Coca-Cola Europacific Partners PLC
NASDAQ:CCEP
Income Statement
Earnings Waterfall
Coca-Cola Europacific Partners PLC
Revenue
|
18.3B
EUR
|
Cost of Revenue
|
-11.5B
EUR
|
Gross Profit
|
6.8B
EUR
|
Operating Expenses
|
-4.5B
EUR
|
Operating Income
|
2.3B
EUR
|
Other Expenses
|
-666m
EUR
|
Net Income
|
1.7B
EUR
|
Income Statement
Coca-Cola Europacific Partners PLC
Apr-2011 | Jul-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jul-2021 | Dec-2021 | Jul-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 332
N/A
|
5 641
+6%
|
5 855
+4%
|
5 939
+1%
|
6 017
+1%
|
6 063
+1%
|
6 204
+2%
|
6 276
+1%
|
6 252
0%
|
6 185
-1%
|
6 172
0%
|
6 188
+0%
|
6 152
-1%
|
6 201
+1%
|
6 167
-1%
|
6 217
+1%
|
6 350
+2%
|
6 380
+0%
|
6 329
-1%
|
7 704
+22%
|
6 672
-13%
|
8 020
+20%
|
9 133
+14%
|
10 140
+11%
|
11 027
+9%
|
11 005
0%
|
11 062
+1%
|
11 058
0%
|
11 061
+0%
|
11 386
+3%
|
11 518
+1%
|
11 885
+3%
|
12 017
+1%
|
11 052
-8%
|
10 606
-4%
|
11 687
+10%
|
13 763
+18%
|
16 125
+17%
|
17 320
+7%
|
18 017
+4%
|
18 302
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 369)
|
(3 568)
|
(3 712)
|
(3 767)
|
(3 828)
|
(3 868)
|
(3 962)
|
(4 019)
|
(4 015)
|
(3 999)
|
(4 011)
|
(4 031)
|
(4 000)
|
(4 009)
|
(3 960)
|
(3 987)
|
(4 064)
|
(4 078)
|
(4 017)
|
(4 884)
|
(4 202)
|
(5 014)
|
(5 584)
|
(6 185)
|
(6 662)
|
(6 611)
|
(6 747)
|
(6 774)
|
(6 767)
|
(6 982)
|
(7 013)
|
(7 318)
|
(7 399)
|
(6 994)
|
(6 780)
|
(7 477)
|
(8 619)
|
(10 112)
|
(11 036)
|
(11 478)
|
(11 496)
|
|
Gross Profit |
1 964
N/A
|
2 073
+6%
|
2 142
+3%
|
2 171
+1%
|
2 189
+1%
|
2 196
+0%
|
2 244
+2%
|
2 259
+1%
|
2 238
-1%
|
2 187
-2%
|
2 162
-1%
|
2 157
0%
|
2 151
0%
|
2 191
+2%
|
2 204
+1%
|
2 230
+1%
|
2 285
+2%
|
2 302
+1%
|
2 312
+0%
|
2 820
+22%
|
2 470
-12%
|
3 006
+22%
|
3 549
+18%
|
3 955
+11%
|
4 365
+10%
|
4 394
+1%
|
4 315
-2%
|
4 284
-1%
|
4 294
+0%
|
4 404
+3%
|
4 505
+2%
|
4 567
+1%
|
4 618
+1%
|
4 058
-12%
|
3 826
-6%
|
4 210
+10%
|
5 144
+22%
|
6 013
+17%
|
6 284
+5%
|
6 539
+4%
|
6 806
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 328)
|
(1 394)
|
(1 420)
|
(1 423)
|
(1 433)
|
(1 448)
|
(1 475)
|
(1 467)
|
(1 448)
|
(1 407)
|
(1 394)
|
(1 377)
|
(1 365)
|
(1 387)
|
(1 382)
|
(1 473)
|
(1 488)
|
(1 536)
|
(1 537)
|
(1 956)
|
(1 778)
|
(2 137)
|
(2 707)
|
(2 990)
|
(3 193)
|
(3 200)
|
(3 028)
|
(3 035)
|
(3 039)
|
(3 079)
|
(3 158)
|
(3 151)
|
(3 050)
|
(2 964)
|
(2 937)
|
(3 079)
|
(3 568)
|
(4 050)
|
(4 104)
|
(4 266)
|
(4 471)
|
|
Selling, General & Administrative |
(1 330)
|
(1 395)
|
(1 420)
|
(1 422)
|
(1 433)
|
(1 448)
|
(1 475)
|
(1 467)
|
(1 448)
|
(1 407)
|
(1 394)
|
(1 377)
|
(1 366)
|
(1 387)
|
(1 382)
|
(1 454)
|
(1 463)
|
(1 513)
|
(1 512)
|
(1 956)
|
(1 778)
|
(2 137)
|
(2 674)
|
(2 990)
|
(3 193)
|
(3 200)
|
(2 990)
|
(3 035)
|
(3 039)
|
(3 079)
|
(3 115)
|
(3 151)
|
(3 006)
|
(2 964)
|
(2 875)
|
(3 079)
|
(3 484)
|
(4 037)
|
(4 107)
|
(4 362)
|
(4 367)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(43)
|
0
|
(44)
|
0
|
(62)
|
0
|
(84)
|
0
|
(93)
|
0
|
(104)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
96
|
96
|
0
|
|
Operating Income |
637
N/A
|
680
+7%
|
723
+6%
|
750
+4%
|
756
+1%
|
748
-1%
|
769
+3%
|
791
+3%
|
790
0%
|
779
-1%
|
766
-2%
|
778
+2%
|
784
+1%
|
803
+2%
|
823
+2%
|
757
-8%
|
797
+5%
|
765
-4%
|
775
+1%
|
864
+11%
|
692
-20%
|
869
+26%
|
842
-3%
|
965
+15%
|
1 172
+21%
|
1 194
+2%
|
1 287
+8%
|
1 249
-3%
|
1 255
+0%
|
1 325
+6%
|
1 347
+2%
|
1 416
+5%
|
1 568
+11%
|
1 094
-30%
|
889
-19%
|
1 131
+27%
|
1 576
+39%
|
1 963
+25%
|
2 180
+11%
|
2 273
+4%
|
2 335
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(49)
|
(53)
|
(54)
|
(61)
|
(65)
|
(69)
|
(71)
|
(73)
|
(74)
|
(74)
|
(76)
|
(78)
|
(83)
|
(100)
|
(73)
|
(137)
|
(71)
|
(107)
|
(121)
|
(132)
|
(116)
|
(117)
|
(39)
|
(125)
|
(113)
|
(112)
|
(205)
|
(97)
|
(94)
|
(89)
|
(48)
|
(97)
|
(99)
|
(102)
|
(107)
|
(120)
|
(200)
|
(128)
|
(229)
|
(114)
|
(131)
|
|
Non-Reccuring Items |
(20)
|
(23)
|
(22)
|
(14)
|
(10)
|
(17)
|
(26)
|
(66)
|
(111)
|
(126)
|
(121)
|
(90)
|
(45)
|
(58)
|
(54)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(21)
|
(25)
|
(21)
|
(47)
|
5
|
(25)
|
(4)
|
(91)
|
(66)
|
(58)
|
0
|
(60)
|
16
|
21
|
|
Total Other Income |
1
|
0
|
0
|
(2)
|
0
|
3
|
5
|
3
|
0
|
(4)
|
(4)
|
(5)
|
(2)
|
15
|
(18)
|
38
|
(38)
|
(9)
|
(10)
|
(7)
|
(9)
|
(7)
|
(84)
|
(7)
|
(5)
|
(6)
|
102
|
0
|
0
|
1
|
(47)
|
(1)
|
10
|
(1)
|
4
|
(6)
|
64
|
(10)
|
66
|
(15)
|
(22)
|
|
Pre-Tax Income |
568
N/A
|
603
+6%
|
647
+7%
|
673
+4%
|
682
+1%
|
666
-2%
|
676
+2%
|
655
-3%
|
605
-8%
|
575
-5%
|
566
-2%
|
607
+7%
|
656
+8%
|
662
+1%
|
680
+3%
|
658
-3%
|
689
+5%
|
650
-6%
|
644
-1%
|
725
+13%
|
567
-22%
|
745
+31%
|
719
-3%
|
833
+16%
|
1 054
+27%
|
1 076
+2%
|
1 159
+8%
|
1 130
-3%
|
1 135
+0%
|
1 216
+7%
|
1 205
-1%
|
1 323
+10%
|
1 454
+10%
|
987
-32%
|
695
-30%
|
939
+35%
|
1 382
+47%
|
1 825
+32%
|
1 957
+7%
|
2 160
+10%
|
2 203
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(102)
|
(123)
|
(127)
|
(140)
|
(143)
|
(138)
|
(139)
|
(125)
|
(111)
|
(102)
|
(85)
|
(103)
|
(115)
|
(116)
|
(173)
|
(174)
|
(183)
|
(177)
|
(131)
|
(153)
|
(81)
|
(78)
|
(170)
|
(196)
|
(270)
|
(315)
|
(151)
|
(145)
|
(155)
|
(182)
|
(323)
|
(350)
|
(364)
|
(279)
|
(197)
|
(321)
|
(394)
|
(408)
|
(436)
|
(460)
|
(534)
|
|
Income from Continuing Operations |
466
|
480
|
520
|
533
|
539
|
528
|
537
|
530
|
493
|
472
|
480
|
502
|
540
|
545
|
506
|
484
|
506
|
473
|
513
|
572
|
486
|
667
|
549
|
637
|
784
|
761
|
1 008
|
985
|
980
|
1 034
|
882
|
973
|
1 090
|
708
|
498
|
618
|
988
|
1 417
|
1 521
|
1 700
|
1 669
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(12)
|
(13)
|
(5)
|
0
|
|
Net Income (Common) |
466
N/A
|
480
+3%
|
520
+8%
|
533
+3%
|
539
+1%
|
528
-2%
|
537
+2%
|
530
-1%
|
493
-7%
|
472
-4%
|
480
+2%
|
502
+5%
|
540
+8%
|
545
+1%
|
506
-7%
|
484
-4%
|
506
+5%
|
473
-7%
|
513
+8%
|
572
+12%
|
486
-15%
|
667
+37%
|
549
-18%
|
637
+16%
|
784
+23%
|
761
-3%
|
688
-10%
|
665
-3%
|
660
-1%
|
714
+8%
|
909
+27%
|
1 000
+10%
|
1 090
+9%
|
708
-35%
|
498
-30%
|
616
+24%
|
982
+59%
|
1 405
+43%
|
1 508
+7%
|
1 695
+12%
|
1 669
-2%
|
|
EPS (Diluted) |
1.37
N/A
|
1.45
+6%
|
1.6
+10%
|
1.68
+5%
|
1.73
+3%
|
1.73
N/A
|
1.8
+4%
|
1.81
+1%
|
1.72
-5%
|
1.7
-1%
|
1.78
+5%
|
1.92
+8%
|
2.07
+8%
|
2.14
+3%
|
2.04
-5%
|
1.92
-6%
|
2.13
+11%
|
2.03
-5%
|
2.18
+7%
|
2.41
+11%
|
1.47
-39%
|
1.36
-7%
|
1.43
+5%
|
1.3
-9%
|
1.61
+24%
|
1.56
-3%
|
1.4
-10%
|
1.34
-4%
|
1.35
+1%
|
1.45
+7%
|
1.86
+28%
|
2.1
+13%
|
2.32
+10%
|
1.54
-34%
|
1.09
-29%
|
1.34
+23%
|
2.15
+60%
|
3.07
+43%
|
3.29
+7%
|
3.7
+12%
|
3.64
-2%
|