Financhill
Sell
47

KDP Quote, Financials, Valuation and Earnings

Last price:
$32.47
Seasonality move :
3.2%
Day range:
$32.05 - $32.50
52-week range:
$28.62 - $38.28
Dividend yield:
2.7%
P/E ratio:
19.67x
P/S ratio:
2.95x
P/B ratio:
1.76x
Volume:
2.2M
Avg. volume:
10.6M
1-year change:
-1.16%
Market cap:
$44B
Revenue:
$14.8B
EPS (TTM):
$1.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.1B $11.6B $12.7B $14.1B $14.8B
Revenue Growth (YoY) 49.42% 4.48% 9.17% 10.83% 5.39%
 
Cost of Revenues $4.8B $5.1B $5.7B $6.7B $6.7B
Gross Profit $6.3B $6.5B $7B $7.3B $8.1B
Gross Profit Margin 57.03% 55.83% 55.01% 52.1% 54.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4B $4.2B $4.6B $4.9B
Other Inc / (Exp) -$30M -$190M $404M -$371M $59M
Operating Expenses $4B $3.9B $4.1B $4.5B $4.9B
Operating Income $2.4B $2.5B $2.9B $2.8B $3.2B
 
Net Interest Expenses $654M $604M $500M $693M $496M
EBT. Incl. Unusual Items $1.7B $1.8B $2.8B $1.7B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $440M $428M $653M $284M $576M
Net Income to Company $1.3B $1.3B $2.1B $1.4B $2.2B
 
Minority Interest in Earnings -- -- $1M $1M --
Net Income to Common Excl Extra Items $1.3B $1.3B $2.1B $1.4B $2.2B
 
Basic EPS (Cont. Ops) $0.89 $0.94 $1.52 $1.01 $1.56
Diluted EPS (Cont. Ops) $0.88 $0.93 $1.50 $1.01 $1.55
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $3B $3B $4B $3.1B $4B
EBIT $2.3B $2.4B $3.3B $2.4B $3.3B
 
Revenue (Reported) $11.1B $11.6B $12.7B $14.1B $14.8B
Operating Income (Reported) $2.4B $2.5B $2.9B $2.8B $3.2B
Operating Income (Adjusted) $2.3B $2.4B $3.3B $2.4B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $3.3B $3.6B $3.8B $3.9B
Revenue Growth (YoY) 5.23% 7.62% 11.45% 5.05% 2.26%
 
Cost of Revenues $1.3B $1.4B $1.7B $1.7B $1.8B
Gross Profit $1.7B $1.8B $1.9B $2.1B $2.1B
Gross Profit Margin 56.42% 56.46% 52.49% 55.48% 55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $949M $1B $1.2B $1.2B $1.2B
Other Inc / (Exp) -$21M -$1M -$315M $3M $6M
Operating Expenses $951M $1B $1.2B $1.2B $1.2B
Operating Income $753M $795M $705M $898M $902M
 
Net Interest Expenses $148M $116M $207M $237M $106M
EBT. Incl. Unusual Items $584M $678M $183M $664M $802M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141M $149M $4M $146M $186M
Net Income to Company $443M $530M $180M $518M $616M
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $443M $530M $180M $518M $616M
 
Basic EPS (Cont. Ops) $0.31 $0.37 $0.13 $0.37 $0.45
Diluted EPS (Cont. Ops) $0.31 $0.37 $0.13 $0.37 $0.45
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $897M $964M $562M $1.1B $1.1B
EBIT $732M $794M $390M $901M $908M
 
Revenue (Reported) $3B $3.3B $3.6B $3.8B $3.9B
Operating Income (Reported) $753M $795M $705M $898M $902M
Operating Income (Adjusted) $732M $794M $390M $901M $908M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.4B $12.4B $13.6B $14.8B $15.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.4B $6.5B $6.9B $6.7B
Gross Profit $6.4B $7B $7.1B $7.9B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4B $4.5B $4.9B $5B
Other Inc / (Exp) -$133M -$162M $290M -$119M $48M
Operating Expenses $3.9B $4B $4.4B $4.8B $5B
Operating Income $2.5B $2.9B $2.7B $3.1B $3.5B
 
Net Interest Expenses $615M $527M $689M $555M $552M
EBT. Incl. Unusual Items $1.7B $2.2B $2.3B $2.4B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $442M $517M $445M $475M $689M
Net Income to Company $1.3B $1.7B $1.8B $1.9B $2.3B
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $1.3B $1.7B $1.8B $1.9B $2.3B
 
Basic EPS (Cont. Ops) $0.92 $1.22 $1.28 $1.38 $1.66
Diluted EPS (Cont. Ops) $0.92 $1.21 $1.28 $1.38 $1.65
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3B $3.5B $3.7B $3.7B $4.3B
EBIT $2.4B $2.8B $3B $3B $3.5B
 
Revenue (Reported) $11.4B $12.4B $13.6B $14.8B $15.1B
Operating Income (Reported) $2.5B $2.9B $2.7B $3.1B $3.5B
Operating Income (Adjusted) $2.4B $2.8B $3B $3B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.5B $9.3B $10.3B $10.9B $11.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.1B $4.9B $5.1B $5B
Gross Profit $4.7B $5.2B $5.3B $5.9B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3B $3.4B $3.7B $3.7B
Other Inc / (Exp) -$127M -$99M -$213M $39M $28M
Operating Expenses $2.9B $3B $3.4B $3.6B $3.7B
Operating Income $1.8B $2.2B $1.9B $2.3B $2.5B
 
Net Interest Expenses $458M $381M $570M $432M $488M
EBT. Incl. Unusual Items $1.2B $1.7B $1.2B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $298M $387M $179M $370M $483M
Net Income to Company $897M $1.3B $983M $1.5B $1.6B
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $897M $1.3B $983M $1.5B $1.6B
 
Basic EPS (Cont. Ops) $0.63 $0.92 $0.69 $1.06 $1.16
Diluted EPS (Cont. Ops) $0.63 $0.91 $0.69 $1.06 $1.16
Weighted Average Basic Share $4.2B $4.2B $4.3B $4.2B $4.1B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.2B $4.1B
 
EBITDA $2.1B $2.6B $2.3B $2.8B $3.1B
EBIT $1.7B $2.1B $1.7B $2.3B $2.6B
 
Revenue (Reported) $8.5B $9.3B $10.3B $10.9B $11.3B
Operating Income (Reported) $1.8B $2.2B $1.9B $2.3B $2.5B
Operating Income (Adjusted) $1.7B $2.1B $1.7B $2.3B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $75M $240M $567M $535M $267M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1B $1.1B $1.5B $1.4B
Inventory $654M $762M $894M $1.3B $1.1B
Prepaid Expenses $17M $15M $17M $68M $216M
Other Current Assets $121M $165M $160M $184M $216M
Total Current Assets $2.3B $2.4B $3.1B $3.8B $3.4B
 
Property Plant And Equipment $2.5B $2.9B $3.2B $3.4B $3.6B
Long-Term Investments $192M $130M $89M $1B $1.5B
Goodwill $20.2B $20.2B $20.2B $20.1B $20.2B
Other Intangibles $24.1B $24B $23.9B $23.2B $23.3B
Other Long-Term Assets $141M $195M $202M $182M $201M
Total Assets $49.5B $49.8B $50.6B $51.8B $52.1B
 
Accounts Payable $3.2B $3.7B $4.3B $5.2B $3.6B
Accrued Expenses $717M $790M $850M $854M $984M
Current Portion Of Long-Term Debt $347M $2.3B $155M $496M $1.2B
Current Portion Of Capital Lease Obligations $110M $116M $155M $195M $220M
Other Current Liabilities $48M $49M $49M $122M $166M
Total Current Liabilities $6.5B $7.7B $6.5B $8.1B $8.9B
 
Long-Term Debt $12.8B $11.1B $11.6B $11.1B $9.9B
Capital Leases -- -- -- -- --
Total Liabilities $26.3B $25.9B $25.6B $26.7B $26.5B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj $104M $77M -$26M $129M $315M
Common Equity $23.3B $23.8B $25B $25.1B $25.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1M -- -$1M --
Total Equity $23.3B $23.8B $25B $25.1B $25.7B
 
Total Liabilities and Equity $49.5B $49.8B $50.6B $51.8B $52.1B
Cash and Short Terms $75M $240M $567M $535M $267M
Total Debt $14.4B $13.5B $11.9B $12B $13.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $191M $200M $925M $260M $552M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $1.5B $1.3B $1.4B
Inventory $824M $972M $1.4B $1.3B $1.4B
Prepaid Expenses $16M $23M $55M $99M $264M
Other Current Assets $220M $191M $223M $253M $278M
Total Current Assets $2.4B $2.8B $4.3B $3.4B $4.1B
 
Property Plant And Equipment $2.8B $3.1B $3.3B $3.4B $3.6B
Long-Term Investments $128M $127M $122M $1.4B $1.6B
Goodwill $20B $20.2B $20B $20.1B $20.1B
Other Intangibles $23.8B $23.9B $23.3B $23.2B $23.1B
Other Long-Term Assets $182M $199M $190M $169M $215M
Total Assets $49.4B $50.3B $51.4B $51.8B $52.7B
 
Accounts Payable $3.5B $4.1B $5.3B $4.1B $3.1B
Accrued Expenses $861M $871M $879M $881M $1B
Current Portion Of Long-Term Debt $1.8B -- -- $1.6B $529M
Current Portion Of Capital Lease Obligations $113M $133M $192M $208M $233M
Other Current Liabilities $57M $44M $140M $124M $127M
Total Current Liabilities $7.3B $6.8B $7.2B $8.8B $7.7B
 
Long-Term Debt $11.7B $11.7B $11.6B $9.9B $12.4B
Capital Leases -- -- -- -- --
Total Liabilities $26.1B $25.9B $26.3B $26.4B $27.7B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj -$217M $6M -$9M $135M $14M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M -- -$1M -- --
Total Equity $23.3B $24.4B $25.1B $25.4B $25B
 
Total Liabilities and Equity $49.4B $50.3B $51.4B $51.8B $52.7B
Cash and Short Terms $191M $200M $925M $260M $552M
Total Debt $13.9B $12.7B $11.6B $12.7B $14.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.3B $1.3B $2.1B $1.4B $2.2B
Depreciation & Amoritzation $658M $653M $708M $709M $720M
Stock-Based Compensation $64M $85M $88M $52M $116M
Change in Accounts Receivable -$7M -$5M -$152M -$398M $70M
Change in Inventories -$24M -$107M -$133M -$426M $182M
Cash From Operations $2.5B $2.5B $2.9B $2.8B $1.3B
 
Capital Expenditures $365M $517M $455M $379M $481M
Cash Acquisitions -$24M -$5M $578M -$912M -$316M
Cash From Investing -$150M -$316M $210M -$1.1B -$784M
 
Dividends Paid (Ex Special Dividend) -$844M -$846M -$955M -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $18.2B $10.6B $7.6B $4.2B $36.9B
Long-Term Debt Repaid -$19.5B -$11.6B -$9.3B -$4.4B -$35.8B
Repurchase of Common Stock -- -- -- -$379M -$706M
Other Financing Activities -$196M -$170M -$172M -$64M -$86M
Cash From Financing -$2.4B -$2B -$2.8B -$1.7B -$832M
 
Beginning Cash (CF) $139M $111M $255M $568M $535M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40M $150M $322M -$26M -$287M
Ending Cash (CF) $111M $255M $568M $535M $267M
 
Levered Free Cash Flow $2.1B $1.9B $2.4B $2.5B $848M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $443M $530M $180M $518M $616M
Depreciation & Amoritzation $165M $170M $172M $177M $175M
Stock-Based Compensation $20M $20M $31M $29M $24M
Change in Accounts Receivable -$59M -$85M -$166M $8M -$81M
Change in Inventories -$74M -$79M -$206M $30M -$101M
Cash From Operations $604M $794M $759M $580M $628M
 
Capital Expenditures $91M $140M $83M $122M $125M
Cash Acquisitions -$4M -- -- -$300M -$85M
Cash From Investing -$90M -$150M -$82M -$420M -$209M
 
Dividends Paid (Ex Special Dividend) -$212M -$263M -$265M -$279M -$292M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $2B -$500M -- --
Long-Term Debt Repaid -$1.6B -$2.3B $625M -$25M -$27M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24M -$1M -$5M -$31M -$36M
Cash From Financing -$465M -$602M -$294M -$174M -$282M
 
Beginning Cash (CF) $177M $170M $554M $278M $438M
Foreign Exchange Rate Adjustment -$8M -$9M -$9M -$4M -$15M
Additions / Reductions $49M $42M $383M -$14M $137M
Ending Cash (CF) $218M $203M $928M $260M $560M
 
Levered Free Cash Flow $513M $654M $676M $458M $503M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3B $1.7B $1.8B $1.9B $2.3B
Depreciation & Amoritzation $648M $686M $715M $717M $732M
Stock-Based Compensation $79M $91M $63M $95M $106M
Change in Accounts Receivable -$44M -$130M -$398M $144M -$248M
Change in Inventories -$75M -$142M -$475M $95M -$7M
Cash From Operations $2.3B $2.7B $3B $1.8B $1.7B
 
Capital Expenditures $535M $491M $378M $426M $602M
Cash Acquisitions -$4M -$1M $580M -$1.2B -$100M
Cash From Investing -$116M -$484M $347M -$1.5B -$699M
 
Dividends Paid (Ex Special Dividend) -$846M -$898M -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $26.1B $7.4B $3.7B $1.2B $39.9B
Long-Term Debt Repaid -$27.1B -$8.7B -$4.9B -$1B -$37B
Repurchase of Common Stock -- -- -$88M -$748M -$1.4B
Other Financing Activities -$204M -$157M -$53M -$86M -$142M
Cash From Financing -$2.1B -$2.3B -$2.6B -$910M -$639M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117M -$15M $739M -$684M $329M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $2.2B $2.7B $1.3B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $897M $1.3B $983M $1.5B $1.6B
Depreciation & Amoritzation $490M $523M $530M $538M $550M
Stock-Based Compensation $62M $68M $43M $86M $76M
Change in Accounts Receivable -$1M -$126M -$372M $170M -$148M
Change in Inventories -$175M -$210M -$552M -$31M -$220M
Cash From Operations $1.7B $1.9B $2.1B $1B $1.4B
 
Capital Expenditures $382M $356M $279M $326M $447M
Cash Acquisitions -$4M -- $2M -$308M -$92M
Cash From Investing -$182M -$350M -$213M -$623M -$538M
 
Dividends Paid (Ex Special Dividend) -$635M -$687M -$796M -$842M -$883M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.2B $6.9B $3B -- $3B
Long-Term Debt Repaid -$10.8B -$7.8B -$3.4B -$74M -$1.2B
Repurchase of Common Stock -- -- -$88M -$457M -$1.1B
Other Financing Activities -$184M -$171M -$52M -$74M -$130M
Cash From Financing -$1.4B -$1.6B -$1.5B -$697M -$504M
 
Beginning Cash (CF) $511M $774M $1.7B $1B $1B
Foreign Exchange Rate Adjustment -$11M -$5M -$10M $13M -$35M
Additions / Reductions $118M -$47M $370M -$288M $328M
Ending Cash (CF) $618M $722M $2.1B $742M $1.3B
 
Levered Free Cash Flow $1.3B $1.6B $1.8B $706M $923M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock