VERTICAL ANALYSIS A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 41 42 43 45 46 47 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 B c O BALANCE SHEET DATA Cur rent Assets Cash and cash equivalents Short term investments (Marketable Securities) Accounts receivable net Inv ntories 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 Liabilities and Equities Cur rent Liabilities Accounts payable Accrued liabilities Employee related Liabilities, Current Operating Lease liability, Current Deferred Revenue, Current Short term Debt Long term Debt, Current Maturities Total Current Liabilities Long Term Liabilities Long term debt Operating Lease liability, Noncurrent Deferred Revenue, Noncurrent Deferred Tax and Other Liabilities, Noncurrent Total Long Term Liabilities Total Liabilities Stockholders' Equity Common stock Additional paid in capital Retained earnings Accum other comprehensive income Total Common Shareholders' Equity Noncontrolling interests Total Equity Total Liabilities and Equity Difference INCOME STATEMENT DATA Total Net Revenues Cost of sales and occupancy expense Store Operating Expenses Other Operating Expenses Depreciation and Amortization General and Administrative Expenses Restructuring and impairments Total Operating Expenses Income from Equity Investees Operating Profit Interest income and other, net I nterest expense Other income or gains Earnings before Income Taxes Income tax expense Net I ncome Net eamings (loss) attributable to noncontrolling interests Net I ncome attributable to Starbucks 2022 2,818 40 364 50 1,175 50 2,176 60 483 70 7,018 70 279 10 311 20 15,609 80 (9,049 30) 6,560 50 8,015 60 1,799 70 710 10 3,283 50 20,959 70 27,978 40 2022 1,441 40 2,137 10 761 70 1,245 70 1,641 90 175 00 1,749 00 9,151 80 13,119 90 7,515 20 6,279 70 610 50 27,525 30 36,677 10 206 40 (8,449 80) (463 20) (8,706 60) 7 90 (8,698 70) 27,978 40 2022 32,250 30 10,317 40 13,561 80 461 50 1,447 90 2,032 00 46 00 27,866 60 234 10 4,617 80 97 00 (482 90) 4,231 90 948 50 3,283 40 (1 80) 3,281 60 2021 6,455 70 162 20 940 00 1,603 90 594 60 9,756 40 281 70 268 50 14,828 80 (8,459 30) 6,369 50 8,236 00 1,874 80 928 40 3,677 30 21,636 20 31,392 60 2021 1,211 60 2,321 20 772 30 1,251 30 1,596 10 998 90 8,151 40 13,616 90 7,738 00 6,463 00 737 80 28,555 70 36,707 10 847 30 (6,315 70) 147 20 (5,321 20) 6 70 (5,314 50) 31,392 60 2021 29,060 60 8,738 70 11,930 90 359 50 1,441 70 1,932 60 170 40 24,573 80 385 30 4,872 10 90 10 (469 80) 864 50 5,356 90 1,156 60 4,200 30 (1 00) 4,199 30 2020 4,350 90 281 20 883 40 1,551 40 739 50 7,806 40 206 10 478 70 $ 14,155 30 $ (7,913 90) $ 6,241 40 $ 8,134 10 $ 1,789 90 $ 1,120 70 $ 3,597 20 $21,568 10 $29,374 50 2020 997 90 1,258 90 696 00 1,248 80 1,456 50 438 80 1,249 90 7,346 80 $ 14,659 60 $ 7,661 70 $ 6,598 50 $ 907 30 $29,827 10 $ 37,173 90 $ 375 10 $ (7,815 60) $ (364 60) $ (7,805 10) 5 70 $ (7,799 40) $29,374 50 2020 $ 23,518 00 $ 7,694 90 $ 10,764 00 $ 430 30 $ 1,431 30 $ 1,679 60 $ 278 70 $ 22,278 80 322 50 1,561 70 39 70 (437 00) 1,164 40 239 70 924 70 3 60 928 30 2019 2,686 60 70 50 879 20 1,529 40 488 20 5,653 90 220 00 396 00 $ 14,273 50 $ (7,841 80) $ 6,431 70 $ 8,799 64 $ 1,765 80 $ 1,261 40 $ 3,490 80 $ 22,365 34 $ 28,019 24 2019 1,189 70 3,045 40 664 60 1,386 72 1,269 00 7,555 42 $ 11,167 00 $ 7,412 91 $ 6,744 40 $ 1,370 50 $ 26,694 81 $ 34,250 24 42 30 $ (5,771 20) $ (503 30) $ (6,232 20) 1 20 $ (6,231 00) $ 28,019 24 2022 2022 2022 2021 2021 2021 2020 2020 2020 2019 2019

Question

VERTICAL ANALYSIS A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 41 42 43 45 46 47 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 B c O BALANCE SHEET DATA Cur rent Assets  Cash and cash equivalents Short term investments (Marketable Securities) Accounts receivable   net Inv ntories 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 Liabilities and Equities  Cur rent Liabilities  Accounts payable Accrued liabilities Employee related Liabilities, Current Operating Lease liability, Current Deferred Revenue, Current Short term Debt Long term Debt, Current Maturities Total Current Liabilities Long Term Liabilities  Long term debt Operating Lease liability, Noncurrent Deferred Revenue, Noncurrent Deferred Tax and Other Liabilities, Noncurrent Total Long Term Liabilities Total Liabilities Stockholders' Equity Common stock   Additional paid in capital Retained earnings Accum  other comprehensive income Total Common Shareholders' Equity Noncontrolling interests Total Equity Total Liabilities and Equity Difference INCOME STATEMENT DATA Total Net Revenues Cost of sales and occupancy expense Store Operating Expenses Other Operating Expenses Depreciation and Amortization General and Administrative Expenses Restructuring and impairments Total Operating Expenses Income from Equity Investees Operating Profit Interest income and other, net I nterest expense Other income or gains Earnings before Income Taxes Income tax expense Net I ncome Net eamings (loss) attributable to noncontrolling interests Net I ncome attributable to Starbucks 2022 2,818 40 364 50 1,175 50 2,176 60 483 70 7,018 70 279 10 311 20 15,609 80 (9,049 30) 6,560 50 8,015 60 1,799 70 710 10 3,283 50 20,959 70 27,978 40 2022 1,441 40 2,137 10 761 70 1,245 70 1,641 90 175 00 1,749 00 9,151 80 13,119 90 7,515 20 6,279 70 610 50 27,525 30 36,677 10 206 40 (8,449 80) (463 20) (8,706 60) 7 90 (8,698 70) 27,978 40 2022 32,250 30 10,317 40 13,561 80 461 50 1,447 90 2,032 00 46 00 27,866 60 234 10 4,617 80 97 00 (482 90) 4,231 90 948 50 3,283 40 (1 80) 3,281 60 2021 6,455 70 162 20 940 00 1,603 90 594 60 9,756 40 281 70 268 50 14,828 80 (8,459 30) 6,369 50 8,236 00 1,874 80 928 40 3,677 30 21,636 20 31,392 60 2021 1,211 60 2,321 20 772 30 1,251 30 1,596 10 998 90 8,151 40 13,616 90 7,738 00 6,463 00 737 80 28,555 70 36,707 10 847 30 (6,315 70) 147 20 (5,321 20) 6 70 (5,314 50) 31,392 60 2021 29,060 60 8,738 70 11,930 90 359 50 1,441 70 1,932 60 170 40 24,573 80 385 30 4,872 10 90 10 (469 80) 864 50 5,356 90 1,156 60 4,200 30 (1 00) 4,199 30 2020 4,350 90 281 20 883 40 1,551 40 739 50 7,806 40 206 10 478 70 $ 14,155 30 $ (7,913 90) $ 6,241 40 $ 8,134 10 $ 1,789 90 $ 1,120 70 $ 3,597 20 $21,568 10 $29,374 50 2020 997 90 1,258 90 696 00 1,248 80 1,456 50 438 80 1,249 90 7,346 80 $ 14,659 60 $ 7,661 70 $ 6,598 50 $ 907 30 $29,827 10 $ 37,173 90 $ 375 10 $ (7,815 60) $ (364 60) $ (7,805 10) 5 70 $ (7,799 40) $29,374 50 2020 $ 23,518 00 $ 7,694 90 $ 10,764 00 $ 430 30 $ 1,431 30 $ 1,679 60 $ 278 70 $ 22,278 80 322 50 1,561 70 39 70 (437 00) 1,164 40 239 70 924 70 3 60 928 30 2019 2,686 60 70 50 879 20 1,529 40 488 20 5,653 90 220 00 396 00 $ 14,273 50 $ (7,841 80) $ 6,431 70 $ 8,799 64 $ 1,765 80 $ 1,261 40 $ 3,490 80 $ 22,365 34 $ 28,019 24 2019 1,189 70 3,045 40 664 60 1,386 72 1,269 00 7,555 42 $ 11,167 00 $ 7,412 91 $ 6,744 40 $ 1,370 50 $ 26,694 81 $ 34,250 24 42 30 $ (5,771 20) $ (503 30) $ (6,232 20) 1 20 $ (6,231 00) $ 28,019 24 2022 2022 2022 2021 2021 2021 2020 2020 2020 2019 2019

Accepted Answer

The Answer is in the image, click to view ...

Question

VERTICAL ANALYSIS A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22