Mondelez International Inc
NASDAQ:MDLZ
Balance Sheet
Balance Sheet Decomposition
Mondelez International Inc
Mondelez International Inc
Balance Sheet
Mondelez International Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
215
|
514
|
282
|
316
|
239
|
567
|
1 244
|
2 101
|
2 481
|
1 974
|
4 475
|
2 622
|
1 631
|
1 870
|
1 741
|
761
|
1 100
|
1 291
|
3 619
|
3 546
|
1 923
|
1 810
|
1 351
|
2 125
|
|
| Cash Equivalents |
215
|
514
|
282
|
316
|
239
|
567
|
1 244
|
2 101
|
2 481
|
1 974
|
4 475
|
2 622
|
1 631
|
1 870
|
1 741
|
761
|
1 100
|
1 291
|
3 619
|
3 546
|
1 923
|
1 810
|
1 351
|
2 125
|
|
| Total Receivables |
3 116
|
3 369
|
3 541
|
3 385
|
3 869
|
5 197
|
4 704
|
5 197
|
6 539
|
6 361
|
6 129
|
5 403
|
4 751
|
3 846
|
3 470
|
3 526
|
3 006
|
2 927
|
2 954
|
3 188
|
3 907
|
4 512
|
4 811
|
4 858
|
|
| Accounts Receivables |
3 116
|
3 369
|
3 541
|
3 385
|
3 869
|
5 197
|
4 704
|
5 197
|
6 539
|
6 361
|
6 129
|
4 463
|
3 802
|
2 634
|
2 611
|
2 691
|
2 262
|
2 212
|
2 297
|
2 337
|
3 088
|
3 634
|
3 874
|
3 903
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
940
|
949
|
1 212
|
859
|
835
|
744
|
715
|
657
|
851
|
819
|
878
|
937
|
955
|
|
| Inventory |
3 382
|
3 343
|
3 447
|
3 343
|
3 506
|
4 096
|
3 881
|
3 775
|
5 310
|
5 706
|
3 741
|
3 743
|
3 480
|
2 609
|
2 469
|
2 557
|
2 592
|
2 546
|
2 647
|
2 708
|
3 381
|
3 615
|
3 827
|
4 419
|
|
| Other Current Assets |
743
|
898
|
2 452
|
1 109
|
640
|
877
|
1 632
|
1 381
|
1 891
|
2 161
|
1 328
|
1 406
|
1 888
|
633
|
800
|
676
|
906
|
866
|
759
|
900
|
880
|
1 766
|
3 253
|
1 549
|
|
| Total Current Assets |
7 456
|
8 124
|
9 722
|
8 153
|
8 254
|
10 737
|
11 461
|
12 454
|
16 221
|
16 202
|
15 673
|
13 174
|
11 750
|
8 958
|
8 480
|
7 520
|
7 604
|
7 630
|
9 979
|
10 342
|
10 091
|
11 703
|
13 242
|
12 951
|
|
| PP&E Net |
9 559
|
10 155
|
9 985
|
9 817
|
9 693
|
10 778
|
9 917
|
10 693
|
13 792
|
13 813
|
10 010
|
10 247
|
9 827
|
8 362
|
8 229
|
8 677
|
8 482
|
9 301
|
9 664
|
9 271
|
9 680
|
10 377
|
10 248
|
11 398
|
|
| PP&E Gross |
9 559
|
10 155
|
9 985
|
9 817
|
9 693
|
10 778
|
9 917
|
10 693
|
13 792
|
13 813
|
10 010
|
10 247
|
9 827
|
8 362
|
8 229
|
8 677
|
8 482
|
9 301
|
9 664
|
9 271
|
9 680
|
10 377
|
10 248
|
11 398
|
|
| Accumulated Depreciation |
4 891
|
5 650
|
6 498
|
6 781
|
7 357
|
8 426
|
7 898
|
8 730
|
9 238
|
10 119
|
6 846
|
7 367
|
7 085
|
6 192
|
6 458
|
7 003
|
6 763
|
6 804
|
7 329
|
7 434
|
7 211
|
7 996
|
8 135
|
9 395
|
|
| Intangible Assets |
11 509
|
11 477
|
10 634
|
10 516
|
10 177
|
12 200
|
12 926
|
13 429
|
25 963
|
25 186
|
22 552
|
21 994
|
20 335
|
18 768
|
18 101
|
18 639
|
18 002
|
17 957
|
18 482
|
18 291
|
19 710
|
19 836
|
18 848
|
19 628
|
|
| Goodwill |
24 911
|
25 402
|
25 177
|
24 648
|
25 553
|
31 193
|
27 581
|
28 764
|
37 856
|
37 297
|
25 740
|
25 597
|
23 389
|
20 664
|
20 276
|
21 085
|
20 725
|
20 848
|
21 895
|
21 978
|
23 450
|
23 896
|
23 017
|
24 336
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 387
|
5 585
|
6 193
|
7 123
|
7 178
|
6 036
|
5 289
|
4 879
|
3 242
|
635
|
667
|
|
| Other Long-Term Assets |
3 665
|
4 127
|
4 410
|
4 494
|
1 897
|
3 085
|
1 288
|
1 374
|
1 457
|
1 339
|
1 502
|
1 503
|
1 514
|
704
|
867
|
843
|
793
|
1 601
|
1 754
|
1 921
|
3 351
|
2 337
|
2 507
|
2 507
|
|
| Other Assets |
24 911
|
25 402
|
25 177
|
24 648
|
25 553
|
31 193
|
27 581
|
28 764
|
37 856
|
37 297
|
25 740
|
25 597
|
23 389
|
20 664
|
20 276
|
21 085
|
20 725
|
20 848
|
21 895
|
21 978
|
23 450
|
23 896
|
23 017
|
24 336
|
|
| Total Assets |
57 100
N/A
|
59 285
+4%
|
59 928
+1%
|
57 628
-4%
|
55 574
-4%
|
67 993
+22%
|
63 173
-7%
|
66 714
+6%
|
95 289
+43%
|
93 837
-2%
|
75 477
-20%
|
72 515
-4%
|
66 815
-8%
|
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%
|
68 497
-4%
|
71 487
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 834
|
2 548
|
2 434
|
2 922
|
3 209
|
4 065
|
3 373
|
3 766
|
5 409
|
5 525
|
4 642
|
5 345
|
5 299
|
4 890
|
5 318
|
5 705
|
5 794
|
5 853
|
6 209
|
6 730
|
7 562
|
8 321
|
9 433
|
10 139
|
|
| Accrued Liabilities |
3 400
|
3 534
|
3 906
|
3 492
|
3 935
|
4 400
|
2 754
|
3 356
|
3 807
|
4 228
|
3 522
|
3 361
|
2 993
|
2 478
|
2 481
|
2 449
|
2 457
|
2 783
|
3 154
|
3 093
|
3 485
|
4 006
|
3 658
|
3 951
|
|
| Short-Term Debt |
220
|
553
|
1 818
|
805
|
1 715
|
7 385
|
897
|
453
|
750
|
182
|
274
|
1 594
|
1 305
|
236
|
2 531
|
3 517
|
3 192
|
2 638
|
29
|
216
|
2 299
|
420
|
71
|
2 688
|
|
| Current Portion of Long-Term Debt |
352
|
775
|
750
|
1 268
|
1 418
|
722
|
765
|
513
|
1 115
|
3 654
|
3 577
|
1 003
|
1 530
|
605
|
1 451
|
1 163
|
2 648
|
1 581
|
2 741
|
1 746
|
383
|
2 101
|
2 014
|
1 295
|
|
| Other Current Liabilities |
363
|
451
|
170
|
237
|
196
|
514
|
3 255
|
3 403
|
4 579
|
4 856
|
2 855
|
3 051
|
2 880
|
2 713
|
2 636
|
2 959
|
2 646
|
2 467
|
3 026
|
2 223
|
3 002
|
4 165
|
4 373
|
3 791
|
|
| Total Current Liabilities |
7 169
|
7 861
|
9 078
|
8 724
|
10 473
|
17 086
|
11 044
|
11 491
|
15 660
|
18 445
|
14 870
|
14 354
|
14 007
|
10 922
|
14 417
|
15 793
|
16 737
|
15 322
|
15 159
|
14 008
|
16 731
|
19 013
|
19 549
|
21 864
|
|
| Long-Term Debt |
12 976
|
11 591
|
9 723
|
8 475
|
7 081
|
12 902
|
18 589
|
18 024
|
26 859
|
23 095
|
15 574
|
14 482
|
13 865
|
14 557
|
13 217
|
12 972
|
12 532
|
14 207
|
17 276
|
17 550
|
20 251
|
16 887
|
15 664
|
17 222
|
|
| Deferred Income Tax |
5 428
|
5 856
|
6 468
|
6 067
|
3 930
|
4 876
|
4 064
|
4 508
|
7 984
|
6 738
|
6 235
|
6 282
|
5 512
|
4 750
|
4 721
|
3 341
|
3 552
|
3 338
|
3 346
|
3 444
|
3 437
|
3 292
|
3 425
|
3 530
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
61
|
96
|
108
|
111
|
140
|
159
|
103
|
88
|
54
|
80
|
76
|
76
|
76
|
54
|
37
|
34
|
26
|
53
|
|
| Other Liabilities |
5 695
|
5 447
|
4 748
|
4 769
|
5 535
|
5 834
|
7 120
|
6 719
|
8 844
|
10 231
|
6 382
|
4 865
|
5 578
|
4 514
|
3 968
|
4 777
|
4 195
|
4 331
|
4 375
|
3 767
|
3 822
|
3 833
|
2 901
|
2 980
|
|
| Total Liabilities |
31 268
N/A
|
30 755
-2%
|
30 017
-2%
|
28 035
-7%
|
27 019
-4%
|
40 698
+51%
|
40 878
+0%
|
40 838
0%
|
59 455
+46%
|
58 620
-1%
|
43 201
-26%
|
40 142
-7%
|
39 065
-3%
|
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%
|
41 565
-3%
|
45 649
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
4 814
|
7 020
|
8 304
|
9 453
|
11 128
|
12 209
|
13 440
|
14 636
|
16 619
|
18 012
|
10 551
|
13 419
|
14 529
|
20 700
|
21 149
|
22 631
|
24 491
|
26 615
|
28 402
|
30 806
|
31 481
|
34 236
|
36 476
|
36 413
|
|
| Additional Paid In Capital |
23 655
|
23 704
|
23 762
|
23 835
|
23 626
|
23 445
|
23 563
|
23 611
|
31 231
|
31 318
|
31 548
|
31 396
|
31 651
|
31 760
|
31 847
|
31 915
|
31 961
|
32 019
|
32 070
|
32 097
|
32 143
|
32 216
|
32 276
|
32 322
|
|
| Treasury Stock |
170
|
402
|
950
|
2 032
|
3 130
|
6 524
|
8 714
|
8 416
|
8 126
|
7 476
|
7 157
|
9 553
|
11 112
|
14 462
|
16 713
|
18 555
|
20 185
|
21 139
|
22 204
|
24 010
|
25 794
|
27 174
|
29 349
|
31 533
|
|
| Other Equity |
2 467
|
1 792
|
1 205
|
1 663
|
3 069
|
1 835
|
5 994
|
3 955
|
3 890
|
6 637
|
2 666
|
2 889
|
7 318
|
9 986
|
11 122
|
9 997
|
10 630
|
10 254
|
10 690
|
10 624
|
10 947
|
10 946
|
12 471
|
11 364
|
|
| Total Equity |
25 832
N/A
|
28 530
+10%
|
29 911
+5%
|
29 593
-1%
|
28 555
-4%
|
27 295
-4%
|
22 295
-18%
|
25 876
+16%
|
35 834
+38%
|
35 217
-2%
|
32 276
-8%
|
32 373
+0%
|
27 750
-14%
|
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%
|
26 932
-5%
|
25 838
-4%
|
|
| Total Liabilities & Equity |
57 100
N/A
|
59 285
+4%
|
59 928
+1%
|
57 628
-4%
|
55 574
-4%
|
67 993
+22%
|
63 173
-7%
|
66 714
+6%
|
95 289
+43%
|
93 837
-2%
|
75 477
-20%
|
72 515
-4%
|
66 815
-8%
|
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%
|
68 497
-4%
|
71 487
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 731
|
1 722
|
1 705
|
1 670
|
1 636
|
1 534
|
1 469
|
1 478
|
1 748
|
1 768
|
1 778
|
1 705
|
1 664
|
1 580
|
1 528
|
1 488
|
1 451
|
1 435
|
1 419
|
1 392
|
1 366
|
1 348
|
1 318
|
1 282
|
|