Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Keurig Dr Pepper Inc. KDP

· Consumer · Beverages

FY2025 10-K, filed 2026-02-24
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Earnings quality, Solvency & liquidity.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 4 filing risk checks flagged

    Flagged areas: Earnings quality, Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +8.2% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +4.7 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $1.5B.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+8.2%
as of 2025-12-31
Latest annual operating margin
21.5%
as of 2025-12-31
Free cash flow
$1.5B
as of 2025-12-31
Debt / equity
0.51x
as of 2025-12-31
ROIC snapshot
6.1%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

4of 12 rule-based checks flagged
  • Earnings quality
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-24prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • U.S.Refreshment Beverages$10.4B
    62.9%
    +11.9% yoy
  • U.S.Coffee$3.99B
    24.0%
    +0.6% yoy
  • International$2.17B
    13.1%
    +5.9% yoy

Members sum to the consolidated $16.6B for this period.

By product or service
Revenue
  • LRB$11.6B
    69.9%
    +9.8% yoy
  • K Cup Pods$3.78B
    22.7%
    +4.5% yoy
  • Appliances$646M
    3.9%
    -16.3% yoy
  • Other Net Sales$578M
    3.5%
    +44.9% yoy

Members sum to the consolidated $16.6B for this period.

By geography
Revenue
  • United States$14.5B
    87.3%
    +8.5% yoy
  • Outside the United States$2.1B
    12.7%
    +6.0% yoy

Members sum to the consolidated $16.6B for this period.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-04-23prior period 2025-03-31 from the same filingView filing
  • US Refreshment Beverages$2.6B
    65.4%
    +11.9% yoy
  • US Coffee$857M
    21.6%
    -2.3% yoy
  • International$520M
    13.1%
    +19.5% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 481 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$16.6B
92ndof 3,301
top third
85thof 463
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
8.2%
56thof 3,135
middle third
72ndof 449
top third
Gross margin
gross profit ÷ revenue
54.2%
70thof 1,603
top third
85thof 328
top third
Operating margin
operating income ÷ revenue
21.5%
87thof 2,819
top third
93rdof 432
top third
Net margin
net income ÷ revenue
12.5%
76thof 3,263
top third
90thof 459
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
9.1%
64thof 2,679
middle third
79thof 417
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
8.2%
60thof 3,577
middle third
51stof 410
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.6%
82ndof 2,895
top third
57thof 414
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
37 days
66thof 2,398
middle third
33rdof 382
bottom third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
6.0×
21stof 1,547
bottom third
18thof 242
bottom third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.0×
23rdof 2,183
bottom third
14thof 298
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
0.2%
17thof 3,577
bottom third
12thof 415
bottom third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
2.4%
55thof 3,059
middle third
47thof 325
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
0.96×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
0.2%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
2.4%
change in net operating assets ÷ average net operating assets
Cash-backed years
3 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.28×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 0 changed periods

No period on file has changed between its first report and the latest filing carrying it.

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q1 · filed 20260423View filing
Business combinations · 1,766 characters as filed

2. JDE Peet's Acquisition and Related Transactions JDE PEET'S ACQUISITION On January 15, 2026, we commenced a tender offer to acquire all of the issued and outstanding ordinary shares of JDE Peet's for a cash offer price of 31.85 per share, without interest. We substantially completed the tender offer in connection with the JDE Peet's Acquisition on April 1, 2026. Refer to Note 19 for additional information. During the first quarter of 2026, we completed a series of transactions in order to obtain funding for the consideration of the JDE Peet's Acquisition: Delayed Draw Term Loan of $3.6 billion Senior Unsecured Notes of approximately $6 billion JV Investment of $4 billion Issuance of Convertible Preferred Stock of $4.5 billion Each transaction is described further below. BORROWING ARRANGEMENTS In connection with the JDE Peet's Acquisition, we entered into the Bridge Credit Agreement, the Delayed Draw Term Loan Agreement, and the Maple Notes. Refer to Note 3 for additional information on these borrowing arrangements. PREFERRED INVESTMENT On March 30, 2026, we completed the Preferred Investment. We issued and sold 4.5 million shares of our Convertible Preferred Stock, with a par value of $0.01 per share, to the Preferred Investors for a purchase price of $1,000 per share. Refer to Note 4 for additional information. JV INVESTMENT On March 30, 2026, we completed the JV Investment. We contributed the Coffee Production Assets, as well as certain of our related coffee assets (inclu

BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing

Commitments and contingencies · 4,313 characters as filed

"Commitments and Contingencies We are occasionally subject to litigation or other legal proceedings. We accrue for specific legal proceedings when we determine that the likelihood of an unfavorable outcome is probable and the amount of loss can be reasonably estimated, and such accruals were not material in the periods presented. We have also identified certain other legal matters where we believe an unfavorable outcome is reasonably possible and/or for which no estimate of possible losses can be made. We do not believe that the outcome of these, or any other, pending legal matters, individually or collectively, will have a material adverse effect on our results of operations, financial condition, or liquidity. ANTITRUST LITIGATION In February 2014, TreeHouse Foods, Inc. and certain affiliated entities filed suit against our wholly-owned subsidiary, Keurig (formerly known as Green Mountain Coffee Roasters, Inc.), in the U.S. District Court for the Southern District of New York (""SDNY"") (TreeHouse Foods, Inc. et al. v. Green Mountain Coffee Roasters, Inc. et al.). The TreeHouse complaint asserted claims under the federal antitrust laws and various state laws, contending that Keurig had monopolized alleged markets for single serve coffee brewers and single serve coffee pods. The TreeHouse complaint sought treble monetary damages, declaratory relief, injunctive relief and attorneys' fees. In the months that followed, a number of additional actions, including claims from anothe

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 8,189 characters as filed

Long-term Obligations and Borrowing Arrangements The following table summarizes our long-term obligations: (in millions) March 31, 2026 December 31, 2025 Notes and Maple Notes $ 19,900 $ 13,931 Delayed draw term loan 2,986 Less: current portion of long-term obligations (1,995) (895) Long-term obligations $ 20,891 $ 13,036 The following table summarizes our short-term borrowings and current portion of long-term obligations: (in millions) March 31, 2026 December 31, 2025 Commercial paper notes $ 2,189 $ 2,210 Delayed draw term loan 632 Current portion of long-term obligations Notes 1,995 895 Short-term borrowings and current portion of long-term obligations $ 4,816 $ 3,105 SENIOR UNSECURED NOTES (in millions, except %) Maturity Date Rate March 31, 2026 December 31, 2025 2026 Notes September 15, 2026 2.550% $ 400 $ 400 2026-B Notes November 15, 2026 Floating (2) 500 500 2027-B Notes March 15, 2027 Floating (2) 350 350 2027-C Notes March 15, 2027 5.100% 750 750 2027 Notes June 15, 2027 3.430% 500 500 2028 Euro Notes (600 million) (3) March 26, 2028 3.495% 690 2028 Notes May 15, 2028 4.350% 500 500 2028 Merger Notes May 25, 2028 4.597% 1,112 1,112 2029-B Notes March 15, 2029 5.050% 750 750 2029-C Notes (3) March 26, 2029 4.750% 550 2029 Notes April 15, 2029 3.950% 1,000 1,000 2030 Euro Notes (800 million) (3) March 26, 2030 3.881% 921 2030 Notes May 1, 2030 3.200% 750 750 2030-B Notes May 15, 2030 4.600% 500 500 2031 Notes March 15, 2031 2.250% 500 500 2031-B Notes March 15, 2031

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 389 characters as filed

(in millions) U.S. Refreshment Beverages U.S. Coffee International Total First Quarter of 2026 LRB $ 2,515 $ 18 $ 334 $ 2,867 K-Cup pods 701 139 840 Appliances 106 10 116 Other 84 32 37 153 Net sales $ 2,599 $ 857 $ 520 $ 3,976 First Quarter of 2025 LRB $ 2,263 $ 13 $ 277 $ 2,553 K-Cup pods 717 116 833 Appliances 116 8 124 Other 60 31 34 125 Net sales $ 2,323 $ 877 $ 435 $ 3,635

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Share-based compensation · 1,419 characters as filed

12. Stock-Based Compensation The components of stock-based compensation expense are presented below: First Quarter (in millions) 2026 2025 Total stock-based compensation expense $ 30 $ 22 Income tax benefit (5) (5) Stock-based compensation expense, net of tax $ 25 $ 17 RESTRICTED SHARE UNITS The table below summarizes RSU activity: RSUs Weighted Average Grant Date Fair Value Weighted Average Remaining Contractual Term (Years) Aggregate Intrinsic Value (in millions) Outstanding as of December 31, 2025 13,120,837 $ 29.62 1.8 $ 368 Granted 4,030,382 28.41 Vested and released (2,638,544) 31.31 78 Forfeited (98,604) 29.72 Outstanding as of March 31, 2026 14,414,071 $ 28.97 2.1 $ 380 As of March 31, 2026, there was $257 million of unrecognized compensation cost related to unvested RSUs that is expected to be recognized over a weighted average period of 3 years. PERFORMANCE SHARE UNITS The table below summarizes PSU activity: PSUs Weighted Average Grant Date Fair Value Weighted Average Remaining Contractual Term (Years) Aggregate Intrinsic Value (in millions) Balance as of December 31, 2025 446,818 $ 30.60 2.2 $ 13 Granted 520,456 28.39 Forfeited or expired (26,265) 30.57 Balance as of March 31, 2026 941,009 $ 29.38 2.5 $ 25 As of March 31, 2026, there was $19 million of unrecognized compensation cost related to unvested PSUs that is expected to be recognized over a weighted average period of 2.5 years.

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock

Goodwill and intangibles · 1,439 characters as filed

Goodwill and Intangible Assets GOODWILL Changes in the carrying amount of goodwill by reportable segment are as follows: (in millions) U.S. Refreshment Beverages U.S. Coffee International Total Balance as of December 31, 2025 $ 8,870 $ 8,622 $ 2,755 $ 20,247 Foreign currency translation (37) (37) Balance as of March 31, 2026 $ 8,870 $ 8,622 $ 2,718 $ 20,210 INTANGIBLE ASSETS OTHER THAN GOODWILL The net carrying amounts of intangible assets other than goodwill are as follows: March 31, 2026 December 31, 2025 (in millions) Gross Amount Accumulated Amortization Net Amount Gross Amount Accumulated Amortization Net Amount Intangible assets with definite lives: Acquired technology $ 1,146 $ (712) $ 434 $ 1,146 $ (694) $ 452 Customer relationships 683 (309) 374 683 (301) 382 Contractual arrangements 146 (32) 114 146 (30) 116 Trade names 126 (126) 126 (126) Brands 76 (43) 33 76 (40) 36 Distribution rights 162 (41) 121 162 (35) 127 Other 25 (3) 22 25 (3) 22 Total intangible assets with definite lives $ 2,364 $ (1,266) $ 1,098 $ 2,364 $ (1,229) $ 1,135 Intangible assets with indefinite lives: Brands $ 19,956 $ 19,993 Trade names 2,478 2,478 Distribution rights 121 119 Total intangible assets with indefinite lives 22,555 22,590 Total intangible assets, net $ 23,653 $ 23,725 Amortization expense for intangible assets with definite lives was as follows: First Quarter (in millions) 2026 2025 Amortization expense $ 37 $ 34

GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing

Income taxes · 482 characters as filed

Income Taxes Our effective tax rates were as follows: First Quarter 2026 2025 Effective tax rate 24.4 % 21.7 % For the first quarter of 2026, the change in our effective tax rate was driven by discrete tax impacts associated with the completion of the JV Investment and the creation of the Pod Manufacturing JV. CASH PAID FOR INCOME TAXES We paid $47 million and $60 million in cash for income taxes, net of refunds received, during the first quarter of 2026 and 2025, respectively.

IncomeTaxDisclosureTextBlock

Leases · 2,655 characters as filed

Leases The following table presents the components of lease cost: First Quarter (in millions) 2026 2025 Operating lease cost $ 45 $ 44 Finance lease cost Amortization of right-of-use assets 30 28 Interest on lease liabilities 12 9 Variable lease cost (1) 10 9 Total lease cost $ 97 $ 90 (1) Variable lease cost primarily consists of common area maintenance costs, property taxes, and adjustments for inflation. The following tables present supplemental information about our leases: (in millions) Balance Sheet Location March 31, 2026 December 31, 2025 Assets: Operating lease right-of-use assets Other non-current assets $ 837 $ 845 Finance lease right-of-use assets (1) Property, plant, and equipment, net 998 919 Liabilities: Operating lease liability Other current liabilities $ 136 $ 127 Finance lease liability Other current liabilities 184 179 Operating lease liability Other non-current liabilities 753 764 Finance lease liability Other non-current liabilities 815 745 (1) Amounts are presented net of accumulated amortization of $453 million and $426 million as of March 31, 2026 and December 31, 2025, respectively. First Quarter (in millions) 2026 2025 Cash paid for amounts included in the measurement of lease liabilities: Operating cash flows from operating leases $ 40 $ 42 Operating cash flows from finance leases 12 9 Financing cash flows from finance leases 34 25 Right-of-use assets obtained in exchange for lease obligations: Operating leases 27 4 Finance leases 109 44 The follow

LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing

Restructuring · 1,178 characters as filed

Restructuring RESTRUCTURING PROGRAM Network Optimization In March 2024, we announced a restructuring program designed to more effectively and efficiently meet the needs of consumers and customers. Our restructuring program includes the closure of certain facilities and other costs intended to optimize our manufacturing and distribution footprint throughout our operations. The restructuring program is expected to incur cumulative pre-tax restructuring charges of approximately $175 million through the end of 2026, primarily comprised of asset related costs. RESTRUCTURING CHARGES Restructuring and integration expenses for the defined programs were as follows: First Quarter (in millions) 2026 2025 Network Optimization $ 23 $ 2 RESTRUCTURING LIABILITIES Restructuring liabilities that qualify as exit and disposal costs under U.S. GAAP are included in accounts payable and accrued expenses in the unaudited condensed consolidated financial statements. Restructuring liabilities, primarily consisting of workforce reduction costs, were as follows: (in millions) Restructuring Liabilities Balance as of December 31, 2025 $ 8 Cash payments (3) Balance as of March 31, 2026 $ 5

RestructuringAndRelatedActivitiesDisclosureTextBlock

Revenue recognition · 915 characters as filed

Net Sales The following table disaggregates our net sales by product portfolio and by reportable segment: (in millions) U.S. Refreshment Beverages U.S. Coffee International Total First Quarter of 2026 LRB $ 2,515 $ 18 $ 334 $ 2,867 K-Cup pods 701 139 840 Appliances 106 10 116 Other 84 32 37 153 Net sales $ 2,599 $ 857 $ 520 $ 3,976 First Quarter of 2025 LRB $ 2,263 $ 13 $ 277 $ 2,553 K-Cup pods 717 116 833 Appliances 116 8 124 Other 60 31 34 125 Net sales $ 2,323 $ 877 $ 435 $ 3,635 LRB represents net sales of owned and partner brands within our portfolio and includes branded concentrates, syrup, and finished beverages, including contract manufacturing of KDP branded products for our bottlers and distributors. K-Cup pods represents net sales from owned brands, partner brands, and private label owners. Net sales for partner brands and private label owners are contractual and long-term in nature.

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 3,377 characters as filed

"Segments Our three operating and reportable segments consist of the following: The U.S. Refreshment Beverages segment reflects sales in the U.S. from the manufacture and distribution of branded concentrates, syrups, finished beverages, and other consumables, including the sales of our own brands and third-party brands, to third-party bottlers, distributors, and retailers. The U.S. Coffee segment reflects sales in the U.S. from the manufacture and distribution of finished goods relating to our K-Cup pods, single serve brewers and accessories, and other coffee products, to partners, retailers, and directly to consumers through the Keurig.com website. The International segment reflects sales in international markets, including the following: Sales in Canada, Mexico, the Caribbean, and other international markets from the manufacture and distribution of branded concentrates, syrups, and finished beverages, including sales of our own brands and third-party brands, to third-party bottlers, distributors, and retailers. Sales in Canada from the manufacture and distribution of finished goods relating to our single serve brewers, K-Cup pods, and other coffee products. Segment results are based on management reports provided to the CODM, which is Tim Cofer, our CEO. Net sales and income from operations are the significant financial measures used to assess the operating performance of our operating segments. The CODM periodically monitors our actual results and remaining forecast versus

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 1,328 characters as filed

Subsequent Event COMPLETION OF JDE PEET'S ACQUISITION On March 27, 2026, the offer period for the issued and outstanding ordinary shares of JDE Peet's expired, and on April 1, 2026, we acquired substantially all of the outstanding issued and ordinary shares of JDE Peet's. We acquired 96.22% of the issued and outstanding ordinary shares of JDE Peet's on April 1, 2026. The post-closing acceptance period expired on April 13, 2026, and we acquired additional shares on April 15, 2026. Altogether, the total shares acquired represent 97.75% the issued and outstanding ordinary shares of JDE Peet's. We intend to acquire all remaining outstanding shares. The aggregate consideration for the tendered shares was approximately 15.11 billion. Due to the limited time since the date of the JDE Peet's Acquisition execution, it is impracticable for us to make certain business combination disclosures at this time as we are still gathering information necessary to provide those disclosures. We are unable to present (i) the allocation of the preliminary purchase price to the fair value of assets acquired and liabilities assumed and (ii) supplemental pro forma financial information related to the JDE Peet's Acquisition. We plan to provide this information in our quarterly report on Form 10-Q for the quarter ending June 30, 2026.

SubsequentEventsTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.