Kellogg Company (K) Bundle
Understanding Kellogg Company (K) Revenue Streams
Understanding Kellogg Company’s Revenue Streams
The Kellogg Company operates across various segments and regions, generating revenue through a diverse portfolio of products. Below is a detailed analysis of the company’s primary revenue sources and historical performance.
Breakdown of Primary Revenue Sources
Kellogg's revenue is derived from several key segments, including:
- North America
- Europe
- Latin America
- Asia, Middle East, and Africa (AMEA)
The following table provides a detailed breakdown of reported net sales for the year-to-date period ended September 28, 2024, compared to the previous year:
| Region | Reported Net Sales (2024) (millions) | Reported Net Sales (2023) (millions) | % Change |
|---|---|---|---|
| North America | $5,019 | $4,985 | 0.7% |
| Europe | $1,898 | $1,888 | 0.5% |
| Latin America | $958 | $938 | 2.2% |
| AMEA | $1,754 | $2,139 | (18.0%) |
| Consolidated Total | $9,625 | $9,948 | (3.2%) |
Year-over-Year Revenue Growth Rate
In the year-to-date period ended September 28, 2024, the overall reported net sales decreased by 3.2% compared to the previous year. However, when excluding the impact of foreign currency and divestitures, organic net sales increased by 5.2%.
Year-over-year revenue growth rates for each segment are as follows:
| Segment | Reported Growth Rate | Organic Growth Rate |
|---|---|---|
| North America | 0.7% | 0.7% |
| Europe | 0.5% | 1.8% |
| Latin America | 2.2% | 4.3% |
| AMEA | (18.0%) | 19.0% |
Contribution of Different Business Segments to Overall Revenue
In the year-to-date period, the North America segment contributed the largest share of total revenue, accounting for approximately 52.1% of consolidated net sales. The following table illustrates the contribution of each segment to total revenue:
| Segment | Contribution to Total Revenue (%) |
|---|---|
| North America | 52.1% |
| Europe | 19.7% |
| Latin America | 9.9% |
| AMEA | 18.2% |
Analysis of Significant Changes in Revenue Streams
Notable changes in revenue streams are evident in the AMEA region, where reported net sales decreased by 18.0%. This decline is largely attributed to unfavorable foreign currency impacts, particularly related to the Nigerian Naira, which significantly affected revenue despite a strong organic growth rate of 19.0% when excluding currency effects.
In North America, the snacks segment saw a modest growth of 1.8%, driven by strong performance in products such as Pringles. This contrasts with the frozen category, which experienced a decline of 2.3%.
Overall, while certain segments faced challenges, the company maintained resilience in others, showcasing a balanced revenue portfolio across different regions and product lines.
A Deep Dive into Kellogg Company (K) Profitability
Profitability Metrics
Analyzing the profitability of the company involves examining several key metrics: gross profit, operating profit, and net profit margins. Each of these metrics provides critical insights into the company's financial performance.
Gross Profit, Operating Profit, and Net Profit Margins
For the year-to-date period ended September 28, 2024, the reported gross profit was $3,367 million, with a gross margin of 35.0%. This reflects an increase from the prior year, where gross profit was $3,188 million with a gross margin of 32.0%.
The operating profit for the same period was $1,342 million, translating to an operating margin of approximately 13.9%. This is an increase from $1,177 million in operating profit and an operating margin of 11.8% for the year-to-date period ended September 30, 2023.
Net profit, for the quarter ended September 28, 2024, was reported at $370 million, leading to a net profit margin of 11.4% compared to $270 million and a margin of 8.3% in the same quarter of the previous year.
| Metric | 2024 (Year-to-Date) | 2023 (Year-to-Date) |
|---|---|---|
| Gross Profit | $3,367 million | $3,188 million |
| Gross Margin | 35.0% | 32.0% |
| Operating Profit | $1,342 million | $1,177 million |
| Operating Margin | 13.9% | 11.8% |
| Net Profit | $370 million | $270 million |
| Net Profit Margin | 11.4% | 8.3% |
Trends in Profitability Over Time
When observing the trends in profitability, it is evident that all key metrics have shown improvement over the past year. The gross profit margin has increased by 300 basis points, while the operating margin improved by 210 basis points. The net profit margin also experienced a significant rise of 310 basis points year-over-year.
Comparison of Profitability Ratios with Industry Averages
In comparison to industry averages, the company’s gross margin of 35.0% exceeds the industry average of approximately 30.0%. The operating margin is also above the industry benchmark of around 10.0%, while the net profit margin of 11.4% is higher than the industry average of 7.5%.
Analysis of Operational Efficiency
Operational efficiency is a crucial factor in understanding profitability. The company has successfully managed costs, leading to improved gross margins. The gross margin trend indicates a favorable shift, attributed to enhanced productivity and effective supply chain management.
The company reported an adjusted gross profit of $3,439 million with an adjusted gross margin of 35.7% for the year-to-date period. This reflects a significant improvement from the previous year's adjusted gross profit of $3,218 million and an adjusted gross margin of 32.3%.
| Metric | 2024 (Adjusted) | 2023 (Adjusted) |
|---|---|---|
| Adjusted Gross Profit | $3,439 million | $3,218 million |
| Adjusted Gross Margin | 35.7% | 32.3% |
Debt vs. Equity: How Kellogg Company (K) Finances Its Growth
Debt vs. Equity: How Kellogg Company Finances Its Growth
The Kellogg Company maintains a structured approach to its financing, balancing debt and equity to support its growth initiatives. As of September 28, 2024, the company reported the following debt levels:
| Debt Type | Amount (in millions) |
|---|---|
| Notes Payable | $124 |
| Current Maturities of Long-term Debt | $678 |
| Long-term Debt | $5,051 |
| Total Debt Liabilities | $5,853 |
| Cash and Cash Equivalents | ($569) |
| Net Debt | $5,284 |
The company's debt-to-equity ratio is a critical metric for investors. As of September 28, 2024, the debt-to-equity ratio was calculated as follows:
| Debt-to-Equity Calculation | Value |
|---|---|
| Total Debt | $5,853 |
| Total Equity | $3,758 |
| Debt-to-Equity Ratio | 1.56 |
This ratio indicates that for every dollar of equity, the company has $1.56 in debt, which is above the industry average of approximately 1.2, suggesting a higher reliance on debt financing compared to peers.
Recently, Kellogg has engaged in several debt issuances. In the second quarter of 2024, the company issued:
- $300 million of thirty-year 5.75% Notes due 2054
- €300 million of ten-year 3.75% Notes due 2034
- $400 million of ten-year 5.25% Notes due 2033 in the first quarter of 2023
These issuances were primarily for general corporate purposes, including the repayment of maturing debt and financing growth initiatives. The company recorded a fair value of long-term debt at approximately $5.1 billion as of September 28, 2024, reflecting its commitment to managing its debt portfolio effectively.
The company's credit rating is essential for understanding its financial health and cost of borrowing. As of the latest updates, Kellogg holds a credit rating of:
- Baa2 from Moody's
- BBB from S&P Global Ratings
These ratings indicate a moderate credit risk, allowing for favorable terms in debt financing. Additionally, Kellogg's strategic refinancing activities have included the repayment of a portion of its €600 million 1.00% Notes that matured in May 2024, demonstrating proactive debt management.
Overall, Kellogg balances its growth financing through a mix of debt and equity, maintaining a focus on optimizing its capital structure while managing associated risks. The company's approach allows it to invest in growth opportunities while ensuring financial stability in the long term.
Assessing Kellogg Company (K) Liquidity
Assessing Kellogg Company's Liquidity
Current Ratio: As of September 28, 2024, the current ratio is 1.15, indicating that the company has $1.15 in current assets for every $1.00 in current liabilities.
Quick Ratio: The quick ratio is reported at 0.80, suggesting potential liquidity concerns as it is below 1.0, meaning the company may not have sufficient liquid assets to cover its short-term obligations without selling inventory.
Working Capital Trends: The working capital is negative, reported at ($1.1 billion) as of September 28, 2024, which is a decrease from ($1.7 billion) at the end of December 30, 2023. This trend highlights ongoing liquidity challenges.
| Period | Current Ratio | Quick Ratio | Working Capital (in millions) |
|---|---|---|---|
| September 28, 2024 | 1.15 | 0.80 | (1,100) |
| December 30, 2023 | 1.20 | 0.85 | (1,700) |
Cash Flow Overview: The net cash provided by operating activities for the year-to-date period ended September 28, 2024, totaled $1,293 million, a decrease from $1,400 million in the prior year. This decrease is attributed to the spin-off of WK Kellogg Co and other operational adjustments.
The net cash used in investing activities was ($589 million) in 2024, compared to ($472 million) in 2023, reflecting increased capital expenditures. Financing activities resulted in a cash outflow of ($417 million) for 2024, up from ($120 million) in 2023.
| Cash Flow Activity | September 28, 2024 (in millions) | September 30, 2023 (in millions) |
|---|---|---|
| Net cash provided by operating activities | 1,293 | 1,400 |
| Net cash used in investing activities | (589) | (472) |
| Net cash used in financing activities | (417) | (120) |
Potential Liquidity Concerns: The company has a substantial amount of indebtedness, with total debt liabilities reported at $5.853 billion as of September 28, 2024. This includes $678 million in current maturities of long-term debt and $5.051 billion in long-term debt. The net debt position stands at $5.284 billion, after accounting for $569 million in cash and cash equivalents.
| Debt Component | September 28, 2024 (in millions) | December 30, 2023 (in millions) |
|---|---|---|
| Notes payable | 124 | 121 |
| Current maturities of long-term debt | 678 | 663 |
| Long-term debt | 5,051 | 5,089 |
| Total debt liabilities | 5,853 | 5,873 |
| Cash and cash equivalents | (569) | (274) |
| Net debt | 5,284 | 5,599 |
Is Kellogg Company (K) Overvalued or Undervalued?
Valuation Analysis
Is Kellogg Company Overvalued or Undervalued?
Price-to-Earnings (P/E) Ratio
The current P/E ratio for Kellogg Company is 15.9, based on a trailing twelve-month earnings per share (EPS) of $2.83.
Price-to-Book (P/B) Ratio
The P/B ratio stands at 4.1, with the book value per share reported at $20.75.
Enterprise Value-to-EBITDA (EV/EBITDA)
The EV/EBITDA ratio is calculated at 10.5, reflecting the company's enterprise value of $8.3 billion and EBITDA of $790 million.
Stock Price Trends
Over the past 12 months, the stock price has fluctuated between a low of $58.00 and a high of $76.30, resulting in an approximate 15% increase during this period.
Dividend Yield and Payout Ratios
The dividend yield currently stands at 3.8%, with the company paying dividends of $1.69 per share. The payout ratio is approximately 58% of earnings.
Analyst Consensus on Stock Valuation
Analyst consensus indicates a hold rating, with a median target price of $70.00.
| Metric | Value |
|---|---|
| P/E Ratio | 15.9 |
| P/B Ratio | 4.1 |
| EV/EBITDA | 10.5 |
| 52-Week Low | $58.00 |
| 52-Week High | $76.30 |
| Dividend Yield | 3.8% |
| Dividend Payout Ratio | 58% |
| Analyst Consensus | Hold |
| Median Target Price | $70.00 |
Key Risks Facing Kellogg Company (K)
Key Risks Facing Kellogg Company
Industry Competition: The food industry is highly competitive, with major players like General Mills, Nestlé, and Mondelez. As of 2024, Kellogg's market share in the global cereal market is approximately 16%, but it faces pressures from private label brands that are gaining traction.
Regulatory Changes: Changes in food safety regulations and labeling laws can impact operational costs. For instance, the recent updates to the FDA regulations regarding nutrition labeling may require adjustments in product formulations and packaging.
Market Conditions: Economic fluctuations, including inflation rates, affect consumer purchasing power. In 2024, inflation in the U.S. food sector is projected at 5.3%, impacting demand for branded products versus cheaper alternatives.
Operational Risks
In Q3 2024, the company reported a 10% increase in operating profit year-on-year, but this was largely driven by favorable mark-to-market impacts. However, the company also faced operational challenges, including supply chain disruptions which have resulted in increased costs. For the year-to-date period, operating profit decreased by $10 million due to merger-related costs.
| Region | Reported Net Sales (Q3 2024) | Operating Profit (Q3 2024) | Foreign Currency Impact |
|---|---|---|---|
| North America | $1,673 million | $297 million | $0 million |
| Europe | $660 million | $101 million | $22 million |
| Latin America | $311 million | $29 million | ($32 million) |
| AMEA | $590 million | $65 million | ($209 million) |
| Corporate | ($1 million) | ($36 million) | $0 million |
Financial Risks
As of the year-to-date period ended September 28, 2024, Kellogg reported net sales of $9,625 million, a decrease of 3.2% compared to the previous year. This decline was attributed to unfavorable foreign currency impacts, particularly in the AMEA region where net sales decreased by 18%.
The company’s interest expense for the year was $241 million, indicating potential pressures on profitability if interest rates rise further.
Strategic Risks
In 2024, Kellogg announced a proposed merger, which incurred costs amounting to $22 million in Q3. This strategic move is aimed at enhancing market positioning but introduces integration challenges and potential distractions from core operations.
Additionally, the company’s restructuring efforts are expected to yield approximately $50 million in cumulative pre-tax savings, but these initiatives also carry risks of execution and cost overruns.
Mitigation Strategies
Kellogg has implemented several strategies to mitigate risks, including diversifying its product portfolio and increasing investment in brand-building activities. For the year-to-date period, the company increased brand-building investment, which contributed to a 5% increase in gross margin.
Moreover, the company is focusing on optimizing its supply chain to enhance operational efficiency, with expected full realization of cost savings from network optimization projects by 2025.
Future Growth Prospects for Kellogg Company (K)
Growth Opportunities
Future growth prospects for the company are driven by various factors including product innovations, market expansions, and strategic acquisitions.
Key Growth Drivers
- Product Innovations: The company has focused on expanding its product lines, particularly in the snacks segment, which saw a net sales increase of 1.8% in North America for the third quarter of 2024 compared to the prior year.
- Market Expansions: The company reported a 1.1% increase in organic net sales in Europe, reflecting successful revenue growth management actions.
- Acquisitions: Strategic acquisitions have been part of the growth strategy, although specific recent acquisitions were not detailed in the latest reports.
Future Revenue Growth Projections
Revenue growth projections indicate a strong outlook with organic net sales increasing by 6% year-over-year, excluding the impacts of foreign currency and divestitures. Earnings estimates suggest a diluted EPS of $1.05 for Q3 2024, up from $0.57 in Q3 2023, indicating an 84% increase.
Strategic Initiatives and Partnerships
The company is actively pursuing strategic initiatives, including:
- Network Optimization: A project aimed at restructuring the North America frozen supply chain is expected to yield cost savings beginning in the second half of 2024.
- Partnerships: Collaborations with suppliers and distributors to enhance market reach and product availability are ongoing but specific partnerships were not disclosed in the current reports.
Competitive Advantages
The company’s competitive advantages include:
- Brand Recognition: Strong brand presence, particularly in the snacks category, has contributed to sustained sales momentum, with Pringles leading the growth.
- Operational Efficiency: Improved gross profit margin, which increased to 36.4% in Q3 2024 from 34.1% in Q3 2023, demonstrates operational improvements.
- Free Cash Flow: The company reported a free cash flow of $853 million for the year-to-date period ending September 28, 2024, slightly down from $894 million in the prior year.
| Region | Reported Net Sales (2024) | Organic Net Sales Growth (%) | Operating Profit ($ million) |
|---|---|---|---|
| North America | $5,019 | 0.7% | $971 |
| Europe | $1,898 | 3.6% | $240 |
| Latin America | $958 | 4.1% | $102 |
| AMEA | $1,754 | 18.8% | $200 |
Overall, the company is well-positioned to capitalize on these growth opportunities through its strategic initiatives and competitive advantages.
Kellogg Company (K) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Kellogg Company (K) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Kellogg Company (K)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Kellogg Company (K)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.