Molson Coors Statements
TA
Molson Coors Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
3 252.3
100
1 922.4
59.1
1 329.9
40.9
—
0
676.3
20.8
728.5
22.4
601.4
18.5
-53.1
-1.6
11.5
0.4
559.9
17.2
134.6
4.1
427
13.1
2.026
210.8
2 596.4
100
1 632.9
62.9
963.5
37.1
—
0
602.2
23.2
654.6
25.2
308.9
11.9
-49.3
-1.9
-0.5
-0.02
265.4
10.2
55.5
2.1
207.8
8
0.97
214.2
2 790.8
100
1 757.8
63
1 033
37
—
0
630.8
22.6
683.2
24.5
349.8
12.5
-46.9
-1.7
12.3
0.4
165.5
5.9
60
2.1
103.3
3.7
0.477
216.4
3 298.4
100
1 952.2
59.2
1 346.2
40.8
—
0
694.4
21.1
746.8
22.6
599.4
18.2
-43.3
-1.3
0.6
0.02
544
16.5
112.4
3.4
430.7
13.1
1.979
217.6
3 266.6
100
2 047.7
62.7
1 218.9
37.3
—
0
683.5
20.9
734.9
22.5
484
14.8
-50.3
-1.5
7.2
0.2
441.1
13.5
95
2.9
342.4
10.5
1.572
217.8
2 346.3
100
1 575.6
67.2
770.7
32.8
—
0
563.9
24
615
26.2
155.7
6.6
-56.1
-2.4
2.8
0.1
101.9
4.3
28.7
1.2
72.5
3.1
0.334
217.3
2 629.5
100
1 705.8
64.9
923.7
35.1
—
0
524.7
20
575.5
21.9
348.2
13.2
-56.7
-2.2
5.1
0.2
-564.1
-21.5
25.7
1
-590.5
-22.5
-2.726
216.6
2 935.2
100
1 951.5
66.5
983.7
33.5
—
0
608.2
20.7
660
22.5
323.7
11
-57.6
-2
1.6
0.05
273
9.3
54.9
1.9
216.4
7.4
0.994
217.6
2 921.7
100
2 101.7
71.9
820
28.1
—
0
655.4
22.4
707.6
24.2
112.4
3.8
-63.9
-2.2
7
0.2
54.9
1.9
7
0.2
47.3
1.6
0.217
217.8
2 214.6
100
1 286.8
58.1
927.8
41.9
—
0
622.4
28.1
675.7
30.5
252.1
11.4
-63.4
-2.9
12.6
0.6
173.7
7.8
36.4
1.6
151.5
6.8
0.696
217.8
2 619.2
100
1 761.9
67.3
857.3
32.7
—
0
610.4
23.3
665.1
25.4
192.2
7.3
-61.8
-2.4
6.3
0.2
109.5
4.2
27.1
1
80
3.1
0.367
217.9
2 822.7
100
1 629.1
57.7
1 193.6
42.3
—
0
610.8
21.6
664.8
23.6
528.8
18.7
-63.3
-2.2
12.5
0.4
480.6
17
26.8
0.9
453
16
2.082
217.6
2 939.4
100
1 667.9
56.7
1 271.5
43.3
—
0
626.9
21.3
681.7
23.2
589.8
20.1
-67.9
-2.3
9.7
0.3
522.6
17.8
132.3
4.5
388.6
13.2
1.786
217.6
1 898.4
100
1 167.4
61.5
731
38.5
—
0
488.4
25.7
542.9
28.6
188.1
9.9
-65.3
-3.4
14.4
0.8
126.3
6.7
44.3
2.3
84.1
4.4
0.39
217.4
2 294.3
100
1 399.1
61
895.2
39
—
0
593.2
25.9
648.3
28.3
246.9
10.8
-62
-2.7
7.4
0.3
-1 337.3
-58.3
36.6
1.6
-1 369.8
-59.7
-6.32
216.8
2 753.5
100
1 551
56.3
1 202.5
43.7
—
0
579.1
21
634.5
23
568
20.6
-67.9
-2.5
10
0.4
450.4
16.4
104
3.8
342.8
12.4
1.58
217
2 503.4
100
1 456.6
58.2
1 046.8
41.8
—
0
469.9
18.8
524.5
21
522.3
20.9
-69.7
-2.8
13.4
0.5
401.7
16
204.5
8.2
195
7.8
0.9
217
2 102.8
100
1 479
70.3
623.8
29.7
—
0
574.8
27.3
629.7
29.9
-5.9
-0.3
-67.2
-3.2
1
0.05
-158.7
-7.5
-43.3
-2.06
-117
-5.6
-0.54
216.7
2 486.2
100
1 520
61.1
966.2
38.9
—
0
612.9
24.7
612.9
24.7
353.3
14.2
-102.9
-4.1
-1.4
-0.06
206.6
8.3
40.4
1.6
163.7
6.6
0.75
216.9
2 841.6
100
1 685.4
59.3
1 156.2
40.7
—
0
690.2
24.3
690.2
24.3
466
16.4
-77
-2.7
5.7
0.2
-308.6
-10.9
90.7
3.2
-402.8
-14.2
-1.86
216.6
2 948.3
100
1 759.8
59.7
1 188.5
40.3
—
0
769.7
26.1
769.7
26.1
418.8
14.2
-80.6
-2.7
12.5
0.4
400.6
13.6
70.4
2.4
329.4
11.2
1.52
216.9
2 303.3
100
1 413
61.3
890.3
38.7
—
0
655.2
28.4
655.2
28.4
235.1
10.2
-50.4
-2.2
9.6
0.4
181.3
7.9
32.2
1.4
151.4
6.6
0.7
216.9
2 418.7
100
1 596
66
822.7
34
—
0
663
27.4
663
27.4
159.7
6.6
-102.8
-4.3
18.7
0.8
69.3
2.9
-6.4
-0.3
76
3.1
0.35
216.6
2 934.2
100
1 714
58.4
1 220.2
41.6
—
0
713.9
24.3
713.9
24.3
506.3
17.3
-67.4
-2.3
7.8
0.3
410.1
14
64.5
2.2
338.3
11.5
1.56
216.6
3 085.2
100
1 739.1
56.4
1 346.1
43.6
—
0
744.7
24.1
744.7
24.1
601.4
19.5
-76.7
-2.5
8.8
0.3
523
17
92.2
3
424.1
13.7
1.96
216.5
2 331.5
100
1 535.7
65.9
795.8
34.1
—
0
681.1
29.2
681.1
29.2
114.7
4.9
-83.2
-3.6
11.1
0.5
357.4
15.3
74.9
3.2
278.1
11.9
1.28
216.6
2 579.6
1 519.8
1 059.8
—
780.5
780.5
279.3
-92.9
24.3
201.6
23.9
740.2
3.41
216.5
2 883.2
1 589.1
1 294.1
—
783.8
783.8
510.3
-72.6
6.9
440.5
147.4
287
1.33
216.5
3 091.3
1 755.5
1 335.8
—
782.4
782.4
553.4
-89.2
12.5
460.2
125.2
329.9
1.52
216.4
2 448.7
1 372.3
1 076.4
—
705.3
705.3
371.1
-104.9
21.4
280.9
65.9
208.5
0.96
216.5
2 294
1 481.5
812.5
—
753.8
753.8
58.7
-78.7
-1.3
2 453.1
1 396.8
1 056.4
4.88
215.8
947.6
541.3
406.3
—
278.9
278.9
127.4
115
-23.9
223.4
19.6
202.5
0.94
216.3
986.2
562.2
424
—
313.6
313.6
110.4
132.4
-11.4
196.9
21.2
172.3
0.81
215.9
657.2
414
243.2
—
250.9
250.9
-7.7
95
-15.2
180.7
16.7
162.7
0.8
205.1
844.4
511
333.4
—
249.2
249.2
84.2
23.2
-6.4
87.6
17.6
68.5
0.37
185.8
1 017.4
585.9
431.5
—
265.2
265.2
166.3
112.2
—
-15
-27.3
16.6
0.07
186
1 005.7
579.9
425.8
—
283.3
283.3
142.5
177.6
0.3
290
58.4
229
1.23
186.5
700
454.8
245.2
—
240.6
240.6
4.6
97.5
—
93.5
12.8
81.1
0.42
186.9
973.8
620.2
353.6
—
305.2
305.2
48.4
55.3
0.9
120.6
27.1
94.1
0.5
186.7
1 168
666.6
501.4
—
289.6
289.6
211.8
123.6
-1
-33.2
0.7
-34.4
-0.19
185.1
1 188.5
683.3
505.2
—
316.5
316.5
188.7
154.4
0.2
329.3
36.4
290.9
1.56
185.9
816
523.2
292.8
—
275.2
275.2
17.6
88.2
—
169.6
4.8
163.4
0.89
185.8
1 028.4
644.4
384
—
294
294
90
74.9
1.5
152.1
14.8
137.2
0.74
185.1
1 171.2
670
501.2
—
286.4
286.4
214.8
125.2
-0.2
172.4
37.2
134.3
0.72
184.6
1 178
684.1
493.9
—
317.4
317.4
176.5
122.6
1.5
297.2
30
267.3
1.44
184.1
828.5
547.1
281.4
—
290.9
290.9
-9.5
45.2
0.4
32.8
2
28.5
0.16
183.8