
Kimberly-Clark (KMB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income Metrics
Revenue
4.9B
Gross Profit
1.7B
33.99%
Operating Income
548.0M
11.12%
Net Income
452.0M
9.17%
Balance Sheet Metrics
Total Assets
16.5B
Total Liabilities
15.6B
Shareholders Equity
975.0M
Debt to Equity
15.97
Cash Flow Metrics
Operating Cash Flow
743.0M
Free Cash Flow
608.0M
Revenue & Profitability Trend
Kimberly-Clark Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 20.1B | 20.4B | 20.2B | 19.4B | 19.1B |
Cost of Goods Sold | 12.9B | 13.4B | 14.0B | 13.5B | 12.3B |
Gross Profit | 7.2B | 7.0B | 6.2B | 6.0B | 6.8B |
Gross Margin % | 35.8% | 34.4% | 30.8% | 30.8% | 35.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 4.3B | 4.0B | 3.6B | 3.4B | 3.6B |
Other Operating Expenses | -438.0M | 69.0M | -43.0M | 28.0M | -54.0M |
Total Operating Expenses | 3.9B | 4.0B | 3.5B | 3.4B | 3.6B |
Operating Income | 3.3B | 3.0B | 2.7B | 2.6B | 3.2B |
Operating Margin % | 16.5% | 14.7% | 13.3% | 13.2% | 16.9% |
Non-Operating Items | |||||
Interest Income | 48.0M | 66.0M | 14.0M | 6.0M | 8.0M |
Interest Expense | 270.0M | 293.0M | 282.0M | 256.0M | 252.0M |
Other Non-Operating Income | -158.0M | -754.0M | -73.0M | -86.0M | -70.0M |
Pre-tax Income | 2.9B | 2.0B | 2.3B | 2.2B | 2.9B |
Income Tax | 565.0M | 453.0M | 495.0M | 479.0M | 676.0M |
Effective Tax Rate % | 19.3% | 22.4% | 21.2% | 21.5% | 23.1% |
Net Income | 2.6B | 1.8B | 2.0B | 1.8B | 2.4B |
Net Margin % | 12.9% | 8.6% | 9.7% | 9.5% | 12.5% |
Key Metrics | |||||
EBITDA | 4.1B | 3.7B | 3.4B | 3.2B | 4.0B |
EPS (Basic) | $7.58 | $5.22 | $5.73 | $5.38 | $6.90 |
EPS (Diluted) | $7.55 | $5.21 | $5.73 | $5.35 | $6.87 |
Basic Shares Outstanding | 335600000 | 337931034 | 337521815 | 336800000 | 340869565 |
Diluted Shares Outstanding | 335600000 | 337931034 | 337521815 | 336800000 | 340869565 |
Income Statement Trend
Kimberly-Clark Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.0B | 1.1B | 427.0M | 270.0M | 303.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.9B | 2.1B | 2.2B | 2.1B | 2.1B |
Inventory | 1.8B | 2.0B | 2.3B | 2.2B | 1.9B |
Other Current Assets | 728.0M | 520.0M | 753.0M | 849.0M | 733.0M |
Total Current Assets | 5.6B | 5.7B | 5.7B | 5.6B | 5.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 4.0B | 4.4B | 5.0B | 4.5B | 4.6B |
Intangible Assets | 87.0M | 197.0M | 851.0M | 810.0M | 832.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.1B | 1.1B | 1.2B | 1.2B | 1.3B |
Total Non-Current Assets | 11.0B | 11.6B | 12.2B | 12.3B | 12.3B |
Total Assets | 16.5B | 17.3B | 18.0B | 17.8B | 17.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 3.7B | 3.7B | 3.8B | 3.8B | 3.3B |
Short-term Debt | 699.0M | 697.0M | 971.0M | 563.0M | 619.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 554.0M | 494.0M | 601.0M | 397.0M | - |
Total Current Liabilities | 7.0B | 6.9B | 7.3B | 6.7B | 6.4B |
Non-Current Liabilities | |||||
Long-term Debt | 6.9B | 7.4B | 7.6B | 8.1B | 7.9B |
Deferred Tax Liabilities | 326.0M | 374.0M | 647.0M | 694.0M | 723.0M |
Other Non-Current Liabilities | 686.0M | 860.0M | 799.0M | 681.0M | 718.0M |
Total Non-Current Liabilities | 8.6B | 9.3B | 9.9B | 10.4B | 10.2B |
Total Liabilities | 15.6B | 16.3B | 17.3B | 17.1B | 16.7B |
Equity | |||||
Common Stock | 473.0M | 473.0M | 473.0M | 473.0M | 473.0M |
Retained Earnings | 9.3B | 8.4B | 8.2B | 7.9B | 7.6B |
Treasury Stock | 6.0B | 5.2B | 5.1B | 5.2B | 4.9B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 975.0M | 1.1B | 700.0M | 737.0M | 869.0M |
Key Metrics | |||||
Total Debt | 7.6B | 8.1B | 8.5B | 8.7B | 8.5B |
Working Capital | -1.4B | -1.2B | -1.6B | -1.2B | -1.3B |
Balance Sheet Composition
Kimberly-Clark Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.6B | 1.8B | 2.0B | 1.8B | 2.4B |
Depreciation & Amortization | 781.0M | 753.0M | 754.0M | 766.0M | 796.0M |
Stock-Based Compensation | 131.0M | 169.0M | 150.0M | 26.0M | 147.0M |
Working Capital Changes | 182.0M | 335.0M | -129.0M | 174.0M | 189.0M |
Operating Cash Flow | 3.6B | 2.7B | 2.7B | 2.7B | 3.5B |
Investing Activities | |||||
Capital Expenditures | - | - | 12.0M | 43.0M | 31.0M |
Acquisitions | 0 | 0 | -46.0M | 0 | -1.1B |
Investment Purchases | -605.0M | -720.0M | -658.0M | -918.0M | -753.0M |
Investment Sales | 562.0M | 815.0M | 797.0M | 836.0M | 690.0M |
Investing Cash Flow | 621.0M | 348.0M | 103.0M | -6.0M | -1.1B |
Financing Activities | |||||
Share Repurchases | -1.0B | -320.0M | -100.0M | -400.0M | -700.0M |
Dividends Paid | -1.6B | -1.6B | -1.6B | -1.5B | -1.5B |
Debt Issuance | 0 | 363.0M | 0 | 605.0M | 1.8B |
Debt Repayment | -554.0M | -475.0M | -312.0M | -269.0M | -854.0M |
Financing Cash Flow | -3.3B | -2.5B | -1.9B | -1.8B | -1.8B |
Free Cash Flow | 2.5B | 2.8B | 1.9B | 1.7B | 2.5B |
Net Change in Cash | 950.0M | 606.0M | 938.0M | 977.0M | 656.0M |
Cash Flow Trend
Kimberly-Clark Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
19.60
Forward P/E
18.85
Price to Book
43.35
Price to Sales
2.42
PEG Ratio
18.85
Profitability Ratios
Profit Margin
12.48%
Operating Margin
16.94%
Return on Equity
207.06%
Return on Assets
11.54%
Financial Health
Current Ratio
0.76
Debt to Equity
595.10
Beta
0.37
Per Share Data
EPS (TTM)
$7.34
Book Value per Share
$3.32
Revenue per Share
$59.07
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
kmb | 47.7B | 19.60 | 43.35 | 207.06% | 12.48% | 595.10 |
Procter & Gamble | 359.9B | 23.60 | 7.02 | 31.24% | 18.95% | 69.86 |
Colgate-Palmolive | 68.4B | 23.79 | 97.46 | 398.04% | 14.54% | 832.51 |
Kenvue | 41.0B | 28.45 | 4.07 | 10.65% | 9.37% | 88.04 |
Church & Dwight | 22.1B | 42.89 | 5.04 | 12.07% | 8.66% | 54.84 |
Estee Lauder | 31.6B | 124.05 | 7.26 | -15.98% | -5.89% | 215.93 |
Financial data is updated regularly. All figures are in the company's reporting currency.