Revenue growth of 75.6% in Q2 2026 to $7.3B masks a 14-point gross margin decline to 41.9% and an 89% EPS drop to $0.04, indicating acquisition-related cost pressures.
Keurig Dr Pepper Inc. (KDP) annual income statement — 22-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 |
|---|
| Sales/Revenue | 20.09B | 16.6B | 15.35B | 14.81B | 14.06B | 12.68B | 11.62B | 11.12B | 7.44B | 6.69B | 6.44B | 6.28B | 6.12B | 6B | 6B | 5.9B | 5.64B | 5.53B | 5.71B | 5.75B | 4.74B | 3.21B | 3.06B |
| Revenue Growth % | 27.48% | 8.16% | 3.62% | 5.39% | 10.83% | 9.17% | 4.48% | 49.42% | 11.24% | 3.88% | 2.52% | 2.63% | 2.07% | 0.03% | 1.56% | 4.74% | 1.9% | -3.13% | -0.66% | 21.39% | 47.74% | 4.57% | - |
| Cost of Goods Sold | 10.17B | 7.6B | 6.82B | 6.73B | 6.73B | 5.71B | 5.13B | 4.78B | 3.56B | 2.69B | 2.58B | 2.56B | 2.49B | 2.5B | 2.5B | 2.48B | 2.24B | 2.23B | 2.59B | 2.62B | 1.99B | 1.12B | 1.05B |
| COGS % of Revenue | - | 45.8% | 44.44% | 45.46% | 47.91% | 44.99% | 44.17% | 42.97% | 47.84% | 40.28% | 40.09% | 40.74% | 40.7% | 41.67% | 41.7% | 42.1% | 39.8% | 40.39% | 45.36% | 45.53% | 42.11% | 34.95% | 34.29% |
| Gross Profit | 9.92B | 9B | 8.53B | 8.08B | 7.32B | 6.98B | 6.49B | 6.34B | 3.88B | 4B | 3.86B | 3.72B | 3.63B | 3.5B | 3.5B | 3.42B | 3.39B | 3.3B | 3.12B | 3.13B | 2.74B | 2.08B | 2.01B |
| Gross Margin % | 49.39% | 54.2% | 55.56% | 54.54% | 52.09% | 55.01% | 55.83% | 57.03% | 52.16% | 59.72% | 59.91% | 59.26% | 59.3% | 58.33% | 58.3% | 57.9% | 60.2% | 59.61% | 54.64% | 54.47% | 57.89% | 65.05% | 65.71% |
| Gross Profit Growth % | - | 5.51% | 5.56% | 10.34% | 4.96% | 7.57% | 2.27% | 63.37% | -2.83% | 3.55% | 3.63% | 2.56% | 3.77% | 0.09% | 2.25% | 0.74% | 2.91% | 5.67% | -0.35% | 14.23% | 31.46% | 3.53% | - |
| Operating Expenses | 6.54B | 5.35B | 5.22B | 4.89B | 4.54B | 4.08B | 4.01B | 3.96B | 2.65B | 2.61B | 2.42B | 2.42B | 2.45B | 2.45B | 2.4B | 2.39B | 2.37B | 2.21B | 3.29B | 2.13B | 1.72B | 1.18B | 1.18B |
| OpEx % of Revenue | - | 32.2% | 34% | 32.98% | 32.3% | 32.19% | 34.48% | 35.65% | 35.54% | 38.97% | 37.66% | 38.6% | 40.03% | 40.89% | 40.08% | 40.56% | 42.02% | 39.99% | 57.58% | 37% | 36.39% | 36.79% | 38.5% |
| Selling, General & Admin | 6.42B | 5.35B | 5.01B | 4.91B | 4.64B | 4.15B | 3.98B | 3.96B | 2.63B | 2.56B | 2.33B | 2.31B | 2.33B | 2.33B | 2.27B | 2.26B | 2.23B | 2.13B | 2.08B | 2.02B | 1.66B | 1.18B | 1.14B |
| SG&A % of Revenue | - | 32.23% | 32.66% | 33.16% | 33.04% | 32.74% | 34.24% | 35.63% | 35.41% | 38.21% | 36.16% | 36.82% | 38.13% | 38.82% | 37.83% | 38.23% | 39.62% | 38.6% | 36.34% | 35.11% | 35.04% | 36.79% | 37.03% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 3M | -5M | 207M | -26M | -105M | -70M | 28M | 2M | 10M | 51M | 96M | 112M | 116M | 124M | 135M | 137M | 135M | 77M | 1.21B | 109M | 64M | 0 | 45M |
| Operating Income | 3.38B | 3.65B | 3.31B | 3.19B | 2.78B | 2.89B | 2.48B | 2.38B | 1.24B | 1.39B | 1.43B | 1.3B | 1.18B | 1.05B | 1.09B | 1.02B | 1.02B | 1.08B | -168M | 1B | 1.02B | 906M | 834M |
| Operating Margin % | 16.82% | 22% | 21.56% | 21.56% | 19.8% | 22.82% | 21.35% | 21.38% | 16.62% | 20.75% | 22.25% | 20.66% | 19.28% | 17.44% | 18.22% | 17.35% | 18.19% | 19.62% | -2.94% | 17.47% | 21.5% | 28.27% | 27.21% |
| Operating Income Growth % | - | 10.4% | 3.6% | 14.77% | -3.84% | 16.69% | 4.29% | 92.24% | -10.88% | -3.14% | 10.4% | 10% | 12.81% | -4.21% | 6.64% | -0.1% | -5.53% | 745.83% | -116.73% | -1.38% | 12.36% | 8.63% | - |
| EBITDA | 3.97B | 4.41B | 4.04B | 3.91B | 3.49B | 3.6B | 3.13B | 3.04B | 1.67B | 1.62B | 1.66B | 1.52B | 1.42B | 1.28B | 1.33B | 1.26B | 1.25B | 1.29B | 27M | 1.17B | 1.16B | 985M | 870M |
| EBITDA Margin % | 19.76% | 26.54% | 26.33% | 26.42% | 24.84% | 28.4% | 26.97% | 27.3% | 22.45% | 24.17% | 25.73% | 24.28% | 23.12% | 21.34% | 22.22% | 21.28% | 22.23% | 23.36% | 0.47% | 20.41% | 24.44% | 30.73% | 28.38% |
| EBITDA Growth % | -2.91% | 9.01% | 3.27% | 12.08% | -3.05% | 14.97% | 3.19% | 81.69% | 3.34% | -2.41% | 8.66% | 7.77% | 10.55% | -3.9% | 6.05% | 0.24% | -3.02% | 4685.19% | -97.7% | 1.38% | 17.46% | 13.22% | - |
| D&A (Non-Cash Add-back) | 590M | 753M | 733M | 720M | 709M | 708M | 653M | 658M | 434M | 229M | 224M | 227M | 235M | 234M | 240M | 232M | 228M | 207M | 195M | 169M | 139M | 79M | 0 |
| EBIT | 3.04B | 3.44B | 2.65B | 3.25B | 2.41B | 3.3B | 2.36B | 2.35B | 1.24B | 1.34B | 1.43B | 1.3B | 1.18B | 665M | 1.1B | 1.04B | 949M | 1.11B | -118M | 1B | 1.04B | 916M | 870M |
| Net Interest Income | -1.04B | -754M | -684M | -596M | -468M | -525M | -597M | -647M | -446M | -165M | -137M | -124M | -115M | -123M | -130M | -122M | -138M | -193M | -225M | -189M | -211M | -170M | -177M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3M | 3M | 2M | 2M | 2M | 2M | 3M | 3M | 4M | 32M | 64M | 46M | 40M | 0 |
| Interest Expense | 1.04B | 754M | 684M | 596M | 468M | 525M | 597M | 647M | 446M | 168M | 140M | 126M | 117M | 125M | 132M | 125M | 141M | 197M | 257M | 253M | 257M | 210M | 177M |
| Other Income/Expense | -1.41B | -966M | -1.4B | -437M | -1.06B | -96M | -727M | -684M | -446M | -217M | -152M | -114M | -106M | -503M | -114M | -98M | -203M | -215M | -205M | -185M | -210M | -98M | -118M |
| Pretax Income | 1.97B | 2.69B | 1.91B | 2.76B | 1.72B | 2.8B | 1.75B | 1.69B | 791M | 1.17B | 1.28B | 1.18B | 1.07B | 543M | 978M | 926M | 822M | 870M | -373M | 819M | 808M | 808M | 716M |
| Pretax Margin % | 9.81% | 16.18% | 12.47% | 18.61% | 12.23% | 22.06% | 15.09% | 15.23% | 10.63% | 17.5% | 19.89% | 18.85% | 17.55% | 9.05% | 16.31% | 15.69% | 14.58% | 15.73% | -6.53% | 14.25% | 17.06% | 25.21% | 23.36% |
| Income Tax | 476M | 608M | 473M | 576M | 284M | 653M | 428M | 440M | 202M | 95M | 434M | 420M | 371M | -81M | 349M | 320M | 294M | 315M | -61M | 322M | 298M | 321M | 270M |
| Effective Tax Rate % | 24.15% | 22.63% | 24.71% | 20.89% | 16.52% | 23.34% | 24.42% | 25.97% | 25.54% | 8.11% | 33.88% | 35.47% | 34.54% | -14.92% | 35.69% | 34.56% | 35.77% | 36.21% | 16.35% | 39.32% | 36.88% | 39.73% | 37.71% |
| Net Income | 1.43B | 2.08B | 1.44B | 2.18B | 1.44B | 2.15B | 1.32B | 1.25B | 586M | 1.08B | 847M | 764M | 703M | 624M | 629M | 606M | 528M | 555M | -312M | 497M | 510M | 477M | 446M |
| Net Margin % | 7.1% | 12.52% | 9.39% | 14.72% | 10.22% | 16.92% | 11.4% | 11.28% | 7.87% | 16.08% | 13.15% | 12.16% | 11.49% | 10.41% | 10.49% | 10.27% | 9.37% | 10.03% | -5.46% | 8.65% | 10.77% | 14.88% | 14.55% |
| Net Income Growth % | -7.1% | 44.27% | -33.93% | 51.88% | -33.08% | 61.96% | 5.66% | 113.99% | -45.54% | 27.04% | 10.86% | 8.68% | 12.66% | -0.79% | 3.8% | 14.77% | -4.86% | 277.88% | -162.78% | -2.55% | 6.92% | 6.95% | - |
| Net Income (Continuing) | 1.5B | 2.08B | 1.44B | 2.18B | 1.44B | 2.15B | 1.32B | 1.25B | 589M | 1.08B | 847M | 764M | 703M | 624M | 629M | 606M | 528M | 555M | -312M | 497M | 510M | 487M | 446M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 4.2B | 0 | 0 | 0 | -1M | 0 | 1M | 0 | 0 | 0 | 0 | 0 | 12.44M | 11.04M | 9.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 1.05 | 1.53 | 1.05 | 1.55 | 1.01 | 1.50 | 0.93 | 0.88 | 0.53 | 5.89 | 4.54 | 3.97 | 3.56 | 3.05 | 2.96 | 2.74 | 2.17 | 2.17 | -1.23 | 1.79 | 2.01 | 1.88 | 1.76 |
| EPS Growth % | -11.25% | 45.71% | -32.26% | 53.47% | -32.67% | 61.29% | 5.68% | 66.04% | -91% | 29.74% | 14.36% | 11.52% | 16.72% | 3.04% | 8.03% | 26.27% | 0% | 276.42% | -168.72% | -10.95% | 6.91% | 6.82% | - |
| EPS (Basic) | - | 1.53 | 1.06 | 1.56 | 1.01 | 1.52 | 0.94 | 0.89 | 0.54 | 5.91 | 4.57 | 4.00 | 3.59 | 3.08 | 2.99 | 2.77 | 2.19 | 2.18 | -1.23 | 1.79 | 2.01 | 1.88 | 1.76 |
| Diluted Shares Outstanding | 1.36B | 1.36B | 1.37B | 1.41B | 1.43B | 1.43B | 1.42B | 1.42B | 1.1B | 182.8M | 186.6M | 192.4M | 192.96M | 204.5M | 205.29M | 221.2M | 242.6M | 255.2M | 254M | 253.5M | 253.5M | 253.7M | 253.7M |
| Basic Shares Outstanding | 1.36B | 1.36B | 1.36B | 1.4B | 1.42B | 1.42B | 1.41B | 1.41B | 1.09B | 182M | 185.4M | 190.9M | 192.96M | 202.9M | 205.29M | 218.7M | 240.4M | 254.2M | 254M | 253.5M | 253.5M | 253.7M | 253.7M |
| Dividend Payout Ratio | - | 60.13% | 82.86% | 52.36% | 75.21% | 44.5% | 63.85% | 67.3% | 39.59% | 38.48% | 45.57% | 46.47% | 45.09% | 48.4% | 45.15% | 41.42% | 36.74% | - | - | 42.86% | 15.69% | - | - |
Quick answers to the most common questions about buying KDP stock.
For fiscal year 2025, Keurig Dr Pepper Inc. (KDP) reported total revenue of $16.60B. This represents a 441.7% increase compared to $3.06B in 2004.
Keurig Dr Pepper Inc. (KDP) is profitable, generating $2.08B in net income for the fiscal year ending 2025 with a net profit margin of 12.5%.
Keurig Dr Pepper Inc. (KDP) reported an operating income of $3.65B, resulting in an operating profit margin of 22.0%. This margin reflects the operational efficiency of the business before interest and taxes.
Keurig Dr Pepper Inc. (KDP) generated $9.00B in gross profit for the year, representing a gross profit margin of 54.2%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Coffee segment margin pressure
Metrics are mathematically derived from official filings.
Revenue Spike Masks Underlying Deceleration
KDP's Q2 2026 revenue surged 75.6% year-over-year to $7.3B, but this reflects the JDE Peet's acquisition; organic growth appears to be in the mid-single digits, as seen in prior quarters.
The 75.6% reported growth in Q2 2026 is largely inorganic, stemming from the JDE Peet's acquisition. Excluding that, underlying growth in the prior four quarters ranged from 4.8% to 10.7%, suggesting a mature U.S.-centric portfolio. The U.S. Refreshment Beverages segment showed double-digit growth, but U.S. Coffee faced pressures, indicating a bifurcated performance. Investors should monitor whether the acquisition can sustain momentum or if organic growth continues to decelerate.
Gross Margin Compression Signals Cost Pressures
Gross margin fell from 55.9% in 2024Q1 to 41.9% in 2026Q2, a 14-point decline, likely due to acquisition-related mix shifts and input cost inflation in coffee and aluminum.
The dramatic gross margin decline in Q2 2026 is not purely operational; the JDE Peet's acquisition brings lower-margin coffee businesses into the mix. Even before the acquisition, gross margins were stable around 54-56%, but the latest quarter suggests structural mix changes. This compression, if sustained, could pressure the company's ability to fund SG&A and interest expenses, especially as operating margin fell to 9.2% from 22% a year earlier.
Operating Leverage Turns Negative on Acquisition
Operating income fell 25% year-over-year in Q2 2026 despite a 75.6% revenue increase, indicating negative operating leverage as SG&A and integration costs outpaced gross profit growth.
In Q2 2026, operating margin contracted to 9.2% from 21.6% in Q2 2025, even as revenue nearly doubled. This suggests that the acquired JDE Peet's operations carry lower margins and higher integration costs. The company's SG&A as a percentage of revenue rose to 31.5% from 33.3% in the prior year, but the gross margin decline was the primary driver. Management's expectation of cost synergies may help, but the current quarter shows that operating leverage is not yet materializing.
EPS Plunge Raises Quality Concerns
Diluted EPS fell 89% year-over-year to $0.04 in Q2 2026, despite a 75.6% revenue increase, driven by a net margin of just 1.9% and a $142M net income on $7.3B revenue.
The collapse in EPS is not solely due to operational weakness; it likely includes one-time charges related to the JDE Peet's acquisition and higher interest expense. The net margin of 1.9% is far below the 13-15% range seen in prior quarters, indicating significant non-operating drag. Stock-based compensation remained modest at $32M, but the tax rate and interest costs warrant scrutiny. Investors should question whether the underlying business can return to double-digit net margins or if the new scale permanently dilutes profitability.
COGS Spike and SG&A Discipline Under Pressure
COGS as a percentage of revenue jumped to 58.1% in Q2 2026 from 45.8% in Q2 2025, while SG&A grew 64% year-over-year, reflecting acquisition-related cost structures.
The 12.3-point increase in COGS ratio is the primary driver of margin compression, likely due to higher input costs and a shift toward lower-margin packaged beverages. SG&A grew to $2.3B, up from $1.4B in the prior year, but as a percentage of revenue it actually declined slightly, suggesting some cost discipline. However, the absolute increase in SG&A is substantial, and management's ability to integrate and streamline these costs will be critical. The company's high variable cost structure remains sensitive to commodity prices, particularly coffee and aluminum.
JDE Peet's Acquisition Marks a Pivotal Shift
The Q2 2026 revenue surge to $7.3B, up from $4.2B a year earlier, marks a structural inflection driven by the JDE Peet's acquisition, fundamentally altering KDP's scale and margin profile.
This acquisition transforms KDP from a U.S.-centric beverage company into a global coffee powerhouse, but it also introduces integration risk and higher leverage. The immediate impact is a dramatic reduction in margins, as seen in the 41.9% gross margin and 9.2% operating margin in Q2 2026. The lasting impact will depend on whether management can capture the promised cost synergies and whether the combined entity can sustain growth in both coffee and refreshment beverages. This inflection point is the most significant in KDP's recent history and warrants close monitoring.
What Could Invalidate the Base Case
The JDE Peet's acquisition may permanently depress margins, as Q2 2026 gross margin of 41.9% and net margin of 1.9% suggest structural dilution that cost synergies may not fully offset.
Short-sellers could argue that the acquisition overpaid for growth, given the sharp decline in profitability. The 89% EPS drop and negative operating leverage indicate that integration costs and interest expenses are eroding shareholder value. If the coffee segment continues to underperform and input costs remain elevated, the company may struggle to return to historical margin levels. Additionally, the maintained full-year guidance despite the EPS miss raises questions about the credibility of management's projections, warranting skepticism about the back-half recovery.