Coca-Cola Consolidated Inc
NASDAQ:COKE
Income Statement
Earnings Waterfall
Coca-Cola Consolidated Inc
Revenue
|
6.7B
USD
|
Cost of Revenue
|
-4.1B
USD
|
Gross Profit
|
2.6B
USD
|
Operating Expenses
|
-1.8B
USD
|
Operating Income
|
834.5m
USD
|
Other Expenses
|
-426.1m
USD
|
Net Income
|
408.4m
USD
|
Income Statement
Coca-Cola Consolidated Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jun-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 641
N/A
|
1 646
+0%
|
1 677
+2%
|
1 700
+1%
|
1 746
+3%
|
1 811
+4%
|
1 966
+9%
|
2 127
+8%
|
2 307
+8%
|
2 479
+7%
|
2 704
+9%
|
2 935
+9%
|
3 130
+7%
|
3 397
+9%
|
3 726
+10%
|
4 039
+8%
|
4 288
+6%
|
4 487
+5%
|
4 537
+1%
|
4 579
+1%
|
4 625
+1%
|
4 664
+1%
|
4 717
+1%
|
4 784
+1%
|
4 827
+1%
|
4 897
+1%
|
4 850
-1%
|
4 908
+1%
|
5 007
+2%
|
5 104
+2%
|
5 310
+4%
|
5 439
+2%
|
5 563
+2%
|
5 697
+2%
|
5 859
+3%
|
6 031
+3%
|
6 201
+3%
|
6 368
+3%
|
6 512
+2%
|
6 596
+1%
|
6 654
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(983)
|
(985)
|
(1 000)
|
(1 015)
|
(1 041)
|
(1 078)
|
(1 181)
|
(1 289)
|
(1 405)
|
(1 518)
|
(1 662)
|
(1 803)
|
(1 941)
|
(2 093)
|
(2 326)
|
(2 557)
|
(2 783)
|
(2 956)
|
(3 017)
|
(3 056)
|
(3 070)
|
(3 076)
|
(3 099)
|
(3 146)
|
(3 156)
|
(3 210)
|
(3 170)
|
(3 186)
|
(3 237)
|
(3 290)
|
(3 431)
|
(3 516)
|
(3 609)
|
(3 684)
|
(3 791)
|
(3 858)
|
(3 923)
|
(3 974)
|
(3 997)
|
(4 040)
|
(4 055)
|
|
Gross Profit |
659
N/A
|
661
+0%
|
676
+2%
|
685
+1%
|
705
+3%
|
733
+4%
|
785
+7%
|
839
+7%
|
901
+7%
|
961
+7%
|
1 043
+9%
|
1 132
+9%
|
1 189
+5%
|
1 304
+10%
|
1 399
+7%
|
1 482
+6%
|
1 505
+2%
|
1 530
+2%
|
1 520
-1%
|
1 522
+0%
|
1 556
+2%
|
1 587
+2%
|
1 618
+2%
|
1 638
+1%
|
1 671
+2%
|
1 687
+1%
|
1 680
0%
|
1 722
+2%
|
1 771
+3%
|
1 814
+2%
|
1 880
+4%
|
1 923
+2%
|
1 954
+2%
|
2 013
+3%
|
2 069
+3%
|
2 172
+5%
|
2 278
+5%
|
2 395
+5%
|
2 515
+5%
|
2 556
+2%
|
2 599
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(585)
|
(586)
|
(595)
|
(605)
|
(606)
|
(628)
|
(672)
|
(722)
|
(784)
|
(835)
|
(920)
|
(1 003)
|
(1 056)
|
(1 173)
|
(1 276)
|
(1 360)
|
(1 403)
|
(1 450)
|
(1 453)
|
(1 440)
|
(1 502)
|
(1 441)
|
(1 437)
|
(1 457)
|
(1 479)
|
(1 484)
|
(1 471)
|
(1 461)
|
(1 456)
|
(1 439)
|
(1 467)
|
(1 478)
|
(1 515)
|
(1 537)
|
(1 566)
|
(1 617)
|
(1 637)
|
(1 678)
|
(1 713)
|
(1 727)
|
(1 764)
|
|
Selling, General & Administrative |
(578)
|
(586)
|
(595)
|
(605)
|
(606)
|
(628)
|
(672)
|
(722)
|
(784)
|
(851)
|
(920)
|
(1 003)
|
(1 056)
|
(1 172)
|
(1 276)
|
(1 360)
|
(1 403)
|
(1 450)
|
(1 453)
|
(1 440)
|
(1 502)
|
(1 440)
|
(1 434)
|
(1 453)
|
(1 475)
|
(1 478)
|
(1 459)
|
(1 449)
|
(1 451)
|
(1 433)
|
(1 462)
|
(1 475)
|
(1 509)
|
(1 537)
|
(1 566)
|
(1 617)
|
(1 635)
|
(1 679)
|
(1 713)
|
(1 727)
|
(1 763)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
|
Other Operating Expenses |
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(9)
|
(8)
|
0
|
(6)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
74
N/A
|
75
+2%
|
81
+8%
|
81
-1%
|
99
+23%
|
105
+6%
|
113
+8%
|
116
+2%
|
117
+1%
|
126
+7%
|
123
-3%
|
129
+5%
|
133
+4%
|
131
-2%
|
124
-5%
|
123
-1%
|
102
-17%
|
81
-21%
|
67
-17%
|
83
+23%
|
54
-35%
|
147
+174%
|
182
+24%
|
181
0%
|
191
+5%
|
202
+6%
|
209
+4%
|
261
+25%
|
315
+21%
|
375
+19%
|
413
+10%
|
446
+8%
|
439
-1%
|
476
+8%
|
502
+6%
|
555
+11%
|
641
+15%
|
716
+12%
|
803
+12%
|
829
+3%
|
834
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(30)
|
(29)
|
(29)
|
(29)
|
(29)
|
(30)
|
(29)
|
(28)
|
(28)
|
(30)
|
(34)
|
(36)
|
(38)
|
(38)
|
(37)
|
(40)
|
(42)
|
(45)
|
(48)
|
(49)
|
(46)
|
(58)
|
(57)
|
(56)
|
(50)
|
(51)
|
(40)
|
(38)
|
(37)
|
(36)
|
(35)
|
(34)
|
(33)
|
(32)
|
(31)
|
(29)
|
(25)
|
(20)
|
(14)
|
(7)
|
1
|
|
Non-Reccuring Items |
0
|
(5)
|
(7)
|
(8)
|
(13)
|
(14)
|
(6)
|
12
|
14
|
0
|
11
|
(5)
|
(1)
|
0
|
0
|
0
|
12
|
1
|
(14)
|
(14)
|
10
|
(33)
|
(21)
|
(20)
|
(7)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(117)
|
(272)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(1)
|
(6)
|
(0)
|
(4)
|
(4)
|
(16)
|
(38)
|
(27)
|
(2)
|
5
|
(5)
|
(9)
|
(9)
|
9
|
26
|
23
|
(31)
|
(51)
|
(73)
|
(95)
|
(101)
|
(87)
|
(72)
|
(73)
|
(36)
|
(45)
|
(76)
|
(90)
|
(151)
|
(135)
|
(94)
|
(84)
|
(41)
|
(88)
|
(110)
|
(105)
|
(6)
|
|
Pre-Tax Income |
44
N/A
|
41
-7%
|
45
+11%
|
44
-4%
|
56
+27%
|
55
-1%
|
78
+41%
|
96
+24%
|
99
+3%
|
81
-19%
|
62
-23%
|
61
-2%
|
93
+52%
|
99
+7%
|
82
-17%
|
74
-10%
|
63
-15%
|
45
-29%
|
30
-32%
|
43
+42%
|
(13)
N/A
|
5
N/A
|
32
+585%
|
10
-67%
|
34
+232%
|
64
+87%
|
98
+53%
|
149
+52%
|
241
+62%
|
294
+22%
|
301
+3%
|
322
+7%
|
255
-21%
|
309
+21%
|
377
+22%
|
442
+17%
|
575
+30%
|
608
+6%
|
639
+5%
|
601
-6%
|
557
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(12)
|
(13)
|
(15)
|
(20)
|
(19)
|
(28)
|
(33)
|
(34)
|
(28)
|
(21)
|
(22)
|
(36)
|
(37)
|
(31)
|
(29)
|
(27)
|
(17)
|
(14)
|
(20)
|
(4)
|
(14)
|
(21)
|
(9)
|
(16)
|
(24)
|
(32)
|
(44)
|
(59)
|
(74)
|
(76)
|
(82)
|
(66)
|
(79)
|
(96)
|
(111)
|
(145)
|
(153)
|
(161)
|
(149)
|
(149)
|
|
Income from Continuing Operations |
32
|
30
|
33
|
28
|
36
|
36
|
50
|
63
|
65
|
53
|
42
|
40
|
57
|
61
|
52
|
45
|
36
|
27
|
17
|
23
|
(17)
|
(9)
|
11
|
1
|
19
|
40
|
65
|
105
|
182
|
220
|
226
|
239
|
190
|
230
|
281
|
331
|
430
|
455
|
478
|
451
|
408
|
|
Income to Minority Interest |
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
28
N/A
|
25
-9%
|
28
+10%
|
24
-15%
|
31
+32%
|
31
-1%
|
44
+42%
|
58
+31%
|
59
+2%
|
47
-21%
|
36
-24%
|
33
-7%
|
50
+51%
|
55
+10%
|
46
-17%
|
40
-13%
|
97
+142%
|
87
-10%
|
77
-12%
|
85
+10%
|
(20)
N/A
|
(13)
+37%
|
7
N/A
|
(5)
N/A
|
11
N/A
|
33
+189%
|
57
+74%
|
96
+68%
|
173
+80%
|
211
+22%
|
220
+4%
|
237
+8%
|
190
-20%
|
230
+21%
|
281
+22%
|
331
+18%
|
430
+30%
|
455
+6%
|
478
+5%
|
451
-6%
|
408
-9%
|
|
EPS (Diluted) |
3.01
N/A
|
2.19
-27%
|
2.41
+10%
|
2.06
-15%
|
2.73
+33%
|
2.71
-1%
|
3.85
+42%
|
5.01
+30%
|
5.12
+2%
|
5.03
-2%
|
3.06
-39%
|
2.85
-7%
|
5.38
+89%
|
5.92
+10%
|
3.93
-34%
|
3.43
-13%
|
10.26
+199%
|
9.38
-9%
|
8.2
-13%
|
7.26
-11%
|
-2.11
N/A
|
-1.32
+37%
|
0.58
N/A
|
-0.46
N/A
|
0.97
N/A
|
3.49
+260%
|
6.07
+74%
|
8.2
+35%
|
14.73
+80%
|
18.05
+23%
|
18.81
+4%
|
20.24
+8%
|
16.2
-20%
|
20.14
+24%
|
27.01
+34%
|
31.81
+18%
|
40.2
+26%
|
43.74
+9%
|
50.8
+16%
|
47.96
-6%
|
39.21
-18%
|