CONDENSED CONSOLIDATING FINANCIAL INFORMATION | CONDENSED CONSOLIDATING FINANCIAL INFORMATION: The following information sets forth the condensed consolidating balance sheets as of May 31, 2015 , and February 28, 2015 , the condensed consolidating statements of comprehensive income for the three months ended May 31, 2015 , and May 31, 2014 , and the condensed consolidating statements of cash flows for the three months ended May 31, 2015 , and May 31, 2014 , for the parent company, our combined subsidiaries which guarantee our senior notes (“Subsidiary Guarantors”), our combined subsidiaries which are not Subsidiary Guarantors (primarily foreign subsidiaries) (“Subsidiary Nonguarantors”) and the Company. The Subsidiary Guarantors are 100% owned, directly or indirectly, by the parent company and the guarantees are joint and several obligations of each of the Subsidiary Guarantors. The guarantees are full and unconditional, as those terms are used in Rule 3-10 of Regulation S-X, except that a Subsidiary Guarantor can be automatically released and relieved of its obligations under certain customary circumstances contained in the indentures governing our senior notes. These customary circumstances include, so long as other applicable provisions of the indentures are adhered to, the termination or release of a Subsidiary Guarantor’s guarantee of other indebtedness or upon the legal defeasance or covenant defeasance or satisfaction and discharge of our senior notes. Separate financial statements for our Subsidiary Guarantors are not presented because we have determined that such financial statements would not be material to investors. The accounting policies of the parent company, the Subsidiary Guarantors and the Subsidiary Nonguarantors are the same as those described for the Company in Note 1 to our consolidated financial statements included in our 2015 Annual Report. There are no restrictions on the ability of the Subsidiary Guarantors to transfer funds to us in the form of cash dividends, loans or advances. Parent Company Subsidiary Guarantors Subsidiary Nonguarantors Eliminations Consolidated (in millions) Condensed Consolidating Balance Sheet at May 31, 2015 Current assets: Cash and cash equivalents $ 33.9 $ 1.2 $ 95.6 $ — $ 130.7 Accounts receivable 1.1 20.6 674.5 — 696.2 Inventories 159.2 1,368.6 380.4 (124.5 ) 1,783.7 Intercompany receivable 14,007.5 19,737.1 7,179.7 (40,924.3 ) — Prepaid expenses and other 52.2 60.1 393.6 (137.2 ) 368.7 Total current assets 14,253.9 21,187.6 8,723.8 (41,186.0 ) 2,979.3 Property, plant and equipment 58.3 836.3 1,847.5 — 2,742.1 Investments in subsidiaries 12,181.3 15.3 — (12,196.6 ) — Goodwill — 5,411.2 789.1 — 6,200.3 Intangible assets — 700.8 2,461.8 4.1 3,166.7 Intercompany notes receivable 3,836.9 87.4 — (3,924.3 ) — Other assets 59.3 69.6 30.0 — 158.9 Total assets $ 30,389.7 $ 28,308.2 $ 13,852.2 $ (57,302.8 ) $ 15,247.3 Current liabilities: Notes payable to banks $ — $ — $ 100.9 $ — $ 100.9 Current maturities of long-term debt 106.8 16.5 55.2 — 178.5 Accounts payable 31.7 109.5 147.9 — 289.1 Accrued excise taxes 13.9 10.7 6.2 — 30.8 Intercompany payable 18,323.0 15,274.8 7,326.5 (40,924.3 ) — Other accrued expenses and liabilities 334.7 169.5 193.3 (176.5 ) 521.0 Total current liabilities 18,810.1 15,581.0 7,830.0 (41,100.8 ) 1,120.3 Long-term debt, less current maturities 5,571.2 27.1 1,439.9 — 7,038.2 Deferred income taxes 19.3 650.2 190.5 — 860.0 Intercompany notes payable — 3,906.9 17.4 (3,924.3 ) — Other liabilities 46.6 34.7 95.6 — 176.9 Total liabilities 24,447.2 20,199.9 9,573.4 (45,025.1 ) 9,195.4 Total CBI stockholders’ equity 5,942.5 8,108.3 4,169.4 (12,277.7 ) 5,942.5 Noncontrolling interests — — 109.4 — 109.4 Total stockholders’ equity 5,942.5 8,108.3 4,278.8 (12,277.7 ) 6,051.9 Total liabilities and stockholders’ equity $ 30,389.7 $ 28,308.2 $ 13,852.2 $ (57,302.8 ) $ 15,247.3 Parent Company Subsidiary Guarantors Subsidiary Nonguarantors Eliminations Consolidated (in millions) Condensed Consolidating Balance Sheet at February 28, 2015 Current assets: Cash and cash equivalents $ 24.5 $ 0.7 $ 84.9 $ — $ 110.1 Accounts receivable 0.8 27.3 570.8 — 598.9 Inventories 153.3 1,419.0 357.7 (102.8 ) 1,827.2 Intercompany receivable 13,158.7 18,389.9 6,512.0 (38,060.6 ) — Prepaid expenses and other 46.2 94.0 427.0 (192.6 ) 374.6 Total current assets 13,383.5 19,930.9 7,952.4 (38,356.0 ) 2,910.8 Property, plant and equipment 59.3 854.5 1,767.8 — 2,681.6 Investments in subsidiaries 11,657.2 13.8 — (11,671.0 ) — Goodwill — 5,411.3 796.9 — 6,208.2 Intangible assets — 703.3 2,474.3 3.4 3,181.0 Intercompany notes receivable 4,087.3 129.9 — (4,217.2 ) — Other assets 61.4 68.4 33.1 — 162.9 Total assets $ 29,248.7 $ 27,112.1 $ 13,024.5 $ (54,240.8 ) $ 15,144.5 Current liabilities: Notes payable to banks $ — $ — $ 52.4 $ — $ 52.4 Current maturities of long-term debt 92.3 16.9 48.9 — 158.1 Accounts payable 41.2 113.2 131.4 — 285.8 Accrued excise taxes 12.6 11.3 4.8 — 28.7 Intercompany payable 17,206.7 14,201.6 6,652.3 (38,060.6 ) — Other accrued expenses and liabilities 462.5 211.2 156.9 (224.9 ) 605.7 Total current liabilities 17,815.3 14,554.2 7,046.7 (38,285.5 ) 1,130.7 Long-term debt, less current maturities 5,601.4 30.9 1,505.2 — 7,137.5 Deferred income taxes 17.6 633.6 167.7 — 818.9 Intercompany notes payable — 3,863.4 353.8 (4,217.2 ) — Other liabilities 43.7 36.7 95.7 — 176.1 Total liabilities 23,478.0 19,118.8 9,169.1 (42,502.7 ) 9,263.2 Total CBI stockholders’ equity 5,770.7 7,993.3 3,744.8 (11,738.1 ) 5,770.7 Noncontrolling interests — — 110.6 — 110.6 Total stockholders’ equity 5,770.7 7,993.3 3,855.4 (11,738.1 ) 5,881.3 Total liabilities and stockholders’ equity $ 29,248.7 $ 27,112.1 $ 13,024.5 $ (54,240.8 ) $ 15,144.5 Parent Company Subsidiary Guarantors Subsidiary Nonguarantors Eliminations Consolidated (in millions) Condensed Consolidating Statement of Comprehensive Income for the Three Months Ended May 31, 2015 Sales $ 558.6 $ 1,424.9 $ 825.2 $ (1,010.7 ) $ 1,798.0 Less – excise taxes (76.2 ) (75.1 ) (15.4 ) — (166.7 ) Net sales 482.4 1,349.8 809.8 (1,010.7 ) 1,631.3 Cost of product sold (390.8 ) (1,003.6 ) (486.1 ) 986.3 (894.2 ) Gross profit 91.6 346.2 323.7 (24.4 ) 737.1 Selling, general and administrative expenses (102.8 ) (177.2 ) (33.5 ) 3.7 (309.8 ) Operating income (loss) (11.2 ) 169.0 290.2 (20.7 ) 427.3 Equity in earnings of equity method investees and subsidiaries 304.2 2.2 0.2 (305.6 ) 1.0 Interest income 0.1 — 0.2 — 0.3 Intercompany interest income 45.8 63.9 — (109.7 ) — Interest expense (69.3 ) (0.3 ) (8.2 ) — (77.8 ) Intercompany interest expense (63.6 ) (45.9 ) (0.2 ) 109.7 — Income before income taxes 206.0 188.9 282.2 (326.3 ) 350.8 (Provision for) benefit from income taxes 32.6 (73.1 ) (76.7 ) 6.6 (110.6 ) Net income 238.6 115.8 205.5 (319.7 ) 240.2 Net income attributable to noncontrolling interests — — (1.6 ) — (1.6 ) Net income attributable to CBI $ 238.6 $ 115.8 $ 203.9 $ (319.7 ) $ 238.6 Comprehensive income attributable to CBI $ 184.7 $ 115.1 $ 149.6 $ (264.7 ) $ 184.7 Condensed Consolidating Statement of Comprehensive Income for the Three Months Ended May 31, 2014 Sales $ 544.5 $ 1,302.3 $ 814.0 $ (973.7 ) $ 1,687.1 Less – excise taxes (76.3 ) (67.6 ) (17.2 ) — (161.1 ) Net sales 468.2 1,234.7 796.8 (973.7 ) 1,526.0 Cost of product sold (378.3 ) (923.3 ) (508.7 ) 954.4 (855.9 ) Gross profit 89.9 311.4 288.1 (19.3 ) 670.1 Selling, general and administrative expenses (92.9 ) (148.5 ) (40.4 ) 3.9 (277.9 ) Operating income (loss) (3.0 ) 162.9 247.7 (15.4 ) 392.2 Equity in earnings of equity method investees and subsidiaries 505.8 1.5 0.2 (507.0 ) 0.5 Interest income — — 0.5 — 0.5 Intercompany interest income 44.1 49.3 0.1 (93.5 ) — Interest expense (71.9 ) (0.3 ) (14.7 ) — (86.9 ) Intercompany interest expense (49.2 ) (44.1 ) (0.2 ) 93.5 — Income before income taxes 425.8 169.3 233.6 (522.4 ) 306.3 (Provision for) benefit from income taxes (219.1 ) (62.5 ) 177.4 4.6 (99.6 ) Net income 206.7 106.8 411.0 (517.8 ) 206.7 Net income attributable to noncontrolling interests — — — — — Net income attributable to CBI $ 206.7 $ 106.8 $ 411.0 $ (517.8 ) $ 206.7 Comprehensive income attributable to CBI $ 254.1 $ 108.5 $ 457.8 $ (566.3 ) $ 254.1 Parent Company Subsidiary Guarantors Subsidiary Nonguarantors Eliminations Consolidated (in millions) Condensed Consolidating Statement of Cash Flows for the Three Months Ended May 31, 2015 Net cash provided by (used in) operating activities $ (214.6 ) $ 213.1 $ 207.2 $ — $ 205.7 Cash flows from investing activities: Purchases of property, plant and equipment (2.9 ) (8.2 ) (118.6 ) — (129.7 ) Net proceeds from intercompany notes 205.1 — — (205.1 ) — Net investments in equity affiliates (279.9 ) — — 279.9 — Other investing activities — — (1.6 ) — (1.6 ) Net cash used in investing activities (77.7 ) (8.2 ) (120.2 ) 74.8 (131.3 ) Cash flows from financing activities: Net contributions from equity affiliates — 4.4 275.5 (279.9 ) — Net proceeds from (repayments of) intercompany notes 304.1 (168.8 ) (340.4 ) 205.1 — Principal payments of long-term debt (15.8 ) (4.4 ) (59.2 ) — (79.4 ) Dividends paid (59.8 ) — — — (59.8 ) Payments of minimum tax withholdings on stock-based payment awards — (35.6 ) (2.7 ) — (38.3 ) Excess tax benefits from stock-based payment awards 63.6 — — — 63.6 Net proceeds from notes payable — — 50.9 — 50.9 Proceeds from shares issued under equity compensation plans 9.6 — — — 9.6 Net cash provided by (used in) financing activities 301.7 (204.4 ) (75.9 ) (74.8 ) (53.4 ) Effect of exchange rate changes on cash and cash equivalents — — (0.4 ) — (0.4 ) Net increase in cash and cash equivalents 9.4 0.5 10.7 — 20.6 Cash and cash equivalents, beginning of period 24.5 0.7 84.9 — 110.1 Cash and cash equivalents, end of period $ 33.9 $ 1.2 $ 95.6 $ — $ 130.7 Parent Company Subsidiary Guarantors Subsidiary Nonguarantors Eliminations Consolidated (in millions) Condensed Consolidating Statement of Cash Flows for the Three Months Ended May 31, 2014 Net cash provided by (used in) operating activities $ (453.9 ) $ 486.3 $ 199.9 $ — $ 232.3 Cash flows from investing activities: Purchases of property, plant and equipment (5.0 ) (31.1 ) (95.3 ) — (131.4 ) Net proceeds from intercompany notes 329.3 — — (329.3 ) — Net returns of capital from equity affiliates 35.5 — — (35.5 ) — Other investing activities — (5.9 ) 1.0 — (4.9 ) Net cash provided by (used in) investing activities 359.8 (37.0 ) (94.3 ) (364.8 ) (136.3 ) Cash flows from financing activities: Dividends paid to parent company — — (24.9 ) 24.9 — Net returns of capital to equity affiliates — (5.9 ) (4.7 ) 10.6 — Net proceeds from (repayments of) intercompany notes 35.9 (411.6 ) 46.4 329.3 — Principal payments of long-term debt (0.7 ) (4.0 ) (0.1 ) — (4.8 ) Payments of minimum tax withholdings on stock-based payment awards — (26.0 ) (2.4 ) — (28.4 ) Excess tax benefits from stock-based payment awards 57.4 — — — 57.4 Net proceeds from notes payable — — 178.1 — 178.1 Proceeds from shares issued under equity compensation plans 10.8 — — — 10.8 Net cash provided by (used in) financing activities 103.4 (447.5 ) 192.4 364.8 213.1 Effect of exchange rate changes on cash and cash equivalents — — 5.0 — 5.0 Net increase in cash and cash equivalents 9.3 1.8 303.0 — 314.1 Cash and cash equivalents, beginning of period 0.5 0.8 62.6 — 63.9 Cash and cash equivalents, end of period $ 9.8 $ 2.6 $ 365.6 $ — $ 378.0 |