD/RTP5 | | | 6 | % | | | 6 | % | | | 5 | % | | | 7 | % |
|
el Jimador Family
| | |
5
|
%
| | |
1
|
%
| | |
6
|
%
| | |
7
|
%
|
| el Jimador | | | (1 | %) | | | (1 | %) | | | 2 | % | | | 3 | % |
New Mix RTD6 | | | 6 | % | | | 6 | % | | | 13 | % | | | 15 | % |
|
Finlandia Family
| | |
8
|
%
| | |
6
|
%
| | |
2
|
%
| | |
5
|
%
|
| Finlandia | | | 6 | % | | | 6 | % | | | 1 | % | | | 4 | % |
| Finlandia RTD | | | 64 | % | | | 64 | % | | | 69 | % | | | 79 | % |
|
Southern Comfort Family
| | |
(4
|
%)
| | |
(1
|
%)
| | |
(4
|
%)
| | |
(4
|
%)
|
Southern Comfort7 | | | (1 | %) | | | (1 | %) | | | (4 | %) | | | (4 | %) |
| Southern Comfort RTD/RTP | | | (16 | %) | | | (16 | %) | | | (14 | %) | | | (15 | %) |
|
Canadian Mist
| | |
(2
|
%)
| | |
(2
|
%)
| | |
(1
|
%)
| | |
(1
|
%)
|
| Korbel Champagne | | |
2
|
%
| | |
2
|
%
| | |
4
|
%
| | |
4
|
%
|
Super-Premium Other8 | | |
9
|
%
| | |
9
|
%
| | |
14
|
%
| | |
14
|
%
|
|
Rest of Brand Portfolio
(excl. Discontinued Brands)
| | |
10
|
%
| | |
10
|
%
| | |
6
|
%
| | |
10
|
%
|
| Total Portfolio9 |
|
| 5 | % |
|
| 4 | % |
|
| 7 | % |
|
| 8 | % |
| | | | | | | | | | | | | | | |
|
Note: Totals may differ due to rounding |
|
___________________
|
|
1 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.
|
|
2 Net sales is a shipment based metric; shipments and depletions can
be different due to timing
|
|
3 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.
|
|
4 Jack Daniel’s brand family excluding RTD/RTP line extensions
|
|
5 Refers to all RTD and ready-to-pour (RTP) line extensions of Jack
Daniel’s
|
|
6 RTD brand produced with el Jimador tequila
|
|
7 Includes Southern Comfort, Southern Comfort Reserve, and Southern
Comfort flavors
|
|
8 Includes Herradura, Woodford Reserve Family, Sonoma-Cutrer, Tuaca
Family and Chambord liqueur and flavored vodka
|
|
9 Total Portfolio includes all existing active brands
|
|
|

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