Mondelez International Financial Statements (MDLZ)
|
|
|
|
Report date
|
|
|
04.02.2022 |
03.02.2023 |
02.02.2024 |
05.02.2025 |
04.02.2026 |
|
28.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
28 720 |
31 496 |
36 016 |
36 441 |
38 537 |
|
39 304 |
|
Operating Income, bln rub |
|
|
4 653 |
3 534 |
5 502 |
6 345 |
3 620 |
|
3 703 |
|
EBITDA, bln rub |
? |
|
5 847 |
4 763 |
7 645 |
8 071 |
4 654 |
|
4 788 |
|
Net profit, bln rub |
? |
|
4 300 |
2 717 |
4 959 |
4 611 |
2 451 |
|
2 612 |
|
|
OCF, bln rub |
? |
|
4 141 |
3 908 |
4 714 |
4 910 |
4 514 |
|
3 889 |
|
CAPEX, bln rub |
? |
|
965.0 |
906.0 |
1 112 |
1 387 |
1 279 |
|
1 314 |
|
FCF, bln rub |
? |
|
3 176 |
3 002 |
3 602 |
3 523 |
3 235 |
|
2 575 |
|
Dividend payout, bln rub
|
|
|
1 826 |
1 985 |
2 160 |
2 349 |
2 487 |
|
2 508 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
42.5% |
73.1% |
43.6% |
50.9% |
101.5% |
|
96.0% |
|
|
OPEX, bln rub |
|
|
6 601 |
7 778 |
8 262 |
7 912 |
7 173 |
|
7 606 |
|
Cost of production, bln rub |
|
|
17 466 |
20 184 |
22 252 |
22 184 |
27 744 |
|
27 996 |
|
R&D, bln rub |
|
|
347.0 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
365.0 |
428.0 |
550.0 |
508.0 |
282.0 |
|
375.0 |
|
|
Assets, bln rub |
|
|
67 092 |
71 161 |
71 391 |
68 497 |
71 487 |
|
71 122 |
|
Net Assets, bln rub |
? |
|
28 269 |
26 883 |
28 332 |
26 932 |
25 838 |
|
25 750 |
|
Debt, bln rub |
|
|
19 971 |
23 542 |
19 945 |
18 372 |
22 403 |
|
21 622 |
|
Cash, bln rub |
|
|
3 546 |
1 923 |
1 810 |
1 351 |
2 125 |
|
1 524 |
|
Net debt, bln rub |
|
|
16 425 |
21 619 |
18 135 |
17 021 |
20 278 |
|
20 098 |
|
|
Ordinary share price, rub |
|
|
66.3 |
|
|
59.7 |
53.8 |
|
61.8 |
|
Number of ordinary shares, mln |
|
|
1 403 |
1 378 |
1 363 |
1 341 |
1 294 |
|
1 289 |
|
|
Market cap, bln rub |
|
|
93 033 |
0 |
0 |
80 098 |
69 656 |
|
79 609 |
|
EV, bln rub |
? |
|
109 458 |
21 619 |
18 135 |
97 119 |
89 934 |
|
99 707 |
|
Book value, bln rub |
|
|
-12 000 |
-16 277 |
-15 400 |
-14 933 |
-18 126 |
|
-18 009 |
|
|
EPS, rub |
? |
|
3.06 |
1.97 |
3.64 |
3.44 |
1.89 |
|
2.03 |
|
FCF/share, rub |
|
|
2.26 |
2.18 |
2.64 |
2.63 |
2.50 |
|
2.00 |
|
BV/share, rub |
|
|
-8.55 |
-11.8 |
-11.3 |
-11.1 |
-14.0 |
|
-14.0 |
|
|
EBITDA margin, % |
? |
|
20.4% |
15.1% |
21.2% |
22.1% |
12.1% |
|
12.2% |
|
Net margin, % |
? |
|
15.0% |
8.63% |
13.8% |
12.7% |
6.36% |
|
6.65% |
|
FCF yield, % |
? |
|
3.41% |
|
|
4.40% |
4.64% |
|
3.23% |
|
ROE, % |
? |
|
15.2% |
10.1% |
17.5% |
17.1% |
9.49% |
|
10.1% |
|
ROA, % |
? |
|
6.41% |
3.82% |
6.95% |
6.73% |
3.43% |
|
3.67% |
|
|
P/E |
? |
|
21.6 |
0.00 |
0.00 |
17.4 |
28.4 |
|
30.5 |
|
P/FCF |
|
|
29.3 |
0.00 |
0.00 |
22.7 |
21.5 |
|
30.9 |
|
P/S |
? |
|
3.24 |
0.00 |
0.00 |
2.20 |
1.81 |
|
2.03 |
|
P/BV |
? |
|
-7.75 |
0.00 |
0.00 |
-5.36 |
-3.84 |
|
-4.42 |
|
EV/EBITDA |
? |
|
18.7 |
4.54 |
2.37 |
12.0 |
19.3 |
|
20.8 |
|
Debt/EBITDA |
|
|
2.81 |
4.54 |
2.37 |
2.11 |
4.36 |
|
4.20 |
|
|
R&D/CAPEX, % |
|
|
36.0% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
3.36% |
2.88% |
3.09% |
3.81% |
3.32% |
|
3.34% |
|
| Mondelez International shareholders |
