Attached files

file filename
8-K - FORM 8-K DATED APRIL 29, 2021 - HERSHEY COhsy-20210429.htm

Exhibit 99.1
hershey_companyxlogo1a.jpg
FINANCIAL CONTACT:MEDIA CONTACT:
Melissa PooleAllison Kleinfelter
mpoole@hersheys.comakleinfelter@hersheys.com


Hershey Reports First-Quarter 2021 Financial Results;
Raises 2021 Net Sales and Earnings Outlook

HERSHEY, Pa., April 29, 2021 - The Hershey Company (NYSE: HSY) today announced net sales and earnings for the first quarter ended April 4, 2021, and raised its full-year financial outlook.

“We are off to an outstanding start in 2021 with broad-based growth across the portfolio leading to double digit sales and earnings growth in the first quarter and increased outlook for the full year,” said Michele Buck, The Hershey Company President and Chief Executive Officer. “As COVID-19 vaccines roll out across the globe, consumers are optimistic about the future and looking forward to spending more time with their family, friends and community. As we have seen over our 127- year history, our portfolio of beloved brands plays an important role in these special moments of connection, comfort and happiness. We expect continued investments in our brands, capabilities and people along with our agility to respond to and capitalize on marketplace opportunities, to drive sustainable, advantaged performance not only in 2021, but in years to come as well.”

First-Quarter 2021 Financial Results Summary1
Consolidated net sales of $2,295.9 million, an increase of 12.7%.
Organic, constant currency net sales increased 12.9%.
Divestitures and foreign currency exchange each had a 0.1 point negative impact on net sales.2
Reported net income of $395.8 million, or $1.90 per share-diluted, an increase of 47.3%.
Adjusted earnings per share-diluted of $1.92, an increase of 17.8%.
1 All comparisons for the first quarter of 2021 are with respect to the first quarter ended March 29, 2020
2 Reflects the 2020 divestitures of KRAVE Pure Foods, Inc. (Krave) and the Scharffen Berger and Dagoba brands

1


2021 Full-Year Financial Outlook
The company is updating its 2021 net sales and earnings per share outlook to reflect the strength of its performance in the first quarter and expectations for the balance of the year:

Full-year net sales growth is now expected to be in the range of 4% to 6%, an increase from the previously communicated range of 2% to 4%.
Full-year reported earnings per share are now expected to be in the range of $6.64 to $6.86, an increase of approximately 9% to 12% from $6.11 in fiscal 2020.
Full-year adjusted earnings per share are now expected to be in the range of $6.79 to $6.92, an increase of 8% to 10% from $6.29 in fiscal 2020, and an increase from the previously communicated range of 6% to 8%.

The primary drivers of the increased outlook are stronger than anticipated consumer mobility and incremental distribution and merchandising opportunities in North America confection. Volume gains, partially offset by higher input costs and incentive compensation, are expected to result in higher earnings per share growth for full-year 2021.

Below is a reconciliation of projected 2021 and full-year 2020 earnings per share-diluted calculated in accordance with U.S. generally accepted accounting principles (GAAP) to non-GAAP adjusted earnings per share-diluted:

2021 (Projected)2020
Reported EPS – Diluted$6.64 – $6.86$6.11
Derivative Mark-to-Market Losses0.03
Business Realignment Activities0.07 – 0.190.15
Acquisition-Related Costs0.03
Long-Lived Asset Impairment Charges0.04
Pension Settlement Charges Relating to Company-Directed Initiatives0.02
Noncontrolling Interest Share of Business Realignment and Impairment Charges0.01(0.02)
Other Miscellaneous Benefits(0.01)(0.01)
Tax Effect of All Adjustments Reflected Above(0.01 – 0.04)(0.06)
Adjusted EPS – Diluted$6.79 – $6.92$6.29

2021 projected earnings per share-diluted, as presented above, does not include the impact of mark-to-market gains and losses on our commodity derivative contracts that will be reflected within corporate unallocated expense in segment results until the related inventory is sold since we are not able to forecast the impact of the market changes.


2


First-Quarter 2021 Results
Consolidated net sales were $2,295.9 million in the first quarter of 2021 versus $2,037.3 million in the year ago period, an increase of 12.7%. Continued momentum in the North America segment, complemented by accelerated recovery of the International & Other segment, resulted in volume gains of 11.0 points. Price realization contributed an additional 1.9-point benefit. Foreign exchange was a 0.1-point headwind and the impact of divestitures was also a 0.1-point headwind driven by the 2020 sales of Krave and the Scharffen Berger and Dagoba brands.

Reported gross margin was 45.7% in the first quarter of 2021, compared to 42.5% in the first quarter of 2020, an increase of 320 basis points. This increase was driven by higher derivative mark-to-market commodity gains. Adjusted gross margin was 45.8% in the first quarter of 2021, compared to 46.6% in the first quarter of 2020, a decrease of 80 basis points. This decrease was driven by raw material and packaging cost inflation as well as increased supply chain costs related to higher than anticipated demand, including one-time incentives for manufacturing employees.

Selling, marketing and administrative expenses increased 4.1% in the first quarter of 2021 versus the first quarter of 2020 driven by advertising increases in the North America segment and corporate expenses. Advertising and related consumer marketing expenses increased 2.8% in the first quarter of 2021 versus the same period last year driven by increased investment in core brands, innovation, and incremental sponsorships in North America. Selling, marketing and administrative expenses, excluding advertising and related consumer marketing, increased 4.8% versus the first quarter of 2020. This increase was driven by higher accruals for incentive compensation as well as investments in capabilities and technology, partially offset by COVID-19-related travel and meeting savings.

First-quarter 2021 reported operating profit of $553.0 million increased 44.5% versus the first quarter of 2020, resulting in an operating profit margin of 24.1%, an increase of 530 basis points. Adjusted operating profit of $555.7 million increased 17.9% versus the first quarter of 2020, resulting in an adjusted operating profit margin of 24.2%, an increase of 110 basis points. The increases in both reported and adjusted operating profit were driven by strong volume gains in the North America and International and Other segments, partially offset by gross margin pressures from higher input costs and supply chain complexities to service strong demand, along with increases in advertising, incentive compensation, and investments in capabilities and technology.

The effective tax rate in the first quarter of 2021 was 22.8%, an increase of 300 basis points versus the first quarter of 2020. The adjusted tax rate in the first quarter of 2021 was 22.5%, an increase of 340 basis points versus the first quarter of 2020. Both the effective and adjusted tax rate increases were driven by lower tax credits and lower benefits related to employee share-based payments versus the year ago period.

3


The company’s first-quarter 2021 results, as prepared in accordance with GAAP, included items positively impacting comparability of $3.7 million, or $0.02 per share-diluted. For the first quarter of 2020, items positively impacting comparability totaled $86.3 million, or $0.34 per share-diluted.

The following table presents a summary of items impacting comparability in each period (see Appendix I for additional information):
Pre-Tax (millions)Earnings Per Share-Diluted
Three Months EndedThree Months Ended
April 4, 2021March 29, 2020April 4, 2021March 29, 2020
Derivative Mark-to-Market (Gains) Losses$(2.3)$81.8 $(0.01)$0.39 
Business Realignment Activities6.9 0.9 0.04 — 
Acquisition-Related Activities0.2 1.7 — 0.01 
Long-Lived Asset Impairment Charges— 7.5 — 0.04 
Noncontrolling Interest Share of Business Realignment and Impairment Charges1.1 (2.4)0.01 (0.01)
Other Miscellaneous Benefits(2.2)(3.2)(0.01)(0.01)
Tax effect of all adjustments reflected above— — (0.01)(0.08)
$3.7 $86.3 $0.02 $0.34 

The following are comments about segment performance for the first quarter of 2021 versus the year-ago period. See the schedule of supplementary information within this press release for additional information on segment net sales and profit.

North America (U.S. and Canada)
Hershey’s North America segment net sales were $2,081.9 million in the first quarter of 2021, an increase of 12.8% versus the same period last year. Volume gains contributed 11.0 points to net sales growth, driven by continued momentum in the take-home chocolate portfolio, strong seasonal performance, and the accelerated recovery of non-measured businesses including food service and specialty retail. These gains were complemented by two additional order days in the quarter. Net price realization was a 1.7-point benefit driven by list price increases and trade favorability due to base volume gains and channel mix. Foreign currency exchange was a 0.2-point benefit. The impact of divestitures was a 0.1-point headwind driven by the 2020 sales of Krave and the Scharffen Berger and Dagoba brands.

Total Hershey U.S. retail takeaway for the year-to-date period ending April 18, 20213, in the expanded multi-outlet combined plus convenience store channels (IRI MULO + C-Stores) increased 7.1% versus the prior-year period. Retail takeaway lagged net sales growth in the first quarter due to the strong recovery of away from home businesses, retailer inventory replenishment and two additional days this quarter. Hershey’s U.S. candy, mint and gum (CMG) retail takeaway increased 7.6%, resulting in a category market share gain of nearly 80 basis points in the period. This increase was driven by strength in both the Valentine's and Easter seasons, along with continued
4


momentum in the everyday take-home chocolate portfolio. Sales of Hershey's salty snacks increased 10.3% in the year-to-date period. This strength was slightly offset by declines in Hershey's baking and refreshment products. Sales of Hershey's baking items, including peanut butter, syrup, chips and cocoa, declined 4.1% year-to-date due to lapping significant stock-up growth in the year ago period, though the two-year consumption trend remains positive with growth of 10.6%. Hershey's refreshment products decreased 4.9% in the year-to-date period, an improvement versus second half 2020 trends as mobility increased versus the prior year.

Gross margin decreased 110 basis points driven by the previously mentioned raw material, packaging and supply chain costs, which were partially offset by higher volume and net price realization. North America advertising and related consumer marketing expenses increased 3.4% in the first quarter of 2021 versus the same period last year. This increase was driven by increased support on core brands and innovation along with the sponsorship of NCAA March Madness that was canceled in the prior year due to COVID-19. Strong sales were partially offset by gross margin pressures and increased selling, marketing and administrative expenses, resulting in a segment income increase of 13.8% to $661.6 million in the first quarter of 2021, compared to $581.6 million in the first quarter of 2020.
3 Includes candy, mint, gum, salty snacks, and grocery items

International and Other
First-quarter 2021 net sales for Hershey’s International and Other segment increased 11.2% versus the same period last year to $214.1 million. Excluding a 3.7-point headwind from foreign currency exchange rates, constant currency net sales increased 14.9%. Volume and price realization were a 11.0 point and 3.9-point benefit, respectively. While trends in these markets remain volatile, first quarter results were ahead of expectations due to stronger than expected consumer mobility.

The International and Other segment reported a $33.8 million profit in the first quarter of 2021, reflecting a 111.4% increase versus the prior year period. Profit increases were driven by volume growth and continued operational efficiencies.

Unallocated Corporate Expense
Hershey's unallocated corporate expense in the first quarter of 2021 was $139.7 million, an increase of $13.6 million, or 10.8% versus the same period of 2020. This increase was driven by higher incentive compensation and incremental investments in capabilities and technology.


5


Live Webcast

At approximately 7:00 a.m. (Eastern time) today, Hershey will post a pre-recorded management discussion of its first-quarter 2021 results and business update to its website at www.thehersheycompany.com/investors. In addition, at 8:30 a.m. (Eastern time) today, the company will host a live question and answer session with investors and financial analysts. Details to access this call are available on the company's website.

Note: In this release, for the first-quarter 2021, Hershey references income measures that are not in accordance with GAAP because they exclude certain items impacting comparability, including gains and losses associated with mark-to-market commodity derivatives, business realignment activities, acquisition-related activities, and other miscellaneous benefits. These non-GAAP financial measures are used in evaluating results of operations for internal purposes and are not intended to replace the presentation of financial results in accordance with GAAP. Rather, the company believes exclusion of such items provides additional information to investors to facilitate the comparison of past and present operations. A reconciliation of the non-GAAP financial measures referenced in this release to their nearest comparable GAAP financial measures as presented in the Consolidated Statements of Income is provided below.

6


Reconciliation of Certain Non-GAAP Financial Measures
Consolidated resultsThree Months Ended
In thousands except per share dataApril 4, 2021March 29, 2020
Reported gross profit$1,048,951 $866,622 
Derivative mark-to-market (gains) losses(2,284)81,754 
Business realignment activities3,995 — 
Non-GAAP gross profit$1,050,662 $948,376 
Reported operating profit$553,044 $382,800 
Derivative mark-to-market (gains) losses(2,284)81,754 
Business realignment activities6,927 895 
Acquisition-related activities171 1,636 
Long-lived asset impairment charges— 7,543 
Other miscellaneous benefits(2,155)(3,150)
Non-GAAP operating profit$555,703 $471,478 
Reported provision for income taxes$117,323 $66,229 
Derivative mark-to-market (gains) losses*(2,319)14,493 
Business realignment activities*1,194 197 
Acquisition-related activities*41 384 
Long-lived asset impairment charges*— 362 
Other miscellaneous benefits*54 (743)
Non-GAAP provision for income taxes$116,293 $80,922 
Reported net income$395,799 $271,137 
Derivative mark-to-market (gains) losses35 67,261 
Business realignment activities5,733 698 
Acquisition-related activities130 1,252 
Long-lived asset impairment charges— 7,181 
Noncontrolling interest share of business realignment and impairment charges1,078 (2,369)
Other miscellaneous benefits(2,209)(2,407)
Non-GAAP net income$400,566 $342,753 
Reported EPS - Diluted$1.90 $1.29 
Derivative mark-to-market (gains) losses(0.01)0.39 
Business realignment activities0.04 — 
Acquisition-related activities— 0.01 
Long-lived asset impairment charges— 0.04 
Noncontrolling interest share of business realignment and impairment charges0.01 (0.01)
Other miscellaneous benefits(0.01)(0.01)
Tax effect of all adjustments reflected above**(0.01)(0.08)
Non-GAAP EPS - Diluted$1.92 $1.63 

* The tax effect for each adjustment is determined by calculating the tax impact of the adjustment on the company's quarterly effective tax rate, unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment, in which case the tax effect of such item is estimated by applying such specific tax rate or tax treatment.
** Adjustments reported above are reported on a pre-tax basis before the tax effect described in the reconciliation above for Non-GAAP provision for income taxes.

7


In the assessment of our results, we review and discuss the following financial metrics that are derived from the reported and non-GAAP financial measures presented above:

Three Months Ended
April 4, 2021March 29, 2020
As reported gross margin45.7 %42.5 %
Non-GAAP gross margin (1)45.8 %46.6 %
As reported operating profit margin24.1 %18.8 %
Non-GAAP operating profit margin (2)24.2 %23.1 %
As reported effective tax rate22.8 %19.8 %
Non-GAAP effective tax rate (3)22.5 %19.1 %

(1) Calculated as non-GAAP gross profit as a percentage of net sales for each period presented.
(2) Calculated as non-GAAP operating profit as a percentage of net sales for each period presented.
(3) Calculated as non-GAAP provision for income taxes as a percentage of non-GAAP income before taxes (calculated as non-GAAP operating profit minus non-GAAP interest expense, net plus or minus non-GAAP other (income) expense, net).

We present certain percentage changes in net sales on a constant currency basis, which excludes the impact of foreign currency exchange.  To present this information for historical periods, current period net sales for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average monthly exchange rates in effect during the corresponding period of the prior fiscal year, rather than at the actual average monthly exchange rates in effect during the current period of the current fiscal year. As a result, the foreign currency impact is equal to the current year results in local currencies multiplied by the change in average foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year.

A reconciliation between reported net sales growth rates and (i) constant currency net sales growth rates and (ii) organic constant currency net sales growth rates is provided below:

Three Months Ended April 4, 2021
Percentage Change as ReportedImpact of Foreign Currency ExchangePercentage Change on Constant Currency BasisImpact of Acquisitions and DivestituresPercentage Change on Organic Constant Currency Basis
North America12.8 %0.2 %12.6 %(0.1)%12.7 %
International and Other11.2 %(3.7)%14.9 %— %14.9 %
Total Company12.7 %(0.1)%12.8 %(0.1)%12.9 %

8


Appendix I
Details of the charges included in GAAP results, as summarized in the press release (above), are as follows:

Derivative Mark-to-Market (Gains) Losses: The mark-to-market (gains) losses on commodity derivatives are recorded as unallocated and excluded from adjusted results until such time as the related inventory is sold, at which time the corresponding (gains) losses are reclassified from unallocated to segment income. Since we often purchase commodity contracts to price inventory requirements in future years, we make this adjustment to facilitate the year-over-year comparison of cost of sales on a basis that matches the derivative gains and losses with the underlying economic exposure being hedged for the period.

Business Realignment Activities: We periodically undertake restructuring and cost reduction activities as part of ongoing efforts to enhance long-term profitability. During the fourth quarter of 2020, we commenced the International Optimization Program to streamline resources and investments in select international markets, including the optimization of our China operating model to improve efficiencies and provide a more sustainable and simplified base going forward. During the first quarter of 2021, business realignment charges related primarily to severance expenses and other third-party costs related to this program. During the first quarter of 2017, we commenced the Margin for Growth Program to improve global efficiency and effectiveness, optimize the company’s supply chain, streamline the company’s operating model and reduce administrative expenses to generate long-term savings. During the first quarter of 2020, business realignment charges related primarily to severance expenses and other third-party costs related to this program.

Acquisition-Related Activities: During the first quarter of 2021 and 2020, we incurred costs related to the integration of the 2019 acquisition of ONE Brands, LLC.

Long-Lived Asset Impairment Charges: During the first quarter of 2020, we recorded impairment charges to adjust long-lived asset values associated with our Lotte Shanghai Foods Co., Ltd. ("LSFC") disposal group. Additionally, in connection with a previous sale, the Company wrote-down certain receivables deemed uncollectible.

Noncontrolling Interest Share of Business Realignment and Impairment Charges: Certain of the business realignment and impairment charges recorded related to LSFC, a joint venture in which we owned a 50% controlling interest.  Therefore, we have also adjusted for the portion of these charges included within the income (loss) attributed to the noncontrolling interest.


9


Other Miscellaneous Benefits: In 2021, we recorded a gain on the divestiture of LSFC. In 2020, we recognized a positive adjustment due to a change in a prior year reserve associated with a facility closure.

Tax Effect of All Adjustments: This line item reflects the aggregate tax effect of all pre-tax adjustments reflected in the preceding line items of the applicable table. The tax effect for each adjustment is determined by calculating the tax impact of the adjustment on the company’s quarterly effective tax rate, unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment, in which case the tax effect of such item is estimated by applying such specific tax rate or tax treatment.

Safe Harbor Statement
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Many of these forward-looking statements can be identified by the use of words such as “anticipate,” “assume,” “believe,” “continue,” “estimate,” “expect,” “forecast,” “future,” “intend,” “plan,” “potential,” “predict,” “project,” “strategy,” “target” and similar terms, and future or conditional tense verbs like “could,” “may,” “might,” “should,” “will” and “would,” among others. These statements are made based upon current expectations that are subject to risk and uncertainty. Because actual results may differ materially from those contained in the forward-looking statements, you should not place undue reliance on the forward-looking statements when deciding whether to buy, sell or hold the company's securities. Factors that could cause results to differ materially include, but are not limited to: risks related to the impact of the COVID-19 global pandemic on our business, suppliers, distributors, consumers, customers, and employees; the scope and duration of the pandemic; government actions and restrictive measures implemented in response to the pandemic, including the distribution of vaccinations and continuation of social distancing guidelines and stay at home orders; disruptions or inefficiencies in our supply chain due to the loss or disruption of essential manufacturing or supply elements or other factors; issues or concerns related to the quality and safety of our products, ingredients or packaging, human and workplace rights, and other environmental, social or governance matters; changes in raw material and other costs, along with the availability of adequate supplies of raw materials; the company’s ability to successfully execute business continuity plans to address the COVID-19 pandemic and resulting changes in consumer preferences and the broader economic and operating environment; selling price increases, including volume declines associated with pricing elasticity; market demand for our new and existing products; increased marketplace competition; failure to successfully execute and integrate acquisitions, divestitures and joint ventures; changes in governmental laws and regulations, including taxes; political, economic, and/or financial market conditions; risks and uncertainties related to our international operations; disruptions, failures or security breaches of our information technology infrastructure; our ability to hire, engage and retain a talented global workforce, our ability to realize expected cost savings and operating efficiencies associated with strategic initiatives or restructuring programs; complications with the design or implementation of our new enterprise resource planning system; and such other matters as discussed in our Annual Report on Form 10-K for the year ended December 31, 2020. The company undertakes no duty to update any forward-looking statement to conform the statement to actual results or changes in the company's expectations.
10



The Hershey Company
Consolidated Statements of Income
for the periods ended April 4, 2021 and March 29, 2020
(unaudited) (in thousands except percentages and per share amounts)
Three Months Ended
April 4, 2021March 29, 2020
Net sales$2,295,948 $2,037,317 
Cost of sales1,246,997 1,170,695 
Gross profit1,048,951 866,622 
Selling, marketing and administrative expense494,665 475,384 
Long-lived asset impairment charges— 7,543 
Business realignment costs1,242 895 
Operating profit553,044 382,800 
Interest expense, net36,436 36,255 
Other (income) expense, net2,414 11,533 
Income before income taxes514,194 335,012 
Provision for income taxes117,323 66,229 
Net income including noncontrolling interest396,871 268,783 
Less: Net gain (loss) attributable to noncontrolling interest1,072 (2,354)
Net income attributable to The Hershey Company$395,799 $271,137 
Net income per share- Basic- Common$1.96 $1.33 
- Diluted- Common$1.90 $1.29 
- Basic- Class B$1.78 $1.21 
Shares outstanding- Basic- Common146,972 148,298 
- Diluted- Common208,563 210,147 
- Basic- Class B60,614 60,614 
Key margins:
Gross margin45.7 %42.5 %
Operating profit margin24.1 %18.8 %
Net margin17.2 %13.3 %

11



The Hershey Company
Supplementary Information – Segment Results
for the periods ended April 4, 2021 and March 29, 2020
(unaudited) (in thousands except percentages)
Three Months Ended
April 4, 2021March 29, 2020% Change
Net sales:
    North America$2,081,872 $1,844,821 12.8 %
    International and Other214,076 192,496 11.2 %
Total$2,295,948 $2,037,317 12.7 %
Segment income:
    North America$661,560 $581,555 13.8 %
    International and Other33,840 16,004 111.4 %
Total segment income695,400 597,559 16.4 %
Unallocated corporate expense (1)139,697 126,081 10.8 %
Mark-to-market adjustment for commodity derivatives (2)(2,284)81,754 (102.8)%
Long-lived asset impairment charges— 7,543 NM
Costs associated with business realignment initiatives6,927 895 674.0 %
Acquisition-related activities171 1,636 (89.5)%
Other miscellaneous benefits(2,155)(3,150)(31.6)%
Operating profit553,044 382,800 44.5 %
Interest expense, net36,436 36,255 0.5 %
Other (income) expense, net2,414 11,533 (79.1)%
Income before income taxes$514,194 $335,012 53.5 %

(1) Includes centrally-managed (a) corporate functional costs relating to legal, treasury, finance, and human resources, (b) expenses associated with the oversight and administration of our global operations, including warehousing, distribution and manufacturing, information systems and global shared services, (c) non-cash stock-based compensation expense, and (d) other gains or losses that are not integral to segment performance.
(2) Net (gains) losses on mark-to-market valuation of commodity derivative positions recognized in unallocated derivative losses (gains).
NM - not meaningful

Three Months Ended
April 4, 2021March 29, 2020
Segment income as a percent of net sales:
North America31.8 %31.5 %
International and Other15.8 %8.3 %
12



The Hershey Company
Consolidated Balance Sheets
as of April 4, 2021 and December 31, 2020
(in thousands of dollars)
AssetsApril 04, 2021December 31, 2020
(unaudited)
Cash and cash equivalents$1,132,242 $1,143,987 
Accounts receivable - trade, net634,830 615,233 
Inventories909,802 964,207 
Prepaid expenses and other183,150 254,478 
Total current assets2,860,024 2,977,905 
Property, plant and equipment, net2,298,817 2,285,255 
Goodwill1,989,462 1,988,215 
Other intangibles1,284,111 1,295,214 
Other non-current assets577,692 555,887 
Deferred income taxes28,022 29,369 
Total assets$9,038,128 $9,131,845 
Liabilities and Stockholders' Equity
Accounts payable$553,642 $580,058 
Accrued liabilities717,171 781,766 
Accrued income taxes85,385 17,051 
Short-term debt64,458 74,041 
Current portion of long-term debt353,976 438,829 
Total current liabilities1,774,632 1,891,745 
Long-term debt4,094,158 4,089,755 
Other long-term liabilities673,756 683,434 
Deferred income taxes230,736 229,028 
Total liabilities6,773,282 6,893,962 
Total stockholders' equity2,264,846 2,237,883 
Total liabilities and stockholders' equity$9,038,128 $9,131,845 

13