Financhill
Sell
46

KO Quote, Financials, Valuation and Earnings

Last price:
$62.80
Seasonality move :
2.07%
Day range:
$62.01 - $62.84
52-week range:
$57.93 - $73.53
Dividend yield:
3.09%
P/E ratio:
25.97x
P/S ratio:
5.86x
P/B ratio:
10.21x
Volume:
5M
Avg. volume:
19.7M
1-year change:
7.75%
Market cap:
$270.7B
Revenue:
$45.8B
EPS (TTM):
$2.42
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $37.3B $33B $38.7B $43B $45.8B
Revenue Growth (YoY) 8.65% -11.41% 17.09% 11.25% 6.4%
 
Cost of Revenues $14.6B $13.4B $15.4B $18B $18.5B
Gross Profit $22.6B $19.6B $23.3B $25B $27.2B
Gross Profit Margin 60.77% 59.31% 60.27% 58.14% 59.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.1B $9.7B $12.1B $7.4B $7.9B
Other Inc / (Exp) $900M $1.1B $2.7B $77M $489M
Operating Expenses $12.4B $9.9B $12.3B $13B $14.2B
Operating Income $10.3B $9.7B $11B $12B $13.1B
 
Net Interest Expenses $383M $1.1B $1.3B $433M $620M
EBT. Incl. Unusual Items $10.8B $9.7B $12.4B $11.7B $13B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $2B $2.6B $2.1B $2.2B
Net Income to Company $9B $7.8B $9.8B $9.6B $10.7B
 
Minority Interest in Earnings -$65M -$21M -$33M -$29M $11M
Net Income to Common Excl Extra Items $8.9B $7.7B $9.8B $9.5B $10.7B
 
Basic EPS (Cont. Ops) $2.09 $1.80 $2.26 $2.20 $2.48
Diluted EPS (Cont. Ops) $2.07 $1.79 $2.25 $2.19 $2.47
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.3B $4.3B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.4B $4.3B
 
EBITDA $13.1B $12.7B $15.5B $13.8B $15.6B
EBIT $11.7B $11.2B $14B $12.6B $14.5B
 
Revenue (Reported) $37.3B $33B $38.7B $43B $45.8B
Operating Income (Reported) $10.3B $9.7B $11B $12B $13.1B
Operating Income (Adjusted) $11.7B $11.2B $14B $12.6B $14.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.7B $10B $11.1B $12B $11.9B
Revenue Growth (YoY) -8.99% 16.07% 10.17% 8.05% -0.83%
 
Cost of Revenues $3.5B $4B $4.6B $4.7B $4.7B
Gross Profit $5.2B $6.1B $6.5B $7.3B $7.2B
Gross Profit Margin 59.88% 60.4% 58.73% 61.04% 60.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.9B $2.1B $2.3B $2B
Other Inc / (Exp) $99M $314M $322M $90M $26M
Operating Expenses $2.5B $3.2B $3.3B $3.7B $3.7B
Operating Income $2.7B $2.9B $3.2B $3.6B $3.5B
 
Net Interest Expenses $578M $142M $70M $120M $162M
EBT. Incl. Unusual Items $2.2B $3.1B $3.4B $3.5B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $441M $609M $622M $454M $530M
Net Income to Company $1.7B $2.5B $2.8B $3.1B $2.9B
 
Minority Interest in Earnings -$3M -$4M $3M $4M -$2M
Net Income to Common Excl Extra Items $1.7B $2.5B $2.8B $3.1B $2.8B
 
Basic EPS (Cont. Ops) $0.40 $0.57 $0.65 $0.71 $0.66
Diluted EPS (Cont. Ops) $0.40 $0.57 $0.65 $0.71 $0.66
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.3B $4.3B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.3B $4.3B
 
EBITDA $3.2B $3.7B $3.9B $4.2B $4.1B
EBIT $2.8B $3.3B $3.6B $3.9B $3.8B
 
Revenue (Reported) $8.7B $10B $11.1B $12B $11.9B
Operating Income (Reported) $2.7B $2.9B $3.2B $3.6B $3.5B
Operating Income (Adjusted) $2.8B $3.3B $3.6B $3.9B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $33.5B $37.8B $42.3B $45B $46.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.4B $14.8B $17.6B $18.4B $18.3B
Gross Profit $20.1B $23B $24.8B $26.6B $28B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.6B $10.9B $12.7B $7.7B $7.8B
Other Inc / (Exp) $1.1B $1.8B $628M $722M -$169M
Operating Expenses $10.4B $11.5B $12.9B $13.7B $14.5B
Operating Income $9.7B $11.5B $11.9B $12.9B $13.5B
 
Net Interest Expenses $933M $1.5B $366M $635M $587M
EBT. Incl. Unusual Items $9.8B $11.8B $12.1B $13B $12.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.4B $3B $2.2B $2.2B $2.3B
Net Income to Company $8.4B $8.8B $10B $10.8B $10.4B
 
Minority Interest in Earnings -$26M -$15M -$40M -$1M -$13M
Net Income to Common Excl Extra Items $8.3B $8.8B $9.9B $10.8B $10.4B
 
Basic EPS (Cont. Ops) $1.94 $2.04 $2.29 $2.49 $2.42
Diluted EPS (Cont. Ops) $1.92 $2.04 $2.29 $2.49 $2.42
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $12.7B $15.1B $14.2B $15.6B $15.5B
EBIT $11.2B $13.6B $12.9B $14.4B $14.4B
 
Revenue (Reported) $33.5B $37.8B $42.3B $45B $46.4B
Operating Income (Reported) $9.7B $11.5B $11.9B $12.9B $13.5B
Operating Income (Adjusted) $11.2B $13.6B $12.9B $14.4B $14.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $24.4B $29.2B $32.9B $34.9B $35.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.9B $11.3B $13.5B $13.9B $13.7B
Gross Profit $14.5B $17.9B $19.4B $21B $21.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1B $5.3B $5.8B $6B $6B
Other Inc / (Exp) $909M $1.6B -$430M $218M -$440M
Operating Expenses $7.2B $8.9B $9.5B $10.3B $10.6B
Operating Income $7.3B $9B $9.9B $10.7B $11.2B
 
Net Interest Expenses $833M $1.2B $272M $474M $441M
EBT. Incl. Unusual Items $7.4B $9.5B $9.2B $10.5B $10.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $2.1B $1.7B $1.8B $1.8B
Net Income to Company $6.3B $7.4B $7.5B $8.7B $8.4B
 
Minority Interest in Earnings -$3M $3M -$4M $24M --
Net Income to Common Excl Extra Items $6.3B $7.4B $7.5B $8.7B $8.4B
 
Basic EPS (Cont. Ops) $1.46 $1.70 $1.73 $2.02 $1.96
Diluted EPS (Cont. Ops) $1.45 $1.70 $1.73 $2.02 $1.96
Weighted Average Basic Share $12.9B $12.9B $13B $13B $12.9B
Weighted Average Diluted Share $13B $13B $13.1B $13B $13B
 
EBITDA $9.6B $12B $10.7B $12.4B $12.3B
EBIT $8.5B $10.9B $9.8B $11.6B $11.5B
 
Revenue (Reported) $24.4B $29.2B $32.9B $34.9B $35.5B
Operating Income (Reported) $7.3B $9B $9.9B $10.7B $11.2B
Operating Income (Adjusted) $8.5B $10.9B $9.8B $11.6B $11.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.5B $6.8B $9.7B $9.5B $9.4B
Short Term Investments $4.7B $4.1B $2.9B $2.1B $4.3B
Accounts Receivable, Net $4B $3.1B $3.5B $3.5B $3.4B
Inventory $3.4B $3.3B $3.4B $4.2B $4.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9B $1.9B $3B $3.2B $5.2B
Total Current Assets $20.4B $19.2B $22.5B $22.6B $26.7B
 
Property Plant And Equipment $10.8B $10.8B $9.9B $9.8B $9.2B
Long-Term Investments $19.9B $20.1B $18.4B $18.8B $19.8B
Goodwill $16.8B $17.5B $19.4B $18.8B $18.4B
Other Intangibles $10B $11B $15.3B $14.8B $14.9B
Other Long-Term Assets $6.1B $6.2B $6.7B $6.2B $7.2B
Total Assets $86.4B $87.3B $94.4B $92.8B $97.7B
 
Accounts Payable $3.8B $3.5B $4.6B $5.3B $5.6B
Accrued Expenses $5.5B $5.9B $7.8B $9.4B $8.5B
Current Portion Of Long-Term Debt $4.3B $485M $1.3B $399M $2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $27B $14.6B $20B $19.7B $23.6B
 
Long-Term Debt $27.5B $40.1B $38.1B $36.4B $35.5B
Capital Leases -- -- -- -- --
Total Liabilities $65.3B $66B $69.5B $66.9B $70.2B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$209M -$194M $20M $24M -$154M
Common Equity $19B $19.3B $23B $24.1B $25.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1B $2B $1.9B $1.7B $1.5B
Total Equity $21.1B $21.3B $24.9B $25.8B $27.5B
 
Total Liabilities and Equity $86.4B $87.3B $94.4B $92.8B $97.7B
Cash and Short Terms $11.2B $10.9B $12.6B $11.6B $13.7B
Total Debt $42.8B $42.8B $42.8B $39.1B $42.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $11.4B $11.3B $10.1B $11.9B $13.9B
Short Term Investments $9.7B $3.6B $3.1B $3.6B $4.2B
Accounts Receivable, Net $3.8B $3.9B $4B $3.5B $4.2B
Inventory $3.3B $3.2B $3.7B $4.3B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2B $2.3B $3.2B $4.7B $3.2B
Total Current Assets $30.4B $24.2B $24.1B $27.9B $30.3B
 
Property Plant And Equipment $10.7B $10.1B $9.2B $8.9B $9.9B
Long-Term Investments $19.6B $19.2B $18.3B $19.4B $19B
Goodwill $16.9B $17.5B $18.3B $18.1B $18.7B
Other Intangibles $11B $10.9B $14.6B $14.7B $14.1B
Other Long-Term Assets $6.2B $6.5B $6.1B $7B $12.9B
Total Assets $97.2B $90.6B $92.5B $97.6B $106.3B
 
Accounts Payable $12.8B $12.8B $16.1B $16.8B $23.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $26.9B $16B $21.4B $24.4B $28.6B
 
Long-Term Debt $39.5B $39.4B $35.5B $34.2B $43B
Capital Leases -- -- -- -- --
Total Liabilities $76.9B $66.5B $68B $69.7B $78.1B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$15.4B -$10M $270M -$15M -$205M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $2B $1.6B $1.5B $1.6B
Total Equity $20.3B $24.1B $24.4B $27.8B $28.2B
 
Total Liabilities and Equity $97.2B $90.6B $92.5B $97.6B $106.3B
Cash and Short Terms $21.1B $14.9B $13.2B $15.4B $18.2B
Total Debt $52.9B $41.7B $39.6B $40.2B $46.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $9B $7.8B $9.8B $9.6B $10.7B
Depreciation & Amoritzation $1.4B $1.5B $1.5B $1.3B $1.1B
Stock-Based Compensation $201M $126M $337M $356M $254M
Change in Accounts Receivable -$158M $882M -$225M -$69M -$2M
Change in Inventories -$183M $99M -$135M -$960M -$597M
Cash From Operations $10.5B $9.8B $12.6B $11B $11.6B
 
Capital Expenditures $2.1B $1.2B $1.4B $1.5B $1.9B
Cash Acquisitions -$5.1B -$863M -$2.6B $385M $368M
Cash From Investing -$4B -$1.5B -$2.8B -$763M -$3.3B
 
Dividends Paid (Ex Special Dividend) -$6.8B -$7B -$7.3B -$7.6B -$8B
Special Dividend Paid
Long-Term Debt Issued $23B $26.9B $13.1B $4B $6.9B
Long-Term Debt Repaid -$24.9B -$28.8B -$12.9B -$4.9B -$5B
Repurchase of Common Stock -$1.1B -$118M -$111M -$1.4B -$2.3B
Other Financing Activities -$227M $310M -$353M -$1.1B -$465M
Cash From Financing -$9B -$8.1B -$6.8B -$10.3B -$8.3B
 
Beginning Cash (CF) $9.3B $6.7B $7.1B $10B $9.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5B $297M $3.1B $5M -$60M
Ending Cash (CF) $6.7B $7.1B $10B $9.8B $9.7B
 
Levered Free Cash Flow $8.4B $8.7B $11.3B $9.5B $9.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7B $2.5B $2.8B $3.1B $2.9B
Depreciation & Amoritzation $358M $362M $307M $290M $268M
Stock-Based Compensation $52M $88M $84M $57M $67M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B $3.7B $3.5B $4.3B -$1.3B
 
Capital Expenditures $223M $278M $289M $386M $469M
Cash Acquisitions -$5M $185M -$23M $5M $433M
Cash From Investing -$105M $166M -$1B -$1.7B $2.3B
 
Dividends Paid (Ex Special Dividend) -$1.8B -$1.8B -$100M -$2B -$2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.1B $1.1B $1.1B $1.4B $4.5B
Long-Term Debt Repaid -$7.7B -$1.1B -$1.9B -$2.4B -$3.2B
Repurchase of Common Stock -- -- -$202M -$109M -$354M
Other Financing Activities $169M $18M -$31M -$1M -$5M
Cash From Financing -$2.1B -$1.6B -$1.1B -$3.1B -$894M
 
Beginning Cash (CF) $10.4B $9.5B $9.3B $12.9B $13.9B
Foreign Exchange Rate Adjustment $136M -$138M -$231M -$198M $91M
Additions / Reductions $1.3B $2.2B $1.4B -$444M $157M
Ending Cash (CF) $11.8B $11.6B $10.4B $12.2B $14.2B
 
Levered Free Cash Flow $3.2B $3.4B $3.2B $3.9B -$1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8.4B $8.8B $10B $10.8B $10.4B
Depreciation & Amoritzation $1.5B $1.5B $1.3B $1.2B $1.1B
Stock-Based Compensation $143M $274M $374M $260M $284M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8.9B $12.9B $11.5B $11.9B $5.5B
 
Capital Expenditures $1.6B $1.1B $1.4B $1.7B $2.1B
Cash Acquisitions -$946M $2B -$4.3B $478M $3.4B
Cash From Investing -$7.1B $7.5B -$6.9B -$997M $2.4B
 
Dividends Paid (Ex Special Dividend) -$6.9B -$9B -$5.7B -$7.8B -$8.1B
Special Dividend Paid
Long-Term Debt Issued $30.3B $11.9B $5.6B $5.6B $12.2B
Long-Term Debt Repaid -$21.1B -$23.9B -$3.6B -$6B -$8.2B
Repurchase of Common Stock -$506M -$129M -$1.4B -$1.2B -$2.3B
Other Financing Activities -$41M -$197M -$1.1B -$499M -$22M
Cash From Financing $2.3B -$20.6B -$5.3B -$9.3B -$5.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1B -$265M -$684M $1.6B $2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.3B $11.7B $10B $10.2B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.3B $7.4B $7.5B $8.7B $8.4B
Depreciation & Amoritzation $1.1B $1.1B $953M $857M $799M
Stock-Based Compensation $88M $236M $273M $177M $207M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.2B $9.2B $8.1B $8.9B $2.9B
 
Capital Expenditures $759M $728M $776M $1B $1.3B
Cash Acquisitions -$943M $1.9B $189M $282M $3.3B
Cash From Investing -$7.1B $1.9B -$2.2B -$2.4B $3.3B
 
Dividends Paid (Ex Special Dividend) -$3.5B -$5.4B -$3.9B -$4.1B -$4.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26.9B $11.8B $4.4B $6B $11.3B
Long-Term Debt Repaid -$18B -$13B -$3.8B -$4.8B -$7.9B
Repurchase of Common Stock -$93M -$104M -$1.4B -$1.2B -$1.2B
Other Financing Activities $153M -$354M -$1.1B -$457M -$14M
Cash From Financing $6B -$6.6B -$5.1B -$4.1B -$1.4B
 
Beginning Cash (CF) $31.1B $25.4B $27.3B $34.7B $34B
Foreign Exchange Rate Adjustment -$36M -$56M -$392M -$36M -$266M
Additions / Reductions $5.1B $4.6B $801M $2.4B $4.7B
Ending Cash (CF) $36.2B $29.9B $27.7B $37.1B $38.5B
 
Levered Free Cash Flow $5.5B $8.5B $7.3B $7.9B $1.6B

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