Keurig Dr Pepper Inc.
Consumer DefensiveNASDAQ:KDP · NASDAQ Global Select
+$0.28 today
Vol 5.48M · Avg 13.49M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$16.9B of revenue converted into $1.8B of net income for the selected period. Gross margin is 53.8% and net margin is 10.8%, showing how much revenue survives after costs and taxes. EPS is $1.35, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $16.6B +8.2% | $15.4B +3.6% | $14.8B +5.4% | $14.1B +10.8% | $12.7B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $7.6B +11.5% | $6.8B +1.3% | $6.7B +0.0% | $6.7B +18.0% | $5.7B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $9.0B +5.5% | $8.5B +5.6% | $8.1B +10.3% | $7.3B +5.0% | $7.0B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 54.2% -1.4pp | 55.6% +1.0pp | 54.5% +2.4pp | 52.1% -2.9pp | 55.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $5.4B +6.7% | $5.0B +2.1% | $4.9B +5.7% | $4.6B +11.8% | $4.2B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $5.3B +2.4% | $5.2B +6.8% | $4.9B +7.6% | $4.5B +11.2% | $4.1B | $5.3B | $7.0B | $8.7B |
| 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 |
| EBITDA | $4.2B +24.0% | $3.4B -14.9% | $4.0B +27.3% | $3.1B -22.1% | $4.0B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 25.3% +3.2pp | 22.0% -4.8pp | 26.8% +4.6pp | 22.2% -9.4pp | 31.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $3.7B +10.4% | $3.3B +3.6% | $3.2B +14.8% | $2.8B -3.8% | $2.9B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 22.0% +0.4pp | 21.6% -0.0pp | 21.6% +1.8pp | 19.8% -3.0pp | 22.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $754.0M +10.2% | $684.0M +14.8% | $596.0M +27.4% | $468.0M -10.9% | $525.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$966.0M +30.8% | -$1.4B -219.2% | -$437.0M +58.9% | -$1.1B -1008.3% | -$96.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $2.7B +40.4% | $1.9B -30.6% | $2.8B +60.4% | $1.7B -38.6% | $2.8B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 16.2% +3.7pp | 12.5% -6.1pp | 18.6% +6.4pp | 12.2% -9.8pp | 22.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $608.0M +28.5% | $473.0M -17.9% | $576.0M +102.8% | $284.0M -56.5% | $653.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $2.1B +44.3% | $1.4B -33.9% | $2.2B +51.9% | $1.4B -33.1% | $2.1B | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.5% +3.1pp | 9.4% -5.3pp | 14.7% +4.5pp | 10.2% -6.7pp | 16.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +44.3% | $1 -32.1% | $2 +54.5% | $1 -33.6% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +45.7% | $1 -32.3% | $2 +53.5% | $1 -32.7% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $1.4B -0.3% | $1.4B -2.7% | $1.4B -1.2% | $1.4B +0.1% | $1.4B | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $1.4B -0.4% | $1.4B -2.8% | $1.4B -1.4% | $1.4B +0.0% | $1.4B | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Target Corporation
NYSE:TGT
$61.47B
Ambev S.A.
NYSE:ABEV
$50.84B
Coca-Cola Europacific Partners PLC
NASDAQ:CCEP
$44.03B
The Kroger Co.
NYSE:KR
$39.89B
Sysco Corporation
NYSE:SYY
$37.91B
The Hershey Company
NYSE:HSY
$37.26B
Kenvue Inc.
NYSE:KVUE
$34.97B
Kimberly-Clark Corporation
NASDAQ:KMB
$34.18B
The Estée Lauder Companies Inc.
NYSE:EL
$32.44B
Kellanova
K
$29.03B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does KDP generate?
Keurig Dr Pepper Inc. (KDP) reported $16.60B of revenue in fiscal 2025.
Is KDP profitable?
Keurig Dr Pepper Inc. (KDP) reported $2.08B of net income, with a net margin of 12.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.