Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Select Consolidated Financial Data for Panera Bread, 2002-2013 (in thousands, except per share amounts). Calculate ROE using Du pont Analysis and comment on your findings.
Select Consolidated Financial Data for Panera Bread, 2002-2013 (in thousands, except per share amounts).
Calculate ROE using Du pont Analysis and comment on your findings.
2013 | 2012 | 2011 | 2009 | 2002 | |
Income statement data | |||||
Revenues | |||||
Bakery-cafe sales | $2,108,908 | $1,879,280 | $1,592,951 | $1,153,255 | $212,645 |
Franchise royalties and fees | 112,641 | 102,076 | 92,793 | 78,367 | 27,892 |
Fresh-dough and other product sales to franchisees | 163,453 | 148,701 | 136,288 | 121,872 | 41,688 |
Total revenues | 2,385,002 | 2,130,057 | 1,822,032 | 1,353,494 | 282,225 |
Bakery-cafe expenses: | |||||
Food and paper products | 625,622 | 552,580 | 470,398 | 337599 | 63,370 |
Labor | 625,457 | 559,446 | 484,014 | 370,595 | 63,172 |
Occupancy | 148,816 | 130,793 | 115,290 | 95,996 | 15,408 |
Other operating expenses | 295,539 | 256,029 | 216,237 | 155,396 | 27,971 |
Total bakery-cafe expenses | 695,434 | 1,498,848 | 1,285,939 | 959,586 | 169,921 |
Fresh-dough and other product costs of sales to franchisees | 142,160 | 131,006 | 116,267 | 100,229 | 38,432 |
Depreciation and amortization | 106,523 | 90,939 | 79,899 | 67,162 | 13,794 |
General and administrative expenses | 123,335 | 117,932 | 113,083 | 83,169 | 24,986 |
Preopening expenses | 7,794 | 8,462 | 6,585 | 2,451 | 1,051 |
Total costs and expenses | 2,075,246 | 1,847,187 | 1,601,773 | 1,212,597 | 248,184 |
Operating profit | 309,756 | 282,870 | 220,259 | 140,897 | 34,041 |
Interest expense | 1,053 | 1,082 | 822 | 700 | 32 |
Other (income) expense, net | (4,017) | (1,208) | (466) | 273 | 467 |
Income taxes | 116,551 | 109,548 | 83,95 | 53,073 | 12,242 |
Less net income (loss) attributable to non-controlling interest | - | - | - | 801 | - |
Net income to shareholders | $196,169 | $173,448 | $135,952 | $86,050 | $21,300 |
Earnings per share | |||||
Basic | $6.85 | $5.94 | $4.59 | $2.8 | $0.74 |
Diluted | 6.81 | 5.89 | 4.55 | 2.78 | 0.71 |
Weighted-average shares outstanding | |||||
Basic | 28,629 | 29,217 | 29,601 | 30,667 | 28,923 |
Diluted | 28,794 | 29,455 | 29,903 | 30,979 | 29,891 |
Balance sheet data | |||||
Cash and cash equivalents | $125,245 | $297, 141 | $222,640 | $246,400 | $29,924 |
Short-term investments | - | - | 186 | - | 9,149 |
Current assets | 302,716 | 478,842 | 353,119 | 322,084 | 59,262 |
Total assets | 1,180,862 | 1,268,163 | 1,027,322 | 837,165 | 195,431 |
Current liabilities | 303,325 | 277,540 | 238,334 | 142,259 | 32,325 |
Total liabilities | 480,970 | 446,244 | 372,246 | 240,129 | 32,587 |
Stockholders' equity | 699,892 | 821,919 | 655,076 | 597,036 | 151,503 |
Cash flow data | |||||
Net cash provided by operating activities | $348,417 | $289,456 | $236,889 | $214,904 | $46,323 |
Net cash used in investing activities | (188,307) | (195,741) | (152,194) | (49,219) | (40,115) |
Net cash (used in) provided by financing activities | (332,006) | (19,214) | (91,354) | 6,005 | 5,664 |
Net (decrease) increase in cash and cash equivalents | (171,896) | 74,501 | (6,659) | 171,690 | 11,872 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored 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