
Hershey (HSY) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
2.6B
Gross Profit
796.3M
30.45%
Operating Income
193.1M
7.38%
Net Income
62.7M
2.40%
EPS (Diluted)
$0.31
Balance Sheet Metrics
Total Assets
13.6B
Total Liabilities
9.1B
Shareholders Equity
4.5B
Debt to Equity
2.02
Cash Flow Metrics
Operating Cash Flow
-55.8M
Free Cash Flow
-46.5M
Revenue & Profitability Trend
Hershey Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 11.2B | 11.2B | 10.4B | 9.0B | 8.1B |
Cost of Goods Sold | 5.9B | 6.2B | 5.9B | 4.9B | 4.4B |
Gross Profit | 5.3B | 5.0B | 4.5B | 4.0B | 3.7B |
Gross Margin % | 47.3% | 44.8% | 43.2% | 45.1% | 45.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.4B | 2.5B | 2.3B | 2.0B | 1.9B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.4B | 2.5B | 2.3B | 2.0B | 1.9B |
Operating Income | 2.9B | 2.5B | 2.2B | 2.0B | 1.8B |
Operating Margin % | 26.1% | 22.7% | 21.5% | 22.8% | 22.2% |
Non-Operating Items | |||||
Interest Income | 8.7M | 9.7M | 2.5M | 2.4M | 4.1M |
Interest Expense | 174.3M | 161.5M | 140.1M | 129.8M | 153.5M |
Other Non-Operating Income | -287.7M | -209.6M | -189.7M | -117.4M | -166.0M |
Pre-tax Income | 2.5B | 2.2B | 1.9B | 1.8B | 1.5B |
Income Tax | 252.7M | 310.1M | 272.3M | 314.4M | 219.6M |
Effective Tax Rate % | 10.2% | 14.3% | 14.2% | 17.5% | 14.7% |
Net Income | 2.2B | 1.9B | 1.6B | 1.5B | 1.3B |
Net Margin % | 19.8% | 16.7% | 15.8% | 16.5% | 15.6% |
Key Metrics | |||||
EBITDA | 3.4B | 3.0B | 2.6B | 2.4B | 2.1B |
EPS (Basic) | $11.22 | $9.31 | $8.22 | $7.34 | $6.30 |
EPS (Diluted) | $10.92 | $9.06 | $7.96 | $7.11 | $6.11 |
Basic Shares Outstanding | 202963000 | 204738000 | 205535000 | 206734000 | 208446000 |
Diluted Shares Outstanding | 202963000 | 204738000 | 205535000 | 206734000 | 208446000 |
Income Statement Trend
Hershey Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 730.7M | 401.9M | 463.9M | 329.3M | 1.1B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 800.4M | 823.6M | 711.2M | 671.5M | 615.2M |
Inventory | 1.3B | 1.3B | 1.2B | 988.5M | 964.2M |
Other Current Assets | 704.4M | 118.0M | 128.3M | 127.7M | 158.8M |
Total Current Assets | 3.8B | 2.9B | 2.6B | 2.2B | 3.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 337.7M | 308.0M | 326.5M | 351.7M | 224.3M |
Goodwill | 7.7B | 7.6B | 7.5B | 7.6B | 5.5B |
Intangible Assets | 2.2B | 2.2B | 2.3B | 2.3B | 1.5B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 189.9M | 182.0M | 152.5M | 132.0M | 112.7M |
Total Non-Current Assets | 9.2B | 9.0B | 8.3B | 8.2B | 6.2B |
Total Assets | 12.9B | 11.9B | 10.9B | 10.4B | 9.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 807.9M | 1.1B | 970.6M | 692.3M | 580.1M |
Short-term Debt | 2.0B | 1.1B | 1.5B | 978.6M | 549.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 3.9B | 3.0B | 3.3B | 2.5B | 1.9B |
Non-Current Liabilities | |||||
Long-term Debt | 3.5B | 4.1B | 3.6B | 4.4B | 4.3B |
Deferred Tax Liabilities | 424.2M | 345.7M | 328.4M | 288.0M | 229.0M |
Other Non-Current Liabilities | 262.6M | 263.9M | 250.0M | 245.5M | 207.3M |
Total Non-Current Liabilities | 4.3B | 4.8B | 4.4B | 5.2B | 5.0B |
Total Liabilities | 8.2B | 7.8B | 7.6B | 7.7B | 6.9B |
Equity | |||||
Common Stock | 221.6M | 221.6M | 221.6M | 221.6M | 221.6M |
Retained Earnings | 5.7B | 4.6B | 3.6B | 2.7B | 1.9B |
Treasury Stock | 2.3B | 1.8B | 1.6B | 1.2B | 769.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.7B | 4.1B | 3.3B | 2.8B | 2.2B |
Key Metrics | |||||
Total Debt | 5.4B | 5.1B | 5.1B | 5.4B | 4.8B |
Working Capital | -170.0M | -96.2M | -636.7M | -247.1M | 1.1B |
Balance Sheet Composition
Hershey Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.2B | 1.9B | 1.6B | 1.5B | 1.3B |
Depreciation & Amortization | 455.3M | 419.8M | 379.0M | 315.0M | 294.9M |
Stock-Based Compensation | 44.4M | 81.0M | 66.0M | 66.7M | 57.6M |
Working Capital Changes | 53.8M | -286.9M | -19.9M | 67.4M | -178.0M |
Operating Cash Flow | 2.9B | 2.2B | 2.1B | 2.0B | 1.6B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | 1.1M |
Acquisitions | -361.0M | -422.6M | -275.5M | -1.7B | -87.2M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -354.4M | -427.6M | -267.9M | -1.7B | -88.5M |
Financing Activities | |||||
Share Repurchases | -494.2M | -264.9M | -389.0M | -457.9M | -211.2M |
Dividends Paid | -1.1B | -889.1M | -775.0M | -686.0M | -640.7M |
Debt Issuance | 0 | 744.1M | 0 | 0 | 989.9M |
Debt Repayment | -306.4M | -755.4M | -4.7M | -439.4M | -704.5M |
Financing Cash Flow | -1.3B | -1.2B | -1.4B | -731.0M | -545.6M |
Free Cash Flow | 1.9B | 1.6B | 1.8B | 1.6B | 1.3B |
Net Change in Cash | 1.2B | 565.8M | 431.3M | -467.7M | 944.5M |
Cash Flow Trend
Hershey Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.44
Forward P/E
21.94
Price to Book
8.27
Price to Sales
3.31
PEG Ratio
21.94
Profitability Ratios
Profit Margin
13.54%
Operating Margin
7.63%
Return on Equity
35.89%
Return on Assets
10.47%
Financial Health
Current Ratio
1.53
Debt to Equity
132.92
Beta
0.26
Per Share Data
EPS (TTM)
$7.54
Book Value per Share
$22.28
Revenue per Share
$55.73
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hsy | 37.4B | 24.44 | 8.27 | 35.89% | 13.54% | 132.92 |
Mondelez | 80.0B | 22.65 | 3.05 | 13.55% | 9.81% | 81.93 |
Tootsie Roll | 1.6B | 31.09 | 3.17 | 10.49% | 12.58% | 1.62 |
Rocky Mountain | 11.7M | -1.72 | 1.73 | -60.80% | -16.21% | 105.48 |
Sow Good | 9.3M | 4.61 | 0.30 | -31.06% | -29.41% | 64.66 |
Walmart | 827.8B | 44.33 | 9.89 | 21.78% | 2.75% | 75.78 |
Financial data is updated regularly. All figures are in the company's reporting currency.