KO

Value 202020212022202320242025 TTM Total revenue 33.01 B38.66 B43 B45.75 B47.06 B47.94 B 49.28 B Gross profit 19.58 B23.3 B25 B27.23 B28.74 B29.54 B 30.43 B Operating expenses 10.16 B11.79 B14.18 B15.58 B12.91 B13.79 B 17.01 B Selling/general/admin expenses 9.73 B12.14 B12.88 B13.97 B14.58 B14.52 B 14.76 B Research & development —————— — Operating income 9 B10.31 B10.91 B11.31 B9.99 B13.76 B 14.46 B Non-Operating Income, Total 1.28 B2.26 B-7 M1.35 B3.2 B1.72 B 1.55 B Interest expense, net of interest capitalized 1.44 B1.6 B882 M1.53 B1.66 B1.65 B 1.64 B Non-Operating Income, excl. Interest Expenses -1 B-1.34 B-627 M-743 M-450 M-1.01 B -929 M Unusual income/expense 841 M2 B-262 M570 M1.99 B1.07 B 840 M Pretax income 9.75 B12.43 B11.69 B12.95 B13.09 B16 B 16.55 B Equity in earnings 978 M1.44 B1.47 B1.69 B1.77 B2.03 B 2.06 B Taxes 1.98 B2.62 B2.12 B2.25 B2.44 B2.86 B 2.78 B Non-controlling/minority interest 21 M33 M29 M-11 M18 M30 M 67 M After tax other income/expense -699 M-201 M-236 M43 M311 M-141 M -152 M Net income before discontinued operations 7.75 B9.77 B9.54 B10.71 B10.63 B13.11 B 13.7 B Discontinued operations —————— — Net income 7.75 B9.77 B9.54 B10.71 B10.63 B13.11 B 13.7 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 7.75 B9.77 B9.54 B10.71 B10.63 B13.11 B 13.7 B Basic earnings per share (Basic EPS) 1.82.262.22.482.473.05 3.19 Diluted earnings per share (Diluted EPS) 1.792.252.192.472.463.04 3.18 Average basic shares outstanding 4.29 B4.32 B4.33 B4.32 B4.31 B4.3 B — Diluted shares outstanding 4.32 B4.34 B4.35 B4.34 B4.32 B4.31 B — EBITDA 10.95 B12.96 B12.08 B12.78 B16.9 B16.8 B 14.47 B EBIT 9.42 B11.51 B10.82 B11.65 B15.83 B15.75 B 13.42 B Cost of revenue 13.43 B15.36 B18 B18.52 B18.32 B18.4 B 18.85 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.54 B1.45 B1.26 B1.13 B1.07 B1.05 B 1.05 B