Detailed financial statements for Molson Coors Beverage Company (TAP): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
Molson Coors Beverage Company is a global entity engaged in the production, marketing, and sale of a diverse range of beer and other malt-based beverages. Its extensive operations span the Americas, Europe, the Middle East, Africa, and the Asia Pacific region. The company's product lineup also features flavored malt beverages, craft beers, and convenient ready-to-drink selections.
Analysis Summary
Molson Coors Beverage Company reported revenue of $11.14B in the most recent fiscal year, growing at a 5-year CAGR of 2.9%.
Trailing-twelve-month margins: gross margin 36.2%, operating margin -22.7%, net margin -20.8%. Free cash flow grew at -1.0% CAGR over 5 years.
At the current price of $36.52, TAP has negative trailing earnings (P/E not meaningful) and an ROE of -22.65%. Market capitalisation stands at $6.8B.
Balance sheet quality for TAP: current ratio of 0.6, net debt of $5.40B. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue | $4.88B | $11.00B | $10.77B | $10.58B | $9.65B | $10.28B | $10.70B | $11.70B | $11.63B | $11.14B |
| Cost of Revenue | $3.00B | $6.24B | $6.58B | $6.38B | $5.89B | $6.23B | $7.05B | $7.33B | $7.09B | $6.95B |
| Gross Profit | $1.89B | $4.77B | $4.18B | $4.20B | $3.77B | $4.05B | $3.66B | $4.37B | $4.53B | $4.19B |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $1.60B | $3.05B | $2.80B | $2.73B | $2.44B | $2.55B | $2.62B | $2.78B | $2.52B | $2.59B |
| Operating Expenses | -$1.44B | $3.09B | $2.55B | $3.44B | $4.18B | $2.60B | $3.50B | $2.93B | $2.78B | $6.53B |
| Operating Income | $3.32B | $1.68B | $1.63B | $764.4M | -$408.9M | $1.45B | $157.5M | $1.44B | $1.75B | -$2.34B |
| EBITDA | $3.71B | $2.55B | $2.52B | $1.62B | $552.7M | $2.29B | $872.9M | $2.17B | $2.55B | -$1.61B |
| Interest Expense | $294.8M | $345.6M | $313.9M | $301.4M | $285.9M | $261.6M | $236.3M | $228.8M | $279.3M | $225.6M |
| Pre-tax Income | $3.04B | $1.38B | $1.36B | $479.9M | -$643.9M | $1.24B | -$62.5M | $1.25B | $1.50B | -$2.52B |
| Income Tax | $1.05B | -$53.2M | $225.2M | $233.7M | $301.8M | $230.5M | $124.0M | $296.1M | $345.3M | -$337.8M |
| Net Income | $1.98B | $1.41B | $1.12B | $241.7M | -$945.7M | $1.01B | -$175.3M | $948.9M | $1.12B | -$2.14B |
| EPS | $9.32 | $6.57 | $5.17 | $1.12 | $-4.36 | $4.63 | $-0.86 | $4.39 | $5.38 | $-10.83 |
| EPS (Diluted) | $9.26 | $6.53 | $5.15 | $1.11 | $-4.36 | $4.62 | $-0.86 | $4.37 | $5.35 | $-10.85 |
| Shares Outstanding (Diluted) | $213.4M | $216.5M | $216.6M | $216.9M | $216.8M | $217.6M | $216.9M | $217.3M | $209.9M | $195.7M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Revenue | $2.97B | $2.66B | $2.35B | $3.10B |
| Gross Profit | $1.17B | $880.1M | $897.2M | $1.06B |
| Operating Income | -$3.43B | $320.3M | $258.3M | $331.9M |
| EBITDA | -$3.25B | $503.6M | $438.0M | $475.1M |
| Net Income | -$2.93B | $238.3M | $151.3M | $231.7M |
| EPS | $-14.79 | $1.22 | $0.80 | $1.24 |
| EPS (Diluted) | $-14.79 | $1.22 | $0.80 | $1.23 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Cash & Equivalents | $560.9M | $418.6M | $1.06B | $523.4M | $770.1M | $637.4M | $600.0M | $868.9M | $969.3M | $896.5M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $805.3M | $902.0M | $871.0M | $820.3M | $687.1M | $879.4M | $866.2M | $879.4M | $842.9M | $890.3M |
| Inventory | $592.7M | $591.5M | $591.8M | $615.9M | $664.3M | $804.7M | $792.9M | $802.3M | $727.8M | $715.9M |
| Total Current Assets | $2.17B | $2.19B | $2.77B | $2.18B | $2.42B | $2.78B | $2.64B | $2.85B | $2.85B | $2.94B |
| Property, Plant & Equipment | $4.51B | $4.67B | $4.61B | $4.55B | $4.25B | $4.19B | $4.22B | $4.44B | $4.46B | $4.77B |
| Goodwill | $8.25B | $8.41B | $8.26B | $7.63B | $6.15B | $6.15B | $5.29B | $5.33B | $5.58B | $1.94B |
| Intangible Assets | $14.03B | $14.30B | $13.78B | $13.66B | $13.56B | $13.29B | $12.80B | $12.61B | $12.20B | $11.99B |
| Total Assets | $29.34B | $30.25B | $30.11B | $28.86B | $27.33B | $27.62B | $25.87B | $26.38B | $26.06B | $22.74B |
| Accounts Payable | $1.30B | $1.57B | $1.62B | $1.69B | $1.73B | $2.10B | $2.07B | $1.98B | $1.88B | $1.82B |
| Short-term Debt | $684.8M | $714.8M | $1.59B | $928.2M | $1.02B | $514.9M | $397.1M | $911.8M | $32.2M | $2.43B |
| Total Current Liabilities | $3.16B | $3.40B | $4.30B | $3.70B | $3.91B | $3.62B | $3.38B | $4.09B | $3.05B | $5.31B |
| Long-term Debt | $11.39B | $10.60B | $8.89B | $8.11B | $7.21B | $6.65B | $6.17B | $5.31B | $6.11B | $3.87B |
| Total Liabilities | $17.72B | $16.81B | $16.37B | $15.19B | $14.71B | $13.95B | $12.95B | $12.94B | $12.61B | $12.20B |
| Retained Earnings | $6.12B | $7.21B | $7.69B | $7.62B | $6.54B | $7.40B | $6.89B | $7.48B | $8.24B | $5.72B |
| Total Equity | $11.42B | $13.23B | $13.51B | $13.42B | $12.37B | $13.42B | $12.69B | $13.20B | $13.09B | $10.23B |
| Total Debt | $12.07B | $11.31B | $10.49B | $9.08B | $8.28B | $7.21B | $6.61B | $6.27B | $6.19B | $6.30B |
| Net Debt | $11.51B | $10.89B | $9.43B | $8.56B | $7.51B | $6.57B | $6.01B | $5.40B | $5.22B | $5.40B |
| Working Capital | -$987.9M | -$1.21B | -$1.53B | -$1.51B | -$1.49B | -$843.5M | -$737.4M | -$1.24B | -$196.8M | -$2.38B |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Cash & Equivalents | $950.2M | $896.5M | $382.6M | $2.13B |
| Total Assets | $22.87B | $22.74B | $22.37B | $24.36B |
| Total Liabilities | $12.20B | $12.20B | $12.02B | $13.95B |
| Total Equity | $10.33B | $10.23B | $10.06B | $10.12B |
| Total Debt | $6.29B | $6.30B | $6.27B | $7.71B |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Net Income | $1.98B | $1.44B | $1.13B | $246.2M | -$945.7M | $1.01B | -$186.5M | $948.9M | $1.16B | -$2.18B |
| Depreciation & Amortization | $388.4M | $812.8M | $857.5M | $859.0M | $922.0M | $786.1M | $684.8M | $682.8M | $759.4M | $711.3M |
| Stock-based Compensation | $29.9M | $58.3M | $42.6M | $8.5M | $24.2M | $32.1M | $33.6M | $44.9M | $43.1M | $35.0M |
| Change in Working Capital | $187.2M | $16.8M | -$88.0M | -$12.5M | $76.1M | -$36.1M | -$183.2M | $80.4M | -$178.1M | -$146.7M |
| Operating Cash Flow | $1.13B | $1.87B | $2.33B | $1.90B | $1.70B | $1.57B | $1.50B | $2.08B | $1.91B | $1.78B |
| Capital Expenditure | -$341.8M | -$599.6M | -$651.7M | -$593.8M | -$574.8M | -$522.6M | -$661.4M | -$671.5M | -$674.1M | -$716.6M |
| Acquisitions | -$11.79B | $60.5M | $32.5M | $115.9M | $158.8M | $26.0M | $32.2M | -$63.7M | -$8.6M | -$22.3M |
| Stock Repurchased | 0 | 0 | 0 | 0 | -$4.1M | 0 | -$51.5M | -$205.8M | -$643.4M | -$647.9M |
| Dividends Paid | -$352.9M | -$353.4M | -$354.2M | -$424.4M | -$125.3M | -$147.8M | -$329.3M | -$354.7M | -$369.2M | -$376.3M |
| Free Cash Flow | $785.1M | $1.27B | $1.68B | $1.30B | $1.12B | $1.05B | $840.6M | $1.41B | $1.24B | $1.07B |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Operating Cash Flow | $616.1M | $540.7M | $2.5M | $817.9M |
| Capital Expenditure | -$133.1M | -$182.9M | -$231.7M | -$103.5M |
| Free Cash Flow | $483.0M | $357.8M | -$229.2M | $714.4M |
| Dividends Paid | -$93.0M | -$90.6M | -$93.6M | -$90.1M |
| Stock-based Compensation | $8.3M | $7.8M | $8.2M | $8.8M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue Growth (YoY) | | +125.2% | -2.1% | -1.8% | -8.7% | +6.5% | +4.1% | +9.4% | -0.6% | -4.2% |
| Net Income Growth (YoY) | | -28.4% | -21.1% | -78.4% | -491.3% | +206.3% | -117.4% | +641.3% | +18.3% | -290.6% |
| EPS Growth (YoY) | | -29.5% | -21.3% | -78.3% | -489.3% | +206.2% | -118.6% | +610.5% | +22.6% | -301.3% |
| Shares Change (YoY) | | +1.5% | +0.0% | +0.1% | -0.0% | +0.4% | -0.3% | +0.2% | -3.4% | -6.8% |
| FCF Growth (YoY) | | +61.3% | +32.6% | -22.4% | -14.0% | -6.2% | -20.0% | +67.4% | -12.2% | -13.6% |
| Gross Margin | 38.6% | 43.3% | 38.9% | 39.7% | 39.0% | 39.4% | 34.2% | 37.3% | 39.0% | 37.6% |
| Operating Margin | 68.0% | 15.2% | 15.2% | 7.2% | -4.2% | 14.1% | 1.5% | 12.3% | 15.1% | -21.0% |
| EBITDA Margin | 76.0% | 23.1% | 23.4% | 15.3% | 5.7% | 22.2% | 8.2% | 18.5% | 21.9% | -14.5% |
| Net Margin | 40.4% | 12.9% | 10.4% | 2.3% | -9.8% | 9.8% | -1.6% | 8.1% | 9.7% | -19.2% |
| FCF Margin | 16.1% | 11.5% | 15.6% | 12.3% | 11.6% | 10.2% | 7.9% | 12.0% | 10.6% | 9.6% |
| Effective Tax Rate | 34.6% | -3.9% | 16.6% | 48.7% | -46.9% | 18.6% | -198.4% | 23.6% | 23.0% | 13.4% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| FCF Per Share | $3.68 | $5.85 | $7.75 | $6.01 | $5.17 | $4.83 | $3.88 | $6.48 | $5.89 | $5.46 |
| Dividends Per Share | $1.65 | $1.63 | $1.64 | $1.96 | $0.58 | $0.68 | $1.52 | $1.63 | $1.76 | $1.92 |
| Shares Outstanding (Basic) | $212.0M | $215.4M | $216.0M | $216.6M | $216.8M | $217.1M | $216.9M | $216.0M | $208.8M | $195.1M |
What to look at in Consumer Defensive companies
- Gross margin (stable 5y) (Stable >=35%) — Brand pricing power — Coca-Cola does not drop margins.
- ROE / ROIC stable (ROE >=15% stable) — Defensive businesses have high consistent ROEs — Lynch's stalwarts.
- FCF / Net Income (>=90%) — Earnings to cash conversion — best names exceed 95%.
- Dividend growth 10y (>=6%/year) — Dividend Aristocrats raise 25+ years — moat signal.
- Payout Ratio (<75%) — >80% = dividend at risk. <60% comfortable.
- Net Debt / EBITDA (<2.5x) — Defensive with high debt loses its essence.
Profitability
| Return on Equity | -22.65% |
| Return on Invested Capital | -10.19% |
| Return on Assets | -9.47% |
| Gross Margin | 36.22% |
| Operating Margin | -22.74% |
| Net Margin | -20.81% |
Financial Health
| Debt / Equity | 0.76 |
| Current Ratio | 0.88 |
| Piotroski F-Score | 5 |
| Altman Z-Score | 0.83 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| P/E | 10.44 | 12.49 | 10.86 | 48.12 | -10.36 | 10.01 | -59.91 | 13.94 | 10.65 | -4.31 |
| P/B | 1.81 | 1.34 | 0.90 | 0.87 | 0.79 | 0.75 | 0.88 | 1.00 | 0.91 | 0.89 |
| P/S | 4.22 | 1.61 | 1.13 | 1.10 | 1.01 | 0.98 | 1.04 | 1.13 | 1.03 | 0.82 |
| Gross Margin | 38.6% | 43.3% | 38.9% | 39.7% | 39.0% | 39.4% | 34.2% | 37.3% | 39.0% | 37.6% |
| Operating Margin | 68.0% | 15.2% | 15.2% | 7.2% | -4.2% | 14.1% | 1.5% | 12.3% | 15.1% | -21.0% |
| Net Margin | 40.4% | 12.9% | 10.4% | 2.3% | -9.8% | 9.8% | -1.6% | 8.1% | 9.7% | -19.2% |