In: Finance
How to calculate in excel?
Profit after tax?
Balance sheet:
| COCA-COLA CO (KO) CashFlowFlag BALANCE SHEET | |||||
| Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 | 2017-12 | 2018-12 | 2019-12 | 
| Assets | |||||
| Current assets | |||||
| Cash | |||||
| Cash and cash equivalents | 7309 | 8555 | 6006 | 8926 | 6480 | 
| Short-term investments | 12591 | 13646 | 14669 | 7038 | 4695 | 
| Total cash | 19900 | 22201 | 20675 | 15964 | 11175 | 
| Receivables | 3941 | 3856 | 3667 | 3396 | 3971 | 
| Inventories | 2902 | 2675 | 2655 | 2766 | 3379 | 
| Prepaid expenses | 2752 | 2481 | 2000 | 1962 | 1886 | 
| Other current assets | 3900 | 2797 | 7548 | 6546 | |
| Total current assets | 33395 | 34010 | 36545 | 30634 | 20411 | 
| Non-current assets | |||||
| Property, plant and equipment | |||||
| Gross property, plant and equipment | 22354 | 21256 | 16449 | 16245 | 18921 | 
| Accumulated Depreciation | -9783 | -10621 | -8246 | -8013 | -8083 | 
| Net property, plant and equipment | 12571 | 10635 | 8203 | 8232 | 10838 | 
| Equity and other investments | 15788 | 17249 | 21952 | 20274 | 19879 | 
| Goodwill | 11289 | 10629 | 9401 | 10263 | 16764 | 
| Intangible assets | 12843 | 10499 | 7235 | 7007 | 10002 | 
| Deferred income taxes | 2667 | 2412 | |||
| Other long-term assets | 4207 | 4248 | 4560 | 4139 | 6075 | 
| Total non-current assets | 56698 | 53260 | 51351 | 52582 | 65970 | 
| Total assets | 90093 | 87270 | 87896 | 83216 | 86381 | 
| Liabilities and stockholders' equity | |||||
| Liabilities | |||||
| Current liabilities | |||||
| Short-term debt | 15806 | 16025 | 16503 | 18191 | 15247 | 
| Accounts payable | 2795 | 2682 | 2288 | 2498 | 3804 | 
| Deferred income taxes | 692 | ||||
| Taxes payable | 775 | 679 | 757 | 693 | 856 | 
| Accrued liabilities | 5485 | 4887 | 5259 | 5225 | 6045 | 
| Other current liabilities | 2069 | 1567 | 2387 | 2616 | 1021 | 
| Total current liabilities | 26930 | 26532 | 27194 | 29223 | 26973 | 
| Non-current liabilities | |||||
| Long-term debt | 28407 | 29684 | 31182 | 25364 | 27516 | 
| Deferred taxes liabilities | 4691 | 3753 | 2522 | 1933 | 2284 | 
| Minority interest | 210 | 158 | 1905 | 2077 | 2117 | 
| Other long-term liabilities | 4301 | 4081 | 8021 | 7638 | 8510 | 
| Total non-current liabilities | 37609 | 37676 | 43630 | 37012 | 40427 | 
| Total liabilities | 64539 | 64208 | 70824 | 66235 | 67400 | 
| Stockholders' equity | |||||
| Common stock | 1760 | 1760 | 1760 | 1760 | 1760 | 
| Additional paid-in capital | 14016 | 14993 | 15864 | 16520 | 17154 | 
| Retained earnings | 65018 | 65502 | 60430 | 63234 | 65855 | 
| Treasury stock | -45066 | -47988 | -50677 | -51719 | -52244 | 
| Accumulated other comprehensive income | -10174 | -11205 | -10305 | -12814 | -13544 | 
| Total stockholders' equity | 25554 | 23062 | 17072 | 16981 | 18981 | 
| Total liabilities and stockholders' equity | 90093 | 87270 | 87896 | 83216 | 86381 | 
Income statement:
| COCA-COLA CO (KO) CashFlowFlag INCOME STATEMENT | ||||||
| Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 | 2017-12 | 2018-12 | 2019-12 | TTM | 
| Revenue | 44294 | 41863 | 35410 | 31856 | 37266 | 34326 | 
| Cost of revenue | 17482 | 16465 | 13256 | 11770 | 14619 | 13717 | 
| Gross profit | 26812 | 25398 | 22154 | 20086 | 22647 | 20609 | 
| Operating expenses | ||||||
| Sales, General and administrative | 16427 | 15262 | 12496 | 10307 | 12103 | 10971 | 
| Restructuring, merger and acquisition | 1088 | 598 | 405 | |||
| Other operating expenses | 1657 | 1510 | -857 | -600 | -394 | 167 | 
| Total operating expenses | 18084 | 16772 | 12727 | 10305 | 12114 | 11138 | 
| Operating income | 8728 | 8626 | 9427 | 9781 | 10533 | 9471 | 
| Interest Expense | 856 | 733 | 841 | 919 | 946 | 932 | 
| Other income (expense) | 1733 | 243 | -1844 | -512 | 1199 | 2180 | 
| Income before taxes | 9605 | 8136 | 6742 | 8350 | 10786 | 10719 | 
| Provision for income taxes | 2239 | 1586 | 5560 | 1623 | 1801 | 1511 | 
| Net income from continuing operations | 7366 | 6550 | 1182 | 6727 | 8985 | 9208 | 
| Net income from discontinuing ops | 101 | -251 | ||||
| Other | -15 | -23 | -35 | -42 | -65 | -19 | 
| Net income | 7351 | 6527 | 1248 | 6434 | 8920 | 9189 | 
| Net income available to common shareholders | 7351 | 6527 | 1248 | 6434 | 8920 | 9189 | 
| Earnings per share | ||||||
| Basic | 1,69 | 1,51 | 0,29 | 1,51 | 2,09 | 2,15 | 
| Diluted | 1,67 | 1,49 | 0,29 | 1,5 | 2,07 | 2,12 | 
| Weighted average shares outstanding | ||||||
| Basic | 4352 | 4317 | 4272 | 4259 | 4276 | 4287 | 
| Diluted | 4405 | 4367 | 4324 | 4299 | 4314 | 4322 | 
| EBITDA | 12431 | 10656 | 8843 | 10355 | 13097 | 13162 | 
Profit after Tax = Income before Taxes - Provision for Income Tax
So to calculate the profit after tax in excel , we need to follow the below steps :
Step 1 - Get the data in excel file

Step 2 : Go to 'Income before Taxes'

Step 3: We need data from two rows to calculate Proft after Tax

Step 4 : Add a row below ' Provision for Taxes'

Step 5: Write in the column 1, ' Profit after Tax '

Step 6: Now put a formula in column 2, b68 - b69 (i.e. Income before Taxes - Provision for Income Taxes)

Step 7 : Press enter to get the value.

Step 8: Now Copy paste or drag the formula among other cells on RHS and press enter -- Answer is Ready .

