Question
Mini Case # 1: StarBucks (SBUX) Mc Donalds (MCD) Income Statement PERIOD ENDING 27-Sep-09 31-Dec-08 Total Revenue $9,774,600.00 $22,744,700.00 Cost of Revenue $4,324,900.00 $13,952,900.00 Gross
Mini Case # 1:
| StarBucks (SBUX) | Mc Donalds (MCD) |
Income Statement |
|
|
PERIOD ENDING | 27-Sep-09 | 31-Dec-08 |
Total Revenue | $9,774,600.00 | $22,744,700.00 |
Cost of Revenue | $4,324,900.00 | $13,952,900.00 |
Gross Profit | $5,449,700.00 | $8,791,800.00 |
Total Operating Expenses | $4,887,700.00 | $1,950,800.00 |
Operating Income or Loss | $562,000.00 | $6,841,000.00 |
Income from Continuing Operations |
|
|
Total Other Income/Expenses Net | $36,300.00 | -$354,000.00 |
Earnings Before Interest And Taxes | $598,300.00 | $6,487,000.00 |
Interest Expense | $39,100.00 | $0.00 |
Income Before Tax | $559,200.00 | $6,487,000.00 |
Income Tax Expense | $168,400.00 | $1,936,000.00 |
Net Income | $390,800.00 | $4,551,000.00 |
|
|
|
| StarBucks (SBUX) | Mc Donalds (MCD) |
Balance Sheet |
|
|
PERIOD ENDING | 27-Sep-09 | 31-Dec-08 |
Cash & Cash Equivalents | $599,800.00 | $1,796,000.00 |
Accounts receivable | $557,600.00 | $1,060,400.00 |
Inventories | $664,900.00 | $106,200.00 |
Other Current Assets | $213,500.00 | $453,700.00 |
Total Current Assets | $2,035,800.00 | $3,416,300.00 |
Long Term Investments | $423,500.00 | $1,212,700.00 |
Property Plant & Equipment | $2,536,400.00 | $21,531,500.00 |
Good will | $0.00 | $2,425,200.00 |
Other Assets | $581,100.00 | $1,639,200.00 |
Total assets | $5,576,800.00 | $30,224,900.00 |
Liabilities |
|
|
Accounts Payable | $1,192,100.00 | $2,970,600.00 |
Short/Current Long Term Debt | $200.00 | $18,100.00 |
Other Current Liabilities | $388,700.00 | $0.00 |
Total Current Liabilities | $1,581,000.00 | $2,988,700.00 |
Long Term Debt | $549,300.00 | $10,560,300.00 |
Other Long Term Liabilities | $400,800.00 | $1,363,100.00 |
Deferred long term liability charges | $0.00 | $1,278,900.00 |
Total Liabilities | $2,531,100.00 | $16,191,000.00 |
Total Stockholder Equity | $3,045,700.00 | $14,033,900.00 |
Total Liabilities & Owner's Equity | $5,576,800.00 | $30,224,900.00 |
- Calculate for both companies: Total Asset Turnover, Fixed Asset Turnover, Debt Ratio, Operating Profit Margin , Return on Equity
- Analyze your results for both companies in terms of liquidity, asset management efficiency, financial leverage and profitability.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started