Attached files

file filename
8-K - FORM 8-K - CENTRAL EUROPEAN DISTRIBUTION CORPd253013d8k.htm

Exhibit 99.1

Central European Distribution Corporation Announces Third Quarter 2011 Results; Updates Full Year 2011 Net Sales and Fully Diluted Earnings per Share Guidance

Mt. Laurel, New Jersey, November 4, 2011: Central European Distribution Corporation (NASDAQ: CEDC) today announced its results for the third quarter of 2011. Net sales for the three months ended September 30, 2011 were $228.9 million as compared to $157.8 million reported for the same period in 2010. Operating profit on a comparable basis for the third quarter 2011 was $36.2 million as compared to $32.5 million for the same period in 2010. Comparable operating profit for the three months ending September 30, 2011 excludes the impact of a onetime, non-cash, impairment charge on goodwill and brands of $674.5 million, described in more detail below as well as other cost associated with restructuring and relicensing in Russia. On a comparable basis, CEDC announced net income, of $4.2 million, or $0.06 per fully diluted share, for the third quarter of 2011, as compared to net income excluding discontinued operations of $8.5 million, or $0.12 per fully diluted share, for the same period in 2010. CEDC also announced net loss on a U.S. GAAP basis (as hereinafter defined) for the quarter of $839.9 million or $11.59 per fully diluted share, as compared to net income, excluding discontinued operations, of $68.9 million or $0.98 per fully diluted share, for the same period in 2010. In addition to the impairment charge noted above, the comparable net income excludes the unrealized non-cash foreign exchange loss of $170.8 million from the revaluation of long term debt recognized during the period. The number of fully diluted shares used in computing the earnings per share was 72.5 million for 2011 and 72.1 million for 2010. For a complete reconciliation of comparable net income to net income reported under United States Generally Accepted Accounting Principles (“U.S. GAAP”) and comparable operating profit to operating profit reported under U.S. GAAP, please see the section “Unaudited Reconciliation of Non-GAAP Measures”.

Operating loss on a U.S. GAAP basis for the third quarter 2011 was $645.2 million as compared to an operating profit of $29.1 million for the same period in 2010. As noted above, the operating loss for the third quarter of 2011 was driven by an impairment charge for goodwill and trademarks of $674.5 million. The Company continued to observe an overall market environment of declining vodka consumption and significant price sensitivities in its core markets of Poland and Russia. Additionally the Company experienced other key changes in market conditions, including changing of sales channel and product mix and market disruptions from relicensing in Russia. As such the Company determined that an impairment indicator existed, updated its goodwill impairment testing during the third quarter of 2011 and took a charge of $547 million for goodwill impairment in Poland and Russia. Also related to this was the underperformance of certain brands in Poland, primarily Bols Vodka, due to, among other factors, cannibalization of volumes from our recently launched brand of Zubrowka Biala. As such the Company also took an impairment charge for certain Polish trademarks during the third quarter of 2011 of $128 million.

William Carey, President and CEO commented, “We recognize that the last few years have been extremely challenging in our core markets, and we continue to be challenged by increased raw spirit prices and foreign exchange rate movements, among other things. We have, however, seen improvements in our different markets in terms of growth and profitability. We believe we have turned the corner in Poland, and will seek to achieve ongoing improvements of profitability in our local currencies in the coming years. We have taken steps to streamline our Russian structure, a process which will continue into 2012, to better align our operational structure to our current volumes and to improve our route to market execution.”

Mr. Carey continued, “In Poland, we are seeing improved volume performance with double-digit percentage increases in volume from our domestic vodka and import portfolios. Our net sales revenue per liter is improving and its growth, which we will seek to achieve through a combination of mix and pricing adjustments, will be a primary focus for management in 2012. Our exports from Poland also achieved record sales for a quarter with a sales increase of over 50% in local currency compared to last year. In Russia, we are focused on improving operational efficiency and trying to achieve profitable growth in the domestic and export markets. We have been successful in most of our goals in the region, although we have not achieved the higher volume numbers we have sought in our domestic market. We plan to implement a new sales structure next year with the main focus on achieving a stronger route to market and to increase accountability on sales performance.”

Reflecting the actual performance of the third quarter of 2011 as well as updated expectation for the fourth quarter of 2011, the Company is revising its full year 2011 net sales guidance from $900-$1,050 million to $850-$950 million and its full year comparable fully-diluted earnings per share guidance from $0.80-$1.00 to $0.25-$0.45. Further details on the guidance change can be found on the presentation posted on the Company’s web site.

CEDC has reported net income and fully diluted net income per share in accordance with GAAP and on a non-GAAP basis, referred to in this release as comparable net income. CEDC’s management believes that the non-GAAP reporting giving effect to the adjustments shown in the attached reconciliation provides meaningful information and an alternative presentation useful to investors’ understanding of CEDC’s core operating results and trends. CEDC discusses results and guidance on a comparable basis in order to give investors better insight into underlying business trends from continuing operations. CEDC’s calculation of these measures may not be the same as similarly named


measures presented by other companies. These measures are not presented as an alternative to net income computed in accordance with GAAP as a performance measure, and you should not place undue reliance on such measures. A reconciliation of GAAP to non-GAAP measures can be found in the section “Unaudited Reconciliation of Non-GAAP Measures” at the end of this press release.

CEDC is one of the largest producers of vodka in the world and Central and Eastern Europe’s largest integrated spirit beverage business. CEDC produces the Green Mark, Absolwent, Zubrowka, Bols, Parliament, Zhuravli, Royal and Soplica brands, among others. CEDC currently exports its products to many markets around the world, including the United States, England, France and Japan.

CEDC also is a leading importer of alcoholic beverages in Poland, Russia and Hungary. In Poland, CEDC imports many of the world’s leading brands, including brands such as Carlo Rossi Wines, Concha y Toro wines, Metaxa, Rémy Martin Cognac, Sutter Home wines, Grant’s Whisky, Jagermeister, E&J Gallo, Jim Beam Bourbon, Sierra Tequila, Teacher’s Whisky, Campari, Cinzano, and Old Smuggler. CEDC is also a leading importer of premium spirits and wines in Russia with such brands as Concha y Toro, among others.

This press release contains forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including, without limitation, statements regarding expected sales and earnings guidance, the anticipated acquisition of production and distribution or other regulatory licenses, expectations of increased consumer demand for our products, integration of our acquired companies, and expected results of, and synergies relating to, our Russian businesses. Forward looking statements are based on our knowledge of facts as of the date hereof and involve known and unknown risks and uncertainties that may cause the actual results, performance or achievements of CEDC to be materially different from any future results, performance or achievements expressed or implied by our forward looking statements.

Investors are cautioned that forward looking statements are not guarantees of future performance and that undue reliance should not be placed on such statements. CEDC undertakes no obligation to publicly update or revise any forward looking statements or to make any other forward looking statements, whether as a result of new information, future events or otherwise, unless required to do so by securities laws. Investors are referred to the full discussion of risks and uncertainties included in CEDC’s Form 10-K for the fiscal year ended December 31, 2010, including statements made under the caption “Item 1A. Risk Factors” and in other documents filed by CEDC with the Securities and Exchange Commission.

Contact:

In the U.S.:

Jim Archbold

Investor Relations Officer

Central European Distribution Corporation

856-273-6980

In Europe:

Anna Załuska

Corporate PR Manager

Central European Distribution Corporation

48-22-456-6000


CENTRAL EUROPEAN DISTRIBUTION CORPORATION

CONSOLIDATED CONDENSED BALANCE SHEET

Amounts in columns expressed in thousands

(Except share information)

 

     September 30,
2011
(unaudited)
    December 31,
2010
 
ASSETS     

Current Assets

    

Cash and cash equivalents

   $ 111,191      $ 122,324   

Accounts receivable, net of allowance for doubtful accounts at September 30, 2011 of $27,355 and at December 31, 2010 of $20,357

     304,808        478,379   

Inventories

     105,161        93,678   

Prepaid expenses and other current assets

     45,539        35,202   

Deferred income taxes

     45,437        80,956   

Debt issuance costs

     2,972        2,739   
  

 

 

   

 

 

 

Total Current Assets

     615,108        813,278   

Intangible assets, net

     471,695        627,342   

Goodwill, net

     1,064,729        1,450,273   

Property, plant and equipment, net

     184,014        192,863   

Deferred income taxes

     57,056        44,028   

Equity method investment in affiliates

     0        243,128   

Debt issuance costs

     14,283        16,656   

Non-current assets held for sale

     676        8,614   
  

 

 

   

 

 

 

Total Non-Current Assets

     1,792,453        2,582,904   
  

 

 

   

 

 

 

Total Assets

   $ 2,407,561      $ 3,396,182   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Current Liabilities

    

Trade accounts payable

   $ 88,424      $ 114,958   

Bank loans and overdraft facilities

     54,213        45,359   

Income taxes payable

     1,070        5,102   

Taxes other than income taxes

     92,233        182,232   

Other accrued liabilities

     54,804        55,070   

Current portions of obligations under capital leases

     931        758   

Deferred consideration

     0        5,000   
  

 

 

   

 

 

 

Total Current Liabilities

     291,675        408,479   

Long-term debt, less current maturities

     18,738        0   

Long-term obligations under capital leases

     838        1,175   

Long-term obligations under Senior Notes

     1,262,087        1,250,758   

Long-term accruals

     1,991        2,572   

Deferred income taxes

     131,459        168,527   
  

 

 

   

 

 

 

Total Long-Term Liabilities

     1,415,113        1,423,032   

Stockholders’ Equity

    

Common Stock ($0.01 par value, 120,000,000 shares authorized, 72,739,924 and 70,752,670 shares issued at September 30, 2011 and December 31, 2010, respectively)

     728        708   

Preferred Stock ($0.01 par value, 7,000,000 shares authorized, none issued)

     0        0   

Additional paid-in-capital

     1,368,864        1,343,639   

(Accumulated deficit) / retained earnings

     (675,465     160,250   

Accumulated other comprehensive income

     6,796        60,224   

Less Treasury Stock at cost (246,037 shares at September 30, 2011 and December 31, 2010, respectively)

     (150     (150
  

 

 

   

 

 

 

Total Stockholders’ Equity

     700,773        1,564,671   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 2,407,561      $ 3,396,182   
  

 

 

   

 

 

 


CENTRAL EUROPEAN DISTRIBUTION CORPORATION

CONSOLIDATED CONDENSED STATEMENTS OF INCOME

Amounts in columns expressed in thousands

(Except per share information)

 

     Three months ended September 30,     Nine months ended September 30,  
     2011     2010     2011     2010  

Sales

   $ 451,592      $ 347,492      $ 1,227,732      $ 1,058,260   

Excise taxes

     (222,742     (189,732     (630,214     (575,097

Net sales

     228,850        157,760        597,518        483,163   

Cost of goods sold

     135,742        80,448        359,831        243,241   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     93,108        77,312        237,687        239,922   
  

 

 

   

 

 

   

 

 

   

 

 

 
     40.7     49.0     39.8     49.7

Operating expenses

     63,757        48,239        190,052        144,369   

Gain on remeasurement of previously held equity interests

     0        0        (7,898     0   

Impairment charge

     674,515        0        674,515        0   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income / (loss)

     (645,164     29,073        (618,982     95,553   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non operating income / (expense), net

        

Interest income / (expense), net

     (29,033     (25,749     (84,246     (77,848

Other financial income / (expense), net

     (170,809     81,773        (121,015     4,987   

Other non operating income / (expense), net

     (11,633     (914     (15,270     (12,266
  

 

 

   

 

 

   

 

 

   

 

 

 

Income / (loss) before taxes and equity in net income from unconsolidated investments

     (856,639     84,183        (839,513     10,426   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax benefit / (expense)

     16,789        (17,023     12,612        (2,275

Equity in net income / (losses) of affiliates

     0        1,719        (8,814     2,163   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income / (loss) from continuing operations

     (839,850     68,879        (835,715     10,314   
  

 

 

   

 

 

   

 

 

   

 

 

 

Discontinued operations

        

Income / (loss) from operations

     0        30,870        0        (11,815

Income tax benefit / (expense)

     0        147        0        37   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income / (loss) on discontinued operations

     0        31,017        0        (11,778
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income / (loss)

     (839,850     99,896        (835,715     (1,464
  

 

 

   

 

 

   

 

 

   

 

 

 

Income / (loss) from continuing operations per share of common stock, basic

   ($ 11.59   $ 0.98      ($ 11.60   $ 0.15   

Income / (loss) from discontinued operations per share of common stock, basic

   $ 0.00      $ 0.44      $ 0.00      ($ 0.17

Net income / (loss) from operations per share of common stock, basic

   ($ 11.59   $ 1.42      ($ 11.60   ($ 0.02

Income / (loss) from continuing operations per share of common stock, diluted

   ($ 11.59   $ 0.98      ($ 11.60   $ 0.15   

Income / (loss) from discontinued operations per share of common stock, diluted

   $ 0.00      $ 0.44      $ 0.00      ($ 0.17

Net income / (loss) from operations per share of common stock, diluted

   ($ 11.59   $ 1.42      ($ 11.60   ($ 0.02


CENTRAL EUROPEAN DISTRIBUTION CORPORATION

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW

Amounts in columns expressed in thousands

 

     Nine months ended September 30,  
     2011     2010  

Cash flows from operating activities of continuing operations

    

Net loss

   ($ 835,715   ($ 1,464

Adjustments to reconcile net loss to net cash provided by operating activities:

    

Net loss from discontinued operations

     0        11,778   

Depreciation and amortization

     15,328        12,717   

Deferred income taxes

     20,279        (12,103

Unrealized foreign exchange (gains) / losses

     118,574        (2,090

Cost of debt extinguishment

     0        14,114   

Stock options fair value expense

     1,998        2,433   

Dividends received

     0        17,983   

Equity (income)/loss in affiliates

     8,814        (2,163

Gain on fair value remeasurement of previously held equity interest

     (6,397     0   

Impairment charge, net of deferred tax

     650,553        0   

Write-off of assets held for sale

     7,355        0   

Other non cash items

     5,899        11,532   

Changes in operating assets and liabilities:

    

Accounts receivable

     219,475        155,430   

Inventories

     10,860        (3,179

Prepayments and other current assets

     (6,199     (4,253

Trade accounts payable

     (65,246     (44,636

Other accrued liabilities and payables

     (99,422     (81,407
  

 

 

   

 

 

 

Net cash provided by operating activities from continuing operations

     46,156        74,692   

Cash flows from investing activities of continuing operations

    

Purchase of fixed assets

     (5,391     (3,226

Purchase of intangibles (licenses)

     (693     0   

Changes in restricted cash

     0        481,419   

Purchase of trademarks

     (17,473     (6,000

Disposal of subsidiaries

     0        124,160   

Acquisitions of subsidiaries, net of cash acquired

     (24,124     (135,964
  

 

 

   

 

 

 

Net cash provided by / (used in) investing activities from continuing operations

     (47,681     460,389   

Cash flows from financing activities of continuing operations

    

Borrowings on bank loans and overdraft facility

     36,027        18,568   

Payment of bank loans, overdraft facility and other borrowings

     (37,892     (76,265

Payment of Senior Secured Notes

     0        (367,954

Repayment of obligation to former shareholders

     0        7,500   

Decrease in short term capital leases payable

     (34     0   

Increase in short term capital leases payable

     0        324   

Options exercised

     72        2,336   
  

 

 

   

 

 

 

Net cash used in financing activities from continuing operations

     (1,827     (415,491
  

 

 

   

 

 

 

Cash flows from discontinued operations

    

Net cash used in operating activities of discontinued operations

     0        2,806   

Net cash provided by investing activities of discontinued operations

     0        (330

Net cash provided by financing activities of discontinued operations

     0        100   
  

 

 

   

 

 

 

Net cash used in discontinued operations

     0        2,576   

Adjustment to reconcile the change in cash balances of discontinued operations

     0        (2,576

Currency effect on brought forward cash balances

     (7,781     (13,172

Net increase / (decrease) in cash

     (11,133     106,418   

Cash and cash equivalents at beginning of period

     122,324        126,439   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 111,191      $ 232,857   
  

 

 

   

 

 

 

Supplemental Schedule of Non-cash Investing Activities

    

Common stock issued in connection with investment in subsidiaries

   $ 23,175      $ 41,344   
  

 

 

   

 

 

 

Supplemental disclosures of cash flow information

    

Interest paid

   $ 50,574      $ 82,406   

Income tax paid

   $ 5,770      $ 25,441   
  

 

 

   

 

 

 


CENTRAL EUROPEAN DISTRIBUTION CORPORATION

UNAUDITED RECONCILIATION OF NON-GAAP MEASURES

Amounts in columns expressed in thousands

(Except per share information)

 

     GAAP
Q3-11
    A
FX
    B
APB 14
    C
Restructuring /
Re-licensing  Costs
    D
FV Adj1
    Comparable
Q3-11
 

Sales

   $ 451,592      $ 0      $ 0      $ 0      $ 0      $ 451,592   

Excise taxes

     (222,742     0        0        0        0        (222,742

Net sales

     228,850        0        0        0        0        228,850   

Cost of goods sold

     135,742        0        0        (446     0        135,296   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     93,108        0        0        446        0        93,554   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     40.69             40.88

Operating expenses

     63,757        0        0        (6,415     0        57,342   

Impairment charge

     674,515        0        0        0        (674,515     0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income / (loss)

     (645,164     0        0        6,861        674,515        36,212   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     -281.92             15.82

Non operating income / (expense), net

            

Interest income / (expense), net

     (29,033     0        1,101        0        0        (27,932

Other financial income / (expense), net

     (170,809     170,809        0        0        0        0   

Other non operating income / (expense), net

     (11,633     0        0        8,678        0        (2,955
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income / (loss) before taxes and equity in net income from unconsolidated investments

     (856,639     170,809        1,101        15,539        674,515        5,325   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax benefit / (expense)

     16,789        (34,162     (385     (3,263     19,903        (1,118

Equity in net income / (losses) of affiliates

     0        0        0        0        0        0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income /(loss)

   ($ 839,850   $ 136,647      $ 716      $ 12,276      $ 694,418      $ 4,207   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income / (loss) from continuing operations per share of common stock, basic

   ($ 11.59           $ 0.06   
  

 

 

           

 

 

 

Net income / (loss) from continuing operations per share of common stock, diluted

   ($ 11.59           $ 0.06   
  

 

 

           

 

 

 


A. Represents the net after tax impact of the foreign currency revaluation related to our USD and EUR liabilities as a majority of these have been lent down to entities that have the Polish Zloty or Russian Ruble as their functional currency. Also includes the proportional net after tax impact of the foreign currency revaluation related to the foreign currency liabilities included in the earnings of the Russian Alcohol Group as it has the Russian Ruble as its functional currency.
B. In May 2008, the FASB issued FSP APB 14-1, which impacts the accounting treatment for convertible debt instruments that allow for either mandatory or optional cash settlements. FSP APB 14-1 will impact the accounting associated with our $310.0 million senior convertible notes. This FSP requires us to recognize additional non-cash interest expense on a retrospective basis, based on the market rate for similar debt instruments without the conversion feature. Furthermore, it requires recognizing interest expense in prior periods pursuant to the retrospective accounting treatment. FSP APB 14-1 has become effective beginning in our first quarter of 2009 and is required to be applied retrospectively to all presented periods, as applicable.
C. Includes elimination costs associated with the re-licensing in Russia. Primarily consists of costs related to facility improvements and preparation of facilities for inspection as well as accounts receivables related to wholesalers who did not obtain required wholesale licenses. Also includes costs associated with the Tula plant which was discontinued during the period, including related fixed asset write-downs.
D. Net impact of impairment charge for goodwill and brands as well as tax true up of NOL provision in income taxes.


     GAAP
Q3-10
    A
FX
    B
APB 14
    C
Restructuring
Costs
    Comparable
Q3-10
 

Sales

   $ 347,492      $ 0      $ 0      $ 0      $ 347,492   

Excise taxes

     (189,732     0        0        0        (189,732

Net sales

     157,760        0        0        0        157,760   

Cost of goods sold

     80,448        0        0        0        80,448   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     77,312        0        0        0        77,312   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     49.01           49.01

Operating expenses

     48,239        0        0        (3,400     44,839   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     29,073        0        0        3,400        32,473   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     18.43           20.58

Non operating income / (expense), net

          

Interest income / (expense), net

     (25,749     0        1,030        0        (24,719

Other financial income / (expense), net

     81,773        (81,773     0        0        0   

Other non operating income / (expense), net

     (914     0        0        0        (914
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income / (loss) before taxes and equity in net income from unconsolidated investments

     84,183        (81,773     1,030        3,400        6,840   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax benefit / (expense)

     (17,023     16,109        (361     (646     (1,921

Equity in net income / (losses) of affiliates

     1,719        1,832        0        0        3,551   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income / (loss) from continuing operations

   $ 68,879      ($ 63,832   $ 669      $ 2,754      $ 8,470   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Discontinued operations

          

Income from operations

     30,870              30,870   

Income tax benefit

     147              147   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income on discontinued operations

   $ 31,017            $ 31,017   

Net income /(loss)

   $ 99,896      ($ 63,832   $ 669      $ 2,754      $ 39,487   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations per share of common stock, basic

   $ 0.98            $ 0.12   
  

 

 

         

 

 

 

Net income from discontinued operations per share of common stock, basic

   $ 0.44            $ 0.44   
  

 

 

         

 

 

 

Net income from continuing operations per share of common stock, diluted

   $ 0.98            $ 0.12   
  

 

 

         

 

 

 

Net income from discontinued operations per share of common stock, diluted

   $ 0.44            $ 0.44   
  

 

 

         

 

 

 

 

A. Represents the net after tax impact of the foreign currency revaluation related to our USD and EUR liabilities as a majority of these have been lent down to entities that have the Polish Zloty or Russian Ruble as their functional currency. Also includes the proportional net after tax impact of the foreign currency revaluation related to the foreign currency liabilities included in the earnings of the Russian Alcohol Group as it has the Russian Ruble as its functional currency.
B. In May 2008, the FASB issued FSP APB 14-1, which impacts the accounting treatment for convertible debt instruments that allow for either mandatory or optional cash settlements. FSP APB 14-1 will impact the accounting associated with our $310.0 million senior convertible notes. This FSP requires us to recognize additional non-cash interest expense on a retrospective basis, based on the market rate for similar debt instruments without the conversion feature. Furthermore, it requires recognizing interest expense in prior periods pursuant to the retrospective accounting treatment. FSP APB 14-1 has become effective beginning in our first quarter of 2009 and is required to be applied retrospectively to all presented periods, as applicable.
C. Represents one-off restructuring costs associated with the integration of Parliament and the Russian Alcohol Group.


Full Year 2011 Comparable EPS RECONCILIATION

 

Full Year Guidance, 12 Months Ending December 31,

   2011  

Range for GAAP Fully Diluted Earnings per Share

   ($ 7.44
   ($ 7.24
  

 

 

 

A. Foreign exchange impact related to USD and EUR denominated financing

   $ 1.35   

B. Impact of adoption of ABP14

   $ 0.03   

C. Restructuring Costs

   ($ 0.04

D. Other

   ($ 9.03
  

 

 

 

Range for Comparable non-GAAP Fully Diluted Earnings per Share

   $ 0.25   
   $ 0.45   
  

 

 

 

 

A. Represents the net after tax impact of the foreign currency revaluation related to our USD and EUR liabilities as a majority of these have been lent down to entities that have the Polish Zloty or Russian Ruble as their functional currency. Also includes the proportional net after tax impact of the foreign currency revaluation related to the foreign currency liabilities included in the earnings of the Russian Alcohol Group as it has the Russian Ruble as its functional currency.
B. In May 2008, the FASB issued FSP APB 14-1, which impacts the accounting treatment for convertible debt instruments that allow for either mandatory or optional cash settlements. FSP APB 14-1 will impact the accounting associated with our $310.0 million senior convertible notes. This FSP requires us to recognize additional non-cash interest expense on a retrospective basis, based on the market rate for similar debt instruments without the conversion feature. Furthermore, it requires recognizing interest expense in prior periods pursuant to the retrospective accounting treatment. FSP APB 14-1 has become effective beginning in our first quarter of 2009 and is required to be applied retrospectively to all presented periods, as applicable.
C. Represents one-off restructuring costs associated with the restructuring the Russian Alcohol Group, composed primarily of write-off of old stock.
D. Includes elimination of one time gain of $7.8 million related to the revaluation of the previously held equity interest in the Whitehall Group, recognized at the time of consolidation in February 2011, the $0.9 million loss in the first quarter of the Bravo business incurred due to the failure to get renewal of the production license (received back in the beginning of April 2011 and the $0.9 million reversal of management fees charged by the former management of the Whitehall group prior to the buyout in Q1 2011. Also includes the elimination of equity in net earnings of affiliates which includes the results of the Moet Hennessey Joint Venture which was sold in March 2011 as well as certain one-off costs associated with the acquisition of the Whitehall Group in February 2011. Includes also elimination costs associated with the re-licensing in Russia. These costs primarily consists of costs related to facility improvements and preparation of facilities for inspection as well as accounts receivables related to wholesalers who did not obtain required wholesale licenses. Additionally the costs associated with the impairment charge of $674.5 million taken in the third quarter of 2011 are eliminated.