Keurig Dr Pepper Inc. (KDP)
NASDAQ: KDP · Real-Time Price · USD
32.68
-0.14 (-0.43%)
Nov 4, 2024, 4:00 PM EST - Market closed

Keurig Dr Pepper Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
2,2782,1811,4362,1461,3251,254
Upgrade
Depreciation & Amortization
732720709708653658
Upgrade
Loss (Gain) From Sale of Assets
21-1-80-75-36-14
Upgrade
Asset Writedown & Restructuring Costs
-2477-67-
Upgrade
Loss (Gain) From Sale of Investments
---38-507102-
Upgrade
Loss (Gain) on Equity Investments
-137-77552051
Upgrade
Stock-Based Compensation
10611652888564
Upgrade
Other Operating Activities
1411355511587495
Upgrade
Change in Accounts Receivable
-24870-398-152-5-7
Upgrade
Change in Inventory
-7182-426-133-107-24
Upgrade
Change in Accounts Payable
-738-1,618903762624583
Upgrade
Change in Income Taxes
-167-199-105114-9136
Upgrade
Change in Other Net Operating Assets
-314-182-249-240-255-222
Upgrade
Operating Cash Flow
1,6671,3292,8372,8742,4562,474
Upgrade
Operating Cash Flow Growth
-5.87%-53.15%-1.29%17.02%-0.73%53.38%
Upgrade
Capital Expenditures
-552-425-353-423-461-330
Upgrade
Sale of Property, Plant & Equipment
19168122203247
Upgrade
Cash Acquisitions
-85-----8
Upgrade
Sale (Purchase) of Intangibles
-50-56-26-32-56-35
Upgrade
Investment in Securities
-15-316-912578-5-16
Upgrade
Other Investing Activities
24-12-353-8
Upgrade
Investing Cash Flow
-699-784-1,135210-316-150
Upgrade
Short-Term Debt Issued
-36,9401,1985,4069,13816,197
Upgrade
Long-Term Debt Issued
--3,0002,1501,5002,000
Upgrade
Total Debt Issued
39,19036,9404,1987,55610,63818,197
Upgrade
Short-Term Debt Repaid
--35,243-948-5,257-10,384-16,030
Upgrade
Long-Term Debt Repaid
--595-3,455-4,074-1,257-3,491
Upgrade
Total Debt Repaid
-37,150-35,838-4,403-9,331-11,641-19,521
Upgrade
Net Debt Issued (Repaid)
2,0401,102-205-1,775-1,003-1,324
Upgrade
Issuance of Common Stock
---140--
Upgrade
Repurchase of Common Stock
-1,417-768-394-125--
Upgrade
Common Dividends Paid
-1,183-1,142-1,080-955-846-844
Upgrade
Other Financing Activities
-79-24-49-47-141-196
Upgrade
Financing Cash Flow
-639-832-1,728-2,762-1,990-2,364
Upgrade
Foreign Exchange Rate Adjustments
-2919-7-9-612
Upgrade
Net Cash Flow
300-268-33313144-28
Upgrade
Free Cash Flow
1,1159042,4842,4511,9952,144
Upgrade
Free Cash Flow Growth
-20.75%-63.61%1.35%22.86%-6.95%49.62%
Upgrade
Free Cash Flow Margin
7.36%6.10%17.67%19.33%17.17%19.28%
Upgrade
Free Cash Flow Per Share
0.810.641.741.721.401.51
Upgrade
Cash Interest Paid
496443363477515521
Upgrade
Cash Income Tax Paid
340507686506582433
Upgrade
Levered Free Cash Flow
852.25661.131,8742,3691,8881,853
Upgrade
Unlevered Free Cash Flow
1,197971.132,3072,6812,2652,262
Upgrade
Change in Net Working Capital
1,2251,397-129-447-509-437
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.