Molson Coors Beverage (TAP)

AI Score

Unlock

60.96

0.40 (0.66%)

At close: Mar 27, 2025, 3:59 PM

61.08

0.19%

After-hours: Mar 27, 2025, 08:00 PM EDT

Molson Coors Beverage Income Statement

Table Mode

Year	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01	FY00	FY99	FY98	FY97	FY96	FY95	FY94	FY93	FY92	FY91	FY90	FY89	FY88	FY87	FY86	FY85
Revenue	11.63B	11.7B	10.7B	10.28B	9.65B	10.58B	10.77B	11B	4.88B	3.57B	4.15B	4.21B	3.92B	3.52B	3.25B	3.03B	4.77B	6.19B	5.84B	5.51B	4.31B	4B	3.78B	2.43B	2.41B	2.06B	1.9B	1.82B	1.73B	1.68B	1.66B	1.58B	1.55B	1.92B	1.86B	1.76B	1.52B	1.35B	1.31B	1.28B
Cost of Revenue	7.09B	7.33B	7.05B	6.23B	5.89B	6.38B	6.58B	6.22B	3B	2.16B	2.49B	2.55B	2.35B	2.05B	1.81B	1.73B	2.84B	3.7B	3.48B	3.31B	2.74B	2.59B	2.41B	1.54B	1.53B	1.22B	1.16B	1.12B	1.12B	1.09B	1.06B	917.9M	920.8M	1.19B	1.14B	1.11B	909.7M	778.8M	754M	777.3M
Gross Profit	4.53B	4.37B	3.66B	4.05B	3.77B	4.2B	4.18B	4.79B	1.88B	1.4B	1.65B	1.66B	1.56B	1.47B	1.44B	1.31B	1.93B	2.49B	2.36B	2.2B	1.56B	1.41B	1.36B	891.84M	888.59M	840.68M	740.65M	701.37M	614.37M	583.62M	599.88M	663.9M	630M	729.1M	719.9M	654.3M	612M	571.9M	560.9M	503.8M
Operating Income	1.75B	1.44B	1.84B	1.45B	1.37B	2.18B	1.63B	1.73B	3.31B	521.8M	726.5M	805.7M	867.4M	893.2M	864.5M	754M	622M	641.07M	581.1M	422.05M	348.43M	307.37M	298.29M	151.6M	150.63M	141.98M	103.82M	147.4M	81.02M	79.93M	108.16M	-44.8M	73.3M	21.7M	104.4M	33.8M	69.5M	88.5M	108.7M	90.2M
Interest Income	35.4M	25.4M	4.3M	2M	3.3M	8.2M	8M	6M	27.2M	8.3M	11.3M	13.7M	11.3M	10.7M	10.8M	10.7M	17.3M	26.59M	16.29M	17.5M	19.25M	19.25M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	1.5B	1.25B	-62.5M	1.24B	-643.9M	479.9M	1.36B	1.38B	3.04B	410.7M	586.3M	654.5M	592.1M	774.2M	809M	717.5M	515.2M	534.38M	472.05M	295.2M	308.18M	253.82M	256.6M	198.01M	169.53M	150.67M	111.1M	146.89M	74.97M	73.28M	104.22M	-56.8M	58.6M	23.2M	64.2M	25.6M	77M	86M	110.4M	96.4M
Net Income	1.12B	948.9M	-186.5M	1.01B	-945.7M	241.7M	1.12B	1.41B	1.98B	359.5M	514M	567.3M	443M	676.3M	707.7M	720.4M	388M	497.19M	361.03M	134.94M	196.74M	174.66M	161.65M	122.96M	109.62M	92.28M	67.78M	82.26M	43.42M	43.18M	58.12M	-41.9M	-2M	23.9M	38.9M	13.1M	46.9M	48.1M	59.4M	53.4M
Selling & General & Admin	2.72B	2.78B	2.62B	2.55B	2.44B	2.73B	2.8B	3.03B	1.6B	1.05B	1.16B	1.19B	1.13B	1.02B	1.01B	900.8M	1.33B	1.73B	1.71B	1.63B	1.22B	1.11B	1.06B	717.06M	722.75M	692.99M	617.43M	585.49M	514.25M	503.5M	492.4M	589.7M	441.9M	563.5M	485.1M	498.1M	431.1M	384M	360M	326.7M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	12.76M	15.38M	13.27M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	62.7M	150.7M	38.6M	42.9M	33.5M	-11.8M	26.2M	-100K	-29.7M	900K	-6.5M	18.9M	-90.3M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	-7.52M	n/a	6.27M	n/a	15.21M	n/a	19.39M	-31.52M	6.34M	-15.2M	-13.95M	119M	114.8M	143.9M	130.4M	122.4M	111.4M	99.4M	92.2M	86.9M
Operating Expenses	2.78B	2.93B	2.66B	2.55B	2.44B	2.73B	2.8B	3.03B	1.6B	1.05B	1.16B	1.19B	1.13B	1.02B	1.01B	900.8M	1.33B	1.73B	1.71B	1.63B	1.22B	1.11B	1.06B	717.06M	737.96M	692.99M	636.83M	553.97M	533.35M	503.69M	491.72M	708.7M	556.7M	707.4M	615.5M	620.5M	542.5M	483.4M	452.2M	413.6M
Interest Expense	282.7M	234M	250.6M	260.3M	274.6M	280.9M	306.2M	349.3M	271.6M	120.3M	145M	183.8M	196.3M	108M	99.4M	96.6M	103.3M	126.46M	143.07M	131.11M	72.44M	81.19M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	n/a	n/a	1B	1.1B	900M	1.2B	1.2B	1.3B	644.1M	401.6M	473.9M	447M	423.5M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	9.87B	10.26B	9.7B	8.78B	8.32B	9.11B	9.39B	9.25B	4.6B	3.22B	3.66B	3.74B	3.48B	3.07B	2.82B	2.63B	4.17B	5.44B	5.19B	4.94B	3.96B	3.69B	3.48B	2.25B	2.26B	1.91B	1.8B	1.67B	1.65B	1.6B	1.55B	1.63B	1.48B	1.9B	1.76B	1.73B	1.45B	1.26B	1.21B	1.19B
Income Tax	345.3M	296.1M	124M	230.5M	301.8M	233.7M	225.2M	-53.2M	1.05B	51.8M	69M	84M	154.5M	99.4M	138.7M	-14.7M	102.9M	4.19M	82.41M	50.26M	95.23M	79.16M	94.95M	75.05M	59.91M	58.38M	43.32M	64.63M	31.55M	30.1M	46.1M	-14.9M	22.9M	-700K	25.3M	12.5M	30.1M	37.9M	51M	43M
Shares Outstanding (Basic)	208.8M	216M	216.9M	217.1M	216.8M	216.6M	216M	215.4M	212M	185.3M	184.9M	183M	180.8M	184.9M	185.9M	184.4M	182.6M	178.7M	172.17M	158.81M	74.32M	72.68M	72.28M	73.8M	73.57M	73.46M	72.62M	74.44M	75.93M	76.33M	76.47M	76.18M	54.88M	74.88M	89.43M	73.8M	74.44M	72.88M	72M	70.26M
Shares Outstanding (Diluted)	209.9M	217.3M	216.9M	217.6M	216.8M	216.9M	216.6M	216.5M	213.4M	186.4M	186.1M	184.2M	181.8M	186.4M	187.3M	185.9M	185.5M	181.4M	173.31M	160.07M	75.82M	73.19M	73.13M	74.35M	74.9M	74.91M	75.03M	76.11M	76.44M	76.57M	76.54M	76.18M	54.88M	74.88M	89.43M	73.8M	74.44M	72.88M	72M	70.26M
EPS (Basic)	5.38	4.39	-0.86	4.63	-4.36	1.12	5.17	6.57	9.32	1.94	2.78	3.10	2.45	3.66	3.80	3.91	2.07	2.75	2.10	0.85	2.65	2.40	2.24	1.67	1.49	1.25	0.94	1.11	0.57	0.56	0.76	-0.55	-0.04	0.23	0.44	0.10	0.63	0.66	0.83	0.76
EPS (Diluted)	5.35	4.37	-0.86	4.62	-4.36	1.11	5.15	6.53	9.26	1.93	2.76	3.08	2.44	3.63	3.78	3.87	2.04	2.71	2.08	0.84	2.60	2.38	2.21	1.66	1.47	1.23	0.91	1.08	0.57	0.56	0.76	-0.55	-0.04	0.23	0.44	0.10	0.63	0.66	0.83	0.76
EBITDA	1.75B	2.16B	1.81B	2.29B	564M	1.64B	2.53B	2.54B	-2.29B	858.3M	1.05B	800.6M	1.03B	1.11B	1.11B	995.7M	891.9M	1.01B	1.05B	819.12M	646.54M	571.83M	298.29M	295.87M	279.91M	271.46M	219.63M	264.56M	202.14M	203.21M	228.96M	74.2M	188.08M	165.6M	234.8M	156.2M	180.9M	187.9M	200.9M	177.1M
Depreciation & Amortization	n/a	682.8M	684.8M	786.1M	922M	859M	857.5M	812.8M	388.4M	314.4M	313M	320.5M	272.7M	217.1M	202.3M	187.4M	273.4M	345.84M	438.35M	392.81M	268.38M	243.61M	230.3M	121.09M	129.28M	123.77M	115.81M	117.17M	121.12M	122.83M	120.79M	119M	114.8M	143.9M	130.4M	122.4M	111.4M	99.4M	92.2M	86.9M