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
Feb 26
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 45,059 47,941 47,941 47,061 45,754 43,004 38,655
Revenue Growth Rate 6.58% 0% 1.87% 2.86% 6.4% 11.25% 17.09%
Cost of Revenue 17,832 18,397 18,397 18,324 18,520 18,000 15,357
Gross Profit 27,227 29,544 29,544 28,737 27,234 25,004 23,298
Gross Margin 60.37% 61.63% 61.63% 61.06% 59.52% 58.14% 60.27%
Operating Income 11,674 13,762 13,762 9,992 11,311 10,909 10,308
Operating Margin 25.9% 28.71% 28.71% 21.23% 24.72% 25.37% 26.67%
Net Income 11,145 13,107 13,107 10,631 10,714 9,542 9,771
Net Margin 24.69% 27.34% 27.34% 22.59% 23.42% 22.19% 25.28%

Monetary values in USD

amounts except #

Average LTM
Feb 26
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 45,059 47,941 47,941 47,061 45,754 43,004 38,655
Cash From Operating Activities Margin 21.5% 15.45% 15.45% 14.46% 25.35% 25.62% 32.66%
Cash From Operating Activities 9,477 7,408 7,408 6,805 11,599 11,018 12,625
Free Cash Flow Margin 17.46% 11.05% 11.05% 10.07% 21.3% 22.17% 29.12%
Free Cash Flow 7,645 5,296 5,296 4,741 9,747 9,534 11,258
Depreciation and Amortization Margin 2.64% 2.19% 2.19% 2.28% 2.46% 2.93% 3.76%
Depreciation and Amortization 1,169 1,050 1,050 1,075 1,128 1,260 1,452
Capital Expenditure Margin -4.04% -4.41% -4.41% -4.39% -4.05% -3.45% -3.54%
Capital Expenditure -1,832 -2,112 -2,112 -2,064 -1,852 -1,484 -1,367
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