Hershey Company's Income Statement Analysis: Revenue to Profit Breakdown
Hershey Company's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$8.97 B | $10.42 B | $11.16 B | $11.20 B | $11.69 B | $11.99 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$4.92 B | $5.92 B | $6.17 B | $5.90 B | $7.80 B | $7.82 B |
Gross Profit Revenue minus cost of revenue. |
|
$4.05 B | $4.50 B | $5.00 B | $5.30 B | $3.89 B | $4.17 B |
|
Operating Expense
Costs to run business. |
|
$2.00 B | $2.24 B | $2.44 B | $2.40 B | $2.47 B | $2.48 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$2.00 B | $2.24 B | $2.44 B | $2.26 B | $2.45 B | $2.47 B |
General and Administrative Corporate overhead costs. |
|
$2.01 B | $2.25 B | $2.46 B | $1.66 B | $559.99 M | $576.04 M |
Sales and Marketing Customer acquisition costs. |
|
-$5.18 M | -$18.47 M | -$28.01 M | $600.09 M | $1.89 B | - |
Other Expenses Other operating costs. |
|
$3.53 M | $1.99 M | $441.00 K | $139.87 M | $18.38 M | $10.22 M |
Operating Income Profit from operations. |
|
$2.04 B | $2.26 B | $2.56 B | $2.90 B | $1.42 B | $1.69 B |
|
Net Interest Income
Interest income minus expense. |
|
-$127.42 M | -$137.56 M | -$151.79 M | -$165.66 M | -$179.01 M | -$184.20 M |
Interest Income Income from investments. |
|
$2.43 M | $2.54 M | $9.73 M | $8.66 M | $28.43 M | $22.44 M |
Interest Expense Cost of borrowing. |
|
$129.85 M | $140.10 M | $161.51 M | $174.32 M | $207.44 M | $206.65 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$116.65 M | $203.62 M | $227.49 M | $249.98 M | -$31.99 M | $37.34 M |
Total Other Income (Net) Net non-operating items. |
|
-$246.50 M | -$343.72 M | -$389.00 M | -$424.30 M | -$202.75 M | -$205.18 M |
Income Before Tax Profit before taxes. |
|
$1.80 B | $1.92 B | $2.17 B | $2.47 B | $1.21 B | $1.48 B |
Income Tax Expense Taxes on income. |
|
$314.41 M | $272.25 M | $310.08 M | $252.70 M | $330.95 M | $389.09 M |
|
Net Income
Final profit. |
|
$1.48 B | $1.64 B | $1.86 B | $2.22 B | $883.26 M | $1.09 B |
Net Income From Continuing Operations Profit from core business. |
|
$1.48 B | $1.64 B | $1.86 B | $2.22 B | $883.26 M | $1.09 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$7.15 | $8.00 | $9.09 | $10.97 | $4.40 | $5.48 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$7.11 | $7.96 | $9.06 | $10.94 | $4.34 | $5.37 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
206.73 M | 205.54 M | 204.74 M | 202.96 M | 147.99 M | 198.68 M |
Diluted Average Shares Outst. Shares including dilution. |
|
207.76 M | 206.58 M | 205.55 M | 203.49 M | 203.27 M | 204.27 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$1.93 B | $2.06 B | $2.33 B | $2.65 B | $1.45 B | $1.65 B |
EBITDA Earnings before interest, tax, D&A. |
|
$2.24 B | $2.44 B | $2.75 B | $3.10 B | $1.45 B | $2.04 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$315.00 M | $378.96 M | $419.82 M | $455.26 M | - | $384.62 M |
| Company Report |
Hershey Company's Assets vs Liabilities & Equity
Hershey Company's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |





