Financhill
Sell
42

MDLZ Quote, Financials, Valuation and Earnings

Last price:
$58.68
Seasonality move :
4.13%
Day range:
$58.70 - $60.10
52-week range:
$51.20 - $71.15
Dividend yield:
3.3%
P/E ratio:
31.10x
P/S ratio:
1.98x
P/B ratio:
2.92x
Volume:
9.9M
Avg. volume:
11.2M
1-year change:
-10.66%
Market cap:
$75.3B
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

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
46
ZD alert for Mar 4

Ziff Davis, Inc. [ZD] is up 3.64% over the past day.

Buy
54
KORU alert for Mar 4

Direxion Daily MSCI South Korea Bull 3X Shares [KORU] is up 5.43% over the past day.

Sell
40
PSIX alert for Mar 4

Power Solutions International, Inc. [PSIX] is down 1.4% over the past day.

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

Show me the best stock