Coca-Cola FEMSA, S.A.B. de C.V. (KOF)

Growth

Revenue 5Y1.58%
Revenue 3Y2.23%
EPS 5Y9.01%
EPS 3Y4.13%
Dividend 5Y8.42%
Dividend 3Y14.80%

Capital Efficiency

ROIC14.08%
ROE14.89%
ROA6.52%
ROTA6.52%

Capital Structure

Market Cap15.97B
EV0
Cash0
Current Ratio1.24
Debt/Equity0.53
Net Debt/EBITDA2.59
Show More

Income Statement

Select a metric from the list below to chart it

Dec '94
Dec '99
Dec '04
Dec '09
Dec '14
Dec '19
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
8,317.0
7,852.5
8,122.4
9,474.3
10,863.6
9,720.8
10,367.4
9,788.6
10,385.1
11,691.8
Revenue % Chg.
5.6%
-5.6%
3.4%
16.6%
14.7%
-10.5%
6.7%
-5.6%
6.1%
15.8%
Cost of Revenue
4,428.8
4,207.1
4,282.4
5,227.4
5,975.8
5,246.0
5,702.3
5,373.9
5,661.9
6,497.1
Cost of Revenue % Chg.
5.0%
-5.0%
1.8%
22.1%
14.3%
-12.2%
8.7%
-5.8%
5.4%
17.9%
Gross Profit
3,888.2
3,645.5
3,840.0
4,246.8
4,887.8
4,474.8
4,665.0
4,414.7
4,723.2
5,194.7
Gross Profit % Chg.
6.3%
-6.2%
5.3%
10.6%
15.1%
-8.5%
4.3%
-5.4%
7.0%
13.3%
Gross Profit Margin
46.7%
46.4%
47.3%
44.8%
45.0%
46.0%
45.0%
45.1%
45.5%
44.4%
Gross Profit Margin % Chg.
0.6%
-0.7%
1.8%
-5.2%
0.4%
2.3%
-2.3%
0.2%
0.8%
-2.2%
Selling, General, & Admin Expenses
2,735.6
2,497.6
2,574.0
2,956.7
3,460.4
3,088.0
3,227.3
3,009.1
3,237.0
-
Selling, General, & Admin Expenses % Chg.
10.5%
-8.7%
3.1%
14.9%
17.0%
-10.8%
4.5%
-6.8%
7.6%
-
Other Expenses
10.7
12.4
20.7
14.1
18.4
43.6
20.7
44.9
50.0
2,797.3
Other Expenses % Chg.
24.1%
15.4%
67.7%
-32.1%
31.1%
136.4%
-52.4%
116.5%
11.4%
17.1%
Operating Income
1,143.5
1,105.8
1,207.2
1,275.2
1,395.4
1,315.3
1,355.3
1,345.7
1,460.8
1,578.5
Operating Income % Chg.
-2.3%
-3.3%
9.2%
5.6%
9.4%
-5.7%
3.0%
-0.7%
8.6%
10.3%
Operating Income Margin
13.7%
14.1%
14.9%
13.5%
12.8%
13.5%
13.1%
13.7%
14.1%
13.5%
Operating Income Margin % Chg.
-7.5%
2.4%
5.5%
-9.4%
-4.6%
5.3%
-3.4%
5.2%
2.3%
-4.8%
Total Other Income/Expenses Net
-225.3
-308.7
-422.2
-512.4
-1,777.1
-398.9
-373.9
-488.6
-242.6
-237.4
Total Other Income/Expenses Net % Chg.
115.2%
37.0%
36.8%
21.4%
246.8%
77.6%
6.3%
30.7%
50.4%
15.9%
Income Before Tax
918.2
797.1
785.0
762.8
-381.7
916.4
981.4
857.1
1,218.3
1,341.0
Income Before Tax % Chg.
-13.8%
-13.2%
-1.5%
-2.8%
-
-
7.1%
-12.7%
42.1%
16.7%
Income Before Tax Margin
11.0%
10.2%
9.7%
8.1%
-3.5%
9.4%
9.5%
8.8%
11.7%
11.5%
Income Before Tax Margin % Chg.
-18.4%
-8.1%
-4.8%
-16.7%
-
-
0.4%
-7.5%
34.0%
0.8%
Income Tax Expense
305.5
205.8
242.6
209.4
242.8
280.4
301.1
289.4
352.3
369.3
Income Tax Expense % Chg.
-8.7%
-32.6%
17.9%
-13.7%
15.9%
15.5%
7.4%
-3.9%
21.8%
-9.3%
Net Income
615.4
562.0
545.6
536.8
-682.5
741.6
645.1
549.5
837.4
944.1
Net Income % Chg.
-13.4%
-8.7%
-2.9%
-1.6%
-
-
-13.0%
-14.8%
52.4%
35.4%
Net Income Margin
7.4%
7.2%
6.7%
5.7%
-6.3%
7.6%
6.2%
5.6%
8.1%
8.1%
Net Income Margin % Chg.
-18.0%
-3.3%
-6.1%
-15.7%
-
-
-18.4%
-9.8%
43.6%
16.9%
Weighted Avg. Shares Out
205.6
207.3
207.3
207.3
209.1
210.1
210.1
210.1
210.1
210.1
Weighted Avg. Shares Out % Chg.
2.0%
0.8%
-
-
0.9%
0.5%
0.0%
-0.0%
0.0%
-0.0%
EPS
3.0
2.7
2.6
2.6
-3.3
3.5
3.1
2.6
4.0
4.5
EPS % Chg.
-15.3%
-9.3%
-2.9%
-1.6%
-
-
-13.0%
-14.8%
52.4%
35.5%
Weighted Avg. Shares Out Dil
205.6
207.3
207.3
207.5
209.1
210.1
210.1
210.1
210.1
210.1
Weighted Avg. Shares Out Dil % Chg.
2.0%
0.8%
-
0.1%
0.8%
0.5%
0.0%
-0.0%
0.0%
-0.0%
EPS Diluted
3.0
2.7
2.6
2.6
-3.3
3.5
3.1
2.6
4.0
4.5
EPS Diluted % Chg.
-15.3%
-9.3%
-2.9%
-1.8%
-
-
-13.0%
-14.8%
52.4%
35.5%
Interest Income
34.9
20.2
22.1
38.1
47.3
53.5
65.6
55.8
49.7
104.8
Interest Income % Chg.
54.2%
-42.0%
9.2%
72.7%
24.1%
13.2%
22.5%
-14.9%
-11.0%
161.0%
Interest Expense
178.1
295.7
185.5
216.8
232.9
255.1
244.6
337.6
247.6
253.1
Interest Expense % Chg.
70.9%
66.0%
-37.3%
16.9%
7.4%
9.5%
-4.1%
38.0%
-26.7%
5.7%
EBIT
775.0
521.6
621.5
584.1
-567.3
714.8
802.4
575.3
1,020.3
1,192.7
EBIT % Chg.
-21.3%
-32.7%
19.2%
-6.0%
-
-
12.3%
-28.3%
77.4%
25.6%
EBIT Margin
9.3%
6.6%
7.7%
6.2%
-5.2%
7.4%
7.7%
5.9%
9.8%
10.2%
EBIT Margin % Chg.
-25.4%
-28.7%
15.2%
-19.4%
-
-
5.3%
-24.1%
67.2%
8.4%
Depreciation & Amortization
380.2
370.5
380.9
462.0
621.4
534.6
567.3
534.8
524.3
-
Depreciation & Amortization % Chg.
25.3%
-2.6%
2.8%
21.3%
34.5%
-14.0%
6.1%
-5.7%
-2.0%
-
EBITDA
1,155.2
892.1
1,002.4
1,046.1
54.1
1,249.4
1,369.7
1,110.0
1,544.6
1,192.7
EBITDA % Chg.
-10.3%
-22.8%
12.4%
4.4%
-94.8%
2209.0%
9.6%
-19.0%
39.1%
25.6%
EBITDA Margin
13.9%
11.4%
12.3%
11.0%
0.5%
12.9%
13.2%
11.3%
14.9%
10.2%
EBITDA Margin % Chg.
-15.0%
-18.2%
8.6%
-10.5%
-95.5%
2480.4%
2.8%
-14.2%
31.2%
8.4%