Stock Analysis on Net

Coca-Cola Co. (NYSE:KO)

Cash Flow Statement 
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Coca-Cola Co., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Sep 26, 2025 Jun 27, 2025 Mar 28, 2025 Dec 31, 2024 Sep 27, 2024 Jun 28, 2024 Mar 29, 2024 Dec 31, 2023 Sep 29, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jul 1, 2022 Apr 1, 2022 Dec 31, 2021 Oct 1, 2021 Jul 2, 2021 Apr 2, 2021 Dec 31, 2020 Sep 25, 2020 Jun 26, 2020 Mar 27, 2020
Consolidated net income 3,683 3,803 3,335 2,213 2,850 2,401 3,185 1,986 3,083 2,521 3,113 2,056 2,822 1,900 2,793 2,450 2,475 2,624 2,255 1,474 1,740 1,759 2,795
Depreciation and amortization 268 279 267 276 268 269 262 271 290 281 286 307 307 322 324 341 362 383 366 430 358 381 367
Stock-based compensation expense 74 67 63 79 67 72 68 77 57 62 58 83 84 102 87 101 88 90 58 38 52 41 (5)
Deferred income taxes 37 364 95 (11) 202 (29) (173) 152 57 (471) 260 13 (8) (168) 41 168 226 123 377 (28) 49 83 (122)
Equity income, net of dividends (472) (123) (264) (109) (419) (216) (58) (67) (485) (218) (249) (71) (408) (112) (247) 6 (288) (83) (250) 54 (353) (55) (157)
Foreign currency adjustments 16 61 50 (49) 26 (104) 17 197 (56) 9 25 27 38 38 100 91 26 (11) (20) 57 (78) (8) (59)
Significant (gains) losses, net 37 (102) (331) (15) (324) 3 (1,401) (50) (442) (154) 25 (867) 192 (691) 1 (15) 2 18 (919)
Other operating charges 38 126 1,007 1,335 1,532 76 290 1,287 88 16 104 928 38 263 5 169 69 (115) 330 151 190
Other items 209 134 104 (168) (77) (7) (59) 5 177 (123) (102) 19 (84) 371 (70) (316) 14 346 157 137 510 (183) 235
Net change in operating assets and liabilities 1,191 (710) (8,521) 1,609 (4,859) (139) (2,845) 23 887 1,121 (2,877) 654 667 542 (2,468) 1,157 606 939 (1,377) 1,592 824 43 (1,769)
Adjustments to reconcile consolidated net income to net cash provided by operating activities 1,360 8 (8,537) 1,738 (4,109) 1,184 (2,657) 684 1,217 1,948 (2,953) 894 700 2,023 (2,170) 944 1,231 1,265 (619) 2,150 1,694 471 (2,239)
Net cash provided by (used in) operating activities 5,043 3,811 (5,202) 3,951 (1,259) 3,585 528 2,670 4,300 4,469 160 2,950 3,522 3,923 623 3,394 3,706 3,889 1,636 3,624 3,434 2,230 556
Purchases of investments (427) (358) (2,507) (1,242) (571) (1,275) (2,552) (2,110) (2,485) (1,364) (739) (582) (1,129) (1,205) (835) (1,298) (1,301) (1,965) (1,466) (1,532) (3,757) (6,839) (1,455)
Proceeds from disposals of investments 2,099 1,196 1,005 1,464 2,463 2,218 444 1,462 1,284 793 815 1,722 777 949 1,323 1,765 1,483 2,436 1,375 7,353 3,833 1,046 1,603
Acquisitions of businesses, equity method investments and nonmarketable securities (177) (137) (42) (162) (128) (17) (8) (17) (2) (23) (20) (33) (34) (1) (5) (4,755) (7) (4) (63) (5) (984)
Proceeds from disposals of businesses, equity method investments and nonmarketable securities 47 225 748 17 561 14 2,893 103 7 1 319 229 11 218 230 185 1,763 2 143 10 36
Purchases of property, plant and equipment (479) (442) (309) (803) (469) (422) (370) (851) (386) (339) (276) (708) (289) (270) (217) (639) (278) (234) (216) (418) (223) (209) (327)
Proceeds from disposals of property, plant and equipment 8 5 8 7 12 7 14 28 8 17 21 29 13 17 16 43 37 17 11 33 44 21 91
Collateral (paid) received associated with hedging activities, net 94 221 (15) (64) 375 29 (105) 490 (109) (33) 18 (16) (465) (643) (341)
Other investing activities 90 79 45 67 113 14 (31) 26 65 (21) 785 72 (138) (13) (30) 40 24 17 79 3 88 (48)
Net cash (used in) provided by investing activities 1,255 789 (1,067) (783) 2,310 667 330 (926) (1,657) (883) 117 1,426 (1,044) (1,291) 146 (4,684) 166 2,034 (281) 5,595 (105) (5,883) (1,084)
Issuances of loans, notes payable and long-term debt (466) (116) 5,436 763 4,466 4,547 2,285 878 1,375 564 4,074 (379) 1,095 2,204 1,052 1,246 1,096 5,164 5,588 36 7,123 7,212 12,563
Payments of loans, notes payable and long-term debt (1,536) (1,031) (1,599) (1,608) (3,191) (3,368) (1,366) (240) (2,428) (1,192) (1,174) (1,169) (1,945) (771) (1,045) 171 (1,080) (8,913) (3,044) (10,819) (7,673) (5,471) (4,833)
Issuances of stock 20 64 159 30 280 147 290 115 65 130 229 130 55 203 449 209 151 159 183 133 70 31 413
Purchases of stock for treasury (172) (102) (370) (567) (354) (172) (702) (1,096) (109) (236) (848) (6) (202) (664) (546) (7) (104) (25) 1 (94)
Dividends (2,108) (2,194) (89) (4,085) (2,090) (2,085) (99) (3,874) (1,989) (1,988) (101) (3,706) (100) (1,904) (1,906) (1,815) (1,814) (1,813) (1,810) (3,525) (1,761) (1,761)
Proceeds from sale of a noncontrolling interest 1,277
Other financing activities (155) (1) (105) (17) (5) (7) (2) (8) (1) (341) (115) (42) (31) (43) (979) 1 18 77 (449) 157 169 223 (239)
Net cash provided by (used in) financing activities (3,140) (3,380) 3,432 (5,484) (894) (938) 406 (4,225) (3,087) (3,063) 2,065 (5,172) (1,128) (975) (2,975) (195) (1,629) (5,326) 364 (14,043) (2,072) 235 7,810
Effect of exchange rate changes on cash, cash equivalents, restricted cash and restricted cash equivalents 3 169 163 (357) 91 (219) (138) (37) (198) 49 113 187 (231) (334) 173 (103) (138) 100 (18) 112 136 (118) (54)
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents during the period 3,161 1,389 (2,674) (2,673) 248 3,095 1,126 (2,518) (642) 572 2,455 (609) 1,119 1,323 (2,033) (1,588) 2,105 697 1,701 (4,712) 1,393 (3,536) 7,228

Based on: 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 10-Q (reporting date: 2024-03-29), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-29), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-07-01), 10-Q (reporting date: 2022-04-01), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-Q (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-25), 10-Q (reporting date: 2020-06-26), 10-Q (reporting date: 2020-03-27).


Consolidated Net Income
The consolidated net income exhibits noticeable volatility across the periods, with several peaks and troughs. Initial quarters in 2020 show a decline from $2795 million to $1474 million by the end of 2020, followed by a recovery and fluctuations in 2021 and 2022. Earnings peaked again in the first quarter of 2023 reaching $3113 million but experienced declines afterward. The latter periods through 2025 indicate a general upward trajectory, with substantial net income values around $3335 to $3803 million.
Depreciation and Amortization
Depreciation and amortization expenses remained relatively stable, generally trending slightly downward from $367 million in early 2020 to fluctuating values around $268 million to $279 million in later periods. Periodic small declines suggest modest adjustments or efficiency in asset utilization.
Stock-Based Compensation Expense
This expense category showed variability but with increasing general levels from 2020 through mid-2023, indicating possibly expanded stock-based incentives. Beginning with near negligible or negative values (such as -$5 million), it rose to mostly positive values ranging roughly between $50 million and $100 million.
Deferred Income Taxes
There is marked volatility in deferred income taxes, ranging widely from negative figures such as -$471 million to positive spikes like $377 million, suggesting significant tax timing differences and possible tax strategy adjustments over time. The fluctuations appear irregular without a consistent directional trend.
Equity Income, Net of Dividends
Equity income shows persistent net negative values with occasional near-zero or slight positive quarters. The negative trend, with some values falling near or below -$400 million, may reflect underperformance or write-downs in equity investments.
Foreign Currency Adjustments
Foreign currency adjustments fluctuate moderately around zero, with both positive and negative impacts that vary period to period. The changes suggest exposure to currency rate volatility influencing financial outcomes but without a long-term directional trend.
Significant Gains and Losses, Net
Significant gains and losses demonstrate considerable fluctuations, including large negative values such as -$919 million and -$1401 million, indicating irregular one-time or non-operational impacts on earnings. Some periods show gains, but losses dominate, highlighting episodic financial events.
Other Operating Charges
Other operating charges exhibit high variability with occasional sharp increases (e.g., $1287 million and $1532 million), indicating sporadic substantial costs or write-offs affecting operating results unevenly.
Other Items
Other items fluctuate widely, with gains and losses spread across quarters, generally moving in both positive and negative directions around a broad range. This category reflects diverse, non-recurring or miscellaneous components impacting earnings.
Net Change in Operating Assets and Liabilities
The net change in operating assets and liabilities features extreme swings, with large negative values such as -$8521 million and positive spikes, indicating highly volatile working capital management and cash flow timing effects.
Adjustments to Reconcile Net Income to Operating Cash Flow
These adjustments follow a pattern similar to changes in operating assets and liabilities, showing significant volatility and large absolute values. The adjustments highlight complexity in converting accrual earnings to cash flow, with periods of sharp increases and decreases.
Net Cash Provided by Operating Activities
Operating cash flows generally remain positive but are highly variable. The initial quarters show moderate to strong positive cash generation, interrupted by notable declines such as $160 million in early 2023 and a negative $1259 million in 2024. However, significant recoveries follow, signaling uneven but overall strong operational cash generation capacity.
Investing Activities
Investing cash flows show considerable volatility driven by purchases and disposals of investments. Large negative outflows occur during 2020 and at several other intervals, balanced by substantial inflows from disposals. Property, plant, and equipment investments vary but generally show consistent capital expenditure with some spikes. Net investing cash flows trend negatively in some years and positively in others, indicating a dynamic investment strategy.
Financing Activities
Financing cash flows display marked variability, including large inflows in early 2020 and significant outflows in subsequent periods, such as the pronounced negative $14 billion in late 2020. Issuances and repayments of debt fluctuate considerably, reflecting active debt management. Treasury stock purchases and dividends also contribute to outflow variability, showing steady dividend payments alongside sizable share repurchases.
Effect of Exchange Rate Changes on Cash
Exchange rate effects on cash and equivalents are inconsistent with alternating positive and negative impacts. These fluctuations contribute to period-to-period changes but do not establish a clear long-term trend.
Net Increase (Decrease) in Cash and Cash Equivalents
Cash balances demonstrate significant variability with periods of both sharp increases and decreases. Early 2020 shows a large increase of over $7 billion, followed by declines and recoveries. Later years continue this pattern of swings, reflecting the combined effects of operating, investing, and financing cash flows as well as currency impacts.