The Coca-Cola Company (KO) Annual Margin Report - Discounting Cash Flows
KO
The Coca-Cola Company
KO (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 29
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 42,525 47,663 47,061 45,754 43,004 38,655 33,014
Revenue Growth Rate 4.58% 1.28% 2.86% 6.4% 11.25% 17.09% -11.41%
Cost of Revenue 16,987 18,287 18,324 18,520 18,000 15,357 13,433
Gross Profit 25,538 29,376 28,737 27,234 25,004 23,298 19,581
Gross Margin 59.99% 61.63% 61.06% 59.52% 58.14% 60.27% 59.31%
Operating Income 11,024 14,630 9,992 11,311 10,909 10,308 8,997
Operating Margin 25.99% 30.69% 21.23% 24.72% 25.37% 26.67% 27.25%
Net Income 10,239 13,031 10,631 10,714 9,542 9,771 7,747
Net Margin 24.05% 27.34% 22.59% 23.42% 22.19% 25.28% 23.47%

Monetary values in USD

amounts except #

Average LTM
Jan 29
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 42,525 47,663 47,061 45,754 43,004 38,655 33,014
Cash From Operating Activities Margin 23.98% 15.95% 14.46% 25.35% 25.62% 32.66% 29.82%
Cash From Operating Activities 9,916 7,603 6,805 11,599 11,018 12,625 9,844
Free Cash Flow Margin 20.1% 11.69% 10.07% 21.3% 22.17% 29.12% 26.25%
Free Cash Flow 8,253 5,570 4,741 9,747 9,534 11,258 8,667
Depreciation and Amortization Margin 3.06% 2.29% 2.28% 2.46% 2.93% 3.76% 4.65%
Depreciation and Amortization 1,257 1,090 1,075 1,128 1,260 1,452 1,536
Capital Expenditure Margin -3.88% -4.26% -4.39% -4.05% -3.45% -3.54% -3.56%
Capital Expenditure -1,663 -2,033 -2,064 -1,852 -1,484 -1,367 -1,177
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program