Boston Beer Co Inc cash flow statement
In fiscal 2025, Boston Beer Co Inc's operations generated $270m of cash; it spent $54.6m on capital projects, leaving free cash flow of $216m. It returned $202m through buybacks.
Cash flow statement
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 66 | 68 | 73 | 95 | 100 | 141 | 169 | 154 | 136 | 163 | 178 | 253 | 56 | 200 | 265 | 249 | 270 | 234 |
| Depreciation and amortisation | 17 | 17 | 19 | 20 | 26 | 35 | 43 | 50 | 51 | 52 | 56 | 66 | 72 | 81 | 88 | 94 | 90 | 86 |
| Stock-based pay | 4 | 3 | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 10 | 12 | 15 | 19 | 14 | 17 | 19 | 22 | 22 |
| Capital spending | 17 | 14 | 20 | 66 | 101 | 152 | 74 | 50 | 33 | 55 | 93 | 140 | 148 | 91 | 64 | 76 | 55 | 49 |
| Free cash flow | 49 | 54 | 53 | 29 | −1 | −11 | 94 | 104 | 103 | 108 | 85 | 113 | −92 | 109 | 201 | 173 | 216 | 185 |
| Free cash flow after stock pay | 44 | 51 | 47 | 23 | −8 | −17 | 88 | 98 | 97 | 98 | 73 | 98 | −110 | 95 | 184 | 154 | 194 | 163 |
| Share buybacks | 7 | 68 | 63 | 18 | 30 | 8 | 136 | 165 | 145 | 88 | — | — | — | — | 93 | 239 | 202 | 125 |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 42 | 2 | 126 | 102 | 40 | −20 | 138 | 77 |
| Depreciation and amortisation | 23 | 23 | 22 | 23 | 23 | 22 | 21 | 21 |
| Stock-based pay | 4 | 6 | 5 | 3 | 7 | 6 | 5 | 4 |
| Capital spending | 24 | 10 | 14 | 13 | 18 | 12 | 11 | 8 |
| Free cash flow | 18 | −8 | 112 | 89 | 22 | −33 | 127 | 68 |
| Free cash flow after stock pay | 14 | −14 | 107 | 86 | 15 | −39 | 122 | 65 |
Compare with peers
- Westrock Coffee Co cash flow
- Celsius Holdings, Inc. cash flow
- National Beverage Corp cash flow
- Vita Coco Company, Inc. cash flow
- Sndl Inc. cash flow
Head to head: SAM vs WESTCELH vs SAMFIZZ vs SAM
More: Beverages stocks compared, Consumer Staples sector, rankings of US companies