VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TAP
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
TAPMolson Coors Beverage Company
$41.48$7.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksTAPCash Flow

Molson Coors Beverage Company (TAP) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains highly unstable, evidenced by an OCF/NI ratio that swung from 4.59 in 2023Q4 to a negative 0.75 in 2025Q1, complicating the sustainability of shareholder returns.

TAP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.88B1.78B1.91B2.08B1.5B1.57B1.7B1.9B2.33B1.87B1.13B715.9M1.27B1.17B983.7M868.1M749.7M824.2M411.5M616.04M833.24M422.27M499.91M544.14M258.55M193.4M285.42M169.79M181.15M260.55M195.11M
Operating CF Margin %-16.02%16.43%17.77%14.04%15.31%17.56%17.93%21.65%16.96%23.07%20.07%30.69%27.77%25.12%24.69%23.04%27.18%8.62%9.95%14.26%7.67%11.61%13.6%6.85%7.96%11.82%8.26%9.54%14.3%11.26%
Operating CF Growth %112.95%-6.59%-8.11%38.42%-4.54%-7.21%-10.63%-18.62%24.92%65.61%57.41%-43.75%8.94%18.76%13.32%15.79%-9.04%100.29%-33.2%-26.07%97.32%-15.53%-8.13%110.46%33.69%-32.24%68.1%-6.27%-30.48%33.54%116.56%
Net Income-2.11B-2.18B1.16B948.9M-186.5M1.01B-945.7M246.2M1.13B1.44B1.98B362.8M517.8M572.5M439.1M677.1M709.9M723.2M388M497.19M361.03M134.94M196.74M174.66M161.65M122.96M109.62M92.28M67.78M82.26M43.42M
Depreciation & Amortization716.7M711.3M759.4M682.8M684.8M786.1M922M859M857.5M812.8M388.4M314.4M313M320.5M272.7M217.1M202.3M187.4M273.4M345.84M438.35M392.81M268.38M243.61M230.3M121.09M129.28M123.77M115.81M117.17M121.12M
Stock-Based Compensation23.5M35M43.1M44.9M33.6M32.1M24.2M8.5M42.6M58.3M29.9M18.4M23.5M19.5M14M24.7M27.4M22.8M55.9M37.39M22.14M55.23M8.4M412K0000000
Deferred Taxes-383.4M-337.8M345.3M296.1M124M230.5M301.8M233.7M225.2M-53.2M1.05B51.8M200K-17.6M72.5M38.9M68M127.8M85.1M-97.95M1.37M-23.05M6.21M53.5M-2.82M-19.18M6.87M20.64M-8.75M-15.04M17.7M
Other Non-Cash Items3.2B3.7B-217.1M25.9M1.03B-447.6M1.32B562.4M159.4M-404.8M-2.51B-54.1M403.1M176.9M1.6M-63.6M-95.4M-131.5M19.3M69.13M12.16M77.46M8.55M2.03M415K6.59M11.07M-29.72M-15M22.27M12.54M
Working Capital Changes445.6M-146.7M-178.1M80.4M-183.2M-36.1M76.1M-12.5M-88M16.8M187.2M22.6M15M96.4M183.8M-26.1M-162.5M-105.5M-410.2M-235.57M-1.82M-215.12M11.63M69.93M-131M612K20.32M-37.18M21.29M53.9M335K
Change in Receivables048.3M39.6M-700K-108.5M-137.6M160.8M38.5M-38.4M-7.2M65.6M60.8M22.3M70.4M105.5M-29M-7.8M-63.3M-128.2M-47.72M57.73M-276.74M-35.67M31.07M-254.43M000000
Change in Inventory065.2M55.1M21.7M-64.6M-143.9M-46.2M-17.7M-10.6M21.3M-23.2M10.9M-16.5M4.2M54.1M-17.1M-10.1M-11.7M39.3M-23.13M7.83M47.23M-3.44M-5.55M39.21M-5.2M-3.09M-4.37M4.18M14.05M18.08M
Change in Payables0-285.4M-234.4M50.2M-16.1M137.6M-160.8M-38.5M27.6M31M144.9M-111M52.7M-74.6M47M88.3M45.3M21M-10.5M-27.48M4.15M16.72M28.96M47.06M83.49M000000
Cash from Investing-710.9M-822.1M-648M-841.7M-625.1M-509.9M-413.6M-433.3M-669.1M-538.2M-12.29B-334.7M-239.4M-277M-2.64B-338.1M-267.4M-194.1M-269.5M-439.15M-294.81M-312.71M-67.45M-229.92M-1.58B-196.75M-297.54M-90.76M-124.04M-127.93M-56.91M
Capital Expenditures-711M-716.6M-674.1M-671.5M-661.4M-522.6M-574.8M-593.8M-651.7M-599.6M-341.8M-275M-259.5M-293.9M-222.3M-235.4M-177.9M-124.7M-230.5M-428.35M-446.38M-406.05M-211.53M-240.35M-239.55M-244.55M-154.32M-134.38M-104.5M-60.37M-64.8M
CapEx % of Revenue6.36%6.43%5.8%5.74%6.18%5.08%5.95%5.61%6.05%5.45%7%7.71%6.26%6.99%5.68%6.7%5.47%4.11%4.83%6.92%7.64%7.37%4.91%6.01%6.34%10.07%6.39%6.53%5.5%3.31%3.74%
Acquisitions8.2M-22.3M-8.6M-63.7M32.2M26M158.8M115.9M32.5M60.5M-11.79B-84.1M10.2M-40.5M-2.32B-141.9M-14.6M16.3M-52.4M-26.7M79.47M-16.56M00-1.59B63.53M6.43M3.82M2.26M3.27M0
Investments-------------------------------
Other Investing-8.1M-83.2M34.7M-106.5M4.1M-13.3M2.4M44.6M-49.9M900K8.5M26M9.9M57.4M6.8M33.7M-115.7M-51.5M-3.7M39.28M65.93M92.81M144.08M10.43M-17.61M-55.59M-1.08M28.84M17.49M12.47M7.89M
Cash from Financing-1.21B-1.06B-1.14B-981.4M-889.5M-1.17B-1.07B-2.01B-1.01B-1.5B11.32B-531.5M-802M-1.06B1.17B-665.1M-7.6M-117.2M-266.9M8.44M-401.24M-188.78M-335.66M-357.39M1.29B-38.84M-31.56M-76.43M-66.03M-72.04M-59.28M
Debt Issued (Net)-9.7M-12.8M-20.1M-397.8M-505.8M-1.01B-917.4M-1.59B-694.1M-1.1B9.24B-50.8M-521M-809.8M1.45B-20.5M199.2M-8.7M-174.8M-52.95M-362.8M-69.17M-364.68M-330.06M1.32B51.55M0-40M-27.5M-20.5M-38M
Equity Issued (Net)-588.3M-647.9M-643.4M-205.8M-51.5M4.6M01.6M16M4M2.53B-150.1M000-321.1M000159.87M83.35M55.23M66.76M2.49M15.64M-61.64M-2.76M-10.99M-17.78M-35.56M-2.3M
Dividends Paid-370.7M-376.3M-369.2M-354.7M-329.3M-147.8M-125.3M-424.4M-354.2M-353.4M-352.9M-303.4M-273.6M-234.6M-237.2M-228.1M-201.1M-170.4M-159.4M-131.77M-128.35M-109.96M-37.75M-29.82M-29.67M-29.51M-26.56M-23.75M-21.89M-20.52M-18.98M
Share Repurchases-756.8M-647.9M-643.4M-205.8M-51.5M0-4.1M0000-150.1M000-321.1M000000000-72.34M-19.99M-20.72M-27.6M-60.15M-2.95M
Other Financing-239.1M-19.8M-105.7M-23.1M-2.9M-19.2M-27.7M3.7M23.4M-46.2M-90.4M-27.2M-7M-14.8M-42.4M-95.4M-5.7M61.9M47M16.3M-11.22M-64.87M-37.75M0-10.07M759K-2.23M-1.69M1.14M4.54M0
Net Change in Cash-30.1M-72.8M100.4M268.9M-37.4M-132.7M246.7M-534.5M639.3M-142.3M130M-193.7M182.3M-181.7M-454.9M-138.7M483.4M518M-160.8M194.84M142.77M-83.6M103.57M-39.73M-17.97M-42.63M-44.05M3.77M-8.84M57.97M78.52M
Free Cash Flow1.17B1.07B1.24B1.41B840.6M1.05B1.12B1.3B1.68B1.27B785.1M421.4M1.01B874.3M761.4M632.7M571.8M699.5M181M187.69M386.87M16.23M288.38M303.78M19M-51.15M131.09M35.41M76.64M200.18M130.31M
FCF Margin %10.43%9.58%10.63%12.03%7.86%10.22%11.61%12.32%15.6%11.51%16.07%11.81%24.43%20.79%19.44%18%17.57%23.07%3.79%3.03%6.62%0.29%6.7%7.59%0.5%-2.11%5.43%1.72%4.03%10.99%7.52%
FCF Growth %6.3%-13.62%-12.17%67.44%-20.01%-6.25%-14.01%-22.39%32.6%61.34%86.31%-58.4%15.88%14.83%20.34%10.65%-18.26%286.46%-3.56%-51.49%2283.66%-94.37%-5.07%1499.03%137.14%-139.02%270.2%-53.8%-61.71%53.61%333.96%
FCF per Share6.165.465.896.483.884.835.176.017.755.853.682.265.444.754.193.393.053.760.981.032.230.103.804.150.26-0.691.750.471.022.631.70
FCF Conversion (FCF/Net Income)-0.55x-0.83x1.70x2.19x-8.57x1.56x-1.79x7.85x2.09x1.32x0.57x1.99x2.48x2.06x2.22x1.28x1.06x1.14x1.06x1.24x2.31x3.13x2.54x3.12x1.60x1.57x2.60x1.84x2.67x3.17x4.49x
Interest Paid000229M000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

According to reported financial data, the relationship between net income and operating cash flow is highly erratic, evidenced by an OCF/NI ratio that swung from 4.59 in 2023Q4 to a negative 0.75 in 2025Q1, suggesting significant non-cash distortions and timing differences in accruals.

The extreme variance in the conversion of net income to cash flow indicates that reported earnings are frequently decoupled from actual liquidity generation. Investors should monitor these fluctuations as they likely reflect large non-cash impairment charges and seasonal inventory adjustments rather than core operational performance.

Free Cash Flow Margin Instability

As reported in financial statements, TAP's free cash flow trajectory remains inconsistent, with margins oscillating between a negative 14.2% in 2025Q1 and a peak of 21.3% in 2024Q2, highlighting the company's difficulty in maintaining stable cash generation amidst fluctuating volume and seasonal demand cycles.

The volatility in free cash flow margins suggests that the company's ability to self-fund operations is highly sensitive to quarterly shifts in working capital and capital expenditure timing. This inconsistency may indicate that the business model is currently struggling to achieve a predictable cash-generative baseline.

Capital Intensity Remains Elevated

Based on recent SEC filings, Molson Coors maintains a capital-intensive profile with CapEx/Revenue ratios frequently exceeding 8%, particularly in the first quarters of 2025 and 2026, which suggests a persistent need for significant reinvestment to maintain its aging brewing and refrigerated distribution infrastructure.

The elevated capital intensity relative to revenue implies that a substantial portion of operating cash flow is consumed by maintenance requirements rather than growth initiatives. This high level of reinvestment may limit the company's flexibility to pivot toward higher-margin categories without further straining its liquidity.

Working Capital Swings Impact Liquidity

As indicated by the quarterly cash flow statements, working capital changes are a primary driver of liquidity volatility, with a massive $395.7 million outflow in 2025Q1 contrasting sharply with the $286.5 million inflow observed in 2025Q3, reflecting significant seasonal inventory and payables management challenges.

These dramatic swings in working capital suggest that the company's cash position is highly vulnerable to the timing of distributor inventory loading and raw material procurement. Such fluctuations warrant further investigation into whether these patterns are purely seasonal or indicative of deeper inefficiencies in the supply chain.

Aggressive Capital Return Amidst Volatility

Based on reported figures, Molson Coors has continued to prioritize shareholder returns, with combined dividends and buybacks reaching $315.1 million in 2025Q4, even as operating cash flow remains subject to significant quarterly variance and high capital expenditure requirements for its core brewing operations.

The commitment to returning capital to shareholders despite inconsistent cash flow generation suggests a management focus on maintaining investor sentiment. However, this strategy may limit the company's ability to build a cash buffer, potentially leaving it exposed if operational headwinds persist in the North American market.

TAP — Frequently Asked Questions

Quick answers to the most common questions about buying TAP stock.

How much cash does Molson Coors Beverage Company (TAP) generate from operations?

Molson Coors Beverage Company (TAP) generated $1.78B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Molson Coors Beverage Company's free cash flow?

Molson Coors Beverage Company (TAP) generated $1.07B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Molson Coors Beverage Company's capital expenditure (CapEx)?

Molson Coors Beverage Company (TAP) spent $716.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Molson Coors Beverage Company distribute cash to shareholders?

In 2025, Molson Coors Beverage Company (TAP) returned $376.3M to shareholders via cash dividends and spent $647.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.