Value Sense
KO
The Coca-Cola Company (KO)
Last Price$72.31.6%
Market Cap$309.3B
LTM Revenue
$47.1B
+2.9% YoY
LTM Net Income
$10.6B
-0.8% YoY
LTM Net Debt
$31.7B
Net Debt to FCF - 6.7x
LTM Free Cash Flow (FCF)
$4,741.0M
10.1% margin

KO Income Statement

KO Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Revenue
$47.1B 2.9% YoY
Gross profit
$28.7B 5.5% YoY
61.1% margin
Cost of revenue
$18.3B (1.1%) YoY
Operating income
$9,992.0M (11.7%) YoY
21.2% margin
Other: $3,762.0M
Net interest: $668.0M
Operating expenses
$18.7B 17.7% YoY
Pre-tax income
$13.1B 1.0% YoY
27.8% margin
Net income
$10.6B (0.8%) YoY
22.6% margin
Income tax
$2,455.0M
18.8% tax rate
SG&A
$7,957.0M 1.2% YoY
16.9% of revenue

KO Income statement key metrics

Annual
Quarterly
LTM

Revenue

$47.1B +2.9% YoY

Operating Income

$10.0B -11.7% YoY

Net Income

$10.6B -0.8% YoY

KO Balance Sheet

KO Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$100.5B
Current assets ($26.0B, 25.9% of total)
Cash & ST investments
$12.8B (12.8%)
Accounts receivables
$3,569.0M (3.5%)
Other current assets
$9,580.0M (9.5%)
Non-current assets ($74.6B, 74.1% of total)
Long-term investments
$18.1B (18.0%)
Intangible assets
$13.3B (13.2%)
Other non-current assets
$32.9B (32.7%)
Financial position
Net Debt
$31.7B
$12.8B$44.5B
Cash & Short-term Investments
Total Debt
Quick ratio
0.7x
Net Debt to Free Cash Flow
6.7x
Debt to Equity ratio
168.8%

KO Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$100.5B +2.9% YoY

Liabilities

$74.2B +5.6% YoY

Shareholder's Equity

$26.4B -4.0% YoY

KO Cash Flow Statement

KO Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$9,692.0M$6,805.0M$2,524.0M($6,910.0M)($623.0M)$11.5B

KO Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$6,805.0M -41.3% YoY

Capital Expenditure (CAPEX)

($2,064.0M) +11.4% YoY

Free Cash Flow (FCF)

$4,741.0M -51.4% YoY

KO Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
Revenue
% growth
23,104.0
5.2%
24,088.0
4.3%
28,857.0
19.8%
31,944.0
10.7%
30,990.0
(3.0%)
35,119.0
13.3%
46,542.0
32.5%
48,017.0
3.2%
46,854.0
(2.4%)
45,998.0
(1.8%)
44,294.0
(3.7%)
41,863.0
(5.5%)
35,410.0
(15.4%)
34,300.0
(3.1%)
37,266.0
8.6%
33,014.0
(11.4%)
38,655.0
17.1%
43,004.0
11.3%
45,754.0
6.4%
47,061.0
2.9%
Cost of Goods Sold (COGS)8,195.08,164.010,406.011,374.011,088.012,693.018,216.019,053.018,421.017,889.017,482.016,465.013,256.013,067.014,619.013,433.015,357.018,000.018,520.018,324.0
Gross Profit
% margin
14,909.0
64.5%
15,924.0
66.1%
18,451.0
63.9%
20,570.0
64.4%
19,902.0
64.2%
22,426.0
63.9%
28,326.0
60.9%
28,964.0
60.3%
28,433.0
60.7%
28,109.0
61.1%
26,812.0
60.5%
25,398.0
60.7%
22,154.0
62.6%
21,233.0
61.9%
22,647.0
60.8%
19,581.0
59.3%
23,298.0
60.3%
25,004.0
58.1%
27,234.0
59.5%
28,737.0
61.1%
Operating Expenses8,824.09,616.011,199.012,124.011,671.013,977.018,172.018,185.018,205.018,401.018,084.016,772.014,653.012,081.012,561.010,584.012,990.014,095.015,928.018,745.0
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)8,824.09,616.011,199.011,774.011,358.013,158.017,440.017,738.017,310.017,218.010,237.015,262.012,496.06,520.012,103.09,731.012,144.012,880.07,863.07,957.0
Operating Income
% margin
6,085.0
26.3%
6,308.0
26.2%
7,252.0
25.1%
8,446.0
26.4%
8,231.0
26.6%
8,449.0
24.1%
10,154.0
21.8%
10,779.0
22.4%
10,228.0
21.8%
9,708.0
21.1%
8,728.0
19.7%
8,626.0
20.6%
7,501.0
21.2%
9,152.0
26.7%
10,086.0
27.1%
8,997.0
27.3%
10,308.0
26.7%
10,909.0
25.4%
11,311.0
24.7%
9,992.0
21.2%
Interest Income0.00.0236.0333.0249.0317.0483.0471.0534.0594.0613.0642.0677.0689.0563.0370.0276.0449.0907.0988.0
Interest Expense0.00.0456.0438.0355.0733.0417.0397.0463.0483.0856.0733.0841.0950.0946.01,437.01,597.0882.01,527.01,656.0
Pre-tax Income6,690.06,578.07,873.07,439.08,946.014,243.011,439.011,809.011,477.09,325.09,605.08,136.06,742.08,225.010,786.09,749.012,425.011,686.012,952.013,086.0
Income Tax
% effective tax rate
1,818.0
27.2%
1,498.0
22.8%
1,892.0
24.0%
1,632.0
21.9%
2,040.0
22.8%
2,384.0
16.7%
2,805.0
24.5%
2,723.0
23.1%
2,851.0
24.8%
2,201.0
23.6%
2,239.0
23.3%
1,586.0
19.5%
5,560.0
82.5%
1,749.0
21.3%
1,801.0
16.7%
1,981.0
20.3%
2,621.0
21.1%
2,115.0
18.1%
2,249.0
17.4%
2,455.0
18.8%
Net Income
% margin
4,872.0
21.1%
5,080.0
21.1%
5,981.0
20.7%
5,807.0
18.2%
6,824.0
22.0%
11,809.0
33.6%
8,572.0
18.4%
9,019.0
18.8%
8,584.0
18.3%
7,098.0
15.4%
7,351.0
16.6%
6,527.0
15.6%
1,248.0
3.5%
6,434.0
18.8%
8,920.0
23.9%
7,747.0
23.5%
9,771.0
25.3%
9,542.0
22.2%
10,714.0
23.4%
10,631.0
22.6%
EPS1.021.081.301.251.482.561.892.001.941.621.691.510.291.512.091.802.262.202.482.47
Diluted EPS1.021.081.291.251.472.531.851.971.901.601.671.490.291.502.071.792.252.192.472.46
EBITDA
% margin
7,017.0
30.4%
7,246.0
30.1%
9,492.0
32.9%
9,113.0
28.5%
10,531.0
34.0%
16,300.0
46.4%
13,826.0
29.7%
14,223.0
29.6%
13,893.0
29.7%
11,813.0
25.7%
12,417.0
28.0%
10,607.0
25.3%
8,755.0
24.7%
10,226.0
29.8%
13,045.0
35.0%
12,659.0
38.3%
14,537.0
37.6%
13,807.0
32.1%
15,621.0
34.1%
15,817.0
33.6%