Fortune Brands Inc (FO)

You might not be familiar with Fortune Brands as a company, but you've probably dabbled in their products. What are they? Well, there's Jim Beam, Maker's Mark, Courvoisier, and Sauza, for starters. Cheers! The Chicago-area company also makes golf gear, custom cabinetry, and home-improvement products. Who knew?

Show Chart

Fortune Brands Reports Fourth Quarter and Full-Year 2009 Results



  • Sales and Earnings Turn Positive in Fourth Quarter


  • Earnings and Cash Flow Exceed High End of Target Ranges


  • New Products, Cost Containment & Stabilizing Home Products Market
    Enhance Performance in Challenging Economy



DEERFIELD, Ill.--(BUSINESS WIRE)--
Fortune Brands, Inc. (NYSE: FO), the company behind leading consumer
brands including Jim Beam, Titleist and Moen, today reported results for
the fourth quarter and full-year 2009. Reflecting higher sales of
spirits and golf products and stabilizing market conditions for home
products, the company reported its first quarterly sales increase in the
past eight quarters. Net sales were up 1% for the quarter and were down
12% for the full year.


Reported fourth quarter earnings were $0.08 per diluted share, an
improvement of $1.96 versus the year-ago quarter due to lower charges in
the current period. Reported full-year earnings for 2009 were $1.60 per
diluted share, up from $1.03 for continuing operations in 2008.


On a before charges/gains basis, diluted EPS increased 3% to $0.66 for
the fourth quarter and was $2.43 for the full year. These results
exceeded the company????s most recent target for diluted EPS before
charges/gains to be in the range of $2.10-2.30 for 2009.


Strong Close to 2009


????Fortune Brands is emerging from the recession in a strong position, and
we closed 2009 with our best quarter of the year,????? said Bruce Carbonari,
chairman and chief executive officer of Fortune Brands. ????Total sales
turned positive in the quarter, each of our businesses performed above
our fourth-quarter profit expectations, and we delivered results above
the top end of our full-year target ranges for EPS and free cash flow.
While consumers remain cautious, particularly when it comes to
big-ticket discretionary purchases, we????ve continued to see stabilization
in the home products market. We????re on offense in all of our businesses
with a focus on outperforming our categories, investing to grow
profitable market share and leveraging our lower cost structures.
Notably, these initiatives helped our home and security business deliver
operating income growth in the quarter.


????Our foundation of enduring and trusted brands, combined with our
brand-building and new-product initiatives, continued to benefit us in
the fourth quarter,????? Carbonari said. ????Despite challenges in select
international markets, total spirits sales were higher in the quarter on
gains for Jim Beam and Maker????s Mark in the U.S., and the benefit of the
weaker U.S. dollar. Our home and security business delivered its best
performance in eight quarters, led by a high-single-digit sales increase
for Moen and a strong double-digit gain for Simonton Windows. While our
golf business faced low operating leverage in its seasonally smallest
quarter, double-digit sales increases for Titleist golf balls and
FootJoy shoes, along with strong growth in Asia, helped our golf brands
outperform the market. Each of our businesses also demonstrated
impressive management of cash and working capital. Cash management,
which included a full-year reduction of approximately $250 million in
working capital, helped Fortune Brands generate $572 million of free
cash in 2009.?????


For the fourth quarter:



  • Net income was $11.5 million ($0.08 per diluted share) versus a loss
    of $281.3 million ($1.88 per diluted share) in the year-ago quarter.



    • Comparisons were favorably impacted by lower net charges versus
      the year-ago period. In the current-year period, the company
      recorded a net charge of $0.58 per share, reflecting non-cash
      write-downs of $66.8 million after tax (principally related to
      more moderate industry expectations for future growth of the
      tequila category), and restructuring and restructuring-related
      charges of $21.9 million after tax.




  • Excluding charges and gains in both the current and prior-year
    periods, diluted EPS was $0.66, up 3% from $0.64 in the year-ago
    quarter.


  • Net sales were $1.80 billion, up 1%.



    • Foreign exchange benefited net sales by 3%.


    • Comparable net sales by business unit were: spirits down 4%; home
      & security down 4%; golf up 2%. Comparable net sales exclude
      excise taxes, foreign exchange, acquisitions/divestitures, and the
      impact of required accounting related to spirits route-to-market
      initiatives.




  • Operating income was $47.3 million.



    • Operating income before charges was $181.7 million.




For the full year 2009:



  • Net income from continuing operations was $242.8 million, or $1.60 per
    diluted share, up from $1.03 in 2008.


  • Diluted EPS before charges/gains was $2.43, down 35% from $3.75 in
    2008.


  • Net sales were $6.69 billion, down 12%.


  • Operating income was $505.2 million.



    • Operating income before charges was $718.9 million.




  • Free cash flow was $572 million after dividends and net capital
    expenditures.


  • Return on equity before charges/gains was 7%.


  • Return on invested capital before charges/gains was 5%.


Outlook for 2010


????Fortune Brands enters 2010 with strong brands, efficient cost
structures and teams built to win,????? Carbonari continued. ????Our goals in
the year ahead are to return to growth in earnings per share before
charges/gains, outperform our markets in growth and returns, and
generate strong free cash flow. We????ve been proactive in the marketplace
and on the cost side throughout the downturn, and we see the front end
of a recovery as an excellent time to invest to fuel further momentum
and gain long-term competitive advantage across our businesses. We
intend to boost brand-building investment in 2010, with the level
dependent on the extent of consumer recovery and our earnings growth as
the year unfolds.


????While we are encouraged by the macroeconomic improvement in the fourth
quarter, we believe consumers will remain cautious while employment,
credit markets, home values and consumer confidence continue to mend.
Accordingly, we????re currently targeting to deliver diluted EPS before
charges/gains for 2010 in the range of $2.30 to $2.80. We begin 2010
with an assumption that the markets for each of our three brand groups
will be flat to up at a low-single-digit rate. We also expect that
higher costs for energy and raw materials will likely offset the
expected benefits of foreign exchange,????? said Carbonari.


????Looking at the first quarter, earnings could be lower year over year,
reflecting the impact of substantially higher brand investment in
spirits versus the low level in the first quarter of 2009, as well as
the final quarter of incremental costs associated with our international
route-to-market transition.


????Over the longer term, we????re strongly positioned to accelerate growth as
we benefit from our attractive consumer categories, powerful brand
positions, flexible supply chains and the leverage of our lower cost
base as consumer demand builds,????? Carbonari concluded.


The company also announced that it is targeting to deliver free cash
flow (cash flow from operations less net capital expenditures) in the
range of $375-475 million in 2010, which would represent an
earnings-to-free-cash-flow conversion rate of more than 100%. Using the
company????s prior free cash flow measure that was after both dividends and
net capital expenditures, the company????s target would be in the range of
$260-360 million at the current dividend rate.


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 security, 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. The brands of
Fortune Brands Home & Security LLC 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. 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 December 31,



Twelve Months Ended December 31,



2009

????

2008

????

% Change



2009

????

2008

????

% Change



????

????

????

????

????



????

????

????

????

????

Net Sales


$

1,797.1

????

????

$

1,785.6

????

????

0.6

????



$

6,694.7

????

$

7,608.9

????

????

(12.0

)














????

Cost of goods sold



951.9




951.1



0.1





3,521.5



4,031.3



(12.6

)














????

Excise taxes on spirits



139.3




157.5



(11.6

)




489.3



503.8



(2.9

)














????

Advertising, selling, general














and administrative expenses



515.7




467.1



10.4





1,931.3



1,973.9



(2.2

)














????

Amortization of intangibles



8.5




12.3



(30.9

)




33.7



49.6



(32.1

)














????

Asset impairment charges



92.5




461.2



(79.9

)




92.5



785.5



(88.2

)














????

Restructuring














and restructuring-related items



41.9




56.8



(26.2

)




121.2



119.2



1.7




????

????

????

????

????



????

????

????

????

????

Operating Income/(Loss)


????

47.3

????

????

????

(320.4

)

????

114.8

????



????

505.2

????

????

145.6

????

????

247.0

????














????

Interest expense



54.8




57.9



(5.4

)




215.8



237.1



(9.0

)














????

Other (income) expense, net



(1.2

)



(8.9

)


86.5





6.0



(279.9

)


(102.1

)














????

Income/(Loss) from Continuing Operations


????

????

????

????

????



????

????

????

????

????

before income taxes


????

(6.3

)

????

????

(369.4

)

????

98.3

????



????

283.4

????

????

188.4

????

????

50.4

????














????

Income tax expense/(benefit)



(18.7

)



(89.8

)


79.2





36.3



95.6



(62.0

)














????



????

????

????

????

????



????

????

????

????

????

Income/(Loss) from Continuing Operations, net of tax


$

12.4



$

(279.6

)


104.4




$

247.1


$

92.8



166.3















????

Income from Discontinued Operations, net of tax



-




-



-





-



152.5



(100.0

)



????

????

????

????

????



????

????

????

????

????

Net Income/(Loss)


$

12.4

????

????

$

(279.6

)

????

104.4

????



$

247.1

????

$

245.3

????

????

0.7

????














????

Less: Noncontrolling interests



0.9




1.7



(47.1

)




4.3



(65.8

)


106.5




????

????

????

????

????



????

????

????

????

????

Net Income attributable to Fortune Brands


$

11.5

????

????

$

(281.3

)

????

104.1

????



$

242.8

????

$

311.1

????

????

(22.0

)














????














????

Amounts attributable to Fortune Brands














common shareholders:


????

????

????

????

????



????

????

????

????

????

Income from continuing operations, net of tax


$

11.5



$

(281.3

)


104.1




$

242.8


$

158.6



53.1


Income from discontinued operations, net of tax


????

-

????

????

????

-

????

????

-

????



????

-

????

????

152.5

????

????

(100.0

)

Net income


$

11.5

????

????

$

(281.3

)

????

104.1

????



$

242.8

????

$

311.1

????

????

(22.0

)














????

Earnings Per Common Share, Basic:


????

????

????

????

????



????

????

????

????

????

Income from continuing operations attributable to














Fortune Brands common shareholders


$

0.08



$

(1.88

)


104.3




$

1.61


$

1.04



54.8


Income from discontinued operations attributable to














Fortune Brands common shareholders


????

-

????

????

????

-

????

????

-

????



????

-

????

????

1.01

????

????

(100.0

)

Net Income attributable to Fortune Brands














common shareholders


$

0.08

????

????

$

(1.88

)

????

104.3

????



$

1.61

????

$

2.05

????

????

(21.5

)














????

Earnings Per Common Share, Diluted:


????

????

????

????

????



????

????

????

????

????

Income from continuing operations attributable to














Fortune Brands common shareholders


$

0.08



$

(1.88

)


104.3




$

1.60


$

1.03



55.3


Income from discontinued operations attributable to














Fortune Brands common shareholders


????

-

????

????

????

-

????

????

-

????



????

-

????

????

0.99

????

????

(100.0

)

Net Income attributable to Fortune Brands














common shareholders


$

0.08

????

????

$

(1.88

)

????

104.3

????



$

1.60

????

$

2.02

????

????

(20.8

)














????














????

Avg. Common Shares Outstanding


????

????

????

????

????



????

????

????

????

????

Basic



150.4




150.0



0.3





150.3



151.7



(0.9

)

Diluted


????

152.1

????

????

????

150.0

????

????

1.4

????



????

151.8

????

????

153.7

????

????

(1.2

)














????














????

Actual Common Shares Outstanding









????

????

????

????

????

Basic










150.5



150.1



0.3


Diluted









????

152.1

????

????

151.6

????

????

0.3

????


















????
































































































































































































































































































































































































































































































































































































































































































































????

FORTUNE BRANDS, INC.

(In millions, except per share amounts)

(Unaudited)


????


????


????


????

????


????


????



NET SALES AND OPERATING INCOME


















????



????



Three Months Ended December 31,



Twelve Months Ended December 31,



2009

????

2008

????

% Change



2009

????

2008

????

% Change

Net Sales


????

????

????

????

????



????

????

????

????

????

Spirits


$

746.4



$

721.4



3.5




$

2,469.6



$

2,480.9



(0.5

)

Home & Security



823.8




852.0



(3.3

)




3,006.8




3,759.1



(20.0

)

Golf


????

226.9

????

????

????

212.2

????

????

6.9

????



????

1,218.3

????

????

????

1,368.9

????

????

(11.0

)

Total Net Sales


$

1,797.1

????

????

$

1,785.6

????

????

0.6

????



$

6,694.7

????

????

$

7,608.9

????

????

(12.0

)














????

Operating Income/(Loss)


????

????

????

????

????



????

????

????

????

????

Spirits


$

70.4



$

126.1



(44.2

)



$

484.7



$

543.7



(10.9

)

Home & Security



35.1




(419.7

)


108.4





87.0




(465.6

)


118.7


Golf



(37.3

)



(18.3

)


(103.8

)




25.0




125.3



(80.0

)

Corporate expenses


????

(20.9

)

????

????

(8.5

)

????

(145.9

)



????

(91.5

)

????

????

(57.8

)

????

(58.3

)

Total Operating Income/(Loss)


$

47.3

????

????

$

(320.4

)

????

114.8

????



$

505.2

????

????

$

145.6

????

????

247.0

????














????


Operating Income Before Charges/Gains (a)




????

????

????

????

????



????

????

????

????

????

Spirits


$

185.8



$

183.0



1.5




$

607.5



$

634.6



(4.3

)

Home & Security



43.5




41.4



5.1





139.0




348.2



(60.1

)

Golf



(26.7

)



(18.3

)


(45.9

)




60.2




125.3



(52.0

)

Less:














Corporate expenses


????

(20.9

)

????

????

(8.5

)

????

(145.9

)



????

(87.8

)

????

????

(57.8

)

????

(51.9

)














????

Operating Income Before Charges/Gains


????

181.7

????

????

????

197.6

????

????

(8.0

)



????

718.9

????

????

????

1,050.3

????

????

(31.6

)

Restructuring and














restructuring-related items



(41.9

)



(56.8

)


26.2





(121.2

)



(119.2

)


(1.7

)

Asset impairment charges



(92.5

)



(461.2

)


79.9





(92.5

)



(785.5

)


88.2




????

????

????

????

????



????

????

????

????

????

Operating Income/(Loss)


$

47.3

????

????

$

(320.4

)

????

114.8

????



$

505.2

????

????

$

145.6

????

????

247.0

????














????














????

(a) Operating Income Before Charges/Gains is Operating Income/(Loss)
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 - OLD MEASURE


????

????

????

????

????

????

????

????

????





Three Months Ended December 31,

????

Twelve Months Ended December 31,

????

2010 Full Year





2009

????

2008

????

2009

????

2008

????

Targeted Range





????

????

????

????

????

????

????

????

????



Free Cash Flow (b)


$

158.5


$

59.8


$

572.5



$

430.3



$

260 - 360



Add:













Discontinued Operations - Sale of Wine Business



-



-



-




(31.0

)



-



Net Capital Expenditures



64.8



62.1



141.6




157.0




220 - 250



Dividends Paid


????

28.7

????

????

66.1

????

????

152.2

????

????

????

261.2

????

????

115*



Cash Flow From Operations


$

252.0

????

$

188.0

????

$

866.3

????

????

$

817.5

????

????

$

595 - 725















????

(b) Free Cash Flow (old measure) 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
December 31, 2009.

















????













????

FREE CASH FLOW - NEW MEASURE






????









Twelve Months Ended December 31,

????

2010 Full Year









2008

????

2009

????

Targeted Range









????

????

????

????

????




Free Cash Flow (c)








$

691.5



$

724.7



$

375 - 475



Add:













Discontinued Operations - Sale of Wine Business







(31.0

)



-




-



Net Capital Expenditures






????

157.0

????

????

????

141.6

????

????

????

220 - 250



Cash Flow From Operations






$

817.5

????

????

$

866.3

????

????

$

595 - 725















????

(c) Free Cash Flow (new measure) is Cash Flow from Operations less
net capital expenditures. 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, pay dividends,
and repurchase common stock. This measure may be inconsistent with
similar measures presented by other companies. The Company has
changed its measure of Free Cash Flow to be more consistent with how
a majority of companies generally compute this measure.





????


















































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































????


????


????


????

????


????


????



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 fourth quarter of 2009, EPS from Continuing Operations
Before Charges/Gains is Net Income from Continuing Operations
calculated on a per-share basis excluding $41.9 million ($21.9
million after tax or $0.14 per diluted share) of restructuring and
restructuring-related items and asset impairment charges of $92.5
million ($66.8 million after tax or $0.44 per diluted share).

For the twelve month period ended December 31, 2009, EPS from
Continuing Operations Before Charges/Gains is Net Income from
Continuing Operations calculated on a per-share basis excluding
$121.2 million ($71.7 million after tax or $0.47 per diluted share)
of restructuring and restructuring-related items, asset impairment
charges of $92.5 million ($66.8 million after tax or $0.44 per
diluted share) and a gain of $12.5 million ($0.08 per diluted share)
related to a dividend distribution from our Maxxium investment.

For the fourth quarter of 2008, EPS from Continuing Operations
Before Charges/Gains is Net Income from Continuing Operations
calculated on a per-share basis excluding $56.8 million ($32.8
million after tax or $0.22 per diluted share) of restructuring and
restructuring-related items, asset impairment charges of $461.2
millions ($348.7 million after tax or $2.29 per diluted share), the
write down of the Maxxium international spirits distribution joint
venture investment of $1.0 million ($0.7 million after tax or $0.01
per diluted share), and a gain on the termination of the Future
Brands U.S. spirits distribution joint venture of $5.5 million ($3.4
million after tax or $0.02 per diluted share).

????


For the twelve month period ended December 31, 2008, EPS from
Continuing Operations Before Charges/Gains is Net Income from
Continuing Operations calculated on a per-share basis excluding
$119.2 million ($73.5 million after tax or $0.48 per diluted
share) of restructuring and restructuring-related items, asset
impairment charges of $785.5 million ($659.4 million after tax or
$4.29 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
$51.5 million ($51.2 million after tax or $0.33 per diluted
share), an after-tax gain resulting from the repurchase of the
Beam Global minority interest of $81.8 million ($0.53 per diluted
share), a gain on the termination of the Future Brands U.S.
spirits distribution joint venture of $233.7 million ($145.9
million after tax or $0.95 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 December 31,



Twelve Months Ended December 31,



2009

????

2008

????

% Change



2009

????

2008

????

% Change



????

????

????

????

????



????

????

????

????

????














????

Earnings Per Common Share - Basic














Income from Continuing Operations














before Charges/Gains


0.67



0.65



3.1




2.45



3.80



(35.5

)

Maxxium distribution gain


-



-



-




0.08



-



100.0


V&S auction process costs


-



-



-




-



(0.03

)


100.0


Maxxium investment write-down


-



(0.01

)


100.0




-



(0.34

)


100.0


Accelerated Future Brands Deferred Gain


-



-



-




-



0.30



(100.0

)

Gain on Future Brands termination


-



0.02



(100.0

)



-



0.96



(100.0

)

Tax-related credits


-



-



-




-



0.64



(100.0

)

Asset impairment charges


(0.44

)


(2.32

)


81.0




(0.44

)


(4.35

)


89.9


Beam Global minority interest repurchase


-



-



-




-



0.54



(100.0

)

Restructuring














and restructuring-related items


(0.15

)


(0.22

)


31.8




(0.48

)


(0.48

)


-




????

????

????

????

????



????

????

????

????

????

Income from Continuing Operations


0.08

????

????

(1.88

)

????

104.3

????



1.61

????

????

1.04

????

????

54.8

????



????

????

????

????

????



????

????

????

????

????

Income from Discontinued Operations


-

????

????

-

????

????

-

????



-

????

????

1.01

????

????

(100.0

)



????

????

????

????

????



????

????

????

????

????

Net Income


0.08

????

????

(1.88

)

????

104.3

????



1.61

????

????

2.05

????

????

(21.5

)














????



????

????

????

????

????



????

????

????

????

????

Earnings Per Common Share - Diluted














Income from Continuing Operations














before Charges/Gains


0.66



0.64



3.1




2.43



3.75



(35.2

)

Maxxium distribution gain


-



-



-




0.08



-



100.0


V&S auction process costs


-



-



-




-



(0.03

)


100.0


Maxxium investment write-down


-



(0.01

)


100.0




-



(0.33

)


100.0


Accelerated Future Brands Deferred Gain


-



-



-




-



0.29



(100.0

)

Gain on Future Brands termination


-



0.02



(100.0

)



-



0.95



(100.0

)

Tax-related credits


-



-



-




-



0.64



(100.0

)

Asset impairment charges


(0.44

)


(2.29

)


80.8




(0.44

)


(4.29

)


89.7


Beam Global minority interest repurchase


-



-



-




-



0.53



(100.0

)

Restructuring














and restructuring-related items


(0.14

)


(0.22

)


36.4




(0.47

)


(0.48

)


2.1


Impact of anti-dilution


-

????

????

(0.02

)

????

100.0

????



-

????

????

-

????

????

-

????

Income from Continuing Operations


0.08

????

????

(1.88

)

????

104.3

????



1.60

????

????

1.03

????

????

55.3

????



????

????

????

????

????



????

????

????

????

????

Income from Discontinued Operations


-

????

????

-

????

????

-

????



-

????

????

0.99

????

????

(100.0

)



????

????

????

????

????



????

????

????

????

????

Net Income


0.08

????

????

(1.88

)

????

104.3

????



1.60

????

????

2.02

????

????

(20.8

)














????














????


INCOME FROM DISCONTINUED
OPERATIONS
















Income from Discontinued Operations in the twelve months ended
December 31, 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 $41.9 million ($21.9 million after tax or $0.14 per diluted
share) in the three-month period ended December 31, 2009. For
Spirits, these charges relate to previously announced business
repositioning and U.S. supply chain activities. For Home & Security,
the charges relate to supply chain realignment as well as 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 $121.2 million ($71.7 million after tax or $0.47 per
diluted share) in the twelve-month period ended December 31, 2009.
For Spirits, these charges relate to previously announced business
repositioning and U.S. supply chain activities. For Home & Security,
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 December 31, 2009


(In millions, except per share amounts)



Restructuring-Related Items



Restructuring

Cost of Sales Charges

SG & A Charges

Total

Spirits

$

20.2

$

-

$

2.7

$

22.9

Home & Security


5.0


2.5


0.9


8.4

Golf

????

9.5

????

1.0

????

0.1

????

10.6

Total

$

34.7

$

3.5

$

3.7

$

41.9





????

Income tax benefit




????

20.0

Net charge




$

21.9

Charge per common share





Basic




$

0.15

Diluted




$

0.14





????


????

????

????

????


Twelve Months Ended December 31, 2009


(In millions, except per share amounts)



Restructuring-Related Items



Restructuring

Cost of Sales Charges

SG & A Charges

Total

Spirits

$

25.1

$

0.6

$

4.6

$

30.3

Home & Security


21.8


26.1


4.1


52.0

Golf


31.3


2.3


1.6


35.2

Corporate

$

3.7

$

-

$

-

$

3.7

Total

$

81.9

$

29.0

$

10.3

$

121.2





????

Income tax benefit




????

49.5

Net charge




$

71.7

Charge per common share





Basic




$

0.48

Diluted




$

0.47





????





????


RECONCILIATION OF FULL YEAR 2009
EARNINGS GUIDANCE TO GAAP





For the full year, the company targeted 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 targeted diluted
EPS from continuing operations to be in the range of $1.60 to $1.80
per share.





????


RECONCILIATION OF FULL YEAR 2010
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 $2.30 to $2.80 per share. On a GAAP basis, the company is
currently targeting diluted EPS from continuing operations to be in
the range of $2.20 to $2.70 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)







????




????



????




December 31,



December 31,




2009



2008







????

Assets







Current assets



????



????

Cash and cash equivalents



$

417.2




$

163.3

Accounts receivable, net




949.0





918.5

Inventories




2,016.6





1,975.4

Other current assets



????

488.9

????



????

410.9

Total current assets




3,871.7





3,468.1







????

Property, plant and equipment, net




1,467.9





1,553.9

Intangibles resulting from







business acquisitions, net




6,764.9





6,783.2

Other assets



????

266.1

????



????

286.7

Total assets



$

12,370.6

????



$

12,091.9







????







????

Liabilities and Stockholders' Equity







Current liabilities



????



????

Short-term debt



$

51.3




$

31.6

Current portion of long-term debt




-





5.0

Accounts payable




468.5





387.7

Other current liabilities



????

943.8

????



????

765.8

Total current liabilities




1,463.6





1,190.1







????

Long-term debt




4,413.3





4,688.6

Other long-term liabilities



????

1,388.0

????



????

1,513.6

Total liabilities




7,264.9





7,392.3







????

Stockholders' equity




5,092.4





4,686.0

Noncontrolling interests



????

13.3

????



????

13.6

Total equity



????

5,105.7

????



????

4,699.6

Total liabilities and equity



$

12,370.6

????



$

12,091.9

????







????


WORKING CAPITAL CHANGE
RECONCILIATION















????

Working Capital as of December 31, 2008 (1)



$

2,506.2











????

Cash flow provided from net decline




(258.8

)










????

Impact of:







Acquisitions




129.8





Foreign exchange effects




119.9








????




Working Capital as of December 31, 2009 (1)



$

2,497.1

????










????

(1) Represents Accounts receivable plus Inventory less Accounts
payable as of the applicable balance sheet date.

????





















































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































????


????


????


????


????


????


FORTUNE BRANDS, INC.

Reconciliation of Income Statement - GAAP to Before Charges/Gains

Three Months Ended December 31, 2009

$ - millions, except per share amounts



????

????

????

????

????

????

????

????

????

????

????





Restructuring


Asset




Gain on


Before





and related


impairment


Maxxium


Future Brands


charges/



GAAP

????

expenses

????

charges

????

write-down

????

termination

????

gains



????

????

????

????

????

????

????

????

????

????

????

????

????

FOURTH QUARTER

2009

























????

Net Sales


1,797.1



-



-



-



-



1,797.1














????

Cost of goods sold


955.4



(3.5

)


-



-



-



951.9


Excise taxes


139.3



-



-



-



-



139.3


Advertising and SG&A


519.4



(3.7

)


-



-



-



515.7


Amortization of intangibles


8.5



-



-



-



-



8.5


Asset impairment charges


92.5





(92.5

)






-


Restructuring expenses


34.7

????

????

(34.7

)

????

-

????

????

-

????

????

-

????

????

-

????













????

Operating Income


47.3



41.9



92.5



-



-



181.7














????

Interest expense


54.8



-



-



-



-



54.8


Other expense/(income), net


(1.2

)


-



-



-



-



(1.2

)



????

????

????

????

????

????

????

????

????

????

????

Income before taxes


(6.3

)


41.9



92.5



-



-



128.1














????

Income tax (benefit)/expense


(18.7

)

????

20.0

????

????

25.7

????

????

-

????

????

-

????

????

27.0

????













????

Income from Continuing Operations


12.4

????

????

21.9

????

????

66.8

????

????

-

????

????

-

????

????

101.1

????













????

Net Income


12.4

????

????

21.9

????

????

66.8

????

????

-

????

????

-

????

????

101.1

????













????

Less: Noncontrolling interests


0.9

????

????

????

????

????

????

????

????

????

????

0.9

????













????

Net Income attributable to Fortune Brands


11.5

????

????

21.9

????

????

66.8

????

????

-

????

????

-

????

????

100.2

????













????

Average Diluted Shares Outstanding


152.1











152.1














????

Diluted EPS from Continuing Operations


0.08











0.66














????

????













2008

























????

Net Sales


1,785.6



-



-



-



-



1,785.6














????

Cost of goods sold


960.9



(9.8

)


-



-



-



951.1


Excise taxes


157.5



-



-



-



-



157.5


Advertising and SG&A


473.4



(6.3

)


-



-



-



467.1


Amortization of intangibles


12.3



-



-



-



-



12.3


Asset impairment charges


461.2



-



(461.2

)


-



-



-


Restructuring expenses


40.7



(40.7

)


-



-



-



-




????

????

????

????

????

????

????

????

????

????

????













????

Operating Income/(Loss)


(320.4

)


56.8



461.2



-



-



197.6














????

Interest expense


57.9



-



-



-



-



57.9


Other expense/(income), net


(8.9

)


-



-



(1.0

)


5.5



(4.4

)



????

????

????

????

????

????

????

????

????

????

????

Income/(Loss) before taxes


(369.4

)


56.8



461.2



1.0



(5.5

)


144.1














????

Income tax (benefit)/expense


(89.8

)

????

24.0

????

????

112.5

????

????

0.3

????

????

(2.1

)

????

44.9

????













????

Income/(Loss) from Continuing Operations


(279.6

)

????

32.8

????

????

348.7

????

????

0.7

????

????

(3.4

)

????

99.2

????













????

Income from Discontinued Operations


-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????













????

Net Income


(279.6

)

????

32.8

????

????

348.7

????

????

0.7

????

????

(3.4

)

????

99.2

????













????

Less: Noncontrolling interests


1.7

????

????

-

????

????

-

????

????

-

????

????

-

????

????

1.7

????













????

Net Income attributable to Fortune Brands


(281.3

)

????

32.8

????

????

348.7

????

????

0.7

????

????

(3.4

)

????

97.5

????













????

Average Diluted Shares Outstanding


150.0











150.0














????

Diluted EPS from Continuing Operations


(1.88

)










0.64
















????














































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































????

FORTUNE BRANDS, INC.

Reconciliation of Income Statement - GAAP to Before Charges/Gains

Twelve Months Ended December 31, 2009

$ - 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


6,694.7



-



-



-



-



-



-



-



-



-



6,694.7
























????

Cost of goods sold


3,550.5



(29.0

)


-



-



-



-



-



-



-



-



3,521.5


Excise taxes


489.3



-



-



-



-



-



-



-



-



-



489.3


Advertising and SG&A


1,941.6



(10.3

)


-



-



-



-



-



-



-



-



1,931.3


Amortization of intangibles


33.7



-



-



-



-



-



-



-



-



-



33.7


Asset impairment charges


92.5



-



(92.5

)


-



-



-



-



-



-



-



-


Restructuring expenses


81.9

????

????

(81.9

)

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????























????

Operating Income


505.2



121.2



92.5



-



-



-



-



-



-



-



718.9
























????

Interest expense


215.8



-



-



-



-



-



-



-



-



-



215.8


Other expense, net


6.0



-



-



-



-



-



-



-



-



12.5



18.5




????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

Income before taxes


283.4



121.2



92.5



-



-



-



-



-



-



(12.5

)


484.6
























????

Income taxes


36.3



49.5



25.7



-



-



-



-



-



-



-



111.5




????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????

????























????

Income from Continuing Operations


247.1

????

????

71.7

????

????

66.8

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

(12.5

)

????

373.1

????























????

Net Income


247.1

????

????

71.7

????

????

66.8

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

(12.5

)

????

373.1

????























????

Less: Noncontrolling interests


4.3

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

4.3

????























????

Net Income attributable























to Fortune Brands


242.8

????

????

71.7

????

????

66.8

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

-

????

????

(12.5

)

????

368.8

????























????

Average Diluted Shares Outstanding


151.8





















151.8
























????

Diluted EPS from Continuing Operations


1.60





















2.43
























????

????























2008













































????

Net Sales