Molson Coors Canada Inc.
TSX:TPX-B.TO · Toronto Stock Exchange
-$1.12 today
Vol 0.00M · Avg 0.00M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$2.2B -304.0% | $1.1B +10.8% | $964.3M +667.0% | -$170.1M -117.2% | $988.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $725.7M +0.4% | $722.9M +4.2% | $693.9M +4.4% | $664.4M -14.0% | $772.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$337.8M | $0 | $0 | $0 -100.0% | $177.9M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $35.0M | $0 | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$146.7M +13.5% | -$169.5M -307.5% | $81.7M +146.0% | -$177.7M -400.8% | -$35.5M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $48.3M +28.1% | $37.7M +5399.6% | -$711.3K +99.3% | -$105.3M +22.2% | -$135.3M | $592.6M | $1.3B | $626.2M |
| Inventory | $65.2M +24.3% | $52.5M +137.9% | $22.1M +135.2% | -$62.7M +55.7% | -$141.5M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$260.2M -0.2% | -$259.7M -530.2% | $60.4M +716.0% | -$9.8M -104.1% | $241.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $3.7B +1775.3% | $196.7M -47.2% | $372.8M -67.3% | $1.1B +419.5% | -$357.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.8B -1.9% | $1.8B -13.9% | $2.1B +45.0% | $1.5B -5.8% | $1.5B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$716.6M -11.7% | -$641.7M +6.0% | -$682.4M -6.3% | -$641.7M -24.9% | -$513.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$22.3M -247.3% | $15.1M +128.2% | -$53.7M -271.7% | $31.2M +22.2% | $25.6M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$83.2M -956.8% | $9.7M +108.1% | -$119.3M -3099.1% | $4.0M +130.4% | -$13.1M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$822.1M -33.3% | -$616.9M +27.9% | -$855.3M -41.0% | -$606.5M -21.0% | -$501.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$12.8M +33.1% | -$19.1M +95.3% | -$404.2M +17.6% | -$490.7M +50.3% | -$988.3M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 -100.0% | $8.0M +166.9% | $3.0M -33.5% | $4.5M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$647.9M -5.8% | -$612.5M -192.9% | -$209.1M -318.5% | -$50.0M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$376.3M -7.1% | -$351.5M +2.5% | -$360.5M -12.8% | -$319.5M -119.9% | -$145.3M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$19.8M +80.3% | -$100.6M -219.4% | -$31.5M -441.2% | -$5.8M +75.1% | -$23.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.1B +2.5% | -$1.1B -8.7% | -$997.3M -15.6% | -$863.0M +25.1% | -$1.2B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $21.7M -60.3% | $54.6M +674.5% | -$9.5M -152.6% | $18.1M +157.9% | -$31.2M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$72.8M -142.2% | $172.6M -31.1% | $250.5M +4189.0% | $5.8M +104.2% | -$138.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.1B -9.3% | $1.2B -17.7% | $1.4B +75.4% | $815.6M -21.1% | $1.0B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Loblaw Companies Limited
TSX:L.TO
$75.29B
George Weston Limited
TSX:WN.TO
$38.98B
Metro Inc.
TSX:MRU.TO
$19.38B
Saputo Inc.
TSX:SAP.TO
$16.25B
Empire Company Limited
TSX:EMP-A.TO
$11.43B
Lassonde Industries Inc.
TSX:LAS-A.TO
$1.50B
Jones Soda Co.
JSDA.CN
$43.95M
Big Rock Brewery Inc.
BR.TO
$16.96M
HYTN Innovations Inc.
HYTN.CN
$14.99M
SEC Filings
Recent regulatory filings
No filings found.
Does TPX-B.TO generate free cash flow?
Molson Coors Canada Inc. (TPX-B.TO) generated $1.07B of free cash flow in fiscal 2025.
How much operating cash flow does TPX-B.TO produce?
Operating cash flow was $1.78B, before capital expenditures of $716.60M.
Explore More
Continue the stock analysis
Jump to another research area for this company.