KELLANOVA 10-K Analysis & Summary – 2/21/2025

⚠️This is not investment advice.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️

Filing date:

02/21/2025


TLDR:

Kellanova’s 2024 performance shows a decrease in reported net sales but an increase in currency-neutral adjusted operating profit. The company is undergoing a merger with Mars, Incorporated, expected to close in the first half of 2025, which presents both opportunities and risks.

ELI5:

Kellanova, the company that makes snacks like Pringles and Cheez-Its, had a mixed year. Sales were down a bit, but profits were up. They’re planning to merge with Mars, the company that makes M&Ms and Snickers, which could be good or bad for the company.


Accession #:

0001628280-25-007118

Published on

Analyst Summary

  • Reported net sales decreased by 2.8% in 2024, but organic net sales increased by 5.6%.
  • Reported operating profit increased by 24.4%, and currency-neutral adjusted operating profit increased by 21.3%.
  • Reported diluted EPS increased by 72.4% to $3.88, while currency-neutral adjusted diluted EPS increased by 21.4% to $3.92.
  • Gross margin increased from 32.6% to 35.6%.
  • Net cash provided by operating activities increased to $1.76 billion, and free cash flow increased to $1.13 billion.
  • Total debt decreased slightly to $5.7 billion.
  • Gross Profit Margin: Increased from 32.6% to 35.6%, a 3.0 percentage point increase.
  • Operating Profit Margin: Increased from 11.5% to 14.7%, a 3.2 percentage point increase.
  • Net Profit Margin: Increased from 7.3% to 10.5%, a 3.2 percentage point increase.
  • Basic EPS increased from $2.78 to $3.92, a 40.9% increase.
  • Diluted EPS increased from $2.76 to $3.88, a 40.6% increase.
  • Current Ratio: Increased from 0.66 to 0.81, a 22.7% increase.
  • Quick Ratio: Increased from 0.41 to 0.56, a 36.6% increase.
  • Cash Ratio: Increased from 0.05 to 0.15, a 200% increase.
  • Debt-to-Equity Ratio: Decreased from 1.74 to 1.48, a 15% decrease.
  • Debt-to-Assets Ratio: Decreased from 0.38 to 0.37, a 2.6% decrease.
  • Interest Coverage Ratio: Increased from 4.97 to 6.02, a 21.1% increase.
  • Inventory Turnover: Decreased from 7.12 to 6.83, a 4.1% decrease.
  • Days Sales Outstanding: Decreased from 43.7 days to 43.5 days, a 0.5% decrease.
  • Days Payable Outstanding: Increased from 95.8 days to 99.5 days, a 3.9% increase.
  • Asset Turnover: Decreased from 0.84 to 0.82, a 2.4% decrease.
  • Revenue Growth: Decreased by 2.8%.
  • Net Income Growth: Increased by 41.2%.
  • EPS Growth: Increased by 40.6%.

Opportunities and Risks

  • Failure to complete the merger with Mars, regulatory hurdles, litigation, and uncertainties associated with the merger could adversely affect the business.
  • General macroeconomic conditions, including inflation, supply chain disruptions, and geopolitical instability, could negatively impact the company’s performance.
  • Failure to maintain favorable brand perception could lead to decreased sales and market share.
  • Increases in the price of raw materials, packaging, fuel, and labor could adversely affect profitability.
  • Intense competition in the food industry, including with respect to retail shelf space, could put pressure on prices and margins.
  • Technology failures, cyber incidents, security incidents, privacy breaches or data breaches could disrupt our operations or reputation and negatively impact our business.
  • The company is experiencing organic growth in its core business, particularly in snacks.
  • The company is implementing revenue growth management practices to improve pricing and mix.
  • The company is focused on cost reduction initiatives to improve efficiency and profitability.
  • Expansion in emerging markets offers growth potential, although it also carries political, economic, and regulatory risks.

Potential Implications

Company Performance

  • The pending merger creates uncertainty, but the underlying business is showing signs of improvement.
  • Monitor the progress of the merger with Mars and assess the potential impact on the company’s future strategy and financial performance.
  • Closely track macroeconomic conditions and their impact on consumer spending and input costs.
  • Focus on maintaining brand perception and innovating to meet changing consumer preferences.
  • Continue to implement cost reduction initiatives to improve efficiency and profitability.

Kellanova (formerly Kellogg Company) – Form 10-K SEC Filing Report

Executive Summary

This report analyzes Kellanova’s 2024 10-K filing, focusing on financial performance, key risks, and future outlook. Kellanova completed the separation of its North America cereal business in 2023 and has entered into a merger agreement with Mars, Incorporated, expected to close in the first half of 2025. The company’s financial performance shows a slight decrease in reported net sales but a significant increase in currency-neutral adjusted operating profit. Key risks revolve around the completion of the merger, macroeconomic conditions, and maintaining brand perception. Overall, the company presents a mixed picture of ongoing transformation and inherent uncertainties.

Company Overview

Kellanova, formerly Kellogg Company, is a global manufacturer and marketer of snacks and convenience foods. The company’s principal products include snacks, convenience foods, frozen foods, and noodles. Following the separation of its North America cereal business (WK Kellogg Co) in October 2023, Kellanova is focused on its snacks-led portfolio. A significant development is the pending merger with Mars, Incorporated, which is subject to regulatory approvals and customary closing conditions.

Detailed Analysis

Management’s Discussion and Analysis (MD&A)

Management highlights the completion of the WK Kellogg Co separation and the pending merger with Mars. They emphasize the company’s vision to be the world’s best snacks-led powerhouse and its commitment to ESG through the Better Days™ Promise. The MD&A acknowledges the impact of foreign currency translation, particularly the devaluation of the Nigerian Naira, on reported results. Management uses non-GAAP measures, such as currency-neutral and organic net sales, to evaluate performance and make resource allocation decisions.

Red Flags: The MD&A mentions potential tax liabilities related to the separation of WK Kellogg Co and the risk that WK Kellogg Co may not be able to indemnify Kellanova for any such tax liability. The company also notes the potential for supply pressures and market disruptions to continue into 2025.

Financial Statement Analysis

Net Sales: Reported net sales decreased by 2.8% in 2024, primarily due to adverse foreign currency translation and the divestiture of the Russian business. However, organic net sales increased by 5.6%, indicating underlying growth in the core business.

Operating Profit: Reported operating profit increased by 24.4%, driven by a favorable swing in mark-to-market impacts, improved gross profit margin, and reimbursement for transition services provided to WK Kellogg Co. Currency-neutral adjusted operating profit increased by 21.3%.

Earnings Per Share (EPS): Reported diluted EPS increased by 72.4% to $3.88, while currency-neutral adjusted diluted EPS increased by 21.4% to $3.92.

Key Ratios:

  • Gross Margin: Increased from 32.6% to 35.6%, reflecting productivity improvements and moderating supply chain cost inflation.

Cash Flow: Net cash provided by operating activities increased to $1.76 billion, driven by the distribution from the Company’s postretirement benefit plan. Free cash flow increased to $1.13 billion.

Debt: Total debt decreased slightly to $5.7 billion. The company issued new debt during the year and used the proceeds to repay maturing debt and for general corporate purposes.

Uncommon Metrics: The filing highlights the impact of the Nigerian Naira devaluation on the company’s financial results. It also discusses the use of extended payment terms for customers and receivable sales programs to manage working capital.

Risk and Opportunity Assessment

Risks:

  • Merger Risks: Failure to complete the merger with Mars, regulatory hurdles, litigation, and uncertainties associated with the merger could adversely affect the business.
  • Macroeconomic Risks: General macroeconomic conditions, including inflation, supply chain disruptions, and geopolitical instability, could negatively impact the company’s performance.
  • Brand Perception: Failure to maintain favorable brand perception could lead to decreased sales and market share.
  • Raw Material Costs: Increases in the price of raw materials, packaging, fuel, and labor could adversely affect profitability.
  • Competition: Intense competition in the food industry, including with respect to retail shelf space, could put pressure on prices and margins.
  • Cybersecurity: Technology failures, cyber incidents, security incidents, privacy breaches or data breaches could disrupt our operations or reputation and negatively impact our business.

Opportunities:

  • Organic Growth: The company is experiencing organic growth in its core business, particularly in snacks.
  • Revenue Growth Management: The company is implementing revenue growth management practices to improve pricing and mix.
  • Cost Reduction Initiatives: The company is focused on cost reduction initiatives to improve efficiency and profitability.
  • Emerging Markets: Expansion in emerging markets offers growth potential, although it also carries political, economic, and regulatory risks.

Conclusion and Actionable Insights

Kellanova is undergoing a significant transformation with the separation of its cereal business and the pending merger with Mars. While the company is demonstrating organic growth and improved profitability, it faces several risks related to the merger, macroeconomic conditions, and maintaining brand perception.

Overall Assessment: Hold. The pending merger creates uncertainty, but the underlying business is showing signs of improvement.

Recommendations:

  • Monitor the progress of the merger with Mars and assess the potential impact on the company’s future strategy and financial performance.
  • Closely track macroeconomic conditions and their impact on consumer spending and input costs.
  • Focus on maintaining brand perception and innovating to meet changing consumer preferences.
  • Continue to implement cost reduction initiatives to improve efficiency and profitability.

Financial Ratio and Metric Analysis

Profitability

  • Gross Profit Margin:

    • Calculation: Gross Profit / Net Sales = $4,544 / $12,749 = 35.6%
    • Trend: 35.6% (2024) vs 32.6% (2023), a 3.0 percentage point increase.
  • Operating Profit Margin:

    • Calculation: Operating Profit / Net Sales = $1,873 / $12,749 = 14.7%
    • Trend: 14.7% (2024) vs 11.5% (2023) ($1,505 / $13,122), a 3.2 percentage point increase.
  • Net Profit Margin:

    • Calculation: Net Income / Net Sales = $1,343 / $12,749 = 10.5%
    • Trend: 10.5% (2024) vs 7.3% (2023) ($951 / $13,122), a 3.2 percentage point increase.
  • Return on Assets (ROA):

    • Calculation: Net Income / Total Assets = $1,343 / $15,628 = 8.6%
  • Return on Equity (ROE):

    • Calculation: Net Income / Total Equity = $1,343 / $3,882 = 34.6%
  • Earnings Per Share (EPS) – Basic:

    • Calculation: $3.92
    • Trend: $3.92 (2024) vs $2.78 (2023), a 40.9% increase.
  • Earnings Per Share (EPS) – Diluted:

    • Calculation: $3.88
    • Trend: $3.88 (2024) vs $2.76 (2023), a 40.6% increase.

Liquidity

  • Current Ratio:

    • Calculation: Current Assets / Current Liabilities = $3,754 / $4,660 = 0.81
    • Trend: 0.81 (2024) vs 0.66 (2023) ($3,330 / $5,060), a 22.7% increase.
  • Quick Ratio (Acid-Test Ratio):

    • Calculation: (Current Assets – Inventories) / Current Liabilities = ($3,754 – $1,165) / $4,660 = 0.56
    • Trend: 0.56 (2024) vs 0.41 (2023) (($3,330 – $1,243) / $5,060), a 36.6% increase.
  • Cash Ratio:

    • Calculation: Cash and Cash Equivalents / Current Liabilities = $694 / $4,660 = 0.15
    • Trend: 0.15 (2024) vs 0.05 (2023) ($274 / $5,060), a 200% increase.

Solvency/Leverage

  • Debt-to-Equity Ratio:

    • Calculation: Total Debt / Total Equity = $5,743 / $3,882 = 1.48
    • Trend: 1.48 (2024) vs 1.74 (2023) ($5,873 / $3,369), a 15% decrease.
  • Debt-to-Assets Ratio:

    • Calculation: Total Debt / Total Assets = $5,743 / $15,628 = 0.37
    • Trend: 0.37 (2024) vs 0.38 (2023) ($5,873 / $15,621), a 2.6% decrease.
  • Interest Coverage Ratio (Times Interest Earned):

    • Calculation: Operating Profit / Interest Expense = $1,873 / $311 = 6.02
    • Trend: 6.02 (2024) vs 4.97 (2023) ($1,505 / $303), a 21.1% increase.

Activity/Efficiency

  • Inventory Turnover:

    • Calculation: Cost of Goods Sold / Average Inventory = $8,204 / (($1,165 + $1,243) / 2) = 6.83
    • Trend: 6.83 (2024) vs 7.12 (2023) ($8,839 / (($1,243 + $411)/2)), a 4.1% decrease.
  • Days Sales Outstanding (DSO):

    • Calculation: (Accounts Receivable / Net Sales) * 365 = ($1,522 / $12,749) * 365 = 43.5 days
    • Trend: 43.5 days (2024) vs 43.7 days (2023) (($1,568 / $13,122) * 365), a 0.5% decrease.
  • Days Payable Outstanding (DPO):

    • Calculation: (Accounts Payable / Cost of Goods Sold) * 365 = ($2,236 / $8,204) * 365 = 99.5 days
    • Trend: 99.5 days (2024) vs 95.8 days (2023) (($2,314 / $8,839) * 365), a 3.9% increase.
  • Asset Turnover:

    • Calculation: Net Sales / Total Assets = $12,749 / $15,628 = 0.82
    • Trend: 0.82 (2024) vs 0.84 (2023) ($13,122 / $15,621), a 2.4% decrease.

Valuation

  • Price-to-Earnings Ratio (P/E):

    • Calculation: Stock Price / EPS = $82.66 / $3.88 = 21.3
  • Price-to-Book Ratio (P/B):

    • Calculation: Market Cap / Total Equity = (421.389 * $82.66) / $3,775 = 9.23
  • Price-to-Sales Ratio (P/S):

    • Calculation: Market Cap / Net Sales = (421.389 * $82.66) / $12,749 = 2.73
  • Enterprise Value to EBITDA (EV/EBITDA):

    • Calculation: (Market Cap + Total Debt – Cash) / EBITDA = ((421.389 * $82.66) + $5,743 – $694) / ($1,873 + $367) = 15.08

Growth Rates

  • Revenue Growth:

    • Calculation: ($12,749 – $13,122) / $13,122 = -2.8%
  • Net Income Growth:

    • Calculation: ($1,343 – $951) / $951 = 41.2%
  • EPS Growth:

    • Calculation: ($3.88 – $2.76) / $2.76 = 40.6%

Other Relevant Metrics

  • Network Optimization: The company incurred $143 million in network optimization costs in 2024, compared to none in 2023. These costs are related to restructuring charges.
  • Proposed Merger Costs: The company incurred $30 million in proposed merger costs in 2024, compared to none in 2023.
  • Currency-Neutral Adjusted Diluted EPS Growth: The company reported a currency-neutral adjusted diluted EPS growth of 21.4%. This non-GAAP metric excludes the impact of foreign currency fluctuations, providing a clearer view of underlying operational performance.
  • Free Cash Flow: Free cash flow increased from $968 million in 2023 to $1,132 million in 2024.

Commentary

Kellanova’s financial performance in 2024 shows a mixed picture. While profitability metrics like gross profit margin, operating profit margin, net profit margin, and EPS all improved significantly, revenue experienced a slight decline. The company incurred substantial costs related to network optimization and a proposed merger, impacting reported earnings. However, adjusted earnings, which exclude these one-time costs, also showed improvement. Overall, Kellanova is showing improved profitability and cash flow, but revenue growth remains a challenge.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️