Answered step by step
Verified Expert Solution
Link Copied!

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

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

Financial Accounting A Business Perspective

Authors: Roger H. Hermanson, James Don Edwards

7th Edition

0072289988, 978-0072289985

More Books

Students also viewed these Accounting questions