Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Using the following data, financial ratios need to be determined for the calculations at the bottom. STARBUCKS CORP CONSOLIDATED BALANCE SHEETS (HORIZONTAL ANALYSIS) Oct 1,
Using the following data, financial ratios need to be determined for the calculations at the bottom.
STARBUCKS CORP | |||||||
CONSOLIDATED BALANCE SHEETS (HORIZONTAL ANALYSIS) | |||||||
Oct 1, | Oct 2, | Sep 27, | % Change | % Change | |||
2017 | 2016 | 2015 | 2017-2016 | 2016-2015 | |||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ 2,462.30 | $ 2,128.80 | $ 1,530.10 | 15.67% | 39.13% | ||
Short-term investments | 228.60 | 134.40 | 81.30 | 70.09% | 65.31% | ||
Accounts receivable, net | 870.40 | 768.80 | 719.00 | 13.22% | 6.93% | ||
Inventories | 1,364.00 | 1,378.50 | 1,306.40 | -1.05% | 5.52% | ||
Prepaid expenses and other current assets | 358.10 | 347.40 | 334.20 | 3.08% | 3.95% | ||
Total current assets | 5,283.40 | 4,757.90 | 3,971.00 | 11.04% | 19.82% | ||
Long-term investments | 542.30 | 1,141.70 | 312.50 | -52.50% | 265.34% | ||
Equity and cost investments | 481.60 | 354.50 | 352.00 | 35.85% | 0.71% | ||
Property, plant and equipment, net | 4,919.50 | 4,533.80 | 4,088.30 | 8.51% | 10.90% | ||
Deferred income taxes, net | 795.40 | 885.40 | 1,180.80 | -10.16% | -25.02% | ||
Other long-term assets | 362.80 | 403.30 | 415.90 | -10.04% | -3.03% | ||
Other intangible assets | 441.40 | 516.30 | 520.40 | -14.51% | -0.79% | ||
Goodwill | 1,539.20 | 1,719.60 | 1,575.40 | -10.49% | 9.15% | ||
TOTAL ASSETS | $ 14,365.60 | $ 14,312.50 | $ 12,416.30 | 0.37% | 15.27% | ||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ 782.50 | $ 730.60 | $ 684.20 | 7.10% | 6.78% | ||
Accrued liabilities | 1,934.50 | 1,999.10 | 1,755.30 | -3.23% | 13.89% | ||
Insurance reserves | 215.20 | 246.00 | 224.80 | -12.52% | 9.43% | ||
Stored value card liability | 1,288.50 | 1,171.20 | 983.80 | 10.02% | 19.05% | ||
Current portion of long-term debt | - | 399.90 | - | 400.00% | 0.00% | ||
Total current liabilities | 4,220.70 | 4,546.80 | 3,648.10 | -7.17% | 24.63% | ||
Long-term debt | 3,932.60 | 3,185.30 | 2,347.50 | 23.46% | |||
Other long-term liabilities | 755.30 | 689.70 | 600.90 | 9.51% | 14.78% | ||
Total liabilities | 8,908.60 | 8,421.80 | 6,596.50 | 5.78% | 27.67% | ||
Shareholders equity: | |||||||
Common stock ($0.001 par value) authorized, | 1.40 | 1.50 | 1.50 | -6.67% | 0.00% | ||
2,400.0 shares; issued and outstanding, | |||||||
1,485.1 and 1,499.1 shares, respectively | |||||||
Additional paid-in capital | 41.10 | 41.10 | 41.10 | 0.00% | 0.00% | ||
Retained earnings | 5,563.20 | 5,949.80 | 5,974.80 | -6.50% | -0.42% | ||
Accumulated other comprehensive income/(loss) | (155.60) | (108.40) | (199.40) | 43.54% | -45.64% | ||
Total shareholders equity | 5,450.10 | 5,884.00 | 5,818.00 | -7.37% | 1.13% | ||
Noncontrolling interest | 6.90 | 6.70 | 1.80 | 2.99% | 272.22% | ||
Total equity | 5,457.00 | 5,890.70 | 5,819.80 | -7.36% | 1.22% | ||
TOTAL LIABILITIES AND EQUITY | $ 14,365.60 | $ 14,312.50 | $ 12,416.30 | 0.37% | 15.27% |
STARBUCKS CORP | ||||||||||||
CONSOLIDATED STATEMENTS OF EARNINGS (HORIZONTAL ANALYSIS) | ||||||||||||
Oct 1, | Oct 2, | Sep 27, | % Change | % Change | ||||||||
2017 | 2016 | 2015 | 2017-2016 | 2016-2015 | ||||||||
Net revenues: | ||||||||||||
Company-operated stores | $17,650.70 | $ 16,844.10 | $ 15,197.30 | 4.79% | 10.84% | |||||||
Licensed stores | 2,355.00 | 2,154.20 | 1,861.90 | 9.32% | 15.70% | |||||||
CPG, foodservice and other | 2,381.10 | 2,317.60 | 2,103.50 | 2.74% | 10.18% | |||||||
Total net revenues | 22,386.80 | 21,315.90 | 19,162.70 | 5.02% | 11.24% | |||||||
Cost of sales including occupancy costs | 9,038.20 | 8,511.10 | 7,787.50 | 6.19% | 9.29% | |||||||
Store operating expenses | 6,493.30 | 6,064.30 | 5,411.10 | 7.07% | 12.07% | |||||||
Other operating expenses | 553.80 | 545.40 | 522.40 | 1.54% | 4.40% | |||||||
Depreciation and amortization expenses | 1,011.40 | 980.80 | 893.90 | 3.12% | 9.72% | |||||||
General and administrative expenses | 1,393.30 | 1,360.60 | 1,196.70 | 2.40% | 13.70% | |||||||
Restructuring and impairments | 153.50 | - | - | 0.00% | #DIV/0! | |||||||
Total operating expenses | 18,643.50 | 17,462.20 | 15,811.60 | 6.76% | 10.44% | |||||||
Income from equity investees | 391.40 | 318.20 | 249.90 | 23.00% | 27.33% | |||||||
Operating income/(loss) | 4,134.70 | 4,171.90 | 3,601.00 | -0.89% | 15.85% | |||||||
Gain resulting from acquisition of joint venture | - | - | 390.60 | 0.00% | 0.00% | |||||||
Loss on extinguishment of debt | - | - | (61.10) | 0.00% | 0.00% | |||||||
Interest income and other, net | 275.30 | 108.00 | 43.00 | 154.91% | 151.16% | |||||||
Interest expense | (92.50) | (81.30) | (70.50) | 13.78% | 15.32% | |||||||
Earnings/(loss) before income taxes | 4,317.50 | 4,198.60 | 3,903.00 | 2.83% | 7.57% | |||||||
Income tax expense/(benefit) | 1,432.60 | 1,379.70 | 1,143.70 | 3.83% | 20.63% | |||||||
Net earnings including noncontrolling interests | 2,884.90 | 2,818.90 | 2,759.30 | 2.34% | 2.16% | |||||||
Net earnings/(loss) attributable to noncontrolling interests | 0.20 | 1.20 | 1.90 | -83.33% | -36.84% | |||||||
Net earnings attributable to Starbucks | $ 2,884.70 | $ 2,817.70 | $ 2,757.40 | 2.38% | 2.19% | |||||||
Earnings per share basic | 1.99 | 1.91 | 1.84 | 4.19% | 3.80% | |||||||
Earnings per share diluted | 1.97 | 1.90 | 1.82 | 3.68% | 4.40% | |||||||
Weighted average shares outstanding: | ||||||||||||
Basic | 1,449.50 | 1,471.60 | 1,495.90 | -1.50% | -1.62% | |||||||
Diluted | 1,461.50 | 1,486.70 | 1,513.40 | -1.70% | -1.76% | |||||||
KEY FINANCIAL STATEMENT RATIOS | ||||||||||||||||
THIS YEAR (FY17) | LAST YEAR (FY16) | Industry | ||||||||||||||
Amounts | Answer | Amounts | Answer | Average | ||||||||||||
Liquidity ratios | ||||||||||||||||
Current Ratio | Current Assets/ | = | = | = | ||||||||||||
Current Liabilities | ||||||||||||||||
Quick Ratio, or | Quick Assets */ | |||||||||||||||
"Acid Test" | Current Liabilities | |||||||||||||||
* Quick assets include Cash, Marketable Securities, and Accounts Receivable (excludes Inventory) | ||||||||||||||||
Asset Management Ratios | ||||||||||||||||
Inventory | Cost of Goods Sold/ | |||||||||||||||
Turnover | Inventory* | |||||||||||||||
Accts Receivable | Sales/ | |||||||||||||||
Turnover | Accts Receivable* | |||||||||||||||
* Textbooks generally use "average" for the year (beginning + ending) / 2, but it's OK to use ending only | ||||||||||||||||
Debt (Leverage) (Long-term Solvency) Ratios | ||||||||||||||||
Debt to | Total Liabilities/ | |||||||||||||||
Assets | Total Assets | |||||||||||||||
Debt to | Total Liabilities/ | |||||||||||||||
Equity | Total Equity | |||||||||||||||
Times interest | EBIT*/ | |||||||||||||||
Earned | Interest expense | |||||||||||||||
* EBIT means "Earnings before Interest and Taxes" | ||||||||||||||||
Profitability Ratios (not applicable if net loss) | ||||||||||||||||
Net Profit | Net Income/ | |||||||||||||||
Margin (%) | Sales | |||||||||||||||
Gross Profit | Gross Profit/ | |||||||||||||||
on Sales (%) | Sales | |||||||||||||||
Return | Net Operating Income/ | |||||||||||||||
on Assets (%) | Total Operating Assets | |||||||||||||||
aka ROI | ||||||||||||||||
Return | Net Income/ | |||||||||||||||
on Equity (%) | Total Equity | |||||||||||||||
Market Value Ratios | ||||||||||||||||
Earnings per | Net Income/ | Industry avg. | ||||||||||||||
Share (EPS) | No. shares outstanding | not relevant | ||||||||||||||
Price/Earnings* | Market Price/ | prior year not required | ||||||||||||||
Ratio (P/E) | EPS | |||||||||||||||
* P/E ratio changes daily with market price. If EPS is negative, ratio is "not applicable". Use "Basic" , not "Diluted". | ||||||||||||||||
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