Stock Analysis on Net

Keurig Dr Pepper Inc. (NASDAQ:KDP)

This company has been moved to the archive! The financial data has not been updated since July 28, 2022.

Analysis of Short-term (Operating) Activity Ratios

Microsoft Excel

Short-term Activity Ratios (Summary)

Keurig Dr Pepper Inc., short-term (operating) activity ratios

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Turnover Ratios
Inventory turnover 6.38 6.73 7.31 5.69
Receivables turnover 11.05 11.09 9.97 6.47
Payables turnover 1.32 1.37 1.50 1.55
Working capital turnover
Average No. Days
Average inventory processing period 57 54 50 64
Add: Average receivable collection period 33 33 37 56
Operating cycle 90 87 87 120
Less: Average payables payment period 276 266 243 236
Cash conversion cycle -186 -179 -156 -116

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Keurig Dr Pepper Inc. inventory turnover ratio deteriorated from 2019 to 2020 and from 2020 to 2021.
Receivables turnover An activity ratio equal to revenue divided by receivables. Keurig Dr Pepper Inc. receivables turnover ratio improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. Keurig Dr Pepper Inc. payables turnover ratio decreased from 2019 to 2020 and from 2020 to 2021.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period. Keurig Dr Pepper Inc. number of days of inventory outstanding deteriorated from 2019 to 2020 and from 2020 to 2021.
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover.
Operating cycle Equal to average inventory processing period plus average receivables collection period.
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. Keurig Dr Pepper Inc. number of days of payables outstanding increased from 2019 to 2020 and from 2020 to 2021.
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. Keurig Dr Pepper Inc. cash conversion cycle improved from 2019 to 2020 and from 2020 to 2021.

Inventory Turnover

Keurig Dr Pepper Inc., inventory turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Cost of sales 5,706 5,132 4,778 3,560
Inventories 894 762 654 626
Short-term Activity Ratio
Inventory turnover1 6.38 6.73 7.31 5.69
Benchmarks
Inventory Turnover, Competitors2
Altria Group Inc. 5.96 3.98 3.09
Coca-Cola Co. 4.50 4.11 4.33
PepsiCo Inc. 8.53 7.62 9.03
Philip Morris International Inc. 1.15 1.00 1.14
Inventory Turnover, Sector
Food, Beverage & Tobacco 3.94 3.30 3.42
Inventory Turnover, Industry
Consumer Staples 7.97 7.50 7.42

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2021 Calculation
Inventory turnover = Cost of sales ÷ Inventories
= 5,706 ÷ 894 = 6.38

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Keurig Dr Pepper Inc. inventory turnover ratio deteriorated from 2019 to 2020 and from 2020 to 2021.

Receivables Turnover

Keurig Dr Pepper Inc., receivables turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Net sales 12,683 11,618 11,120 7,442
Trade accounts receivable, net 1,148 1,048 1,115 1,150
Short-term Activity Ratio
Receivables turnover1 11.05 11.09 9.97 6.47
Benchmarks
Receivables Turnover, Competitors2
Altria Group Inc. 553.47 190.90 165.20
Coca-Cola Co. 11.01 10.50 9.38
PepsiCo Inc. 9.16 8.37 8.59
Philip Morris International Inc. 10.06 9.88 9.68
Receivables Turnover, Sector
Food, Beverage & Tobacco 11.43 10.85 10.61
Receivables Turnover, Industry
Consumer Staples 38.75 37.54 34.71

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2021 Calculation
Receivables turnover = Net sales ÷ Trade accounts receivable, net
= 12,683 ÷ 1,148 = 11.05

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Receivables turnover An activity ratio equal to revenue divided by receivables. Keurig Dr Pepper Inc. receivables turnover ratio improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.

Payables Turnover

Keurig Dr Pepper Inc., payables turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Cost of sales 5,706 5,132 4,778 3,560
Accounts payable 4,316 3,740 3,176 2,300
Short-term Activity Ratio
Payables turnover1 1.32 1.37 1.50 1.55
Benchmarks
Payables Turnover, Competitors2
Altria Group Inc. 15.86 20.57 21.80
Coca-Cola Co. 3.34 3.82 3.84
PepsiCo Inc. 3.77 3.59 3.76
Philip Morris International Inc. 3.01 3.44 4.57
Payables Turnover, Sector
Food, Beverage & Tobacco 3.82 4.03 4.32
Payables Turnover, Industry
Consumer Staples 6.91 7.01 7.11

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2021 Calculation
Payables turnover = Cost of sales ÷ Accounts payable
= 5,706 ÷ 4,316 = 1.32

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. Keurig Dr Pepper Inc. payables turnover ratio decreased from 2019 to 2020 and from 2020 to 2021.

Working Capital Turnover

Keurig Dr Pepper Inc., working capital turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Current assets 3,057 2,388 2,273 2,159
Less: Current liabilities 6,485 7,694 6,474 5,702
Working capital (3,428) (5,306) (4,201) (3,543)
 
Net sales 12,683 11,618 11,120 7,442
Short-term Activity Ratio
Working capital turnover1
Benchmarks
Working Capital Turnover, Competitors2
Altria Group Inc.
Coca-Cola Co. 14.90 7.12
PepsiCo Inc.
Philip Morris International Inc. 15.29 17.73
Working Capital Turnover, Sector
Food, Beverage & Tobacco 37.68
Working Capital Turnover, Industry
Consumer Staples

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2021 Calculation
Working capital turnover = Net sales ÷ Working capital
= 12,683 ÷ -3,428 =

2 Click competitor name to see calculations.


Average Inventory Processing Period

Keurig Dr Pepper Inc., average inventory processing period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data
Inventory turnover 6.38 6.73 7.31 5.69
Short-term Activity Ratio (no. days)
Average inventory processing period1 57 54 50 64
Benchmarks (no. days)
Average Inventory Processing Period, Competitors2
Altria Group Inc. 61 92 118
Coca-Cola Co. 81 89 84
PepsiCo Inc. 43 48 40
Philip Morris International Inc. 317 366 321
Average Inventory Processing Period, Sector
Food, Beverage & Tobacco 93 111 107
Average Inventory Processing Period, Industry
Consumer Staples 46 49 49

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2021 Calculation
Average inventory processing period = 365 ÷ Inventory turnover
= 365 ÷ 6.38 = 57

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period. Keurig Dr Pepper Inc. number of days of inventory outstanding deteriorated from 2019 to 2020 and from 2020 to 2021.

Average Receivable Collection Period

Keurig Dr Pepper Inc., average receivable collection period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data
Receivables turnover 11.05 11.09 9.97 6.47
Short-term Activity Ratio (no. days)
Average receivable collection period1 33 33 37 56
Benchmarks (no. days)
Average Receivable Collection Period, Competitors2
Altria Group Inc. 1 2 2
Coca-Cola Co. 33 35 39
PepsiCo Inc. 40 44 43
Philip Morris International Inc. 36 37 38
Average Receivable Collection Period, Sector
Food, Beverage & Tobacco 32 34 34
Average Receivable Collection Period, Industry
Consumer Staples 9 10 11

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2021 Calculation
Average receivable collection period = 365 ÷ Receivables turnover
= 365 ÷ 11.05 = 33

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover.

Operating Cycle

Keurig Dr Pepper Inc., operating cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data
Average inventory processing period 57 54 50 64
Average receivable collection period 33 33 37 56
Short-term Activity Ratio
Operating cycle1 90 87 87 120
Benchmarks
Operating Cycle, Competitors2
Altria Group Inc. 62 94 120
Coca-Cola Co. 114 124 123
PepsiCo Inc. 83 92 83
Philip Morris International Inc. 353 403 359
Operating Cycle, Sector
Food, Beverage & Tobacco 125 145 141
Operating Cycle, Industry
Consumer Staples 55 59 60

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2021 Calculation
Operating cycle = Average inventory processing period + Average receivable collection period
= 57 + 33 = 90

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Operating cycle Equal to average inventory processing period plus average receivables collection period.

Average Payables Payment Period

Keurig Dr Pepper Inc., average payables payment period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data
Payables turnover 1.32 1.37 1.50 1.55
Short-term Activity Ratio (no. days)
Average payables payment period1 276 266 243 236
Benchmarks (no. days)
Average Payables Payment Period, Competitors2
Altria Group Inc. 23 18 17
Coca-Cola Co. 109 96 95
PepsiCo Inc. 97 102 97
Philip Morris International Inc. 121 106 80
Average Payables Payment Period, Sector
Food, Beverage & Tobacco 96 91 85
Average Payables Payment Period, Industry
Consumer Staples 53 52 51

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2021 Calculation
Average payables payment period = 365 ÷ Payables turnover
= 365 ÷ 1.32 = 276

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. Keurig Dr Pepper Inc. number of days of payables outstanding increased from 2019 to 2020 and from 2020 to 2021.

Cash Conversion Cycle

Keurig Dr Pepper Inc., cash conversion cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data
Average inventory processing period 57 54 50 64
Average receivable collection period 33 33 37 56
Average payables payment period 276 266 243 236
Short-term Activity Ratio
Cash conversion cycle1 -186 -179 -156 -116
Benchmarks
Cash Conversion Cycle, Competitors2
Altria Group Inc. 39 76 103
Coca-Cola Co. 5 28 28
PepsiCo Inc. -14 -10 -14
Philip Morris International Inc. 232 297 279
Cash Conversion Cycle, Sector
Food, Beverage & Tobacco 29 54 56
Cash Conversion Cycle, Industry
Consumer Staples 2 7 9

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2021 Calculation
Cash conversion cycle = Average inventory processing period + Average receivable collection period – Average payables payment period
= 57 + 33276 = -186

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. Keurig Dr Pepper Inc. cash conversion cycle improved from 2019 to 2020 and from 2020 to 2021.