Financhill
Buy
55

MDLZ Quote, Financials, Valuation and Earnings

Last price:
$61.87
Seasonality move :
4.38%
Day range:
$59.88 - $61.73
52-week range:
$51.20 - $71.15
Dividend yield:
3.16%
P/E ratio:
32.53x
P/S ratio:
2.07x
P/B ratio:
3.05x
Volume:
8.6M
Avg. volume:
11.8M
1-year change:
1.69%
Market cap:
$78.8B
Revenue:
$38.5B
EPS (TTM):
$1.89
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 $38.5B
Revenue Growth (YoY) 8.05% 9.67% 14.35% 1.18% 5.75%
 
Cost of Revenues $18.1B $20.6B $22.7B $24.2B $26.5B
Gross Profit $10.7B $10.9B $13.3B $12.2B $12B
Gross Profit Margin 37.1% 34.63% 37.02% 33.59% 31.17%
 
R&D Expenses $347M $346M $380M $400M $400M
Selling, General & Admin $6.3B $7.4B $8B $7.4B $7.2B
Other Inc / (Exp) -$178M -$274M $578M -$224M --
Operating Expenses $6.1B $7.1B $7.7B $6.9B $7.1B
Operating Income $4.6B $3.8B $5.7B $5.3B $4.9B
 
Net Interest Expenses $365M $428M $550M $508M $599M
EBT. Incl. Unusual Items $5.1B $3.2B $6.3B $5.9B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $865M $1.5B $1.5B $782M
Net Income to Company $4.3B $2.7B $5B $4.6B $2.5B
 
Minority Interest in Earnings $14M $9M $9M $12M $15M
Net Income to Common Excl Extra Items $4.3B $2.7B $5B $4.6B $2.5B
 
Basic EPS (Cont. Ops) $3.06 $1.97 $3.64 $3.44 $1.89
Diluted EPS (Cont. Ops) $3.04 $1.96 $3.62 $3.42 $1.89
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.3B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.3B $1.3B
 
EBITDA $5.7B $4.9B $6.9B $6.6B $6.2B
EBIT $4.6B $3.8B $5.7B $5.3B $4.9B
 
Revenue (Reported) $28.7B $31.5B $36B $36.4B $38.5B
Operating Income (Reported) $4.6B $3.8B $5.7B $5.3B $4.9B
Operating Income (Adjusted) $4.6B $3.8B $5.7B $5.3B $4.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.7B $8.7B $9.3B $9.6B $10.5B
Revenue Growth (YoY) 4.93% 13.54% 7.12% 3.11% 9.29%
 
Cost of Revenues $4.9B $5.7B $5.9B $6.8B $7.3B
Gross Profit $2.7B $3B $3.4B $2.8B $3.2B
Gross Profit Margin 35.77% 34.84% 36.23% 28.75% 30.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2.1B $2.3B $2B $1.9B
Other Inc / (Exp) $47M -$136M -$134M -$297M --
Operating Expenses $1.6B $2.3B $2.1B $1.8B $1.9B
Operating Income $1.1B $776M $1.2B $960M $1.3B
 
Net Interest Expenses $90M $134M $118M $127M $154M
EBT. Incl. Unusual Items $1.1B $772M $1.2B $1.9B $919M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $238M $270M $257M $216M $261M
Net Income to Company $1B $584M $950M $1.7B $669M
 
Minority Interest in Earnings $2M $1M -- $3M $4M
Net Income to Common Excl Extra Items $1B $584M $950M $1.7B $669M
 
Basic EPS (Cont. Ops) $0.72 $0.43 $0.70 $1.31 $0.52
Diluted EPS (Cont. Ops) $0.71 $0.42 $0.70 $1.30 $0.51
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.3B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.3B $1.3B
 
EBITDA $1.4B $1.1B $1.6B $1.3B $1.6B
EBIT $1.1B $776M $1.2B $960M $1.3B
 
Revenue (Reported) $7.7B $8.7B $9.3B $9.6B $10.5B
Operating Income (Reported) $1.1B $776M $1.2B $960M $1.3B
Operating Income (Adjusted) $1.1B $776M $1.2B $960M $1.3B
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 $38.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.1B $20.6B $22.7B $22.4B $26.6B
Gross Profit $10.7B $10.9B $13.3B $14.1B $11.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3B $7.4B $8B $7.4B $7.2B
Other Inc / (Exp) -$178M -$274M $578M -$224M --
Operating Expenses $6.1B $7B $7.8B $7.2B $7.1B
Operating Income $4.6B $3.9B $5.6B $6.9B $4.8B
 
Net Interest Expenses $365M $428M $550M $508M $599M
EBT. Incl. Unusual Items $5.1B $3.2B $6.3B $5.9B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $865M $1.5B $1.5B $782M
Net Income to Company $4.3B $2.7B $5B $4.6B $2.5B
 
Minority Interest in Earnings $14M $9M $9M $12M $15M
Net Income to Common Excl Extra Items $4.3B $2.7B $5B $4.6B $2.5B
 
Basic EPS (Cont. Ops) $3.06 $1.97 $3.64 $3.44 $1.89
Diluted EPS (Cont. Ops) $3.04 $1.96 $3.62 $3.42 $1.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.7B $5B $6.8B $8.2B $6.1B
EBIT $4.6B $3.9B $5.6B $6.9B $4.8B
 
Revenue (Reported) $28.7B $31.5B $36B $36.4B $38.5B
Operating Income (Reported) $4.6B $3.9B $5.6B $6.9B $4.8B
Operating Income (Adjusted) $4.6B $3.9B $5.6B $6.9B $4.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $31.5B $36B $36.4B $38.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.6B $22.7B $22.4B $26.6B --
Gross Profit $10.9B $13.3B $14.1B $11.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4B $8B $7.4B $7.2B --
Other Inc / (Exp) -$274M $578M -$224M -$266M --
Operating Expenses $7B $7.8B $7.2B $7.1B --
Operating Income $3.9B $5.6B $6.9B $4.8B --
 
Net Interest Expenses $428M $550M $508M $599M --
EBT. Incl. Unusual Items $3.2B $6.3B $5.9B $3.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $865M $1.5B $1.5B $782M --
Net Income to Company $2.7B $5B $4.6B $2.5B --
 
Minority Interest in Earnings $9M $9M $12M $15M --
Net Income to Common Excl Extra Items $2.7B $5B $4.6B $2.5B --
 
Basic EPS (Cont. Ops) $1.97 $3.64 $3.44 $1.89 --
Diluted EPS (Cont. Ops) $1.96 $3.62 $3.42 $1.89 --
Weighted Average Basic Share $5.5B $5.5B $5.4B $5.2B --
Weighted Average Diluted Share $5.5B $5.5B $5.4B $5.2B --
 
EBITDA $5B $6.8B $8.2B $6.1B --
EBIT $3.9B $5.6B $6.9B $4.8B --
 
Revenue (Reported) $31.5B $36B $36.4B $38.5B --
Operating Income (Reported) $3.9B $5.6B $6.9B $4.8B --
Operating Income (Adjusted) $3.9B $5.6B $6.9B $4.8B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.6B $1.9B $1.9B $1.4B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $3.1B $3.6B $3.9B $3.9B
Inventory $2.7B $3.4B $3.6B $3.8B $4.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $900M $880M $1.8B $3.3B --
Total Current Assets $10.3B $10.1B $11.7B $13.2B $13B
 
Property Plant And Equipment $9.3B $9.7B $10.4B $10.2B $11.4B
Long-Term Investments $5.3B $4.9B $3.5B $989M $829M
Goodwill $22B $23.5B $23.9B $23B --
Other Intangibles $18.3B $19.7B $19.8B $18.8B --
Other Long-Term Assets $371M $1.9B $886M $1.2B --
Total Assets $67.1B $71.2B $71.4B $68.5B $71.5B
 
Accounts Payable $6.7B $7.6B $8.3B $9.4B $10.1B
Accrued Expenses $2.1B $2.4B $2.7B $2.6B --
Current Portion Of Long-Term Debt $1.7B $383M $2.1B $2B --
Current Portion Of Capital Lease Obligations $82M -- -- -- --
Other Current Liabilities $2.4B $3.2B $4.3B $4.5B --
Total Current Liabilities $14B $16.7B $19B $19.5B $21.9B
 
Long-Term Debt $18B $20.8B $17.4B $16.3B $17.8B
Capital Leases -- -- -- -- --
Total Liabilities $38.8B $44.2B $43B $41.5B $45.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$10.6B -$10.9B -$10.9B -$12.5B --
Common Equity $28.3B $26.9B $28.3B $26.9B $25.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $54M $37M $34M $26M $53M
Total Equity $28.3B $26.9B $28.4B $27B $25.9B
 
Total Liabilities and Equity $67.1B $71.2B $71.4B $68.5B $71.5B
Cash and Short Terms $3.6B $1.9B $1.9B $1.4B $2.2B
Total Debt $19.8B $21.1B $19.5B $18.3B $19.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $3.6B $1.9B $1.9B $1.4B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $3.1B $3.6B $3.9B $3.9B
Inventory $2.7B $3.4B $3.6B $3.8B $4.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $900M $880M $1.8B $3.3B --
Total Current Assets $10.3B $10.1B $11.7B $13.2B $13B
 
Property Plant And Equipment $9.3B $9.7B $10.4B $10.2B $11.4B
Long-Term Investments $5.3B $4.9B $3.5B $989M $829M
Goodwill $22B $23.5B $23.9B $23B --
Other Intangibles $18.3B $19.7B $19.8B $18.8B --
Other Long-Term Assets $371M $1.9B $886M $1.2B --
Total Assets $67.1B $71.2B $71.4B $68.5B $71.5B
 
Accounts Payable $6.7B $7.6B $8.3B $9.4B $10.1B
Accrued Expenses $2.1B $2.4B $2.7B $2.6B --
Current Portion Of Long-Term Debt $1.7B $383M $2.1B $2B --
Current Portion Of Capital Lease Obligations $82M -- -- -- --
Other Current Liabilities $2.4B $3.2B $4.3B $4.5B --
Total Current Liabilities $14B $16.7B $19B $19.5B $21.9B
 
Long-Term Debt $18B $20.8B $17.4B $16.3B $17.8B
Capital Leases -- -- -- -- --
Total Liabilities $38.8B $44.2B $43B $41.5B $45.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$10.6B -$10.9B -$10.9B -$12.5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $54M $37M $34M $26M $53M
Total Equity $28.3B $26.9B $28.4B $27B $25.9B
 
Total Liabilities and Equity $67.1B $71.2B $71.4B $68.5B $71.5B
Cash and Short Terms $3.6B $1.9B $1.9B $1.4B $2.2B
Total Debt $19.8B $21.1B $19.5B $18.3B $19.1B
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 $2.5B
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.3B $1.4B
Stock-Based Compensation $121M $120M $146M $147M $114M
Change in Accounts Receivable -$197M -$719M -$628M -$519M $433M
Change in Inventories -$170M -$635M -$193M -$458M -$253M
Cash From Operations $4.1B $3.9B $4.7B $4.9B $4.5B
 
Capital Expenditures $965M $906M $1.1B $1.4B $1.3B
Cash Acquisitions $833M $5.3B -$19M $240M $15M
Cash From Investing -$26M -$4.9B $2.8B $526M -$1.2B
 
Dividends Paid (Ex Special Dividend) $1.8B $2B $2.2B $2.3B $2.5B
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 $2.4B
Other Financing Activities -$1M $174M $173M $129M --
Cash From Financing -$4.1B -$456M -$7.6B -$5.8B -$2.8B
 
Beginning Cash (CF) $3.6B $1.9B $1.9B $1.4B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$97M -$1.6B -$64M -$484M $795M
Ending Cash (CF) $3.3B $174M $1.8B $776M $3.2B
 
Levered Free Cash Flow $3.2B $3B $3.6B $3.5B $3.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1B $584M $950M $1.7B $669M
Depreciation & Amoritzation $276M $288M $313M $331M $352M
Stock-Based Compensation $33M $32M $37M $35M $30M
Change in Accounts Receivable $220M -$94M $59M -$249M $525M
Change in Inventories $172M $110M $291M $252M $714M
Cash From Operations $1.4B $1.4B $1.6B $1.5B $2.4B
 
Capital Expenditures $326M $285M $332M $405M $398M
Cash Acquisitions -- $1.3B -- $240M --
Cash From Investing -$132M -$1.5B $1B $1.7B -$266M
 
Dividends Paid (Ex Special Dividend) $489M $528M $579M $627M $645M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $194M $544M $88M -$1.1B --
Long-Term Debt Repaid -$349M -$27M -$1.1B -$380M --
Repurchase of Common Stock $286M $179M $888M $1.1B $492M
Other Financing Activities $39M $31M $39M -$3M --
Cash From Financing -$1.1B -$159M -$2.5B -$3.2B -$1.4B
 
Beginning Cash (CF) $3.6B $1.9B $1.9B $1.4B $2.2B
Foreign Exchange Rate Adjustment -$46M -$2M $101M -$106M $11M
Additions / Reductions $145M -$247M $207M -$173M $729M
Ending Cash (CF) $3.7B $1.7B $2.2B $1.1B $2.9B
 
Levered Free Cash Flow $1.1B $1.1B $1.2B $1.1B $2B
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 $2.5B
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.3B $1.4B
Stock-Based Compensation $121M $120M $146M $147M $114M
Change in Accounts Receivable -$197M -$719M -$628M -$519M $433M
Change in Inventories -$170M -$635M -$193M -$458M -$253M
Cash From Operations $4.1B $3.9B $4.7B $4.9B $4.5B
 
Capital Expenditures $965M $906M $1.1B $1.4B $1.3B
Cash Acquisitions $833M $5.3B -$19M $240M $15M
Cash From Investing -$26M -$4.9B $2.8B $526M -$1.2B
 
Dividends Paid (Ex Special Dividend) $1.8B $2B $2.2B $2.3B $2.5B
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 $2.4B
Other Financing Activities -$1M $174M $173M $129M --
Cash From Financing -$4.1B -$456M -$7.6B -$5.8B -$2.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$97M -$1.6B -$64M -$484M $795M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.2B $3B $3.6B $3.5B $3.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $2.7B $5B $4.6B $2.5B --
Depreciation & Amoritzation $1.1B $1.2B $1.3B $1.4B --
Stock-Based Compensation $120M $146M $147M $114M --
Change in Accounts Receivable -$719M -$628M -$519M $433M --
Change in Inventories -$635M -$193M -$458M -$253M --
Cash From Operations $3.9B $4.7B $4.9B $4.5B --
 
Capital Expenditures $906M $1.1B $1.4B $1.3B --
Cash Acquisitions $5.3B -$19M $240M $15M --
Cash From Investing -$4.9B $2.8B $526M -$1.2B --
 
Dividends Paid (Ex Special Dividend) $2B $2.2B $2.3B $2.5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.4B $344M $1.7B $3.2B --
Long-Term Debt Repaid -$3B -$4.4B -$2.9B -$1.2B --
Repurchase of Common Stock $2B $1.5B $2.3B $2.4B --
Other Financing Activities $174M $173M $129M $83M --
Cash From Financing -$456M -$7.6B -$5.8B -$2.8B --
 
Beginning Cash (CF) $8B $7.1B $5.9B $6.9B --
Foreign Exchange Rate Adjustment -$169M -$32M -$140M $236M --
Additions / Reductions -$1.6B -$64M -$484M $795M --
Ending Cash (CF) $6.3B $7B $5.3B $7.9B --
 
Levered Free Cash Flow $3B $3.6B $3.5B $3.2B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock