LOUISVILLE, Ky.--(BUSINESS WIRE)--
Brown-Forman Corporation (NYSE:BFA) (NYSE:BFB) reported financial
results for its fourth quarter and fiscal year ended April 30, 2015. For
the full year, reported net sales1 increased 4% to $4,096
million (+6% on an underlying basis2), reported operating
income increased 6% to $1,027 million (+9% on an underlying basis), and
diluted earnings per share increased 5% to $3.21 compared to $3.06 in
the prior year period. Reported earnings per share growth was negatively
impacted by six points due to adverse foreign exchange and two points
due to a higher effective tax rate.
For the fourth quarter, reported net sales increased 6% to $947 million
(+10% on an underlying basis) and reported operating income increased
23% to $232 million (+22% on an underlying basis). Diluted earnings per
share in the quarter increased 8% to $0.66, compared to $0.62 in the
prior year period.
Paul Varga, the company’s chief executive officer, said, “Fiscal 2015
was another superb year of comprehensive progress for Brown-Forman.
Foreign exchange impact aside, our business performed exceptionally
well, and once again delivered underlying growth in net sales and
operating income that compares quite favorably to our industry.” Varga
added, “We expect our strong underlying performance to continue in
Fiscal 2016 as a result of our excellent geographic diversification and
our strong portfolio focus led by Jack Daniel's and our premium American
whiskeys.”
Fiscal 2015 Highlights
-
Underlying net sales increased over 6%, driven by the company’s
premium American whiskey portfolio
-
Price/mix contributed three points to net sales growth and gross
margin expanded 60bps
-
Jack Daniel’s family of brands grew underlying net sales 8% (+5%
reported) including 6% underlying net sales growth for Jack
Daniel’s Tennessee Whiskey (+3% reported)
-
Jack Daniel’s Tennessee Honey grew underlying net sales 28% (+27%
reported)
-
Brown-Forman’s super/ultra-premium whiskey brands3 grew
total underlying net sales 16% (+15% reported) and surpassed one
million cases
-
Herradura grew underlying net sales 25% (+24% reported)
-
Sales growth was balanced by geography and the United States
delivered its 4th straight year of value share gains
-
Underlying operating income grew over 9% due to gross profit growth
and operating expense leverage
-
Returned $718 million to shareholders ($256 million in dividends, $462
million in share repurchases)
- Brown-Forman generated an ROIC4 of 22%, and delivered a
ten-year compound annual growth rate in TSR5 of 15%, nearly
double the S&P 500’s TSR of 8% per year
Fiscal 2015 Performance By Market - Balanced
Geographic Delivery of Growth
The company drove solid gains across most markets, emerging and
developed. Underlying net sales grew 8% (+10% reported) in the United
States, 4% (-1% reported) in developed markets outside of the United
States, and 9% (0% reported) in the emerging markets.
The company enjoyed one of its strongest years in recent history in the
United States, fueling the fourth straight year of value-based market
share gains. Jack Daniel’s Tennessee Whiskey approached the five million
case milestone on the heels of a successful campaign to reignite the
pioneer in craft American whiskey. The brand’s growth is particularly
noteworthy against a backdrop where most other top ten brands are
experiencing sales declines in the United States6. Jack
Daniel’s brand family’s 9% underlying net sales growth was driven by
strong results in the off-premise as well as improving on-premise
trends, better mix due to innovation and premiumization, and the fourth
quarter launch of Jack Daniel’s Tennessee Fire.
|
| |
| |
| | |
Brown-Forman Corporation - Top Ten Countries Supplemental Information (Unaudited) Twelve Months Ended April 30, 2015 | |
|
|
|
|
|
|
|
| |
| Country |
| % of Reported Net Sales |
| % Growth in Reported Net Sales |
| % Growth in Underlying Net Sales | |
| United States |
|
43%
|
|
10%
|
|
8%
| |
| Australia |
|
11%
|
|
(8)%
|
|
(1)%
| |
| United Kingdom |
|
9%
|
|
2%
|
|
5%
| |
| Mexico |
|
6%
|
|
(3)%
|
|
3%
| |
| Germany |
|
4%
|
|
(9)%
|
|
(2)%
| |
| Poland |
|
4%
|
|
(14)%
|
|
(7)%
| |
| France |
|
3%
|
|
77%
|
|
42%
| |
| Russia |
|
2%
|
|
(6)%
|
|
4%
| |
| Turkey |
|
2%
|
|
19%
|
|
32%
| |
| Canada |
|
1%
|
|
1%
|
|
10%
| |
|
Top Ten Total
|
|
84%
|
|
4%
|
|
6%
| |
|
Other Markets
|
|
16%
|
|
4%
|
|
11%
| |
|
Total Worldwide
|
|
100%
|
|
4%
|
|
6%
| |
Note: Totals may differ due to rounding. France’s results
benefited from the transition to owned distribution. France’s
underlying net sales grew approximately 17% excluding this change
that occurred on January 1, 2014 that increased gross sales higher
through the absence of an agency margin.
|
|
|
In the emerging markets, underlying net sales grew 9%, a noteworthy
performance in light of the prolonged slowdown experienced by several
industry competitors. Mexico grew underlying net sales 3% with
particularly strong results from Herradura, while Poland’s results were
dragged down by the re-balancing of channel inventories after the
January 2014 excise tax increase.
Excluding Mexico and Poland, the company continues to benefit from a
relatively diverse portfolio of emerging markets where the brand
portfolio is in its early stages of development. Turkey’s underlying net
sales jumped 32% and Brazil grew underlying net sales by 43% (+29%
reported), with particularly strong results for Jack Daniel’s Tennessee
Honey. Despite severe economic and political turmoil, Russia managed to
grow underlying net sales by 4%. India’s underlying net sales jumped 14%
(+16% reported) as a small but growing cadre of consumers look for
authentic, premium imported American whiskey.
Ukraine, Georgia, and Kazakhstan grew aggregate underlying net sales by
61% (+2% reported). Emerging Africa grew underlying net sales by 26%
(+6% reported). In southeast Asia, Indonesia, Thailand, and the
Philippines grew total underlying net sales by 15% (+16% reported).
In developed markets outside of the United States, underlying net sales
growth of 4% was driven by solid gains in Europe, where Jack Daniel’s
Tennessee Whiskey annual depletions surpassed four million cases. France
grew underlying net sales by 42%, driven by strong demand and the
incremental margin captured by owning the sales-force, and the United
Kingdom grew 5%. Germany’s results were down 2%, negatively impacted by
short-term disruption caused by the company’s strategic reduction in
promotional activity. Aggregate underlying net sales for Belgium, the
Netherlands, and Switzerland grew 11% (+2% reported). Australia’s 1%
decline in underlying net sales was driven by a challenging economic
backdrop, weak consumer confidence, and a continued consumer shift away
from highly taxed spirits. Canada delivered another year of strong
growth, up 10%, while Japan’s underlying sales trends were flat due to
aggressive discounting by low-priced bourbon brands in that market.
Portugal, Spain, Italy, and Greece experienced a 1% decline in both
underlying and reported net sales as these economies continue to
languish.
Global Travel Retail collectively delivered 5% underlying net sales
growth (+5% reported), driven by innovation and new product launches.
Results were held back somewhat by the decline in spend by Russian
travelers.
Fiscal 2015 Performance By Brand - Top-Line
Growth Powered by American Whiskey Portfolio
Underlying net sales growth of 6% was driven by the company’s portfolio
skew to the American whiskey category, and was led by the Jack Daniel’s
trademark, with 8% underlying net sales growth. Jack Daniel’s Tennessee
Whiskey grew global underlying net sales by 6% (3% reported), with
markets outside of the United States up 7% (1% reported). Notable growth
drivers for the Jack Daniel’s trademark included the United States,
United Kingdom, France, Brazil, Turkey, and Global Travel Retail.
Jack Daniel’s Tennessee Honey’s global underlying net sales grew 28%
(+27% reported) in fiscal 2015. Underlying net sales in the United
States grew 10% (+13% reported) during its fourth year in the market.
Underlying net sales outside of the United States jumped 55% (+44%
reported) on the continued global roll-out of the brand. The company
estimates that Jack Daniel’s Tennessee Honey is now the 15th largest
brand in the world priced over $25 per 750ml bottle6, and
growing quickly as we build brand awareness.
In addition to Jack Daniel’s Tennessee Whiskey, Brown-Forman’s portfolio
of super and ultra-premium whiskey brands, including the Woodford
Reserve family, Jack Daniel’s Single Barrel, Gentleman Jack, Sinatra
Select, No. 27 Gold, and Collingwood, collectively grew underlying net
sales 16% (+15% reported) in the year and depleted well over one million
cases. Woodford Reserve’s family delivered exceptional underlying net
sales growth, up 32% (+33% reported). Underlying net sales for Old
Forester, the company’s founding brand, jumped 35% (+38% reported) as
new launches such as Old Forester 1870 and strong growth in the
on-premise drove favorable mix.
Finlandia vodka’s family of brands experienced a 5% decline in
underlying net sales. These declines were led by the brand’s largest
market, Poland, where much of the year was spent working through trade
re-balancing after last year’s excise tax driven buy-ins.
The Casa Herradura family of tequila brands experienced 11% underlying
net sales growth (+8% reported) globally. Underlying net sales grew 11%
in the United States, with almost equal rates of growth for El Jimador
and Herradura, as the company drove solid distribution gains in some key
on-premise accounts around World Cup. Underlying net sales for the
family grew 10% in Mexico on the heels of a very successful launch of
Herradura Ultra, which helped power 37% underlying net sales growth
internationally for Herradura. El Jimador’s underlying net sales outside
of the United States grew by 2% (-5% reported) despite volume declines
in Mexico associated with the company’s decision to increase pricing
over a multi-year period and reposition the brand. New Mix also grew
underlying net sales by 4% as trade inventory levels were in better
balance throughout the fiscal year.
Southern Comfort’s family of brands experienced a 5% decline in
underlying net sales both inside and outside of the United States. The
company believes the brand is being pressured by the growth in the
flavored whiskey category.
Other P&L Items
Company-wide price/mix contributed three points to full year net sales
growth and drove global gains in value market share. Revenue growth
helped deliver gross margin expansion of 60bps, driven primarily by this
improved price/mix.
Underlying A&P spend grew by 4% (0% reported) and underlying SG&A
increased by 4% (+2% reported) in fiscal 2015.
Financial Stewardship
As of April 30, 2015, total debt was $1,188 million, and net debt was
$818 million, up from $568 million as of April 30, 2014. In fiscal 2015,
the company invested $121 million in capital projects, with the majority
focused on increasing the production capacity for its American whiskey
brands, including Jack Daniel’s, Woodford Reserve, and Old Forester.
On May 21, 2015, Brown-Forman declared a regular quarterly cash dividend
of $0.315 per share on Class A and Class B common stock. The cash
dividend is payable on July 1, 2015 to stockholders of record on June 3,
2015. Brown-Forman has paid regular quarterly cash dividends for 69
consecutive years and has increased the dividend for 31 consecutive
years. In fiscal 2015, the company also repurchased a combined total of
5.1 million Class A and Class B shares for $462 million, at an average
price of $90 per share. In total, the company returned $718 million to
shareholders during fiscal 2015.
Over the last ten years, the company has produced a compound annual
growth rate in total shareholder return of 15%, at the top of its
competitive set and almost twice the annual rate of return delivered by
the S&P 500. The company believes that its 22% return on invested
capital is also at the top of the industry.
Fiscal Year 2016 Outlook - Favorable Trends
Remain Entrenched - Strong Growth Expected
The company anticipates that the favorable dynamics driving growth since
fiscal 2012, including strong global demand for authentic American
whiskey brands, consumer interest in flavored whiskey, and a trend
towards premium spirits will continue into fiscal 2016. While the global
economic outlook remains mixed, the company expects continued growth
across most major markets, developed and emerging.
In fiscal 2016, the company expects 6% to 7% growth in underlying net
sales, driven by the continued global expansion of the Jack Daniel’s
trademark, including Jack Daniel’s Tennessee Whiskey and Jack Daniel’s
Tennessee Honey, as well as the roll-out of Jack Daniel’s Tennessee Fire
in the United States. The company also expects Woodford Reserve,
Herradura, and Old Forester to contribute to full year sales growth.
The company expects gross margins to expand modestly in fiscal 2016,
with additional operating margin expansion driven by leveraging the SG&A
investments made over the past few years, including last year’s
route-to-market change in France. The company believes that this should
result in 8% to 10% growth in underlying operating income. After
incorporating expectations for additional foreign exchange headwinds, a
reduction in trade inventories, a lower effective tax rate and a
reduction in share count, the company anticipates diluted earnings per
share of $3.40 to $3.60 in fiscal 2016.
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 “Investors/Events & Presentations.” For those unable
to participate in the live call, a digital audio recording of the
conference call will also be available on the website approximately two
hours 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, Jack Daniel’s & Cola,
Jack Daniel’s Tennessee Honey, Gentleman Jack, Jack Daniel’s Single
Barrel, Finlandia, Southern Comfort, Korbel, el Jimador, Woodford
Reserve, Canadian Mist, Herradura, New Mix, Sonoma-Cutrer, Early Times,
and Chambord. Brown-Forman’s brands are supported by nearly 4,200
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 We present changes in certain
income statement line-items that are adjusted to an “underlying” basis,
which we believe assists in understanding both our performance from
period to period on a consistent basis and the trends of our business.
Non-GAAP “underlying” measures include changes in (a) underlying net
sales, (b) underlying cost of sales, (c) underlying gross profit, (d)
underlying advertising expenses, (e) underlying selling, general and
administrative expenses and (f) underlying operating income. A
reconciliation of each of these non-GAAP measures for the three-month
and twelve-month periods ending April 30, 2015, to the most closely
comparable GAAP measure, and the reasons why management believes these
adjustments to be useful to the reader, are included in Schedule A in
this press release.
3 Super/Ultra-premium whiskey brands
include the Woodford Reserve family, Jack Daniel’s Single Barrel,
Gentleman Jack, Sinatra Select, No. 27 Gold and Collingwood.
4
ROIC: 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 TSR:
Total Shareholder Return is shown as a compound annual growth rate
assuming dividends reinvested, and is measured over the ten-year period
ending April 30, 2015.
6 Source: IWSR 2014 data
This press release 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,” “could,” “envision,” “estimate,” “expect,” “expectation,”
“intend,” “may,” “plan,” “potential,” “project,” “pursue,” “see,”
“seek,” “should,” “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:
-
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 taxes, higher interest rates, political instability, higher
inflation, deflation, lower returns on pension assets, or lower
discount rates for pension obligations
-
Risks associated with being a U.S.-based company with global
operations, including commercial, political and financial risks; local
labor policies and conditions; protectionist trade policies or
economic or trade sanctions; compliance with local trade practices and
other regulations, including anti-corruption laws; terrorism; and
health pandemics
-
Fluctuations in foreign currency exchange rates, particularly a
stronger U.S. dollar
-
Changes in laws, regulations or policies - especially those that
affect the production, importation, marketing, sale, labeling,
pricing, distribution or consumption of our beverage alcohol products
-
Tax rate changes (including excise, sales, VAT, tariffs, duties,
corporate, individual income, dividends, capital gains) or changes 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
-
Dependence upon the continued growth of the Jack Daniel’s family of
brands
-
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; bar,
restaurant, travel or other on-premise declines; shifts in demographic
trends; unfavorable consumer reaction to new products, line
extensions, package changes, product reformulations, or other product
innovation
-
Decline in the social acceptability of beverage alcohol products in
significant markets
-
Production facility, aging warehouse or supply chain disruption
-
Imprecision in supply/demand forecasting
-
Higher costs, lower quality or unavailability of energy, raw
materials, product ingredients, labor 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 higher implementation-related or 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, or 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 recalls or other product liability claims; product
counterfeiting, tampering, 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
-
Our status as a family ”controlled company” under New York Stock
Exchange rules
-
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 U.S. generally accepted
accounting principles (“GAAP”), including underlying net sales,
underlying gross profit, underlying advertising expense, underlying
SG&A, 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 Schedules A and B attached hereto.
|
|
| |
|
| |
|
| |
Brown-Forman Corporation
Unaudited Consolidated Statements of Operations
For the Three Months April 30, 2014 and 2015
(Dollars in millions, except per share amounts)
|
| | | | | | | | |
|
| | |
2014
| | |
2015
| | |
Change
|
| | | | | | | | |
|
|
Net sales
| | | $893 | | | $947 | | |
6%
|
|
Excise taxes
| | |
204
| | |
207
| | |
2%
|
|
Cost of sales
| | |
196
| | |
213
| | |
9%
|
|
Gross profit
| | |
493
| | |
527
| | |
7%
|
|
Advertising expenses
| | |
106
| | |
103
| | |
(3%)
|
|
Selling, general, and administrative expenses
| | |
207
| | |
186
| | |
(10%)
|
|
Other expense (income), net
| | |
(9)
| | |
6
| | | |
|
Operating income
| | |
189
| | |
232
| | |
23%
|
|
Interest expense, net
| | |
7
| | |
6
| | | |
|
Income before income taxes
| | |
182
| | |
226
| | |
24%
|
|
Income taxes
| | |
50
| | |
86
| | | |
|
Net income
| | | $132 | | | $140 | | |
6%
|
| | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | |
|
Basic
| | | $0.62 | | | $0.67 | | |
8%
|
|
Diluted
| | | $0.62 | | | $0.66 | | |
8%
|
| | | | | | | | |
|
|
Gross margin
| | |
55.2%
| | |
55.6%
| | | |
|
Operating margin
| | |
21.1%
| | |
24.6%
| | | |
| | | | | | | | |
|
|
Effective tax rate
| | |
27.3%
| | |
38.0%
| | | |
| | | | | | | | |
|
|
Cash dividends paid per common share
| | | $0.290 | | | $0.315 | | | |
| | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per share
| | | | | | | | | |
|
Basic
| | |
213,296
| | |
209,861
| | | |
|
Diluted
| | |
214,938
| | |
211,284
| | | |
| | | | | | | | |
|
|
| |
| |
| |
Brown-Forman Corporation
Unaudited Consolidated Statements of Operations
For the Years Ended April 30, 2014 and 2015
(Dollars in millions, except per share amounts)
|
| | | | | |
|
| |
2014
| |
2015
| |
Change
|
| | | | | |
|
|
Net sales
| |
3,946
| |
4,096
| |
4%
|
|
Excise taxes
| |
955
| |
962
| |
1%
|
|
Cost of sales
| |
913
| |
951
| |
4%
|
|
Gross profit
| |
2,078
| |
2,183
| |
5%
|
|
Advertising expenses
| |
436
| |
437
| |
0%
|
|
Selling, general, and administrative expenses
| |
686
| |
697
| |
2%
|
|
Other expense (income), net
| |
(15)
| |
22
| | |
|
Operating income
| |
971
| |
1,027
| |
6%
|
|
Interest expense, net
| |
24
| |
25
| | |
|
Income before income taxes
| |
947
| |
1,002
| |
6%
|
|
Income taxes
| |
288
| |
318
| | |
|
Net income
| | $659 | | $684 | |
4%
|
| | | | | |
|
|
Earnings per share:
| | | | | | |
|
Basic
| | $3.08 | | $3.23 | |
5%
|
|
Diluted
| | $3.06 | | $3.21 | |
5%
|
| | | | | |
|
|
Gross margin
| |
52.7%
| |
53.3%
| | |
|
Operating margin
| |
24.6%
| |
25.1%
| | |
| | | | | |
|
|
Effective tax rate
| |
30.5%
| |
31.7%
| | |
| | | | | |
|
|
Cash dividends paid per common share
| | $1.09 | | $1.21 | | |
| | | | | |
|
Shares (in thousands) used in the calculation of earnings per share
| | | | | | |
|
Basic
| |
213,454
| |
211,593
| | |
|
Diluted
| |
215,082
| |
213,083
| | |
| | | | | |
|
|
|
| |
|
| |
Brown-Forman Corporation
Unaudited Condensed Consolidated Balance Sheets
As of April 30, 2014 and 2015
(Dollars in millions)
|
| | | | | |
|
| | |
2014
| | |
2015
|
|
Assets:
| | | | | | |
|
Cash and cash equivalents
| | | $437 | | | $370 |
|
Accounts receivable, net
| | |
569
| | |
583
|
|
Inventories
| | |
882
| | |
953
|
|
Other current assets
| | |
289
| | |
348
|
|
Total current assets
| | |
2,177
| | |
2,254
|
| | | | | |
|
|
Property, plant, and equipment, net
| | |
526
| | |
586
|
|
Goodwill
| | |
620
| | |
607
|
|
Other intangible assets
| | |
677
| | |
611
|
|
Other assets
| | |
103
| | |
135
|
|
Total assets
| | | $4,103 | | | $4,193 |
| | | | | |
|
|
Liabilities:
| | | | | | |
|
Accounts payable and accrued expenses
| | | $474 | | | $497 |
|
Accrued income taxes
| | |
71
| | |
12
|
|
Short-term borrowings
| | |
8
| | |
190
|
|
Current portion of long-term debt
| | |
—
| | |
250
|
|
Other current liabilities
| | |
8
| | |
9
|
|
Total current liabilities
| | |
561
| | |
958
|
| | | | | |
|
|
Long-term debt
| | |
997
| | |
748
|
|
Deferred income taxes
| | |
102
| | |
107
|
|
Accrued postretirement benefits
| | |
244
| | |
311
|
|
Other liabilities
| | |
167
| | |
164
|
|
Total liabilities
| | |
2,071
| | |
2,288
|
| | | | | |
|
|
Stockholders’ equity
| | |
2,032
| | |
1,905
|
| | | | | |
|
|
Total liabilities and stockholders’ equity
| | | $4,103 | | | $4,193 |
| | | | | |
|
|
|
| |
|
| |
Brown-Forman Corporation
Unaudited Condensed Consolidated Statements of Cash Flows
For the Years Ended April 30, 2014 and 2015
(Dollars in millions)
|
| | | | | |
|
| | |
2014
| | |
2015
|
| | | | | |
|
|
Cash provided by operating activities
| | | $649 | | | $608 |
| | | | | |
|
|
Cash flows from investing activities:
| | | | | | |
|
Additions to property, plant, and equipment
| | |
(126)
| | |
(120)
|
|
Other
| | |
(1)
| | |
(5)
|
|
Cash used for investing activities
| | |
(127)
| | |
(125)
|
| | | | | |
|
|
Cash flows from financing activities:
| | | | | | |
|
Net issuance of debt
| | |
3
| | |
183
|
|
Acquisition of treasury stock
| | |
(49)
| | |
(462)
|
|
Dividends paid
| | |
(233)
| | |
(256)
|
|
Other
| | |
(9)
| | |
4
|
|
Cash used for financing activities
| | |
(288)
| | |
(531)
|
| | | | | |
|
|
Effect of exchange rate changes on cash and cash equivalents
| | |
(1)
| | |
(19)
|
| | | | | |
|
|
Net increase (decrease) in cash and cash equivalents
| | |
233
| | |
(67)
|
| | | | | |
|
|
Cash and cash equivalents, beginning of period
| | |
204
| | |
437
|
| | | | | |
|
|
Cash and cash equivalents, end of period
| | | $437 | | | $370 |
| | | | | |
|
|
|
Schedule A |
|
|
| Brown-Forman Corporation |
| Supplemental Information (Unaudited) |
|
|
| |
|
| |
|
| |
| | |
|
|
|
| | |
|
| | | Three Months Ended | | | Twelve Months Ended | | |
Fiscal Year Ended
|
| | | April 30, 2015 |
|
| April 30, 2015 | | | April 30, 2014 |
| | | | | | | | |
|
| | | | | | | | |
|
| | | | | | | | |
|
| Reported change in net sales | | | 6% | | | 4% | | | 4% |
|
Impact of foreign currencies
| | |
6%
| | |
3%
| | |
1%
|
|
Estimated net change in distributor inventories
| | |
(2)%
| | |
(1)%
| | |
1%
|
| | | | | | | | |
|
| Underlying change in net sales | | | 10% |
|
| 6% | | | 6% |
| | | | | | | | |
|
| | | | | | | | |
|
| Reported change in gross profit | | | 7% | | | 5% | | | 6% |
|
Impact of foreign currencies
| | |
3%
| | |
3%
| | |
1%
|
|
Estimated net change in distributor inventories
| | |
(2)%
| | |
(1)%
| | |
1%
|
| | | | | | | | |
|
| Underlying change in gross profit | | | 8% |
|
| 7% | | | 8% |
| | | | | | | | |
|
| Reported change in advertising | | | (3)% | | | —% | | | 7% |
|
Impact of foreign currencies
| | |
8%
| | |
4%
| | |
1%
|
| | | | | | | | |
|
| Underlying change in advertising | | | 5% |
|
| 4% | | | 8% |
| | | | | | | | |
|
| Reported change in SG&A | | | (10)% | | | 2% | | | 5% |
|
Impact of foreign currencies
| | |
5%
| | |
2%
| | |
1%
|
|
Estimated net change in distributor inventories
| | |
-
| | |
-
| | |
-
|
| | | | | | | | |
|
| Underlying change in SG&A | | | (6)% |
|
| 4% | | | 6% |
| | | | | | | | |
|
| Reported change in operating income | | | 23% | | | 6% | | | 8% |
|
Impact of foreign currencies
| | |
4%
| | |
6%
| | |
-
|
|
Estimated net change in distributor inventories
| | |
(6)%
| | |
(3)%
| | |
3%
|
| | | | | | | | |
|
| Underlying change in operating income | | | 22% |
|
| 9% | | | 11% |
| | | | | | | | |
|
|
Note: Totals may differ due to rounding
|
|
|
Notes:
We present changes in certain income statement line-items that are
adjusted to an “underlying” basis, which are non-GAAP measures that we
believe assist in understanding both our performance from period to
period on a consistent basis, and the trends of our business.
To calculate each of the measures reflected above, we adjust for (a)
foreign currency exchange and (b) if applicable, estimated net changes
in trade inventories. These adjustments are defined below.
-
“Foreign exchange.” We calculate the percentage change in our income
statement line-items in accordance with GAAP and adjust to exclude the
cost or benefit of currency fluctuations. Adjusting for foreign
exchange allows us to understand our business on a constant dollar
basis, as fluctuations in exchange rates can distort the underlying
trend both positively and negatively. (In this press release, “dollar”
always means the U.S. dollar unless clearly denoted otherwise.) To
eliminate the effect of foreign exchange fluctuations when comparing
across periods, we translate current year results at prior-year rates.
-
“Estimated net change in trade inventories.” This term refers to the
estimated net effect of changes in distributor inventories on changes
in our measures. For each period being compared, we estimate the
effect of distributor inventory changes on our results using depletion
information provided to us by our distributors. We believe that this
adjustment reduces the effect of varying levels of distributor
inventories on changes in our measures and allows to understand better
our underlying results and trends.
Management uses “underlying” measures of performance to assist it in
comparing and measuring our performance from period to period on a
consistent basis, and in comparing our performance to that of our
competitors. We also use underlying measures as metrics of management
incentive compensation calculations. Management also uses underlying
measures in its planning and forecasting and in communications with the
board of directors, stockholders, analysts and investors concerning our
financial performance. We have provided reconciliations of the non-GAAP
measures adjusted to an “underlying” basis to their most closely
comparable GAAP measures and have consistently applied the adjustments
within our reconciliations in arriving at each non-GAAP measure.
|
|
| |
|
| | |
Schedule B | |
Brown-Forman Corporation Supplemental Information (Unaudited) Twelve Months Ended April 30, 2015 | |
|
|
|
|
|
|
|
| |
Brand | | | Depletions (000's) | | | % Change vs. YTD FY14 | |
| | | | Depletions1 |
|
| Net Sales2 | |
|
|
| 9-Liter |
|
| Equivalent Conversion3 |
|
| 9-Liter |
|
| Equivalent Conversion |
|
| Reported |
|
| Foreign Exchange |
|
| Estimated Net Change in Trade Inventories |
|
| Underlying | |
|
Jack Daniel’s Family
|
|
|
21,303
|
|
|
15,001
|
|
|
7%
|
|
|
8%
|
|
|
5%
|
|
|
4%
|
|
|
(1)%
|
|
|
8%
| |
|
Jack Daniel’s Tennessee Whiskey
|
|
|
11,987
|
|
|
11,987
|
|
|
4%
|
|
|
4%
|
|
|
3%
|
|
|
3%
|
|
|
—%
|
|
|
6%
| |
|
Jack Daniel’s Tennessee Honey
|
|
|
1,355
|
|
|
1,355
|
|
|
29%
|
|
|
29%
|
|
|
27%
|
|
|
3%
|
|
|
(2)%
|
|
|
28%
| |
|
Other Jack Daniel’s Whiskey Brands4 |
|
|
934
|
|
|
934
|
|
|
38%
|
|
|
38%
|
|
|
35%
|
|
|
3%
|
|
|
(10)%
|
|
|
27%
| |
|
Jack Daniel’s RTD/RTP5 |
|
|
7,026
|
|
|
702
|
|
|
3%
|
|
|
3%
|
|
|
(4)%
|
|
|
6%
|
|
|
—%
|
|
|
2%
| |
|
Southern Comfort Family
|
|
|
2,161
|
|
|
1,864
|
|
|
(4)%
|
|
|
(4)%
|
|
|
(7)%
|
|
|
2%
|
|
|
(1)%
|
|
|
(5)%
| |
|
Finlandia Family
|
|
|
3,384
|
|
|
3,245
|
|
|
(5)%
|
|
|
(5)%
|
|
|
(11)%
|
|
|
6%
|
|
|
(1)%
|
|
|
(5)%
| |
|
el Jimador6 |
|
|
1,193
|
|
|
1,181
|
|
|
(1)%
|
|
|
(1)%
|
|
|
6%
|
|
|
4%
|
|
|
(3)%
|
|
|
6%
| |
|
New Mix RTD7 |
|
|
5,144
|
|
|
514
|
|
|
4%
|
|
|
4%
|
|
|
(3)%
|
|
|
7%
|
|
|
—%
|
|
|
4%
| |
|
Herradura
|
|
|
372
|
|
|
372
|
|
|
18%
|
|
|
18%
|
|
|
24%
|
|
|
4%
|
|
|
(3)%
|
|
|
25%
| |
|
Woodford Reserve Family
|
|
|
396
|
|
|
396
|
|
|
30%
|
|
|
30%
|
|
|
33%
|
|
|
1%
|
|
|
(2)%
|
|
|
32%
| |
|
Canadian Mist Family
|
|
|
1,499
|
|
|
1,499
|
|
|
(5)%
|
|
|
(5)%
|
|
|
(6)%
|
|
|
—%
|
|
|
1%
|
|
|
(6)%
| |
Rest of Brand Portfolio (excl. Discontinued Brands)
|
|
|
4,077
|
|
|
4,063
|
|
|
3%
|
|
|
3%
|
|
|
4%
|
|
|
2%
|
|
|
—%
|
|
|
5%
| |
| Total Portfolio |
|
| 39,530 |
|
| 28,135 |
|
| 4% |
|
| 4% |
|
| 4% |
|
| 3% |
|
| (1)% |
|
| 6% | |
|
Note: Totals may differ due to rounding.
|
|
|
1Depletions 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.
|
2Net sales is a shipment based metric; shipments and
depletions can be different due to timing. Please see the Notes to
Schedule A in this press release for additional information on the
impact of foreign currencies and estimated net change in
distributor inventories and the reasons why we believe that the
presentation of these non-GAAP financial measures provides useful
information to investors.
|
3Equivalent conversion depletions represent the
conversion of ready-to-drink (RTD) and ready-to-pour (RTP) brands
to a similar drinks equivalent as the parent brand for various
trademark families. RTD volumes are divided by 10, while RTP
volumes are divided by 5.
|
4 Includes Gentlemen Jack, Jack Daniel's Single Barrel,
Sinatra Select, No. 27 Gold, Jack Daniel's Tennessee Fire, Jack
Daniel's Master's Collection, Jack Daniel's Rye and Jack Daniel's
1907.
|
5Refers to all ready-to-drink (RTD) and ready-to-pour
(RTP) line extensions of Jack Daniel’s.
|
6Includes el Jimador, el Jimador flavors, and el
Jimador RTDs.
|
7New Mix RTD brand produced with el Jimador tequila.
|
| | | |
|
| | | | |
|
| | | | |
|
| |
|
| |
|
| | |

View source version on businesswire.com: http://www.businesswire.com/news/home/20150603005743/en/
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