Monster Beverage Corp. (NASDAQ:MNST)

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Monster Beverage Corp., adjusted total assets

US$ in thousands

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Total assets	9,686,522)	8,293,105)	7,804,784)	6,202,716)	5,150,352)
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Add: Allowance for doubtful accounts, sales returns and cash discounts	7,638)	10,460)	4,676)	1,878)	2,045)
Less: Deferred tax assets²	175,003)	177,039)	225,221)	241,650)	84,777)
After Adjustment
Adjusted total assets	9,519,157)	8,126,526)	7,584,239)	5,962,944)	5,067,620)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

² Deferred tax assets. See details »

A consistent upward trajectory in the asset base is observed from 2019 through 2023. Total assets grew from US$ 5,150,352 thousand to US$ 9,686,522 thousand, representing a substantial increase in the scale of operations over the five-year period. This expansion is mirrored by the adjusted total assets, which rose from US$ 5,067,620 thousand to US$ 9,519,157 thousand.

Growth Velocity: The most significant year-over-year expansion in total assets occurred between 2020 and 2021, with an increase of approximately US$ 1.6 billion. While growth slowed slightly in 2022, a renewed acceleration was evident in 2023, where total assets increased by approximately US$ 1.39 billion.
Asset Adjustment Variance: The variance between total assets and adjusted total assets remained relatively small throughout the period. The absolute difference peaked in 2020 at US$ 239,772 thousand and subsequently moderated, ending at US$ 167,365 thousand in 2023.
Proportional Impact of Adjustments: The adjustment as a percentage of total assets reached its maximum in 2020, accounting for approximately 3.86% of the asset base. By 2023, this proportion decreased to approximately 1.73%, indicating that the adjustments have become less significant relative to the overall growth of the company's total asset position.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Monster Beverage Corp., adjusted current liabilities

US$ in thousands

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Current liabilities	1,161,689)	1,001,978)	965,076)	749,988)	661,097)
Adjustments
Less: Current deferred revenue	41,914)	43,311)	42,530)	45,429)	44,237)
After Adjustment
Adjusted current liabilities	1,119,775)	958,667)	922,546)	704,559)	616,860)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

A consistent upward trajectory is observed in both current and adjusted current liabilities between 2019 and 2023. Total current liabilities increased from US$ 661,097 thousand in 2019 to US$ 1,161,689 thousand in 2023, reflecting a substantial expansion of short-term obligations over the five-year period.

Liability Growth Patterns: The most significant year-over-year increase in current liabilities occurred between 2020 and 2021, with a rise of approximately 28.7%. This trend was closely mirrored in the adjusted current liabilities, which grew by 31.0% during the same period. Growth moderated in 2022 before accelerating again in 2023, where current liabilities increased by 16.0%.
Stability of Absolute Adjustments: The absolute variance between current liabilities and adjusted current liabilities has remained remarkably stable. The difference fluctuated within a narrow range, peaking at US$ 45,429 thousand in 2020 and reaching a low of US$ 41,914 thousand in 2023. This suggests that the specific components being adjusted are not scaling in proportion to the overall growth of the short-term liability base.
Relative Impact of Adjustments: Despite the stability in absolute terms, the relative impact of these adjustments has diminished over time. In 2019, the adjustment represented approximately 6.7% of total current liabilities. By the end of 2023, this proportion decreased to approximately 3.6%. This downward trend indicates that the adjusted items are becoming a smaller component of the total current liability structure as the company grows.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Monster Beverage Corp., adjusted total liabilities

US$ in thousands

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Total liabilities	1,457,778)	1,268,064)	1,237,833)	1,041,856)	979,071)
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Less: Deferred tax liabilities²	28,896)	—)	—)	—)	—)
Less: Deferred revenue	246,165)	267,111)	285,779)	309,865)	331,706)
After Adjustment
Adjusted total liabilities	1,182,717)	1,000,953)	952,054)	731,991)	647,365)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ Operating lease liability (before adoption of FASB Topic 842). See details »

² Deferred tax liabilities. See details »

A consistent upward trajectory is observed in both total and adjusted total liabilities over the five-year period ending December 31, 2023. Total liabilities increased from 979,071 thousand US dollars in 2019 to 1,457,778 thousand US dollars in 2023, representing a cumulative growth of approximately 48.9%.

Total Liabilities Growth Trends: The increase in total liabilities was characterized by steady growth, with the most significant annual surges occurring in 2021 (approximately 18.8%) and 2023 (approximately 15.0%). The growth rate moderated significantly in 2022, showing a marginal increase of 2.4%.
Adjusted Total Liabilities Growth Trends: Adjusted total liabilities exhibited a more aggressive growth rate than the unadjusted figures. Rising from 647,365 thousand US dollars in 2019 to 1,182,717 thousand US dollars in 2023, this metric expanded by approximately 82.7% over the period. A notable spike occurred in 2021, where adjusted liabilities grew by 30.0%.
Analysis of Liability Adjustments: The variance between total liabilities and adjusted total liabilities has contracted both in absolute and relative terms. In 2019, the adjustment represented approximately 33.9% of total liabilities. By 2023, this proportion decreased to approximately 18.9%. This indicates that while total obligations are rising, the specific components being adjusted out of the total liability figure have not grown at the same pace as the overall liability base.

The divergence in growth rates between the two metrics suggests a structural shift in the composition of the company's obligations, as the adjusted liability figure now constitutes a larger portion of the total liability profile than it did at the start of the observed period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Monster Beverage Corp., adjusted stockholders’ equity

US$ in thousands

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Stockholders’ equity	8,228,744)	7,025,041)	6,566,951)	5,160,860)	4,171,281)
Adjustments
Less: Net deferred tax assets (liabilities)¹	146,107)	177,039)	225,221)	241,650)	84,777)
Add: Allowance for doubtful accounts, sales returns and cash discounts	7,638)	10,460)	4,676)	1,878)	2,045)
Add: Deferred revenue	246,165)	267,111)	285,779)	309,865)	331,706)
After Adjustment
Adjusted stockholders’ equity	8,336,440)	7,125,573)	6,632,185)	5,230,953)	4,420,255)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ Net deferred tax assets (liabilities). See details »

A consistent upward trajectory is observed in both reported and adjusted stockholders' equity from 2019 through 2023. Reported stockholders' equity increased from 4,171,281 thousand US dollars in 2019 to 8,228,744 thousand US dollars by the end of 2023, indicating a substantial expansion of the company's net asset base over the five-year period.

Equity Growth Trends: The most significant growth occurred between 2019 and 2021, during which reported equity rose from 4,171,281 thousand US dollars to 6,566,951 thousand US dollars. A moderation in the growth rate was noted in 2022, followed by a renewed acceleration in 2023, concluding the period at 8,228,744 thousand US dollars.
Analysis of Equity Adjustments: Adjusted stockholders' equity consistently remained higher than reported stockholders' equity throughout the analysis period. The positive variance was most pronounced in 2019 at 248,974 thousand US dollars. In the subsequent years, the adjustment narrowed and stabilized, ending 2023 with a variance of 107,696 thousand US dollars.
Comparative Performance: The adjusted stockholders' equity grew from 4,420,255 thousand US dollars in 2019 to 8,336,440 thousand US dollars in 2023. This movement closely mirrors the growth pattern of the reported equity, confirming that the adjustments made to the equity accounts did not materially alter the overall growth trend of the company's capital position.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Monster Beverage Corp., adjusted capitalization table

US$ in thousands

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Current finance lease liabilities	6,449)	757)	960)	799)	1,485)
Noncurrent finance lease liabilities	19)	41)	41)	24)	—)
Total reported debt	6,468)	798)	1,001)	823)	1,485)
Stockholders’ equity	8,228,744)	7,025,041)	6,566,951)	5,160,860)	4,171,281)
Total reported capital	8,235,212)	7,025,839)	6,567,952)	5,161,683)	4,172,766)
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Add: Operating lease liabilities (included in Accrued liabilities)²	11,088)	7,747)	3,990)	3,171)	2,812)
Add: Operating lease liabilities (included in Other liabilities)³	48,459)	29,586)	17,389)	17,342)	25,651)
Adjusted total debt	66,015)	38,131)	22,380)	21,336)	29,948)
Adjustments to Equity
Less: Net deferred tax assets (liabilities)⁴	146,107)	177,039)	225,221)	241,650)	84,777)
Add: Allowance for doubtful accounts, sales returns and cash discounts	7,638)	10,460)	4,676)	1,878)	2,045)
Add: Deferred revenue	246,165)	267,111)	285,779)	309,865)	331,706)
Adjusted stockholders’ equity	8,336,440)	7,125,573)	6,632,185)	5,230,953)	4,420,255)
After Adjustment
Adjusted total capital	8,402,455)	7,163,704)	6,654,565)	5,252,289)	4,450,203)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ Operating lease liability (before adoption of FASB Topic 842). See details »

² Operating lease liabilities (included in Accrued liabilities). See details »

³ Operating lease liabilities (included in Other liabilities). See details »

⁴ Net deferred tax assets (liabilities). See details »

An analysis of the capitalization structure from 2019 to 2023 reveals a consistent expansion of the equity base and a relatively low reliance on debt, although adjustments to the financial statements indicate a higher liability profile than initially reported.

Equity and Total Capital Growth: Stockholders' equity demonstrated steady year-over-year growth, increasing from 4,171,281 thousand US$ in 2019 to 8,228,744 thousand US$ by 2023. This upward trajectory is mirrored in the adjusted stockholders' equity and total adjusted capital, indicating a strong internal accumulation of value. The adjusted total capital grew from 4,450,203 thousand US$ in 2019 to 8,402,455 thousand US$ in 2023, reflecting a stable and expanding capital base.
Debt Profile and Reported Variance: Total reported debt remained minimal for most of the period, fluctuating between 798 thousand US$ and 1,485 thousand US$ from 2019 to 2022, before rising to 6,468 thousand US$ in 2023. However, the adjusted total debt presents a significantly higher valuation, starting at 29,948 thousand US$ in 2019 and reaching 66,015 thousand US$ in 2023. A notable escalation in adjusted debt occurred between 2021 and 2023, where the value increased from 22,380 thousand US$ to 66,015 thousand US$.
Analysis of Adjustments: There is a persistent divergence between reported and adjusted figures. The adjusted total debt is consistently and substantially higher than the reported debt, suggesting the inclusion of obligations—such as lease liabilities or other off-balance sheet items—that are not captured in the primary debt line. Despite these adjustments, the impact on the overall capitalization ratio is marginal due to the massive scale of the stockholders' equity relative to the total debt.
Capitalization Trend: The company maintains a highly equity-heavy capital structure. While both reported and adjusted debt increased toward the end of the period, the concurrent growth in equity has ensured that the overall leverage remains extremely low. The increase in adjusted total capital is driven primarily by the growth in equity rather than the increase in adjusted debt.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Monster Beverage Corp., adjusted net sales

US$ in thousands

12 months ended:	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Net sales	7,140,027)	6,311,050)	5,541,352)	4,598,638)	4,200,819)
Adjustment
Add: Increase (decrease) in deferred revenue	(20,946)	(18,668)	(24,086)	(21,841)	(24,563)
After Adjustment
Adjusted net sales	7,119,081)	6,292,382)	5,517,266)	4,576,797)	4,176,256)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

A consistent upward trajectory is observed in both net sales and adjusted net sales from 2019 through 2023. Total net sales grew from 4,200,819 thousand US$ in 2019 to 7,140,027 thousand US$ in 2023, representing a sustained expansion of the revenue base over the five-year period.

Revenue Growth Trends: Net sales exhibited steady annual growth, with the most significant year-over-year increase occurring between 2020 and 2021, where sales rose from 4,598,638 thousand US$ to 5,541,352 thousand US$. This momentum continued through 2023, maintaining a growth rate exceeding 13% in the final two years of the analyzed period.
Analysis of Revenue Adjustments: Adjusted net sales closely mirror the movement of reported net sales, indicating that the adjustments made to the top line are minimal. The variance between net sales and adjusted net sales remained relatively stable, ranging from approximately 18.7 million US$ to 24.6 million US$ annually.
Adjustment Ratio Proportion: The impact of adjustments as a percentage of net sales has shown a slight downward trend. In 2019, the difference between net and adjusted sales was approximately 0.58% of total net sales, whereas by 2023, this figure decreased to approximately 0.29%. This suggests a high degree of alignment between reported and adjusted revenue figures, with adjustments playing a negligible role in the overall financial performance trend.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Monster Beverage Corp., adjusted net income

US$ in thousands

12 months ended:	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Net income	1,630,988)	1,191,624)	1,377,475)	1,409,594)	1,107,835)
Adjustments
Add: Deferred income tax expense (benefit)¹	30,677)	45,453)	24,531)	(151,485)	(2,777)
Add: Increase (decrease) in allowance for doubtful accounts, sales returns and cash discounts	(2,822)	5,784)	2,798)	(167)	456)
Add: Increase (decrease) in deferred revenue	(20,946)	(18,668)	(24,086)	(21,841)	(24,563)
Add: Other comprehensive income (loss)	33,736)	(89,908)	(72,199)	35,421)	477)
After Adjustment
Adjusted net income	1,671,633)	1,134,285)	1,308,519)	1,271,522)	1,081,428)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ Deferred income tax expense (benefit). See details »

The comparative analysis of reported net income and adjusted net income over the five-year period ending December 31, 2023, reveals a general upward trajectory characterized by moderate volatility and a significant surge in the final year.

Reported Net Income Trends: Net income exhibited a growth phase between 2019 and 2020, increasing from 1,107,835 thousand to 1,409,594 thousand. This was followed by a period of contraction, with a slight decline in 2021 and a more pronounced decrease in 2022 to 1,191,624 thousand. However, a substantial recovery occurred in 2023, with net income reaching its period peak of 1,630,988 thousand.
Adjusted Net Income Trends: Adjusted net income followed a similar pattern to reported net income, starting at 1,081,428 thousand in 2019 and rising steadily through 2021 to 1,308,519 thousand. A decline was noted in 2022, dropping to 1,134,285 thousand, before escalating to 1,671,633 thousand in 2023, marking the highest adjusted value in the analyzed timeframe.
Analysis of Income Adjustments: Between 2019 and 2022, reported net income consistently exceeded adjusted net income, suggesting the presence of non-recurring gains or positive adjustments included in the standard financial reporting. The variance peaked in 2020, where reported income was approximately 138 million higher than the adjusted figure. A trend reversal is observed in 2023, where adjusted net income exceeded reported net income by approximately 40.6 million, indicating that the reported figures were impacted by non-recurring expenses or losses that were excluded to determine the adjusted performance.

AI Ask an analyst for more