Analysis of Solvency Ratios
Quarterly Data
Solvency ratios also known as long-term debt ratios measure a company ability to meet long-term obligations.
Solvency Ratios (Summary)
Keurig Dr Pepper Inc., solvency ratios (quarterly data)
Based on: 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to equity ratio | A solvency ratio calculated as total debt divided by total shareholders’ equity. | Keurig Dr Pepper Inc. debt to equity ratio improved from Q4 2021 to Q1 2022 but then slightly deteriorated from Q1 2022 to Q2 2022. |
| Debt to capital ratio | A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. | Keurig Dr Pepper Inc. debt to capital ratio improved from Q4 2021 to Q1 2022 but then slightly deteriorated from Q1 2022 to Q2 2022. |
| Debt to assets ratio | A solvency ratio calculated as total debt divided by total assets. | Keurig Dr Pepper Inc. debt to assets ratio improved from Q4 2021 to Q1 2022 and from Q1 2022 to Q2 2022. |
| Financial leverage ratio | A solvency ratio calculated as total assets divided by total shareholders’ equity. | Keurig Dr Pepper Inc. financial leverage ratio decreased from Q4 2021 to Q1 2022 but then increased from Q1 2022 to Q2 2022 not reaching Q4 2021 level. |
| Solvency ratio | Description | The company |
|---|---|---|
| Interest coverage ratio | A solvency ratio calculated as EBIT divided by interest payments. | Keurig Dr Pepper Inc. interest coverage ratio improved from Q4 2021 to Q1 2022 but then deteriorated significantly from Q1 2022 to Q2 2022. |
Debt to Equity
Keurig Dr Pepper Inc., debt to equity calculation (quarterly data)
| Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | |||||||||||||||||||
| Short-term borrowings and current portion of long-term obligations | —) | —) | 304) | 998) | 1,323) | 1,750) | 2,345) | 2,182) | 2,256) | 1,957) | 1,593) | 1,761) | 1,806) | 2,018) | |||||
| Long-term obligations, excluding current portion | 11,555) | 11,584) | 11,578) | 11,727) | 11,721) | 11,715) | 11,143) | 11,707) | 11,849) | 12,431) | 12,827) | 13,147) | 13,164) | 13,246) | |||||
| Total debt | 11,555) | 11,584) | 11,882) | 12,725) | 13,044) | 13,465) | 13,488) | 13,889) | 14,105) | 14,388) | 14,420) | 14,908) | 14,970) | 15,264) | |||||
| Stockholders’ equity | 25,391) | 25,511) | 24,972) | 24,405) | 24,242) | 24,070) | 23,829) | 23,296) | 22,923) | 22,640) | 23,257) | 22,914) | 22,883) | 22,674) | |||||
| Solvency Ratio | |||||||||||||||||||
| Debt to equity1 | 0.46 | 0.45 | 0.48 | 0.52 | 0.54 | 0.56 | 0.57 | 0.60 | 0.62 | 0.64 | 0.62 | 0.65 | 0.65 | 0.67 | |||||
| Benchmarks | |||||||||||||||||||
| Debt to Equity, Competitors2 | |||||||||||||||||||
| Altria Group Inc. | — | — | — | — | 8.67 | 10.19 | 10.38 | 9.32 | 5.11 | 4.58 | 4.51 | 2.65 | 2.02 | 2.07 | |||||
| Coca-Cola Co. | 1.82 | 1.68 | 1.86 | 1.88 | 1.89 | 2.21 | 2.22 | 2.84 | 2.99 | 2.78 | 2.25 | 2.27 | 2.48 | 2.50 | |||||
| Mondelēz International Inc. | 0.70 | 0.70 | 0.69 | 0.72 | 0.69 | 0.72 | 0.73 | 0.75 | 0.76 | 0.77 | 0.68 | 0.73 | 0.74 | 0.75 | |||||
| PepsiCo Inc. | 2.12 | 2.20 | 2.51 | 2.60 | 2.76 | 3.13 | 3.28 | 3.31 | 3.60 | 3.06 | 2.17 | 2.30 | 2.24 | 2.24 | |||||
Based on: 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q2 2022 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 11,555 ÷ 25,391 = 0.46
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to equity ratio | A solvency ratio calculated as total debt divided by total shareholders’ equity. | Keurig Dr Pepper Inc. debt to equity ratio improved from Q4 2021 to Q1 2022 but then slightly deteriorated from Q1 2022 to Q2 2022. |
Debt to Capital
Keurig Dr Pepper Inc., debt to capital calculation (quarterly data)
| Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | |||||||||||||||||||
| Short-term borrowings and current portion of long-term obligations | —) | —) | 304) | 998) | 1,323) | 1,750) | 2,345) | 2,182) | 2,256) | 1,957) | 1,593) | 1,761) | 1,806) | 2,018) | |||||
| Long-term obligations, excluding current portion | 11,555) | 11,584) | 11,578) | 11,727) | 11,721) | 11,715) | 11,143) | 11,707) | 11,849) | 12,431) | 12,827) | 13,147) | 13,164) | 13,246) | |||||
| Total debt | 11,555) | 11,584) | 11,882) | 12,725) | 13,044) | 13,465) | 13,488) | 13,889) | 14,105) | 14,388) | 14,420) | 14,908) | 14,970) | 15,264) | |||||
| Stockholders’ equity | 25,391) | 25,511) | 24,972) | 24,405) | 24,242) | 24,070) | 23,829) | 23,296) | 22,923) | 22,640) | 23,257) | 22,914) | 22,883) | 22,674) | |||||
| Total capital | 36,946) | 37,095) | 36,854) | 37,130) | 37,286) | 37,535) | 37,317) | 37,185) | 37,028) | 37,028) | 37,677) | 37,822) | 37,853) | 37,938) | |||||
| Solvency Ratio | |||||||||||||||||||
| Debt to capital1 | 0.31 | 0.31 | 0.32 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.38 | 0.39 | 0.38 | 0.39 | 0.40 | 0.40 | |||||
| Benchmarks | |||||||||||||||||||
| Debt to Capital, Competitors2 | |||||||||||||||||||
| Altria Group Inc. | 1.10 | 1.07 | 1.06 | 1.05 | 0.90 | 0.91 | 0.91 | 0.90 | 0.84 | 0.82 | 0.82 | 0.73 | 0.67 | 0.67 | |||||
| Coca-Cola Co. | 0.65 | 0.63 | 0.65 | 0.65 | 0.65 | 0.69 | 0.69 | 0.74 | 0.75 | 0.74 | 0.69 | 0.69 | 0.71 | 0.71 | |||||
| Mondelēz International Inc. | 0.41 | 0.41 | 0.41 | 0.42 | 0.41 | 0.42 | 0.42 | 0.43 | 0.43 | 0.44 | 0.40 | 0.42 | 0.42 | 0.43 | |||||
| PepsiCo Inc. | 0.68 | 0.69 | 0.72 | 0.72 | 0.73 | 0.76 | 0.77 | 0.77 | 0.78 | 0.75 | 0.68 | 0.70 | 0.69 | 0.69 | |||||
Based on: 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q2 2022 Calculation
Debt to capital = Total debt ÷ Total capital
= 11,555 ÷ 36,946 = 0.31
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to capital ratio | A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. | Keurig Dr Pepper Inc. debt to capital ratio improved from Q4 2021 to Q1 2022 but then slightly deteriorated from Q1 2022 to Q2 2022. |
Debt to Assets
Keurig Dr Pepper Inc., debt to assets calculation (quarterly data)
| Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | |||||||||||||||||||
| Short-term borrowings and current portion of long-term obligations | —) | —) | 304) | 998) | 1,323) | 1,750) | 2,345) | 2,182) | 2,256) | 1,957) | 1,593) | 1,761) | 1,806) | 2,018) | |||||
| Long-term obligations, excluding current portion | 11,555) | 11,584) | 11,578) | 11,727) | 11,721) | 11,715) | 11,143) | 11,707) | 11,849) | 12,431) | 12,827) | 13,147) | 13,164) | 13,246) | |||||
| Total debt | 11,555) | 11,584) | 11,882) | 12,725) | 13,044) | 13,465) | 13,488) | 13,889) | 14,105) | 14,388) | 14,420) | 14,908) | 14,970) | 15,264) | |||||
| Total assets | 51,428) | 51,244) | 50,598) | 50,330) | 50,344) | 50,403) | 49,779) | 49,381) | 49,026) | 48,843) | 49,518) | 49,400) | 49,547) | 49,291) | |||||
| Solvency Ratio | |||||||||||||||||||
| Debt to assets1 | 0.22 | 0.23 | 0.23 | 0.25 | 0.26 | 0.27 | 0.27 | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.31 | |||||
| Benchmarks | |||||||||||||||||||
| Debt to Assets, Competitors2 | |||||||||||||||||||
| Altria Group Inc. | 0.75 | 0.69 | 0.71 | 0.71 | 0.64 | 0.61 | 0.62 | 0.63 | 0.58 | 0.57 | 0.57 | 0.53 | 0.51 | 0.49 | |||||
| Coca-Cola Co. | 0.45 | 0.44 | 0.45 | 0.46 | 0.47 | 0.50 | 0.49 | 0.54 | 0.55 | 0.54 | 0.50 | 0.49 | 0.50 | 0.50 | |||||
| Mondelēz International Inc. | 0.29 | 0.29 | 0.29 | 0.30 | 0.29 | 0.29 | 0.30 | 0.30 | 0.31 | 0.31 | 0.29 | 0.31 | 0.30 | 0.30 | |||||
| PepsiCo Inc. | 0.42 | 0.43 | 0.44 | 0.44 | 0.46 | 0.48 | 0.48 | 0.48 | 0.50 | 0.48 | 0.41 | 0.42 | 0.42 | 0.42 | |||||
Based on: 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q2 2022 Calculation
Debt to assets = Total debt ÷ Total assets
= 11,555 ÷ 51,428 = 0.22
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to assets ratio | A solvency ratio calculated as total debt divided by total assets. | Keurig Dr Pepper Inc. debt to assets ratio improved from Q4 2021 to Q1 2022 and from Q1 2022 to Q2 2022. |
Financial Leverage
Keurig Dr Pepper Inc., financial leverage calculation (quarterly data)
| Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | |||||||||||||||||||
| Total assets | 51,428) | 51,244) | 50,598) | 50,330) | 50,344) | 50,403) | 49,779) | 49,381) | 49,026) | 48,843) | 49,518) | 49,400) | 49,547) | 49,291) | |||||
| Stockholders’ equity | 25,391) | 25,511) | 24,972) | 24,405) | 24,242) | 24,070) | 23,829) | 23,296) | 22,923) | 22,640) | 23,257) | 22,914) | 22,883) | 22,674) | |||||
| Solvency Ratio | |||||||||||||||||||
| Financial leverage1 | 2.03 | 2.01 | 2.03 | 2.06 | 2.08 | 2.09 | 2.09 | 2.12 | 2.14 | 2.16 | 2.13 | 2.16 | 2.17 | 2.17 | |||||
| Benchmarks | |||||||||||||||||||
| Financial Leverage, Competitors2 | |||||||||||||||||||
| Altria Group Inc. | — | — | — | — | 13.63 | 16.74 | 16.70 | 14.86 | 8.83 | 8.04 | 7.92 | 5.02 | 3.98 | 4.21 | |||||
| Coca-Cola Co. | 4.05 | 3.79 | 4.10 | 4.09 | 4.05 | 4.42 | 4.52 | 5.22 | 5.42 | 5.18 | 4.55 | 4.67 | 4.95 | 4.98 | |||||
| Mondelēz International Inc. | 2.40 | 2.41 | 2.37 | 2.43 | 2.41 | 2.45 | 2.46 | 2.46 | 2.47 | 2.48 | 2.37 | 2.38 | 2.44 | 2.48 | |||||
| PepsiCo Inc. | 5.02 | 5.11 | 5.76 | 5.88 | 6.04 | 6.54 | 6.91 | 6.83 | 7.17 | 6.32 | 5.31 | 5.48 | 5.38 | 5.31 | |||||
Based on: 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q2 2022 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 51,428 ÷ 25,391 = 2.03
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Financial leverage ratio | A solvency ratio calculated as total assets divided by total shareholders’ equity. | Keurig Dr Pepper Inc. financial leverage ratio decreased from Q4 2021 to Q1 2022 but then increased from Q1 2022 to Q2 2022 not reaching Q4 2021 level. |
Interest Coverage
Keurig Dr Pepper Inc., interest coverage calculation (quarterly data)
| Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | |||||||||||||||||||
| Net income attributable to KDP | 218) | 585) | 843) | 530) | 448) | 325) | 428) | 443) | 298) | 156) | 406) | 304) | 314) | 230) | |||||
| Add: Net income attributable to noncontrolling interest | —) | —) | —) | (1) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | |||||
| Add: Income tax expense | (5) | 180) | 266) | 149) | 165) | 73) | 130) | 141) | 108) | 49) | 144) | 109) | 102) | 85) | |||||
| Add: Interest expense | 175) | 188) | 119) | 116) | 125) | 140) | 146) | 148) | 157) | 153) | 157) | 158) | 170) | 169) | |||||
| Earnings before interest and tax (EBIT) | 388) | 953) | 1,228) | 794) | 738) | 538) | 704) | 732) | 563) | 358) | 707) | 571) | 586) | 484) | |||||
| Solvency Ratio | |||||||||||||||||||
| Interest coverage1 | 5.62 | 6.78 | 6.60 | 5.26 | 4.85 | 4.29 | 3.90 | 3.84 | 3.52 | 3.48 | 3.59 | — | — | — | |||||
| Benchmarks | |||||||||||||||||||
| Interest Coverage, Competitors2 | |||||||||||||||||||
| Coca-Cola Co. | 16.61 | 10.81 | 8.78 | 7.79 | 5.98 | 6.64 | 7.78 | 8.20 | 12.50 | 13.94 | 12.40 | — | — | — | |||||
Based on: 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q2 2022 Calculation
Interest coverage
= (EBITQ2 2022
+ EBITQ1 2022
+ EBITQ4 2021
+ EBITQ3 2021)
÷ (Interest expenseQ2 2022
+ Interest expenseQ1 2022
+ Interest expenseQ4 2021
+ Interest expenseQ3 2021)
= (388 + 953 + 1,228 + 794)
÷ (175 + 188 + 119 + 116)
= 5.62
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Interest coverage ratio | A solvency ratio calculated as EBIT divided by interest payments. | Keurig Dr Pepper Inc. interest coverage ratio improved from Q4 2021 to Q1 2022 but then deteriorated significantly from Q1 2022 to Q2 2022. |