Answered step by step
Verified Expert Solution
Link Copied!

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

More Books

Students also viewed these Accounting questions