Coca-Cola Co
BMV:KO
Balance Sheet
Balance Sheet Decomposition
Coca-Cola Co
Coca-Cola Co
Balance Sheet
Coca-Cola Co
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 866
|
2 260
|
3 362
|
6 707
|
4 701
|
2 440
|
4 093
|
4 701
|
7 021
|
8 517
|
12 691
|
8 442
|
10 414
|
8 958
|
7 309
|
8 555
|
6 006
|
9 077
|
6 480
|
6 795
|
9 684
|
9 519
|
9 366
|
10 828
|
|
| Cash Equivalents |
1 866
|
2 260
|
3 362
|
6 707
|
4 701
|
2 440
|
4 093
|
4 701
|
7 021
|
8 517
|
12 691
|
8 442
|
10 414
|
8 958
|
7 309
|
8 555
|
6 006
|
9 077
|
6 480
|
6 795
|
9 684
|
9 519
|
9 366
|
10 828
|
|
| Short-Term Investments |
68
|
85
|
120
|
61
|
66
|
150
|
215
|
278
|
2 192
|
2 820
|
1 338
|
8 109
|
9 854
|
12 717
|
12 591
|
13 646
|
14 669
|
7 038
|
4 695
|
4 119
|
2 941
|
2 112
|
4 297
|
3 743
|
|
| Total Receivables |
1 882
|
2 097
|
2 091
|
2 244
|
2 281
|
2 587
|
3 317
|
3 090
|
3 758
|
4 430
|
4 920
|
4 759
|
4 873
|
4 466
|
3 941
|
3 856
|
3 667
|
3 685
|
3 971
|
3 144
|
3 512
|
3 487
|
3 410
|
3 569
|
|
| Accounts Receivables |
1 882
|
2 097
|
2 091
|
2 244
|
2 281
|
2 587
|
3 317
|
3 090
|
3 758
|
4 430
|
4 920
|
4 759
|
4 873
|
4 466
|
3 941
|
3 856
|
3 667
|
3 685
|
3 971
|
3 144
|
3 512
|
3 487
|
3 410
|
3 569
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1 055
|
1 294
|
1 252
|
1 420
|
1 379
|
1 641
|
2 220
|
2 187
|
2 354
|
2 650
|
3 092
|
3 264
|
3 277
|
3 100
|
2 902
|
2 675
|
2 655
|
3 071
|
3 379
|
3 266
|
3 414
|
4 233
|
4 424
|
4 728
|
|
| Other Current Assets |
2 300
|
1 616
|
1 571
|
1 849
|
1 778
|
1 623
|
2 260
|
1 920
|
2 226
|
3 162
|
3 456
|
5 754
|
2 886
|
3 745
|
6 652
|
5 278
|
9 548
|
2 059
|
1 886
|
1 916
|
2 994
|
3 240
|
5 235
|
3 129
|
|
| Total Current Assets |
7 171
|
7 352
|
8 396
|
12 281
|
10 205
|
8 441
|
12 105
|
12 176
|
17 551
|
21 579
|
25 497
|
30 328
|
31 304
|
32 986
|
33 395
|
34 010
|
36 545
|
24 930
|
20 411
|
19 240
|
22 545
|
22 591
|
26 732
|
25 997
|
|
| PP&E Net |
4 453
|
5 911
|
6 097
|
6 091
|
5 831
|
6 903
|
8 493
|
8 326
|
9 561
|
14 727
|
14 939
|
14 476
|
14 967
|
14 633
|
12 571
|
10 635
|
8 203
|
9 598
|
12 210
|
12 325
|
11 338
|
11 247
|
10 564
|
11 485
|
|
| PP&E Gross |
4 453
|
5 911
|
6 097
|
6 091
|
5 831
|
6 903
|
8 493
|
8 326
|
9 561
|
14 727
|
14 939
|
14 476
|
14 967
|
14 633
|
12 571
|
10 635
|
8 203
|
9 598
|
12 210
|
12 325
|
11 338
|
11 247
|
10 564
|
11 485
|
|
| Accumulated Depreciation |
2 652
|
3 090
|
3 525
|
4 058
|
4 353
|
5 008
|
5 951
|
6 074
|
6 906
|
6 979
|
8 212
|
9 010
|
10 065
|
10 625
|
9 783
|
10 621
|
8 246
|
8 013
|
8 083
|
8 923
|
8 942
|
9 234
|
9 233
|
9 570
|
|
| Intangible Assets |
2 471
|
2 582
|
2 960
|
2 739
|
2 774
|
3 732
|
7 963
|
8 476
|
8 604
|
15 244
|
15 450
|
15 082
|
15 299
|
14 272
|
12 843
|
10 499
|
7 235
|
7 478
|
10 002
|
11 044
|
15 250
|
14 849
|
14 865
|
13 301
|
|
| Goodwill |
108
|
876
|
1 029
|
1 097
|
1 047
|
1 403
|
4 256
|
4 029
|
4 224
|
11 665
|
12 219
|
12 255
|
12 312
|
12 100
|
11 289
|
10 629
|
9 401
|
14 109
|
16 764
|
17 506
|
19 363
|
18 782
|
18 358
|
18 139
|
|
| Long-Term Investments |
5 422
|
4 991
|
5 538
|
6 252
|
6 922
|
6 783
|
7 777
|
5 779
|
6 755
|
7 585
|
7 388
|
10 448
|
11 512
|
13 625
|
15 788
|
17 249
|
21 952
|
20 279
|
19 879
|
20 085
|
18 416
|
18 765
|
19 789
|
18 087
|
|
| Other Long-Term Assets |
2 792
|
2 694
|
3 322
|
2 981
|
2 648
|
2 701
|
2 675
|
1 733
|
1 976
|
2 121
|
4 481
|
3 585
|
4 661
|
4 407
|
4 110
|
4 248
|
4 560
|
6 822
|
7 115
|
7 096
|
7 442
|
6 529
|
7 395
|
13 540
|
|
| Other Assets |
108
|
876
|
1 029
|
1 097
|
1 047
|
1 403
|
4 256
|
4 029
|
4 224
|
11 665
|
12 219
|
12 255
|
12 312
|
12 100
|
11 289
|
10 629
|
9 401
|
14 109
|
16 764
|
17 506
|
19 363
|
18 782
|
18 358
|
18 139
|
|
| Total Assets |
22 417
N/A
|
24 406
+9%
|
27 342
+12%
|
31 441
+15%
|
29 427
-6%
|
29 963
+2%
|
43 269
+44%
|
40 519
-6%
|
48 671
+20%
|
72 921
+50%
|
79 974
+10%
|
86 174
+8%
|
90 055
+5%
|
92 023
+2%
|
89 996
-2%
|
87 270
-3%
|
87 896
+1%
|
83 216
-5%
|
86 381
+4%
|
87 296
+1%
|
94 354
+8%
|
92 763
-2%
|
97 703
+5%
|
100 549
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 026
|
3 692
|
4 058
|
4 403
|
902
|
929
|
1 380
|
1 370
|
1 410
|
1 887
|
1 947
|
1 513
|
1 462
|
2 089
|
9 338
|
2 519
|
2 288
|
2 719
|
3 804
|
3 517
|
4 602
|
5 307
|
5 590
|
5 468
|
|
| Accrued Liabilities |
1 653
|
0
|
0
|
0
|
3 591
|
4 126
|
5 535
|
4 835
|
5 247
|
6 972
|
6 837
|
6 711
|
7 644
|
7 145
|
0
|
6 116
|
6 284
|
6 642
|
7 416
|
6 491
|
8 899
|
9 348
|
9 176
|
16 244
|
|
| Short-Term Debt |
3 743
|
2 475
|
2 583
|
4 531
|
4 518
|
3 235
|
5 919
|
6 066
|
6 749
|
8 100
|
12 871
|
16 297
|
16 901
|
19 130
|
13 129
|
12 498
|
13 205
|
13 835
|
10 994
|
2 183
|
3 307
|
2 373
|
4 557
|
1 499
|
|
| Current Portion of Long-Term Debt |
156
|
180
|
323
|
1 490
|
28
|
33
|
133
|
465
|
51
|
1 276
|
2 041
|
1 577
|
1 024
|
3 552
|
2 676
|
3 527
|
3 298
|
5 003
|
4 253
|
485
|
1 338
|
399
|
1 960
|
648
|
|
| Other Current Liabilities |
851
|
994
|
922
|
709
|
797
|
567
|
258
|
252
|
264
|
273
|
587
|
1 723
|
780
|
458
|
1 786
|
1 872
|
2 119
|
583
|
506
|
1 925
|
1 804
|
2 297
|
2 288
|
1 390
|
|
| Total Current Liabilities |
8 429
|
7 341
|
7 886
|
11 133
|
9 836
|
8 890
|
13 225
|
12 988
|
13 721
|
18 508
|
24 283
|
27 821
|
27 811
|
32 374
|
26 929
|
26 532
|
27 194
|
28 782
|
26 973
|
14 601
|
19 950
|
19 724
|
23 571
|
25 249
|
|
| Long-Term Debt |
1 219
|
2 701
|
2 517
|
1 157
|
1 154
|
1 314
|
3 277
|
2 781
|
5 059
|
14 041
|
13 656
|
14 736
|
19 154
|
19 063
|
28 311
|
29 684
|
31 182
|
25 376
|
27 516
|
40 125
|
38 116
|
36 377
|
35 547
|
42 375
|
|
| Deferred Income Tax |
442
|
304
|
337
|
402
|
352
|
608
|
1 890
|
877
|
1 580
|
4 261
|
4 694
|
4 981
|
6 152
|
5 636
|
4 691
|
3 753
|
2 522
|
2 354
|
2 284
|
1 833
|
2 821
|
2 914
|
2 639
|
2 469
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
390
|
547
|
314
|
286
|
378
|
267
|
241
|
210
|
158
|
1 905
|
2 077
|
2 117
|
1 985
|
1 861
|
1 721
|
1 539
|
1 516
|
|
| Other Liabilities |
961
|
2 260
|
2 512
|
2 814
|
1 730
|
2 231
|
3 133
|
3 011
|
2 418
|
4 794
|
5 420
|
5 468
|
3 498
|
4 389
|
4 301
|
4 081
|
8 021
|
7 646
|
8 510
|
9 453
|
8 607
|
7 922
|
8 466
|
4 084
|
|
| Total Liabilities |
11 051
N/A
|
12 606
+14%
|
13 252
+5%
|
15 506
+17%
|
13 072
-16%
|
13 043
0%
|
21 525
+65%
|
20 047
-7%
|
23 325
+16%
|
41 918
+80%
|
48 339
+15%
|
53 384
+10%
|
56 882
+7%
|
61 703
+8%
|
64 442
+4%
|
64 208
0%
|
70 824
+10%
|
66 235
-6%
|
67 400
+2%
|
67 997
+1%
|
71 355
+5%
|
68 658
-4%
|
71 762
+5%
|
75 693
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
873
|
873
|
874
|
875
|
877
|
878
|
880
|
880
|
880
|
880
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
1 760
|
|
| Retained Earnings |
23 443
|
24 506
|
26 687
|
29 105
|
31 299
|
33 468
|
36 235
|
38 513
|
41 537
|
49 278
|
53 621
|
58 045
|
61 660
|
63 408
|
65 018
|
65 502
|
60 430
|
63 234
|
65 855
|
66 555
|
69 094
|
71 019
|
73 782
|
76 054
|
|
| Additional Paid In Capital |
3 520
|
3 857
|
4 395
|
4 928
|
5 492
|
5 983
|
7 378
|
7 966
|
8 537
|
10 057
|
10 332
|
11 379
|
12 276
|
13 154
|
14 016
|
14 993
|
15 864
|
16 520
|
17 154
|
17 601
|
18 116
|
18 822
|
19 209
|
19 801
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
258
|
972
|
0
|
305
|
493
|
50
|
75
|
28
|
62
|
25
|
1
|
64
|
|
| Treasury Stock |
13 682
|
14 389
|
15 871
|
17 625
|
19 644
|
22 118
|
23 375
|
24 213
|
25 398
|
27 762
|
31 304
|
35 009
|
39 091
|
42 225
|
45 066
|
47 988
|
50 677
|
51 719
|
52 244
|
52 016
|
51 641
|
52 601
|
54 535
|
55 916
|
|
| Other Equity |
2 788
|
3 047
|
1 995
|
1 348
|
1 669
|
1 291
|
626
|
2 674
|
210
|
1 450
|
2 774
|
3 385
|
3 690
|
6 749
|
10 174
|
11 510
|
10 798
|
12 864
|
13 619
|
14 629
|
14 268
|
14 870
|
14 274
|
16 779
|
|
| Total Equity |
11 366
N/A
|
11 800
+4%
|
14 090
+19%
|
15 935
+13%
|
16 355
+3%
|
16 920
+3%
|
21 744
+29%
|
20 472
-6%
|
25 346
+24%
|
31 003
+22%
|
31 635
+2%
|
32 790
+4%
|
33 173
+1%
|
30 320
-9%
|
25 554
-16%
|
23 062
-10%
|
17 072
-26%
|
16 981
-1%
|
18 981
+12%
|
19 299
+2%
|
22 999
+19%
|
24 105
+5%
|
25 941
+8%
|
24 856
-4%
|
|
| Total Liabilities & Equity |
22 417
N/A
|
24 406
+9%
|
27 342
+12%
|
31 441
+15%
|
29 427
-6%
|
29 963
+2%
|
43 269
+44%
|
40 519
-6%
|
48 671
+20%
|
72 921
+50%
|
79 974
+10%
|
86 174
+8%
|
90 055
+5%
|
92 023
+2%
|
89 996
-2%
|
87 270
-3%
|
87 896
+1%
|
83 216
-5%
|
86 381
+4%
|
87 296
+1%
|
94 354
+8%
|
92 763
-2%
|
97 703
+5%
|
100 549
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4 972
|
4 942
|
4 883
|
4 819
|
4 738
|
4 636
|
4 636
|
4 624
|
4 606
|
4 584
|
4 526
|
4 469
|
4 402
|
4 366
|
4 324
|
4 288
|
4 259
|
4 268
|
4 280
|
4 302
|
4 325
|
4 328
|
4 308
|
4 302
|
|