Fortune Brands Reports Third Quarter Results
DEERFIELD, Ill., Oct 23, 2009 (BUSINESS WIRE) --
Company: Fortune Brands, Inc. (FO)
--Company Benefiting from Successful New Products, Cost Containment and Cash Enhancement Initiatives
--Raising Bottom End of Full-Year Earnings Target Range
Fortune Brands, Inc. (NYSE: FO), the company behind leading consumer brands including Jim Beam, Titleist and Moen, today reported results for the third quarter of 2009. Net sales for the third quarter were $1.72 billion, down 11%, reflecting flat sales for the company's spirits business, and more moderate revenue decreases for the golf and home products brands. Diluted earnings per share were $0.82, and excluding one-time items, diluted EPS before charges/gains was $0.77.
Given its third-quarter performance and signs of stabilization in the U.S. new-home construction market, the company raised the bottom end of its full-year earnings target range. The company is now targeting to deliver EPS before charges/gains for 2009 of $2.10-2.30 versus its previous target of $2.00-2.30.
"Despite the challenges of the global economy and the overall U.S. housing market, Fortune Brands continued to deliver results and operating margins at the forefront of our categories," said Bruce Carbonari, chairman and chief executive officer of Fortune Brands. "Each of our businesses performed at or above our expectations in the quarter.
"Consumers are clearly remaining cautious, but our innovative new-product programs, trusted brands and compelling value propositions are helping us compete successfully in the marketplace," Carbonari continued. "In the third quarter, we also remained focused on our successful initiatives to reduce cost structures, improve global supply chains and enhance our cash position. These initiatives are benefiting Fortune Brands and helping position the company for future growth.
"Spirits sales were flat in the quarter, benefiting from higher sales of Jim Beam bourbon and Canadian Club whisky, the Cruzan acquisition, and strong growth in emerging markets, offset by soft results in other international markets," Carbonari added. The company's spirits revenues also benefited from previously disclosed required accounting for the company's route-to-market initiatives, largely offset by unfavorable foreign exchange. "Amidst signs the U.S. housing downturn is decelerating, our share-gain initiatives across product categories helped sales in our home products business decline at a more moderate pace than in the prior two quarters. And in golf, we outperformed the industry with successful new products and double-digit constant-currency sales gains in Europe and Korea that partly offset a double-digit decrease in the United States," said Carbonari. Notable new products contributing to the company's results included the first full quarter of Red Stag by Jim Beam, eco-friendly Moen faucets, energy-efficient Simonton windows, innovative Master Lock products, the new Titleist Pro V1 family of golf balls, and the Titleist 909 series of drivers, fairways and hybrid clubs.
Operating income in the spirits business reflected the impact of previously disclosed costs associated with the company's route-to-market initiatives. In both the home products and golf segments, operating income reflected adverse operating leverage, tempered by the impact of lower cost structures in these businesses.
For the third quarter of 2009:
-- Net income was $124.1 million, or $0.82 per diluted share, compared to $2.21 per diluted share in the year-ago quarter. -- Comparisons were adversely impacted by a net gain, including discontinued operations, of $1.10 per diluted share in the year-ago quarter that more than offset a net gain of $0.05 per share in the current period.
-- Excluding one-time items in both the current and prior-year periods, diluted EPS before charges/gains was $0.77 compared to $1.11 in the year-ago quarter. -- Foreign exchange adversely impacted EPS by $0.07 per share.
-- Net sales were $1.72 billion, down 11%. -- On a comparable basis -- excluding excise taxes, foreign exchange, acquisitions/divestitures, and the impact of required accounting related to spirits route-to-market initiatives -- total net sales would have remained down 11%.
-- Comparable net sales by business unit were: spirits down 4%; golf down 7%; home & hardware down 17%.
-- Operating income was $204.5 million. -- Operating income before charges/gains was $212.6 million.
-- Return on equity before charges/gains was 7%.
-- Return on invested capital before charges/gains was 5%.
Raising Low End of Earnings Target & Reaffirming Free Cash Flow Target
"Looking to the balance of 2009, we now believe EPS before charges/gains will be in the range of $2.10-2.30 for 2009, as compared to our previous target of $2.00-2.30," Carbonari continued. "While we are encouraged by the continued stability of our spirits business and signs of stabilization in new-home construction, we anticipate that consumers will remain cautious in the months ahead, and that the overall home products market -- particularly for big-ticket remodeling purchases -- will continue to be challenging into 2010. In addition, our fourth quarter results will also reflect the impact of adverse operating leverage in the seasonally small quarter for golf and home products, as well as a double-digit year-over-year boost in brand investment behind key spirits brands."
The company also reaffirmed its 2009 target to generate free cash flow in the range of $400 million after dividends and net capital expenditures. Benefiting from factors including its free-cash-flow initiatives and bond issuance in June, the company is now in an undrawn position on its existing revolving credit facility and remains in a strong liquidity position.
About Fortune Brands
Fortune Brands, Inc. is a leading consumer brands company. Its operating companies have premier brands and leading market positions in distilled spirits, home and hardware, and golf products. Beam Global Spirits & Wine, Inc. is the company's premium spirits business. Major spirits brands include Jim Beam and Maker's Mark bourbon, Sauza tequila, Canadian Club whisky, Courvoisier cognac, Cruzan rum, Teacher's and Laphroaig Scotch, EFFEN vodka and DeKuyper cordials. Home and hardware brands include Moen faucets, Aristokraft, Omega, Diamond and Kitchen Craft cabinetry, Therma-Tru door systems, Simonton windows, Master Lock security products and Waterloo storage and organization products sold by units of Fortune Brands Home & Hardware LLC. Acushnet Company's golf brands include Titleist, Cobra and FootJoy. Fortune Brands, headquartered in Deerfield, Illinois, is traded on the New York Stock Exchange under the ticker symbol FO and is included in the S&P 500 Index and the MSCI World Index.
To receive company news releases by e-mail, please visit www.fortunebrands.com.
Forward-Looking Statements
This press release contains statements relating to future results, which are forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Readers are cautioned that these forward-looking statements speak only as of the date hereof, and the company does not assume any obligation to update, amend or clarify them to reflect events, new information or circumstances occurring after the date of this release. Actual results may differ materially from those projected as a result of certain risks and uncertainties, including but not limited to: general economic conditions, including the U.S. housing and remodeling market; competitive market pressures (including pricing pressures); customer defaults and related bad debt expense; consolidation of trade customers; successful development of new products and processes; ability to secure and maintain rights to intellectual property; risks pertaining to strategic acquisitions and joint ventures, including the potential financial effects and performance of such acquisitions or joint ventures, and integration of acquisitions and the related confirmation or remediation of internal controls over financial reporting; changes related to the company's spirits business organization, including its U.S. and international distribution structure; ability to attract and retain qualified personnel; weather; risks associated with doing business outside the United States, including currency exchange rate risks; commodity and energy price volatility; costs of certain employee and retiree benefits and returns on pension assets; dependence on performance of distributors and other marketing arrangements; the impact of excise tax increases on distilled spirits; changes in golf equipment regulatory standards and other regulatory developments; potential liabilities, costs and uncertainties of litigation; impairment in the carrying value of goodwill or other acquired intangibles; historical consolidated financial statements that may not be indicative of future conditions and results; interest rate fluctuations; volatility of financial and credit markets, which could affect access to capital for the company, its customers and consumers; any possible downgrades of the company's credit ratings; as well as other risks and uncertainties detailed from time to time in the company's Securities and Exchange Commission filings.
Use of Non-GAAP Financial Information
This press release includes measures not derived in accordance with generally accepted accounting principles ("GAAP"), such as diluted earnings per share before charges/gains, operating income before charges/gains, comparable net sales, return on equity before charges/gains, return on invested capital before charges/gains, and free cash flow. These measures should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP, and may also be inconsistent with similar measures presented by other companies. Reconciliation of these measures to the most closely comparable GAAP measures, and reasons for the company's use of these measures, are presented in the attached pages.
FORTUNE BRANDS, INC.
CONSOLIDATED STATEMENT OF INCOME
(In millions, except per share amounts)
(Unaudited)
Three Months Ended September 30, Nine Months Ended September 30,
2009 2008 % Change 2009 2008 % Change
Net Sales $ 1,717.9 $ 1,921.8 (10.6 ) $ 4,897.6 $ 5,823.3 (15.9 )
Cost of goods sold 892.7 1,005.4 (11.2 ) 2,569.6 3,080.2 (16.6 )
Excise taxes on spirits 125.3 122.5 2.3 350.0 346.3 1.1
Advertising, selling, general
and administrative expenses 478.8 488.8 (2.0 ) 1,415.6 1,506.8 (6.1 )
Amortization of intangibles 8.5 12.4 (31.5 ) 25.2 37.3 (32.4 )
Asset impairment charges - - - - 324.3 (100.0 )
Restructuring
and restructuring-related items 8.1 37.9 (78.6 ) 79.3 62.4 27.1
Operating Income 204.5 254.8 (19.7 ) 457.9 466.0 (1.7 )
Interest expense 55.1 60.4 (8.8 ) 161.0 179.2 (10.2 )
Other (income) expense, net (6.9 ) (285.1 ) (97.6 ) 7.2 (271.0 ) 102.7
Income from Continuing Operations
before income taxes 156.3 479.5 (67.4 ) 289.7 557.8 (48.1 )
Income tax expense 31.1 171.4 (81.9 ) 55.0 185.4 (70.3 )
Income from Continuing Operations, net of tax $ 125.2 $ 308.1 (59.4 ) $ 234.7 $ 372.4 (37.0 )
Income from Discontinued Operations, net of tax - 30.2 (100.0 ) - 152.5 (100.0 )
Net Income $ 125.2 $ 338.3 (63.0 ) $ 234.7 $ 524.9 (55.3 )
Less: Net Loss/(Income) attributable to noncontrolling interests 1.1 2.4 (54.2 ) 3.4 (67.5 ) 105.0
Net Income attributable to Fortune Brands $ 124.1 $ 335.9 (63.1 ) $ 231.3 $ 592.4 (61.0 )
Amounts attributable to Fortune Brands
common shareholders:
Income from continuing operations, net of tax $ 124.1 $ 305.7 (59.4 ) $ 231.3 $ 439.9 (47.4 )
Discontinued operations, net of tax - 30.2 (100.0 ) - 152.5 (100.0 )
Net income $ 124.1 $ 335.9 (63.1 ) $ 231.3 $ 592.4 (61.0 )
Earnings Per Common Share, Basic:
Income from continuing operations attributable to
Fortune Brands common shareholders $ 0.82 $ 2.04 (59.8 ) $ 1.54 $ 2.89 (46.7 )
Income from discontinued operations attributable to
Fortune Brands common shareholders - 0.20 (100.0 ) - 1.00 (100.0 )
Net Income attributable to Fortune Brands
common shareholders $ 0.82 $ 2.24 (63.4 ) $ 1.54 $ 3.89 (60.4 )
Earnings Per Common Share, Diluted:
Income from continuing operations attributable to
Fortune Brands common shareholders $ 0.82 $ 2.01 (59.2 ) $ 1.53 $ 2.85 (46.3 )
Income from discontinued operations attributable to
Fortune Brands common shareholders - 0.20 (100.0 ) - 0.98 (100.0 )
Net Income attributable to Fortune Brands
common shareholders $ 0.82 $ 2.21 (62.9 ) $ 1.53 $ 3.83 (60.1 )
Avg. Common Shares Outstanding
Basic 150.3 150.0 0.2 150.2 152.3 (1.4 )
Diluted 152.0 151.9 0.1 151.7 154.5 (1.8 )
Actual Common Shares Outstanding
Basic 150.3 149.9 0.3
Diluted 152.0 151.7 0.2
FORTUNE BRANDS, INC.
(In millions, except per share amounts)
(Unaudited)
NET SALES AND OPERATING INCOME
Three Months Ended September 30, Nine Months Ended September 30,
2009 2008 % Change 2009 2008 % Change
Net Sales
Spirits $ 636.9 $ 636.3 0.1 $ 1,723.2 $ 1,759.5 (2.1 )
Home and Hardware 802.4 977.6 (17.9 ) 2,183.0 2,907.1 (24.9 )
Golf 278.6 307.9 (9.5 ) 991.4 1,156.7 (14.3 )
Total Net Sales $ 1,717.9 $ 1,921.8 (10.6 ) $ 4,897.6 $ 5,823.3 (15.9 )
Operating Income/(Loss)
Spirits $ 145.4 $ 150.4 (3.3 ) $ 414.3 $ 417.6 (0.8 )
Home and Hardware 70.8 95.9 (26.2 ) 51.9 (45.9 ) 213.1
Golf 9.7 24.0 (59.6 ) 62.3 143.6 (56.6 )
Corporate expenses (21.4 ) (15.5 ) (38.1 ) (70.6 ) (49.3 ) (43.2 )
Total Operating Income $ 204.5 $ 254.8 (19.7 ) $ 457.9 $ 466.0 (1.7 )
Operating Income Before Charges/Gains (a)
Spirits $ 149.2 $ 172.4 (13.5 ) $ 421.7 $ 451.6 (6.6 )
Home and Hardware 74.7 111.8 (33.2 ) 95.5 306.8 (68.9 )
Golf 10.1 24.0 (57.9 ) 86.9 143.6 (39.5 )
Less:
Corporate expenses (21.4 ) (15.5 ) (38.1 ) (66.9 ) (49.3 ) (35.7 )
Operating Income Before Charges/Gains 212.6 292.7 (27.4 ) 537.2 852.7 (37.0 )
Restructuring and
restructuring-related items (8.1 ) (37.9 ) 78.6 (79.3 ) (62.4 ) (27.1 )
Asset impairment charges - - - - (324.3 ) (100.0 )
Operating Income $ 204.5 $ 254.8 (19.7 ) $ 457.9 $ 466.0 (1.7 )
(a) Operating Income Before Charges/Gains is Operating Income
derived in accordance with GAAP excluding restructuring,
restructuring-related items and other one-time items. Operating
Income Before Charges/Gains is a measure not derived in accordance
with GAAP. Management uses this measure to determine the returns
generated by our operating segments and to evaluate and identify
cost reduction initiatives. Management believes this measure
provides investors with helpful supplemental information regarding
the performance of the company from year-to-year. This measure may
be inconsistent with similar measures presented by other companies.
FREE CASH FLOW
Three Months Ended September 30, Nine Months Ended September 30, 2009 Full Year
2009 2008 2009 2008 Targeted Range
Free Cash Flow (b) $ 326.3 $ 482.7 $ 414.0 $ 370.5 $ 375 - 425
Add:
Discontinued Operations - Sale of Wine Business - 17.0 - (31.0 ) -
Net Capital Expenditures 27.4 29.8 76.8 94.9 180
Dividends Paid 28.6 66.1 123.5 195.1 152*
Cash Flow From Operations $ 382.3 $ 595.6 $ 614.3 $ 629.5 $ 707 - 757
(b) Free Cash Flow is Cash Flow from Operations less net capital
expenditures and dividends paid to stockholders. It additionally
excludes credits and payments of taxes on the discontinued operation
sale of the wine business. Free Cash Flow is a measure not derived
in accordance with GAAP. Management believes that Free Cash Flow
provides investors with helpful supplemental information about the
company's ability to fund internal growth, make acquisitions, repay
debt and repurchase common stock. This measure may be inconsistent
with similar measures presented by other companies.
* Assumes current dividend rate and basic shares outstanding on
September 30, 2009.
EPS BEFORE CHARGES/GAINS
EPS from Continuing Operations Before Charges/Gains is Net Income
from Continuing Operations calculated on a per-share basis excluding
restructuring, restructuring-related and other one-time items.
For the third quarter of 2009, EPS from Continuing Operations Before
Charges/Gains is Net Income from Continuing Operations calculated on
a per-share basis excluding $8.1 million ($5.4 million after tax or
$0.03 per diluted share) of restructuring and restructuring-related
items and a gain of $12.5 million ($0.08 per diluted share) related
to a dividend distribution from our Maxxium investment.
For the nine month period ended September 30, 2009, EPS from
Continuing Operations Before Charges/Gains is Net Income from
Continuing Operations calculated on a per-share basis excluding
$79.3 million ($49.8 million after tax or $0.32 per diluted share)
of restructuring and restructuring-related items and a gain of $12.5
million ($0.08 per diluted share) related to a dividend distribution
from our Maxxium investment.
For the third quarter of 2008, EPS from Continuing Operations Before
Charges/Gains is Net Income from Continuing Operations calculated on
a per-share basis excluding $37.9 million ($24.6 million after tax
or $0.16 per diluted share) of restructuring and
restructuring-related items, the write down of the Maxxium
international spirits distribution joint venture investment of $25.4
million ($0.17 per diluted share), a gain on the termination of the
Future Brands U.S. spirits distribution joint venture of $228.8
million ($142.7 million after tax or $0.94 per diluted share), and
an accelerated Future Brands deferred gain of $72.0 million ($44.9
million after tax or $0.29 per diluted share).
For the nine month period ended September 30, 2008, EPS from
Continuing Operations Before Charges/Gains is Net Income from
Continuing Operations calculated on a per-share basis excluding
$62.4 million ($40.8 million after tax or $0.27 per diluted share)
of restructuring and restructuring-related items, asset impairment
charges of $324.3 million ($310.7 million after tax or $2.01 per
diluted share), tax-related credits of $98.2 million ($0.64 per
diluted share), the write down of the Maxxium international
spirits distribution joint venture investment of $50.5 million
($0.33 per diluted share), an after-tax gain resulting from the
repurchase of the Beam Global minority interest of $81.5 million
($0.53 per diluted share), a gain on the termination of the Future
Brands U.S. spirits distribution joint venture of $228.8 million
($142.7 million after tax or $0.92 per diluted share), an
accelerated Future Brands deferred gain of $72.0 million ($44.9
million after tax or $0.29 per diluted share), and V&S auction
process costs of $8.2 million ($5.2 million after tax or $0.03 per
diluted share).
EPS from Continuing Operations Before Charges/Gains is a measure not
derived in accordance with GAAP. Management uses this measure to
evaluate the overall performance of the company and believes this
measure provides investors with helpful supplemental information
regarding the underlying performance of the company from
year-to-year. This measure may be inconsistent with similar measures
presented by other companies.
Three Months Ended September 30, Nine Months Ended September 30,
2009 2008 % Change 2009 2008 % Change
Earnings Per Common Share - Basic
Income from Continuing Operations
before Charges/Gains 0.78 1.12 (30.4 ) 1.79 3.15 (43.2 )
Maxxium distribution gain 0.08 - - 0.08 - -
V&S auction process costs - - - - (0.03 ) -
Maxxium investment write-down - (0.17 ) - - (0.33 ) -
Accelerated Future Brands Deferred Gain - 0.30 - - 0.29 -
Gain on Future Brands termination - 0.95 - - 0.94 -
Tax-related credits - - - - 0.64 -
Asset impairment charges - - - - (2.04 ) -
Beam Global minority interest repurchase - - - - 0.54 -
Restructuring
and restructuring-related items (0.04 ) (0.16 ) 75.0 (0.33 ) (0.27 ) (22.2 )
Income from Continuing Operations 0.82 2.04 (59.8 ) 1.54 2.89 (46.7 )
Income from Discontinued Operations - 0.20 (100.0 ) - 1.00 (100.0 )
Net Income 0.82 2.24 (63.4 ) 1.54 3.89 (60.4 )
Earnings Per Common Share - Diluted
Income from Continuing Operations
before Charges/Gains 0.77 1.11 (30.6 ) 1.77 3.11 (43.1 )
Maxxium distribution gain 0.08 - - 0.08 - -
V&S auction process costs - - - - (0.03 ) -
Maxxium investment write-down - (0.17 ) - - (0.33 ) -
Accelerated Future Brands Deferred Gain - 0.29 - - 0.29 -
Gain on Future Brands termination - 0.94 - - 0.92 -
Tax-related credits - - - - 0.64 -
Asset impairment charges - - - - (2.01 ) -
Beam Global minority interest repurchase - - - - 0.53 -
Restructuring
and restructuring-related items (0.03 ) (0.16 ) 81.3 (0.32 ) (0.27 ) (18.5 )
- - -
Income from Continuing Operations 0.82 2.01 (59.2 ) 1.53 2.85 (46.3 )
Income from Discontinued Operations - 0.20 (100.0 ) - 0.98 -
Net Income 0.82 2.21 (62.9 ) 1.53 3.83 (60.1 )
INCOME FROM DISCONTINUED
OPERATIONS
Income from Discontinued Operations in the three months and nine
months ended September 30, 2008 consists primarily of income tax
benefits related to a capital loss carry forward position associated
with the disposal of our U.S. Wine business.
RESTRUCTURING AND
RESTRUCTURING-RELATED ITEMS
The company recorded pre-tax restructuring and restructuring-related
items of $8.1 million ($5.4 million after tax or $0.03 per diluted
share) in the three-month period ended September 30, 2009. For
Spirits, these charges relate to previously announced business
repositioning including supply chain activities and route to market
initiatives. For Home and Hardware, the charges relate to supply
chain realignment, and capacity and cost reduction initiatives. For
Golf, the charges relate to cost reduction initiatives and supply
chain realignment.
The company recorded pre-tax restructuring and restructuring-related
items of $79.3 million ($49.8 million after tax or $0.32 per diluted
share) in the nine-month period ended September 30, 2009. For
Spirits, these charges relate to previously announced business
repositioning including supply chain activities and route to market
initiatives. For Home and Hardware, the charges relate to supply
chain realignment, capacity and cost reduction initiatives and exit
of a select low return product offering. For Golf, the charges
relate to cost reduction initiatives and supply chain realignment.
For Corporate, the charges relate to the disposal of corporate fixed
assets.
Three Months Ended September 30, 2009
(In millions, except per share amounts)
Restructuring-Related Items
Restructuring Cost of Sales Charges SG & A Charges Total
Spirits $ 0.6 $ - $ 3.2 $ 3.8
Home and Hardware 0.8 0.9 2.2 3.9
Golf 0.1 (0.2 ) 0.5 0.4
Total $ 1.5 $ 0.7 $ 5.9 $ 8.1
Income tax benefit 2.7
Net charge $ 5.4
Charge per common share
Basic $ 0.04
Diluted $ 0.03
Nine Months Ended September 30, 2009
(In millions, except per share amounts)
Restructuring-Related Items
Restructuring Cost of Sales Charges SG & A Charges Total
Spirits $ 4.9 $ 0.6 $ 1.9 $ 7.4
Home and Hardware 16.8 23.6 3.2 43.6
Golf 21.8 1.3 1.5 24.6
Corporate $ 3.7 $ - $ - $ 3.7
Total $ 47.2 $ 25.5 $ 6.6 $ 79.3
Income tax benefit 29.5
Net charge $ 49.8
Charge per common share
Basic $ 0.33
Diluted $ 0.32
RECONCILIATION OF FULL YEAR 2009
EARNINGS TARGET TO GAAP
For the full year, the company is currently targeting diluted EPS
Before Charges/Gains from continuing operations to be in the range
of $2.10 to $2.30 per share. On a GAAP basis, the company is
currently targeting diluted EPS from continuing operations to be in
the range of $1.60 to $1.80 per share.
EPS Before Charges/Gains from continuing operations is Net Income
calculated on a per-share basis excluding restructuring,
restructuring-related and other one-time items.
EPS Before Charges/Gains from continuing operations is a measure not
derived in accordance with GAAP. Management uses this measure to
evaluate the overall performance of the company and believes this
measure provides investors with helpful supplemental information
regarding the underlying performance of the company from
year-to-year. This measure may be inconsistent with similar measures
presented by other companies.
FORTUNE BRANDS, INC.
CONDENSED CONSOLIDATED BALANCE SHEET
(In millions)
(Unaudited)
September 30, September 30,
2009 2008
Assets
Current assets
Cash and cash equivalents $ 260.1 $ 175.5
Accounts receivable, net 969.0 1,060.8
Inventories 2,024.2 2,091.0
Other current assets 445.6 426.1
Total current assets 3,698.9 3,753.4
Property, plant and equipment, net 1,463.5 1,613.5
Intangibles resulting from
business acquisitions, net 6,867.3 7,656.1
Other assets 302.0 316.9
Total assets $ 12,331.7 $ 13,339.9
Liabilities and Stockholders' Equity
Current liabilities
Short-term debt $ 36.4 $ 889.1
Current portion of long-term debt 11.7 425.9
Other current liabilities 1,340.1 1,259.0
Total current liabilities 1,388.2 2,574.0
Long-term debt 4,428.4 3,484.6
Other long-term liabilities 1,430.0 1,612.3
Total liabilities 7,246.6 7,670.9
Stockholders' equity 5,071.0 5,654.1
Noncontrolling interests 14.1 14.9
Total equity 5,085.1 5,669.0
Total liabilities and equity $ 12,331.7 $ 13,339.9
FORTUNE BRANDS, INC.
Reconciliation of Income Statement - GAAP to Before Charges/Gains
September 2009 - Third Quarter
$ - millions, except per share amounts
Restructuring Tax credit/ Gain on Accelerated Maxxium Before
and related Discontinued Maxxium Future Brands Future Brands Distribution charges/
GAAP expenses operations write-down termination deferred gain Gain gains
THIRD QUARTER
2009
Net Sales 1,717.9 - - - - - - 1,717.9
Cost of goods sold 893.4 (0.7 ) - - - - - 892.7
Excise taxes 125.3 - - - - - - 125.3
Advertising and SG&A 484.7 (5.9 ) - - - - - 478.8
Amortization of intangibles 8.5 - - - - - - 8.5
Restructuring expenses 1.5 (1.5 ) - - - - - -
Operating Income 204.5 8.1 - - - - - 212.6
Interest expense 55.1 - - - - - - 55.1
Other expense/(income), net (6.9 ) - - - - - 12.5 5.6
Income before taxes 156.3 8.1 - - - - (12.5 ) 151.9
Income taxes 31.1 2.7 - - - - - 33.8
Income from Continuing Operations 125.2 5.4 - - - - (12.5 ) 118.1
Net Income 125.2 5.4 - - - - (12.5 ) 118.1
Less: Net Loss attributable
to noncontrolling interests 1.1 1.1
Net Income attributable to Fortune Brands 124.1 5.4 - - - - (12.5 ) 117.0
Average Diluted Shares Outstanding 152.0 152.0
Diluted EPS from Continuing Operations 0.82 0.77
2008
Net Sales 1,921.8 - - - - - - 1,921.8
Cost of goods sold 1,006.5 (1.1 ) - - - - - 1,005.4
Excise taxes 122.5 - - - - - - 122.5
Advertising and SG&A 494.6 (5.8 ) - - - - - 488.8
Amortization of intangibles 12.4 - - - - - - 12.4
Restructuring expenses 31.0 (31.0 ) - - - - - -
Operating Income 254.8 37.9 - - - - 292.7
Interest expense 60.4 - - - - - - 60.4
Other expense/(income), net (285.1 ) - - (25.4 ) 228.8 72.0 - (9.7 )
Income/(Loss) before taxes 479.5 37.9 - 25.4 (228.8 ) (72.0 ) 242.0
Income tax (benefit)/expense 171.4 13.3 - - (86.1 ) (27.1 ) - 71.5
Income/(Loss) from Continuing Operations 308.1 24.6 - 25.4 (142.7 ) (44.9 ) - 170.5
Income from Discontinued Operations 30.2 - (30.2 ) - - - - -
Net Income 338.3 24.6 (30.2 ) 25.4 (142.7 ) (44.9 ) - 170.5
Less: Net (Income)/Loss attributable
to noncontrolling interests 2.4 - - - - - - 2.4
Net Income attributable to Fortune Brands 335.9 24.6 (30.2 ) 25.4 (142.7 ) (44.9 ) - 168.1
Average Diluted Shares Outstanding 151.9 151.9
Diluted EPS from Continuing Operations 2.01 1.11
FORTUNE BRANDS, INC.
Reconciliation of Income Statement - GAAP to Before Charges/Gains
September 2009 - Year to Date
$ - millions, except per share amounts
Gain on Accelerated
Restructuring Asset Tax credit/ Minority Future Future V&S Maxxium Before
and related impairment Discontinued Maxxium interest Brands Brands acquisition Distribution charges/
GAAP expenses charges operations write-down write-down termination deferred gain costs Gain gains
YEAR TO DATE
2009
Net Sales 4,897.6 - - - - - - - - - 4,897.6
Cost of goods sold 2,595.1 (25.5 ) - - - - - - - - 2,569.6
Excise taxes 350.0 - - - - - - - - - 350.0
Advertising and SG&A 1,422.2 (6.6 ) - - - - - - - - 1,415.6
Amortization of intangibles 25.2 - - - - - - - - - 25.2
Restructuring expenses 47.2 (47.2 ) - - - - - - - - -
Operating Income 457.9 79.3 - - - - - - - - 537.2
Interest expense 161.0 - - - - - - - - - 161.0
Other expense, net 7.2 - - - - - - - - 12.5 19.7
Income before taxes 289.7 79.3 - - - - - - - (12.5 ) 356.5
Income taxes 55.0 29.5 - - - - - - - - 84.5
Income from Continuing Operations 234.7 49.8 - - - - - - - (12.5 ) 272.0
Net Income 234.7 49.8 - - - - - - - (12.5 ) 272.0
Less: Net Loss attributable
to noncontrolling interests 3.4 - - - - - - - - - 3.4
Net Income attributable
to Fortune Brands 231.3 49.8 - - - - - - - (12.5 ) 268.6
Average Diluted Shares Outstanding 151.7 151.7
Diluted EPS from Continuing Operations 1.53 1.77
2008
Net Sales 5,823.3 - - - - - - - - - 5,823.3
Cost of goods sold 3,083.9 (3.7 ) - - - - - - - - 3,080.2
Excise taxes 346.3 - - - - - - - - - 346.3
Advertising and SG&A 1,524.4 (17.6 ) - - - - - - - - 1,506.8
Amortization of intangibles 37.3 - - - - - - - - - 37.3
Asset impairment charges 324.3 - (324.3 ) - - - - - - - -
Restructuring expenses 41.1 (41.1 ) - - - - - - - - -
Operating Income 466.0 62.4 324.3 - - - - - - - 852.7
Interest expense 179.2 - - - - - - - - - 179.2
Other expense/(income), net (271.0 ) - - - (50.5 ) - 228.8 72.0 (8.2 ) - (28.9 )
Income before taxes 557.8 62.4 324.3 - 50.5 - (228.8 ) (72.0 ) 8.2 702.4
Income taxes 185.4 21.6 13.6 98.2 - 0.3 (86.1 ) (27.1 ) 3.0 - 208.9
Income from Continuing Operations 372.4 40.8 310.7 (98.2 ) 50.5 (0.3 ) (142.7 ) (44.9 ) 5.2 - 493.5
Income from Discontinued Operations 152.5 - - (152.5 ) - - - - - - -
Net Income 524.9 40.8 310.7 (250.7 ) 50.5 (0.3 ) (142.7 ) (44.9 ) 5.2 - 493.5
Less: Net (Income)/Loss attributable
to noncontrolling interests (67.5 ) - - - - 81.2 - - - - 13.7
Net Income attributable
to Fortune Brands 592.4 40.8 310.7 (250.7 ) 50.5 (81.5 ) (142.7 ) (44.9 ) 5.2 - 479.8
Average Diluted Shares Outstanding 154.5 154.5
Diluted EPS from Continuing Operations 2.85 3.11
FORTUNE BRANDS, INC.
Reconciliation of ROE based on Net Income attributable to Fortune
Brands Before Charges/Gains to
ROE based on GAAP Net Income attributable to Fortune Brands
September 30, 2009
Amounts in millions
(Unaudited)
Rolling twelve months Net Income attributable to Fortune Brands Average ROE based on Net Income attributable to
Before Charges/Gains less Preferred Dividends Stockholders' Equity Fortune Brands Before Charges/Gains
Fortune Brands $ 365.5 / $5,075.0 = 7.2%
Rolling twelve months GAAP Net Income attributable Average ROE based on GAAP Net Income
to Fortune Brands less Preferred Dividends Stockholders' Equity attributable to Fortune Brands
Fortune Brands $ (50.5) / $4,876.1 = (1.0%)
Return on Equity - or ROE - Before Charges/Gains is net income
attributable to Fortune Brands less preferred dividends derived in
accordance with GAAP excluding any restructuring and non-recurring
items divided by the thirteen month average of GAAP common
stockholders' equity (total stockholders' equity less preferred
equity and non-controlling interests) excluding any restructuring,
restructuring-related items and other one-time items.
FORTUNE BRANDS, INC.
Reconciliation of ROIC based on Net Income attributable to
Fortune Brands Before Charges/Gains to
ROIC based on GAAP Net Income attributable to Fortune Brands
September 30, 2009
Amounts in millions
(Unaudited)
Rolling twelve months Net Income attributable to Fortune Brands Average ROIC based on Net Income attributable to
Before Charges/Gains plus after-tax Interest Expense Invested Capital Fortune Brands Before Charges/Gains
Fortune Brands $ 506.1 / $9,740.3 = 5.2%
Rolling twelve months GAAP Net Income attributable Average ROIC based on GAAP Net Income
to Fortune Brands plus after-tax Interest Expense Invested Capital attributable to Fortune Brands
Fortune Brands $ 90.1 / $9,532.9 = 0.9%
Return on Invested Capital - or ROIC - Before Charges/Gains is net
income attributable to Fortune Brands plus after-tax interest
expense derived in accordance with GAAP excluding any restructuring
and non-recurring items divided by the thirteen month average of
GAAP Invested Capital (net debt plus stockholders' equity less
noncontrolling interests) excluding any restructuring,
restructuring-related and one-time items.
ROE From Continuing Operations Before Charges/Gains and ROIC From
Continuing Operations Before Charges/Gains are measures not derived
in accordance with GAAP. Management uses these measures to determine
the returns generated by the company and to evaluate and identify
cost-reduction initiatives. Management believes these measures
provide investors with helpful supplemental information regarding
the underlying performance of the company from year-to-year. These
measures may be inconsistent with similar measures presented by
other companies.
FORTUNE BRANDS, INC.
Reconciliation of Percentage Change in Comparable Net Sales to
Percentage Change in GAAP Net Sales
For the Three Months Ended September 30, 2009
(Unaudited)
Three Months Ended
September 30, 2009
Fortune Brands
Comparable Net Sales (11.4 %)
Foreign currency exchange rates (1.8 %)
Spirits excise taxes 0.9 %
Acquired and divested entities and product lines 0.6 %
Third-party bottling contracts 0.0 %
Spirits Route-to-Market 1.1 %
Net Sales, GAAP basis (10.6 %)
Spirits
Comparable Net Sales (3.9 %)
Foreign currency exchange rates (2.9 %)
Spirits excise taxes 1.2 %
Acquisitions 2.2 %
Third-party bottling contracts (0.1 %)
Route-to-Market 3.6 %
Net Sales, GAAP basis 0.1 %
Home & Hardware
Comparable Net Sales (16.9 %)
Foreign currency exchange rates (0.8 %)
Divested entities and product lines (0.2 %)
Net Sales, GAAP basis (17.9 %)
Golf
Comparable Net Sales (7.0 %)
Foreign currency exchange rates (2.5 %)
Net Sales, GAAP basis (9.5 %)
Comparable Net Sales is Net Sales derived in accordance with GAAP
excluding changes in foreign currency exchange rates, spirits excise
taxes, the net sales from acquired and divested entities and product
lines, the impact of third-party bottling contracts, and the impact
of required accounting related to Spirits route-to-market.
Comparable Net Sales is a measure not derived in accordance with
GAAP. Management uses this measure to evaluate the overall
performance of the company, and believes this measure provides
investors with helpful supplemental information regarding the
underlying performance of the company from year-to-year. This
measure may be inconsistent with similar measures presented by other
companies.
SOURCE: Fortune Brands, Inc.
Fortune Brands, Inc. Media Relations: Clarkson Hine (847) 484-4415 or Investor Relations: Tony Diaz (847) 484-4410
Copyright (C) 2009 BusinessWire. All rights reserved
News Provided by COMTEX
Company: Fortune Brands, Inc. (FO)
Related terms: accounting, acquisition, advertising, bond, business, canada, ceo, commodity, consumer, corporate, currency, debt, diamond, dividend, dividends, earnings, economy, e-mail, energy, eps, equity, europe, family, foreign exchange, gaap, golf, hardware, housing, illinois, index, investment, joint venture, korea, market, marketing, nyse, plant, products, property, restructuring, revenue, sales, securities, security, standards, tax, taxes, trade, weather, wine
Zibb.com
Zibb.co.uk
Zibb.fr
Zibbsearch.nl