Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

SOLVE HORIZONTAL ANALYSIS USING THE ABOVE INFORMATION? begin{tabular}{|c|c|c|c|c|c|} hline Interest expense & $ & 97.00 & $ & (469.80) & $(437.00) hline Other income

image text in transcribedimage text in transcribed

image text in transcribedimage text in transcribed

image text in transcribedimage text in transcribed

image text in transcribed

SOLVE HORIZONTAL ANALYSIS USING THE ABOVE INFORMATION?

\begin{tabular}{|c|c|c|c|c|c|} \hline Interest expense & $ & 97.00 & $ & (469.80) & $(437.00) \\ \hline Other income or gains > & $ & (482.90) & $ & 864.50 & $ \\ \hline Earnings before Income Taxes & $ & 4,231.90 & $ & 5,356.90 & $1,164.40 \\ \hline Income tax expense & $ & 948.50 & $ & 1,156.60 & $239.70 \\ \hline Net Income & $ & 3,283.40 & $ & 4,200.30 & 924.70 \\ \hline Net earnings (loss) attributable to noncontrolling interests & $ & (1.80) & $ & (1.00) & 3.60 \\ \hline Net Income attributable to Starbucks & $ & 3,281.60 & $ & 4,199.30 & 928.30 \\ \hline SUPPLEMENTAL DATA & T & 2022 & r & 2021 & 2020 \\ \hline Dividend payments & $ & (2,263.30) & $ & (2,119.00) & $(1,923.50) \\ \hline Common shares outstanding & & 1,150.00 & & 1,180.00 & 1,173.30 \\ \hline Share price at fiscal year end & $ & 82.51 & $ & 113.68 & 83.55 \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline & al Common Shareholders' Equity & $ & (8,706.60) & $ & (5,321.20) & $(7,805.10) & $(6,232.20) \\ \hline & ncontrolling interests & $ & 7.90 & $ & 6.70 & 5.70 & 1.20 \\ \hline & Total Equity & $ & (8,698.70) & $ & (5,314.50) & $(7,799.40) & $(6,231.00) \\ \hline & Total Liabilities and Equity & $ & 27,978.40 & $ & 31,392.60 & $29,374.50 & $28,019.24 \\ \hline Diff & & $ & - & $ & - & $ & $ \\ \hline INC & E STATEMENT DATA & & 2022 & 1 & 2021 & 2020 & \\ \hline Tot & t Revenues & & 32.250 .30 & & 29,060.60 & $23,518.00 & \\ \hline cos & sales and occupancy expense & $ & 10,317.40 & $ & 8,738.70 & $7,694.90 & \\ \hline Sto & perating Expenses & $ & 13,561.80 & & 11,930.90 & $10,764.00 & \\ \hline Oth & perating Expenses & $ & 461.50 & $ & 359.50 & $430.30 & \\ \hline Dep & ation and Amortization & $ & 1,447.90 & $ & 1,441.70 & $1,431.30 & \\ \hline Ger & and Administrative Expenses & $ & 2,032.00 & $ & 1,932.60 & $1,679.60 & \\ \hline Res & turing and impairments & $ & 46.00 & $ & 170.40 & $278.70 & \\ \hline & Operating Expenses & $ & 27,866.60 & & 24,573.80 & $22,278.80 & \\ \hline Ince & from Equity Investees & $ & 234.10 & $ & 385.30 & $322.50 & \\ \hline & ting Profit & $ & 4,617.80 & $ & 4,872.10 & $1,561.70 & \\ \hline Inte & income and other, net & $ & - & $ & 90.10 & 39.70 & \\ \hline Inte & expense & $ & 97.00 & $ & (469.80) & $(437.00) & \\ \hline Oth & come or gains $ & (482.90) & $ & 864.50 & $ & \\ \hline \end{tabular} BALANCE SHEET DATA Assets: Current Assets: Cash and cash equivalents Short-term investments (Marketable Securities) Accounts receivable - net Inventories Prepaid expenses and other current assets Total Current Assets Fixed Assets: Long-term investments Equity and cost investments Property and equipment, Gross Less: Accumulated depreciation Property and Equipment, Net Operating Lease, Right-of-use Asset Deferred income taxes Intangible and Other assets Goodwill Total Fixed Assets Total Assets 2022 2021 2020 2019 \begin{tabular}{|c|c|c|c|c|c|} \hline$ & 2,818.40 & $ & 6,455.70 & $4,350.90 & $2,686.60 \\ \hline$ & 0 & T & 16 & 281 & 50 \\ \hline$ & 1,1 & 3 & & 88 & $ \\ \hline$ & 2,1 & $ & 0 & $1, & $1, \\ \hline$ & & 3 & & 739.50 & \\ \hline & 7,018.70 & $ & 9,756.40 & \$ 7,806.40 & \$ 5,653 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline 279.10 & $ & 281.70 & $ & 206.10 & $ & 220.00 \\ \hline 311.20 & $ & 268.50 & $ & 478.70 & $ & 396.00 \\ \hline$15,609.80 & $ & 14,828.80 & & 4,155.30 & $1 & 4,273.50 \\ \hline \end{tabular} (9,049.30)$(8,459.30)$(7,913.90)$(7,841.80) \begin{tabular}{|l|l|l|l|l|l|} $ & 6,560.50 & $ & 6,369.50 & $6,241.40 & $6,431.70 \end{tabular} \begin{tabular}{|c|c|c|c|c|c|} \hline$ & 8,015.60 & $ & 8,236.00 & $8,134.10 & $8,799.64 \end{tabular} \begin{tabular}{|l|l|l|l|l|l|} $ & 1,799.70 & $ & 1,874.80 & $1,789.90 & $1,765.80 \end{tabular} \begin{tabular}{|l|l|l|l|l|l|} $ & 710.10 & $ & 928.40 & $1,120.70 & $1,261.40 \end{tabular} \begin{tabular}{|l|l|l|l|l|} \hline $20,959.70 & $21,636.20 & $21,568.10 & $22,365.34 \\ \hline \end{tabular} \begin{tabular}{ll|l|l|l} $27,978.40 & $31,392.60 & $29,374.50 & $28,019.24 \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline Liabilities and Equities: & F & 2022 & & 2021 & 2020 & 2019 \\ \hline \multicolumn{7}{|l|}{ Current Liabilities: } \\ \hline Accounts payable & $ & 1,441.40 & $ & 1,211.60 & $997.90 & $1,189.70 \\ \hline Accrued liabilities & $ & 2,137.10 & $ & 2,321.20 & $1,258.90 & $3,045.40 \\ \hline Employee-related Liabilities, Current & $ & 761.70 & $ & 772.30 & $696.00 & 664.60 \\ \hline Operating Lease liability, Current & $ & 1,245.70 & $ & 1,251.30 & $1,248.80 & $1,386.72 \\ \hline Deferred Revenue, Current & $ & 1,641.90 & $ & 1,596.10 & $1,456.50 & $1,269.00 \\ \hline Short-term Debt & $ & 175.00 & $ & - & $438.80 & $ \\ \hline Long-term Debt, Current Maturities & $ & 1,749.00 & $ & 998.90 & $1,249.90 & $ \\ \hline Total Current Liabilities & $ & 9,151.80 & $ & 8,151.40 & $7,346.80 & $7,555.42 \\ \hline \multicolumn{7}{|l|}{ Long-Term Liabilities: } \\ \hline Long-term debt & & 13,119.90 & & 13,616.90 & $14,659.60 & $11,167.00 \\ \hline Operating Lease liability, Noncurrent & $ & 7,515.20 & $ & 7,738.00 & $7,661.70 & $7,412.91 \\ \hline Deferred Revenue, Noncurrent & $ & 6,279.70 & $ & 6,463.00 & $6,598.50 & $6,744.40 \\ \hline Deferred Tax and Other Liabilities, Noncurrent & $ & 610.50 & $ & 737.80 & $907.30 & $1,370.50 \\ \hline Total Long-Term Liabilities & $ & 27,525.30 & $ & 28,555.70 & $29,827.10 & $26,694.81 \\ \hline Total Liabilities & $ & 36,677.10 & $ & 36,707.10 & $37,173.90 & $34,250.24 \\ \hline \multicolumn{7}{|l|}{ Stockholders' Equity } \\ \hline Common stock + Additional paid in capital & $ & 206.40 & $ & 847.30 & $375.10 & 42.30 \\ \hline Retained earnings & $ & (8,449.80) & $ & (6,315.70) & $(7,815.60) & $(5,771.20) \\ \hline Accum. other comprehensive income & $ & (463.20) & $ & 147.20 & $(364.60) & $(503.30) \\ \hline Total Common Shareholders' Equity & $ & (8,706.60) & $ & (5,321.20) & $(7,805.10) & $(6,232.20) \\ \hline \end{tabular}

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_2

Step: 3

blur-text-image_3

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

The Business Strategy Audit

Authors: Vernal Della-Piana, Murray Low, Kendall Lyman

1st Edition

978-0955970740

More Books

Students also viewed these Accounting questions