vs
Side-by-side financial comparison of Keurig Dr Pepper (KDP) and Altria (MO), based on the latest 10-Q / 10-K filings. Click either name above to swap in a different company.
Altria is the larger business by last-quarter revenue ($5.8B vs $4.5B, roughly 1.3× Keurig Dr Pepper). Altria runs the higher net margin — 7.8% vs 19.1%, a 11.3% gap on every dollar of revenue. On growth, Keurig Dr Pepper posted the faster year-over-year revenue change (10.5% vs -2.1%). Altria produced more free cash flow last quarter ($3.2B vs $564.0M). Over the past eight quarters, Keurig Dr Pepper's revenue compounded faster (13.9% CAGR vs 2.4%).
Keurig Dr Pepper Inc. is a publicly traded American beverage and coffeemaker conglomerate with headquarters located in Burlington, Massachusetts, and Frisco, Texas. Formed in July 2018, with the merger of Keurig Green Mountain and Dr Pepper Snapple Group, Keurig Dr Pepper produces and distributes more than 125 hot and cold beverages. The company's Canadian business unit subsidiary operates as Keurig Dr Pepper Canada.
Altria Group, Inc., through its subsidiaries, manufactures and sells smokeable and oral tobacco products in the United States. The company provides cigarettes primarily under the Marlboro brand; cigars and pipe tobacco principally under the Black & Mild brand; and moist smokeless tobacco products under the Copenhagen, Skoal, Red Seal, and Husky brands, as well as provides on! oral nicotine pouches. It sells its tobacco products primarily to wholesalers, including distributors; and large retai...
KDP vs MO — Head-to-Head
Income Statement — Q4 2025 vs Q4 2025
| Metric | | |
|---|---|---|
| Revenue | $4.5B | $5.8B |
| Net Profit | $353.0M | $1.1B |
| Gross Margin | 53.8% | 62.1% |
| Operating Margin | 19.6% | 28.2% |
| Net Margin | 7.8% | 19.1% |
| Revenue YoY | 10.5% | -2.1% |
| Net Profit YoY | 345.1% | -63.2% |
| EPS (diluted) | $0.26 | $0.67 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align — see 8-quarter trend below.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history — bar widths are scaled to the larger of the two companies so you can eyeball the size gap and growth trajectory without doing math. Quarters aligned by calendar period (report date) so offset fiscal years line up.
| Q4 25 | $4.5B | $5.8B | ||
| Q3 25 | $4.3B | $6.1B | ||
| Q2 25 | $4.2B | $6.1B | ||
| Q1 25 | $3.6B | $5.3B | ||
| Q4 24 | $4.1B | $6.0B | ||
| Q3 24 | $3.9B | $6.3B | ||
| Q2 24 | $3.9B | $6.2B | ||
| Q1 24 | $3.5B | $5.6B |
| Q4 25 | $353.0M | $1.1B | ||
| Q3 25 | $662.0M | $2.4B | ||
| Q2 25 | $547.0M | $2.4B | ||
| Q1 25 | $517.0M | $1.1B | ||
| Q4 24 | $-144.0M | $3.0B | ||
| Q3 24 | $616.0M | $2.3B | ||
| Q2 24 | $515.0M | $3.8B | ||
| Q1 24 | $454.0M | $2.1B |
| Q4 25 | 53.8% | 62.1% | ||
| Q3 25 | 54.3% | 62.8% | ||
| Q2 25 | 54.2% | 63.1% | ||
| Q1 25 | 54.6% | 61.8% | ||
| Q4 24 | 55.9% | 60.3% | ||
| Q3 24 | 55.0% | 60.8% | ||
| Q2 24 | 55.4% | 59.2% | ||
| Q1 24 | 55.9% | 58.8% |
| Q4 25 | 19.6% | 28.2% | ||
| Q3 25 | 23.1% | 53.2% | ||
| Q2 25 | 21.6% | 52.9% | ||
| Q1 25 | 22.0% | 34.0% | ||
| Q4 24 | 1.5% | 48.2% | ||
| Q3 24 | 23.2% | 50.4% | ||
| Q2 24 | 22.0% | 40.8% | ||
| Q1 24 | 22.1% | 48.0% |
| Q4 25 | 7.8% | 19.1% | ||
| Q3 25 | 15.4% | 39.1% | ||
| Q2 25 | 13.1% | 39.0% | ||
| Q1 25 | 14.2% | 20.5% | ||
| Q4 24 | -3.5% | 50.9% | ||
| Q3 24 | 15.8% | 36.6% | ||
| Q2 24 | 13.1% | 61.2% | ||
| Q1 24 | 13.1% | 38.2% |
| Q4 25 | $0.26 | $0.67 | ||
| Q3 25 | $0.49 | $1.41 | ||
| Q2 25 | $0.40 | $1.41 | ||
| Q1 25 | $0.38 | $0.63 | ||
| Q4 24 | $-0.11 | $1.78 | ||
| Q3 24 | $0.45 | $1.34 | ||
| Q2 24 | $0.38 | $2.21 | ||
| Q1 24 | $0.33 | $1.21 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest filing — the kind of financial-strength check premium terminals charge for.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $1.0B | $4.5B |
| Total DebtLower is stronger | — | $25.7B |
| Stockholders' EquityBook value | $25.5B | $-3.5B |
| Total Assets | $55.5B | $35.0B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period so offset fiscal years match up.
| Q4 25 | $1.0B | $4.5B | ||
| Q3 25 | $516.0M | $3.5B | ||
| Q2 25 | $509.0M | $1.3B | ||
| Q1 25 | $653.0M | $4.7B | ||
| Q4 24 | $510.0M | $3.1B | ||
| Q3 24 | $552.0M | $1.9B | ||
| Q2 24 | $438.0M | $1.8B | ||
| Q1 24 | $317.0M | $3.6B |
| Q4 25 | — | $25.7B | ||
| Q3 25 | — | $25.7B | ||
| Q2 25 | — | $24.7B | ||
| Q1 25 | — | $26.1B | ||
| Q4 24 | — | $24.9B | ||
| Q3 24 | — | $25.2B | ||
| Q2 24 | — | $25.0B | ||
| Q1 24 | — | $25.0B |
| Q4 25 | $25.5B | $-3.5B | ||
| Q3 25 | $25.3B | $-2.6B | ||
| Q2 25 | $25.0B | $-3.3B | ||
| Q1 25 | $24.4B | $-3.5B | ||
| Q4 24 | $24.2B | $-2.2B | ||
| Q3 24 | $25.0B | $-3.5B | ||
| Q2 24 | $24.7B | $-3.0B | ||
| Q1 24 | $24.7B | $-5.1B |
| Q4 25 | $55.5B | $35.0B | ||
| Q3 25 | $54.6B | $35.0B | ||
| Q2 25 | $54.4B | $32.3B | ||
| Q1 25 | $53.7B | $35.8B | ||
| Q4 24 | $53.4B | $35.2B | ||
| Q3 24 | $52.7B | $34.2B | ||
| Q2 24 | $52.3B | $34.4B | ||
| Q1 24 | $52.3B | $36.5B |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Net income can be massaged; cash flow is harder to fake.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $712.0M | $3.3B |
| Free Cash FlowOCF − Capex | $564.0M | $3.2B |
| FCF MarginFCF / Revenue | 12.5% | 54.4% |
| Capex IntensityCapex / Revenue; lower = less reinvestment burden | 3.3% | 1.6% |
| Cash ConversionOCF / Net Profit; >1× = earnings back up with cash | 2.02× | 2.93× |
| TTM Free Cash FlowTrailing 4 quarters | $1.5B | $9.1B |
8-quarter trend — quarters aligned by calendar period so offset fiscal years match up.
| Q4 25 | $712.0M | $3.3B | ||
| Q3 25 | $639.0M | $3.1B | ||
| Q2 25 | $431.0M | $205.0M | ||
| Q1 25 | $209.0M | $2.7B | ||
| Q4 24 | $849.0M | $3.3B | ||
| Q3 24 | $628.0M | $2.6B | ||
| Q2 24 | $657.0M | $-75.0M | ||
| Q1 24 | $85.0M | $2.9B |
| Q4 25 | $564.0M | $3.2B | ||
| Q3 25 | $527.0M | $3.0B | ||
| Q2 25 | $325.0M | $173.0M | ||
| Q1 25 | $89.0M | $2.7B | ||
| Q4 24 | $684.0M | $3.3B | ||
| Q3 24 | $503.0M | $2.6B | ||
| Q2 24 | $542.0M | $-104.0M | ||
| Q1 24 | $-73.0M | $2.8B |
| Q4 25 | 12.5% | 54.4% | ||
| Q3 25 | 12.2% | 50.1% | ||
| Q2 25 | 7.8% | 2.8% | ||
| Q1 25 | 2.4% | 51.0% | ||
| Q4 24 | 16.8% | 55.1% | ||
| Q3 24 | 12.9% | 41.2% | ||
| Q2 24 | 13.8% | -1.7% | ||
| Q1 24 | -2.1% | 51.0% |
| Q4 25 | 3.3% | 1.6% | ||
| Q3 25 | 2.6% | 0.9% | ||
| Q2 25 | 2.5% | 0.5% | ||
| Q1 25 | 3.3% | 0.7% | ||
| Q4 24 | 4.1% | 0.8% | ||
| Q3 24 | 3.2% | 0.5% | ||
| Q2 24 | 2.9% | 0.5% | ||
| Q1 24 | 4.6% | 0.6% |
| Q4 25 | 2.02× | 2.93× | ||
| Q3 25 | 0.97× | 1.30× | ||
| Q2 25 | 0.79× | 0.09× | ||
| Q1 25 | 0.40× | 2.53× | ||
| Q4 24 | — | 1.10× | ||
| Q3 24 | 1.02× | 1.14× | ||
| Q2 24 | 1.28× | -0.02× | ||
| Q1 24 | 0.19× | 1.35× |
Financial Flow Comparison
Sankey diagram of revenue → gross profit → operating profit → net profit for each company. Charts shown full-width and stacked so both segment hierarchies are readable side-by-side on desktop and mobile.
Revenue Breakdown by Segment
KDP
| LRB | $2.6B | 59% |
| K Cup Pods | $941.0M | 21% |
| Other | $660.0M | 15% |
| Appliances | $177.0M | 4% |
| Other Net Sales | $81.0M | 2% |
MO
| Smokeable Products Segment | $5.1B | 88% |
| Oral Tobacco Segment | $706.0M | 12% |
