Beer Volume (millions of barrels) |
||||
First Quarter |
2006 vs. 2005 |
|||
2006 |
2005 |
Barrels |
% |
|
| Domestic | 25.6 |
24.4 |
Up 1.2 |
Up 4.6% |
| International | 4.8 |
4.4 |
Up 0.4 |
Up 9.4% |
| Worldwide A-B Brands | 30.4 |
28.8 |
Up 1.6 |
Up 5.4% |
| Equity Partner Brands | 6.4 |
4.3 |
Up 2.1 |
Up 47.9% |
| Total Brands | 36.8 |
33.1 |
Up 3.7 |
Up 10.9% |
In millions, except per share |
First Quarter |
2006 vs. 2005 |
||
2006 |
2005 |
$ |
% |
|
| Gross Sales | $4,296 |
$4,085 |
Up $211 |
Up 5.2% |
| Net Sales | $3,756 |
$3,564 |
Up $192 |
Up 5.4% |
| Income Before Income Taxes | $615 |
$625 |
Dn $(10) |
Dn (1.6)% |
| Equity Income | $122 |
$106 |
Up $16 |
Up 15.6% |
| Net Income | $499 |
$500 |
Dn $(1) |
Dn (0.2)% |
| Diluted Earnings per Share | $.64 |
$.64 |
-- |
-- |
| 1. | Reconciliation of Comparative First Quarter Earnings Per Share | ||||||||||
| Income Before Income Taxes | Provision for Income Taxes | Net Income | Earnings Per Share | Effective Tax Rate | |||||||
| 2006 | |||||||||||
| Reported | $615.4 |
($238.6) |
$499.2 |
$.64 |
38.8% |
||||||
| 2005 | |||||||||||
| As Reported | $644.3 |
($237.4) |
$512.8 |
$.653 |
|||||||
| FAS 123R Impact | (19.0) |
6.6 |
(12.4) |
(.016) |
|||||||
| Including FAS 123R | 625.3 |
(230.8) |
500.4 |
.637 |
36.9% |
||||||
| Gain on Sale of Spanish Theme Park | (15.4) |
(3.5) |
(18.9) |
(.024) |
|||||||
| Excluding One-Time Gain | $609.9 |
($234.3) |
$481.5 |
$.61 |
38.4% |
||||||
| Percentage Change - 2006 vs. 2005 | |||||||||||
| Including FAS 123R | -1.6% |
-0.2% |
- |
1.9% |
|||||||
| Excluding One-Time Gain | 0.9% |
3.7% |
4.9% |
0.4% |
|||||||
| 2. | Calculation of 2005 Full Year Earnings Per Share for 2006 Comparison Purposes The table below sets forth the assumption used by company representatives when comparing expectations for 2006 diluted earnings per share to 2005 results. |
|||
2005 Earnings Per Share |
||||
| Reported (including FAS 123R) | $2.23 |
|||
| Gain on Sale of Spanish Theme Park | (.024) |
|||
| Favorable Chile Income Tax Settlement on CCU Sale | (.009) |
|||
| Deferred Income Tax Benefit from Ohio Tax Legislation | (.009) |
|||
| Litigation Settlement | .118 |
|||
| Excluding One-Time Items | $2.31 |
|||
| 3. | Domestic revenue per barrel is calculated as net sales generated by the company’s domestic beer operations on barrels of beer sold, determined on a U.S. GAAP basis, divided by the volume of beer shipped from the company’s breweries to U.S. wholesalers. |
| Anheuser-Busch Companies, Inc. Comparative Consolidated Statement of Earnings (Unaudited) (In Millions, Except Per Share) |
||||||||
First Quarter Ended March 31, |
Change 2006 vs. 2005 Fav./(Unfav.) |
|||||||
2006 |
2005 |
$ |
% |
|||||
| Gross sales | $4,296.3 |
$4,085.1 |
$211.2 |
5.2 |
||||
| Excise taxes | (540.7) |
(521.4) |
(19.3) |
(3.7) |
||||
| Net sales | 3,755.6 |
3,563.7 |
191.9 |
5.4 |
||||
| Cost of sales | (2,417.7) |
(2,231.0) |
(186.7) |
(8.4) |
||||
| Marketing, distribution and administrative expenses |
||||||||
(615.7) |
(619.3) |
3.6 |
0.6 |
|||||
| Operating income | 722.2 |
713.4 |
8.8 |
1.2 |
||||
| Interest expense | (115.1) |
(114.8) |
(0.3) |
(0.3) |
||||
| Interest capitalized | 4.0 |
5.2 |
(1.2) |
(22.2) |
||||
| Interest income | 0.6 |
2.0 |
(1.4) |
(71.1) |
||||
| Other income, net | 3.7 |
19.5 |
(15.8) |
(81.1) |
||||
| Income before income taxes | 615.4 |
625.3 |
(9.9) |
(1.6) |
||||
| Provision for income taxes | (238.6) |
(230.8) |
(7.8) |
(3.4) |
||||
| Equity income, net of tax | 122.4 |
105.9 |
16.5 |
15.6 |
||||
| Net income | $499.2 |
$500.4 |
($1.2) |
(0.2) |
||||
| Basic earnings per share | $.64 |
$.64 |
$- |
- |
||||
| Diluted earnings per share | $.64 |
$.64 |
$- |
- |
||||
Decrease |
||||||||
| Weighted Average Shares Outstanding: | Shares |
% |
||||||
| Basic | 776.1 |
779.3 |
(3.2) |
(0.4) |
||||
| Diluted | 780.2 |
785.9 |
(5.7) |
(0.7) |
||||
| Anheuser-Busch Companies, Inc. Business Segments First Quarter Ended March 31 (In Millions) |
||||||
Domestic Beer |
International Beer |
Packaging |
Entertainment |
Corporate and Elims |
Consol. |
|
| 2006 | ||||||
| Gross Sales | $3,357.7 |
257.1 |
629.4 |
170.7 |
(118.6) |
$4,296.3 |
| Net Sales: | ||||||
| - Intersegment | $0.7 |
- |
225.9 |
- |
(226.6) |
$ - |
| - External | $2,856.5 |
216.9 |
403.5 |
170.7 |
108.0 |
$3,755.6 |
| Income Before | ||||||
| Income Taxes | $782.5 |
22.1 |
38.7 |
(17.6) |
(210.3) |
$615.4 |
| Equity Income | $0.6 |
121.8 |
- |
- |
- |
$122.4 |
| Net Income | $485.8 |
135.5 |
24.0 |
(10.9) |
(135.2) |
$499.2 |
2005 |
||||||
| Gross Sales | $3,213.7 |
248.3 |
566.5 |
175.1 |
(118.5) |
$4,085.1 |
| Net Sales: | ||||||
| - Intersegment | $0.7 |
- |
208.6 |
- |
(209.3) |
$ - |
| - External | $2,734.4 |
205.5 |
357.9 |
175.1 |
90.8 |
$3,563.7 |
| Income Before Income Taxes |
$781.3 |
21.8 |
35.6 |
(6.4) |
(207.0) |
$625.3 |
| Equity Income | - |
$105.9 |
- |
- |
- |
$105.9 |
| Net Income | $484.4 |
119.4 |
22.1 |
(4.0) |
(121.5) |
$500.4 |
| Anheuser-Busch Companies, Inc. Consolidated Balance Sheet (Unaudited) (In Millions) |
||
March 31, 2006 |
December 31, 2005 |
|
| Assets | ||
| Current Assets: | ||
| Cash | $212.5 | $225.8 |
| Accounts receivable | 873.0 | 681.4 |
| Inventories | 707.7 | 654.5 |
| Other current assets | 208.8 | 197.0 |
| Total current assets | 2,002.0 | 1,758.7 |
| Investments in affiliated companies | 3,575.8 | 3,448.2 |
| Plant and equipment, net | 8,966.9 | 9,041.6 |
| Intangible assets, including goodwill of $1,039.1 and $1,034.5 | 1,237.0 | 1,232.6 |
| Other assets | 1,293.9 | 1,073.9 |
| Total assets | $17,075.6 | $16,555.0 |
| Liabilities and Shareholders Equity | ||
| Current Liabilities: | ||
| Accounts payable | $1,170.9 | $1,249.5 |
| Accrued salaries, wages and benefits | 246.6 | 250.9 |
| Accrued taxes | 443.7 | 156.7 |
| Accrued interest | 114.9 | 123.7 |
| Other current liabilities | 254.6 | 201.8 |
| Total current liabilities | 2,230.7 | 1,982.6 |
| Postretirement benefits | 445.5 | 444.3 |
| Debt | 8,127.4 | 7,972.1 |
| Deferred income taxes | 1,329.8 | 1,345.9 |
| Other long-term liabilities | 1,136.9 | 1,130.3 |
| Shareholders Equity: | ||
| Common stock | 1,469.6 | 1,468.6 |
| Capital in excess of par value | 2,735.6 | 2,685.9 |
| Retained earnings | 15,987.5 | 15,698.0 |
| Treasury stock, at cost | (15,507.9) | (15,258.9) |
| Accumulated non-owner changes in equity | (879.5) | (913.8) |
| Total Shareholders Equity | 3,805.3 | 3,679.8 |
| Commitments and contingencies | - | - |
| Total Liabilities and Shareholders Equity | $17,075.6 | $16,555.0 |
| Anheuser-Busch Companies, Inc. Consolidated Statement of Cash Flows (Unaudited) (In Millions) |
||
Three Months Ended March 31, |
||
2006 |
2005 |
|
| Cash flow from operating activities: | ||
| Net income | $499.2 | $500.4 |
| Adjustments to reconcile net income to cash provided by | ||
| operating activities: | ||
| Depreciation and amortization | 245.5 | 236.8 |
| Decrease in deferred income taxes | (17.3) | (36.7) |
| Stock-based compensation expense | 17.1 | 19.0 |
| Undistributed earnings of affiliated companies | (122.4) | (105.9) |
| Gain on sale of business | - | (15.4) |
| Other, net | (180.9) | 47.3 |
| Operating cash flow before changes in working capital | 441.2 | 645.5 |
| Decrease / (Increase) in working capital | 5.8 | (115.3) |
| Cash provided by operating activities | 447.0 | 530.2 |
| Cash flow from investing activities: | ||
| Capital expenditures | (159.1) | (277.3) |
| Proceeds from sale of business | - | 48.3 |
| Cash used for investing activities | (159.1) | (229.0) |
| Cash flow from financing activities: | ||
| Increase in debt | 299.3 | 278.3 |
| Decrease in debt | (143.2) | (22.1) |
| Dividends paid to shareholders | (209.8) | (190.8) |
| Acquisition of treasury stock | (259.7) | (483.6) |
| Shares issued under stock plans | 12.2 | 41.2 |
| Cash used for financing activities | (301.2) | (377.0) |
| Net decrease in cash during the period | (13.3) | (75.8) |
| Cash, beginning of period | 225.8 | 228.1 |
| Cash, end of period | $212.5 | $152.3 |