
Coca-Cola (CCEP) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2019Income Metrics
EPS (Diluted)
$0.00
Balance Sheet Metrics
Total Assets
31.1B
Total Liabilities
22.1B
Shareholders Equity
9.0B
Debt to Equity
2.46
Cash Flow Metrics
Operating Cash Flow
430.0M
Free Cash Flow
121.0M
Revenue & Profitability Trend
Coca-Cola Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 20.4B | 18.3B | 17.3B | 13.8B | 10.6B |
Cost of Goods Sold | 13.2B | 11.6B | 11.1B | 8.7B | 6.9B |
Gross Profit | 7.2B | 6.7B | 6.2B | 5.1B | 3.7B |
Gross Margin % | 35.3% | 36.7% | 35.9% | 37.0% | 35.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.4B | 2.2B | 2.0B | 1.5B | 1.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.4B | 2.2B | 2.0B | 1.5B | 1.1B |
Operating Income | 2.5B | 2.4B | 2.2B | 1.7B | 1.1B |
Operating Margin % | 12.4% | 13.3% | 12.9% | 12.4% | 10.7% |
Non-Operating Items | |||||
Interest Income | 85.0M | 65.0M | 67.0M | 43.0M | 9.0M |
Interest Expense | 242.0M | 162.0M | 162.0M | 153.0M | 120.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 1.9B | 2.2B | 2.0B | 1.4B | 695.0M |
Income Tax | 492.0M | 534.0M | 436.0M | 394.0M | 197.0M |
Effective Tax Rate % | 25.4% | 24.2% | 22.3% | 28.5% | 28.3% |
Net Income | 1.4B | 1.7B | 1.5B | 988.0M | 498.0M |
Net Margin % | 7.1% | 9.1% | 8.8% | 7.2% | 4.7% |
Key Metrics | |||||
EBITDA | 3.5B | 3.3B | 3.1B | 2.5B | 1.8B |
EPS (Basic) | $3.08 | $3.64 | $3.30 | $2.15 | $1.09 |
EPS (Diluted) | $3.08 | $3.63 | $3.29 | $2.15 | $1.09 |
Basic Shares Outstanding | 460000000 | 459000000 | 457000000 | 421663209 | 440037733 |
Diluted Shares Outstanding | 460000000 | 459000000 | 457000000 | 421663209 | 440037733 |
Income Statement Trend
Coca-Cola Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.6B | 1.4B | 1.4B | 1.4B | 1.5B |
Short-term Investments | 150.0M | 568.0M | 256.0M | 58.0M | - |
Accounts Receivable | 2.6B | 2.5B | 2.5B | 2.3B | 1.4B |
Inventory | 1.6B | 1.4B | 1.4B | 1.2B | 681.0M |
Other Current Assets | - | - | 96.0M | - | - |
Total Current Assets | 6.6B | 6.6B | 6.5B | 5.8B | 4.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.2B | 1.2B | 1.1B | 1.0B | 1.2B |
Goodwill | 22.1B | 21.4B | 21.7B | 21.9B | 13.4B |
Intangible Assets | 12.7B | 12.4B | 12.5B | 12.6B | 8.4B |
Long-term Investments | 98.0M | 100.0M | 191.0M | 226.0M | 6.0M |
Other Non-Current Assets | 167.0M | 122.0M | 82.0M | 86.0M | 60.0M |
Total Non-Current Assets | 24.5B | 22.6B | 22.8B | 23.3B | 15.2B |
Total Assets | 31.1B | 29.3B | 29.3B | 29.1B | 19.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.7B | 2.3B | 2.2B | 1.7B | 1.1B |
Short-term Debt | 1.4B | 1.3B | 1.3B | 1.4B | 805.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 8.1B | 7.3B | 7.3B | 6.1B | 4.1B |
Non-Current Liabilities | |||||
Long-term Debt | 9.9B | 10.1B | 10.6B | 11.8B | 6.4B |
Deferred Tax Liabilities | 3.5B | 3.4B | 3.5B | 3.6B | 2.1B |
Other Non-Current Liabilities | 61.0M | 46.0M | 37.0M | 37.0M | 44.0M |
Total Non-Current Liabilities | 14.0B | 14.0B | 14.6B | 15.8B | 9.1B |
Total Liabilities | 22.1B | 21.3B | 21.9B | 21.9B | 13.2B |
Equity | |||||
Common Stock | 5.0M | 5.0M | 5.0M | 5.0M | 5.0M |
Retained Earnings | 8.8B | 8.2B | 7.4B | 6.7B | 6.1B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 9.0B | 8.0B | 7.4B | 7.2B | 6.0B |
Key Metrics | |||||
Total Debt | 11.3B | 11.4B | 11.9B | 13.1B | 7.2B |
Working Capital | -1.5B | -673.0M | -770.0M | -333.0M | -64.0M |
Balance Sheet Composition
Coca-Cola Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.9B | 2.2B | 2.0B | 1.4B | 695.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 45.0M | 57.0M | 33.0M | 16.0M | 14.0M |
Working Capital Changes | 37.0M | 119.0M | -495.0M | -277.0M | 120.0M |
Operating Cash Flow | 2.2B | 2.5B | 1.6B | 1.2B | 940.0M |
Investing Activities | |||||
Capital Expenditures | -776.0M | -536.0M | -489.0M | -324.0M | -299.0M |
Acquisitions | -1.5B | 0 | 0 | -5.4B | -11.0M |
Investment Purchases | -6.0M | -347.0M | -209.0M | - | - |
Investment Sales | 420.0M | 0 | 13.0M | - | - |
Investing Cash Flow | -1.9B | -892.0M | -685.0M | -5.7B | -310.0M |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -129.0M |
Dividends Paid | -910.0M | -841.0M | -763.0M | -638.0M | -386.0M |
Debt Issuance | 1.0B | 694.0M | 0 | 4.9B | 1.6B |
Debt Repayment | -1.2B | -1.2B | -938.0M | -950.0M | -569.0M |
Financing Cash Flow | -567.0M | -1.5B | -2.0B | 3.5B | 307.0M |
Free Cash Flow | 2.1B | 2.0B | 2.3B | 1.7B | 1.1B |
Net Change in Cash | -245.0M | 115.0M | -1.1B | -931.0M | 937.0M |
Cash Flow Trend
Coca-Cola Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
27.67
Forward P/E
22.02
Price to Book
5.44
Price to Sales
2.24
PEG Ratio
22.02
Profitability Ratios
Profit Margin
6.94%
Operating Margin
13.33%
Return on Equity
17.03%
Return on Assets
5.34%
Financial Health
Current Ratio
0.82
Debt to Equity
127.39
Beta
0.64
Per Share Data
EPS (TTM)
$3.62
Book Value per Share
$18.42
Revenue per Share
$44.43
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ccep | 45.7B | 27.67 | 5.44 | 17.03% | 6.94% | 127.39 |
Coca-Cola | 302.4B | 24.92 | 10.58 | 42.37% | 25.89% | 166.37 |
PepsiCo | 198.8B | 26.45 | 10.80 | 39.86% | 8.23% | 276.87 |
Monster Beverage | 63.2B | 40.18 | 8.78 | 24.10% | 20.54% | 0.00 |
Keurig Dr Pepper | 46.8B | 30.46 | 1.87 | 6.18% | 9.75% | 74.75 |
Celsius Holdings | 13.4B | 136.71 | 27.59 | 9.19% | 8.40% | 1.55 |
Financial data is updated regularly. All figures are in the company's reporting currency.