Financhill
Buy
55

KO Quote, Financials, Valuation and Earnings

Last price:
$72.40
Seasonality move :
3.7%
Day range:
$71.67 - $72.69
52-week range:
$60.62 - $74.38
Dividend yield:
2.71%
P/E ratio:
28.96x
P/S ratio:
6.67x
P/B ratio:
11.89x
Volume:
15M
Avg. volume:
18.2M
1-year change:
15.62%
Market cap:
$311.6B
Revenue:
$47.1B
EPS (TTM):
$2.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $33B $38.7B $43B $45.8B $47.1B
Revenue Growth (YoY) -11.41% 17.09% 11.25% 6.4% 2.86%
 
Cost of Revenues $13.4B $15.4B $18B $18.5B $18.3B
Gross Profit $19.6B $23.3B $25B $27.2B $28.7B
Gross Profit Margin 59.31% 60.27% 58.14% 59.52% 61.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7B $12.1B $12.9B $7.9B $8B
Other Inc / (Exp) $1.1B $2.7B $77M $473M -$268M
Operating Expenses $9.9B $12.3B $13B $14.1B $14.7B
Operating Income $9.7B $11B $12B $13.1B $14B
 
Net Interest Expenses $1.1B $1.3B $433M $620M $668M
EBT. Incl. Unusual Items $9.7B $12.4B $11.7B $13B $13.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $2.6B $2.1B $2.2B $2.4B
Net Income to Company $7.8B $9.8B $9.6B $10.7B $10.6B
 
Minority Interest in Earnings -$21M -$33M -$29M $11M -$18M
Net Income to Common Excl Extra Items $7.7B $9.8B $9.5B $10.7B $10.6B
 
Basic EPS (Cont. Ops) $1.80 $2.26 $2.20 $2.48 $2.47
Diluted EPS (Cont. Ops) $1.79 $2.25 $2.19 $2.47 $2.46
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.3B $4.3B
Weighted Average Diluted Share $4.3B $4.3B $4.4B $4.3B $4.3B
 
EBITDA $12.7B $15.5B $13.8B $15.6B $15.8B
EBIT $11.2B $14B $12.6B $14.5B $14.7B
 
Revenue (Reported) $33B $38.7B $43B $45.8B $47.1B
Operating Income (Reported) $9.7B $11B $12B $13.1B $14B
Operating Income (Adjusted) $11.2B $14B $12.6B $14.5B $14.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9B $10.5B $11B $11.3B $11.1B
Revenue Growth (YoY) 4.87% 16.31% 4.66% 2.91% -1.51%
 
Cost of Revenues $3.5B $4.1B $4.3B $4.2B $4.2B
Gross Profit $5.5B $6.4B $6.7B $7.1B $7B
Gross Profit Margin 61.14% 61.01% 60.68% 62.52% 62.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.7B $1.8B $3.4B $3.2B
Other Inc / (Exp) $311M $139M $810M $334M $546M
Operating Expenses $2.7B $3B $3.2B $3.4B $3.2B
Operating Income $2.8B $3.4B $3.4B $3.7B $3.7B
 
Net Interest Expenses $376M $104M $204M $136M $207M
EBT. Incl. Unusual Items $2.8B $3.5B $4.1B $3.9B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $508M $665M $940M $687M $722M
Net Income to Company $2.3B $2.8B $3.1B $3.2B $3.3B
 
Minority Interest in Earnings -$10M -$12M -$6M -$8M -$5M
Net Income to Common Excl Extra Items $2.2B $2.8B $3.1B $3.2B $3.3B
 
Basic EPS (Cont. Ops) $0.52 $0.64 $0.72 $0.74 $0.77
Diluted EPS (Cont. Ops) $0.52 $0.64 $0.72 $0.74 $0.77
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.3B $4.3B
Weighted Average Diluted Share $4.3B $4.4B $4.3B $4.3B $4.3B
 
EBITDA $3.6B $4B $4.7B $4.5B $4.7B
EBIT $3.2B $3.6B $4.4B $4.3B $4.4B
 
Revenue (Reported) $9B $10.5B $11B $11.3B $11.1B
Operating Income (Reported) $2.8B $3.4B $3.4B $3.7B $3.7B
Operating Income (Adjusted) $3.2B $3.6B $4.4B $4.3B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $33.4B $40.1B $43.5B $46.1B $46.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.6B $15.9B $18.2B $18.4B $18.3B
Gross Profit $19.9B $24.2B $25.3B $27.6B $28.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7B $12.3B $12.9B $9.4B $9.3B
Other Inc / (Exp) $854M $2.5B $745M -$3M -$60M
Operating Expenses $9.9B $12.5B $13.2B $14.3B $14.6B
Operating Income $10B $11.6B $12.1B $13.3B $14.1B
 
Net Interest Expenses $1.4B $1B $533M $552M $739M
EBT. Incl. Unusual Items $9.5B $13.1B $12.3B $12.8B $13.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3B $2.8B $2.4B $2B $2.5B
Net Income to Company $7.2B $10.3B $9.9B $10.8B $10.8B
 
Minority Interest in Earnings -$11M -$35M -$23M $9M -$15M
Net Income to Common Excl Extra Items $7.2B $10.3B $9.9B $10.8B $10.8B
 
Basic EPS (Cont. Ops) $1.67 $2.38 $2.28 $2.50 $2.50
Diluted EPS (Cont. Ops) $1.67 $2.38 $2.28 $2.50 $2.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.7B $15.9B $14.6B $15.4B $16B
EBIT $11.2B $14.5B $13.4B $14.3B $14.9B
 
Revenue (Reported) $33.4B $40.1B $43.5B $46.1B $46.9B
Operating Income (Reported) $10B $11.6B $12.1B $13.3B $14.1B
Operating Income (Adjusted) $11.2B $14.5B $13.4B $14.3B $14.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9B $10.5B $11B $11.3B $11.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $4.1B $4.3B $4.2B $4.2B
Gross Profit $5.5B $6.4B $6.7B $7.1B $7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.7B $1.8B $3.4B $3.2B
Other Inc / (Exp) $311M $139M $810M $334M $546M
Operating Expenses $2.7B $3B $3.2B $3.4B $3.2B
Operating Income $2.8B $3.4B $3.4B $3.7B $3.7B
 
Net Interest Expenses $376M $104M $204M $136M $207M
EBT. Incl. Unusual Items $2.8B $3.5B $4.1B $3.9B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $508M $665M $940M $687M $722M
Net Income to Company $2.3B $2.8B $3.1B $3.2B $3.3B
 
Minority Interest in Earnings -$10M -$12M -$6M -$8M -$5M
Net Income to Common Excl Extra Items $2.2B $2.8B $3.1B $3.2B $3.3B
 
Basic EPS (Cont. Ops) $0.52 $0.64 $0.72 $0.74 $0.77
Diluted EPS (Cont. Ops) $0.52 $0.64 $0.72 $0.74 $0.77
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.3B $4.3B
Weighted Average Diluted Share $4.3B $4.4B $4.3B $4.3B $4.3B
 
EBITDA $3.6B $4B $4.7B $4.5B $4.7B
EBIT $3.2B $3.6B $4.4B $4.3B $4.4B
 
Revenue (Reported) $9B $10.5B $11B $11.3B $11.1B
Operating Income (Reported) $2.8B $3.4B $3.4B $3.7B $3.7B
Operating Income (Adjusted) $3.2B $3.6B $4.4B $4.3B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.8B $9.7B $9.5B $9.4B $10.8B
Short Term Investments $4.1B $2.9B $2.1B $4.3B $3.7B
Accounts Receivable, Net $3.1B $3.5B $3.5B $3.4B $3.6B
Inventory $3.3B $3.4B $4.2B $4.4B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9B $3B $3.2B $5.2B $3.1B
Total Current Assets $19.2B $22.5B $22.6B $26.7B $26B
 
Property Plant And Equipment $10.8B $9.9B $9.8B $9.2B $10.3B
Long-Term Investments $20.1B $18.4B $18.8B $19.7B $18.1B
Goodwill $17.5B $19.4B $18.8B $18.4B $18.1B
Other Intangibles $11B $15.3B $14.8B $14.3B $13.3B
Other Long-Term Assets $6.2B $6.7B $6.2B $7.8B $13.4B
Total Assets $87.3B $94.4B $92.8B $97.7B $100.5B
 
Accounts Payable $3.5B $4.6B $5.3B $5.6B $5.5B
Accrued Expenses $5.9B $7.8B $9.4B $8.5B $14.9B
Current Portion Of Long-Term Debt $485M $1.3B $399M $2B $648M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.6B $20B $19.7B $23.6B $25.2B
 
Long-Term Debt $40.1B $38.1B $36.4B $35.5B $42.4B
Capital Leases -- -- -- -- --
Total Liabilities $66B $69.5B $66.9B $70.2B $74.2B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$194M $20M $24M -$154M $116M
Common Equity $19.3B $23B $24.1B $25.9B $24.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $1.9B $1.7B $1.5B $1.5B
Total Equity $21.3B $24.9B $25.8B $27.5B $26.4B
 
Total Liabilities and Equity $87.3B $94.4B $92.8B $97.7B $100.5B
Cash and Short Terms $10.9B $12.6B $11.6B $13.7B $14.6B
Total Debt $42.8B $42.8B $39.1B $42.1B $44.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $8.5B $7.7B $12B $10.4B $8.4B
Short Term Investments $4.1B $2.7B $2.3B $6.5B $5.4B
Accounts Receivable, Net $3.8B $4.6B $4.6B $4.2B $4.1B
Inventory $3.4B $3.7B $4.7B $5B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2B $3.4B $3.3B $3.3B $3.2B
Total Current Assets $21.9B $22.2B $26.9B $29.5B $26.2B
 
Property Plant And Equipment $10.7B $9.8B $9.8B $9.3B $10.4B
Long-Term Investments $19.8B $19B $19.1B $19.6B $18.4B
Goodwill $17.6B $19.6B $18.7B $18.2B $18.3B
Other Intangibles $11.2B $15.1B $14.9B $14B $13.4B
Other Long-Term Assets $6.5B $6.4B $6.3B $7.3B $13.7B
Total Assets $90B $94.1B $97.4B $99.4B $101.7B
 
Accounts Payable $10.9B $13.3B $15.6B $19.4B $16.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.5B $18.8B $23.4B $28.4B $23.8B
 
Long-Term Debt $40.2B $37.1B $36.1B $35.1B $43.5B
Capital Leases -- -- -- -- --
Total Liabilities $67.7B $67.2B $70.5B $71.4B $74B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$90M $84M -$46M -$105M -$141M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $2B $1.7B $1.5B $1.6B
Total Equity $22.3B $26.8B $26.9B $27.9B $27.8B
 
Total Liabilities and Equity $90B $94.1B $97.4B $99.4B $101.7B
Cash and Short Terms $12.6B $10.4B $14.3B $16.9B $13.8B
Total Debt $45B $41.7B $42.4B $42.6B $49.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.8B $9.8B $9.6B $10.7B $10.6B
Depreciation & Amoritzation $1.5B $1.5B $1.3B $1.1B $1.1B
Stock-Based Compensation $126M $337M $356M $254M $286M
Change in Accounts Receivable $882M -$225M -$69M -$2M -$295M
Change in Inventories $99M -$135M -$960M -$597M -$520M
Cash From Operations $9.8B $12.6B $11B $11.6B $6.8B
 
Capital Expenditures $1.2B $1.4B $1.5B $1.9B $2.1B
Cash Acquisitions -$863M -$2.6B $385M $368M $3.2B
Cash From Investing -$1.5B -$2.8B -$763M -$3.3B $2.5B
 
Dividends Paid (Ex Special Dividend) -$7B -$7.3B -$7.6B -$8B -$8.4B
Special Dividend Paid
Long-Term Debt Issued $26.9B $13.1B $4B $6.9B $12.1B
Long-Term Debt Repaid -$28.8B -$12.9B -$4.9B -$5B -$9.5B
Repurchase of Common Stock -$118M -$111M -$1.4B -$2.3B -$1.8B
Other Financing Activities $310M -$353M -$1.1B -$465M -$31M
Cash From Financing -$8.1B -$6.8B -$10.3B -$8.3B -$6.9B
 
Beginning Cash (CF) $6.7B $7.1B $10B $9.8B $9.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $297M $3.1B $5M -$60M $2.4B
Ending Cash (CF) $7.1B $10B $9.8B $9.7B $11.5B
 
Levered Free Cash Flow $8.7B $11.3B $9.5B $9.7B $4.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.3B $2.8B $3.1B $3.2B $3.3B
Depreciation & Amoritzation $366M $324M $286M $262M $267M
Stock-Based Compensation $58M $87M $58M $68M $63M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $623M $160M $528M -$5.2B
 
Capital Expenditures $216M $217M $276M $370M $309M
Cash Acquisitions -$2M $213M $299M $2.9B $706M
Cash From Investing -$281M $146M $117M $330M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$1.8B -$1.9B -$101M -$99M -$89M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.6B $1.1B $4.1B $2.3B $5.4B
Long-Term Debt Repaid -$3B -$1B -$1.2B -$1.4B -$1.6B
Repurchase of Common Stock -$104M -$546M -$848M -$702M -$370M
Other Financing Activities -$449M -$979M -$115M -$2M -$105M
Cash From Financing $364M -$3B $2.1B $406M $3.4B
 
Beginning Cash (CF) $7.1B $10B $9.8B $9.7B $11.5B
Foreign Exchange Rate Adjustment -$18M $173M $113M -$138M $163M
Additions / Reductions $1.7B -$2.2B $2.3B $1.3B -$2.8B
Ending Cash (CF) $8.8B $8B $12B $10.4B $8.4B
 
Levered Free Cash Flow $1.4B $406M -$116M $158M -$5.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.2B $10.3B $9.9B $10.8B $10.8B
Depreciation & Amoritzation $1.5B $1.4B $1.2B $1.1B $1.1B
Stock-Based Compensation $189M $366M $327M $264M $281M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.9B $11.6B $10.6B $12B $1.1B
 
Capital Expenditures $1.1B $1.4B $1.5B $1.9B $2B
Cash Acquisitions $83M -$2.4B $471M $3B $991M
Cash From Investing -$674M -$2.3B -$792M -$3.1B $1.1B
 
Dividends Paid (Ex Special Dividend) -$8.9B -$7.3B -$5.8B -$8B -$8.3B
Special Dividend Paid
Long-Term Debt Issued $20B $8.6B $7B $5.1B $15.2B
Long-Term Debt Repaid -$27B -$10.9B -$5.1B -$5.2B -$9.8B
Repurchase of Common Stock -$128M -$553M -$1.7B -$2.1B -$1.5B
Other Financing Activities $100M -$883M -$231M -$352M -$134M
Cash From Financing -$15.5B -$10.1B -$5.2B -$10B -$3.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.3B -$851M $4.6B -$1.1B -$1.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.9B $10.2B $9B $10B -$928M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.3B $2.8B $3.1B $3.2B $3.3B
Depreciation & Amoritzation $366M $324M $286M $262M $267M
Stock-Based Compensation $58M $87M $58M $68M $63M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $623M $160M $528M -$5.2B
 
Capital Expenditures $216M $217M $276M $370M $309M
Cash Acquisitions -$2M $213M $299M $2.9B $706M
Cash From Investing -$281M $146M $117M $330M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$1.8B -$1.9B -$101M -$99M -$89M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.6B $1.1B $4.1B $2.3B $5.4B
Long-Term Debt Repaid -$3B -$1B -$1.2B -$1.4B -$1.6B
Repurchase of Common Stock -$104M -$546M -$848M -$702M -$370M
Other Financing Activities -$449M -$979M -$115M -$2M -$105M
Cash From Financing $364M -$3B $2.1B $406M $3.4B
 
Beginning Cash (CF) $7.1B $10B $9.8B $9.7B $11.5B
Foreign Exchange Rate Adjustment -$18M $173M $113M -$138M $163M
Additions / Reductions $1.7B -$2.2B $2.3B $1.3B -$2.8B
Ending Cash (CF) $8.8B $8B $12B $10.4B $8.4B
 
Levered Free Cash Flow $1.4B $406M -$116M $158M -$5.5B

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

GET BETTER TRADE IDEAS

Popular

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 23.69% over the past day.

Buy
52
SRPT alert for May 8

Sarepta Therapeutics [SRPT] is up 1.01% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 0.92% over the past day.

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

Show me the best stock