Kellogg Co
NYSE:K
Income Statement
Earnings Waterfall
Kellogg Co
Revenue
|
13.1B
USD
|
Cost of Revenue
|
-8.8B
USD
|
Gross Profit
|
4.3B
USD
|
Operating Expenses
|
-2.7B
USD
|
Operating Income
|
1.6B
USD
|
Other Expenses
|
-599m
USD
|
Net Income
|
951m
USD
|
Income Statement
Kellogg Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
14 792
N/A
|
14 673
-1%
|
14 644
0%
|
14 567
-1%
|
14 580
+0%
|
14 394
-1%
|
14 207
-1%
|
13 897
-2%
|
13 525
-3%
|
13 364
-1%
|
13 134
-2%
|
13 059
-1%
|
12 965
-1%
|
12 867
-1%
|
12 774
-1%
|
12 766
0%
|
12 854
+1%
|
13 007
+1%
|
13 192
+1%
|
13 415
+2%
|
13 547
+1%
|
13 668
+1%
|
13 769
+1%
|
13 672
-1%
|
13 578
-1%
|
13 468
-1%
|
13 472
+0%
|
13 529
+0%
|
13 770
+2%
|
13 942
+1%
|
14 032
+1%
|
14 225
+1%
|
14 181
0%
|
14 269
+1%
|
14 578
+2%
|
14 902
+2%
|
15 315
+3%
|
15 696
+2%
|
15 873
+1%
|
15 866
0%
|
13 122
-17%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8 689)
|
(8 434)
|
(8 440)
|
(8 457)
|
(9 422)
|
(9 378)
|
(9 285)
|
(8 952)
|
(8 191)
|
(8 098)
|
(7 921)
|
(7 949)
|
(8 279)
|
(7 862)
|
(7 856)
|
(8 022)
|
(8 367)
|
(8 324)
|
(8 502)
|
(8 732)
|
(8 910)
|
(9 173)
|
(9 333)
|
(9 338)
|
(9 235)
|
(9 210)
|
(9 167)
|
(9 016)
|
(9 031)
|
(9 182)
|
(9 297)
|
(9 568)
|
(9 576)
|
(9 786)
|
(10 130)
|
(10 424)
|
(10 530)
|
(11 030)
|
(11 017)
|
(10 820)
|
(8 828)
|
|
Gross Profit |
6 103
N/A
|
6 239
+2%
|
6 204
-1%
|
6 110
-2%
|
5 158
-16%
|
5 016
-3%
|
4 922
-2%
|
4 945
+0%
|
5 334
+8%
|
5 266
-1%
|
5 213
-1%
|
5 110
-2%
|
4 686
-8%
|
5 005
+7%
|
4 918
-2%
|
4 744
-4%
|
4 487
-5%
|
4 683
+4%
|
4 690
+0%
|
4 683
0%
|
4 637
-1%
|
4 495
-3%
|
4 436
-1%
|
4 334
-2%
|
4 343
+0%
|
4 258
-2%
|
4 305
+1%
|
4 513
+5%
|
4 739
+5%
|
4 760
+0%
|
4 735
-1%
|
4 657
-2%
|
4 605
-1%
|
4 483
-3%
|
4 448
-1%
|
4 478
+1%
|
4 785
+7%
|
4 666
-2%
|
4 856
+4%
|
5 046
+4%
|
4 294
-15%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 220)
|
(3 191)
|
(3 275)
|
(3 284)
|
(4 014)
|
(4 048)
|
(3 924)
|
(3 830)
|
(3 343)
|
(3 293)
|
(3 214)
|
(3 147)
|
(3 199)
|
(3 075)
|
(3 051)
|
(3 009)
|
(3 000)
|
(2 961)
|
(2 926)
|
(2 953)
|
(2 947)
|
(2 954)
|
(2 960)
|
(2 913)
|
(2 899)
|
(2 861)
|
(2 657)
|
(2 777)
|
(2 935)
|
(2 977)
|
(3 001)
|
(2 930)
|
(2 799)
|
(2 686)
|
(2 740)
|
(2 849)
|
(2 980)
|
(3 108)
|
(3 204)
|
(3 280)
|
(2 744)
|
|
Selling, General & Administrative |
(3 220)
|
(3 191)
|
(3 275)
|
(3 284)
|
(4 014)
|
(4 048)
|
(3 924)
|
(3 830)
|
(3 150)
|
(3 293)
|
(3 214)
|
(3 147)
|
(3 017)
|
(3 075)
|
(3 051)
|
(3 009)
|
(2 852)
|
(2 961)
|
(2 926)
|
(2 953)
|
(2 793)
|
(2 954)
|
(2 960)
|
(2 913)
|
(2 755)
|
(2 861)
|
(2 809)
|
(2 867)
|
(2 800)
|
(2 949)
|
(2 987)
|
(2 916)
|
(2 665)
|
(2 749)
|
(2 756)
|
(2 822)
|
(2 853)
|
(3 108)
|
(3 204)
|
(3 280)
|
(2 628)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(193)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
(116)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
152
|
90
|
0
|
(28)
|
(14)
|
(14)
|
0
|
63
|
16
|
(27)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2 883
N/A
|
3 048
+6%
|
2 929
-4%
|
2 826
-4%
|
1 144
-60%
|
968
-15%
|
998
+3%
|
1 115
+12%
|
1 991
+79%
|
1 973
-1%
|
1 999
+1%
|
1 963
-2%
|
1 487
-24%
|
1 930
+30%
|
1 867
-3%
|
1 735
-7%
|
1 487
-14%
|
1 722
+16%
|
1 764
+2%
|
1 730
-2%
|
1 690
-2%
|
1 541
-9%
|
1 476
-4%
|
1 421
-4%
|
1 444
+2%
|
1 397
-3%
|
1 648
+18%
|
1 736
+5%
|
1 804
+4%
|
1 783
-1%
|
1 734
-3%
|
1 727
0%
|
1 806
+5%
|
1 797
0%
|
1 708
-5%
|
1 629
-5%
|
1 805
+11%
|
1 558
-14%
|
1 652
+6%
|
1 766
+7%
|
1 550
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(232)
|
(226)
|
(214)
|
(211)
|
(286)
|
(291)
|
(239)
|
(322)
|
(713)
|
(822)
|
(873)
|
(827)
|
(442)
|
(533)
|
(555)
|
(508)
|
(185)
|
(306)
|
(307)
|
(290)
|
(280)
|
(268)
|
(231)
|
(257)
|
(189)
|
(75)
|
(262)
|
(253)
|
(266)
|
(278)
|
(220)
|
(168)
|
(238)
|
(219)
|
(215)
|
(200)
|
(344)
|
(242)
|
(270)
|
(314)
|
(208)
|
|
Non-Reccuring Items |
(46)
|
(100)
|
(84)
|
(120)
|
(42)
|
(96)
|
(242)
|
(310)
|
(402)
|
(384)
|
(332)
|
(269)
|
32
|
(401)
|
(375)
|
(372)
|
(181)
|
(63)
|
(24)
|
48
|
25
|
11
|
(41)
|
(93)
|
(123)
|
(111)
|
(60)
|
0
|
(29)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(39)
|
|
Total Other Income |
1
|
20
|
27
|
23
|
9
|
(24)
|
(72)
|
(78)
|
(103)
|
(77)
|
(27)
|
(17)
|
(143)
|
17
|
76
|
189
|
536
|
508
|
514
|
527
|
(106)
|
(107)
|
(131)
|
(111)
|
173
|
181
|
166
|
86
|
92
|
132
|
188
|
117
|
425
|
441
|
415
|
470
|
(253)
|
(268)
|
(292)
|
(370)
|
(263)
|
|
Pre-Tax Income |
2 606
N/A
|
2 742
+5%
|
2 658
-3%
|
2 518
-5%
|
825
-67%
|
557
-32%
|
445
-20%
|
405
-9%
|
773
+91%
|
690
-11%
|
767
+11%
|
850
+11%
|
934
+10%
|
1 013
+8%
|
1 013
N/A
|
1 044
+3%
|
1 657
+59%
|
1 861
+12%
|
1 947
+5%
|
2 015
+3%
|
1 329
-34%
|
1 177
-11%
|
1 073
-9%
|
960
-11%
|
1 305
+36%
|
1 392
+7%
|
1 492
+7%
|
1 569
+5%
|
1 601
+2%
|
1 637
+2%
|
1 702
+4%
|
1 676
-2%
|
1 966
+17%
|
2 019
+3%
|
1 908
-5%
|
1 899
0%
|
1 197
-37%
|
1 048
-12%
|
1 090
+4%
|
1 082
-1%
|
1 040
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(792)
|
(833)
|
(805)
|
(767)
|
(186)
|
(97)
|
(60)
|
(40)
|
(159)
|
(130)
|
(151)
|
(147)
|
(235)
|
(229)
|
(225)
|
(264)
|
(402)
|
(426)
|
(394)
|
(362)
|
(192)
|
(197)
|
(201)
|
(223)
|
(321)
|
(343)
|
(378)
|
(320)
|
(291)
|
(306)
|
(341)
|
(400)
|
(474)
|
(477)
|
(430)
|
(412)
|
(244)
|
(218)
|
(225)
|
(255)
|
(258)
|
|
Income from Continuing Operations |
1 814
|
1 909
|
1 853
|
1 751
|
639
|
460
|
385
|
365
|
614
|
560
|
616
|
703
|
699
|
784
|
788
|
780
|
1 255
|
1 435
|
1 553
|
1 653
|
1 137
|
980
|
872
|
737
|
984
|
1 049
|
1 114
|
1 249
|
1 310
|
1 331
|
1 361
|
1 276
|
1 492
|
1 542
|
1 478
|
1 487
|
953
|
830
|
865
|
827
|
782
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(3)
|
(6)
|
(8)
|
(11)
|
(14)
|
(12)
|
(17)
|
(17)
|
(14)
|
(17)
|
(13)
|
(13)
|
(15)
|
(9)
|
(7)
|
(6)
|
(1)
|
(5)
|
(2)
|
(4)
|
(9)
|
(8)
|
(13)
|
|
Equity Earnings Affiliates |
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
0
|
2
|
4
|
4
|
1
|
2
|
1
|
5
|
7
|
5
|
203
|
198
|
196
|
194
|
(5)
|
(5)
|
(7)
|
(7)
|
(10)
|
(9)
|
(14)
|
(14)
|
(13)
|
(7)
|
3
|
6
|
11
|
9
|
9
|
10
|
11
|
7
|
6
|
|
Net Income (Common) |
1 807
N/A
|
1 902
+5%
|
1 845
-3%
|
1 743
-6%
|
632
-64%
|
453
-28%
|
381
-16%
|
362
-5%
|
614
+70%
|
562
-8%
|
619
+10%
|
706
+14%
|
699
-1%
|
785
+12%
|
788
+0%
|
784
-1%
|
1 254
+60%
|
1 432
+14%
|
1 745
+22%
|
1 837
+5%
|
1 336
-27%
|
1 174
-12%
|
864
-26%
|
731
-15%
|
960
+31%
|
1 025
+7%
|
1 090
+6%
|
1 191
+9%
|
1 251
+5%
|
1 272
+2%
|
1 301
+2%
|
1 260
-3%
|
1 488
+18%
|
1 542
+4%
|
1 488
-4%
|
1 491
+0%
|
960
-36%
|
836
-13%
|
867
+4%
|
826
-5%
|
951
+15%
|
|
EPS (Diluted) |
4.96
N/A
|
5.25
+6%
|
5.08
-3%
|
4.84
-5%
|
1.76
-64%
|
1.26
-28%
|
1.06
-16%
|
1.02
-4%
|
1.72
+69%
|
1.58
-8%
|
1.74
+10%
|
1.98
+14%
|
1.97
-1%
|
2.21
+12%
|
2.22
+0%
|
2.25
+1%
|
3.58
+59%
|
4.13
+15%
|
5.01
+21%
|
5.26
+5%
|
3.83
-27%
|
3.42
-11%
|
2.53
-26%
|
2.13
-16%
|
2.8
+31%
|
2.97
+6%
|
3.15
+6%
|
3.44
+9%
|
3.62
+5%
|
3.69
+2%
|
3.79
+3%
|
3.67
-3%
|
4.33
+18%
|
4.49
+4%
|
4.35
-3%
|
4.33
0%
|
2.79
-36%
|
2.43
-13%
|
2.51
+3%
|
2.39
-5%
|
2.75
+15%
|