
Koninklijke Ahold (AD) | Financial Analysis & Statements
Koninklijke Ahold Delhaize N.V. | Large-cap | Consumer Defensive
Koninklijke Ahold Delhaize N.V. | Large-cap | Consumer Defensive
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
23.3B
Gross Profit
6.2B
26.52%
Operating Income
768.0M
3.30%
Net Income
554.0M
2.38%
EPS (Diluted)
€0.60
Balance Sheet Metrics
Total Assets
51.5B
Total Liabilities
36.1B
Shareholders Equity
15.4B
Debt to Equity
2.34
Cash Flow Metrics
Operating Cash Flow
891.0M
Free Cash Flow
687.0M
Revenue & Profitability Trend
Koninklijke Ahold Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 89.4B | 88.6B | 87.0B | 75.6B | 74.7B |
Cost of Goods Sold | 65.6B | 64.9B | 63.7B | 54.9B | 54.2B |
Gross Profit | 23.8B | 23.8B | 23.3B | 20.7B | 20.6B |
Gross Margin % | 26.6% | 26.8% | 26.8% | 27.4% | 27.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 21.5B | 21.4B | 20.2B | 17.9B | 18.9B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 21.5B | 21.4B | 20.2B | 17.9B | 18.9B |
Operating Income | 2.4B | 2.3B | 3.1B | 2.8B | 1.7B |
Operating Margin % | 2.6% | 2.6% | 3.6% | 3.7% | 2.3% |
Non-Operating Items | |||||
Interest Income | 221.0M | 174.0M | 69.0M | 29.0M | 35.0M |
Interest Expense | 782.0M | 735.0M | 621.0M | 535.0M | 511.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 2.2B | 2.3B | 3.2B | 2.8B | 1.7B |
Income Tax | 481.0M | 456.0M | 714.0M | 591.0M | 331.0M |
Effective Tax Rate % | 21.6% | 19.8% | 22.2% | 21.1% | 19.4% |
Net Income | 1.8B | 1.9B | 2.5B | 2.2B | 1.4B |
Net Margin % | 2.0% | 2.1% | 2.9% | 3.0% | 1.9% |
Key Metrics | |||||
EBITDA | 6.5B | 6.5B | 7.3B | 6.3B | 5.0B |
EPS (Basic) | €1.90 | €1.95 | €2.56 | €2.18 | €1.31 |
EPS (Diluted) | €1.89 | €1.94 | €2.54 | €2.17 | €1.30 |
Basic Shares Outstanding | 930000000 | 962000000 | 995000000 | 1028000000 | 1067000000 |
Diluted Shares Outstanding | 930000000 | 962000000 | 995000000 | 1028000000 | 1067000000 |
Income Statement Trend
Koninklijke Ahold Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 6.2B | 3.5B | 3.1B | 3.0B | 2.9B |
Short-term Investments | 293.0M | 274.0M | 393.0M | 298.0M | 299.0M |
Accounts Receivable | 1.5B | 1.5B | 1.3B | 1.2B | 1.1B |
Inventory | 4.8B | 4.6B | 4.6B | 3.7B | 3.2B |
Other Current Assets | 374.0M | 333.0M | 298.0M | 387.0M | 336.0M |
Total Current Assets | 14.5B | 11.5B | 10.8B | 9.6B | 8.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 12.2B | 11.3B | 11.6B | 10.3B | 9.0B |
Goodwill | 21.5B | 20.8B | 21.1B | 20.4B | 18.4B |
Intangible Assets | 5.3B | 5.2B | 5.3B | 5.1B | 4.7B |
Long-term Investments | 16.0M | 0 | 0 | 0 | - |
Other Non-Current Assets | 244.0M | 227.0M | 115.0M | 76.0M | 54.0M |
Total Non-Current Assets | 37.3B | 36.4B | 37.7B | 36.1B | 31.8B |
Total Assets | 51.8B | 47.8B | 48.6B | 45.7B | 40.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 8.5B | 8.3B | 8.2B | 7.6B | 6.8B |
Short-term Debt | 4.3B | 3.1B | 2.5B | 2.4B | 2.2B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 334.0M | 307.0M | 324.0M | 286.0M | 245.0M |
Total Current Liabilities | 17.4B | 15.6B | 15.1B | 14.2B | 12.8B |
Non-Current Liabilities | |||||
Long-term Debt | 16.0B | 14.7B | 15.2B | 14.7B | 12.3B |
Deferred Tax Liabilities | 1.1B | 925.0M | 1.0B | 746.0M | 664.0M |
Other Non-Current Liabilities | 68.0M | 37.0M | 44.0M | 64.0M | 64.0M |
Total Non-Current Liabilities | 19.0B | 17.5B | 18.1B | 17.8B | 15.4B |
Total Liabilities | 36.4B | 33.1B | 33.2B | 32.0B | 28.3B |
Equity | |||||
Common Stock | 9.0M | 10.0M | 10.0M | 10.0M | 11.0M |
Retained Earnings | - | - | 4.7B | 2.4B | 597.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 15.5B | 14.8B | 15.4B | 13.7B | 12.4B |
Key Metrics | |||||
Total Debt | 20.3B | 17.8B | 17.6B | 17.1B | 14.6B |
Working Capital | -2.9B | -4.1B | -4.3B | -4.6B | -3.9B |
Balance Sheet Composition
Koninklijke Ahold Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.8B | 1.9B | 2.5B | 2.2B | 1.4B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 42.0M | 53.0M | 65.0M | 48.0M | 59.0M |
Working Capital Changes | -153.0M | -497.0M | -1.4B | -542.0M | 431.0M |
Operating Cash Flow | 2.2B | 2.0B | 1.8B | 2.3B | 2.4B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -5.0M | -164.0M | -8.0M | -534.0M | -7.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | 0 | 125.0M | 0 | - | - |
Investing Cash Flow | -1.9B | -2.4B | -2.1B | -2.7B | -2.5B |
Financing Activities | |||||
Share Repurchases | -1.0B | -999.0M | -997.0M | -994.0M | -1.0B |
Dividends Paid | -1.0B | -1.0B | -979.0M | -856.0M | -1.0B |
Debt Issuance | 1.6B | 500.0M | 0 | 848.0M | 507.0M |
Debt Repayment | -782.0M | -291.0M | -162.0M | -427.0M | -438.0M |
Financing Cash Flow | -10.0M | -1.7B | -2.3B | -1.3B | -2.5B |
Free Cash Flow | 6.2B | 6.5B | 6.1B | 5.5B | 6.3B |
Net Change in Cash | 260.0M | -2.1B | -2.6B | -1.8B | -2.6B |
Cash Flow Trend
Koninklijke Ahold Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.78
Forward P/E
12.46
Price to Book
2.17
Price to Sales
0.34
PEG Ratio
1.11
Profitability Ratios
Profit Margin
2.02%
Operating Margin
3.98%
Return on Equity
12.69%
Return on Assets
4.46%
Financial Health
Current Ratio
0.72
Debt to Equity
138.61
Beta
0.27
Per Share Data
EPS (TTM)
€2.02
Book Value per Share
€15.63
Revenue per Share
€100.11
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ad | 30.5B | 16.78 | 2.17 | 12.69% | 2.02% | 138.61 |
Unilever PLC | 129.8B | 23.45 | 7.24 | 28.70% | 9.29% | 160.68 |
Heineken N.V | 36.8B | 20.09 | 2.05 | 9.77% | 6.23% | 86.91 |
Heineken Holding | 16.3B | 17.65 | 1.90 | 9.94% | 3.17% | 88.27 |
JDE Peet's N.V | 15.1B | 25.33 | 1.40 | 5.55% | 6.39% | 45.24 |
Acomo N.V | 691.7M | 9.96 | 1.67 | 16.85% | 4.78% | 71.92 |
Financial data is updated regularly. All figures are in the company's reporting currency.