Home » Stocks » TAP » Financials » Income Statement

Molson Coors Brewing Company (TAP)

Stock Price: $46.80 USD 0.30 (0.65%)
Updated November 27, 1:03 PM EST - Market closed

Income Statement (Annual)

Numbers in millions USD. Fiscal year is January-December.
Year2019201820172016201520142013201220112010200920082007200620052004200320022001200019991998199719961995
Revenue10,57910,77011,0034,8853,5684,1464,2063,9173,5163,2543,0324,7746,1915,8455,5074,3064,0003,7762,4292,4142,2362,0721,8211,7421,691
Revenue Growth-1.77%-2.12%125.24%36.93%-13.96%-1.42%7.39%11.4%8.03%7.32%-36.48%-22.88%5.91%6.14%27.89%7.64%5.93%55.44%0.62%7.96%7.95%13.76%4.56%3.02%-
Cost of Revenue6,3786,5856,2372,9992,1322,4932,5462,3532,0491,8121,7272,8413,7033,4813,3072,7422,5872,4151,5381,5261,3971,3331,1321,1311,107
Gross Profit4,2014,1854,7661,8861,4361,6531,6611,5641,4671,4421,3061,9342,4882,3642,2001,5641,4131,362892889839739690610584
Selling, General & Admin2,7282,8033,0521,5971,0381,1641,1941,1261,0191,0139011,3331,7341,7051,6331,2231,1061,057717723693616574523519
Other Operating Expenses709-249.7036.40-2,532.9034732420081.4012.3021.3032.7013411277.40145-7.520.006.2723.1715.225.7119.40-31.526.34-15.20
Operating Expenses3,4372,5533,088-9361,3851,4881,3941,2081,0311,0349341,4671,8471,7831,7781,2161,1061,064740738699635542530504
Operating Income7641,6321,6782,82250.9016526735743540837246664158142234830729815215114110414780.7780.38
Interest Expense / Income28130634927212014518419611911096.6011913514313172.4481.2070.922.016.414.369.8013.2814.2111.86
Other Expense / Income8.10-16.10-32.60-498-526-563-568-437-459-548-430-12813.20-5.30106-15.98-27.64-29.23-48.41-25.31-14.49-17.08-12.78-8.41-4.76
Pretax Income4751,3421,3613,04845758365159877684670647549344318529225425719817015111114774.9873.28
Income Tax234225-2051,45461.5069.0084.0015599.40139-14.7096.401.0082.4050.2695.2379.1694.9575.0559.9158.3843.3264.6331.5530.10
Net Income2421,1171,5661,59439551456744367670872037949236113519717516212311092.2867.7882.2643.4343.18
Shares Outstanding (Basic)21721621521218518518318118518618418317917215974.3272.6872.2873.8073.5773.4672.6274.4475.9376.33
Shares Outstanding (Diluted)21721721721318618618418218618718618618117316075.8273.1973.1374.3574.9074.9175.0376.1176.4476.57
Shares Change0.28%0.28%1.6%14.41%0.22%1.04%1.22%-2.22%-0.54%0.81%0.99%2.18%3.77%8.43%113.68%2.26%0.55%-2.06%0.32%0.15%1.15%-2.43%-1.97%-0.52%-
EPS (Basic)1.125.177.277.522.132.783.102.453.663.803.912.072.752.100.852.652.412.241.671.491.260.941.110.570.57
EPS (Diluted)1.115.157.237.472.122.763.082.443.633.783.872.042.712.080.842.602.392.211.661.471.230.911.080.570.57
EPS Growth-78.45%-28.77%-3.21%252.36%-23.19%-10.39%26.23%-32.78%-3.97%-2.33%89.71%-24.72%30.29%147.62%-67.63%8.81%7.92%33.53%12.97%19.11%35.91%-16.2%89.47%0.88%-
Free Cash Flow Per Share6.557.936.164.532.445.615.074.303.453.103.790.991.052.250.354.854.190.350.171.811.101.402.731.75-0.27
Dividend Per Share1.961.641.641.641.641.481.281.281.241.080.920.960.640.640.640.410.410.410.400.360.320.300.280.250.25
Dividend Growth19.51%0%0%0%10.81%15.63%0%3.23%14.81%17.39%-4.17%50%0%0%56.1%0%0%2.5%11.11%11.46%7.67%9.09%10%0%-
Gross Margin39.7%38.9%43.3%38.6%40.2%39.9%39.5%39.9%41.7%44.3%43.1%40.5%40.2%40.4%39.9%36.3%35.3%36.1%36.7%36.8%37.5%35.7%37.9%35%34.5%
Operating Margin7.2%15.2%15.2%57.8%1.4%4.0%6.3%9.1%12.4%12.5%12.3%9.8%10.4%9.9%7.7%8.1%7.7%7.9%6.2%6.2%6.3%5.0%8.1%4.6%4.8%
Profit Margin2.3%10.4%14.2%32.6%11.1%12.4%13.5%11.3%19.2%21.7%23.8%7.9%7.9%6.2%2.5%4.6%4.4%4.3%5.1%4.5%4.1%3.3%4.5%2.5%2.6%
FCF Margin13.4%15.9%12.1%19.6%12.7%25.0%22.1%19.8%18.1%17.7%23.1%3.8%3.0%6.6%1.0%8.4%7.6%0.7%0.5%5.5%3.6%4.9%11.2%7.6%-1.2%
Effective Tax Rate49.2%16.8%-47.7%13.5%11.8%12.9%25.9%12.8%16.4%-20.3%0.2%18.6%27.1%32.6%31.2%37.0%37.9%35.3%38.7%39.0%44.0%42.1%41.1%
EBITDA1,6152,5052,5233,7088911,0411,1561,0671,1121,1591,0108899741,025709630572555321305279237277210208
EBITDA Margin15.3%23.3%22.9%75.9%25%25.1%27.5%27.2%31.6%35.6%33.3%18.6%15.7%17.5%12.9%14.6%14.3%14.7%13.2%12.6%12.5%11.4%15.2%12.1%12.3%
EBIT7561,6481,7103,32057772883579489495780259462858631636433532820017615512116089.1985.14
EBIT Margin7.1%15.3%15.5%68.0%16.2%17.6%19.9%20.3%25.4%29.4%26.5%12.4%10.1%10.0%5.7%8.5%8.4%8.7%8.2%7.3%6.9%5.8%8.8%5.1%5.0%