Financhill
Buy
55

MDLZ Quote, Financials, Valuation and Earnings

Last price:
$64.32
Seasonality move :
5.53%
Day range:
$64.66 - $65.51
52-week range:
$53.95 - $76.06
Dividend yield:
2.77%
P/E ratio:
18.92x
P/S ratio:
2.39x
P/B ratio:
3.11x
Volume:
8.7M
Avg. volume:
11.4M
1-year change:
-9.51%
Market cap:
$83.7B
Revenue:
$36.4B
EPS (TTM):
$3.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $26.6B $28.7B $31.5B $36B $36.4B
Revenue Growth (YoY) 2.76% 8.05% 9.67% 14.35% 1.18%
 
Cost of Revenues $16.1B $17.5B $20.2B $22.3B $22.2B
Gross Profit $10.4B $11.3B $11.3B $13.8B $14.3B
Gross Profit Margin 39.3% 39.19% 35.92% 38.22% 39.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.1B $6.3B $7.4B $8B $7.4B
Other Inc / (Exp) -$348M -$178M -$274M $578M -$224M
Operating Expenses $6.3B $6.4B $7.5B $8.2B $7.6B
Operating Income $4.2B $4.9B $3.8B $5.6B $6.7B
 
Net Interest Expenses $423M $310M $294M $309M $180M
EBT. Incl. Unusual Items $3.4B $4.4B $3.2B $5.9B $6.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.2B $865M $1.5B $1.5B
Net Income to Company $3.6B $4.3B $2.7B $5B $4.6B
 
Minority Interest in Earnings -$14M -$14M -$9M -$9M -$12M
Net Income to Common Excl Extra Items $3.6B $4.3B $2.7B $5B $4.6B
 
Basic EPS (Cont. Ops) $2.48 $3.06 $1.97 $3.64 $3.44
Diluted EPS (Cont. Ops) $2.47 $3.04 $1.96 $3.62 $3.42
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.3B
 
EBITDA $4.9B $5.8B $4.8B $7.6B $8.1B
EBIT $3.8B $4.7B $3.7B $6.4B $6.8B
 
Revenue (Reported) $26.6B $28.7B $31.5B $36B $36.4B
Operating Income (Reported) $4.2B $4.9B $3.8B $5.6B $6.7B
Operating Income (Adjusted) $3.8B $4.7B $3.7B $6.4B $6.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.3B $7.7B $8.7B $9.3B $9.6B
Revenue Growth (YoY) 5.57% 4.93% 13.54% 7.12% 3.11%
 
Cost of Revenues $4.4B $4.8B $5.6B $5.8B $5.9B
Gross Profit $2.9B $2.8B $3.1B $3.5B $3.7B
Gross Profit Margin 39.35% 36.99% 35.37% 37.26% 38.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.7B $2.1B $2.3B $2B
Other Inc / (Exp) -$155M $47M -$136M -$134M -$297M
Operating Expenses $1.7B $1.7B $2.2B $2.3B $2B
Operating Income $1.2B $1.1B $908M $1.2B $1.7B
 
Net Interest Expenses $101M $35M -- -- $34M
EBT. Incl. Unusual Items $941M $1.1B $772M $1.2B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $344M $238M $270M $257M $216M
Net Income to Company $1.2B $1B $584M $950M $1.7B
 
Minority Interest in Earnings -$3M -$2M -$1M -- -$3M
Net Income to Common Excl Extra Items $1.2B $1B $583M $950M $1.7B
 
Basic EPS (Cont. Ops) $0.81 $0.72 $0.43 $0.70 $1.31
Diluted EPS (Cont. Ops) $0.80 $0.71 $0.42 $0.70 $1.30
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.3B
 
EBITDA $1.3B $1.5B $1.2B $1.6B $2.1B
EBIT $1B $1.2B $906M $1.3B $1.7B
 
Revenue (Reported) $7.3B $7.7B $8.7B $9.3B $9.6B
Operating Income (Reported) $1.2B $1.1B $908M $1.2B $1.7B
Operating Income (Adjusted) $1B $1.2B $906M $1.3B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $26.6B $28.7B $31.5B $36B $36.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.1B $17.5B $20.2B $22.3B $22.2B
Gross Profit $10.4B $11.3B $11.3B $13.8B $14.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.1B $6.3B $7.4B $8B $7.4B
Other Inc / (Exp) -$348M -$178M -$274M $578M -$224M
Operating Expenses $6.3B $6.4B $7.5B $8.2B $7.6B
Operating Income $4.2B $4.9B $3.8B $5.6B $6.7B
 
Net Interest Expenses $423M $310M $294M $309M $180M
EBT. Incl. Unusual Items $3.4B $4.4B $3.2B $5.9B $6.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.2B $865M $1.5B $1.5B
Net Income to Company $3.6B $4.3B $2.7B $5B $4.6B
 
Minority Interest in Earnings -$14M -$14M -$9M -$9M -$12M
Net Income to Common Excl Extra Items $3.6B $4.3B $2.7B $5B $4.6B
 
Basic EPS (Cont. Ops) $2.48 $3.07 $1.98 $3.63 $3.45
Diluted EPS (Cont. Ops) $2.47 $3.04 $1.96 $3.63 $3.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.9B $5.8B $4.8B $7.6B $8.1B
EBIT $3.8B $4.7B $3.7B $6.4B $6.8B
 
Revenue (Reported) $26.6B $28.7B $31.5B $36B $36.4B
Operating Income (Reported) $4.2B $4.9B $3.8B $5.6B $6.7B
Operating Income (Adjusted) $3.8B $4.7B $3.7B $6.4B $6.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $28.7B $31.5B $36B $36.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.5B $20.2B $22.3B $22.2B --
Gross Profit $11.3B $11.3B $13.8B $14.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3B $7.4B $8B $7.4B --
Other Inc / (Exp) -$178M -$274M $578M -$224M --
Operating Expenses $6.4B $7.5B $8.2B $7.6B --
Operating Income $4.9B $3.8B $5.6B $6.7B --
 
Net Interest Expenses $310M $294M $432M $415M --
EBT. Incl. Unusual Items $4.4B $3.2B $5.9B $6.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $865M $1.5B $1.5B --
Net Income to Company $4.3B $2.7B $5B $4.6B --
 
Minority Interest in Earnings -$14M -$9M -$9M -$12M --
Net Income to Common Excl Extra Items $4.3B $2.7B $5B $4.6B --
 
Basic EPS (Cont. Ops) $3.07 $1.98 $3.63 $3.45 --
Diluted EPS (Cont. Ops) $3.04 $1.96 $3.63 $3.42 --
Weighted Average Basic Share $5.6B $5.5B $5.5B $5.4B --
Weighted Average Diluted Share $5.7B $5.5B $5.5B $5.4B --
 
EBITDA $5.8B $4.8B $7.6B $8.1B --
EBIT $4.7B $3.7B $6.4B $6.8B --
 
Revenue (Reported) $28.7B $31.5B $36B $36.4B --
Operating Income (Reported) $4.9B $3.8B $5.6B $6.7B --
Operating Income (Adjusted) $4.7B $3.7B $6.4B $6.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.6B $3.5B $1.9B $1.8B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.3B $3.1B $3.6B $3.9B
Inventory $2.6B $2.7B $3.4B $3.6B $3.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $759M $900M $880M $1.8B $3.3B
Total Current Assets $10B $10.3B $10.1B $11.7B $13.2B
 
Property Plant And Equipment $9.7B $9.3B $9.7B $10.4B $10.2B
Long-Term Investments $6B $5.3B $4.9B $3.2B $635M
Goodwill $21.9B $22B $23.5B $23.9B $23B
Other Intangibles $18.5B $18.3B $19.7B $19.8B $18.8B
Other Long-Term Assets $292M $371M $1.9B $886M $1.2B
Total Assets $67.8B $67.1B $71.2B $71.4B $68.5B
 
Accounts Payable $6.2B $6.7B $7.6B $8.3B $9.4B
Accrued Expenses $2.1B $2.1B $2.4B $2.7B $2.6B
Current Portion Of Long-Term Debt $2.7B $1.7B $383M $2.1B $2B
Current Portion Of Capital Lease Obligations $74M $82M -- -- --
Other Current Liabilities $3.2B $2.4B $3.2B $4.3B $4.5B
Total Current Liabilities $15.2B $14B $16.7B $19B $19.5B
 
Long-Term Debt $17.1B $17.4B $20.3B $16.9B $15.7B
Capital Leases -- -- -- -- --
Total Liabilities $40.2B $38.8B $44.2B $43B $41.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$10.7B -$10.6B -$10.9B -$10.9B -$12.5B
Common Equity $27.6B $28.3B $26.9B $28.3B $26.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $76M $54M $37M $34M $26M
Total Equity $27.7B $28.3B $26.9B $28.4B $27B
 
Total Liabilities and Equity $67.8B $67.1B $71.2B $71.4B $68.5B
Cash and Short Terms $3.6B $3.5B $1.9B $1.8B $1.4B
Total Debt $19.8B $19.3B $22.9B $19.4B $17.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.6B $3.5B $1.9B $1.8B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.3B $3.1B $3.6B $3.9B
Inventory $2.6B $2.7B $3.4B $3.6B $3.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $759M $900M $880M $1.8B $3.3B
Total Current Assets $10B $10.3B $10.1B $11.7B $13.2B
 
Property Plant And Equipment $9.7B $9.3B $9.7B $10.4B $10.2B
Long-Term Investments $6B $5.3B $4.9B $3.2B $635M
Goodwill $21.9B $22B $23.5B $23.9B $23B
Other Intangibles $18.5B $18.3B $19.7B $19.8B $18.8B
Other Long-Term Assets $292M $371M $1.9B $886M $1.2B
Total Assets $67.8B $67.1B $71.2B $71.4B $68.5B
 
Accounts Payable $6.2B $6.7B $7.6B $8.3B $9.4B
Accrued Expenses $2.1B $2.1B $2.4B $2.7B $2.6B
Current Portion Of Long-Term Debt $2.7B $1.7B $383M $2.1B $2B
Current Portion Of Capital Lease Obligations $74M $82M -- -- --
Other Current Liabilities $3.2B $2.4B $3.2B $4.3B $4.5B
Total Current Liabilities $15.2B $14B $16.7B $19B $19.5B
 
Long-Term Debt $17.1B $17.4B $20.3B $16.9B $15.7B
Capital Leases -- -- -- -- --
Total Liabilities $40.2B $38.8B $44.2B $43B $41.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$10.7B -$10.6B -$10.9B -$10.9B -$12.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $76M $54M $37M $34M $26M
Total Equity $27.7B $28.3B $26.9B $28.4B $27B
 
Total Liabilities and Equity $67.8B $67.1B $71.2B $71.4B $68.5B
Cash and Short Terms $3.6B $3.5B $1.9B $1.8B $1.4B
Total Debt $19.8B $19.3B $22.9B $19.4B $17.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6B $4.3B $2.7B $5B $4.6B
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B $1.3B
Stock-Based Compensation $126M $121M $120M $146M $147M
Change in Accounts Receivable $59M -$197M -$719M -$628M -$519M
Change in Inventories -$24M -$170M -$635M -$193M -$458M
Cash From Operations $4B $4.1B $3.9B $4.7B $4.9B
 
Capital Expenditures $863M $965M $906M $1.1B $1.4B
Cash Acquisitions $1.4B $706M -$4.7B $4.1B $2.1B
Cash From Investing $500M -$26M -$4.9B $2.8B $526M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.8B -$2B -$2.2B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $7.9B $6.1B $6.4B $344M $1.7B
Long-Term Debt Repaid -$7.2B -$6.2B -$3B -$4.4B -$2.9B
Repurchase of Common Stock -$1.4B -$2.1B -$2B -$1.5B -$2.3B
Other Financing Activities $131M -$1M $174M $173M $129M
Cash From Financing -$2.2B -$4.1B -$456M -$7.6B -$5.8B
 
Beginning Cash (CF) $1.3B $3.7B $3.6B $1.9B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B $46M -$1.4B -$32M -$344M
Ending Cash (CF) $3.7B $3.6B $1.9B $1.9B $1.4B
 
Levered Free Cash Flow $3.1B $3.2B $3B $3.6B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $1B $584M $950M $1.7B
Depreciation & Amoritzation $303M $276M $288M $313M $331M
Stock-Based Compensation $29M $33M $32M $37M $35M
Change in Accounts Receivable $318M $220M -$94M $59M -$249M
Change in Inventories $290M $172M $110M $291M $252M
Cash From Operations $1.6B $1.4B $1.4B $1.6B $1.5B
 
Capital Expenditures $233M $326M $285M $332M $405M
Cash Acquisitions $1.1B $41M -$1.3B $1.4B $2.1B
Cash From Investing $857M -$132M -$1.5B $1B $1.7B
 
Dividends Paid (Ex Special Dividend) -$451M -$489M -$528M -$579M -$627M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $194M $544M $88M -$1.1B
Long-Term Debt Repaid -$1.9B -$349M -$27M -$1.1B -$380M
Repurchase of Common Stock -$670M -$286M -$179M -$888M -$1.1B
Other Financing Activities $27M $39M $31M $39M -$3M
Cash From Financing -$1.7B -$1.1B -$159M -$2.5B -$3.2B
 
Beginning Cash (CF) $2.8B $3.4B $2.2B $1.7B $1.6B
Foreign Exchange Rate Adjustment $74M -$46M -$2M $101M -$106M
Additions / Reductions $786M $191M -$245M $106M -$67M
Ending Cash (CF) $3.7B $3.6B $1.9B $1.9B $1.4B
 
Levered Free Cash Flow $1.4B $1.1B $1.1B $1.2B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6B $4.3B $2.7B $5B $4.6B
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B $1.3B
Stock-Based Compensation $126M $121M $120M $146M $147M
Change in Accounts Receivable $59M -$197M -$719M -$628M -$519M
Change in Inventories -$24M -$170M -$635M -$193M -$458M
Cash From Operations $4B $4.1B $3.9B $4.7B $4.9B
 
Capital Expenditures $863M $965M $906M $1.1B $1.4B
Cash Acquisitions $1.4B $706M -$4.7B $4.1B $2.1B
Cash From Investing $500M -$26M -$4.9B $2.8B $526M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.8B -$2B -$2.2B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $7.9B $6.1B $6.4B $344M $1.7B
Long-Term Debt Repaid -$7.2B -$6.2B -$3B -$4.4B -$2.9B
Repurchase of Common Stock -$1.4B -$2.1B -$2B -$1.5B -$2.3B
Other Financing Activities $131M -$1M $174M $173M $129M
Cash From Financing -$2.2B -$4.1B -$456M -$7.6B -$5.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B $46M -$1.4B -$32M -$344M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $3.2B $3B $3.6B $3.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.3B $2.7B $5B $4.6B --
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.3B --
Stock-Based Compensation $121M $120M $146M $147M --
Change in Accounts Receivable -$197M -$719M -$628M -$519M --
Change in Inventories -$170M -$635M -$193M -$458M --
Cash From Operations $4.1B $3.9B $4.7B $4.9B --
 
Capital Expenditures $965M $906M $1.1B $1.4B --
Cash Acquisitions $706M -$4.7B $4.1B $2.1B --
Cash From Investing -$26M -$4.9B $2.8B $526M --
 
Dividends Paid (Ex Special Dividend) -$1.8B -$2B -$2.2B -$2.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.1B $6.4B $344M $1.7B --
Long-Term Debt Repaid -$6.2B -$3B -$4.4B -$2.9B --
Repurchase of Common Stock -$2.1B -$2B -$1.5B -$2.3B --
Other Financing Activities -$1M $174M $173M $129M --
Cash From Financing -$4.1B -$456M -$7.6B -$5.8B --
 
Beginning Cash (CF) $11.1B $9.6B $7.1B $6.4B --
Foreign Exchange Rate Adjustment -$143M -$169M -$32M -$140M --
Additions / Reductions $46M -$1.4B -$32M -$344M --
Ending Cash (CF) $11B $8B $7.1B $5.9B --
 
Levered Free Cash Flow $3.2B $3B $3.6B $3.5B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 3.97% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.43% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.68% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock