All figures in Millions of USD except per share items
CWST Revenues
Income Statement    Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Revenues 480.82 455.34 497.63 546.50 565.03 599.31 660.66 743.29 774.58 889.21
Cost Of Revenues 330.75 323.01 354.59 382.62 381.97 405.19 453.29 508.66 515.65 582.40
Gross Profit 150.06 132.32 143.04 163.89 183.06 194.12 207.37 234.63 258.94 306.81
Operating Expenses & Income
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Selling General & Admin Expenses 62.13 58.21 61.87 72.89 75.36 79.24 84.79 92.78 102.41 118.83
Other Operating Expense/(Income) -65.61 -64.93 -37.43 -42.30 -51.31 -24.47 -33.70 -23.30 -21.00 -19.61
Total Operating Expenses 120.84 114.78 124.00 135.60 138.11 141.35 155.61 176.16 193.19 223.35
Operating Income -11.53 12.42 11.92 31.87 44.95 -12.58 39.73 53.08 59.30 77.66
Earnings from Continuing Operations
Income Statement    Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Interest Expense 45.54 41.57 34.20 36.17 38.35 24.46 26.13 22.29 19.67 18.48
Interest And Investment Income 0.04 0.14 0.31 0.33 0.29 0.27 0.27 0.37 0.30 0.30
Net Interest Expenses 45.50 41.43 33.89 35.84 38.06 24.18 25.85 21.92 19.37 18.18
EBITDA 27.71 41.48 73.25 87.26 93.85 49.51 102.67 131.86 148.76 180.12
EBT -77.14 -52.51 -25.51 -10.43 -6.36 -37.05 6.04 29.78 38.30 58.05
Income Tax Expense 1.18 -2.53 1.80 1.35 0.49 -15.25 -0.38 -1.87 -52.80 16.95
Net Income
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Net Income to Company -77.59 -54.14 -23.10 -12.97 -6.85 -21.80 6.42 31.65 91.11 41.10
Minority Interest - - - - - - - - - -
Net Income -77.59 -54.14 -23.10 -12.97 -6.85 -21.80 6.42 31.65 91.11 41.10
Cash & Short Term Investments
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Cash And Equivalents 4.53 1.76 2.46 2.31 2.54 2.00 4.01 3.47 154.34 33.81
Short Term Investments - - - - - - - - - -
Trading Asset Securities - - - - - - - - - -
Total Cash & ST Investments 4.53 1.76 2.46 2.31 2.54 2.00 4.01 3.47 154.34 33.81
Receivables
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Accounts Receivable 48.75 48.82 53.07 60.82 61.85 66.48 77.19 81.46 74.43 86.98
Total Receivables - - - - - - - - - -
Current Assets
     Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Inventory 3.60 3.49 3.91 4.28 4.92 6.53 6.54 7.68 7.87 9.73
Deferred Tax Assets Current - - - - - 11.57 9.59 8.58 61.16 43.96
Total Current Assets 67.36 61.05 70.81 76.67 78.59 84.38 97.09 102.81 247.25 146.48
Long-Term Assets
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Gross Property, Plant & Equipment 416.72 422.50 403.42 402.25 398.47 361.55 404.58 551.85 605.82 738.40
Accumulated Depreciation - - - - - - - - - -
Net Property, Plant & Equipment 416.72 422.50 403.42 402.25 398.47 361.55 404.58 551.85 605.82 738.40
Long-Term Investments 22.78 20.25 16.75 12.33 12.33 12.33 11.26 11.26 11.26 11.26
Goodwill - - - - - - - - - -
Other Intangibles 2.97 11.67 13.42 9.25 7.70 8.15 34.77 58.72 58.32 93.72
Other Long-Term Assets - - - - - - - - - -
Total Assets 633.74 659.63 649.90 649.88 631.51 614.95 732.41 932.18 1,193.90 1,283.58
Current Liabilities
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Accounts Payable 46.71 51.97 51.79 44.92 45.00 47.08 57.29 64.40 49.20 63.09
Accrued Expenses - - - - - - - - - -
Current Portion of LT Debt 473.38 493.53 507.13 522.20 503.96 477.58 542.00 509.02 591.39 598.88
Current Income Taxes Payable - - - - - - - - - -
Other Current Liabilities 40.06 34.91 37.07 38.98 32.74 36.56 48.84 50.24 61.54 68.50
Total Current Liabilities 88.34 88.10 89.75 85.35 82.43 88.57 111.50 130.59 131.21 152.19
Long-Term Liabilities
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Long-Term Debt 473.38 493.53 507.13 522.20 503.96 477.58 542.00 509.02 591.39 598.88
Unearned Revenue Non-Current 48.46 59.24 54.60 58.34 63.50 84.36 92.23 167.18 108.25 109.18
Def. Tax Liability, Non-Curr. 5.34 3.31 6.95 5.60 6.18 2.31 2.52 2.64 0.91 0.87
Capital Leases 2.16 1.82 - - - - - 80.07 69.53 63.68
Other Non-Current Liabilities 48.46 59.24 54.60 58.34 63.50 84.36 92.23 167.18 108.25 109.18
Total Liabilities 615.51 644.18 658.43 671.48 656.06 652.81 748.24 809.43 831.76 861.12
Common Equity
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Common Stock 0.27 0.40 0.40 0.41 0.42 0.42 0.43 0.48 0.51 0.51
Retained Earnings -270.24 -324.38 -347.47 -366.46 -373.31 -395.11 -388.67 -357.02 -266.10 -225.00
Comprehensive Income and Other -1.95 -0.59 0.04 0.01 -0.07 0.18 -1.31 -6.04 -11.52 -5.10
Total Common Equity 16.43 11.29 -8.41 -21.52 -24.53 -37.86 -15.83 122.75 362.14 422.46
Stockholders' Equity
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Total Equity 18.23 15.45 -8.54 -21.60 -24.55 -37.86 -15.83 122.75 362.14 422.46
Liabilities & Equity
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Total Liabilities And Equity 633.74 659.63 649.90 649.88 631.51 614.95 732.41 932.18 1,193.90 1,283.58
Supplemental Items
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Total Debt 474.95 494.75 508.02 523.65 508.65 482.50 544.30 522.68 609.18 616.09
Net Debt 470.41 492.99 505.56 521.34 506.10 480.51 540.29 519.21 454.84 582.28
Net Income
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Net Income -77.59 -54.14 -23.10 -12.97 -6.85 -21.80 6.42 31.65 91.11 41.10
Cash Flow From Operating Activities
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Depreciation & Amortization 58.58 56.58 60.34 62.70 61.86 62.10 70.51 79.79 90.78 103.59
Depreciation & Amortization, Total 58.58 56.58 60.34 62.70 61.86 62.10 70.51 79.79 90.78 103.59
Stock-Based Compensation 1.86 2.52 2.40 3.08 3.39 6.43 8.45 7.22 8.22 11.55
Other Operating Activities -20.98 -27.05 -18.94 -8.68 -3.84 -4.19 -14.40 -5.31 116.05 -5.71
Change In Accounts Receivable 7.44 0.14 -3.42 -4.42 -1.03 -4.66 -5.83 -5.46 5.82 -7.42
Change In Inventories - - - - - - - - - -
Change In Accounts Payable 4.21 4.15 -0.19 -3.60 0.08 2.08 9.09 6.76 -15.23 13.89
Change in Other Net Operating Assets 6.24 0.59 -9.12 4.98 -9.40 -4.58 -5.34 -23.30 -19.78 -7.42
Cash from Operations 63.78 42.82 49.44 70.51 80.43 107.54 120.83 116.83 139.92 182.74
Cash Flow From Investing Activities
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Capital Expenditure -66.36 -55.38 -45.96 -50.00 -54.24 -64.86 -73.23 -103.17 -108.11 -123.30
Cash Acquisitions -2.10 -28.43 -10.41 5.34 -2.84 -5.06 -88.92 -75.38 -32.46 -170.65
Sale (Purchase) of Intangible assets - - 3.44 - - - - - - -
Invest. in Marketable & Equity Securt. -71.29 -90.55 -57.74 -48.78 -62.96 -76.45 -164.20 -177.46 -140.03 -293.15
Other Investing Activities 2.22 -7.36 -4.81 -4.12 -5.89 -6.53 -2.05 1.08 0.53 0.79
Cash from Investing -71.29 -90.55 -57.74 -48.78 -62.96 -76.45 -164.20 -177.46 -140.03 -293.15
Cash Flow From Financing Activities
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Short Term Debt Repaid -152.81 -360.86 -152.38 -371.00 -608.20 -216.97 -584.22 -243.37 -149.38 -10.31
Total Debt Repaid -152.81 -360.86 -152.38 -371.00 -608.20 -216.97 -584.22 -243.37 -149.38 -10.31
Issuance of Common Stock 0.34 42.18 - - - - - 103.07 144.79 -
Repurchase of Common Stock - - - - - - - - - -
Common Dividends Paid - - - - - - - - - -
Common & Preferred Stock Dividends Paid - - - - - - - - - -
Other Financing Activities 162.70 363.62 161.39 349.38 590.96 185.33 629.60 200.41 155.57 0.19
Cash from Financing 10.23 44.95 9.01 -21.62 -17.24 -31.64 45.38 60.10 150.98 -10.12
Change In Cash & Equivalents
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Net Change in Cash 2.72 -2.78 0.71 0.11 0.23 -0.55 2.01 -0.54 150.87 -120.53
Supplemental Items
      Dec 2012Dec 2013Dec 2014Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021
Net Capital Expenditure -66.36 -55.38 -45.96 -50.00 -54.24 -64.86 -73.23 -103.17 -108.11 -123.30
Levered Free Cash Flow -2.58 -12.56 3.48 20.51 26.20 42.68 47.60 13.66 31.81 59.44
Unlevered Free Cash Flow 63.78 42.82 49.44 70.51 80.43 107.54 120.83 116.83 139.92 182.74
Change In Net Working Capital 2.72 -2.78 0.71 0.11 0.23 -0.55 2.01 -0.54 150.87 -120.53
Company Profile
The Coca-Cola Company, a beverage company, manufactures, markets, and sells various nonalcoholic beverages worldwide. The company provides sparkling soft drinks; water, enhanced water, and sports drinks; juice, dairy, and plant–based beverages; tea and coffee; and energy drinks. It also offers beverage concentrates and syrups, as well as fountain syrups to fountain retailers, such as restaurants and convenience stores.
Sector Consumer Staples
Industry Soft Drinks
Employees 80,300
Founded 1886
Address One Coca-Cola Plaza Atlanta, GA, 30313 United States
Phone 404 676 2121
Website www.coca-colacompany.com
Trading Data
Today's Volume 15,114,181
Average Volume (3 month) 18,405,354
Average Volume (7 days) 19,151,344
Previous Close 60.96
Open 61.48
Day Range 60.86 - 61.72
Today's Volume 15,114,181
Average Volume (3 month) 18,405,354
Average Volume (7 days) 19,151,344
Previous Close 60.96
Open 61.48
Day Range 60.86 - 61.72
Share Statistics
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Valuation (TTM)
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Profitability (TTM)
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Income Statement (TTM)
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Balance Sheet (TTM)
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Cash Flow Statement (TTM)
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Shares Outstanding (Company) 4.32B
Shares Outstanding (Ticker) 4.32B
Float % 90.08%
Quotes
Date Open High Low Close Volume Change%
Feb 08, 2021 $49.96 $50.17 $49.49 $49.92 17,833,222 0.54 %
Feb 08, 2021 $49.96 $50.17 $49.49 $49.92 17,833,222 0.54 %
Feb 08, 2021 $49.96 $50.17 $49.49 $49.92 17,833,222 0.54 %
Feb 08, 2021 $49.96 $50.17 $49.49 $49.92 17,833,222 0.54 %
Feb 08, 2021 $49.96 $50.17 $49.49 $49.92 17,833,222 0.54 %
Feb 08, 2021 $49.96 $50.17 $49.49 $49.92 17,833,222 0.54 %
Feb 08, 2021 $49.96 $50.17 $49.49 $49.92 17,833,222 0.54 %
Split History
Date Ratio
2012-08-13 2:1
1996-05-13 2:1
1992-05-12 2:1
1990-05-14 2:1
1986-07-01 3:1
Options
Unlock