
McCormick & Company (MKC.V) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: May 2025Income Metrics
Revenue
1.7B
Gross Profit
622.8M
37.53%
Operating Income
258.6M
15.58%
Net Income
175.0M
10.55%
EPS (Diluted)
$0.65
Balance Sheet Metrics
Total Assets
13.2B
Total Liabilities
7.6B
Shareholders Equity
5.6B
Debt to Equity
1.34
Cash Flow Metrics
Operating Cash Flow
51.3M
Free Cash Flow
-2.4M
Revenue & Profitability Trend
McCormick & Company Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.7B | 6.7B | 6.4B | 6.3B | 5.6B |
Cost of Goods Sold | 4.1B | 4.2B | 4.1B | 3.8B | 3.3B |
Gross Profit | 2.6B | 2.5B | 2.3B | 2.5B | 2.3B |
Gross Margin % | 38.5% | 37.6% | 35.8% | 39.5% | 41.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.5B | 1.5B | 1.4B | 1.4B | 1.3B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.5B | 1.5B | 1.4B | 1.4B | 1.3B |
Operating Income | 1.1B | 1.0B | 917.4M | 1.1B | 1.0B |
Operating Margin % | 15.9% | 15.4% | 14.4% | 17.3% | 18.2% |
Non-Operating Items | |||||
Interest Income | 45.9M | 36.6M | 17.8M | 9.3M | 7.8M |
Interest Expense | 209.4M | 208.2M | 149.1M | 136.6M | 135.6M |
Other Non-Operating Income | -8.0M | -53.9M | 26.7M | -67.4M | -9.5M |
Pre-tax Income | 898.3M | 798.7M | 812.8M | 895.8M | 881.5M |
Income Tax | 184.0M | 174.5M | 168.6M | 192.7M | 174.9M |
Effective Tax Rate % | 20.5% | 21.8% | 20.7% | 21.5% | 19.8% |
Net Income | 788.5M | 680.6M | 682.0M | 755.3M | 747.4M |
Net Margin % | 11.7% | 10.2% | 10.7% | 12.0% | 13.3% |
Key Metrics | |||||
EBITDA | 1.3B | 1.3B | 1.2B | 1.3B | 1.2B |
EPS (Basic) | $2.94 | $2.54 | $2.54 | $2.83 | $2.80 |
EPS (Diluted) | $2.92 | $2.52 | $2.52 | $2.80 | $2.78 |
Basic Shares Outstanding | 268500000 | 268400000 | 268200000 | 267300000 | 266500000 |
Diluted Shares Outstanding | 268500000 | 268400000 | 268200000 | 267300000 | 266500000 |
Income Statement Trend
McCormick & Company Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 186.1M | 166.6M | 334.0M | 351.7M | 423.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 587.4M | 587.5M | 573.7M | 549.5M | 528.5M |
Inventory | 1.2B | 1.1B | 1.3B | 1.2B | 1.0B |
Other Current Assets | 74.1M | 73.4M | 77.2M | 70.6M | 60.9M |
Total Current Assets | 2.1B | 2.0B | 2.4B | 2.2B | 2.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 211.0M | 220.0M | 218.9M | 136.8M | 136.8M |
Goodwill | 14.0B | 14.0B | 14.0B | 14.3B | 13.3B |
Intangible Assets | 3.5B | 3.5B | 3.5B | 3.6B | 3.4B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 176.7M | 148.1M | 153.4M | 140.6M | 176.3M |
Total Non-Current Assets | 10.9B | 10.9B | 10.7B | 10.7B | 10.0B |
Total Assets | 13.1B | 12.9B | 13.1B | 12.9B | 12.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.2B | 1.1B | 1.2B | 1.1B | 1.0B |
Short-term Debt | 748.3M | 1.1B | 1.5B | 1.3B | 1.2B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 2.9B | 3.1B | 3.4B | 3.2B | 3.0B |
Non-Current Liabilities | |||||
Long-term Debt | 3.8B | 3.5B | 3.8B | 4.1B | 3.9B |
Deferred Tax Liabilities | 840.5M | 861.2M | 866.3M | 792.3M | 727.2M |
Other Non-Current Liabilities | 145.1M | 175.0M | 169.0M | 144.6M | 166.4M |
Total Non-Current Liabilities | 4.9B | 4.7B | 5.0B | 5.3B | 5.1B |
Total Liabilities | 7.8B | 7.8B | 8.4B | 8.5B | 8.1B |
Equity | |||||
Common Stock | 2.2B | 2.2B | 2.1B | 2.1B | 2.0B |
Retained Earnings | 3.5B | 3.2B | 3.0B | 2.8B | 2.4B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.3B | 5.1B | 4.7B | 4.4B | 3.9B |
Key Metrics | |||||
Total Debt | 4.5B | 4.6B | 5.3B | 5.4B | 5.0B |
Working Capital | -743.8M | -1.1B | -1.0B | -1.0B | -962.9M |
Balance Sheet Composition
McCormick & Company Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 788.5M | 680.6M | 682.0M | 755.3M | 747.4M |
Depreciation & Amortization | 208.8M | 199.3M | 200.6M | 186.3M | 165.0M |
Stock-Based Compensation | 47.4M | 63.4M | 60.3M | 66.6M | 46.0M |
Working Capital Changes | -83.0M | 269.3M | -255.7M | -222.8M | 102.6M |
Operating Cash Flow | 931.4M | 1.2B | 709.0M | 827.7M | 1.0B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 0 | 1.0M | 95.2M | -641.0M | -803.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 5.9M | 3.4M | 102.0M | -630.6M | -800.3M |
Financing Activities | |||||
Share Repurchases | -53.1M | -35.7M | -38.8M | -8.6M | -47.3M |
Dividends Paid | -451.0M | -418.5M | -396.7M | -363.3M | -330.1M |
Debt Issuance | 495.5M | 496.4M | 0 | 1.0B | 527.0M |
Debt Repayment | -801.1M | -268.1M | -772.0M | -257.1M | -257.7M |
Financing Cash Flow | -600.6M | -1.2B | -528.6M | 8.5M | 164.3M |
Free Cash Flow | 647.0M | 973.4M | 389.5M | 550.3M | 816.0M |
Net Change in Cash | 336.7M | 9.8M | 282.4M | 205.6M | 413.8M |
Cash Flow Trend
McCormick & Company Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.56
Price to Book
3.38
Price to Sales
2.80
PEG Ratio
1.56
Profitability Ratios
Profit Margin
11.50%
Operating Margin
15.65%
Return on Equity
14.12%
Return on Assets
5.19%
Financial Health
Current Ratio
0.68
Debt to Equity
79.12
Beta
0.66
Per Share Data
EPS (TTM)
$2.87
Book Value per Share
$20.87
Revenue per Share
$25.11
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mkc.v | 18.9B | 24.56 | 3.38 | 14.12% | 11.50% | 79.12 |
Kraft Heinz | 32.3B | 13.01 | 0.78 | -11.64% | -20.83% | 51.12 |
Kellanova | 27.8B | 20.90 | 6.76 | 35.33% | 10.56% | 154.85 |
General Mills | 26.7B | 12.03 | 2.91 | 24.59% | 11.78% | 166.07 |
McCormick & Company | 18.9B | 24.50 | 3.37 | 14.12% | 11.50% | 79.12 |
Hormel Foods | 15.7B | 20.94 | 1.95 | 9.37% | 6.27% | 35.54 |
Financial data is updated regularly. All figures are in the company's reporting currency.