
Mondelez (MDLZ) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
9.3B
Gross Profit
2.4B
26.09%
Operating Income
682.0M
7.32%
Net Income
407.0M
4.37%
Balance Sheet Metrics
Total Assets
68.9B
Total Liabilities
43.1B
Shareholders Equity
25.8B
Debt to Equity
1.67
Cash Flow Metrics
Operating Cash Flow
371.0M
Free Cash Flow
815.0M
Revenue & Profitability Trend
Mondelez Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 36.4B | 36.0B | 31.5B | 28.7B | 26.6B |
Cost of Goods Sold | 22.2B | 22.3B | 20.2B | 17.5B | 16.1B |
Gross Profit | 14.3B | 13.8B | 11.3B | 11.3B | 10.4B |
Gross Margin % | 39.1% | 38.2% | 35.9% | 39.2% | 39.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 7.4B | 8.0B | 7.4B | 6.3B | 6.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 7.4B | 8.0B | 7.4B | 6.3B | 6.1B |
Operating Income | 6.7B | 5.6B | 3.8B | 4.9B | 4.2B |
Operating Margin % | 18.3% | 15.6% | 12.1% | 16.9% | 15.6% |
Non-Operating Items | |||||
Interest Income | 328.0M | 241.0M | 134.0M | 55.0M | - |
Interest Expense | 508.0M | 550.0M | 428.0M | 365.0M | 423.0M |
Other Non-Operating Income | -224.0M | 578.0M | -274.0M | -178.0M | -348.0M |
Pre-tax Income | 6.3B | 5.9B | 3.2B | 4.4B | 3.4B |
Income Tax | 1.5B | 1.5B | 865.0M | 1.2B | 1.2B |
Effective Tax Rate % | 23.5% | 26.1% | 26.8% | 27.2% | 36.2% |
Net Income | 4.6B | 5.0B | 2.7B | 4.3B | 3.6B |
Net Margin % | 12.7% | 13.8% | 8.7% | 15.0% | 13.4% |
Key Metrics | |||||
EBITDA | 8.4B | 7.1B | 5.2B | 6.2B | 5.5B |
EPS (Basic) | $3.44 | $3.64 | $1.97 | $3.06 | $2.48 |
EPS (Diluted) | $3.42 | $3.62 | $1.96 | $3.04 | $2.47 |
Basic Shares Outstanding | 1341000000 | 1363000000 | 1378000000 | 1403000000 | 1431000000 |
Diluted Shares Outstanding | 1341000000 | 1363000000 | 1378000000 | 1403000000 | 1431000000 |
Income Statement Trend
Mondelez Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.4B | 1.8B | 1.9B | 3.5B | 3.6B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 3.9B | 3.6B | 3.1B | 2.3B | 2.3B |
Inventory | 3.8B | 3.6B | 3.4B | 2.7B | 2.6B |
Other Current Assets | 3.3B | 1.8B | 880.0M | 900.0M | 759.0M |
Total Current Assets | 13.2B | 11.7B | 10.1B | 10.3B | 10.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 767.0M | 683.0M | 660.0M | 613.0M | 638.0M |
Goodwill | 64.9B | 67.6B | 66.6B | 62.2B | 62.3B |
Intangible Assets | 18.8B | 19.8B | 19.7B | 18.3B | 18.5B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.5B | 1.3B | 2.3B | 912.0M | 1.1B |
Total Non-Current Assets | 55.3B | 59.7B | 61.1B | 56.8B | 57.8B |
Total Assets | 68.5B | 71.4B | 71.2B | 67.1B | 67.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 9.4B | 8.3B | 7.6B | 6.7B | 6.2B |
Short-term Debt | 2.1B | 2.5B | 2.7B | 2.0B | 2.8B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 4.5B | 4.3B | 3.2B | 2.4B | 3.2B |
Total Current Liabilities | 19.5B | 19.0B | 16.7B | 14.0B | 15.2B |
Non-Current Liabilities | |||||
Long-term Debt | 16.3B | 17.4B | 20.8B | 18.0B | 17.7B |
Deferred Tax Liabilities | 3.4B | 3.3B | 3.4B | 3.4B | 3.3B |
Other Non-Current Liabilities | 1.8B | 2.7B | 2.7B | 2.3B | 2.3B |
Total Non-Current Liabilities | 22.0B | 24.0B | 27.5B | 24.8B | 25.0B |
Total Liabilities | 41.5B | 43.0B | 44.2B | 38.8B | 40.2B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | 36.5B | 34.2B | 31.5B | 30.8B | 28.4B |
Treasury Stock | 29.3B | 27.2B | 25.8B | 24.0B | 22.2B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 27.0B | 28.4B | 26.9B | 28.3B | 27.7B |
Key Metrics | |||||
Total Debt | 18.4B | 19.9B | 23.4B | 20.0B | 20.5B |
Working Capital | -6.3B | -7.3B | -6.6B | -3.7B | -5.2B |
Balance Sheet Composition
Mondelez Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 4.6B | 5.0B | 2.7B | 4.3B | 3.6B |
Depreciation & Amortization | 1.3B | 1.2B | 1.1B | 1.1B | 1.1B |
Stock-Based Compensation | 147.0M | 146.0M | 120.0M | 121.0M | 126.0M |
Working Capital Changes | -969.0M | -487.0M | -521.0M | -649.0M | -177.0M |
Operating Cash Flow | 5.0B | 5.9B | 3.5B | 5.1B | 4.8B |
Investing Activities | |||||
Capital Expenditures | 16.0M | 19.0M | 45.0M | 214.0M | 10.0M |
Acquisitions | 2.1B | 4.1B | -4.7B | 706.0M | 1.4B |
Investment Purchases | -477.0M | -390.0M | -110.0M | -86.0M | - |
Investment Sales | 320.0M | 177.0M | 768.0M | 105.0M | 10.0M |
Investing Cash Flow | 1.9B | 3.9B | -4.0B | 939.0M | 1.4B |
Financing Activities | |||||
Share Repurchases | -2.3B | -1.5B | -2.0B | -2.1B | -1.4B |
Dividends Paid | -2.3B | -2.2B | -2.0B | -1.8B | -1.7B |
Debt Issuance | 1.7B | 277.0M | 4.5B | 5.9B | 7.2B |
Debt Repayment | -2.9B | -4.4B | -3.0B | -6.2B | -7.2B |
Financing Cash Flow | -6.1B | -9.5B | -456.0M | -4.1B | -5.5B |
Free Cash Flow | 3.5B | 3.6B | 3.0B | 3.2B | 3.1B |
Net Change in Cash | 787.0M | 375.0M | -960.0M | 2.0B | 675.0M |
Cash Flow Trend
Mondelez Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.65
Forward P/E
18.03
Price to Book
3.05
Price to Sales
2.16
PEG Ratio
18.03
Profitability Ratios
Profit Margin
9.81%
Operating Margin
10.27%
Return on Equity
13.55%
Return on Assets
3.74%
Financial Health
Current Ratio
0.64
Debt to Equity
81.93
Beta
0.47
Per Share Data
EPS (TTM)
$2.73
Book Value per Share
$20.25
Revenue per Share
$28.17
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mdlz | 80.0B | 22.65 | 3.05 | 13.55% | 9.81% | 81.93 |
Hershey | 37.4B | 24.44 | 8.27 | 35.89% | 13.54% | 132.92 |
Tootsie Roll | 1.6B | 31.09 | 3.17 | 10.49% | 12.58% | 1.62 |
Rocky Mountain | 11.7M | -1.72 | 1.73 | -60.80% | -16.21% | 105.48 |
Sow Good | 9.3M | 4.61 | 0.30 | -31.06% | -29.41% | 64.66 |
Walmart | 827.8B | 44.33 | 9.89 | 21.78% | 2.75% | 75.78 |
Financial data is updated regularly. All figures are in the company's reporting currency.