Keurig Dr Pepper Inc.
NASDAQ:KDP · NASDAQ Global Select
-$0.08 today
Vol 18.37M · Avg 11.54M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $2.1B +44.3% | $1.4B -33.9% | $2.2B +51.9% | $1.4B -33.1% | $2.1B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $753.0M +2.7% | $733.0M +1.8% | $720.0M +1.6% | $709.0M +0.1% | $708.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $45.0M +117.7% | -$254.0M -6250.0% | -$4.0M +98.6% | -$289.0M -1032.3% | $31.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $97.0M -1.0% | $98.0M -15.5% | $116.0M +123.1% | $52.0M -40.9% | $88.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$1.0B -69.7% | -$591.0M +66.2% | -$1.7B -535.3% | -$275.0M -178.3% | $351.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$202.0M +3.3% | -$209.0M -398.6% | $70.0M +117.6% | -$398.0M -161.8% | -$152.0M | $592.6M | $1.3B | $626.2M |
| Inventory | -$405.0M -340.2% | -$92.0M -150.5% | $182.0M +142.7% | -$426.0M -220.3% | -$133.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$212.0M -8.2% | -$196.0M +87.9% | -$1.6B -859.6% | $213.0M -59.2% | $522.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$184.0M -95.7% | -$94.0M +75.3% | -$381.0M -213.4% | $336.0M +194.7% | $114.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $20.0M -97.5% | $792.0M +1157.1% | $63.0M -94.8% | $1.2B +367.6% | -$450.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $2.0B -10.3% | $2.2B +67.0% | $1.3B -53.2% | $2.8B -1.3% | $2.9B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$486.0M +13.7% | -$563.0M -17.0% | -$481.0M -26.9% | -$379.0M +16.7% | -$455.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$149.0M +85.1% | -$1.0B -216.5% | -$316.0M +65.4% | -$912.0M -257.8% | $578.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 +100.0% | -$962.0M -66.4% | -$578.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $50.0M -91.3% | $578.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $62.0M +221.6% | -$51.0M -492.3% | $13.0M -98.8% | $1.1B +1127.6% | $87.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$573.0M +64.5% | -$1.6B -105.9% | -$784.0M +30.9% | -$1.1B -640.5% | $210.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $575.0M -74.4% | $2.2B +107.1% | $1.1B +628.8% | -$205.0M +88.5% | -$1.8B | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $140.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$9.0M +99.2% | -$1.1B -57.2% | -$706.0M -86.3% | -$379.0M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$1.3B -4.7% | -$1.2B -4.6% | -$1.1B -5.7% | -$1.1B -13.1% | -$955.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$315.0M -92.1% | -$164.0M -141.2% | -$68.0M -38.8% | -$49.0M +71.5% | -$172.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$999.0M -348.0% | -$223.0M +73.2% | -$832.0M +51.9% | -$1.7B +37.4% | -$2.8B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $35.0M +185.4% | -$41.0M -315.8% | $19.0M +371.4% | -$7.0M +22.2% | -$9.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $454.0M +33.1% | $341.0M +227.2% | -$268.0M -712.1% | -$33.0M -110.5% | $313.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.5B -9.1% | $1.7B +95.3% | $848.0M -65.5% | $2.5B +1.6% | $2.4B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Target Corporation
NYSE:TGT
$59.21B
Ambev S.A.
NYSE:ABEV
$48.66B
Coca-Cola Europacific Partners PLC
NASDAQ:CCEP
$42.92B
Sysco Corporation
NYSE:SYY
$37.63B
The Kroger Co.
NYSE:KR
$34.97B
Kenvue Inc.
NYSE:KVUE
$34.92B
The Hershey Company
NYSE:HSY
$34.77B
Kimberly-Clark Corporation
NASDAQ:KMB
$34.06B
The Estée Lauder Companies Inc.
NYSE:EL
$30.68B
Kellanova
K
$29.03B
SEC Filings
Recent regulatory filings
No filings found.
Does KDP generate free cash flow?
Keurig Dr Pepper Inc. (KDP) generated $1.50B of free cash flow in fiscal 2025.
How much operating cash flow does KDP produce?
Operating cash flow was $1.99B, before capital expenditures of $486.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.