{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"TAP","cik":"0000024545","name":"MOLSON COORS BEVERAGE CO","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T00:06:26.614Z","retrievedAt":"2026-09-13T07:58:42.692Z","calculatedAt":"2026-09-19T00:00:50.641Z","freshUntil":"2026-09-28T01:06:26.614Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":13040300000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":13734300000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":-694000000,"percent":-5.053042382939065,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":-2139600000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":1122400000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":-3262000000,"percent":-290.6272273699216,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":-17.920599986196635,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":12.765120901684105,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":-30.68572088788074,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":1784400000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":1910300000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":-125900000,"percent":-6.590587865780244,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":null,"classification":"unavailable","formula":null,"observationPeriod":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"reason":"One or more required reported inputs are missing.","sourceIds":[],"calculations":[],"previous":{"value":null,"classification":"unavailable","formula":null,"observationPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"reason":"One or more required reported inputs are missing.","sourceIds":[],"calculations":[]},"change":{"delta":null,"percent":null,"reason":"Both periods require compatible reported inputs."}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":-18.34778992140704,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,8,9],"calculations":[],"previous":{"value":8.539127523926904,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,9,10],"calculations":[]},"change":{"delta":-26.886917445333943,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13040300000,"accession":"0000024545-26-000006","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000006/tap-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13734300000,"accession":"0000024545-26-000006","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000006/tap-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-2139600000,"accession":"0000024545-26-000006","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000006/tap-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1122400000,"accession":"0000024545-26-000006","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000006/tap-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-2336900000,"accession":"0000024545-26-000006","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000006/tap-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1753200000,"accession":"0000024545-26-000006","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000006/tap-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1784400000,"accession":"0000024545-26-000006","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000006/tap-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1910300000,"accession":"0000024545-26-000006","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000006/tap-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":10230300000,"accession":"0000024545-26-000071","filed":"2026-08-06","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000071/tap-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":13092400000,"accession":"0000024545-26-000006","filed":"2026-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454526000006/tap-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":13196000000,"accession":"0000024545-25-000007","filed":"2025-02-18","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/24545/000002454525000007/tap-20241231.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":5,"reportedMetrics":3,"calculatedMetrics":2,"comparableMetrics":5,"sourceCount":11,"sourceInputsOmitted":0,"preparedHistoryPeriods":11},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/TAP#analysis-workspace","summaryUrl":"/api/v1/analysis/TAP"}