EX-12.1 2 d251393dex121.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, 2011, 2010, 2009, 2008 and 2007

(in thousands of dollars except for ratios)

(Unaudited)

 

     2011     2010     2009     2008     2007  

Earnings:

          

Income from continuing operations before income taxes

   $ 962,845 (a)    $ 808,864 (b)    $ 671,131 (c)    $ 492,022 (d)    $ 340,242 (e) 

Add (Deduct):

          

Interest on indebtedness

     94,780        97,704        91,336       99,678       121,066  

Portion of rents representative of the interest factor (f)

     7,734        7,472        8,294       9,372       8,147  

Amortization of debt expense

     1,149        1,139        970       922       756  

Amortization of capitalized interest

     1,835        1,478        1,354       1,637       2,392  

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

     (5,817     (8,183     (5,614     (3,465     (503
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings as adjusted

   $ 1,062,526      $ 908,474      $ 767,471     $ 600,166     $ 472,100  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges:

          

Interest on indebtedness

   $ 94,780      $ 97,704      $ 91,336     $ 99,678     $ 121,066  

Portion of rents representative of the interest factor (f)

     7,734        7,472        8,294       9,372       8,147  

Amortization of debt expense

     1,149        1,139        970       922       756  

Capitalized interest

     7,814        2,116        2,640       5,779       2,770  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 111,477      $ 108,431      $ 103,240     $ 115,751     $ 132,739  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     9.53        8.38        7.43        5.18       3.56  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

NOTES:

 

(a) Includes total business realignment and impairment charges of $49.2 million and a gain on sale of trademark licensing rights of $17.0 million before tax.
(b) Includes total business realignment and impairment charges of $98.6 million before tax.
(c) Includes total business realignment and impairment charges of $99.1 million before tax.
(d) Includes total business realignment and impairment charges of $180.7 million before tax.
(e) Includes total business realignment and impairment charges of $412.6 million before tax.
(f) Portion of rents representative of the interest factor consists of one-third of rental expense for operating leases.