EX-12.1 3 dex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES STATEMENT Computation of ratio of earnings to fixed charges statement

EXHIBIT 12.1

THE HERSHEY COMPANY

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

For the Years Ended December 31, 2009, 2008, 2007, 2006 and 2005

(in thousands of dollars except for ratios)

(Unaudited)

 

     2009     2008     2007     2006     2005  

Earnings:

          

Income from continuing operations before income taxes

   $ 671,131 (a)    $ 492,022 (b)    $ 340,242 (c)    $ 876,502 (d)    $ 765,637 (e) 

Add (Deduct):

          

Interest on indebtedness

     91,336        99,678        121,066        117,738        89,485   

Portion of rents representative of the interest factor (f)

     8,294        9,372        8,147        7,647        8,244   

Amortization of debt expense

     970        922        756        574        463   

Amortization of capitalized interest

     1,354        1,637        2,392        2,850        3,068   

Adjustment to exclude minority interest and income or loss from equity investee

     (5,614     (3,465 )     (503     —          —     
                                        

Earnings as adjusted

   $ 767,471      $ 600,166      $ 472,100      $ 1,005,311      $ 866,897   
                                        

Fixed Charges:

          

Interest on indebtedness

   $ 91,336      $ 99,678      $ 121,066      $ 117,738      $ 89,485   

Portion of rents representative of the interest factor (f)

     8,294        9,372        8,147        7,647        8,244   

Amortization of debt expense

     970        922        756        574        463   

Capitalized interest

     2,640        5,779        2,770        77        3   
                                        

Total fixed charges

   $ 103,240      $ 115,751      $ 132,739      $ 126,036      $ 98,195   
                                        

Ratio of earnings to fixed charges

     7.43        5.18        3.56        7.98        8.83   
                                        

 

NOTES:

 

(a) Includes total business realignment and impairment charges of $99.1 million before tax.
(b) Includes total business realignment and impairment charges of $180.7 million before tax.
(c) Includes total business realignment and impairment charges of $412.6 million before tax.
(d) Includes total business realignment and impairment charges of $11.6 million before tax.
(e) Includes total business realignment and impairment charges of $119.0 million before tax.
(f) Portion of rents representative of the interest factor consists of one-third of rental expense for operating leases.