Kellogg Co
NYSE:K
Balance Sheet
Balance Sheet Decomposition
Kellogg Co
Current Assets | 3.5B |
Cash & Short-Term Investments | 242m |
Receivables | 1.7B |
Other Current Assets | 1.5B |
Non-Current Assets | 11.9B |
Long-Term Investments | 100m |
PP&E | 3.8B |
Intangibles | 6.9B |
Other Non-Current Assets | 1.1B |
Current Liabilities | 5.5B |
Accounts Payable | 2.2B |
Accrued Liabilities | 1.1B |
Short-Term Debt | 236m |
Other Current Liabilities | 2B |
Non-Current Liabilities | 6.6B |
Long-Term Debt | 4.4B |
Other Non-Current Liabilities | 2.2B |
Balance Sheet
Kellogg Co
Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
443
|
251
|
280
|
281
|
321
|
397
|
435
|
286
|
299
|
274
|
|
Cash Equivalents |
443
|
251
|
280
|
281
|
321
|
397
|
435
|
286
|
299
|
274
|
|
Total Receivables |
1 276
|
1 344
|
1 231
|
1 389
|
1 375
|
1 576
|
1 537
|
1 489
|
1 736
|
1 568
|
|
Accounts Receivables |
1 094
|
1 161
|
1 098
|
1 240
|
1 153
|
1 305
|
1 253
|
1 225
|
1 436
|
1 230
|
|
Other Receivables |
182
|
183
|
133
|
149
|
222
|
271
|
284
|
264
|
300
|
338
|
|
Inventory |
1 279
|
1 250
|
1 238
|
1 217
|
1 330
|
1 226
|
1 284
|
1 398
|
1 768
|
1 243
|
|
Other Current Assets |
342
|
391
|
191
|
149
|
131
|
232
|
226
|
221
|
383
|
245
|
|
Total Current Assets |
3 340
|
3 236
|
2 940
|
3 036
|
3 157
|
3 431
|
3 482
|
3 394
|
4 186
|
3 330
|
|
PP&E Net |
3 769
|
3 621
|
3 569
|
3 716
|
3 731
|
4 153
|
4 371
|
4 467
|
4 406
|
3 873
|
|
PP&E Gross |
3 769
|
3 621
|
3 569
|
3 716
|
3 731
|
4 153
|
4 371
|
4 467
|
4 406
|
3 873
|
|
Accumulated Depreciation |
5 526
|
5 236
|
5 280
|
5 650
|
5 442
|
5 439
|
5 806
|
6 028
|
6 092
|
4 333
|
|
Intangible Assets |
2 295
|
2 268
|
2 369
|
2 639
|
3 361
|
2 576
|
2 491
|
2 409
|
2 296
|
1 930
|
|
Goodwill |
4 971
|
4 968
|
5 166
|
5 504
|
6 050
|
5 861
|
5 799
|
5 771
|
5 686
|
5 160
|
|
Long-Term Investments |
0
|
456
|
438
|
429
|
413
|
404
|
391
|
424
|
432
|
184
|
|
Other Long-Term Assets |
778
|
702
|
629
|
1 027
|
1 068
|
1 139
|
1 462
|
1 713
|
1 490
|
1 144
|
|
Other Assets |
4 971
|
4 968
|
5 166
|
5 504
|
6 050
|
5 861
|
5 799
|
5 771
|
5 686
|
5 160
|
|
Total Assets |
15 153
N/A
|
15 251
+1%
|
15 111
-1%
|
16 351
+8%
|
17 780
+9%
|
17 564
-1%
|
17 996
+2%
|
18 178
+1%
|
18 496
+2%
|
15 621
-16%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 528
|
1 907
|
2 014
|
2 269
|
2 427
|
2 387
|
2 471
|
2 573
|
2 973
|
2 314
|
|
Accrued Liabilities |
766
|
772
|
754
|
893
|
866
|
1 045
|
1 271
|
1 130
|
1 257
|
1 165
|
|
Short-Term Debt |
828
|
1 204
|
438
|
370
|
176
|
107
|
102
|
137
|
467
|
121
|
|
Current Portion of Long-Term Debt |
607
|
1 266
|
631
|
409
|
510
|
620
|
627
|
712
|
780
|
663
|
|
Other Current Liabilities |
635
|
590
|
637
|
581
|
550
|
619
|
767
|
763
|
872
|
797
|
|
Total Current Liabilities |
4 364
|
5 739
|
4 474
|
4 522
|
4 529
|
4 778
|
5 238
|
5 315
|
6 349
|
5 060
|
|
Long-Term Debt |
5 935
|
5 275
|
6 698
|
7 836
|
8 207
|
7 195
|
6 746
|
6 262
|
5 317
|
5 089
|
|
Deferred Income Tax |
726
|
685
|
525
|
355
|
730
|
596
|
562
|
722
|
760
|
497
|
|
Minority Interest |
62
|
10
|
16
|
16
|
558
|
567
|
524
|
495
|
434
|
194
|
|
Other Liabilities |
1 277
|
1 414
|
1 488
|
1 444
|
1 155
|
1 681
|
1 814
|
1 664
|
1 695
|
1 606
|
|
Total Liabilities |
12 364
N/A
|
13 123
+6%
|
13 201
+1%
|
14 173
+7%
|
15 179
+7%
|
14 817
-2%
|
14 884
+0%
|
14 458
-3%
|
14 555
+1%
|
12 446
-14%
|
|
Equity | |||||||||||
Common Stock |
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
|
Retained Earnings |
6 689
|
6 597
|
6 571
|
7 069
|
7 652
|
7 859
|
8 326
|
9 028
|
9 197
|
8 804
|
|
Additional Paid In Capital |
678
|
745
|
806
|
878
|
895
|
921
|
972
|
1 023
|
1 068
|
1 101
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
4
|
0
|
|
Treasury Stock |
3 470
|
3 943
|
3 997
|
4 417
|
4 551
|
4 690
|
4 559
|
4 715
|
4 721
|
4 794
|
|
Other Equity |
1 213
|
1 376
|
1 575
|
1 457
|
1 500
|
1 448
|
1 735
|
1 721
|
1 704
|
2 041
|
|
Total Equity |
2 789
N/A
|
2 128
-24%
|
1 910
-10%
|
2 178
+14%
|
2 601
+19%
|
2 747
+6%
|
3 112
+13%
|
3 720
+20%
|
3 941
+6%
|
3 175
-19%
|
|
Total Liabilities & Equity |
15 153
N/A
|
15 251
+1%
|
15 111
-1%
|
16 351
+8%
|
17 780
+9%
|
17 564
-1%
|
17 996
+2%
|
18 178
+1%
|
18 496
+2%
|
15 621
-16%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
356
|
350
|
351
|
350
|
344
|
342
|
344
|
341
|
342
|
341
|