Mondelez International Inc
NASDAQ:MDLZ
Balance Sheet
Balance Sheet Decomposition
Mondelez International Inc
Current Assets | 11.7B |
Cash & Short-Term Investments | 1.8B |
Receivables | 4.5B |
Other Current Assets | 5.4B |
Non-Current Assets | 59.7B |
Long-Term Investments | 3.2B |
PP&E | 10.4B |
Intangibles | 43.7B |
Other Non-Current Assets | 2.3B |
Current Liabilities | 19B |
Accounts Payable | 8.3B |
Accrued Liabilities | 3.8B |
Short-Term Debt | 420m |
Other Current Liabilities | 6.4B |
Non-Current Liabilities | 24B |
Long-Term Debt | 16.9B |
Other Non-Current Liabilities | 7.2B |
Balance Sheet
Mondelez International Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 631
|
1 870
|
1 741
|
761
|
1 100
|
1 291
|
3 619
|
3 546
|
1 923
|
1 810
|
|
Cash Equivalents |
1 631
|
1 870
|
1 741
|
761
|
1 100
|
1 291
|
3 619
|
3 546
|
1 923
|
1 810
|
|
Total Receivables |
4 751
|
3 846
|
3 470
|
3 526
|
3 006
|
2 927
|
2 954
|
3 188
|
3 907
|
4 512
|
|
Accounts Receivables |
3 802
|
2 634
|
2 611
|
2 691
|
2 262
|
2 212
|
2 297
|
2 337
|
3 088
|
3 634
|
|
Other Receivables |
949
|
1 212
|
859
|
835
|
744
|
715
|
657
|
851
|
819
|
878
|
|
Inventory |
3 480
|
2 609
|
2 469
|
2 557
|
2 592
|
2 546
|
2 647
|
2 708
|
3 381
|
3 615
|
|
Other Current Assets |
1 888
|
633
|
800
|
676
|
906
|
866
|
759
|
900
|
880
|
1 766
|
|
Total Current Assets |
11 750
|
8 958
|
8 480
|
7 520
|
7 604
|
7 630
|
9 979
|
10 342
|
10 091
|
11 703
|
|
PP&E Net |
9 827
|
8 362
|
8 229
|
8 677
|
8 482
|
9 301
|
9 664
|
9 271
|
9 680
|
10 377
|
|
PP&E Gross |
9 827
|
8 362
|
8 229
|
8 677
|
8 482
|
9 301
|
9 664
|
9 271
|
9 680
|
10 377
|
|
Accumulated Depreciation |
7 085
|
6 192
|
6 458
|
7 003
|
6 763
|
6 804
|
7 329
|
7 434
|
7 211
|
7 996
|
|
Intangible Assets |
20 335
|
18 768
|
18 101
|
18 639
|
18 002
|
17 957
|
18 482
|
18 291
|
19 710
|
19 836
|
|
Goodwill |
23 389
|
20 664
|
20 276
|
21 085
|
20 725
|
20 848
|
21 895
|
21 978
|
23 450
|
23 896
|
|
Long-Term Investments |
0
|
5 387
|
5 585
|
6 193
|
7 123
|
7 178
|
6 036
|
5 289
|
4 879
|
3 242
|
|
Other Long-Term Assets |
1 514
|
704
|
867
|
843
|
793
|
1 601
|
1 754
|
1 921
|
3 351
|
2 337
|
|
Other Assets |
23 389
|
20 664
|
20 276
|
21 085
|
20 725
|
20 848
|
21 895
|
21 978
|
23 450
|
23 896
|
|
Total Assets |
66 815
N/A
|
62 843
-6%
|
61 538
-2%
|
62 957
+2%
|
62 729
0%
|
64 515
+3%
|
67 810
+5%
|
67 092
-1%
|
71 161
+6%
|
71 391
+0%
|
|
Liabilities | |||||||||||
Accounts Payable |
5 299
|
4 890
|
5 318
|
5 705
|
5 794
|
5 853
|
6 209
|
6 730
|
7 562
|
8 321
|
|
Accrued Liabilities |
2 993
|
2 478
|
2 481
|
2 449
|
2 457
|
2 783
|
3 154
|
3 093
|
3 485
|
4 006
|
|
Short-Term Debt |
1 305
|
236
|
2 531
|
3 517
|
3 192
|
2 638
|
29
|
216
|
2 299
|
420
|
|
Current Portion of Long-Term Debt |
1 530
|
605
|
1 451
|
1 163
|
2 648
|
1 581
|
2 741
|
1 746
|
383
|
2 101
|
|
Other Current Liabilities |
2 880
|
2 713
|
2 636
|
2 959
|
2 646
|
2 467
|
3 026
|
2 223
|
3 002
|
4 165
|
|
Total Current Liabilities |
14 007
|
10 922
|
14 417
|
15 793
|
16 737
|
15 322
|
15 159
|
14 008
|
16 731
|
19 013
|
|
Long-Term Debt |
13 865
|
14 557
|
13 217
|
12 972
|
12 532
|
14 207
|
17 276
|
17 550
|
20 251
|
16 887
|
|
Deferred Income Tax |
5 512
|
4 750
|
4 721
|
3 341
|
3 552
|
3 338
|
3 346
|
3 444
|
3 437
|
3 292
|
|
Minority Interest |
103
|
88
|
54
|
80
|
76
|
76
|
76
|
54
|
37
|
34
|
|
Other Liabilities |
5 578
|
4 514
|
3 968
|
4 777
|
4 195
|
4 331
|
4 375
|
3 767
|
3 822
|
3 833
|
|
Total Liabilities |
39 065
N/A
|
34 831
-11%
|
36 377
+4%
|
36 963
+2%
|
37 092
+0%
|
37 274
+0%
|
40 232
+8%
|
38 823
-4%
|
44 278
+14%
|
43 059
-3%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
14 529
|
20 700
|
21 149
|
22 631
|
24 491
|
26 615
|
28 402
|
30 806
|
31 481
|
34 236
|
|
Additional Paid In Capital |
31 651
|
31 760
|
31 847
|
31 915
|
31 961
|
32 019
|
32 070
|
32 097
|
32 143
|
32 216
|
|
Treasury Stock |
11 112
|
14 462
|
16 713
|
18 555
|
20 185
|
21 139
|
22 204
|
24 010
|
25 794
|
27 174
|
|
Other Equity |
7 318
|
9 986
|
11 122
|
9 997
|
10 630
|
10 254
|
10 690
|
10 624
|
10 947
|
10 946
|
|
Total Equity |
27 750
N/A
|
28 012
+1%
|
25 161
-10%
|
25 994
+3%
|
25 637
-1%
|
27 241
+6%
|
27 578
+1%
|
28 269
+3%
|
26 883
-5%
|
28 332
+5%
|
|
Total Liabilities & Equity |
66 815
N/A
|
62 843
-6%
|
61 538
-2%
|
62 957
+2%
|
62 729
0%
|
64 515
+3%
|
67 810
+5%
|
67 092
-1%
|
71 161
+6%
|
71 391
+0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 664
|
1 580
|
1 528
|
1 488
|
1 451
|
1 435
|
1 419
|
1 392
|
1 366
|
1 348
|