Kellogg Company Financial Statements (K)
|
|
|
|
Report date
|
|
|
22.02.2021 |
22.02.2022 |
21.02.2023 |
20.02.2024 |
21.02.2025 |
|
30.10.2025 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
13 770 |
11 747 |
12 653 |
13 122 |
12 749 |
|
12 670 |
|
Operating Income, bln rub |
|
|
1 761 |
1 383 |
1 211 |
1 505 |
1 873 |
|
1 851 |
|
EBITDA, bln rub |
? |
|
2 361 |
2 124 |
1 581 |
1 762 |
2 332 |
|
2 245 |
|
Net profit, bln rub |
? |
|
1 251 |
1 488 |
960.0 |
951.0 |
1 343 |
|
1 277 |
|
|
OCF, bln rub |
? |
|
1 986 |
1 701 |
1 651 |
1 645 |
1 760 |
|
1 255 |
|
CAPEX, bln rub |
? |
|
505.0 |
553.0 |
488.0 |
677.0 |
628.0 |
|
656.0 |
|
FCF, bln rub |
? |
|
1 481 |
1 148 |
1 163 |
968.0 |
1 132 |
|
599.0 |
|
Dividend payout, bln rub
|
|
|
782.0 |
788.0 |
797.0 |
800.0 |
776.0 |
|
794.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
|
|
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
62.5% |
53.0% |
83.0% |
84.1% |
57.8% |
|
62.2% |
|
|
OPEX, bln rub |
|
|
2 966 |
2 435 |
2 600 |
2 778 |
2 672 |
|
2 559 |
|
Cost of production, bln rub |
|
|
9 043 |
7 929 |
8 842 |
8 839 |
8 204 |
|
8 260 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
303.0 |
228.0 |
334.0 |
351.0 |
354.0 |
|
291.0 |
|
|
Assets, bln rub |
|
|
17 996 |
18 178 |
18 496 |
15 621 |
15 628 |
|
15 645 |
|
Net Assets, bln rub |
? |
|
3 112 |
3 720 |
3 941 |
3 175 |
3 775 |
|
4 203 |
|
Debt, bln rub |
|
|
8 112 |
7 729 |
7 164 |
6 526 |
6 342 |
|
6 200 |
|
Cash, bln rub |
|
|
435.0 |
286.0 |
299.0 |
274.0 |
694.0 |
|
240.0 |
|
Net debt, bln rub |
|
|
7 677 |
7 443 |
6 865 |
6 252 |
5 648 |
|
5 960 |
|
|
Ordinary share price, rub |
|
|
58.4 |
60.5 |
|
|
|
|
83.4 |
|
Number of ordinary shares, mln |
|
|
343.0 |
341.0 |
341.6 |
342.1 |
343.0 |
|
348.0 |
|
|
Market cap, bln rub |
|
|
20 028 |
20 613 |
0 |
0 |
0 |
|
29 037 |
|
EV, bln rub |
? |
|
27 705 |
28 056 |
6 865 |
6 252 |
5 648 |
|
34 997 |
|
Book value, bln rub |
|
|
-5 178 |
-4 460 |
-3 679 |
-3 915 |
-2 988 |
|
-2 661 |
|
|
EPS, rub |
? |
|
3.65 |
4.36 |
2.81 |
2.78 |
3.92 |
|
3.67 |
|
FCF/share, rub |
|
|
4.32 |
3.37 |
3.40 |
2.83 |
3.30 |
|
1.72 |
|
BV/share, rub |
|
|
-15.1 |
-13.1 |
-10.8 |
-11.4 |
-8.71 |
|
-7.65 |
|
|
EBITDA margin, % |
? |
|
17.1% |
18.1% |
12.5% |
13.4% |
18.3% |
|
17.7% |
|
Net margin, % |
? |
|
9.08% |
12.7% |
7.59% |
7.25% |
10.5% |
|
10.1% |
|
FCF yield, % |
? |
|
7.39% |
5.57% |
|
|
|
|
2.06% |
|
ROE, % |
? |
|
40.2% |
40.0% |
24.4% |
30.0% |
35.6% |
|
30.4% |
|
ROA, % |
? |
|
6.95% |
8.19% |
5.19% |
6.09% |
8.59% |
|
8.16% |
|
|
P/E |
? |
|
16.0 |
13.9 |
0.00 |
0.00 |
0.00 |
|
22.7 |
|
P/FCF |
|
|
13.5 |
18.0 |
0.00 |
0.00 |
0.00 |
|
48.5 |
|
P/S |
? |
|
1.45 |
1.75 |
0.00 |
0.00 |
0.00 |
|
2.29 |
|
P/BV |
? |
|
-3.87 |
-4.62 |
0.00 |
0.00 |
0.00 |
|
-10.9 |
|
EV/EBITDA |
? |
|
11.7 |
13.2 |
4.34 |
3.55 |
2.42 |
|
15.6 |
|
Debt/EBITDA |
|
|
3.25 |
3.50 |
4.34 |
3.55 |
2.42 |
|
2.65 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
3.67% |
4.71% |
3.86% |
5.16% |
4.93% |
|
5.18% |
|
| Kellogg Company shareholders |
