Financhill
Sell
47

KDP Quote, Financials, Valuation and Earnings

Last price:
$32.06
Seasonality move :
3.2%
Day range:
$31.93 - $32.66
52-week range:
$28.62 - $38.28
Dividend yield:
2.7%
P/E ratio:
19.61x
P/S ratio:
2.94x
P/B ratio:
1.76x
Volume:
23.8M
Avg. volume:
10.8M
1-year change:
0.25%
Market cap:
$43.9B
Revenue:
$14.8B
EPS (TTM):
$1.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.1B $11.6B $12.7B $14.1B $14.8B
Revenue Growth (YoY) 49.42% 4.48% 9.17% 10.83% 5.39%
 
Cost of Revenues $4.8B $5.1B $5.7B $6.7B $6.7B
Gross Profit $6.3B $6.5B $7B $7.3B $8.1B
Gross Profit Margin 57.03% 55.83% 55.01% 52.1% 54.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4B $4.2B $4.6B $4.9B
Other Inc / (Exp) -$30M -$190M $404M -$371M $59M
Operating Expenses $4B $3.9B $4.1B $4.5B $4.9B
Operating Income $2.4B $2.5B $2.9B $2.8B $3.2B
 
Net Interest Expenses $654M $604M $500M $693M $496M
EBT. Incl. Unusual Items $1.7B $1.8B $2.8B $1.7B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $440M $428M $653M $284M $576M
Net Income to Company $1.3B $1.3B $2.1B $1.4B $2.2B
 
Minority Interest in Earnings -- -- $1M $1M --
Net Income to Common Excl Extra Items $1.3B $1.3B $2.1B $1.4B $2.2B
 
Basic EPS (Cont. Ops) $0.89 $0.94 $1.52 $1.01 $1.56
Diluted EPS (Cont. Ops) $0.88 $0.93 $1.50 $1.01 $1.55
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $3B $3B $4B $3.1B $4B
EBIT $2.3B $2.4B $3.3B $2.4B $3.3B
 
Revenue (Reported) $11.1B $11.6B $12.7B $14.1B $14.8B
Operating Income (Reported) $2.4B $2.5B $2.9B $2.8B $3.2B
Operating Income (Adjusted) $2.3B $2.4B $3.3B $2.4B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $3.3B $3.6B $3.8B $3.9B
Revenue Growth (YoY) 5.23% 7.62% 11.45% 5.05% 2.26%
 
Cost of Revenues $1.3B $1.4B $1.7B $1.7B $1.8B
Gross Profit $1.7B $1.8B $1.9B $2.1B $2.1B
Gross Profit Margin 56.42% 56.46% 52.49% 55.48% 55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $949M $1B $1.2B $1.2B $1.2B
Other Inc / (Exp) -$21M -$1M -$315M $3M $6M
Operating Expenses $951M $1B $1.2B $1.2B $1.2B
Operating Income $753M $795M $705M $898M $902M
 
Net Interest Expenses $148M $116M $207M $237M $106M
EBT. Incl. Unusual Items $584M $678M $183M $664M $802M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141M $149M $4M $146M $186M
Net Income to Company $443M $530M $180M $518M $616M
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $443M $530M $180M $518M $616M
 
Basic EPS (Cont. Ops) $0.31 $0.37 $0.13 $0.37 $0.45
Diluted EPS (Cont. Ops) $0.31 $0.37 $0.13 $0.37 $0.45
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $897M $964M $562M $1.1B $1.1B
EBIT $732M $794M $390M $901M $908M
 
Revenue (Reported) $3B $3.3B $3.6B $3.8B $3.9B
Operating Income (Reported) $753M $795M $705M $898M $902M
Operating Income (Adjusted) $732M $794M $390M $901M $908M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.4B $12.4B $13.6B $14.8B $15.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.4B $6.5B $6.9B $6.7B
Gross Profit $6.4B $7B $7.1B $7.9B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4B $4.5B $4.9B $5B
Other Inc / (Exp) -$133M -$162M $290M -$119M $48M
Operating Expenses $3.9B $4B $4.4B $4.8B $5B
Operating Income $2.5B $2.9B $2.7B $3.1B $3.5B
 
Net Interest Expenses $615M $527M $689M $555M $552M
EBT. Incl. Unusual Items $1.7B $2.2B $2.3B $2.4B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $442M $517M $445M $475M $689M
Net Income to Company $1.3B $1.7B $1.8B $1.9B $2.3B
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $1.3B $1.7B $1.8B $1.9B $2.3B
 
Basic EPS (Cont. Ops) $0.92 $1.22 $1.28 $1.38 $1.66
Diluted EPS (Cont. Ops) $0.92 $1.21 $1.28 $1.38 $1.65
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3B $3.5B $3.7B $3.7B $4.3B
EBIT $2.4B $2.8B $3B $3B $3.5B
 
Revenue (Reported) $11.4B $12.4B $13.6B $14.8B $15.1B
Operating Income (Reported) $2.5B $2.9B $2.7B $3.1B $3.5B
Operating Income (Adjusted) $2.4B $2.8B $3B $3B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.5B $9.3B $10.3B $10.9B $11.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.1B $4.9B $5.1B $5B
Gross Profit $4.7B $5.2B $5.3B $5.9B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3B $3.4B $3.7B $3.7B
Other Inc / (Exp) -$127M -$99M -$213M $39M $28M
Operating Expenses $2.9B $3B $3.4B $3.6B $3.7B
Operating Income $1.8B $2.2B $1.9B $2.3B $2.5B
 
Net Interest Expenses $458M $381M $570M $432M $488M
EBT. Incl. Unusual Items $1.2B $1.7B $1.2B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $298M $387M $179M $370M $483M
Net Income to Company $897M $1.3B $983M $1.5B $1.6B
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $897M $1.3B $983M $1.5B $1.6B
 
Basic EPS (Cont. Ops) $0.63 $0.92 $0.69 $1.06 $1.16
Diluted EPS (Cont. Ops) $0.63 $0.91 $0.69 $1.06 $1.16
Weighted Average Basic Share $4.2B $4.2B $4.3B $4.2B $4.1B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.2B $4.1B
 
EBITDA $2.1B $2.6B $2.3B $2.8B $3.1B
EBIT $1.7B $2.1B $1.7B $2.3B $2.6B
 
Revenue (Reported) $8.5B $9.3B $10.3B $10.9B $11.3B
Operating Income (Reported) $1.8B $2.2B $1.9B $2.3B $2.5B
Operating Income (Adjusted) $1.7B $2.1B $1.7B $2.3B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $75M $240M $567M $535M $267M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1B $1.1B $1.5B $1.4B
Inventory $654M $762M $894M $1.3B $1.1B
Prepaid Expenses $17M $15M $17M $68M $216M
Other Current Assets $121M $165M $160M $184M $216M
Total Current Assets $2.3B $2.4B $3.1B $3.8B $3.4B
 
Property Plant And Equipment $2.5B $2.9B $3.2B $3.4B $3.6B
Long-Term Investments $192M $130M $89M $1B $1.5B
Goodwill $20.2B $20.2B $20.2B $20.1B $20.2B
Other Intangibles $24.1B $24B $23.9B $23.2B $23.3B
Other Long-Term Assets $141M $195M $202M $182M $201M
Total Assets $49.5B $49.8B $50.6B $51.8B $52.1B
 
Accounts Payable $3.2B $3.7B $4.3B $5.2B $3.6B
Accrued Expenses $717M $790M $850M $854M $984M
Current Portion Of Long-Term Debt $347M $2.3B $155M $496M $1.2B
Current Portion Of Capital Lease Obligations $110M $116M $155M $195M $220M
Other Current Liabilities $48M $49M $49M $122M $166M
Total Current Liabilities $6.5B $7.7B $6.5B $8.1B $8.9B
 
Long-Term Debt $12.8B $11.1B $11.6B $11.1B $9.9B
Capital Leases -- -- -- -- --
Total Liabilities $26.3B $25.9B $25.6B $26.7B $26.5B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj $104M $77M -$26M $129M $315M
Common Equity $23.3B $23.8B $25B $25.1B $25.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1M -- -$1M --
Total Equity $23.3B $23.8B $25B $25.1B $25.7B
 
Total Liabilities and Equity $49.5B $49.8B $50.6B $51.8B $52.1B
Cash and Short Terms $75M $240M $567M $535M $267M
Total Debt $14.4B $13.5B $11.9B $12B $13.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $191M $200M $925M $260M $552M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $1.5B $1.3B $1.4B
Inventory $824M $972M $1.4B $1.3B $1.4B
Prepaid Expenses $16M $23M $55M $99M $264M
Other Current Assets $220M $191M $223M $253M $278M
Total Current Assets $2.4B $2.8B $4.3B $3.4B $4.1B
 
Property Plant And Equipment $2.8B $3.1B $3.3B $3.4B $3.6B
Long-Term Investments $128M $127M $122M $1.4B $1.6B
Goodwill $20B $20.2B $20B $20.1B $20.1B
Other Intangibles $23.8B $23.9B $23.3B $23.2B $23.1B
Other Long-Term Assets $182M $199M $190M $169M $215M
Total Assets $49.4B $50.3B $51.4B $51.8B $52.7B
 
Accounts Payable $3.5B $4.1B $5.3B $4.1B $3.1B
Accrued Expenses $861M $871M $879M $881M $1B
Current Portion Of Long-Term Debt $1.8B -- -- $1.6B $529M
Current Portion Of Capital Lease Obligations $113M $133M $192M $208M $233M
Other Current Liabilities $57M $44M $140M $124M $127M
Total Current Liabilities $7.3B $6.8B $7.2B $8.8B $7.7B
 
Long-Term Debt $11.7B $11.7B $11.6B $9.9B $12.4B
Capital Leases -- -- -- -- --
Total Liabilities $26.1B $25.9B $26.3B $26.4B $27.7B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj -$217M $6M -$9M $135M $14M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M -- -$1M -- --
Total Equity $23.3B $24.4B $25.1B $25.4B $25B
 
Total Liabilities and Equity $49.4B $50.3B $51.4B $51.8B $52.7B
Cash and Short Terms $191M $200M $925M $260M $552M
Total Debt $13.9B $12.7B $11.6B $12.7B $14.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.3B $1.3B $2.1B $1.4B $2.2B
Depreciation & Amoritzation $658M $653M $708M $709M $720M
Stock-Based Compensation $64M $85M $88M $52M $116M
Change in Accounts Receivable -$7M -$5M -$152M -$398M $70M
Change in Inventories -$24M -$107M -$133M -$426M $182M
Cash From Operations $2.5B $2.5B $2.9B $2.8B $1.3B
 
Capital Expenditures $365M $517M $455M $379M $481M
Cash Acquisitions -$24M -$5M $578M -$912M -$316M
Cash From Investing -$150M -$316M $210M -$1.1B -$784M
 
Dividends Paid (Ex Special Dividend) -$844M -$846M -$955M -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $18.2B $10.6B $7.6B $4.2B $36.9B
Long-Term Debt Repaid -$19.5B -$11.6B -$9.3B -$4.4B -$35.8B
Repurchase of Common Stock -- -- -- -$379M -$706M
Other Financing Activities -$196M -$170M -$172M -$64M -$86M
Cash From Financing -$2.4B -$2B -$2.8B -$1.7B -$832M
 
Beginning Cash (CF) $139M $111M $255M $568M $535M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40M $150M $322M -$26M -$287M
Ending Cash (CF) $111M $255M $568M $535M $267M
 
Levered Free Cash Flow $2.1B $1.9B $2.4B $2.5B $848M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $443M $530M $180M $518M $616M
Depreciation & Amoritzation $165M $170M $172M $177M $175M
Stock-Based Compensation $20M $20M $31M $29M $24M
Change in Accounts Receivable -$59M -$85M -$166M $8M -$81M
Change in Inventories -$74M -$79M -$206M $30M -$101M
Cash From Operations $604M $794M $759M $580M $628M
 
Capital Expenditures $91M $140M $83M $122M $125M
Cash Acquisitions -$4M -- -- -$300M -$85M
Cash From Investing -$90M -$150M -$82M -$420M -$209M
 
Dividends Paid (Ex Special Dividend) -$212M -$263M -$265M -$279M -$292M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $2B -$500M -- --
Long-Term Debt Repaid -$1.6B -$2.3B $625M -$25M -$27M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24M -$1M -$5M -$31M -$36M
Cash From Financing -$465M -$602M -$294M -$174M -$282M
 
Beginning Cash (CF) $177M $170M $554M $278M $438M
Foreign Exchange Rate Adjustment -$8M -$9M -$9M -$4M -$15M
Additions / Reductions $49M $42M $383M -$14M $137M
Ending Cash (CF) $218M $203M $928M $260M $560M
 
Levered Free Cash Flow $513M $654M $676M $458M $503M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3B $1.7B $1.8B $1.9B $2.3B
Depreciation & Amoritzation $648M $686M $715M $717M $732M
Stock-Based Compensation $79M $91M $63M $95M $106M
Change in Accounts Receivable -$44M -$130M -$398M $144M -$248M
Change in Inventories -$75M -$142M -$475M $95M -$7M
Cash From Operations $2.3B $2.7B $3B $1.8B $1.7B
 
Capital Expenditures $535M $491M $378M $426M $602M
Cash Acquisitions -$4M -$1M $580M -$1.2B -$100M
Cash From Investing -$116M -$484M $347M -$1.5B -$699M
 
Dividends Paid (Ex Special Dividend) -$846M -$898M -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $26.1B $7.4B $3.7B $1.2B $39.9B
Long-Term Debt Repaid -$27.1B -$8.7B -$4.9B -$1B -$37B
Repurchase of Common Stock -- -- -$88M -$748M -$1.4B
Other Financing Activities -$204M -$157M -$53M -$86M -$142M
Cash From Financing -$2.1B -$2.3B -$2.6B -$910M -$639M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $117M -$15M $739M -$684M $329M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $2.2B $2.7B $1.3B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $897M $1.3B $983M $1.5B $1.6B
Depreciation & Amoritzation $490M $523M $530M $538M $550M
Stock-Based Compensation $62M $68M $43M $86M $76M
Change in Accounts Receivable -$1M -$126M -$372M $170M -$148M
Change in Inventories -$175M -$210M -$552M -$31M -$220M
Cash From Operations $1.7B $1.9B $2.1B $1B $1.4B
 
Capital Expenditures $382M $356M $279M $326M $447M
Cash Acquisitions -$4M -- $2M -$308M -$92M
Cash From Investing -$182M -$350M -$213M -$623M -$538M
 
Dividends Paid (Ex Special Dividend) -$635M -$687M -$796M -$842M -$883M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.2B $6.9B $3B -- $3B
Long-Term Debt Repaid -$10.8B -$7.8B -$3.4B -$74M -$1.2B
Repurchase of Common Stock -- -- -$88M -$457M -$1.1B
Other Financing Activities -$184M -$171M -$52M -$74M -$130M
Cash From Financing -$1.4B -$1.6B -$1.5B -$697M -$504M
 
Beginning Cash (CF) $511M $774M $1.7B $1B $1B
Foreign Exchange Rate Adjustment -$11M -$5M -$10M $13M -$35M
Additions / Reductions $118M -$47M $370M -$288M $328M
Ending Cash (CF) $618M $722M $2.1B $742M $1.3B
 
Levered Free Cash Flow $1.3B $1.6B $1.8B $706M $923M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.48% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock