Economic Value Added (EVA)
EVA is registered trademark of Stern Stewart.
Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.
Economic Profit
Mondelēz International Inc., economic profit calculation
US$ in millions
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
1 NOPAT. See details »
2 Cost of capital. See details »
3 Invested capital. See details »
4 2025 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 2,920 – 8.36% × 61,526 = -2,223
The analysis of economic profit reveals a volatile trend, characterized by significant fluctuations in value creation and destruction over the five-year period. While capital investment and the cost of capital remained relatively stable, the overall economic performance was heavily influenced by erratic swings in net operating profit after taxes (NOPAT).
- Net Operating Profit After Taxes (NOPAT)
- NOPAT exhibited high variability, starting at 4,733 million US$ in 2021, declining to 3,016 million US$ in 2022, and subsequently surging to a peak of 5,433 million US$ in 2023. Following a period of relative stability in 2024 at 5,271 million US$, a substantial decrease to 2,920 million US$ was observed in 2025, indicating inconsistency in the company's ability to maintain operating profitability.
- Cost of Capital and Invested Capital
- The cost of capital remained remarkably stable, oscillating within a narrow range between 8.36% and 8.78%. Similarly, invested capital showed minimal variance, maintaining a baseline around 61 billion US$, with a slight peak of 63,833 million US$ in 2022. This stability suggests a consistent capital structure and a steady financing cost environment despite changes in operating performance.
- Economic Profit Performance
- Economic profit fluctuated between negative and positive territory, reflecting the gap between NOPAT and the required return on invested capital. A significant value destruction of 2,399 million US$ in 2022 transitioned into marginal value creation in 2023 (34 million US$) and 2024 (125 million US$). However, this positive trajectory was reversed in 2025, with economic profit falling to -2,223 million US$, signaling that the company failed to generate returns exceeding its cost of capital in the final year of the period.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Net Operating Profit after Taxes (NOPAT)
Mondelēz International Inc., NOPAT calculation
US$ in millions
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
1 Elimination of deferred tax expense. See details »
2 Addition of increase (decrease) in allowances for credit losses.
3 Addition of increase (decrease) in restructuring Program liability.
4 Addition of increase (decrease) in equity equivalents to net earnings attributable to Mondelēz International.
5 2025 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 763 × 5.40% = 41
6 2025 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= 640 × 21.00% = 134
7 Addition of after taxes interest expense to net earnings attributable to Mondelēz International.
Net operating profit after taxes (NOPAT) exhibited fluctuations over the five-year period. While net earnings attributable to Mondelēz International demonstrated volatility, NOPAT generally tracked a similar pattern, though with differing magnitudes. An initial decline was followed by a period of growth, then a subsequent decrease.
- Overall Trend
- NOPAT began at US$4,733 million in 2021, decreased to US$3,016 million in 2022, then increased significantly to US$5,433 million in 2023. This upward momentum continued, albeit at a slower pace, reaching US$5,271 million in 2024 before declining to US$2,920 million in 2025.
- Year-over-Year Changes
- The largest year-over-year decrease occurred between 2021 and 2022, with NOPAT falling by US$1,717 million. Conversely, the most substantial increase was observed between 2022 and 2023, with NOPAT rising by US$2,417 million. A moderate decrease of US$162 million was noted between 2023 and 2024, followed by a more pronounced decline of US$2,351 million between 2024 and 2025.
- Relationship to Net Earnings
- In 2021, NOPAT exceeded net earnings by US$433 million. This difference narrowed in 2022, with NOPAT exceeding net earnings by only US$299 million. In 2023, NOPAT surpassed net earnings by US$474 million. The gap widened again in 2024 to US$660 million, but then contracted significantly in 2025, with NOPAT exceeding net earnings by only US$469 million. This suggests a changing relationship between operating profitability and overall net income.
The considerable decrease in NOPAT in 2025 warrants further investigation to determine the underlying factors contributing to this decline. The fluctuations observed throughout the period suggest sensitivity to external economic conditions or internal operational changes.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Cash Operating Taxes
Mondelēz International Inc., cash operating taxes calculation
US$ in millions
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The provision for income taxes and cash operating taxes exhibited fluctuating behavior between 2021 and 2025. While both metrics moved in similar directions, notable differences in magnitude and specific year-over-year changes were observed.
- Provision for Income Taxes
- The provision for income taxes decreased from US$1,190 million in 2021 to US$865 million in 2022, representing a substantial decline. This was followed by a significant increase to US$1,537 million in 2023. A further, though smaller, increase occurred in 2024, reaching US$1,469 million, before decreasing considerably to US$782 million in 2025. The volatility suggests potential impacts from changes in tax regulations, geographic earnings mix, or the recognition of tax benefits.
- Cash Operating Taxes
- Cash operating taxes demonstrated a decrease from US$1,066 million in 2021 to US$1,003 million in 2022. A marked increase was then recorded in 2023, with cash operating taxes reaching US$1,697 million. This was followed by a decrease to US$1,328 million in 2024, and a further decline to US$900 million in 2025. The pattern mirrors that of the provision for income taxes, but the absolute values are consistently lower.
- Relationship between Provision and Cash Taxes
- In 2021 and 2022, the difference between the provision for income taxes and cash operating taxes was relatively small, approximately US$124 million and US$162 million respectively. However, this difference widened significantly in 2023 to US$160 million, decreased in 2024 to US$141 million, and then increased again in 2025 to US$182 million. This divergence suggests changes in the timing of tax payments relative to reported income, potentially due to deferred tax assets or liabilities, or differences in tax accounting versus cash accounting methods.
- Overall Trend
- Both measures experienced a peak in 2023, followed by a decline in 2024 and 2025. The 2025 values for both the provision for income taxes and cash operating taxes represent the lowest levels observed during the analyzed period. This suggests a potential reduction in taxable income or increased utilization of tax credits in the latter years.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Invested Capital
Mondelēz International Inc., invested capital calculation (financing approach)
US$ in millions
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
1 Addition of capitalized operating leases.
2 Elimination of deferred taxes from assets and liabilities. See details »
3 Addition of allowance for doubtful accounts receivable.
4 Addition of restructuring Program liability.
5 Addition of equity equivalents to total Mondelēz International shareholders’ equity.
6 Removal of accumulated other comprehensive income.
7 Subtraction of construction in progress.
The invested capital of the company exhibited relative stability over the five-year period, with fluctuations occurring between approximately US$60.3 billion and US$63.8 billion. A slight increase is observed from 2021 to 2022, followed by a decrease in 2023, and a further decrease in 2024. The final year, 2025, shows a modest increase, returning invested capital to levels similar to those seen in 2021.
- Total Reported Debt & Leases
- Total reported debt and leases increased significantly from 2021 to 2022, rising from US$20.1 billion to US$23.6 billion. This was followed by a substantial decrease in 2023 to US$20.1 billion, and a further reduction in 2024 to US$18.5 billion. A subsequent increase is noted in 2025, reaching US$21.968 billion. This indicates active debt management and potential shifts in financing strategies.
- Total Shareholders’ Equity
- Total shareholders’ equity experienced a decrease from 2021 to 2022, moving from US$28.3 billion to US$26.9 billion. It then increased in 2023 to US$28.3 billion, before decreasing again in 2024 to US$26.9 billion, and finally declining further in 2025 to US$25.8 billion. This suggests potential impacts from net income, dividends, and share repurchases on equity value.
- Relationship between Debt, Equity, and Invested Capital
- Invested capital is calculated as the sum of total debt and shareholders’ equity. The fluctuations in both debt and equity contribute to the observed stability in invested capital. While debt levels decreased in 2023 and 2024, equity also decreased, partially offsetting the impact on the overall invested capital figure. The increase in debt in 2025, coupled with a further decrease in equity, resulted in a modest increase in invested capital.
The observed patterns suggest a dynamic capital structure, with the company actively managing its debt and equity positions. Further investigation into the underlying drivers of these changes, such as profitability, investment activities, and financing decisions, would be necessary for a more comprehensive understanding.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Cost of Capital
Mondelēz International Inc., cost of capital calculations
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 76,142) | 76,142) | ÷ | 96,458) | = | 0.79 | 0.79 | × | 10.00% | = | 7.90% | ||
| Debt3 | 19,553) | 19,553) | ÷ | 96,458) | = | 0.20 | 0.20 | × | 2.68% × (1 – 21.00%) | = | 0.43% | ||
| Operating lease liability4 | 763) | 763) | ÷ | 96,458) | = | 0.01 | 0.01 | × | 5.40% × (1 – 21.00%) | = | 0.03% | ||
| Total: | 96,458) | 1.00 | 8.36% | ||||||||||
Based on: 10-K (reporting date: 2025-12-31).
1 US$ in millions
2 Equity. See details »
3 Debt. See details »
4 Operating lease liability. See details »
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 74,287) | 74,287) | ÷ | 90,928) | = | 0.82 | 0.82 | × | 10.00% | = | 8.17% | ||
| Debt3 | 15,846) | 15,846) | ÷ | 90,928) | = | 0.17 | 0.17 | × | 2.38% × (1 – 21.00%) | = | 0.33% | ||
| Operating lease liability4 | 795) | 795) | ÷ | 90,928) | = | 0.01 | 0.01 | × | 5.50% × (1 – 21.00%) | = | 0.04% | ||
| Total: | 90,928) | 1.00 | 8.54% | ||||||||||
Based on: 10-K (reporting date: 2024-12-31).
1 US$ in millions
2 Equity. See details »
3 Debt. See details »
4 Operating lease liability. See details »
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 103,504) | 103,504) | ÷ | 121,712) | = | 0.85 | 0.85 | × | 10.00% | = | 8.51% | ||
| Debt3 | 17,506) | 17,506) | ÷ | 121,712) | = | 0.14 | 0.14 | × | 2.19% × (1 – 21.00%) | = | 0.25% | ||
| Operating lease liability4 | 702) | 702) | ÷ | 121,712) | = | 0.01 | 0.01 | × | 5.10% × (1 – 21.00%) | = | 0.02% | ||
| Total: | 121,712) | 1.00 | 8.78% | ||||||||||
Based on: 10-K (reporting date: 2023-12-31).
1 US$ in millions
2 Equity. See details »
3 Debt. See details »
4 Operating lease liability. See details »
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 89,856) | 89,856) | ÷ | 110,753) | = | 0.81 | 0.81 | × | 10.00% | = | 8.12% | ||
| Debt3 | 20,217) | 20,217) | ÷ | 110,753) | = | 0.18 | 0.18 | × | 2.40% × (1 – 21.00%) | = | 0.35% | ||
| Operating lease liability4 | 680) | 680) | ÷ | 110,753) | = | 0.01 | 0.01 | × | 4.20% × (1 – 21.00%) | = | 0.02% | ||
| Total: | 110,753) | 1.00 | 8.48% | ||||||||||
Based on: 10-K (reporting date: 2022-12-31).
1 US$ in millions
2 Equity. See details »
3 Debt. See details »
4 Operating lease liability. See details »
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 93,046) | 93,046) | ÷ | 113,928) | = | 0.82 | 0.82 | × | 10.00% | = | 8.17% | ||
| Debt3 | 20,249) | 20,249) | ÷ | 113,928) | = | 0.18 | 0.18 | × | 1.82% × (1 – 21.00%) | = | 0.26% | ||
| Operating lease liability4 | 633) | 633) | ÷ | 113,928) | = | 0.01 | 0.01 | × | 3.30% × (1 – 21.00%) | = | 0.01% | ||
| Total: | 113,928) | 1.00 | 8.44% | ||||||||||
Based on: 10-K (reporting date: 2021-12-31).
1 US$ in millions
2 Equity. See details »
3 Debt. See details »
4 Operating lease liability. See details »
Economic Spread Ratio
Mondelēz International Inc., economic spread ratio calculation, comparison to benchmarks
| Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Economic profit1 | (2,223) | 125) | 34) | (2,399) | (463) | |
| Invested capital2 | 61,526) | 60,269) | 61,495) | 63,833) | 61,560) | |
| Performance Ratio | ||||||
| Economic spread ratio3 | -3.61% | 0.21% | 0.06% | -3.76% | -0.75% | |
| Benchmarks | ||||||
| Economic Spread Ratio, Competitors4 | ||||||
| Coca-Cola Co. | 6.12% | 3.66% | 4.16% | 3.85% | 5.38% | |
| PepsiCo Inc. | 2.88% | 5.47% | 4.39% | 4.37% | 4.92% | |
| Philip Morris International Inc. | 13.29% | 8.31% | 8.97% | 11.92% | 26.25% | |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
1 Economic profit. See details »
2 Invested capital. See details »
3 2025 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × -2,223 ÷ 61,526 = -3.61%
4 Click competitor name to see calculations.
The analysis of economic value generation indicates significant volatility in the ability to create value above the cost of capital from 2021 through 2025. The performance is characterized by periods of value destruction punctuated by a brief window of positive economic profit and a corresponding positive spread.
- Economic Profit Trends
- Economic profit experienced substantial fluctuations, beginning at -463 million USD in 2021 and declining sharply to -2,399 million USD in 2022. A recovery phase occurred in 2023 and 2024, during which values shifted into positive territory, reaching 34 million USD and 125 million USD, respectively. This trend reversed abruptly in 2025, with economic profit falling back to -2,223 million USD.
- Invested Capital Stability
- Invested capital remained relatively stable throughout the observed period, fluctuating within a range between 60,269 million USD and 63,833 million USD. A peak in invested capital was observed in 2022, followed by a gradual decline to a period low in 2024, before returning to 61,526 million USD by the end of 2025.
- Economic Spread Ratio Performance
- The economic spread ratio closely mirrors the volatility of economic profit due to the relative stability of the capital base. The ratio declined from -0.75% in 2021 to a low of -3.76% in 2022. Improvement was noted in 2023 (0.06%) and 2024 (0.21%), representing the only intervals where the return on capital exceeded the cost of capital. However, by 2025, the ratio returned to a significant negative position of -3.61%.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Economic Profit Margin
Mondelēz International Inc., economic profit margin calculation, comparison to benchmarks
| Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Economic profit1 | (2,223) | 125) | 34) | (2,399) | (463) | |
| Net revenues | 38,537) | 36,441) | 36,016) | 31,496) | 28,720) | |
| Performance Ratio | ||||||
| Economic profit margin2 | -5.77% | 0.34% | 0.10% | -7.62% | -1.61% | |
| Benchmarks | ||||||
| Economic Profit Margin, Competitors3 | ||||||
| Coca-Cola Co. | 11.86% | 6.76% | 7.59% | 7.16% | 11.18% | |
| PepsiCo Inc. | 2.55% | 4.57% | 3.60% | 3.51% | 4.32% | |
| Philip Morris International Inc. | 17.43% | 10.60% | 13.10% | 17.77% | 24.37% | |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
1 Economic profit. See details »
2 2025 Calculation
Economic profit margin = 100 × Economic profit ÷ Net revenues
= 100 × -2,223 ÷ 38,537 = -5.77%
3 Click competitor name to see calculations.
The financial performance from 2021 to 2025 is characterized by a divergence between consistent revenue growth and highly volatile economic profit outcomes. While top-line expansion remained steady, the ability to generate returns exceeding the cost of capital fluctuated significantly over the period.
- Net Revenue Trends
- A sustained upward trajectory is observed in net revenues, which grew from US$ 28,720 million in 2021 to US$ 38,537 million in 2025. This indicates a consistent expansion in sales volume and market presence throughout the analyzed timeframe.
- Economic Profit Volatility
- Economic profit exhibited extreme instability, shifting between significant losses and marginal gains. A substantial decline occurred in 2022, with economic profit falling to -US$ 2,399 million. A period of recovery followed in 2023 and 2024, where the company achieved positive economic profit of US$ 34 million and US$ 125 million, respectively. However, this trend reversed sharply in 2025, with a return to a significant deficit of -US$ 2,223 million.
- Economic Profit Margin Analysis
- The economic profit margin reflects the inherent volatility of value creation relative to scale. The margin reached a low of -7.62% in 2022 before shifting to narrow positive margins of 0.10% in 2023 and 0.34% in 2024. The subsequent decline to -5.77% in 2025 suggests that the increase in net revenues did not translate into sustainable economic value, as the cost of capital again exceeded the operating returns.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?