Go Pro

Keurig Dr Pepper (KDP) Financials

Keurig Dr Pepper logo
$32.18 +0.30 (+0.94%)
As of 08/28/2026 04:00 PM Eastern
Annual Income Statements for Keurig Dr Pepper

Annual Income Statements for Keurig Dr Pepper

This table shows Keurig Dr Pepper's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/24/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
764 849 1,078 586 1,254 1,325 2,146 1,436 2,181 1,441 2,079
Consolidated Net Income / (Loss)
764 849 1,078 589 1,254 1,325 2,145 1,435 2,181 1,441 2,079
Net Income / (Loss) Continuing Operations
764 849 1,078 589 1,254 1,325 2,145 1,435 2,181 1,441 2,079
Total Pre-Tax Income
1,184 1,283 1,173 791 1,694 1,753 2,798 1,719 2,757 1,914 2,687
Total Operating Income
1,298 1,433 1,388 1,237 2,378 2,480 2,894 2,605 3,192 2,591 3,575
Total Gross Profit
3,723 3,858 3,995 3,882 6,342 6,486 6,977 7,323 8,080 8,529 8,999
Total Revenue
6,282 6,440 6,690 7,442 11,120 11,618 12,683 14,057 14,814 15,351 16,603
Operating Revenue
6,282 6,440 6,690 7,442 11,120 11,618 12,683 14,057 14,814 15,351 16,603
Total Cost of Revenue
2,559 2,582 2,695 3,560 4,778 5,132 5,706 6,734 6,734 6,822 7,604
Operating Cost of Revenue
2,559 2,582 2,695 3,560 4,778 5,132 5,706 6,734 6,734 6,822 7,604
Total Operating Expenses
2,425 2,425 2,607 2,645 3,964 4,006 4,083 4,718 4,888 5,938 5,424
Selling, General & Admin Expense
2,313 2,329 2,556 2,635 3,962 3,978 4,153 4,645 4,912 5,013 5,351
Other Operating Expenses / (Income)
7.00 -3.00 -51 10 2.00 -39 -70 -105 -26 207 -5.00
Impairment Charge
- - - 0.00 0.00 67 0.00 477 2.00 718 78
Total Other Income / (Expense), net
-114 -150 -215 -446 -684 -727 -96 -886 -435 -677 -888
Interest & Investment Income
2.00 3.00 3.00 - 0.00 0.00 524 -643 -496 -735 -754
Other Income / (Expense), net
1.00 25 8.00 19 -19 -119 -15 -26 61 58 -134
Income Tax Expense
420 434 95 202 440 428 653 284 576 473 608
Basic Earnings per Share
$4.00 $4.57 $5.91 $0.54 $0.89 $0.94 $1.52 $1.01 $1.56 $1.06 $1.53
Weighted Average Basic Shares Outstanding
190.90M 185.40M 182M 1.09B 1.41B 1.41B 1.42B 1.42B 1.40B 1.36B 1.36B
Diluted Earnings per Share
$3.97 $4.54 $5.89 $0.53 $0.88 $0.93 $1.50 $1.01 $1.55 $1.05 $1.53
Weighted Average Diluted Shares Outstanding
192.40M 186.60M 182.80M 1.10B 1.42B 1.42B 1.43B 1.43B 1.41B 1.37B 1.36B
Weighted Average Basic & Diluted Shares Outstanding
191M 183.09M 179.74M 1.09B 1.41B 1.41B 1.42B 1.41B 1.39B 1.36B 1.36B
Cash Dividends to Common per Share
$1.92 - $2.32 - $0.60 $0.60 $0.71 $0.78 $0.83 $0.89 $0.92

Quarterly Income Statements for Keurig Dr Pepper

This table shows Keurig Dr Pepper's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
693 454 515 616 -144 517 547 662 353 270 142
Consolidated Net Income / (Loss)
693 454 515 616 -144 517 547 662 353 270 210
Net Income / (Loss) Continuing Operations
693 454 515 616 -144 517 547 662 353 270 210
Total Pre-Tax Income
899 594 672 802 -154 660 718 852 457 357 305
Total Operating Income
943 765 861 902 63 801 898 995 881 756 628
Total Gross Profit
2,184 1,940 2,172 2,140 2,277 1,985 2,255 2,340 2,419 2,098 3,066
Total Revenue
3,867 3,468 3,922 3,891 4,070 3,635 4,163 4,306 4,499 3,976 7,309
Operating Revenue
3,867 3,468 3,922 3,891 4,070 3,635 4,163 4,306 4,499 3,976 7,309
Total Cost of Revenue
1,683 1,528 1,750 1,751 1,793 1,650 1,908 1,966 2,080 1,878 4,243
Operating Cost of Revenue
1,683 1,528 1,750 1,751 1,793 1,650 1,908 1,966 2,080 1,878 4,243
Total Operating Expenses
1,241 1,175 1,311 1,238 2,214 1,184 1,357 1,345 1,538 1,342 2,438
Selling, General & Admin Expense
1,258 1,176 1,295 1,245 1,297 1,192 1,356 1,344 1,459 1,342 2,397
Other Operating Expenses / (Income)
-17 -1.00 16 -7.00 199 -8.00 1.00 1.00 1.00 0.00 41
Total Other Income / (Expense), net
-44 -171 -189 -100 -217 -141 -180 -143 -424 -399 -323
Interest Expense
-432 178 204 106 -488 148 180 188 - 281 336
Other Income / (Expense), net
20 7.00 15 6.00 30 7.00 0.00 45 -186 -118 13
Income Tax Expense
206 140 157 186 -10 143 171 190 104 87 95
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - - 0.00 - - - 68
Basic Earnings per Share
$0.50 $0.33 $0.38 $0.45 ($0.10) $0.38 $0.40 $0.49 $0.26 $0.20 $0.04
Weighted Average Basic Shares Outstanding
1.40B 1.38B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B
Diluted Earnings per Share
$0.49 $0.33 $0.38 $0.45 ($0.11) $0.38 $0.40 $0.49 $0.26 $0.20 $0.04
Weighted Average Diluted Shares Outstanding
1.41B 1.39B 1.36B 1.36B 1.37B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B
Weighted Average Basic & Diluted Shares Outstanding
1.39B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B

Annual Cash Flow Statements for Keurig Dr Pepper

This table details how cash moves in and out of Keurig Dr Pepper's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/24/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
683 880 -1,632 59 -40 150 322 -26 -287 382 419
Net Cash From Operating Activities
1,014 961 1,038 1,613 2,474 2,456 2,874 2,837 1,329 2,219 1,991
Net Cash From Continuing Operating Activities
1,014 961 1,038 1,613 2,474 2,456 2,874 2,837 1,329 2,219 1,991
Net Income / (Loss) Continuing Operations
764 847 1,076 589 1,254 1,325 2,146 1,436 2,181 1,441 2,079
Consolidated Net Income / (Loss)
764 847 1,076 589 1,254 1,325 2,146 1,436 2,181 1,441 2,079
Depreciation Expense
192 191 198 233 358 362 410 399 402 422 455
Amortization Expense
35 33 31 201 300 291 298 310 318 311 298
Non-Cash Adjustments To Reconcile Net Income
64 23 43 165 183 355 -292 873 148 799 118
Changes in Operating Assets and Liabilities, net
-41 -133 -310 425 379 123 312 -181 -1,720 -754 -959
Net Cash From Investing Activities
-194 -189 -1,763 -19,131 -150 -316 210 -1,135 -784 -1,614 -573
Net Cash From Continuing Investing Activities
-194 -189 -1,763 -19,131 -150 -316 210 -1,135 -784 -1,614 -573
Purchase of Property, Plant & Equipment
-179 -180 -202 -180 -330 -461 -423 -353 -425 -563 -486
Acquisitions
-21 -23 -1,565 -19,153 -59 -61 -32 -988 -372 -1,066 -167
Sale of Property, Plant & Equipment
20 6.00 3.00 3.00 247 203 122 168 9.00 4.00 14
Other Investing Activities, net
1.00 -8.00 -3.00 -5.00 -8.00 3.00 -35 -12 4.00 11 66
Net Cash From Financing Activities
-137 108 -907 17,577 -2,364 -1,990 -2,762 -1,728 -832 -223 -999
Net Cash From Continuing Financing Activities
-137 108 -907 17,577 -2,364 -1,990 -2,762 -1,728 -832 -223 -999
Repayment of Debt
-10 -911 -567 -5,398 -19,478 -11,589 -9,313 -3,161 -654 -1,782 -2,205
Repurchase of Common Equity
-521 -519 -399 - - 0.00 0.00 -379 -706 -1,110 -9.00
Payment of Dividends
-355 -386 -414 -214 -844 -846 -955 -1,080 -1,142 -1,194 -1,250
Issuance of Debt
751 1,950 482 14,206 18,527 10,638 7,556 3,000 1,827 4,039 2,625
Other Financing Activities, net
-2.00 -26 -9.00 -17 -569 -193 -190 -108 -157 -176 -160
Cash Interest Paid
- - - 231 521 515 477 363 443 494 594

Quarterly Cash Flow Statements for Keurig Dr Pepper

This table details how cash moves in and out of Keurig Dr Pepper's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
1.00 50 141 137 54 145 -192 2.00 464 17,822 -16,999
Net Cash From Operating Activities
297 85 657 628 849 209 431 639 712 281 895
Net Cash From Continuing Operating Activities
297 85 657 628 849 209 431 639 712 281 895
Net Income / (Loss) Continuing Operations
693 454 515 616 -144 517 547 662 353 270 210
Consolidated Net Income / (Loss)
693 454 515 616 -144 517 547 662 353 270 210
Depreciation Expense
103 101 106 103 112 106 111 119 119 114 208
Amortization Expense
79 69 99 72 71 60 74 87 80 169 497
Non-Cash Adjustments To Reconcile Net Income
-44 12 82 11 694 -60 16 -50 209 -1.00 49
Changes in Operating Assets and Liabilities, net
-534 -551 -145 -174 116 -414 -317 -179 -49 -271 -69
Net Cash From Investing Activities
-161 -193 -136 -209 -1,076 -57 -221 -112 -183 -98 -16,801
Net Cash From Continuing Investing Activities
-161 -193 -136 -209 -1,076 -57 -221 -112 -183 -98 -16,801
Purchase of Property, Plant & Equipment
-154 -158 -115 -125 -165 -120 -106 -112 -148 -116 -181
Acquisitions
-9.00 -37 -19 -85 -925 -14 -114 -3.00 -36 -2.00 -16,617
Other Investing Activities, net
2.00 2.00 -3.00 1.00 11 64 -1.00 2.00 1.00 1.00 -3.00
Net Cash From Financing Activities
-135 158 -380 -282 281 -7.00 -402 -525 -65 17,639 -1,093
Net Cash From Continuing Financing Activities
-135 158 -380 -282 281 -7.00 -402 -525 -65 17,639 -1,093
Repayment of Debt
549 -1,389 -69 44 241 345 -2,045 -186 -319 -38 -991
Payment of Dividends
-300 -299 -292 -292 -311 -312 -313 -312 -313 -312 -366
Issuance of Debt
-91 3,023 8.00 8.00 471 8.00 2,008 7.00 602 5,985 456
Issuance of Preferred Equity
- - - - - - - - - 4,489 -94
Other Financing Activities, net
-44 -72 -27 -42 -115 -48 -43 -34 -35 7,515 -98
Cash Interest Paid
188 24 187 97 186 93 184 100 217 97 252

Annual Balance Sheets for Keurig Dr Pepper

This table presents Keurig Dr Pepper's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/24/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
8,869 9,791 15,744 48,918 49,518 49,779 50,598 51,837 52,130 53,430 55,459
Total Current Assets
1,817 2,736 1,056 2,159 2,273 2,388 3,057 3,804 3,375 3,997 5,266
Cash & Equivalents
911 1,787 90 83 75 240 567 535 267 510 1,026
Restricted Cash
- 0.00 5.00 46 26 15 1.00 - 0.00 80 18
Accounts Receivable
628 646 483 1,150 1,115 1,048 1,148 1,484 1,368 1,502 1,671
Inventories, net
209 202 384 626 654 762 894 1,314 1,142 1,299 1,733
Prepaid Expenses
69 101 94 254 403 323 447 471 598 606 818
Plant, Property, & Equipment, net
1,156 1,138 790 2,310 2,028 2,212 2,494 2,491 2,699 2,964 3,230
Total Noncurrent Assets
5,896 5,917 13,898 44,449 45,217 45,179 45,047 45,542 46,056 46,469 46,963
Long-Term Investments
31 23 97 186 151 88 30 1,000 1,387 1,543 1,660
Goodwill
2,988 2,993 9,819 20,011 20,172 20,184 20,182 20,072 20,202 20,053 20,247
Intangible Assets
2,663 2,656 3,834 23,967 24,117 23,968 23,856 23,183 23,287 23,634 23,725
Noncurrent Deferred & Refundable Income Taxes
64 62 27 26 29 45 42 35 31 39 36
Other Noncurrent Operating Assets
150 183 121 259 748 894 937 1,252 1,149 1,200 1,295
Total Liabilities & Shareholders' Equity
8,869 9,791 15,744 48,918 49,518 49,779 50,598 51,837 52,130 53,430 55,459
Total Liabilities
6,686 7,657 8,081 26,385 26,261 25,949 25,626 26,712 26,454 29,187 29,943
Total Current Liabilities
1,583 1,051 2,018 5,702 6,474 7,694 6,485 8,076 8,916 8,087 8,290
Short-Term Debt
507 10 225 1,458 1,593 2,345 304 895 3,246 2,642 3,105
Accounts Payable
277 303 1,580 2,300 3,176 3,740 4,316 5,206 3,597 2,985 2,996
Accrued Expenses
708 670 201 1,012 939 1,040 1,110 1,153 1,242 1,584 1,379
Other Current Liabilities
- - 12 932 766 569 755 822 831 876 810
Total Noncurrent Liabilities
5,103 6,606 6,063 20,683 19,787 18,255 19,141 18,636 17,538 21,100 21,653
Long-Term Debt
2,875 4,468 3,064 14,201 12,827 11,143 11,578 11,072 9,945 12,912 13,036
Noncurrent Deferred & Payable Income Tax Liabilities
787 812 1,031 5,923 6,030 5,993 5,986 5,739 5,760 5,435 5,526
Other Noncurrent Operating Liabilities
260 209 1,871 559 930 1,119 1,577 1,825 1,833 2,753 3,091
Redeemable Noncontrolling Interest
- - 265 - - - - - - - 0.00
Total Equity & Noncontrolling Interests
2,183 2,134 7,398 22,533 23,257 23,830 24,972 25,125 25,676 24,243 25,516
Total Preferred & Common Equity
2,183 2,134 7,398 22,533 23,257 23,829 24,972 25,126 25,676 24,243 25,516
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,183 2,134 7,398 22,533 23,257 23,829 24,972 25,126 25,676 24,243 25,516
Common Stock
213 97 6,385 21,485 21,571 21,691 21,799 21,458 20,802 19,726 19,792
Retained Earnings
2,165 2,266 914 1,178 1,582 2,061 3,199 3,539 4,559 4,793 5,622
Accumulated Other Comprehensive Income / (Loss)
-195 -229 99 -130 104 77 -26 129 315 -276 102
Noncontrolling Interest
- - - - 0.00 1.00 0.00 -1.00 0.00 0.00 0.00

Quarterly Balance Sheets for Keurig Dr Pepper

This table presents Keurig Dr Pepper's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
51,763 52,130 52,286 52,344 52,718 53,430 53,699 54,368 54,605 73,140 87,619
Total Current Assets
3,406 3,375 3,567 3,819 4,102 3,997 4,346 4,606 4,701 23,132 9,461
Cash & Equivalents
260 267 317 438 552 510 653 509 516 898 1,517
Restricted Cash
- 0.00 - - 8.00 80 80 56 53 17,818 36
Accounts Receivable
1,279 1,368 1,311 1,390 1,448 1,502 1,329 1,498 1,497 1,539 2,423
Inventories, net
1,348 1,142 1,204 1,252 1,351 1,299 1,539 1,741 1,840 1,829 3,857
Prepaid Expenses
519 598 735 739 743 606 745 802 795 1,048 1,628
Plant, Property, & Equipment, net
2,527 2,699 2,695 2,680 2,794 2,964 2,951 2,996 3,039 3,249 6,323
Total Noncurrent Assets
45,830 46,056 46,024 45,845 45,822 46,469 46,402 46,766 46,865 46,759 71,835
Long-Term Investments
1,336 1,387 1,438 1,468 1,492 1,543 1,568 1,566 1,617 1,703 1,733
Goodwill
20,122 20,202 20,163 20,081 20,078 20,053 20,062 20,228 20,198 20,210 29,760
Intangible Assets
23,223 23,287 23,251 23,108 23,072 23,634 23,616 23,841 23,786 23,653 38,113
Noncurrent Deferred & Refundable Income Taxes
32 31 44 44 41 39 40 36 36 17 192
Other Noncurrent Operating Assets
1,117 1,149 1,128 1,144 1,139 1,200 1,116 1,095 1,228 1,176 2,037
Total Liabilities & Shareholders' Equity
51,763 52,130 52,286 52,344 52,718 53,430 53,699 54,368 54,605 73,140 87,619
Total Liabilities
26,399 26,454 27,633 27,626 27,749 29,187 29,252 29,383 29,281 39,540 53,973
Total Current Liabilities
8,814 8,916 7,004 7,509 7,699 8,087 9,171 7,221 7,527 10,025 19,739
Short-Term Debt
2,798 3,246 1,908 2,399 2,472 2,642 3,999 1,976 2,285 4,816 8,394
Accounts Payable
4,090 3,597 3,187 3,099 3,133 2,985 3,154 3,113 2,993 2,843 6,293
Accrued Expenses
1,123 1,242 1,169 1,302 1,288 1,584 1,201 1,324 1,396 1,466 2,430
Other Current Liabilities
803 831 740 709 806 876 817 808 853 900 2,622
Total Noncurrent Liabilities
17,585 17,538 20,629 20,117 20,050 21,100 20,081 22,162 21,754 29,515 34,234
Long-Term Debt
9,940 9,945 12,929 12,406 12,413 12,912 11,927 13,920 13,531 20,891 21,586
Noncurrent Deferred & Payable Income Tax Liabilities
5,714 5,760 5,784 5,746 5,736 5,435 5,430 5,487 5,433 5,467 8,936
Other Noncurrent Operating Liabilities
1,931 1,833 1,916 1,965 1,901 2,753 2,724 2,755 2,790 3,157 3,712
Redeemable Noncontrolling Interest
- - - - - - - - - 4,418 4,418
Total Equity & Noncontrolling Interests
25,364 25,676 0.00 24,718 24,969 24,243 24,447 24,985 25,324 29,182 29,228
Total Preferred & Common Equity
25,364 25,676 24,653 24,718 24,969 24,243 24,447 24,985 25,324 25,261 25,032
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
25,364 25,676 24,653 24,718 24,969 24,243 24,447 24,985 25,324 25,266 25,037
Common Stock
21,028 20,802 19,675 19,697 19,706 19,726 19,725 19,743 19,767 19,802 19,827
Retained Earnings
4,165 4,559 4,721 4,944 5,249 4,793 4,997 5,232 5,581 5,580 5,326
Accumulated Other Comprehensive Income / (Loss)
171 315 257 77 14 -276 -275 10 -24 -116 -116
Noncontrolling Interest
0.00 0.00 0.00 0.00 0.00 0.00 - - - 3,921 4,196

Annual Metrics And Ratios for Keurig Dr Pepper

This table displays calculated financial ratios and metrics derived from Keurig Dr Pepper's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/24/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.63% 2.52% 3.88% 11.24% 49.42% 4.48% 9.17% 10.83% 5.39% 3.62% 8.16%
EBITDA Growth
7.84% 10.22% -3.39% 4.00% 78.52% -0.10% 19.01% -8.34% 20.83% -14.88% 24.01%
EBIT Growth
10.08% 12.24% -4.25% -10.03% 87.82% 0.08% 21.94% -10.42% 26.13% -18.57% 29.90%
NOPAT Growth
8.49% 13.22% 34.52% -27.79% 91.11% 6.49% 18.36% -1.98% 16.12% -22.75% 41.80%
Net Income Growth
8.68% 11.13% 26.97% -45.36% 112.90% 5.66% 61.89% -33.10% 51.99% -33.93% 44.27%
EPS Growth
11.52% 14.36% 29.74% -91.00% 66.04% 5.68% 61.29% -32.67% 53.47% -32.26% 45.71%
Operating Cash Flow Growth
-0.78% -5.23% 8.01% 55.40% 53.38% -0.73% 17.02% -1.29% -53.15% 66.97% -10.27%
Free Cash Flow Firm Growth
1.39% -8.48% -721.30% -446.07% 108.48% 5.07% 26.38% -2.18% -69.76% 72.55% -1.51%
Invested Capital Growth
-0.06% 3.87% 126.09% 248.87% -1.19% -1.20% -1.94% -1.93% 4.66% 1.21% 3.42%
Revenue Q/Q Growth
0.59% 0.50% 11.04% 8.29% 1.10% 1.64% 2.18% 3.02% 0.43% 1.34% 2.65%
EBITDA Q/Q Growth
4.38% 0.60% 3.97% 8.13% 6.68% 0.00% 0.62% -0.87% 7.73% -20.44% 17.28%
EBIT Q/Q Growth
5.35% 0.76% 14.90% 1.78% 7.82% -0.21% 0.00% -0.88% 9.49% -24.72% 21.20%
NOPAT Q/Q Growth
4.73% 1.32% 51.47% -22.38% 7.30% 0.70% 0.44% 1.80% 7.57% -26.80% 31.66%
Net Income Q/Q Growth
4.80% -2.08% 66.10% -35.91% 12.57% 1.69% 23.99% -21.37% 12.36% -36.74% 31.42%
EPS Q/Q Growth
5.59% -1.52% 95.03% -87.04% 10.00% 1.09% 23.97% -21.09% 12.32% -36.36% 31.90%
Operating Cash Flow Q/Q Growth
3.89% -3.51% -34.18% 106.79% 5.14% 5.09% 5.55% -6.65% -24.96% 33.11% -6.44%
Free Cash Flow Firm Q/Q Growth
1.42% 6.71% 29.14% -5.34% -9.43% -8.47% 30.86% -13.45% -42.04% 9.55% 55.65%
Invested Capital Q/Q Growth
0.63% -0.15% -12.42% -1.25% -0.35% 0.26% -1.59% -0.28% 1.94% -0.37% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
59.26% 59.91% 59.72% 52.16% 57.03% 55.83% 55.01% 52.10% 54.54% 55.56% 54.20%
EBITDA Margin
24.29% 26.12% 24.29% 22.71% 27.13% 25.94% 28.28% 23.39% 26.82% 22.03% 25.26%
Operating Margin
20.66% 22.25% 20.75% 16.62% 21.38% 21.35% 22.82% 18.53% 21.55% 16.88% 21.53%
EBIT Margin
20.68% 22.64% 20.87% 16.88% 21.21% 20.32% 22.70% 18.35% 21.96% 17.26% 20.73%
Profit (Net Income) Margin
12.16% 13.18% 16.11% 7.91% 11.28% 11.40% 16.91% 10.21% 14.72% 9.39% 12.52%
Tax Burden Percent
64.53% 66.17% 91.90% 74.46% 74.03% 75.58% 76.66% 83.48% 79.11% 75.29% 77.37%
Interest Burden Percent
91.15% 88.00% 84.03% 62.98% 71.81% 74.25% 97.19% 66.65% 84.75% 72.25% 78.09%
Effective Tax Rate
35.47% 33.83% 8.10% 25.54% 25.97% 24.42% 23.34% 16.52% 20.89% 24.71% 22.63%
Return on Invested Capital (ROIC)
18.11% 20.12% 16.29% 3.78% 4.68% 5.04% 6.06% 6.06% 6.94% 5.21% 7.22%
ROIC Less NNEP Spread (ROIC-NNEP)
15.03% 16.24% 9.55% 0.20% 1.24% 1.02% 5.46% -0.76% 3.81% 1.13% 2.10%
Return on Net Nonoperating Assets (RNNOA)
16.02% 19.21% 5.71% 0.12% 0.80% 0.59% 2.73% -0.33% 1.65% 0.56% 1.14%
Return on Equity (ROE)
34.13% 39.33% 22.01% 3.90% 5.48% 5.63% 8.79% 5.73% 8.59% 5.77% 8.36%
Cash Return on Invested Capital (CROIC)
18.18% 16.32% -61.04% -107.11% 5.88% 6.25% 8.02% 8.00% 2.39% 4.01% 3.86%
Operating Return on Assets (OROA)
15.16% 15.63% 10.93% 3.88% 4.79% 4.76% 5.74% 5.04% 6.26% 5.02% 6.32%
Return on Assets (ROA)
8.92% 9.10% 8.44% 1.82% 2.55% 2.67% 4.27% 2.80% 4.20% 2.73% 3.82%
Return on Common Equity (ROCE)
34.13% 39.33% 21.41% 3.87% 5.48% 5.63% 8.79% 5.73% 8.59% 5.77% 8.36%
Return on Equity Simple (ROE_SIMPLE)
35.00% 39.78% 14.57% 2.61% 5.39% 5.56% 8.59% 5.71% 8.49% 5.94% 0.00%
Net Operating Profit after Tax (NOPAT)
838 948 1,276 921 1,760 1,875 2,219 2,175 2,525 1,951 2,766
NOPAT Margin
13.33% 14.72% 19.07% 12.38% 15.83% 16.13% 17.49% 15.47% 17.05% 12.71% 16.66%
Net Nonoperating Expense Percent (NNEP)
3.08% 3.89% 6.74% 3.58% 3.43% 4.02% 0.60% 6.81% 3.13% 4.08% 5.12%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 5.86% 6.50% 4.90% 6.64%
Cost of Revenue to Revenue
40.74% 40.09% 40.28% 47.84% 42.97% 44.17% 44.99% 47.91% 45.46% 44.44% 45.80%
SG&A Expenses to Revenue
36.82% 36.16% 38.21% 35.41% 35.63% 34.24% 32.74% 33.04% 33.16% 32.66% 32.23%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
38.60% 37.66% 38.97% 35.54% 35.65% 34.48% 32.19% 33.56% 33.00% 38.68% 32.67%
Earnings before Interest and Taxes (EBIT)
1,299 1,458 1,396 1,256 2,359 2,361 2,879 2,579 3,253 2,649 3,441
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,526 1,682 1,625 1,690 3,017 3,014 3,587 3,288 3,973 3,382 4,194
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.07 1.07 0.33 1.39 1.57 1.74 1.96 1.90 1.76 1.78 1.48
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.37 0.35 0.37 4.20 3.29 3.56 3.86 3.39 3.04 2.82 2.27
Price to Earnings (P/E)
3.07 2.68 2.27 53.40 29.17 31.21 22.82 33.19 20.66 30.02 18.15
Dividend Yield
15.46% 17.12% 17.09% 466.36% 2.31% 2.04% 1.95% 2.27% 2.53% 2.74% 3.31%
Earnings Yield
32.57% 37.32% 43.99% 1.87% 3.43% 3.20% 4.38% 3.01% 4.84% 3.33% 5.51%
Enterprise Value to Invested Capital (EV/IC)
1.04 1.03 0.54 1.23 1.36 1.47 1.66 1.63 1.52 1.50 1.31
Enterprise Value to Revenue (EV/Rev)
0.76 0.77 0.88 6.27 4.56 4.69 4.75 4.13 3.82 3.69 3.08
Enterprise Value to EBITDA (EV/EBITDA)
3.14 2.94 3.64 27.60 16.82 18.08 16.80 17.67 14.25 16.76 12.20
Enterprise Value to EBIT (EV/EBIT)
3.68 3.39 4.23 37.13 21.51 23.09 20.93 22.52 17.40 21.39 14.87
Enterprise Value to NOPAT (EV/NOPAT)
5.71 5.21 4.63 50.63 28.83 29.08 27.16 26.71 22.41 29.05 18.50
Enterprise Value to Operating Cash Flow (EV/OCF)
4.72 5.14 5.69 28.91 20.51 22.19 20.96 20.48 42.59 25.54 25.70
Enterprise Value to Free Cash Flow (EV/FCFF)
5.69 6.43 0.00 0.00 22.94 23.45 20.51 20.22 65.12 37.79 34.65
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.55 2.10 0.44 0.69 0.62 0.57 0.48 0.48 0.51 0.64 0.63
Long-Term Debt to Equity
1.32 2.09 0.41 0.63 0.55 0.47 0.46 0.44 0.39 0.53 0.51
Financial Leverage
1.07 1.18 0.60 0.61 0.64 0.58 0.50 0.43 0.43 0.50 0.54
Leverage Ratio
3.83 4.32 2.61 2.14 2.15 2.11 2.06 2.04 2.05 2.11 2.19
Compound Leverage Factor
3.49 3.80 2.19 1.35 1.54 1.57 2.00 1.36 1.73 1.53 1.71
Debt to Total Capital
60.77% 67.73% 30.65% 41.00% 38.27% 36.14% 32.24% 32.26% 33.94% 39.08% 38.75%
Short-Term Debt to Total Capital
9.11% 0.15% 2.04% 3.82% 4.23% 6.28% 0.82% 2.41% 8.35% 6.64% 7.45%
Long-Term Debt to Total Capital
51.66% 67.57% 28.61% 37.18% 34.04% 29.86% 31.42% 29.85% 25.59% 32.44% 31.29%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 2.40% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
39.23% 32.27% 66.96% 59.00% 61.73% 63.85% 67.76% 67.74% 66.06% 60.92% 61.25%
Debt to EBITDA
2.22 2.66 2.08 9.27 4.78 4.48 3.31 3.64 3.32 4.60 3.85
Net Debt to EBITDA
1.60 1.59 1.97 9.08 4.70 4.36 3.15 3.17 2.90 3.97 3.20
Long-Term Debt to EBITDA
1.88 2.66 1.95 8.40 4.25 3.70 3.23 3.37 2.50 3.82 3.11
Debt to NOPAT
4.04 4.72 2.65 17.00 8.19 7.20 5.36 5.50 5.22 7.97 5.84
Net Debt to NOPAT
2.91 2.81 2.50 16.66 8.05 7.01 5.09 4.80 4.57 6.88 4.86
Long-Term Debt to NOPAT
3.43 4.71 2.48 15.42 7.29 5.94 5.22 5.09 3.94 6.62 4.71
Altman Z-Score
1.78 1.86 0.91 0.90 1.16 1.28 1.59 1.50 1.51 1.37 1.34
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 2.70% 0.88% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.15 2.60 0.52 0.38 0.35 0.31 0.47 0.47 0.38 0.49 0.64
Quick Ratio
0.97 2.31 0.28 0.22 0.18 0.17 0.26 0.25 0.18 0.25 0.33
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
841 769 -4,779 -26,099 2,212 2,325 2,938 2,874 869 1,500 1,477
Operating Cash Flow to CapEx
637.74% 552.30% 521.61% 911.30% 2,980.72% 951.94% 954.82% 1,533.51% 319.47% 396.96% 421.82%
Free Cash Flow to Firm to Interest Expense
7.18 4.32 -21.15 -56.13 3.33 3.82 4.86 13.24 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
8.67 5.40 4.59 3.47 3.72 4.04 4.75 13.07 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
7.31 4.42 3.71 3.09 3.60 3.62 4.25 12.22 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.73 0.69 0.52 0.23 0.23 0.23 0.25 0.27 0.29 0.29 0.31
Accounts Receivable Turnover
10.09 10.11 11.85 9.11 9.82 10.74 11.55 10.68 10.39 10.70 10.47
Inventory Turnover
12.39 12.56 9.20 7.05 7.47 7.25 6.89 6.10 5.48 5.59 5.02
Fixed Asset Turnover
5.47 5.61 6.94 4.80 5.13 5.48 5.39 5.64 5.71 5.42 5.36
Accounts Payable Turnover
9.04 8.90 2.86 1.84 1.75 1.48 1.42 1.41 1.53 2.07 2.54
Days Sales Outstanding (DSO)
36.17 36.10 30.80 40.05 37.17 33.98 31.60 34.17 35.14 34.12 34.88
Days Inventory Outstanding (DIO)
29.45 29.05 39.68 51.78 48.89 50.35 52.97 59.84 66.56 65.30 72.77
Days Payable Outstanding (DPO)
40.37 41.00 127.51 198.90 209.16 245.94 257.66 258.06 238.57 176.08 143.55
Cash Conversion Cycle (CCC)
25.26 24.16 -57.03 -107.08 -123.10 -161.61 -173.10 -164.05 -136.88 -76.66 -35.90
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,623 4,802 10,857 37,877 37,425 36,975 36,256 35,557 37,213 37,664 38,953
Invested Capital Turnover
1.36 1.37 0.85 0.31 0.30 0.31 0.35 0.39 0.41 0.41 0.43
Increase / (Decrease) in Invested Capital
-3.00 179 6,055 27,020 -452 -450 -719 -699 1,656 451 1,289
Enterprise Value (EV)
4,786 4,943 5,910 46,637 50,748 54,506 60,248 58,091 56,600 56,675 51,178
Market Capitalization
2,346 2,275 2,451 31,293 36,580 41,360 48,964 47,660 45,063 43,254 37,741
Book Value per Share
$11.56 $11.62 $40.98 $16.22 $16.53 $16.93 $17.61 $17.74 $18.36 $17.87 $18.78
Tangible Book Value per Share
($18.36) ($19.13) ($34.65) ($15.44) ($14.95) ($14.44) ($13.45) ($12.80) ($12.74) ($14.33) ($13.58)
Total Capital
5,565 6,612 11,049 38,192 37,677 37,318 36,854 37,092 38,867 39,797 41,657
Total Debt
3,382 4,478 3,386 15,659 14,420 13,488 11,882 11,967 13,191 15,554 16,141
Total Long-Term Debt
2,875 4,468 3,161 14,201 12,827 11,143 11,578 11,072 9,945 12,912 13,036
Net Debt
2,440 2,668 3,194 15,344 14,168 13,145 11,284 10,432 11,537 13,421 13,437
Capital Expenditures (CapEx)
159 174 199 177 83 258 301 185 416 559 472
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-170 -92 -832 -2,214 -2,709 -3,216 -3,692 -3,912 -2,562 -2,038 -963
Debt-free Net Working Capital (DFNWC)
741 1,695 -737 -2,085 -2,608 -2,961 -3,124 -3,377 -2,295 -1,448 81
Net Working Capital (NWC)
234 1,685 -962 -3,543 -4,201 -5,306 -3,428 -4,272 -5,541 -4,090 -3,024
Net Nonoperating Expense (NNE)
74 99 198 332 506 550 74 740 344 510 687
Net Nonoperating Obligations (NNO)
2,440 2,668 3,194 15,344 14,168 13,145 11,284 10,432 11,537 13,421 13,437
Total Depreciation and Amortization (D&A)
227 224 229 434 658 653 708 709 720 733 753
Debt-free, Cash-free Net Working Capital to Revenue
-2.71% -1.43% -12.44% -29.75% -24.36% -27.68% -29.11% -27.83% -17.29% -13.28% -5.80%
Debt-free Net Working Capital to Revenue
11.80% 26.32% -11.02% -28.02% -23.45% -25.49% -24.63% -24.02% -15.49% -9.43% 0.49%
Net Working Capital to Revenue
3.72% 26.16% -14.38% -47.61% -37.78% -45.67% -27.03% -30.39% -37.40% -26.64% -18.21%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.00 $4.57 $5.91 $0.54 $0.89 $0.94 $1.52 $1.01 $1.56 $1.06 $1.53
Adjusted Weighted Average Basic Shares Outstanding
190.90M 185.40M 182M 1.09B 1.41B 1.41B 1.42B 1.42B 1.40B 1.36B 1.36B
Adjusted Diluted Earnings per Share
$3.97 $4.54 $5.89 $0.53 $0.88 $0.93 $1.50 $1.01 $1.55 $1.05 $1.53
Adjusted Weighted Average Diluted Shares Outstanding
192.40M 186.60M 182.80M 1.10B 1.42B 1.42B 1.43B 1.43B 1.41B 1.37B 1.36B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $5.91 $0.54 $0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
187.35M 183.09M 179.74M 1.41B 1.41B 1.41B 1.42B 1.41B 1.39B 1.36B 1.36B
Normalized Net Operating Profit after Tax (NOPAT)
838 948 1,276 921 1,760 1,925 2,219 2,323 2,527 2,491 2,826
Normalized NOPAT Margin
13.33% 14.72% 19.07% 12.38% 15.83% 16.57% 17.49% 16.53% 17.06% 16.23% 17.02%
Pre Tax Income Margin
18.85% 19.92% 17.53% 10.63% 15.23% 15.09% 22.06% 12.23% 18.61% 12.47% 16.18%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
11.10 8.19 6.18 2.70 3.55 3.88 4.76 11.88 0.00 0.00 0.00
NOPAT to Interest Expense
7.16 5.33 5.64 1.98 2.65 3.08 3.67 10.02 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
9.74 7.21 5.30 2.32 3.42 3.46 4.26 11.03 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
5.80 4.35 4.76 1.60 2.52 2.66 3.17 9.17 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
46.47% 45.47% 38.40% 36.33% 67.30% 63.85% 44.52% 75.26% 52.36% 82.86% 60.13%
Augmented Payout Ratio
114.66% 106.60% 75.42% 36.33% 67.30% 63.85% 44.52% 101.67% 84.73% 159.89% 60.56%

Quarterly Metrics And Ratios for Keurig Dr Pepper

This table displays calculated financial ratios and metrics derived from Keurig Dr Pepper's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 1,358,666,059.00 1,360,559,471.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 1,358,666,059.00 1,360,559,471.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.20 0.10
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.68% 3.43% 3.51% 2.26% 5.25% 4.82% 6.14% 10.67% 10.54% 9.38% 75.57%
EBITDA Growth
33.14% 19.24% 12.60% 0.46% -75.90% 3.08% 0.19% 15.05% 223.91% -5.44% 22.25%
EBIT Growth
41.41% 27.81% 11.59% 0.78% -90.34% 4.66% 2.51% 14.54% 647.31% -21.04% -28.62%
NOPAT Growth
33.05% 24.56% 4.57% -0.88% -93.93% 7.31% 3.68% 11.59% 1,443.11% -8.87% -36.80%
Net Income Growth
52.98% -2.78% 2.39% 18.92% -120.78% 13.88% 6.21% 7.47% 345.14% -47.78% -61.61%
EPS Growth
53.13% 0.00% 5.56% 21.62% -122.45% 15.15% 5.26% 8.89% 336.36% -47.37% -90.00%
Operating Cash Flow Growth
-59.81% 19.72% 72.44% 8.28% 185.86% 145.88% -34.40% 1.75% -16.14% 34.45% 107.66%
Free Cash Flow Firm Growth
-174.60% -225.68% -202.99% -304.79% 56.20% 128.41% -7.34% 37.19% -49.54% -184.09% -4,613.54%
Invested Capital Growth
4.66% 4.45% 2.95% 3.55% 1.21% 0.89% 3.01% 3.05% 3.42% 2.14% 55.72%
Revenue Q/Q Growth
1.63% -10.32% 13.09% -0.79% 4.60% -10.69% 14.53% 3.44% 4.48% -11.62% 83.83%
EBITDA Q/Q Growth
6.22% -17.73% 14.76% 0.19% -74.52% 251.81% 11.53% 15.05% -28.25% 3.02% 46.15%
EBIT Q/Q Growth
6.88% -19.83% 13.47% 3.65% -89.76% 768.82% 11.14% 15.81% -33.17% -8.20% 0.47%
NOPAT Q/Q Growth
4.00% -19.56% 12.85% 5.00% -93.63% 1,322.79% 9.03% 13.01% -11.98% -15.98% -24.38%
Net Income Q/Q Growth
33.78% -34.49% 13.44% 19.61% -123.38% 459.03% 5.80% 21.02% -46.68% -23.51% -22.22%
EPS Q/Q Growth
32.43% -32.65% 15.15% 18.42% -124.44% 445.45% 5.26% 22.50% -46.94% -23.08% -80.00%
Operating Cash Flow Q/Q Growth
-48.79% -71.38% 672.94% -4.41% 35.19% -75.38% 106.22% 48.26% 11.42% -60.53% 218.51%
Free Cash Flow Firm Q/Q Growth
-523.49% -10.03% 59.10% -44.25% 32.54% 171.38% -254.54% 15.59% -60.60% 59.86% -8,562.80%
Invested Capital Q/Q Growth
1.94% 1.40% -0.31% 0.49% -0.37% 1.08% 1.78% 0.53% 0.00% -0.17% 55.16%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
56.48% 55.94% 55.38% 55.00% 55.95% 54.61% 54.17% 54.34% 53.77% 52.77% 41.95%
EBITDA Margin
29.61% 27.16% 27.56% 27.83% 6.78% 26.71% 26.01% 28.94% 19.87% 23.16% 18.42%
Operating Margin
24.39% 22.06% 21.95% 23.18% 1.55% 22.04% 21.57% 23.11% 19.58% 19.01% 8.59%
EBIT Margin
24.90% 22.26% 22.34% 23.34% 2.29% 22.23% 21.57% 24.15% 15.45% 16.05% 8.77%
Profit (Net Income) Margin
17.92% 13.09% 13.13% 15.83% -3.54% 14.22% 13.14% 15.37% 7.85% 6.79% 2.87%
Tax Burden Percent
77.09% 76.43% 76.64% 76.81% 93.51% 78.33% 76.18% 77.70% 77.24% 75.63% 68.85%
Interest Burden Percent
93.35% 76.94% 76.71% 88.33% -165.59% 81.68% 79.96% 81.92% 65.76% 55.96% 47.58%
Effective Tax Rate
22.91% 23.57% 23.36% 23.19% 0.00% 21.67% 23.82% 22.30% 22.76% 24.37% 31.15%
Return on Invested Capital (ROIC)
7.65% 6.82% 6.83% 7.26% 0.44% 7.07% 6.78% 7.57% 6.56% 6.33% 2.40%
ROIC Less NNEP Spread (ROIC-NNEP)
7.34% 6.28% 5.64% 6.62% -1.06% 6.64% 5.75% 6.73% 4.12% 3.14% 1.30%
Return on Net Nonoperating Assets (RNNOA)
3.18% 12.20% 2.73% 3.15% -0.53% 13.94% 3.09% 3.54% 2.22% 1.02% 0.90%
Return on Equity (ROE)
10.83% 19.01% 9.56% 10.41% -0.09% 21.01% 9.87% 11.11% 8.78% 7.36% 3.30%
Cash Return on Invested Capital (CROIC)
2.39% 2.80% 4.29% 3.68% 4.01% 4.38% 2.32% 2.47% 3.86% 4.93% -38.59%
Operating Return on Assets (OROA)
7.10% 6.39% 6.46% 6.77% 0.66% 6.51% 6.37% 7.28% 4.71% 4.29% 2.48%
Return on Assets (ROA)
5.11% 3.76% 3.80% 4.59% -1.03% 4.16% 3.88% 4.63% 2.39% 1.81% 0.81%
Return on Common Equity (ROCE)
10.83% 37.69% 9.56% 10.41% -0.09% 42.20% 9.87% 11.11% 8.78% 6.30% 2.81%
Return on Equity Simple (ROE_SIMPLE)
0.00% 8.79% 8.82% 9.12% 0.00% 6.15% 6.15% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
727 585 660 693 44 627 684 773 681 572 432
NOPAT Margin
18.80% 16.86% 16.82% 17.81% 1.08% 17.26% 16.43% 17.95% 15.13% 14.38% 5.92%
Net Nonoperating Expense Percent (NNEP)
0.31% 0.54% 1.20% 0.64% 1.51% 0.43% 1.03% 0.84% 2.44% 3.19% 1.10%
Return On Investment Capital (ROIC_SIMPLE)
1.87% - - - 0.11% 1.55% 1.67% 1.88% 1.63% 1.04% 0.73%
Cost of Revenue to Revenue
43.52% 44.06% 44.62% 45.00% 44.05% 45.39% 45.83% 45.66% 46.23% 47.23% 58.05%
SG&A Expenses to Revenue
32.53% 33.91% 33.02% 32.00% 31.87% 32.79% 32.57% 31.21% 32.43% 33.75% 32.80%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
32.09% 33.88% 33.43% 31.82% 54.40% 32.57% 32.60% 31.24% 34.19% 33.75% 33.36%
Earnings before Interest and Taxes (EBIT)
963 772 876 908 93 808 898 1,040 695 638 641
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,145 942 1,081 1,083 276 971 1,083 1,246 894 921 1,346
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.76 1.73 1.83 2.04 1.78 1.90 1.80 1.37 1.48 1.42 1.78
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.04 2.85 3.01 3.36 2.82 2.99 2.85 2.14 2.27 2.11 2.22
Price to Earnings (P/E)
20.66 19.66 20.77 22.31 30.02 30.87 29.23 21.91 18.15 19.53 31.21
Dividend Yield
2.53% 2.77% 2.57% 2.33% 2.74% 2.64% 2.78% 3.61% 3.31% 3.49% 2.81%
Earnings Yield
4.84% 5.09% 4.81% 4.48% 3.33% 3.24% 3.42% 4.57% 5.51% 5.12% 3.20%
Enterprise Value to Invested Capital (EV/IC)
1.52 1.48 1.55 1.68 1.50 1.58 1.51 1.24 1.31 1.27 1.32
Enterprise Value to Revenue (EV/Rev)
3.82 3.73 3.86 4.20 3.69 3.87 3.72 2.99 3.08 2.92 3.97
Enterprise Value to EBITDA (EV/EBITDA)
14.25 13.50 13.70 14.98 16.76 17.61 17.19 13.50 12.20 11.93 18.20
Enterprise Value to EBIT (EV/EBIT)
17.40 16.28 16.56 18.09 21.39 22.37 21.67 17.01 14.87 15.10 26.49
Enterprise Value to NOPAT (EV/NOPAT)
22.41 21.10 21.79 23.89 29.05 30.09 29.05 22.98 18.50 18.21 32.29
Enterprise Value to Operating Cash Flow (EV/OCF)
42.59 41.47 35.93 38.19 25.54 25.63 27.71 22.69 25.70 23.95 31.59
Enterprise Value to Free Cash Flow (EV/FCFF)
65.12 53.92 36.54 46.50 37.79 36.21 66.16 50.88 34.65 26.05 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.51 0.00 0.60 0.60 0.64 0.65 0.64 0.62 0.63 0.77 0.89
Long-Term Debt to Equity
0.39 0.00 0.50 0.50 0.53 0.49 0.56 0.53 0.51 0.62 0.64
Financial Leverage
0.43 1.94 0.48 0.48 0.50 2.10 0.54 0.53 0.54 0.33 0.69
Leverage Ratio
2.05 4.14 2.08 2.08 2.11 4.34 2.15 2.13 2.19 2.19 2.42
Compound Leverage Factor
1.91 3.19 1.60 1.83 -3.50 3.54 1.72 1.75 1.44 1.22 1.15
Debt to Total Capital
33.94% 100.00% 37.46% 37.35% 39.08% 39.45% 38.88% 38.44% 38.75% 43.35% 47.12%
Short-Term Debt to Total Capital
8.35% 12.86% 6.07% 6.20% 6.64% 9.91% 4.83% 5.55% 7.45% 8.12% 13.19%
Long-Term Debt to Total Capital
25.59% 87.14% 31.39% 31.15% 32.44% 29.54% 34.05% 32.89% 31.29% 35.23% 33.93%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 14.06% 13.54%
Common Equity to Total Capital
66.06% 166.16% 62.54% 62.65% 60.92% 60.55% 61.12% 61.56% 61.25% 42.60% 39.35%
Debt to EBITDA
3.32 3.60 3.49 3.50 4.60 4.67 4.66 4.42 3.85 6.21 6.84
Net Debt to EBITDA
2.90 3.17 3.04 3.02 3.97 3.99 4.03 3.81 3.20 1.28 6.09
Long-Term Debt to EBITDA
2.50 3.13 2.92 2.92 3.82 3.50 4.08 3.78 3.11 5.04 4.92
Debt to NOPAT
5.22 5.62 5.54 5.59 7.97 7.98 7.87 7.53 5.84 9.48 12.12
Net Debt to NOPAT
4.57 4.96 4.83 4.82 6.88 6.83 6.82 6.49 4.86 1.95 10.80
Long-Term Debt to NOPAT
3.94 4.90 4.65 4.66 6.62 5.98 6.89 6.44 4.71 7.70 8.73
Altman Z-Score
1.36 1.31 1.37 1.50 1.22 1.31 1.34 1.15 1.17 1.13 0.69
Noncontrolling Interest Sharing Ratio
0.00% -98.22% 0.00% 0.00% 0.00% -100.84% 0.00% 0.00% 0.00% 14.36% 14.68%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.38 0.51 0.51 0.53 0.49 0.47 0.64 0.62 0.64 2.31 0.48
Quick Ratio
0.18 0.23 0.24 0.26 0.25 0.22 0.28 0.27 0.33 0.24 0.20
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-929 -1,022 -418 -603 -407 290 -449 -379 -608 -244 -21,158
Operating Cash Flow to CapEx
192.86% 53.80% 576.32% 502.40% 524.07% 195.33% 406.60% 575.68% 481.08% 289.69% 494.48%
Free Cash Flow to Firm to Interest Expense
0.00 -5.74 -2.05 -5.69 0.00 1.96 -2.49 -2.02 0.00 -0.87 -62.97
Operating Cash Flow to Interest Expense
0.00 0.48 3.22 5.92 0.00 1.41 2.39 3.40 0.00 1.00 2.66
Operating Cash Flow Less CapEx to Interest Expense
0.00 -0.41 2.66 4.75 0.00 0.69 1.81 2.81 0.00 0.65 2.13
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.29 0.29 0.29 0.29 0.29 0.29 0.30 0.30 0.31 0.27 0.28
Accounts Receivable Turnover
10.39 10.81 11.15 11.11 10.70 11.76 10.91 10.98 10.47 11.82 10.25
Inventory Turnover
5.48 5.13 5.05 4.97 5.59 5.06 4.75 4.59 5.02 4.65 3.63
Fixed Asset Turnover
5.71 5.77 5.83 5.69 5.42 5.50 5.55 5.55 5.36 5.47 4.31
Accounts Payable Turnover
1.53 1.64 1.73 1.86 2.07 2.19 2.29 2.39 2.54 2.61 2.16
Days Sales Outstanding (DSO)
35.14 33.76 32.73 32.85 34.12 31.05 33.45 33.23 34.88 30.89 35.62
Days Inventory Outstanding (DIO)
66.56 71.18 72.29 73.39 65.30 72.09 76.91 79.59 72.77 78.48 100.49
Days Payable Outstanding (DPO)
238.57 223.13 211.16 196.39 176.08 166.65 159.63 152.79 143.55 139.74 168.84
Cash Conversion Cycle (CCC)
-136.88 -118.18 -106.14 -90.15 -76.66 -63.51 -49.27 -39.97 -35.90 -30.37 -32.74
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
37,213 37,735 37,617 37,802 37,664 38,072 38,750 38,954 38,953 38,888 60,340
Invested Capital Turnover
0.41 0.40 0.41 0.41 0.41 0.41 0.41 0.42 0.43 0.44 0.41
Increase / (Decrease) in Invested Capital
1,656 1,607 1,078 1,296 451 337 1,133 1,152 1,289 816 21,590
Enterprise Value (EV)
56,600 55,699 58,175 63,659 56,675 60,053 58,666 48,284 51,178 49,401 79,839
Market Capitalization
45,063 42,617 45,276 50,826 43,254 46,428 44,901 34,654 37,741 35,774 44,531
Book Value per Share
$18.36 $17.86 $18.23 $18.41 $17.87 $18.02 $18.40 $18.64 $18.78 $18.60 $18.40
Tangible Book Value per Share
($12.74) ($13.59) ($13.63) ($13.41) ($14.33) ($14.17) ($14.05) ($13.74) ($13.58) ($13.69) ($31.48)
Total Capital
38,867 14,837 39,523 39,854 39,797 40,373 40,881 41,140 41,657 59,307 63,626
Total Debt
13,191 14,837 14,805 14,885 15,554 15,926 15,896 15,816 16,141 25,707 29,980
Total Long-Term Debt
9,945 12,929 12,406 12,413 12,912 11,927 13,920 13,531 13,036 20,891 21,586
Net Debt
11,537 13,082 12,899 12,833 13,421 13,625 13,765 13,630 13,437 5,288 26,694
Capital Expenditures (CapEx)
154 158 114 125 162 107 106 111 148 97 181
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,562 -1,846 -1,729 -1,685 -2,038 -1,559 -1,204 -1,110 -963 -793 -3,437
Debt-free Net Working Capital (DFNWC)
-2,295 -1,529 -1,291 -1,125 -1,448 -826 -639 -541 81 17,923 -1,884
Net Working Capital (NWC)
-5,541 -3,437 -3,690 -3,597 -4,090 -4,825 -2,615 -2,826 -3,024 13,107 -10,278
Net Nonoperating Expense (NNE)
34 131 145 77 188 110 137 111 328 302 222
Net Nonoperating Obligations (NNO)
11,537 37,735 12,899 12,833 13,421 13,625 13,765 13,630 13,437 5,288 26,694
Total Depreciation and Amortization (D&A)
182 170 205 175 183 163 185 206 199 283 705
Debt-free, Cash-free Net Working Capital to Revenue
-17.29% -12.37% -11.48% -11.12% -13.28% -10.05% -7.64% -6.86% -5.80% -4.68% -17.11%
Debt-free Net Working Capital to Revenue
-15.49% -10.24% -8.57% -7.43% -9.43% -5.32% -4.05% -3.34% 0.49% 105.78% -9.38%
Net Working Capital to Revenue
-37.40% -23.02% -24.50% -23.75% -26.64% -31.09% -16.59% -17.47% -18.21% 77.35% -51.16%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.50 $0.33 $0.38 $0.45 ($0.10) $0.38 $0.40 $0.49 $0.26 $0.20 $0.04
Adjusted Weighted Average Basic Shares Outstanding
1.40B 1.38B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B
Adjusted Diluted Earnings per Share
$0.49 $0.33 $0.38 $0.45 ($0.11) $0.38 $0.40 $0.49 $0.26 $0.20 $0.04
Adjusted Weighted Average Diluted Shares Outstanding
1.41B 1.39B 1.36B 1.36B 1.37B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.39B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B 1.36B
Normalized Net Operating Profit after Tax (NOPAT)
727 585 660 693 44 627 684 773 681 572 432
Normalized NOPAT Margin
18.80% 16.86% 16.82% 17.81% 1.08% 17.26% 16.43% 17.95% 15.13% 14.38% 5.92%
Pre Tax Income Margin
23.25% 17.13% 17.13% 20.61% -3.78% 18.16% 17.25% 19.79% 10.16% 8.98% 4.17%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 4.34 4.29 8.57 0.00 5.46 4.99 5.53 0.00 2.27 1.91
NOPAT to Interest Expense
0.00 3.28 3.23 6.54 0.00 4.24 3.80 4.11 0.00 2.03 1.29
EBIT Less CapEx to Interest Expense
0.00 3.45 3.74 7.39 0.00 4.74 4.40 4.94 0.00 1.93 1.37
NOPAT Less CapEx to Interest Expense
0.00 2.40 2.68 5.36 0.00 3.52 3.21 3.52 0.00 1.69 0.75
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
52.36% 53.51% 53.67% 51.93% 82.86% 80.25% 79.95% 78.89% 60.13% 68.23% 87.16%
Augmented Payout Ratio
84.73% 126.38% 115.78% 111.37% 159.89% 80.59% 80.86% 79.77% 60.56% 68.23% 87.16%

Financials Breakdown Chart

Key Financial Trends

Keurig Dr Pepper’s Q2 2026 results show a much larger business following a major acquisition, but the transaction has materially increased leverage and reduced near-term profitability. Revenue rose to $7.31 billion from $4.16 billion in Q2 2025, while total assets increased to $87.6 billion from $53.4 billion at year-end 2024. Goodwill and intangible assets also expanded sharply, reaching $29.8 billion and $38.1 billion, respectively. These changes suggest that the acquisition recorded in the cash flow statement was the primary driver of the company’s expansion.

Operating cash flow was a clear strength, increasing to $895 million in Q2 2026 from $431 million in Q2 2025. However, the income statement reflected significant pressure: operating income fell to $628 million from $898 million, and net income attributable to common shareholders declined to $142 million from $547 million. The company recorded $497 million of amortization expense and $336 million of interest expense in the latest quarter, both of which weighed heavily on earnings. Diluted earnings per share fell to $0.04 from $0.40.

The balance sheet and cash flow statements highlight the transaction’s financing risks. KDP spent $16.6 billion on acquisitions during Q2, resulting in a $17.0 billion decline in cash and equivalents. Total debt reached approximately $30.0 billion at quarter-end, compared with about $15.6 billion at the end of 2024. With $1.5 billion of cash and $19.7 billion of current liabilities, liquidity appears constrained on a conventional current-ratio basis. Investors should also note that several historical figures have been restated and that the unusually large restricted-cash balance reported in Q1 2026 makes quarter-to-quarter cash comparisons difficult.

  • Revenue scale expanded substantially: Q2 2026 revenue of $7.31 billion was approximately 76% above Q2 2025, reflecting the contribution of the newly acquired business.
  • Operating cash flow improved: Cash generated from operations more than doubled year over year to $895 million, providing support for dividends, capital spending and debt service.
  • Core capital spending remained manageable: Purchases of property, plant and equipment were $181 million in Q2 2026, leaving approximately $714 million of operating cash flow before acquisitions and financing activity.
  • Dividend payments continued: KDP paid $366 million in dividends during Q2 and reported a $0.23 common dividend per share in Q1, up from $0.20 in comparable 2023 quarters.
  • The acquisition could improve long-term growth: The sharp increase in revenue, goodwill and intangible assets indicates a transformational transaction, but future success will depend on integration and whether the acquired assets generate sufficient returns.
  • Cash generation remains volatile: Operating cash flow has generally been positive, but working-capital changes have frequently reduced cash generation, including a $69 million headwind in Q2 2026.
  • Profitability deteriorated sharply: Q2 2026 operating margin was approximately 8.6%, down from about 21.6% in Q2 2025, while net margin attributable to common shareholders fell to roughly 1.9% from 13.1%.
  • Debt increased materially: Short- and long-term debt totaled approximately $30.0 billion at June 30, 2026, nearly double the amount reported at the end of 2024.
  • Interest costs are rising: Quarterly interest expense increased to $336 million from $180 million in Q2 2025, while cash interest paid rose to $252 million from $184 million.
  • Acquisition spending overwhelmed internally generated cash: The $16.6 billion acquisition outlay drove a $17.0 billion quarterly decline in cash, increasing reliance on external financing and raising execution risk.
08/29/26 03:34 PM ETAI Generated. May Contain Errors.

Keurig Dr Pepper Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Keurig Dr Pepper's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Keurig Dr Pepper's net income appears to be on an upward trend, with a most recent value of $2.08 billion in 2025, rising from $764 million in 2015. The previous period was $1.44 billion in 2024. Check out Keurig Dr Pepper's forecast to explore projected trends and price targets.

Keurig Dr Pepper's total operating income in 2025 was $3.58 billion, based on the following breakdown:
  • Total Gross Profit: $9.00 billion
  • Total Operating Expenses: $5.42 billion

Over the last 10 years, Keurig Dr Pepper's total revenue changed from $6.28 billion in 2015 to $16.60 billion in 2025, a change of 164.3%.

Keurig Dr Pepper's total liabilities were at $29.94 billion at the end of 2025, a 2.6% increase from 2024, and a 347.8% increase since 2015.

In the past 10 years, Keurig Dr Pepper's cash and equivalents has ranged from $75 million in 2019 to $1.79 billion in 2016, and is currently $1.03 billion as of their latest financial filing in 2025.

Over the last 10 years, Keurig Dr Pepper's book value per share changed from 11.56 in 2015 to 18.78 in 2025, a change of 62.5%.



Financial statements for NASDAQ:KDP last updated on 8/10/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners