Monster Beverage Corp
SWB:MOB
Balance Sheet
Balance Sheet Decomposition
Monster Beverage Corp
Monster Beverage Corp
Balance Sheet
Monster Beverage Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
1
|
1
|
4
|
62
|
35
|
12
|
257
|
328
|
355
|
359
|
223
|
211
|
370
|
2 175
|
378
|
529
|
638
|
798
|
1 180
|
1 327
|
1 307
|
2 298
|
1 533
|
|
| Cash Equivalents |
0
|
1
|
1
|
4
|
62
|
35
|
12
|
257
|
328
|
355
|
359
|
223
|
211
|
370
|
2 175
|
378
|
529
|
638
|
798
|
1 180
|
1 327
|
1 307
|
2 298
|
1 533
|
|
| Short-Term Investments |
0
|
0
|
0
|
17
|
12
|
102
|
63
|
29
|
19
|
245
|
411
|
97
|
402
|
781
|
745
|
221
|
673
|
321
|
533
|
881
|
1 750
|
1 362
|
956
|
0
|
|
| Total Receivables |
4
|
6
|
5
|
13
|
29
|
55
|
82
|
136
|
109
|
167
|
219
|
237
|
296
|
281
|
478
|
573
|
450
|
485
|
540
|
666
|
897
|
1 016
|
1 194
|
1 222
|
|
| Accounts Receivables |
4
|
6
|
5
|
13
|
29
|
55
|
76
|
45
|
104
|
166
|
218
|
236
|
292
|
281
|
353
|
448
|
450
|
485
|
540
|
666
|
897
|
1 016
|
1 194
|
1 222
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
91
|
5
|
1
|
1
|
1
|
5
|
0
|
125
|
125
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
12
|
12
|
18
|
22
|
31
|
77
|
98
|
116
|
108
|
153
|
156
|
203
|
221
|
175
|
156
|
162
|
256
|
278
|
361
|
333
|
593
|
936
|
971
|
737
|
|
| Other Current Assets |
2
|
3
|
3
|
4
|
7
|
7
|
15
|
23
|
22
|
44
|
38
|
76
|
52
|
46
|
45
|
99
|
180
|
84
|
84
|
80
|
116
|
144
|
170
|
149
|
|
| Total Current Assets |
19
|
21
|
27
|
60
|
140
|
275
|
270
|
561
|
586
|
963
|
1 183
|
835
|
1 183
|
1 653
|
3 600
|
1 432
|
2 086
|
1 804
|
2 316
|
3 141
|
4 682
|
4 765
|
5 589
|
3 642
|
|
| PP&E Net |
2
|
2
|
3
|
3
|
4
|
6
|
9
|
14
|
33
|
35
|
45
|
69
|
88
|
90
|
97
|
173
|
230
|
243
|
330
|
337
|
337
|
555
|
950
|
1 102
|
|
| PP&E Gross |
2
|
2
|
3
|
3
|
4
|
6
|
9
|
14
|
33
|
35
|
45
|
69
|
88
|
90
|
97
|
173
|
230
|
243
|
330
|
337
|
337
|
555
|
950
|
1 102
|
|
| Accumulated Depreciation |
2
|
2
|
2
|
2
|
2
|
3
|
5
|
7
|
12
|
22
|
37
|
47
|
64
|
84
|
93
|
110
|
139
|
174
|
207
|
205
|
225
|
233
|
261
|
295
|
|
| Intangible Assets |
17
|
17
|
18
|
18
|
19
|
21
|
24
|
28
|
34
|
43
|
48
|
55
|
66
|
51
|
428
|
1 033
|
1 034
|
1 046
|
1 052
|
1 059
|
1 072
|
1 220
|
1 427
|
1 414
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 280
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 418
|
1 418
|
1 332
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
227
|
90
|
81
|
44
|
23
|
21
|
10
|
43
|
15
|
2
|
2
|
0
|
13
|
44
|
101
|
61
|
76
|
0
|
|
| Other Long-Term Assets |
1
|
0
|
0
|
0
|
1
|
6
|
15
|
68
|
67
|
62
|
63
|
63
|
74
|
102
|
151
|
181
|
106
|
102
|
107
|
289
|
281
|
274
|
226
|
229
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 280
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 332
|
1 418
|
1 418
|
1 332
|
|
| Total Assets |
39
N/A
|
41
+5%
|
48
+19%
|
82
+71%
|
164
+100%
|
308
+88%
|
545
+77%
|
762
+40%
|
800
+5%
|
1 147
+43%
|
1 362
+19%
|
1 043
-23%
|
1 421
+36%
|
1 939
+36%
|
5 571
+187%
|
4 154
-25%
|
4 791
+15%
|
4 527
-6%
|
5 150
+14%
|
6 203
+20%
|
7 805
+26%
|
8 293
+6%
|
9 687
+17%
|
7 719
-20%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4
|
5
|
7
|
15
|
27
|
34
|
57
|
65
|
49
|
90
|
113
|
127
|
119
|
128
|
145
|
193
|
246
|
249
|
274
|
297
|
404
|
444
|
564
|
467
|
|
| Accrued Liabilities |
1
|
1
|
2
|
3
|
6
|
21
|
19
|
122
|
25
|
92
|
130
|
143
|
173
|
172
|
231
|
228
|
261
|
298
|
327
|
384
|
487
|
500
|
534
|
577
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
6
|
4
|
|
| Other Current Liabilities |
0
|
0
|
1
|
0
|
0
|
7
|
6
|
0
|
10
|
11
|
23
|
18
|
23
|
56
|
35
|
49
|
54
|
54
|
59
|
69
|
73
|
57
|
57
|
50
|
|
| Total Current Liabilities |
6
|
6
|
10
|
19
|
33
|
63
|
83
|
187
|
84
|
194
|
266
|
289
|
316
|
356
|
410
|
471
|
560
|
601
|
661
|
750
|
965
|
1 002
|
1 162
|
1 098
|
|
| Long-Term Debt |
6
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
374
|
|
| Deferred Income Tax |
2
|
3
|
3
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
20
|
40
|
138
|
131
|
125
|
117
|
110
|
112
|
68
|
352
|
353
|
335
|
315
|
318
|
292
|
273
|
266
|
296
|
290
|
|
| Total Liabilities |
13
N/A
|
12
-8%
|
13
+7%
|
24
+82%
|
38
+63%
|
83
+117%
|
122
+47%
|
326
+166%
|
215
-34%
|
319
+48%
|
383
+20%
|
399
+4%
|
428
+7%
|
424
-1%
|
762
+80%
|
824
+8%
|
896
+9%
|
916
+2%
|
979
+7%
|
1 042
+6%
|
1 238
+19%
|
1 268
+2%
|
1 458
+15%
|
1 761
+21%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
6
|
6
|
|
| Retained Earnings |
14
|
17
|
23
|
44
|
106
|
204
|
354
|
462
|
670
|
882
|
1 169
|
1 509
|
1 847
|
2 331
|
1 395
|
2 108
|
2 928
|
3 915
|
5 023
|
6 432
|
7 810
|
9 001
|
5 940
|
7 449
|
|
| Additional Paid In Capital |
12
|
12
|
13
|
16
|
20
|
49
|
97
|
117
|
137
|
187
|
229
|
288
|
368
|
426
|
3 992
|
4 051
|
4 151
|
4 238
|
4 398
|
4 538
|
4 653
|
4 780
|
4 975
|
5 145
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
6
|
1
|
0
|
|
| Treasury Stock |
1
|
1
|
1
|
1
|
1
|
29
|
29
|
132
|
218
|
242
|
418
|
1 155
|
1 223
|
1 231
|
557
|
2 809
|
3 170
|
4 512
|
5 220
|
5 815
|
5 829
|
6 600
|
2 566
|
6 372
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
2
|
2
|
1
|
1
|
12
|
22
|
23
|
16
|
33
|
33
|
3
|
68
|
153
|
125
|
269
|
|
| Total Equity |
25
N/A
|
28
+12%
|
35
+23%
|
59
+67%
|
126
+114%
|
225
+79%
|
422
+88%
|
436
+3%
|
585
+34%
|
828
+42%
|
979
+18%
|
644
-34%
|
992
+54%
|
1 515
+53%
|
4 809
+217%
|
3 330
-31%
|
3 895
+17%
|
3 611
-7%
|
4 171
+16%
|
5 161
+24%
|
6 567
+27%
|
7 025
+7%
|
8 229
+17%
|
5 958
-28%
|
|
| Total Liabilities & Equity |
39
N/A
|
41
+5%
|
48
+19%
|
82
+71%
|
164
+100%
|
308
+88%
|
545
+77%
|
762
+40%
|
800
+5%
|
1 147
+43%
|
1 362
+19%
|
1 043
-23%
|
1 421
+36%
|
1 939
+36%
|
5 571
+187%
|
4 154
-25%
|
4 791
+15%
|
4 527
-6%
|
5 150
+14%
|
6 203
+20%
|
7 805
+26%
|
8 293
+6%
|
9 687
+17%
|
7 719
-20%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
964
|
965
|
1 000
|
1 048
|
1 065
|
1 081
|
1 118
|
1 084
|
1 058
|
1 068
|
1 046
|
995
|
1 001
|
1 006
|
1 217
|
1 133
|
1 133
|
1 087
|
1 073
|
1 056
|
1 059
|
1 045
|
1 042
|
973
|
|