Stock Analysis on Net

Coca-Cola Co. (NYSE:KO)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Coca-Cola Co., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 26,732 22,591 22,545 19,240 20,411
Adjustments
Add: Allowances 502 516 516 526 524
After Adjustment
Adjusted current assets 27,234 23,107 23,061 19,766 20,935

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Adjustments to Total Assets

Coca-Cola Co., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 97,703 92,763 94,354 87,296 86,381
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowances 502 516 516 526 524
Less: Deferred tax assets2 1,561 1,746 2,129 2,460 2,412
After Adjustment
Adjusted total assets 96,644 91,533 92,741 85,362 84,493

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Total Liabilities

Coca-Cola Co., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 70,223 66,937 69,494 66,012 65,283
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 2,639 2,914 2,821 1,833 2,284
Less: Accrued expenses related to restructuring 4 46 40 202 66
After Adjustment
Adjusted total liabilities 67,580 63,977 66,633 63,977 62,933

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Coca-Cola Co., adjusted equity attributable to shareowners of The Coca-Cola Company

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Equity attributable to shareowners of The Coca-Cola Company 25,941 24,105 22,999 19,299 18,981
Adjustments
Less: Net deferred tax assets (liabilities)1 (1,078) (1,168) (692) 627 128
Add: Allowances 502 516 516 526 524
Add: Accrued expenses related to restructuring 4 46 40 202 66
Add: Equity attributable to noncontrolling interests 1,539 1,721 1,861 1,985 2,117
After Adjustment
Adjusted total equity 29,064 27,556 26,108 21,385 21,560

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Coca-Cola Co., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Loans and notes payable 4,557 2,373 3,307 2,183 10,994
Current maturities of long-term debt 1,960 399 1,338 485 4,253
Long-term debt, excluding current maturities 35,547 36,377 38,116 40,125 27,516
Total reported debt 42,064 39,149 42,761 42,793 42,763
Equity attributable to shareowners of The Coca-Cola Company 25,941 24,105 22,999 19,299 18,981
Total reported capital 68,005 63,254 65,760 62,092 61,744
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current portion of operating lease liabilities (included in Accounts payable and accrued expenses)2 361 341 310 322 281
Add: Noncurrent portion of operating lease liabilities (included in Other noncurrent liabilities)3 1,001 1,113 1,161 1,300 1,111
Adjusted total debt 43,426 40,603 44,232 44,415 44,155
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (1,078) (1,168) (692) 627 128
Add: Allowances 502 516 516 526 524
Add: Accrued expenses related to restructuring 4 46 40 202 66
Add: Equity attributable to noncontrolling interests 1,539 1,721 1,861 1,985 2,117
Adjusted total equity 29,064 27,556 26,108 21,385 21,560
After Adjustment
Adjusted total capital 72,490 68,159 70,340 65,800 65,715

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current portion of operating lease liabilities (included in Accounts payable and accrued expenses). See details »

3 Noncurrent portion of operating lease liabilities (included in Other noncurrent liabilities). See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Reported Income

Coca-Cola Co., adjusted net income attributable to shareowners of The Coca-Cola Company

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income attributable to shareowners of The Coca-Cola Company 10,714 9,542 9,771 7,747 8,920
Adjustments
Add: Deferred income tax expense (benefit)1 (2) (122) 894 (18) (280)
Add: Increase (decrease) in allowances (14) (10) 2 23
Add: Increase (decrease) in accrued expenses related to restructuring (42) 6 (162) 136 (24)
Add: Other comprehensive income (loss) 473 (683) 137 (1,210) (121)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest (158) (89) (101) (132) 110
After Adjustment
Adjusted consolidated net income 10,971 8,654 10,529 6,525 8,628

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Deferred income tax expense (benefit). See details »