Molson Coors Canada Inc
OTC:MXGBF

Watchlist Manager
Molson Coors Canada Inc Logo
Molson Coors Canada Inc
OTC:MXGBF
Watchlist
Price: 61.967 USD Market Closed
Market Cap: 13.3B USD
Have any thoughts about
Molson Coors Canada Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.5B
-2%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+26%
5 Years
+36%
7 Years
-
10 Years
-
451.1m
-8%
Operating Income
Growth Rates:
1 Year
-13%
3 Years
+63%
5 Years
+266%
7 Years
-
10 Years
-
36.2m
-86%
Net Income
Growth Rates:
1 Year
-87%
3 Years
-78%
5 Years
+466%
7 Years
-
10 Years
-

Earnings Waterfall
Molson Coors Canada Inc

Revenue
2.5B
Operating Expenses
-2B
Operating Income
451.1m
Other Expenses
-414.9m
Net Income
36.2m

Income Statement
Molson Coors Canada Inc

Rotate your device to view
Income Statement
Currency:
Mar-1999 Jun-1999 Sep-1999 Dec-1999 Mar-2000 Jun-2000 Sep-2000 Dec-2000 Mar-2001 Jun-2001 Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004
Revenue
Revenue
1 584
N/A
1 811
+14%
1 835
+1%
1 801
-2%
1 754
-3%
1 771
+1%
1 767
0%
1 789
+1%
1 857
+4%
1 916
+3%
1 986
+4%
2 063
+4%
2 102
+2%
2 223
+6%
2 345
+5%
2 470
+5%
2 515
+2%
2 490
-1%
2 520
+1%
2 502
-1%
2 526
+1%
2 539
+1%
2 498
-2%
Operating Income
Operating Expenses
(1 457)
(1 654)
(1 712)
(1 858)
(1 748)
(1 757)
(1 710)
(1 539)
(1 594)
(1 673)
(1 709)
(1 760)
(1 781)
(1 890)
(1 982)
(2 068)
(2 067)
(1 995)
(2 004)
(1 995)
(2 050)
(2 048)
(2 046)
Selling, General & Administrative
(1 317)
(1 501)
(1 524)
(1 484)
(1 433)
(1 440)
(1 431)
(1 448)
(1 506)
(1 545)
(1 590)
(1 649)
(1 676)
(1 767)
(1 858)
(1 940)
(1 938)
(1 896)
(1 904)
(1 897)
(1 950)
(1 985)
(1 982)
Depreciation & Amortization
(83)
(95)
(94)
(91)
(91)
(92)
(91)
(91)
(88)
(78)
(69)
(61)
(55)
(59)
(61)
(64)
(65)
(63)
(64)
(62)
(63)
(64)
(64)
Other Operating Expenses
(58)
(58)
(94)
(282)
(224)
(224)
(188)
0
0
(50)
(50)
(50)
(50)
(64)
(64)
(64)
(64)
(36)
(36)
(36)
(36)
0
0
Operating Income
127
N/A
157
+24%
123
-21%
(57)
N/A
6
N/A
15
+150%
57
+292%
251
+342%
264
+5%
242
-8%
277
+14%
302
+9%
322
+6%
334
+4%
363
+9%
402
+11%
448
+12%
495
+10%
516
+4%
507
-2%
476
-6%
491
+3%
451
-8%
Pre-Tax Income
Interest Income Expense
(63)
(77)
(81)
(78)
(47)
(45)
(42)
(40)
(69)
(71)
(72)
(70)
(66)
(71)
(76)
(86)
(95)
(96)
(97)
(96)
(92)
(87)
(87)
Non-Reccuring Items
0
0
0
0
(28)
(28)
(28)
(28)
0
0
0
0
0
64
64
64
64
0
0
0
0
0
(229)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
64
N/A
80
+24%
42
-47%
(134)
N/A
(68)
+49%
(58)
+15%
(13)
+78%
183
N/A
195
+6%
172
-12%
206
+20%
233
+13%
256
+10%
327
+27%
351
+7%
380
+8%
417
+10%
399
-4%
419
+5%
411
-2%
384
-6%
404
+5%
135
-67%
Net Income
Tax Provision
(36)
(45)
(30)
27
3
(1)
(17)
(54)
(58)
(32)
(40)
(73)
(81)
(94)
(97)
(104)
(115)
(145)
(151)
(168)
(167)
(169)
(164)
Income from Continuing Operations
28
35
13
(107)
(66)
(59)
(30)
129
137
140
165
160
176
233
254
276
302
254
268
243
218
235
(29)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
8
8
7
7
8
9
12
19
16
65
Net Income (Common)
170
N/A
33
-81%
6
-81%
(115)
N/A
(44)
+62%
(34)
+23%
(5)
+86%
154
N/A
134
-13%
137
+2%
167
+22%
163
-3%
178
+9%
243
+37%
262
+8%
283
+8%
309
+9%
263
-15%
277
+5%
254
-8%
237
-7%
251
+6%
36
-86%
EPS (Diluted)
1.43
N/A
0.3
-79%
0.05
-83%
-0.96
N/A
-0.37
+61%
-0.28
+24%
-0.03
+89%
1.26
N/A
1.11
-12%
1.12
+1%
1.36
+21%
1.33
-2%
1.45
+9%
1.86
+28%
2.02
+9%
2.19
+8%
2.38
+9%
2.03
-15%
2.14
+5%
1.97
-8%
1.84
-7%
1.95
+6%
0.28
-86%

See Also

Summary
MXGBF intrinsic value, competitors valuation, and company profile.
DCF Valuation
MXGBF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MXGBF stock valuation using valuation multiples.
Wall Street Estimates
MXGBF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MXGBF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 211,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.