US-listed companies
COCA-COLA EUROPACIFIC PARTNERS plc

COCA-COLA EUROPACIFIC PARTNERS plcCCEP

Market cap

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022
Intangible assets	8,384	8,384	8,506	8,414	12,639	12,505
Goodwill	2,520	2,518	2,520	2,517	4,623	4,600
Property, plant and equipment	3,837	3,888	4,205	3,860	5,248	5,201
Non-current derivative assets	2	2	3	6	226	191
Deferred tax assets	56	37	27	27	60	21
Other non-current assets	81	396	321	337	534	252
Total non-current assets	14,880	15,225	15,582	15,161	23,330	22,770
Current derivative assets	20	13	12	40	150	257
Current tax assets	25	21	18	19	46	85
Inventories	650	693	723	681	1,157	1,380
Amounts receivable from related parties	75	107	106	150	143	139
Trade accounts receivable	1,732	1,655	1,669	1,439	2,305	2,466
Other current assets	452	193	259	224	271	479
Assets held for sale	-	-	-	-	223	94
Short-term investments	-	-	-	-	58	256
Cash and cash equivalents	360	309	316	1,523	1,407	1,387
Total current assets	3,314	2,991	3,103	4,076	5,760	6,543
Total assets	18,194	18,216	18,685	19,237	29,090	29,313
Borrowings, less current portion	5,474	5,127	5,622	6,382	11,790	10,571
Employee benefit liabilities	162	142	221	283	138	108
Non-current provisions	48	119	54	83	48	55
Non-current derivative liabilities	93	51	13	15	47	187
Deferred tax liabilities	2,237	2,157	2,203	2,134	3,617	3,513
Non-current tax liabilities	-	-	254	131	110	82
Other non-current liabilities	208	264	47	44	37	37
Total non-current liabilities	8,222	7,860	8,414	9,072	15,787	14,553
Current portion of borrowings	274	491	799	805	1,350	1,336
Current provisions for employee benefits	21	19	17	13	10	8
Current provisions	194	133	142	154	86	115
Current derivative liabilities	1	20	28	62	19	76
Current tax liabilities	86	110	95	171	181	241
Amounts payable to related parties	178	191	249	181	210	485
Trade and other payables	2,533	2,828	2,785	2,754	4,237	5,052
Total current liabilities	3,287	3,792	4,115	4,140	6,093	7,313
Total liabilities	11,509	11,652	12,529	13,212	21,880	21,866
Share capital	5	5	5	5	5	5
Share premium	127	152	178	192	220	234
Merger reserve	287	287	287	287	287	287
Other reserves	-503	-552	-449	-537	-156	-507
Retained earnings	6,769	6,672	6,135	6,078	6,677	7,428
Equity attributable to shareholders	6,685	6,564	6,156	6,025	7,033	7,447
Non-controlling interest	-	-	-	-	177	-
Total equity	-	-	-	-	7,210	7,447
Total equity and liabilities	18,194	18,216	18,685	19,237	29,090	29,313