Forward Looking Statements


This presentation contains forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Statements which are not historical facts and relate to future plans, events or performance are forward-looking statements that are based on management’s current expectations and are subject to a number of factors and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements, including but not limited to future global economic conditions, market conditions, foreign exchange rates, the actions of competitors, consumer preferences and operating and financial risks related to managing growth and integrating acquired businesses.  Many of these factors are beyond the control of the Company.  More detailed information regarding risk factors is included in Company filings with the U.S. Securities and Exchange Commission.

 

 

2



 

 

BRL Hardy


 

•  Largest Australian wine producer

•  Tremendous historical growth

•  Excellent exporting success

•  Experienced management team

•  Significant growth potential

 

 

 

 

3



 

Strategic Attributes


           Consistent with our growth strategy

           Improves long term growth trends

           Increases product depth and geographic reach

           Enhances scale, industry strength and competitiveness

 

           Meets acquisition guidelines

           Growing category

           New platform

           Critical mass market

           Superior talent

           Improves long-term share holder value

 

 

4



 

Improves Long Term Growth Trends


               Enhances revenue growth potential in U.K, Europe and other strategic international markets

               100% of Pacific Wine Partners - a dynamic growing U.S. business

               Ongoing investments in fast growing Imported Beer and U.K. Wholesale businesses assures their role as organic growth drivers

               Ability to capture growth at a faster rate in new world markets

 

5



 

Increases Product Breadth and Geographic Reach


               Offers consumers more choices by adding fast-growing New World wines to Constellation’s already broad portfolio of wines, beers and spirits

               Australian wines are the fastest growing wine category in key beverage alcohol markets, and BRL Hardy’s brands are among the best performing worldwide

               Constellation’s non-U.S. sales will increase from 30% to 40% of its total

 

6



Improves Scale, Industry Strength and Competitiveness


               Creates the world’s largest wine company, with approximately US$1.7 billion in total wine sales

               Emerges as the wine category leader in the U.K. and holds leading wine positions in critical markets:

Wine:

#1  Australia (24% share)

#1  U.K. (10% share)

#2  U.S. (20% share)

#2  New Zealand (14% share)

 

Beer, Spirits & Other:

#1 U.K. independent drinks wholesaler

#2 U.S. imported beer

#2 U.K. cider

#3 U.S Spirits

 

 

7



 

Growth in Critical Markets


 

 

 

8



 

New World Wine Export Market


Excluding wine sales in the U.S. and the U.K.

 

Wine
Origin

 

3 Year

CAGR%

 

 

United States

 

10.1

 

Australia

 

18.3

 

New Zealand

 

12.4

 

Chile

 

9.9

 

South Africa

 

29.4

 

Argentina

 

7.4

 

Total

 

14.2

 

 

Source:  IWSR and Company estimates

 

 

9



 

 

New World Wine Import Market


 

Country

 

Total Import

Share%

 

3 Year

CAGR%

 

New World

Share%

 

3 Year

CAGR%

 

Canada

 

71

 

7.4

 

30

 

22.0

 

Germany

 

52

 

0.4

 

4

 

27.1

 

Denmark

 

100

 

3.3

 

17

 

16.2

 

Sweden

 

100

 

6.6

 

19

 

10.0

 

Ireland

 

100

 

11.8

 

23

 

22.9

 

Netherlands

 

100

 

1.3

 

61

 

27.0

 

Switzerland

 

61

 

0.2

 

20

 

87.5

 

Japan

 

59

 

—8.5

 

9

 

—4.5

 

 

Source: IWSR and Company estimates

 

 

10



 

Purchase Price


(In millions except per share data)

Australia $

 

 

 

US $

 

 

 

 

 

 

 

A$     10.50

 

Per Share

 

$

6.09

 

 

 

 

 

 

 

A$     1,900

 

Total Equity

 

$

1,100

 

 

 

 

 

 

 

A$        560

 

Assumed Debt

 

$

325

 

 

 

 

 

 

 

A$     2,460

 

Total Purchase Price

 

$

1,425

 

 

* Assumes exchange rate is A$1.00 to U.S. $ 0.58 and excludes transaction costs

 

 

11



 

BRL Hardy EBITDA/Valuation


(In millions of US$)

 

Forward FY04 EBITDA(1)

 

US$

125

 

 

 

 

 

Purchase Price

 

US$

1,425

 

 

 

 

 

Forward Multiple

 

11.4X

 

 

 

 

 

Synergies

 

US$

20

 

 

 

 

 

Forward Multiple w/Synergies

 

<10X

 

 

 

 

 

(1)  Estimated, before synergies

 

 

 

 

 

12



 

Financing Proposal


(In millions of US$)

 

Sources of Funds

 

 

 

New Credit Agreement(1)

 

$

1,291

 

STZ Equity(2)

 

$

375

 

Total Sources

 

$

1,666

 

Uses of Funds

 

 

 

BRL Equity

 

$

1,100

 

BRL Debt

 

$

325

 

Old STZ Credit Agreement

 

$

241

 

Total uses of Funds

 

$

1,666

 

 

 

 

 

(1)Excludes $294 undrawn of $400 revolver and transaction costs
(2)Assumes 15 million shares @US$25.00 per share

 

 

 

13



 

 

Expected Balance Sheet Effects


 

 

11/30/02

 

Pro Forma

 

Change

 

Bank Debt

 

$

241

 

$

1,291

 

$

1,050

 

Other

 

$

22

 

$

22

 

$

0

 

Senior Debt

 

$

641

 

$

641

 

$

0

 

Subordinated Debt

 

$

450

 

$

450

 

$

0

 

Total Debt

 

$

1,354

 

$

2,404

 

$

1,050

 

Equity

 

$

1,148

 

$

1,523

 

$

375

 

Debt/Total Cap

 

54

%

61

%

 

 

 

* Excludes $294 undrawn of $400 revolver and transaction costs

 

 

14