TAP has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Molson Coors Brewing Co has a Z-score of 2.21, indicating it is in Grey Zones. This implies that Molson Coors Brewing Co is in some kind of financial stress. If it is below 1.81, the company may faces bankrupcy risk.
The zones of discrimination were as such:
When Z-Score is less than 1.81, it is in Distress Zones.
When Z-Score is greater than 2.99, it is in Safe Zones.
When Z-Score is between 1.81 and 2.99, it is in Grey Zones.
During the past 13 years, Molson Coors Brewing Co's highest Altman Z-Score was 5.24. The lowest was 1.04. And the median was 2.04.
Z-Score model is an accurate forecaster of failure up to two years prior to distress. It can be considered the assessment of the distress of industrial corporations.
Molson Coors Brewing Co's Altman Z-Score for today is calculated with this formula:
* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.
Trailing Twelve Months (TTM) ended in Mar. 2015:
Total Assets was $12,952 Mil.
Total Current Assets was $1,278 Mil.
Total Current Liabilities was $2,254 Mil.
Retained Earnings was $4,445 Mil.
Pretax Income was 93.5 + 120.6 + -33.2 + 329.3 = $510 Mil.
Interest Expense was 0 + -33.6 + 0 + 0 = $-34 Mil.
Revenue was 700 + 973.8 + 1168 + 1188.5 = $4,030 Mil.
Market Capitalization (Today) was $12,960 Mil.
Total Liabilities was $5,691 Mil.
|X1||=||Working Capital||/||Total Assets|
|=||(Total Current Assets - Total Current Liabilities)||/||Total Assets|
|=||(1278.1 - 2254.1)||/||12951.7|
|X3||=||Earnings Before Interest and Taxes||/||Total Assets|
|=||(Pretax Income + Interest Expense)||/||Total Assets|
|=||(510.2 + -33.6)||/||12951.7|
|X4||=||Market Value Equity||/||Book Value of Total Liabilities|
|=||Market Capitalization||/||Total Liabilities|
The zones of discrimination were as such:
Distress Zones - 1.81 < Grey Zones < 2.99 - Safe Zones
Molson Coors Brewing Co has a Z-score of 2.21 indicating it is in Grey Zones.
Study by Altman found that companies that are in Distress Zone have more than 80% of chances of bankruptcy in two years.
X1: The Working Capital/Total Assets (WC/TA) ratio is a measure of the net liquid assets of the firm relative to the total capitalization. Working capital is defined as the difference between current assets and current liabilities. Ordinarily, a firm experiencing consistent operating losses will have shrinking current assets in relation to total assets. Altman found this one proved to be the most valuable liquidity ratio comparing with the current ratio and the quick ratio. This is however the least significant of the five factors.
X2: Retained Earnings/Total Assets: the RE/TA ratio measures the leverage of a firm. Retained earnings is the account which reports the total amount of reinvested earnings and/or losses of a firm over its entire life. Those firms with high RE, relative to TA, have financed their assets through retention of profits and have not utilized as much debt.
X3, Earnings Before Interest and Taxes/Total Assets (EBIT/TA): This ratio is a measure of the true productivity of the firms assets, independent of any tax or leverage factors. Since a firm's ultimate existence is based on the earning power of its assets, this ratio appears to be particularly appropriate for studies dealing with corporate failure. This ratio continually outperforms other profitability measures, including cash flow.
X4, Market Value of Equity/Book Value of Total Liabilities (MVE/TL): The measure shows how much the firms assets can decline in value (measured by market value of equity plus debt) before the liabilities exceed the assets and the firm becomes insolvent.
Z score does not apply to financial companies.
Molson Coors Brewing Co Annual Data
|Zones||Distress Zones||Distress Zones||Grey Zones||Grey Zones||Grey Zones||Grey Zones||Grey Zones||Distress Zones||Distress Zones||Grey Zones|
Molson Coors Brewing Co Quarterly Data
|Zones||Distress Zones||Distress Zones||Distress Zones||Distress Zones||Distress Zones||Distress Zones||Grey Zones||Grey Zones||Grey Zones||Grey Zones|