Stock Analysis on Net

Hershey Co. (NYSE:HSY)

This company has been moved to the archive! The financial data has not been updated since July 27, 2023.

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Hershey Co., adjusted financial ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Activity Ratio
Total Asset Turnover
Reported 0.95 0.86 0.89 0.98 1.01
Adjusted 0.94 0.85 0.88 0.96 0.96
Liquidity Ratio
Current Ratio
Reported 0.80 0.90 1.57 1.05 0.93
Adjusted 0.87 0.98 1.68 1.15 1.01
Solvency Ratios
Debt to Equity
Reported 1.45 1.82 2.06 2.45 3.19
Adjusted 1.34 1.68 1.83 2.12 2.62
Debt to Capital
Reported 0.59 0.65 0.67 0.71 0.76
Adjusted 0.57 0.63 0.65 0.68 0.72
Financial Leverage
Reported 3.32 3.78 4.09 4.68 5.51
Adjusted 2.92 3.30 3.53 3.94 4.55
Profitability Ratios
Net Profit Margin
Reported 15.79% 16.47% 15.69% 14.40% 15.11%
Adjusted 16.33% 17.73% 15.90% 14.48% 14.66%
Return on Equity (ROE)
Reported 49.85% 53.59% 57.23% 66.10% 84.19%
Adjusted 44.72% 49.72% 49.13% 54.85% 63.96%
Return on Assets (ROA)
Reported 15.02% 14.19% 14.00% 14.12% 15.29%
Adjusted 15.30% 15.05% 13.93% 13.93% 14.05%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Hershey Co. adjusted total asset turnover ratio deteriorated from 2020 to 2021 but then improved from 2021 to 2022 exceeding 2020 level.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Hershey Co. adjusted current ratio deteriorated from 2020 to 2021 and from 2021 to 2022.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Hershey Co. adjusted debt-to-equity ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Hershey Co. adjusted debt-to-capital ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Hershey Co. adjusted financial leverage ratio decreased from 2020 to 2021 and from 2021 to 2022.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Hershey Co. adjusted net profit margin ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Hershey Co. adjusted ROE improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Hershey Co. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.

Hershey Co., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Net sales 10,419,294 8,971,337 8,149,719 7,986,252 7,791,069
Total assets 10,948,820 10,412,231 9,131,845 8,140,395 7,703,020
Activity Ratio
Total asset turnover1 0.95 0.86 0.89 0.98 1.01
Adjusted
Selected Financial Data (US$ in thousands)
Net sales 10,419,294 8,971,337 8,149,719 7,986,252 7,791,069
Adjusted total assets2 11,126,331 10,566,132 9,302,349 8,303,742 8,130,670
Activity Ratio
Adjusted total asset turnover3 0.94 0.85 0.88 0.96 0.96

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Total asset turnover = Net sales ÷ Total assets
= 10,419,294 ÷ 10,948,820 = 0.95

2 Adjusted total assets. See details »

3 2022 Calculation
Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 10,419,294 ÷ 11,126,331 = 0.94

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Hershey Co. adjusted total asset turnover ratio deteriorated from 2020 to 2021 but then improved from 2021 to 2022 exceeding 2020 level.

Adjusted Current Ratio

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Current assets 2,620,406 2,246,206 2,977,905 2,117,102 2,239,181
Current liabilities 3,257,154 2,493,313 1,891,745 2,008,793 2,418,566
Liquidity Ratio
Current ratio1 0.80 0.90 1.57 1.05 0.93
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 2,838,415 2,440,980 3,177,778 2,311,482 2,441,935
Current liabilities 3,257,154 2,493,313 1,891,745 2,008,793 2,418,566
Liquidity Ratio
Adjusted current ratio3 0.87 0.98 1.68 1.15 1.01

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Current ratio = Current assets ÷ Current liabilities
= 2,620,406 ÷ 3,257,154 = 0.80

2 Adjusted current assets. See details »

3 2022 Calculation
Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 2,838,415 ÷ 3,257,154 = 0.87

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Hershey Co. adjusted current ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 4,791,345 5,028,894 4,602,625 4,266,485 4,457,596
Total The Hershey Company stockholders’ equity 3,299,544 2,757,229 2,234,352 1,739,222 1,398,721
Solvency Ratio
Debt to equity1 1.45 1.82 2.06 2.45 3.19
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 5,117,981 5,376,085 4,821,074 4,479,857 4,683,658
Adjusted total stockholders’ equity3 3,805,458 3,199,134 2,637,415 2,108,359 1,785,714
Solvency Ratio
Adjusted debt to equity4 1.34 1.68 1.83 2.12 2.62

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Debt to equity = Total debt ÷ Total The Hershey Company stockholders’ equity
= 4,791,345 ÷ 3,299,544 = 1.45

2 Adjusted total debt. See details »

3 Adjusted total stockholders’ equity. See details »

4 2022 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total stockholders’ equity
= 5,117,981 ÷ 3,805,458 = 1.34

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Hershey Co. adjusted debt-to-equity ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Debt to Capital

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 4,791,345 5,028,894 4,602,625 4,266,485 4,457,596
Total capital 8,090,889 7,786,123 6,836,977 6,005,707 5,856,317
Solvency Ratio
Debt to capital1 0.59 0.65 0.67 0.71 0.76
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 5,117,981 5,376,085 4,821,074 4,479,857 4,683,658
Adjusted total capital3 8,923,439 8,575,219 7,458,489 6,588,216 6,469,372
Solvency Ratio
Adjusted debt to capital4 0.57 0.63 0.65 0.68 0.72

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Debt to capital = Total debt ÷ Total capital
= 4,791,345 ÷ 8,090,889 = 0.59

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2022 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 5,117,981 ÷ 8,923,439 = 0.57

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Hershey Co. adjusted debt-to-capital ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Total assets 10,948,820 10,412,231 9,131,845 8,140,395 7,703,020
Total The Hershey Company stockholders’ equity 3,299,544 2,757,229 2,234,352 1,739,222 1,398,721
Solvency Ratio
Financial leverage1 3.32 3.78 4.09 4.68 5.51
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 11,126,331 10,566,132 9,302,349 8,303,742 8,130,670
Adjusted total stockholders’ equity3 3,805,458 3,199,134 2,637,415 2,108,359 1,785,714
Solvency Ratio
Adjusted financial leverage4 2.92 3.30 3.53 3.94 4.55

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Financial leverage = Total assets ÷ Total The Hershey Company stockholders’ equity
= 10,948,820 ÷ 3,299,544 = 3.32

2 Adjusted total assets. See details »

3 Adjusted total stockholders’ equity. See details »

4 2022 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total stockholders’ equity
= 11,126,331 ÷ 3,805,458 = 2.92

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Hershey Co. adjusted financial leverage ratio decreased from 2020 to 2021 and from 2021 to 2022.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income attributable to The Hershey Company 1,644,817 1,477,512 1,278,708 1,149,692 1,177,562
Net sales 10,419,294 8,971,337 8,149,719 7,986,252 7,791,069
Profitability Ratio
Net profit margin1 15.79% 16.47% 15.69% 14.40% 15.11%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income including noncontrolling interest2 1,701,823 1,590,459 1,295,778 1,156,454 1,142,216
Net sales 10,419,294 8,971,337 8,149,719 7,986,252 7,791,069
Profitability Ratio
Adjusted net profit margin3 16.33% 17.73% 15.90% 14.48% 14.66%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Net profit margin = 100 × Net income attributable to The Hershey Company ÷ Net sales
= 100 × 1,644,817 ÷ 10,419,294 = 15.79%

2 Adjusted net income including noncontrolling interest. See details »

3 2022 Calculation
Adjusted net profit margin = 100 × Adjusted net income including noncontrolling interest ÷ Net sales
= 100 × 1,701,823 ÷ 10,419,294 = 16.33%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Hershey Co. adjusted net profit margin ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income attributable to The Hershey Company 1,644,817 1,477,512 1,278,708 1,149,692 1,177,562
Total The Hershey Company stockholders’ equity 3,299,544 2,757,229 2,234,352 1,739,222 1,398,721
Profitability Ratio
ROE1 49.85% 53.59% 57.23% 66.10% 84.19%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income including noncontrolling interest2 1,701,823 1,590,459 1,295,778 1,156,454 1,142,216
Adjusted total stockholders’ equity3 3,805,458 3,199,134 2,637,415 2,108,359 1,785,714
Profitability Ratio
Adjusted ROE4 44.72% 49.72% 49.13% 54.85% 63.96%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
ROE = 100 × Net income attributable to The Hershey Company ÷ Total The Hershey Company stockholders’ equity
= 100 × 1,644,817 ÷ 3,299,544 = 49.85%

2 Adjusted net income including noncontrolling interest. See details »

3 Adjusted total stockholders’ equity. See details »

4 2022 Calculation
Adjusted ROE = 100 × Adjusted net income including noncontrolling interest ÷ Adjusted total stockholders’ equity
= 100 × 1,701,823 ÷ 3,805,458 = 44.72%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Hershey Co. adjusted ROE improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income attributable to The Hershey Company 1,644,817 1,477,512 1,278,708 1,149,692 1,177,562
Total assets 10,948,820 10,412,231 9,131,845 8,140,395 7,703,020
Profitability Ratio
ROA1 15.02% 14.19% 14.00% 14.12% 15.29%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income including noncontrolling interest2 1,701,823 1,590,459 1,295,778 1,156,454 1,142,216
Adjusted total assets3 11,126,331 10,566,132 9,302,349 8,303,742 8,130,670
Profitability Ratio
Adjusted ROA4 15.30% 15.05% 13.93% 13.93% 14.05%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
ROA = 100 × Net income attributable to The Hershey Company ÷ Total assets
= 100 × 1,644,817 ÷ 10,948,820 = 15.02%

2 Adjusted net income including noncontrolling interest. See details »

3 Adjusted total assets. See details »

4 2022 Calculation
Adjusted ROA = 100 × Adjusted net income including noncontrolling interest ÷ Adjusted total assets
= 100 × 1,701,823 ÷ 11,126,331 = 15.30%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Hershey Co. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.