Financhill
Buy
70

COKE Quote, Financials, Valuation and Earnings

Last price:
$1,291.66
Seasonality move :
4.98%
Day range:
$1,289.71 - $1,336.70
52-week range:
$800.76 - $1,376.84
Dividend yield:
0.31%
P/E ratio:
22.45x
P/S ratio:
1.75x
P/B ratio:
8.79x
Volume:
33.4K
Avg. volume:
35.3K
1-year change:
42.18%
Market cap:
$11.3B
Revenue:
$6.7B
EPS (TTM):
$57.46
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.8B $5B $5.6B $6.2B $6.7B
Revenue Growth (YoY) 4.35% 3.75% 11.09% 11.47% 7.3%
 
Cost of Revenues $3.2B $3.2B $3.6B $3.9B $4.1B
Gross Profit $1.7B $1.8B $2B $2.3B $2.6B
Gross Profit Margin 34.61% 35.33% 35.13% 36.74% 39.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.5B $1.5B $1.6B $1.9B
Other Inc / (Exp) -$100.5M -$35.6M -$150.6M -$41.2M -$165.1M
Operating Expenses $1.5B $1.5B $1.5B $1.6B $1.9B
Operating Income $180.8M $313.4M $439.2M $641M $721.7M
 
Net Interest Expenses $46M $36.7M $33.4M $24.8M --
EBT. Incl. Unusual Items $34.2M $241M $255.1M $575.1M $557.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.7M $58.9M $65.6M $144.9M $149.1M
Net Income to Company $18.6M $182.1M $189.6M $430.2M $408.4M
 
Minority Interest in Earnings -$7.2M -$9.6M -- -- --
Net Income to Common Excl Extra Items $11.4M $172.5M $189.6M $430.2M $408.4M
 
Basic EPS (Cont. Ops) $1.21 $18.40 $20.23 $45.88 $43.56
Diluted EPS (Cont. Ops) $1.21 $18.30 $20.17 $45.74 $43.48
Weighted Average Basic Share $9.4M $9.4M $9.4M $9.4M $9.4M
Weighted Average Diluted Share $9.4M $9.4M $9.4M $9.4M $9.4M
 
EBITDA $260.1M $456.8M $469.2M $771.5M $898.6M
EBIT $80.2M $277.8M $288.6M $599.9M $721.7M
 
Revenue (Reported) $4.8B $5B $5.6B $6.2B $6.7B
Operating Income (Reported) $180.8M $313.4M $439.2M $641M $721.7M
Operating Income (Adjusted) $80.2M $277.8M $288.6M $599.9M $721.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.5B $1.6B $1.7B $1.8B
Revenue Growth (YoY) 4.52% 9.71% 11.74% 5.15% 3.11%
 
Cost of Revenues $856M $939.7M $1B $1.1B $1.1B
Gross Profit $472.4M $517.7M $621.1M $661.6M $698M
Gross Profit Margin 35.56% 35.52% 38.14% 38.63% 39.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $368.6M $380.7M $431.2M $522.6M $471M
Other Inc / (Exp) -$21.4M -$35M -$24.7M -$19.5M -$69.3M
Operating Expenses $368.6M $380.7M $431.2M $522.6M $471M
Operating Income $103.8M $137M $189.9M $138.9M $227.1M
 
Net Interest Expenses $9M $8.1M $6.1M -- $2.2M
EBT. Incl. Unusual Items $73.4M $94M $159.1M $121M $155.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.4M $25M $40.3M $28.9M $39.9M
Net Income to Company $55.1M $68.9M $118.8M $92.1M $115.6M
 
Minority Interest in Earnings -$3.2M -- -- -- --
Net Income to Common Excl Extra Items $51.9M $68.9M $118.8M $92.1M $115.6M
 
Basic EPS (Cont. Ops) $5.53 $7.36 $12.67 $9.82 $13.20
Diluted EPS (Cont. Ops) $5.51 $7.32 $12.63 $9.80 $13.18
Weighted Average Basic Share $9.4M $9.4M $9.4M $9.4M $8.8M
Weighted Average Diluted Share $9.4M $9.4M $9.4M $9.4M $8.8M
 
EBITDA $130.5M $149.5M $207.7M $183.1M $275.8M
EBIT $82.5M $102M $165.2M $138.9M $227.1M
 
Revenue (Reported) $1.3B $1.5B $1.6B $1.7B $1.8B
Operating Income (Reported) $103.8M $137M $189.9M $138.9M $227.1M
Operating Income (Adjusted) $82.5M $102M $165.2M $138.9M $227.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.9B $5.4B $6B $6.6B $6.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.5B $3.9B $4B $4.1B
Gross Profit $1.7B $1.9B $2.2B $2.6B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.5B $1.6B $1.8B $1.8B
Other Inc / (Exp) -$72.6M -$89.9M -$84.2M -$104.7M -$167M
Operating Expenses $1.5B $1.5B $1.6B $1.8B $1.8B
Operating Income $259.3M $445.7M $555.3M $711.7M $884.4M
 
Net Interest Expenses $37.9M $34.2M $29.2M $6.6M --
EBT. Incl. Unusual Items $148.8M $321.7M $442M $600.4M $723.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.8M $82.3M $111.2M $149.4M $193.2M
Net Income to Company $105M $239.3M $330.8M $451M $530M
 
Minority Interest in Earnings -$9.1M -$2.5M -- -- --
Net Income to Common Excl Extra Items $95.9M $236.9M $330.8M $451M $530M
 
Basic EPS (Cont. Ops) $10.23 $25.27 $35.29 $48.11 $57.54
Diluted EPS (Cont. Ops) $10.16 $25.16 $35.20 $48.00 $57.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $364.7M $535.7M $644.7M $872.7M $1.1B
EBIT $186.7M $355.8M $471.1M $698.2M $884.4M
 
Revenue (Reported) $4.9B $5.4B $6B $6.6B $6.8B
Operating Income (Reported) $259.3M $445.7M $555.3M $711.7M $884.4M
Operating Income (Adjusted) $186.7M $355.8M $471.1M $698.2M $884.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.7B $4.2B $4.6B $5B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.7B $2.9B $3.1B $3.1B
Gross Profit $1.3B $1.5B $1.7B $2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.2B $1.4B $1.4B
Other Inc / (Exp) -$39.8M -$94.1M -$27.7M -$91.2M -$93.1M
Operating Expenses $1.1B $1.1B $1.2B $1.4B $1.4B
Operating Income $219.8M $352.1M $468.2M $538.9M $701.6M
 
Net Interest Expenses $27.8M $25.2M $20.9M $4.3M $2.2M
EBT. Incl. Unusual Items $152.2M $232.8M $419.6M $444.9M $610.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.9M $62.3M $107.9M $112.4M $156.4M
Net Income to Company $113.3M $170.5M $311.7M $332.5M $454.2M
 
Minority Interest in Earnings -$7.2M -- -- -- --
Net Income to Common Excl Extra Items $106.1M $170.5M $311.7M $332.5M $454.2M
 
Basic EPS (Cont. Ops) $11.32 $18.19 $33.25 $35.47 $49.45
Diluted EPS (Cont. Ops) $11.25 $18.11 $33.16 $35.39 $49.38
Weighted Average Basic Share $28.1M $28.1M $28.1M $28.1M $27.4M
Weighted Average Diluted Share $28.3M $28.2M $28.2M $28.2M $27.5M
 
EBITDA $314.4M $393.3M $568.9M $670.2M $844.8M
EBIT $180M $258M $440.5M $538.9M $701.6M
 
Revenue (Reported) $3.7B $4.2B $4.6B $5B $5.2B
Operating Income (Reported) $219.8M $352.1M $468.2M $538.9M $701.6M
Operating Income (Adjusted) $180M $258M $440.5M $538.9M $701.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $9.6M $54.8M $142.3M $197.6M $635.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $419.8M $403.8M $454.9M $515.9M $539.9M
Inventory $225.9M $225.8M $302.9M $347.5M $321.9M
Prepaid Expenses $24.6M $19.9M $15.5M $19.5M $23.2M
Other Current Assets $43.9M $51.9M $54.9M $69.9M $61.7M
Total Current Assets $830.3M $851.2M $1.1B $1.2B $1.7B
 
Property Plant And Equipment $1.1B $1.2B $1.2B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill $165.9M $165.9M $165.9M $165.9M $165.9M
Other Intangibles $890.7M $866.6M $847.7M $851.2M $824.6M
Other Long-Term Assets $113.3M $111.8M $120.5M $115.9M $145.2M
Total Assets $3.1B $3.2B $3.4B $3.7B $4.3B
 
Accounts Payable $187.5M $217.6M $319.3M $351.7M $383.6M
Accrued Expenses $170.9M $152.5M $173.5M $162.1M $196.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $24.4M $25.6M $28.1M $29.9M $28.7M
Other Current Liabilities $1.2M -- -- -- --
Total Current Liabilities $622.2M $647.1M $834.9M $905.2M $1.1B
 
Long-Term Debt $1B $940.5M $723.4M $598.8M $599.2M
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.7B $2.7B $2.6B $2.9B
 
Common Stock $13.1M $13.1M $13.1M $13.1M $13.1M
Other Common Equity Adj -$115M -$119.1M -$100.5M -$84.8M -$4.3M
Common Equity $347M $513M $711.8M $1.1B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $104.2M -- -- -- --
Total Equity $451.1M $513M $711.8M $1.1B $1.4B
 
Total Liabilities and Equity $3.1B $3.2B $3.4B $3.7B $4.3B
Cash and Short Terms $9.6M $54.8M $142.3M $197.6M $635.3M
Total Debt $1B $940.5M $723.4M $598.8M $599.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $164.8M $186.9M $163.2M $616.2M $1.2B
Short Term Investments -- -- -- -- $215M
Accounts Receivable, Net $428.4M $465.6M $658.3M $648.5M $556.7M
Inventory $207.8M $240.5M $313.7M $320.4M $334.7M
Prepaid Expenses $23.2M $16.3M $17.6M $21M $23.2M
Other Current Assets $46.7M $59M $69.4M $69.2M $66.1M
Total Current Assets $976.9M $1.1B $1.2B $1.7B $2.6B
 
Property Plant And Equipment $1.2B $1.2B $1.2B $1.3B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $165.9M $165.9M $165.9M $165.9M $165.9M
Other Intangibles $872.3M $846.8M $857.9M $831.3M $804.8M
Other Long-Term Assets $111.8M $120.2M $112.5M $134M $170.3M
Total Assets $3.3B $3.4B $3.6B $4.1B $5.3B
 
Accounts Payable $234.7M $270.9M $513.2M $529.1M $347M
Accrued Expenses $161.3M $175.9M $170.1M $182.5M $234.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $24.6M $26.7M $28.7M $28.5M $25M
Other Current Liabilities $13.7M -- -- -- --
Total Current Liabilities $684M $768.3M $876.7M $907.8M $1B
 
Long-Term Debt $962.9M $793.2M $598.8M $599.1M $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $2.7B $2.6B $2.6B $4B
 
Common Stock $13.1M $13.1M $13.1M $13.1M $12.5M
Other Common Equity Adj -$112.8M -$115.3M -$98M $938K -$4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $111.3M -- -- -- --
Total Equity $559.6M $680.1M $1B $1.5B $1.3B
 
Total Liabilities and Equity $3.3B $3.4B $3.6B $4.1B $5.3B
Cash and Short Terms $164.8M $186.9M $163.2M $616.2M $1.5B
Total Debt $962.9M $793.2M $598.8M $599.1M $1.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $18.6M $182.1M $189.6M $430.2M $408.4M
Depreciation & Amoritzation $179.9M $179M $180.6M $171.6M $177M
Stock-Based Compensation $2M -- -- -- --
Change in Accounts Receivable -$26.8M $27.3M -$52.2M -$58.6M -$52.9M
Change in Inventories -$15.9M $169K -$77.1M -$44.7M $25.6M
Cash From Operations $290.4M $494.5M $521.8M $554.5M $810.7M
 
Capital Expenditures $176M $202M $164.7M $329.3M $282.3M
Cash Acquisitions -$1.7M -$1.8M -$2.5M -$3.1M -$13.7M
Cash From Investing -$173.7M -$200.4M -$161.9M -$325M -$295.4M
 
Dividends Paid (Ex Special Dividend) -$9.4M -$9.4M -$9.4M -$9.4M -$46.9M
Special Dividend Paid
Long-Term Debt Issued $615.3M $235M $125M -- --
Long-Term Debt Repaid -$699M -$330.9M -$347.3M -$128M -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$27.6M -$143.6M -$40.6M -$36.8M -$28.5M
Cash From Financing -$120.6M -$248.9M -$272.3M -$174.2M -$77.7M
 
Beginning Cash (CF) $13.5M $9.6M $54.8M $142.3M $197.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.9M $45.2M $87.5M $55.3M $437.6M
Ending Cash (CF) $9.6M $54.8M $142.3M $197.6M $635.3M
 
Levered Free Cash Flow $114.3M $292.4M $357.1M $225.2M $528.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $68.8M $19.1M $118.4M $75.8M --
Depreciation & Amoritzation $44.5M $45.2M $43.2M $45.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $40.8M $5.9M $51.5M -$8.7M --
Change in Inventories -$18M -$62.4M -$33.8M -$1.5M --
Cash From Operations $118.1M $81.9M $160.2M $166.1M --
 
Capital Expenditures $91.3M $45.1M $115.2M $130M --
Cash Acquisitions -- $1.7M -$1.6M -$4.7M --
Cash From Investing -$90.3M -$42.3M -$114.7M -$134.5M --
 
Dividends Paid (Ex Special Dividend) -$2.3M -$2.3M -$2.3M -$4.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$23.9M -$71.2M -$547K -$591K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$111.5M -$10.5M -$8.2M -$7.3M --
Cash From Financing -$137.8M -$84.1M -$11.1M -$12.6M --
 
Beginning Cash (CF) $164.8M $186.9M $163.2M $616.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$110M -$44.6M $34.4M $19.1M --
Ending Cash (CF) $54.8M $142.3M $197.6M $635.3M --
 
Levered Free Cash Flow $26.7M $36.8M $45M $36.1M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $105M $239.3M $330.8M $451M $530M
Depreciation & Amoritzation $178M $179.9M $173.6M $174.5M $188.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.4M -$17.3M -$104.2M $7.3M -$41.4M
Change in Inventories $24M -$32.7M -$73.2M -$6.7M -$14.3M
Cash From Operations $462.2M $557.9M $476.2M $804.7M $874M
 
Capital Expenditures $185.3M $210.9M $259.1M $267.4M $417.4M
Cash Acquisitions -$1.8M -$4.2M $123K -$10.6M -$14.5M
Cash From Investing -$181.7M -$209.9M -$252.6M -$275.6M -$642.4M
 
Dividends Paid (Ex Special Dividend) -$9.4M -$9.4M -$9.4M -$44.5M -$168.4M
Special Dividend Paid
Long-Term Debt Issued $551.5M -- -- -- --
Long-Term Debt Repaid -$623.1M -$300M -$198.7M -$2.3M -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$40.7M -$141.6M -$39.2M -$29.4M -$66.9M
Cash From Financing -$121.7M -$326M -$247.2M -$76.2M $388.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $158.8M $22.1M -$23.6M $453M $619.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $276.8M $347M $217M $537.3M $456.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $182.1M $189.6M $430.2M $408.4M $454.2M
Depreciation & Amoritzation $179M $180.6M $171.6M $177M $143.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $27.3M -$52.2M -$58.6M -$52.9M -$32.7M
Change in Inventories $169K -$77.1M -$44.7M $25.6M -$12.7M
Cash From Operations $494.5M $521.8M $554.5M $810.7M $707.9M
 
Capital Expenditures $202M $164.7M $329.3M $282.3M $287.3M
Cash Acquisitions -$1.8M -$2.5M -$3.1M -$13.7M -$9.8M
Cash From Investing -$200.4M -$161.9M -$325M -$295.4M -$508M
 
Dividends Paid (Ex Special Dividend) -$9.4M -$9.4M -$9.4M -$46.9M -$163.7M
Special Dividend Paid -- -- -- $3M $16M
Long-Term Debt Issued $235M $125M -- -- $1.2B
Long-Term Debt Repaid -$330.9M -$347.3M -$128M -$2.3M -$1.8M
Repurchase of Common Stock -- -- -- -- -$574M
Other Financing Activities -$143.6M -$40.6M -$36.8M -$28.5M -$59.6M
Cash From Financing -$248.9M -$272.3M -$174.2M -$77.7M $400.8M
 
Beginning Cash (CF) $299.7M $347.7M $621.4M $1.5B $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.2M $87.5M $55.3M $437.6M $600.7M
Ending Cash (CF) $344.9M $435.2M $676.8M $2B $3.3B
 
Levered Free Cash Flow $292.4M $357.1M $225.2M $528.4M $420.6M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock