Financhill
Sell
46

KO Quote, Financials, Valuation and Earnings

Last price:
$70.08
Seasonality move :
2.45%
Day range:
$69.66 - $70.22
52-week range:
$60.62 - $74.38
Dividend yield:
2.91%
P/E ratio:
23.25x
P/S ratio:
6.34x
P/B ratio:
9.67x
Volume:
12.8M
Avg. volume:
17.7M
1-year change:
12.25%
Market cap:
$302B
Revenue:
$46.8B
EPS (TTM):
$3.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $33B $38.7B $42.8B $45.8B $46.8B
Revenue Growth (YoY) -11.39% 17.25% 10.63% 6.98% 2.04%
 
Cost of Revenues $13.5B $15.5B $18B $18.4B $18.2B
Gross Profit $19.5B $23.2B $24.8B $27.4B $28.6B
Gross Profit Margin 59.12% 59.96% 57.91% 59.75% 61.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7B $12.1B $12.9B $14B $14.6B
Other Inc / (Exp) $1.1B $2.7B $77M $473M -$268M
Operating Expenses $10.2B $12.5B $12.9B $15.9B $14.8B
Operating Income $9.3B $10.7B $12B $11.5B $13.8B
 
Net Interest Expenses $1.4B $747M $861M $1.5B $1.7B
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 $7.8B $9.8B $9.6B $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 $10.9B $12.1B $13.2B $12.6B $14.9B
EBIT $9.3B $10.7B $12B $11.5B $13.8B
 
Revenue (Reported) $33B $38.7B $42.8B $45.8B $46.8B
Operating Income (Reported) $9.3B $10.7B $12B $11.5B $13.8B
Operating Income (Adjusted) $9.3B $10.7B $12B $11.5B $13.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.1B $11.1B $12B $11.9B $12.6B
Revenue Growth (YoY) 16.03% 10.68% 7.35% -0.54% 5.67%
 
Cost of Revenues $3.9B $4.6B $4.7B $4.6B $4.8B
Gross Profit $6.1B $6.6B $7.3B $7.3B $7.7B
Gross Profit Margin 60.95% 58.99% 61.04% 61.22% 61.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $3.3B $3.7B $3.6B $3.6B
Other Inc / (Exp) $314M $322M $90M $26M --
Operating Expenses $3.1B $3.3B $4B $4.7B $3.7B
Operating Income $3B $3.3B $3.3B $2.6B $4.1B
 
Net Interest Expenses $208M $216M $301M $422M $396M
EBT. Incl. Unusual Items $3.1B $3.4B $3.5B $3.4B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $609M $622M $454M $530M $500M
Net Income to Company $2.5B $2.8B $3.1B $2.9B $3.7B
 
Minority Interest in Earnings $4M -$3M -$4M $2M -$13M
Net Income to Common Excl Extra Items $2.5B $2.8B $3.1B $2.9B $3.7B
 
Basic EPS (Cont. Ops) $0.57 $0.65 $0.71 $0.66 $0.86
Diluted EPS (Cont. Ops) $0.57 $0.65 $0.71 $0.66 $0.86
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 $3.4B $3.6B $3.6B $2.9B $4.3B
EBIT $3B $3.3B $3.3B $2.6B $4.1B
 
Revenue (Reported) $10.1B $11.1B $12B $11.9B $12.6B
Operating Income (Reported) $3B $3.3B $3.3B $2.6B $4.1B
Operating Income (Adjusted) $3B $3.3B $3.3B $2.6B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $37.9B $42.5B $44.8B $46.4B $47.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.1B $17.6B $18.3B $18.2B $18.4B
Gross Profit $22.8B $24.9B $26.4B $28.2B $29.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.4B $12.8B $13.6B $14.3B $14.4B
Other Inc / (Exp) $1.8B $628M $722M -$185M --
Operating Expenses $11.8B $15B $14B $18.4B $14.5B
Operating Income $11B $9.9B $12.4B $9.8B $14.9B
 
Net Interest Expenses $782M $827M $1.3B $1.6B $1.7B
EBT. Incl. Unusual Items $11.8B $12.1B $13B $12.8B $15.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3B $2.2B $2.2B $2.3B $2.8B
Net Income to Company $8.8B $10B $10.8B $10.4B $13B
 
Minority Interest in Earnings $15M $40M $1M $13M $3M
Net Income to Common Excl Extra Items $8.8B $10B $10.8B $10.4B $13B
 
Basic EPS (Cont. Ops) $2.04 $2.29 $2.49 $2.41 $3.03
Diluted EPS (Cont. Ops) $2.03 $2.28 $2.48 $2.41 $3.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.5B $12.3B $13.6B $10.9B $16B
EBIT $11B $9.9B $12.4B $9.8B $14.9B
 
Revenue (Reported) $37.9B $42.5B $44.8B $46.4B $47.8B
Operating Income (Reported) $11B $9.9B $12.4B $9.8B $14.9B
Operating Income (Adjusted) $11B $9.9B $12.4B $9.8B $14.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $29.3B $33B $34.9B $35.5B $36.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.4B $13.5B $13.8B $13.6B $13.8B
Gross Profit $17.8B $19.5B $21.1B $21.9B $22.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.8B $9.4B $10.2B $10.5B $10.3B
Other Inc / (Exp) $1.6B -$430M $218M -$440M $1.3B
Operating Expenses $8.8B $11.3B $10.6B $14.4B $10.4B
Operating Income $9B $8.2B $10.5B $7.4B $12.2B
 
Net Interest Expenses $495M $665M $1.1B $1.2B $1.2B
EBT. Incl. Unusual Items $9.5B $9.2B $10.5B $10.3B $13B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1B $1.7B $1.8B $1.8B $2.2B
Net Income to Company $7.4B $7.5B $8.7B $8.4B $10.8B
 
Minority Interest in Earnings -$3M $4M -$24M -- -$15M
Net Income to Common Excl Extra Items $7.4B $7.5B $8.7B $8.4B $10.8B
 
Basic EPS (Cont. Ops) $1.71 $1.74 $2.02 $1.96 $2.52
Diluted EPS (Cont. Ops) $1.70 $1.73 $2.01 $1.95 $2.51
Weighted Average Basic Share $12.9B $13B $13B $12.9B $12.9B
Weighted Average Diluted Share $13B $13.1B $13B $13B $12.9B
 
EBITDA $10.1B $9.1B $11.4B $8.2B $13B
EBIT $9B $8.2B $10.5B $7.4B $12.2B
 
Revenue (Reported) $29.3B $33B $34.9B $35.5B $36.4B
Operating Income (Reported) $9B $8.2B $10.5B $7.4B $12.2B
Operating Income (Adjusted) $9B $8.2B $10.5B $7.4B $12.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.9B $12.6B $11.6B $13.7B $14.6B
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 $12.3B $11.3B $11.2B $10.6B $11.5B
Long-Term Investments $22.5B $22B $21.8B $20.2B $19.3B
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 $41.4B $39.3B $37.5B $36.5B $43.3B
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 $41.9B $40.6B $37.9B $38.5B $43.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $14.9B $13.2B $15.4B $18.2B $15.8B
Short Term Investments $3.6B $3.1B $3.6B $4.2B --
Accounts Receivable, Net $3.9B $4B $3.5B $4.2B $3.9B
Inventory $3.2B $3.7B $4.3B $4.7B $4.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.3B $3.2B $4.7B $3.2B --
Total Current Assets $24.2B $24.1B $27.9B $30.3B $27.2B
 
Property Plant And Equipment $10.1B $9.2B $8.9B $9.9B $10.9B
Long-Term Investments $23B $21.1B $19.7B $19.3B $21.6B
Goodwill $17.5B $18.3B $18.1B $18.7B --
Other Intangibles $10.9B $14.6B $14.7B $14.1B --
Other Long-Term Assets $6.5B $6.1B $7B $12.9B --
Total Assets $90.6B $92.5B $97.6B $106.3B $106B
 
Accounts Payable $12.8B $16.1B $16.8B $23.8B $17.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16B $21.4B $24.4B $28.6B $22.5B
 
Long-Term Debt $39.4B $35.5B $34.2B $43B $43.2B
Capital Leases -- -- -- -- --
Total Liabilities $66.5B $68B $69.7B $78.1B $72.8B
 
Common Stock $1.8B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -$10M $270M -$15M -$205M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $1.6B $1.5B $1.6B $2B
Total Equity $24.1B $24.4B $27.8B $28.2B $33.3B
 
Total Liabilities and Equity $90.6B $92.5B $97.6B $106.3B $106B
Cash and Short Terms $14.9B $13.2B $15.4B $18.2B $15.8B
Total Debt $39.8B $36.2B $36.3B $44.1B $45.1B
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 $1.1B $4.8B $73M $62M $315M
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) $6.8B $9.7B $9.5B $9.4B $10.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $373M $2.9B -$200M -$133M $1.8B
Ending Cash (CF) $7.2B $12.4B $9.1B $9.2B $12B
 
Levered Free Cash Flow $8.7B $11.3B $9.5B $9.7B $4.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5B $2.8B $3.1B $2.9B $3.7B
Depreciation & Amoritzation $362M $307M $290M $268M $268M
Stock-Based Compensation $88M $84M $57M $67M $74M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.7B $3.5B $4.3B -$1.3B $5B
 
Capital Expenditures $278M $289M $386M $469M $479M
Cash Acquisitions -- $34M $2M $128M $177M
Cash From Investing $166M -$1B -$1.7B $2.3B $1.3B
 
Dividends Paid (Ex Special Dividend) $1.8B $100M $2B $2.1B $2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $1.1B $1.4B $4.5B --
Long-Term Debt Repaid -$1.1B -$1.9B -$2.4B -$3.2B --
Repurchase of Common Stock -- $202M $109M $354M $172M
Other Financing Activities $18M -$31M -$1M -$5M --
Cash From Financing -$1.6B -$1.1B -$3.1B -$894M -$3.1B
 
Beginning Cash (CF) $11.3B $10.1B $11.9B $13.9B $12.7B
Foreign Exchange Rate Adjustment -$138M -$231M -$198M $91M $3M
Additions / Reductions $2.1B $1.1B -$642M $248M $3.2B
Ending Cash (CF) $13.3B $11B $11B $14.3B $15.9B
 
Levered Free Cash Flow $3.4B $3.2B $3.9B -$1.7B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.8B $10B $10.8B $10.4B $13B
Depreciation & Amoritzation $1.5B $1.3B $1.2B $1.1B $1.1B
Stock-Based Compensation $274M $374M $260M $284M $283M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.9B $11.5B $11.9B $5.5B $7.6B
 
Capital Expenditures $1.1B $1.4B $1.7B $2.1B $2B
Cash Acquisitions $74M $4.8B $78M $170M $518M
Cash From Investing $7.5B -$6.9B -$997M $2.4B $194M
 
Dividends Paid (Ex Special Dividend) $9B $5.7B $7.8B $8.1B $8.5B
Special Dividend Paid
Long-Term Debt Issued $11.9B $5.6B $5.6B $12.2B --
Long-Term Debt Repaid -$23.9B -$3.6B -$6B -$8.2B --
Repurchase of Common Stock $129M $1.4B $1.2B $2.3B $1.2B
Other Financing Activities -$197M -$1.1B -$499M -$22M --
Cash From Financing -$20.6B -$5.3B -$9.3B -$5.7B -$8.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$209M -$1.2B $1.8B $2B -$797M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.7B $10B $10.2B $3.4B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.4B $7.5B $8.7B $8.4B $10.8B
Depreciation & Amoritzation $1.1B $953M $857M $799M $814M
Stock-Based Compensation $236M $273M $177M $207M $204M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.2B $8.1B $8.9B $2.9B $3.7B
 
Capital Expenditures $728M $776M $1B $1.3B $1.2B
Cash Acquisitions $11M $40M $45M $153M $356M
Cash From Investing $1.9B -$2.2B -$2.4B $3.3B $977M
 
Dividends Paid (Ex Special Dividend) $5.4B $3.9B $4.1B $4.3B $4.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.8B $4.4B $6B $11.3B $5.3B
Long-Term Debt Repaid -$13B -$3.8B -$4.8B -$7.9B -$2.6B
Repurchase of Common Stock $104M $1.4B $1.2B $1.2B $644M
Other Financing Activities -$354M -$1.1B -$457M -$14M -$106M
Cash From Financing -$6.6B -$5.1B -$4.1B -$1.4B -$3.1B
 
Beginning Cash (CF) $29B $26.8B $36.5B $38.1B $30.7B
Foreign Exchange Rate Adjustment -$56M -$392M -$36M -$266M $335M
Additions / Reductions $4.5B $409M $2.4B $4.5B $1.9B
Ending Cash (CF) $33.4B $26.8B $38.8B $42.3B $33B
 
Levered Free Cash Flow $8.5B $7.3B $7.9B $1.6B $2.4B

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 4.05% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is up 0.41% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.02% over the past day.

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

Show me the best stock