{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"KDP","cik":"0001418135","name":"Keurig Dr Pepper Inc.","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T20:32:20.503Z","retrievedAt":"2026-09-13T08:25:42.739Z","calculatedAt":"2026-09-19T09:56:15.091Z","freshUntil":"2026-09-28T21:32:20.503Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":16603000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":15351000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":1252000000,"percent":8.155820467721972,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":2079000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":1441000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":638000000,"percent":44.274809160305345,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":21.5322532072517,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":16.878379258680216,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":4.6538739485714835,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":1991000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":2219000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":-228000000,"percent":-10.274898602974313,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":1505000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6,8],"calculations":[],"previous":{"value":1656000000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7,9],"calculations":[]},"change":{"delta":-151000000,"percent":-9.118357487922706,"reason":null}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":8.356277256375732,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,10,11],"calculations":[],"previous":{"value":5.773352831587171,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,11,12],"calculations":[]},"change":{"delta":2.582924424788561,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":16603000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":15351000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2079000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1441000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3575000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2591000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1991000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2219000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":486000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":563000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":25516000000,"accession":"0001418135-26-000051","filed":"2026-08-10","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000051/kdp-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":24243000000,"accession":"0001418135-26-000051","filed":"2026-08-10","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000051/kdp-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":25676000000,"accession":"0001418135-26-000016","filed":"2026-02-24","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1418135/000141813526000016/kdp-20251231.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":6,"reportedMetrics":3,"calculatedMetrics":3,"comparableMetrics":6,"sourceCount":13,"sourceInputsOmitted":0,"preparedHistoryPeriods":11},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/KDP#analysis-workspace","summaryUrl":"/api/v1/analysis/KDP"}