UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

SCHEDULE 14A

Proxy Statement Pursuant to Section 14(a) of
the Securities Exchange Act of 1934

Filed by the Registrant ý

Filed by a Party other than the Registrant o

Check the appropriate box:

o

 

Preliminary Proxy Statement

o

 

Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))

o

 

Definitive Proxy Statement

o

 

Definitive Additional Materials

ý

 

Soliciting Material Pursuant to §240.14a-12

Adolph Coors Company

(Name of Registrant as Specified In Its Charter)

 

(Name of Person(s) Filing Proxy Statement, if other than the Registrant)
         
Payment of Filing Fee (Check the appropriate box):

ý

 

No fee required.

o

 

Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
    (1)   Title of each class of securities to which transaction applies:
N/A

    (2)   Aggregate number of securities to which transaction applies:
N/A

    (3)   Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):
N/A

    (4)   Proposed maximum aggregate value of transaction:
N/A

    (5)   Total fee paid:
N/A


o

 

Fee paid previously with preliminary materials.

o

 

Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.

 

 

(1)

 

Amount Previously Paid:
N/A

    (2)   Form, Schedule or Registration Statement No.:
N/A

    (3)   Filing Party:
N/A

    (4)   Date Filed:
N/A


 

 

 

 

Persons who are to respond to the collection of information contained in this form are not required to respond unless the form displays a currently valid OMB control number.

This filing consists of an investor presentation dated July 22, 2004 describing the proposed combination of Adolph Coors Company and Molson Inc.

 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

 

Link to searchable text of slide shown above

 




 

Searchable text section of graphics shown above

 





 

Strictly Private and Confidential

 

Molson Coors Brewing Company

Reshaping the Competitive Brewing Landscape

 

July 22, 2004

 

Leo Kiely

 

Daniel J. O’Neill

 

Tim Wolf

President and

 

President and

 

Chief Financial Officer

Chief Executive Officer

 

Chief Executive Officer

 

Coors Brewing Company

Coors Brewing Company

 

Molson Inc.

 

 

 

[LOGO]

[LOGO]

 





 

Forward Looking Statements

 

This presentation includes “forward-looking statements” within the meaning of the U.S. federal securities laws.  Forward-looking statements are commonly identified by such terms and phrases as “would”, “may”, “will”, “expects” or “expected to” and other terms with similar meaning indicating possible future events or actions or potential impact on the businesses or shareholders of Adolph Coors Company and Molson Inc. (separately and together the “Companies”).  Such statements include, but are not limited to, statements about the anticipated benefits, savings and synergies of the merger between Adolph Coors Company and Molson, Inc., including future financial and operating results, Coors’ and Molson’s plans, objectives, expectations and intentions, the markets for Coors’ and Molson’s products, the future development of Coors’ and Molson’s business, and the contingencies and uncertainties to which Coors and Molson may be subject and other statements that are not historical facts. The presentation also includes information that has not been reviewed by the Companies’ independent auditors. There is no assurance the transaction contemplated in this presentation will be completed at all, or completed upon the same terms and conditions described.  All forward-looking statements in this presentation are expressly qualified by information contained in each company’s filings with regulatory authorities. The Companies do not undertake to publicly update forward-looking statements, whether as a result of new information, future events or otherwise.

 

The following factors, among others, could cause actual results to differ materially from those set forth in the forward-looking statements: the ability to obtain required approvals of the merger on the proposed terms and schedule; the failure of Coors and Molson stockholders to approve the merger; the risk that the businesses will not be integrated successfully; the risk that the cost savings and any revenue synergies from the merger may not be fully realized or may take longer to realize than expected; and disruption from the merger making it more difficult to maintain relationships with customers, employees or suppliers.  Additional factors that could cause Coors’ and Molson’s results to differ materially from those described in the forward-looking statements can be found in the periodic reports filed by Coors with the Securities and Exchange Commission and available at the Securities and Exchange Commission’s internet site (http://www.sec.gov). Neither Coors nor Molson undertakes and each specifically disclaims, any obligation to update or revise any forward-looking information, whether as a result of new information, future developments or otherwise.

 

Stockholders are urged to read the joint proxy statement/management information circular regarding the proposed transaction when it becomes available, because it will contain important information. Stockholders will be able to obtain a free copy of the joint proxy statement/management information circular, as well as other filings containing information about Coors, without charge, at the Securities and Exchange Commission’s internet site (http://www.sec.gov).  Copies of the joint proxy statement/prospectus and the filings with the Securities and Exchange Commission that will be incorporated by reference in the joint proxy statement/management information circular can also be obtained, without charge, by directing a request to Adolph Coors Company, 311 10th Street, Golden, Colorado 80401, Attention: Investor Relations, (303) 279-6565. The respective directors and executive officers of Coors and Molson and other persons may be deemed to be participants in the solicitation of proxies in respect of the proposed merger. Information regarding Coors’s directors and executive officers is available in the 2003 Annual Report on Form 10-K filed with the Securities and Exchange Commission by Coors on March 12, 2004, and information regarding Molson’s directors and executive officers will be included in the joint proxy statement/management information circular. Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained the joint proxy statement/prospectus and other relevant materials to be filed with the Securities and Exchange Commission when they become available.

 

1





 

Strictly Private and Confidential

 

Eric Molson and Peter Coors

 





 

Molson and Coors: The Right Combination

 

[LOGO]

 

 

[LOGO]

 

 

 

 

[GRAPHIC]

&

 

[GRAPHIC]

 

 

 

 

                  North America’s oldest brewer

 

 

                  Established in 1873 by Adolph Coors

 

 

 

 

                  13th largest brewer in the world

 

 

                  8th largest brewer in the world

 

 

 

 

                  Leading position in Canada; growth opportunity in Brazil

 

 

                  Leading brands in US and UK beer markets

 

Rich Brewing Heritage, Experienced Management, Leading Brands

 

3





 

To Create Substantial Value for Shareholders

 

                  Achieves operational and financial scale to compete more successfully

 

                  Foundation of strong, established brands in the world’s leading developed markets

 

                  Builds platform for participating in the continuing brewing industry consolidation

 

                  Maintains the unique national character of each company

 

                  Delivers tangible benefit to shareholders through substantial synergies, earnings accretion and cash flow

 

4





 

Strictly Private and Confidential

 

Leo Kiely

 





 

A Compelling and Transformative Transaction

 

Merger of equals unlocks three phases of value creation:

 

                  Phase 1 – Estimated US$175M in potential synergies leading to near-term value creation for shareholders:

                  Cost savings primarily through procurement and network optimization

                  Expected to be accretive to earnings in year 1 for shareholders

                  50% of synergy capture within 18 months

 

                  Phase 2 – Funding generated by synergies to allow for additional support in key markets on critical brands to grow revenue

 

                  Phase 3 – Operating and financial scale to become a consolidator:

                  ‘Top 5’ by volume with 60M hl

                  Strong cash flow and balance sheet to support future plans

 

Merger of equals establishes a consistent ability to deliver value creation in the short, medium and longer run

 

6





 

That Makes Perfect Sense

 

                  Creates top-5 brewer with the operational scale to succeed in the global brewing industry

                  Strong market positions in some of the world’s largest beer markets

                  Broader geographic base provides diversified sources of revenue, profit and cash

 

                  Experienced management team to ensure smooth integration and capitalize on growth opportunities

                  126 years of consumer industry experience

                  Proven integration skills

 

                  Natural strategic and cultural fit

                  Complementary product lines and operational geography

                  Existing strong working relationships

                  Common values, operating philosophies and heritages

 

Objective is to deliver top quartile shareholder returns

 

7





 

Propels Molson Coors into ‘Top 5’

 

[CHART]

 

Source: Company Reports – latest fiscal year

 


(1)  Represents total pro rata volume as stated in Carlsberg 2003 Annual Report

 

8





 

With Broad Scope & Scale…

 

                  Pro forma LTM net sales and EBITDA(1) of approximately US$6.0 billion and US$1.0 billion, respectively

 

                  Combined 2003 volume of 60M hl/51M US bbls

 

                  Combined product portfolio of more than forty brands

 

[LOGO]

 

                  Distribution and/or licensing agreements with leading international brewers including Heineken, Grolsch, FEMSA, and Grupo Modelo

 


(1) EBITDA represents earnings before interest, tax, depreciation and amortization.

 

9





 

Enhanced Platform in Developed Markets, Balanced Emerging Market Exposure

 

                  Strong positions in world’s highest margin beer markets

 

                  Growth opportunities through underdeveloped regions/brands in mature markets and Brazil

 

2003 Volume 60M hl

 

[CHART]

 

LTM Net Sales US$6B

 

[CHART]

 

LTM EBITDA US$1B

 

[CHART]

 


(1)         Includes Coors’ America’s segment

(2)         Includes Coors’ Europe segment

 

Strong geographically diversified company

 

10





 

Tapping the Largest Profit Pools...

 

[CHART]

 


* Defined as brewing industry EBITDA in US$M

Source: Company estimates

 

Molson Coors is positioned in 4 of the top 10 beer profit pools* in the world

 

11





 

With Leading Positions in Key Markets…

 

 

 

 

 

 

 

All Brands

 

Country

 

Top Brand

 

Rank

 

Market
Share

 

Rank

 

 

 

 

 

 

 

 

 

 

 

Canada

 

[GRAPHIC]

 

#1

 

43%

 

#1

 

 

 

 

 

 

 

 

 

 

 

United Kingdom

 

[GRAPHIC]

 

#1

 

21%

 

#2

 

 

 

 

 

 

 

 

 

 

 

United States

 

[GRAPHIC]

 

#3

 

11%

 

#3

 

 

 

 

 

 

 

 

 

 

 

Brazil

 

[GRAPHIC]

 

#3

 

11%

 

#3

 

 

Source: Datamonitor and Brewers of Canada (2003)

 

Strong brands in some of the world’s largest beer markets

 

12





 

Enhanced Financial Strength…

 

Pro Forma LTM Molson Coors

 

(US$M)

 

Net sales

 

$

5,963

 

 

 

 

 

Operating income

 

673

 

 

 

 

 

Margin

 

11.3

%

 

 

 

 

EBITDA

 

994

 

 

 

 

 

Margin

 

16.7

%

 

 

 

 

Free cash flow*

 

707

 

 


*Defined as EBITDA – CAPEX

CAD/USD exchange rate of 1.35

Excludes potential synergies

LTM (last twelve months) ended March 31, 2004

 

                  Strong financial position with significantly enhanced debt capacity

 

                  Net Debt / LTM EBITDA ratio of 2.1x

 

                  LTM Interest coverage of 6.7x

 

                  US$175M in identified synergies

 

Financial strength and flexibility drives growth in revenue, profits and returns

 

13





 

And Balanced Board & Management Team

 

Molson
Independent

 

 

 

Chairman
E. Molson

 

 

 

Coors
Independent

 

 

 

 

 

 

 

 

 

Molson
Independent

 

Office of Synergies & Integration

 

Coors
Independent

 

 

 

 

 

 

 

 

 

Molson
Independent

 

Vice Chairman
D. J. O’Neill

 

 

 

CEO
L. Kiely

 

Coors
Independent

 

 

 

 

 

 

 

 

 

Molson
Family

 

Elected

 

Elected

 

Elected

 

Coors
Family

 

 

Independent

 

Independent

 

Independent

 

 

 

 

 

 

 

 

 

 

Coors
Family

 

14





 

Strictly Private and Confidential

 

Daniel J. O’Neill

 





 

Management Team With Proven Track Record

 

 

 

Office of Synergy and Integration

 

 

 

 

 

ERIC MOLSON
Chairman

 

LEO KIELY
Chief
Executive Officer

 

DANIEL J. O’NEILL
Vice Chairman,
Synergies and
Integration

 

                  126 years of consumer industry experience

 

                  History of realizing operational efficiencies and controlling cost while maintaining sales growth

 

                  Coors on track for its US operations cost goal of $4 to $5/bbl over 4-5 years

 

                  Molson met or exceeded every cost reduction target in last 5 years

 

                  Establishment of Office of Synergies and Integration to achieve the expected synergies of the transaction

 

                  Strong experience in international operations

 

16





 

Synergies

 

 

 

Expected Savings

 

% of Pro Forma
Cost Base

 

 

 

(US$M)

 

 

 

 

 

 

 

 

 

Brewery Network Optimization

 

$

60

 

1.1

%

 

 

 

 

 

 

Procurement Savings

 

43

 

0.8

 

 

 

 

 

 

 

SG&A

 

40

 

0.8

 

 

 

 

 

 

 

Best In Class Savings

 

12

 

0.2

 

 

 

 

 

 

 

Organizational Design

 

10

 

0.2

 

 

 

 

 

 

 

Other

 

10

 

0.2

 

 

 

 

 

 

 

Total

 

$

175

 

3.3

%

 

 

 

 

 

 

Molson Coors has identified a clear path to substantial synergies

 

17





 

Profit Impact and Estimated Timing

 

Impact on EBITDA of 100% Synergies

 

[CHART]

 

Expected Timing of Synergies

 

[CHART]

 

50% of synergy capture to occur in the first 18 months

 

18





 

Significant Opportunity for Margin Expansion

 

 

 

EBITDA to Net Sales

 

Molson Coors

 

 

 

CY99

 

CY00

 

CY01

 

CY02

 

CY03

 

Without
Synergies

 

With 100%
Synergies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Molson*

 

18.3

%

18.9

%

20.3

%

22.9

%

22.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16.5

%

19.5

%

Coors

 

12.1

%

12.2

%

12.2

%

14.1

%

13.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AmBev

 

21.1

%

28.7

%

30.5

%

36.9

%

35.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A-B

 

25.9

%

26.4

%

27.6

%

28.2

%

28.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interbrew

 

23.3

%

21.2

%

21.0

%

21.0

%

21.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Heineken

 

17.2

%

17.1

%

17.5

%

17.6

%

20.2

%

 

 

 

 

 


* Years aligned for comparison purposes; CY99 to CY01 as reported in F’02 annual report under the comparable basis; CY02 and CY03 exclude gains on sales and charges for rationalization

 

US$175M in synergies represent 300 basis points of margin improvement
with significant opportunities for further margin expansion

 

19





 

Stronger Overall Financial Profile Provides for Long-Term Success

 

                  Targeted investments in support of key brands

 

                  Increased focus and support for Coors Light in Canada

                  Enhanced marketing and support of Molson Canadian in the US system

 

                  Renewed investments in product innovations

 

                  Aspen Edge, Marca Bavaria, Carling Extra Cold, Molson Ultra, Zima XXX, Cold Shots

 

                  Disciplined capital improvements drive productivity and growth

 

                  Continue strategic spending to optimize infrastructure and returns

 

                  Creates platform to continue global consolidation

 

                  Operating and financial scale to target highly strategic acquisitions and joint ventures

 

Financial flexibility enables us to invest in growth

 

20





 

Revenue Growth Opportunities

 

Canada

 

                  Unleash Coors Light; redirect dollars from Canadian Light to Canadian

                  Support value entry to regain share and drive volume savings

                  Utilize the ARC technology from UK to drive on-premise listings

 

USA

 

                  Continue to support Coors Light in developmental regions, capitalizing on improving brand attribute ratings

                  Expand testing of Marca Bavaria

                  Leverage Molson Canadian, Zima, and Molson XXX in the complete US system

 

UK

 

                  Opportunity for Molson Lager

 

Brazil

 

                  Investigate the appeal of Coors Light

 

Funding from synergies provides additional support for critical brands in key markets

 

21





 

Synergies Are a Major Value Driver

 

 

 

Expected Savings

 

% of Pro Forma
Cost Base

 

 

 

(US$M)

 

 

 

 

 

 

 

 

 

Brewery Network Optimization

 

$

60

 

1.1

%

 

 

 

 

 

 

Procurement Savings

 

43

 

0.8

 

 

 

 

 

 

 

SG&A

 

40

 

0.8

 

 

 

 

 

 

 

Best In Class Savings

 

12

 

0.2

 

 

 

 

 

 

 

Organizational Design

 

10

 

0.2

 

 

 

 

 

 

 

Other

 

10

 

0.2

 

 

 

 

 

 

 

Total

 

$

175

 

3.3

%

 

22





 

Strictly Private and Confidential

 

 

Tim Wolf

 





 

Financially Compelling Combination

 

                  Combined enterprise value of approximately US$8.4B

 

                  US$6.0B in pro forma last twelve months net revenue and US$1.0B in pro forma last twelve months EBITDA pre-synergies

 

                  Pro forma free cash flow* in excess of US$700M

 

                  Strengthened financial position with meaningful debt capacity

 

 


*Defined as EBITDA – CAPEX

 

Increased size creates the financial strength and flexibility to drive future growth

 

23





 

Transaction Summary

 

Company Name

 

                  Molson Coors Brewing Company

 

 

 

Transaction Overview

 

                  Combination of Molson and Coors through a merger-of-equals transaction

 

 

 

Consideration

 

                  Stock-for-stock exchange (tax-free to holders of Molson in Canada and to holders of Coors in US)

 

 

 

Exchange Ratio

 

                  .360 Coors voting/non-voting shares per Molson voting/non-voting share

 

 

 

Shareholder Support

 

                  Both families agree to vote in favor of transaction

 

 

 

Expected Closing

 

                  Fall 2004

 

 

 

Required Approvals

 

                  Recommended unanimously by Molson and Coors Board of Directors

 

 

 

 

 

                  Subject to approval by 2/3 of each class of Molson shareholders and by a majority of each class of Coors shareholders

 

 

 

 

 

                  Subject to regulatory approvals

 

 

 

Stock Listings

 

                  Listing of Molson Coors A and B shares on NYSE; listing of exchangeable A and B shares on TSX

 

 

 

Dividend Policy

 

                  Company to adopt current Molson dividend policy currently US$0.44 per Molson share, or US$1.21 per Molson Coors share

 

25





 

Current Structures

 

Molson Stock Class

 

 

 

 

 

 

 

B – Voting

 

A – Non-Voting

 

Total Economic

 

 

 

 

 

[CHART]

 

[CHART]

 

[CHART]

 

 

 

 

 

22.4M shares

 

106.9M shares

 

129.3M shares

 

 

 

 

 

Coors Stock Class

 

 

 

 

 

 

 

A – Voting

 

B – Non-Voting

 

Total Economic

 

 

 

 

 

[CHART]

 

[CHART]

 

[CHART]

 

 

 

 

 

1.3M shares

 

37.6M shares

 

38.8M shares

 

26





 

Transaction Parameters

 

1 Voting Share of
Coors

 

1 Voting Share of
Molson Coors

 

 

 

 

 

 

 

1 Non-Voting
Share of Coors

 

1 Non-Voting
Share of Molson Coors

 

 

 

 

 

 

 

 

 

US-Based

 

Canada-Based

 

 

 

 

 

1 Voting Share of
Molson

 

.126 Voting Shares
of Molson Coors

or

.126 Exchangeable
Voting Shares of
Molson Coors

 

.234 Non-Voting
Shares of Molson
Coors

.234 Exchangeable
Non-Voting Shares
of Molson Coors

 

 

 

 

 

1 Non-Voting
Share of Molson

 

.360 Non-Voting
Shares of Molson
Coors

or

.360 Exchangeable
Non-Voting Shares
of Molson Coors

 

27





 

Pro Forma Share Exchange

 

Molson Shareholders

 

Exchange Ratio

 

Molson Coors Shares

 

 

 

 

 

Voting
(Class B)

 

 

 

35%

Voting
(Class A)

 

 

.360x

 

 

 

Non-Voting
(Class A)

 

 

 

65%
100%

Non-Voting
(Class B)

 

 

 

 

 

 

Coors Shareholders

 

 

 

 

 

 

 

 

 

 

 

Voting
(Class A)

 

 

 

100%

Voting
(Class A)

 

 

 

 

 

 

Non-Voting
(Class B)

 

 

 

100%

Non-Voting
(Class B)

 

28





 

Pro Forma Molson Coors Ownership Profile

 

Stock Class

 

 

 

A – Voting

 

B – Non-Voting

 

 

 

[CHART]

 

[CHART]

 

 

 

3.5M shares

 

81.8M shares

 

29





 

Voting Rights and Governance

 

                  Molson and Coors control groups to have comparable voting rights

                  Voting Trust to be established with equal representation between Coors family and Eric Molson’s holding company

                  Current Molson public Class B voting shareholders hold balance of voting rights

                  Balanced Board – 15 members; 9 independent

                  5 elected by the Coors family

                  5 elected by the Molson family

                  3 elected by non-voting shareholders

                  Leo Kiely

                  Daniel J. O’Neill

 

Existing controlling shareholders will share equal board seats and voting rights

 

30





 

Last Twelve Months Pro Forma Income Statement

 

 

 

 

 

 

 

Combined

 

(US$M)

 

Molson

 

Coors

 

Pre-synergies

 

$

175M Synergies

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

1,867

 

4,096

 

5,963

 

5,963

 

 

 

 

 

 

 

 

 

 

 

EBIT

 

352

 

321

 

673

 

848

 

 

 

 

 

 

 

 

 

 

 

Margin

 

18.8

%

7.8

%

11.3

%

14.2

%

 

 

 

 

 

 

 

 

 

 

EBITDA

 

425

 

569

 

994

 

1,169

 

 

 

 

 

 

 

 

 

 

 

Margin

 

22.8

%

13.9

%

16.7

%

19.6

%

 

 

 

 

 

 

 

 

 

 

Net income**

 

175

 

179

 

354

 

468

(1)

 

 

 

 

 

 

 

 

 

 

Free cash flow*

 

360

 

347

 

707

 

882

 

 

LTM as of March 31, 2004

CAD/USD exchange rate of 1.35

Excludes purchase accounting adjustments

 


*                 EBITDA – Capex

* *       Excluding purchase accounting adjustments

(1)          Synergies taxed at 35%

 

Margin Expansion, Stronger Cash Flow, Increased Profits

 

31





 

Pro Forma Balance Sheet

 

(US$M)

 

Molson

 

Coors

 

Combined

 

Cash

 

$

16.2

 

$

27.5

 

$

43.7

 

Total current assets

 

$

328.6

 

$

1,010.3

 

$

1,338.9

 

 

 

 

 

 

 

 

 

PP&E

 

780.9

 

1,513.2

 

2,294.1

 

Total assets

 

$

3,002.2

 

$

4,491.5

 

$

7,493.7

 

 

 

 

 

 

 

 

 

Total current liabilities

 

$

783.2

 

$

1,126.2

 

$

1,909.4

 

Total debt

 

867.2

 

1,253.9

 

2,121.1

 

Minority interests

 

105.5

 

27.7

 

133.2

 

 

 

 

 

 

 

 

 

Shareholders equity

 

931.4

 

1,361.0

 

2,292.4

 

Total liabilities and shareholders equity

 

$

3,002.2

 

$

4,491.5

 

$

7,493.7

 

 

As of March 31, 2004

CAD/USD exchange rate of 1.31

Excludes purchase accounting adjustments

 

Low leverage provides Molson Coors the financial flexibility to grow

 

32





 

 

Strictly Private and Confidential

[DRAFT]

 

Leo Kiely

 





 

Molson Coors – A Key Strategic Step

 

Value Creation

 

Critical Mass

 

Vision

 

 

 

 

 

 

 

                  Transaction unlocks shareholder value through US$175M of merger synergies

 

                  Creates top-5 brewer with global scale and diversity

 

                  Natural strategic and cultural fit – new company to combine best of both organizations

 

 

 

 

 

 

 

                  Experienced management team can deliver upon key objectives

 

                  Strong cash flow and balance sheet for further investment in business and Molson Coors’ future growth

 

                  Vision shared by family owners who have been growing the business for generations

 

 

Enhanced position in consolidating global brewing industry

 

34





 

 

Strictly Private and Confidential

[DRAFT]

 

Questions?