Monster Beverage Corp., adjustment to net income

US$ in thousands

12 months ended:	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net income (as reported)	1,630,988)	1,191,624)	1,377,475)	1,409,594)	1,107,835)
Add: Net change in available-for-sale investments	9,495)	(4,887)	(1,041)	(110)	283)
Net income (adjusted)	1,640,483)	1,186,737)	1,376,434)	1,409,484)	1,108,118)

Download chart

Monster Beverage Corp., adjusted profitability ratios

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Profit Margin
Reported net profit margin	22.84%	18.88%	24.86%	30.65%	26.37%
Adjusted net profit margin	22.98%	18.80%	24.84%	30.65%	26.38%
Return on Equity (ROE)
Reported ROE	19.82%	16.96%	20.98%	27.31%	26.56%
Adjusted ROE	19.94%	16.89%	20.96%	27.31%	26.57%
Return on Assets (ROA)
Reported ROA	16.84%	14.37%	17.65%	22.73%	21.51%
Adjusted ROA	16.94%	14.31%	17.64%	22.72%	21.52%

Profitability ratio	Description	The company
Adjusted net profit margin	An indicator of profitability, calculated as adjusted net income divided by revenue.	Monster Beverage Corp. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted ROE	A profitability ratio calculated as adjusted net income divided by shareholders’ equity.	Monster Beverage Corp. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted ROA	A profitability ratio calculated as adjusted net income divided by total assets.	Monster Beverage Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Download chart

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income	1,630,988)	1,191,624)	1,377,475)	1,409,594)	1,107,835)
Net sales	7,140,027)	6,311,050)	5,541,352)	4,598,638)	4,200,819)
Profitability Ratio
Net profit margin¹	22.84%	18.88%	24.86%	30.65%	26.37%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income	1,640,483)	1,186,737)	1,376,434)	1,409,484)	1,108,118)
Net sales	7,140,027)	6,311,050)	5,541,352)	4,598,638)	4,200,819)
Profitability Ratio
Adjusted net profit margin²	22.98%	18.80%	24.84%	30.65%	26.38%

2023 Calculations

¹ Net profit margin = 100 × Net income ÷ Net sales
= 100 × 1,630,988 ÷ 7,140,027 = 22.84%

² Adjusted net profit margin = 100 × Adjusted net income ÷ Net sales
= 100 × 1,640,483 ÷ 7,140,027 = 22.98%

Download chart

Profitability ratio	Description	The company
Adjusted net profit margin	An indicator of profitability, calculated as adjusted net income divided by revenue.	Monster Beverage Corp. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income	1,630,988)	1,191,624)	1,377,475)	1,409,594)	1,107,835)
Stockholders’ equity	8,228,744)	7,025,041)	6,566,951)	5,160,860)	4,171,281)
Profitability Ratio
ROE¹	19.82%	16.96%	20.98%	27.31%	26.56%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income	1,640,483)	1,186,737)	1,376,434)	1,409,484)	1,108,118)
Stockholders’ equity	8,228,744)	7,025,041)	6,566,951)	5,160,860)	4,171,281)
Profitability Ratio
Adjusted ROE²	19.94%	16.89%	20.96%	27.31%	26.57%

2023 Calculations

¹ ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 1,630,988 ÷ 8,228,744 = 19.82%

² Adjusted ROE = 100 × Adjusted net income ÷ Stockholders’ equity
= 100 × 1,640,483 ÷ 8,228,744 = 19.94%

Download chart

Profitability ratio	Description	The company
Adjusted ROE	A profitability ratio calculated as adjusted net income divided by shareholders’ equity.	Monster Beverage Corp. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Selected Financial Data (US$ in thousands)
Net income	1,630,988)	1,191,624)	1,377,475)	1,409,594)	1,107,835)
Total assets	9,686,522)	8,293,105)	7,804,784)	6,202,716)	5,150,352)
Profitability Ratio
ROA¹	16.84%	14.37%	17.65%	22.73%	21.51%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income	1,640,483)	1,186,737)	1,376,434)	1,409,484)	1,108,118)
Total assets	9,686,522)	8,293,105)	7,804,784)	6,202,716)	5,150,352)
Profitability Ratio
Adjusted ROA²	16.94%	14.31%	17.64%	22.72%	21.52%

2023 Calculations

¹ ROA = 100 × Net income ÷ Total assets
= 100 × 1,630,988 ÷ 9,686,522 = 16.84%

² Adjusted ROA = 100 × Adjusted net income ÷ Total assets
= 100 × 1,640,483 ÷ 9,686,522 = 16.94%

Download chart

Profitability ratio	Description	The company
Adjusted ROA	A profitability ratio calculated as adjusted net income divided by total assets.	Monster Beverage Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Monster Beverage Corp. (NASDAQ:MNST)

Analysis of Investments