Mondelez International's Income Statement Analysis: Revenue to Profit Breakdown
Mondelez International's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$28.72 B | $31.50 B | $36.02 B | $36.44 B | $38.54 B | $39.30 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$17.47 B | $20.18 B | $22.25 B | $22.18 B | $27.74 B | $28.00 B |
Gross Profit Revenue minus cost of revenue. |
|
$11.25 B | $11.31 B | $13.76 B | $14.26 B | $10.79 B | $11.31 B |
|
Operating Expense
Costs to run business. |
|
$6.60 B | $7.78 B | $8.26 B | $7.91 B | $7.17 B | $7.55 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$6.26 B | $7.38 B | $8.00 B | $7.66 B | $7.17 B | $7.38 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | $5.55 B | - | - |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | $2.11 B | - | - |
Other Expenses Other operating costs. |
|
$338.00 M | $394.00 M | $260.00 M | $250.00 M | - | $175.00 M |
Operating Income Profit from operations. |
|
$4.65 B | $3.53 B | $5.50 B | $6.35 B | $3.62 B | $3.76 B |
|
Net Interest Income
Interest income minus expense. |
|
-$310.00 M | -$294.00 M | -$309.00 M | -$180.00 M | -$282.00 M | -$512.00 M |
Interest Income Income from investments. |
|
$55.00 M | $134.00 M | $241.00 M | $328.00 M | - | $98.00 M |
Interest Expense Cost of borrowing. |
|
$365.00 M | $428.00 M | $550.00 M | $508.00 M | $282.00 M | $610.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$81.00 M | -$122.00 M | -$928.00 M | -$424.00 M | $324.00 M | $1.00 M |
Total Other Income (Net) Net non-operating items. |
|
$851.00 M | $57.00 M | $1.00 B | -$253.00 M | -$372.00 M | -$276.00 M |
Income Before Tax Profit before taxes. |
|
$5.50 B | $3.59 B | $6.51 B | $6.09 B | $3.25 B | $3.48 B |
Income Tax Expense Taxes on income. |
|
$1.19 B | $865.00 M | $1.54 B | $1.47 B | $782.00 M | $856.00 M |
|
Net Income
Final profit. |
|
$4.30 B | $2.72 B | $4.96 B | $4.61 B | $2.45 B | $2.61 B |
Net Income From Continuing Operations Profit from core business. |
|
$4.31 B | $2.73 B | $4.97 B | $4.62 B | $2.47 B | $2.62 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$3.06 | $1.97 | $3.64 | $3.44 | $1.89 | $2.02 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$3.04 | $1.96 | $3.62 | $3.42 | $1.89 | $2.00 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
1.40 B | 1.38 B | 1.36 B | 1.34 B | 1.29 B | 1.29 B |
Diluted Average Shares Outst. Shares including dilution. |
|
1.41 B | 1.39 B | 1.37 B | 1.35 B | 1.30 B | 1.29 B |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$4.73 B | $3.66 B | $6.43 B | $6.77 B | $3.30 B | $3.75 B |
EBITDA Earnings before interest, tax, D&A. |
|
$5.85 B | $4.76 B | $7.65 B | $8.07 B | $4.65 B | $5.13 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$1.11 B | $1.11 B | $1.22 B | $1.30 B | $1.36 B | $1.38 B |
| Company Report |
Mondelez International's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




