The Coca-Cola Company Financial Ratios — COLA.TO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	27.41	28	26.03	22.36	26.31	26.85	6.22	37.79	49.61	40.48	46.2	40.51	42.82	41.86	45.97
Return on Assets (%)	11.23	10.86	9.74	7.8	8.08	7.36	1.42	7.52	10.52	8.92	10.76	10.2	11.25	10.72	12.76
Return on Capital (%)	15.34	14.66	13.05	10.42	11.24	10.22	2.02	10.99	15.17	13.87	16.7	15.44	17.82	17.03	19.16
Return on Invested Capital (%)	13.26	13.26	11.65	10.96	10.24	10.86	2.43	11.88	13.48	12.1	13.18	14.78	15.89	16.03	16.16
Gross Margin (%)	60.86	60.32	60.68	61.11	60.53	60.67	62.11	61.9	60.77	59.31	60.27	58.14	59.52	61.06	61.63
EBITDA Margin (%)	26.06	26.92	26.87	26.62	26.01	26.83	28.03	31.72	31.22	34.11	32.31	30.93	31.09	32.08	33.29
Operating Margin (%)	21.86	22.79	22.65	22.32	21.56	22.56	24.56	28.55	27.56	29.46	28.56	28	28.63	29.8	31.1
Incremental Operating Margin (%)	15.41	52.14	28.46	40.19	42.14	4.36	9.75	-47.12	16.05	12.79	23.29	23.06	38.4	70.7	101.02
Pretax Margin (%)	24.62	24.59	24.5	20.27	21.68	19.43	19.03	23.98	28.94	29.53	32.14	27.17	28.31	27.81	33.37
Profit Margin (%)	18.44	18.78	18.32	15.43	16.6	15.59	3.45	18.76	23.94	23.47	25.28	22.19	23.42	22.59	27.34
Net Income to Common Margin (%)	18.44	18.78	18.32	15.43	16.6	15.59	3.45	18.76	23.94	23.47	25.28	22.19	23.42	22.59	27.34
Effective Tax Rate (%)	24.54	23.06	24.84	23.6	23.31	19.49	81.38	21.26	16.7	20.32	21.09	18.1	17.36	18.62	17.88
Dvd Payout Ratio (%)	49.38	50.2	57.33	74.83	77.78	91.94	479.51	101.93	75.64	90.47	73.72	79.33	74.37	78.36	66.67
Sustainable Growth Rate (%)	13.87	13.94	11.11	5.63	5.85	2.17	-23.6	-0.73	12.09	3.86	12.14	8.37	10.97	9.06	15.32

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	28,568	32,610	37,079	41,745	44,116	45,709	47,685	44,214	42,763	42,793	42,761	39,149	42,064	44,522	45,492
ST Debt	14,912	17,874	17,925	22,682	15,805	16,025	16,503	18,838	15,247	2,668	4,645	2,772	6,517	2,147	3,373
LT Debt	13,656	14,736	19,154	19,063	28,311	29,684	31,182	25,376	27,516	40,125	38,116	36,377	35,547	42,375	42,119
Total Debt/EBITDA	2.36	2.52	2.95	3.41	3.83	4.07	4.7	4.06	3.68	3.8	3.42	2.94	2.96	2.95	2.85
Net Debt/EBITDA	1.3	1.87	2.12	2.68	3.2	3.31	4.11	3.23	3.12	3.2	2.65	2.23	2.3	2.23	2.21
Total Debt/EBIT	2.81	2.98	3.49	4.07	4.62	4.84	5.36	4.51	4.16	4.4	3.87	3.25	3.21	3.18	3.05
Net Debt/EBIT	1.55	2.21	2.51	3.19	3.85	3.93	4.69	3.59	3.53	3.7	3	2.46	2.5	2.4	2.36
EBITDA to Interest Expense	29.08	32.55	27.19	25.35	13.46	15.32	11.9	11.45	12.3	7.84	7.82	15.08	9.32	9.12	9.65
EBITDA-CapEx/Interest Expense	22.08	25.55	21.68	20.37	10.47	12.23	9.85	9.82	10.13	7.02	6.97	13.4	8.1	7.87	8.37
EBIT to Interest Expense	24.4	27.56	22.92	21.26	11.16	12.88	10.42	10.31	10.86	6.77	6.91	13.65	8.58	8.47	9.02
Interest Expense	417	397	463	483	856	733	853	950	946	1,437	1,597	882	1,527	1,656	1,654
Common Equity/Total Assets	39.56	38.05	36.84	32.95	28.39	26.43	19.42	20.41	21.97	22.11	24.38	25.99	26.55	24.72	30.69
Long-Term Debt/Equity (%)	42.78	44.43	57.28	62.38	109.89	127.84	164.31	133.15	130.42	188.52	153.32	140.85	129.36	160.68	122.89
Long-Term Debt/Capital (%)	22.58	22.4	27.16	26.36	40.51	43.06	46.78	40.11	43.09	62.62	56.37	55.99	51.11	59.77	52.8
Long-Term Debt/Total Assets (%)	17.08	17.1	21.27	20.72	31.46	34.01	35.48	30.49	31.85	45.96	40.4	39.21	36.38	42.14	40.18
Total Debt/Equity (%)	89.5	98.32	110.88	136.6	171.23	196.85	251.28	232	202.69	201.06	172.01	151.59	153.07	168.82	132.73
Total Debt/Capital (%)	47.23	49.58	52.58	57.73	63.13	66.31	71.53	69.88	66.96	66.78	63.24	60.25	60.49	62.8	57.03
Total Debt/Total Assets (%)	35.72	37.84	41.17	45.36	49.02	52.38	54.25	53.13	49.51	49.02	45.32	42.2	43.05	44.28	43.4
Net Debt to Equity	49.39	72.87	79.74	107.28	142.86	160.01	219.63	184.37	171.97	169.13	133.05	114.73	118.99	127.76	102.76
Net Debt/Capital (%)	33.06	42.15	44.36	51.76	58.82	61.54	68.71	64.83	63.23	62.84	57.09	53.43	54.34	56.09	50.68
EBITDA	12,127	12,924	12,588	12,243	11,519	11,230	10,152	10,879	11,634	11,261	12,491	13,302	14,226	15,097	15,961
EBITDA-CapEx	9,207	10,144	10,038	9,837	8,966	8,968	8,402	9,331	9,580	10,084	11,124	11,818	12,374	13,033	13,849
Operating Income (Loss)	10,173	10,942	10,611	10,267	9,549	9,443	8,892	9,793	10,269	9,725	11,039	12,042	13,098	14,022	14,911

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.58	0.59	0.73	0.67	0.74	0.84	0.76	0.56	0.41	0.75	0.63	0.59	0.58	0.58	0.74
Current Ratio	1.05	1.09	1.13	1.02	1.24	1.28	1.34	0.87	0.76	1.32	1.13	1.15	1.13	1.03	1.46
Quick Ratio	0.78	0.77	0.9	0.81	0.89	0.98	0.9	0.69	0.56	0.96	0.81	0.77	0.72	0.72	0.89
CFO/Avg Current Liab	0.44	0.41	0.38	0.35	0.36	0.33	0.26	0.27	0.38	0.47	0.73	0.56	0.54	0.28	0.32
Common Equity/Total Assets	39.56	38.05	36.84	32.95	28.39	26.43	19.42	20.41	21.97	22.11	24.38	25.99	26.55	24.72	30.69
Long-Term Debt/Equity (%)	42.78	44.43	57.28	62.38	109.89	127.84	164.31	133.15	130.42	188.52	153.32	140.85	129.36	160.68	122.89
Long-Term Debt/Capital (%)	22.58	22.4	27.16	26.36	40.51	43.06	46.78	40.11	43.09	62.62	56.37	55.99	51.11	59.77	52.8
Long-Term Debt/Total Assets (%)	17.08	17.1	21.27	20.72	31.46	34.01	35.48	30.49	31.85	45.96	40.4	39.21	36.38	42.14	40.18
Total Debt/Equity (%)	89.5	98.32	110.88	136.6	171.23	196.85	251.28	232	202.69	201.06	172.01	151.59	153.07	168.82	132.73
Total Debt/Capital (%)	47.23	49.58	52.58	57.73	63.13	66.31	71.53	69.88	66.96	66.78	63.24	60.25	60.49	62.8	57.03
Total Debt/Total Assets (%)	35.72	37.84	41.17	45.36	49.02	52.38	54.25	53.13	49.51	49.02	45.32	42.2	43.05	44.28	43.4
CFO/Total Liabilities	19.72	20.08	18.62	17.27	16.39	13.73	10.22	11.89	16.04	14.91	18.17	16.46	16.52	9.17	10.5
CFO/CapEx	3.24	3.83	4.13	4.41	4.12	3.89	4.02	4.93	5.1	8.36	9.24	7.42	6.26	3.3	3.51
Altman's Z-Score	2.99	2.86	2.76	2.58	2.65	2.63	2.26	2.44	2.61	2.79	2.93	3.14	3.02	2.9	3.54

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	9.96	9.92	9.73	9.85	10.54	10.74	9.63	9.33	9.74	9.28	11.62	12.29	13.27	13.49	14.51
Days Sales Outstanding	36.66	36.79	37.52	37.05	34.64	33.99	37.91	39.12	37.49	39.33	31.42	29.7	27.51	27.06	25.15
Inventory Turnover	6.34	6	5.63	5.61	5.83	5.9	5.15	4.56	4.53	4.04	4.6	4.71	4.28	4	4.02
Days Inventory Outstanding	57.53	60.88	64.8	65.06	62.66	61.82	70.89	79.97	80.52	90.28	79.38	77.53	85.31	91.15	90.8
Accounts Payable Turnover	9.19	9.29	9.45	8.81	7.08	5.93	5.51	5.39	4.58	3.64	3.82	3.8	3.43	3.37	3.26
Accounts Payable Turnover Days	39.7	39.31	38.63	41.44	51.57	61.56	66.2	67.77	79.75	100.31	95.56	96.09	106.29	108.34	112.13
Cash Conversion Cycle	54.49	58.36	63.69	60.67	45.73	34.25	42.61	51.32	38.26	29.3	15.24	11.14	6.53	9.88	3.82
Inventory to Cash Days	-20.87	-24.09	-27.29	-28	-28.02	-27.83	-32.98	-40.85	-43.03	-50.95	-47.96	-47.83	-57.8	-64.09	-65.65
Inventories	3,092	3,264	3,277	3,100	2,902	2,675	2,655	3,071	3,379	3,266	3,414	4,233	4,424	4,728	4,425
Raw Materials	1,680	1,773	1,692	1,615	1,564	1,565	1,729	2,025	2,180	2,106	2,133	2,627	2,618	2,794	2,708
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1,198	1,171	1,240	1,134	1,032	844	693	773	851	791	982	1,247	1,449	1,524	1,375
Other Inventory	214	320	345	351	306	266	233	273	348	369	299	359	357	410	342

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	77,528
- Cash & Cash Equivalents	12,803	8,442	10,414	8,958	7,309	8,555	6,006	9,077	6,480	6,795	9,684	9,519	9,366	10,828	10,270
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	286	378	267	241	210	158	1,905	2,077	2,117	1,985	1,861	1,721	1,539	1,516	2,106
+ Total Debt	28,568	32,610	37,079	41,745	44,116	45,709	47,685	44,214	42,763	42,793	42,761	39,149	42,064	44,522	45,492
Enterprise Value	14,819	16,437	17,078	20,311	24,426	23,666	28,915	30,176	33,705	33,864	31,997	29,239	29,940	31,467	109,320
Total Capital	60,489	65,778	70,519	72,306	69,880	68,929	66,662	63,272	63,861	64,077	67,621	64,975	69,544	70,894	79,767
Total Debt/Capital (%)	47.23	49.58	52.58	57.73	63.13	66.31	71.53	69.88	66.96	66.78	63.24	60.25	60.49	62.8	57.03
Total Debt / EV	1.93	1.98	2.17	2.06	1.81	1.93	1.65	1.47	1.27	1.26	1.34	1.34	1.4	1.41	0.42
EV/Sales	0.32	0.34	0.36	0.44	0.55	0.57	0.8	0.88	0.9	1.03	0.83	0.68	0.65	0.67	2.28
EV/EBITDA	1.22	1.27	1.36	1.66	2.12	2.11	2.85	2.77	2.9	3.01	2.56	2.2	2.1	2.08	6.85
EV/EBIT	1.46	1.5	1.61	1.98	2.56	2.51	3.25	3.08	3.28	3.48	2.9	2.43	2.29	2.24	7.33
EV/Cash Flow to Firm	1.51	1.5	1.57	1.85	2.18	2.52	4.02	3.6	2.99	3.08	2.3	2.49	2.33	3.86	12.47
EV/Free Cash Flow to Firm	1.17	1.2	1.27	1.52	1.78	2.03	3.23	3.04	2.53	2.78	2.1	2.21	2.03	3.08	10.05
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	312,415
Diluted Enterprise Value	16,051	24,546	26,932	33,028	37,017	37,312	43,584	37,214	38,400	37,983	34,938	31,351	34,237	35,210	349,743
EV per Share	3.27	3.68	3.88	4.65	5.65	5.52	6.79	7.07	7.87	7.87	7.4	6.76	6.95	7.31	25.41
TTM Sales	46,542	48,017	46,854	45,998	44,294	41,863	36,212	34,300	37,266	33,014	38,655	43,004	45,754	47,061	47,941
TTM EBITDA	12,127	12,924	12,588	12,243	11,519	11,230	10,152	10,879	11,634	11,261	12,491	13,302	14,226	15,097	15,961
TTM Operating Income	10,173	10,942	10,611	10,267	9,549	9,443	8,892	9,793	10,269	9,725	11,039	12,042	13,098	14,022	14,911
TTM Cash Flow to Firm	9,789	10,950	10,890	10,984	11,184	9,382	7,200	8,375	11,259	10,989	13,885	11,740	12,861	8,153	8,766
TTM Free Cash Flow to Firm	12,709	13,730	13,440	13,390	13,737	11,644	8,950	9,923	13,313	12,166	15,252	13,224	14,713	10,217	10,878

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.82
EV/EBIT	1.46	1.5	1.61	1.98	2.56	2.51	3.25	3.08	3.28	3.48	2.9	2.43	2.29	2.24	7.33
Enterprise Value	14,819	16,437	17,078	20,311	24,426	23,666	28,915	30,176	33,705	33,864	31,997	29,239	29,940	31,467	109,320
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.48
EV/Sales	0.32	0.34	0.36	0.44	0.55	0.57	0.8	0.88	0.9	1.03	0.83	0.68	0.65	0.67	2.28
EV/EBITDA	1.22	1.27	1.36	1.66	2.12	2.11	2.85	2.77	2.9	3.01	2.56	2.2	2.1	2.08	6.85
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.78
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.5
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.44
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.43
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.41
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.38
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.58
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.07
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.69
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.47
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.06
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.5
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.42
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.96
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.59
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.07
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.57
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.01
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.14
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.42
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.11
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.19
EV/Sales Average	0.34	0.51	0.57	0.72	0.84	0.89	1.2	1.08	1.03	1.15	0.9	0.73	0.75	0.75	2.38
EV/Sales High	0.34	0.51	0.57	0.72	0.84	0.89	1.2	1.08	1.03	1.15	0.9	0.73	0.75	0.75	2.51
EV/Sales Low	0.34	0.51	0.57	0.72	0.84	0.89	1.2	1.08	1.03	1.15	0.9	0.73	0.75	0.75	2.17
EV/EBITDA Average	1.32	1.9	2.14	2.7	3.21	3.32	4.29	3.42	3.3	3.37	2.8	2.36	2.41	2.33	7.14
EV/EBITDA High	1.32	1.9	2.14	2.7	3.21	3.32	4.29	3.42	3.3	3.37	2.8	2.36	2.41	2.33	7.54
EV/EBITDA Low	1.32	1.9	2.14	2.7	3.21	3.32	4.29	3.42	3.3	3.37	2.8	2.36	2.41	2.33	6.51
EV/EBIT Average	1.58	2.24	2.54	3.22	3.88	3.95	4.9	3.8	3.74	3.91	3.16	2.6	2.61	2.51	7.64
EV/EBIT High	1.58	2.24	2.54	3.22	3.88	3.95	4.9	3.8	3.74	3.91	3.16	2.6	2.61	2.51	8.07
EV/EBIT Low	1.58	2.24	2.54	3.22	3.88	3.95	4.9	3.8	3.74	3.91	3.16	2.6	2.61	2.51	6.97
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.02
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.28
Enterprise Value Average	16,051	24,546	26,932	33,028	37,017	37,312	43,584	37,214	38,400	37,983	34,938	31,351	34,237	35,210	113,930
Enterprise Value High	16,051	24,546	26,932	33,028	37,017	37,312	43,584	37,214	38,400	37,983	34,938	31,351	34,237	35,210	120,267
Enterprise Value Low	16,051	24,546	26,932	33,028	37,017	37,312	43,584	37,214	38,400	37,983	34,938	31,351	34,237	35,210	103,927

Shares Outstanding	4,526	4,469	4,402	4,366	4,324	4,288	4,259	4,268	4,280	4,302	4,325	4,328	4,308	4,302	4,302
Diluted Weighted Avg Shares	18,673	18,423	18,122	17,885	17,704	17,551	17,378	17,278	17,338	17,374	17,443	17,483	17,439	17,362	17,334
Basic Weighted Avg Shares	18,190	18,102	17,821	17,632	17,491	17,350	17,170	17,117	17,186	17,262	17,342	17,395	17,374	17,318	17,294
Revenue per Share	2.56	2.65	2.63	2.61	2.53	2.41	2.11	2	2.17	1.91	2.23	2.47	2.63	2.72	2.77
EBITDA per Share	0.67	0.71	0.71	0.69	0.66	0.65	0.59	0.64	0.68	0.65	0.72	0.76	0.82	0.87	0.92
Operating Income per Share	0.56	0.6	0.6	0.58	0.55	0.54	0.52	0.57	0.6	0.56	0.64	0.69	0.75	0.81	0.86
Basic EPS, GAAP	0.47	0.5	0.48	0.4	0.42	0.38	0.07	0.38	0.52	0.45	0.56	0.55	0.62	0.61	0.76
Basic EPS from Cont Ops	0.48	0.5	0.48	0.4	0.42	0.38	0.07	0.38	0.52	0.45	0.57	0.55	0.62	0.61	0.76
Diluted EPS, GAAP	0.46	0.49	0.47	0.4	0.42	0.37	0.07	0.37	0.51	0.45	0.56	0.55	0.61	0.61	0.76
Diluted EPS from Cont Ops	0.46	0.49	0.48	0.4	0.42	0.37	0.07	0.37	0.52	0.45	0.56	0.55	0.61	0.61	0.76
Dividend per Share	0.24	0.25	0.28	0.3	0.33	0.35	0.37	0.39	0.4	0.41	0.42	0.44	0.46	0.48	0.51
Cash Flow per Share	0.52	0.59	0.59	0.6	0.6	0.51	0.41	0.45	0.61	0.57	0.73	0.63	0.67	0.39	0.43
Free Cash Flow per Basic Share	0.36	0.43	0.45	0.47	0.46	0.38	0.31	0.36	0.49	0.5	0.65	0.55	0.56	0.27	0.31
Cash & Equivalents per Share	3.1	3.7	4.6	4.96	4.6	5.18	4.85	3.78	2.61	2.54	2.92	2.69	3.17	3.39	3.67
Book Value per Share	6.99	7.34	7.54	6.94	5.91	5.38	4.01	3.98	4.43	4.49	5.32	5.57	6.02	5.78	7.48
Tangible Book Value per Share	0.88	1.22	1.26	0.9	0.33	0.45	0.1	-1.08	-1.82	-2.15	-2.69	-2.2	-1.57	-1.53	0.96

The Coca-Cola Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)