← Keurig Dr Pepper Inc.
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and Cash Equivalents, at Carrying Value | $1.8b | $61.0m | $83.0m | $75.0m | $240.0m | $567.0m | $535.0m | $267.0m | $510.0m | $1.0b | |
| Prepaid Expense and Other Assets, Current | $101.0m | $99.0m | $254.0m | $403.0m | $323.0m | $447.0m | $471.0m | $598.0m | $606.0m | $818.0m | |
| Inventory, Net | $202.0m | $229.0m | $626.0m | $654.0m | $762.0m | $894.0m | $1.3b | $1.1b | $1.3b | $1.7b | |
| Assets, Current | $2.7b | $1.1b | $2.2b | $2.3b | $2.4b | $3.1b | $3.8b | $3.4b | $4.0b | $5.3b | |
| Property, Plant and Equipment, Net | $1.1b | $1.2b | $2.3b | $2.0b | $2.2b | $2.5b | $2.5b | $2.7b | $3.0b | $3.2b | |
| Goodwill | $3.0b | $3.6b | $20.0b | $20.2b | $20.2b | $20.2b | $20.1b | $20.2b | $20.1b | $20.2b | |
| Intangible Assets, Net (Excluding Goodwill) | $2.7b | $3.8b | $24.0b | $24.1b | $24.0b | $23.9b | $23.2b | $23.3b | $23.6b | $23.7b | |
| Operating Lease, Right-of-Use Asset | — | — | $0 | $497.0m | $645.0m | $673.0m | $881.0m | $876.0m | $880.0m | $845.0m | |
| Other Assets, Noncurrent | $183.0m | $279.0m | $259.0m | $748.0m | $894.0m | $937.0m | $1.3b | $1.1b | $1.2b | $1.3b | |
| Additional Financial Items | |||||||||||
| Accounts Receivable, after Allowance for Credit Loss, Current | $595.0m | $668.0m | $1.1b | $1.1b | $1.0b | $1.1b | $1.5b | $1.4b | $1.5b | $1.7b | |
| Accrued Liabilities, Current | $670.0m | $719.0m | $1.0b | $939.0m | $1.0b | $1.1b | $1.2b | $1.2b | $1.6b | $1.4b | |
| Assets | $9.8b | $10.0b | $48.9b | $49.5b | $49.8b | $50.6b | $51.8b | $52.1b | $53.4b | $55.5b | |
| LIABILITIES AND EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Operating Lease, Liability, Current | — | — | $0 | $69.0m | $72.0m | $76.0m | $100.0m | $114.0m | $128.0m | $127.0m | |
| Accounts Payable, Current | $303.0m | $365.0m | $2.3b | $3.2b | $3.7b | $4.3b | $5.2b | $3.6b | $3.0b | $3.0b | |
| Long-term Debt, Current Maturities | $0 | — | $379.0m | $347.0m | $2.3b | $155.0m | $496.0m | $1.1b | $1.0b | $895.0m | |
| Operating Lease, Liability, Noncurrent | — | — | $0 | $427.0m | $580.0m | $608.0m | $803.0m | $793.0m | $790.0m | $764.0m | |
| Long-term Debt, Excluding Current Maturities | $4.3b | $4.2b | $14.2b | $12.8b | $11.1b | $11.6b | $11.1b | $9.9b | $12.9b | $13.0b | |
| Deferred Revenue, Current | $64.0m | $64.0m | — | — | — | — | — | — | — | — | |
| Deferred Revenue, Noncurrent | $1.1b | $1.1b | — | — | — | — | — | — | — | — | |
| Dividends Payable, Current | $97.0m | — | $209.0m | $212.0m | $212.0m | $265.0m | $281.0m | $299.0m | $312.0m | — | |
| Dividends Payable | $97.0m | $103.0m | $211.0m | $211.0m | $212.0m | $265.0m | $281.0m | $299.0m | $312.0m | $312.0m | |
| Liabilities, Current | $1.1b | $1.2b | $5.7b | $6.5b | $7.7b | $6.5b | $8.1b | $8.9b | $8.1b | $8.3b | |
| Deferred Income Tax Liabilities, Net | — | — | $5.9b | $6.0b | $6.0b | $6.0b | $5.7b | $5.8b | $5.4b | $5.5b | |
| Other Liabilities, Noncurrent | $209.0m | $264.0m | $559.0m | $930.0m | $1.1b | $1.6b | $1.8b | $1.8b | $2.8b | $3.1b | |
| Deferred Tax Liabilities, Net | $750.0m | $552.0m | $5.9b | $6.0b | $5.9b | $5.9b | $5.7b | $5.7b | $5.4b | $5.5b | |
| Liabilities | $7.7b | $7.6b | $26.4b | $26.3b | $25.9b | $25.6b | $26.7b | $26.5b | $29.2b | $29.9b | |
| Redeemable Noncontrolling Interest, Equity, Carrying Amount | — | — | $0 | $0 | $1.0m | $0 | ($1.0m) | $0 | $0 | $0 | |
| Stockholders’ equity: | |||||||||||
| Preferred Stock, Value, Issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Common Stock, Value, Issued | $2.0m | $2.0m | $14.0m | $14.0m | $14.0m | $14.0m | $14.0m | $14.0m | $14.0m | $14.0m | |
| Retained Earnings (Accumulated Deficit) | $2.3b | $2.7b | $1.2b | $1.6b | $2.1b | $3.2b | $3.5b | $4.6b | $4.8b | $5.6b | |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | ($229.0m) | ($202.0m) | ($130.0m) | $104.0m | $77.0m | ($26.0m) | $129.0m | $315.0m | ($276.0m) | $102.0m | |
| Additional Paid in Capital, Common Stock | $95.0m | $0 | $21.5b | $21.6b | $21.7b | $21.8b | $21.4b | $20.8b | $19.7b | $19.8b | |
| Stockholders' Equity Attributable to Parent | $2.1b | $2.5b | $22.5b | $23.3b | $23.8b | $25.0b | $25.1b | $25.7b | $24.2b | $25.5b | |
| Stockholders' Equity Attributable to Noncontrolling Interest | — | — | — | $0 | $1.0m | $0 | ($1.0m) | $0 | $0 | $0 | |
| Liabilities and Equity | $9.8b | $10.0b | $48.9b | $49.5b | $49.8b | $50.6b | $51.8b | $52.1b | $53.4b | $55.5b |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.