Disclaimer: This assignment was written by a student and is not an example of our proffesional work. You can view professional samples here.

Any opinions, findings, conclusions, or recommendations expressed in this material are those of the authors and do not reflect the views of BusinessTeacher.org. Information in this assignment should not be used to form the basis for any kind of financial or investment advice, as the content may contain inaccuracies or be out of date..

Starbucks Corporation Financial Analysis

14693 words (59 pages) Business Assignment

20th Oct 2020 Business Assignment Reference this

Tags: Business AssignmentsFinance

Introduction

Starbucks, which began as a roaster and retailer of whole bean and ground coffee tea and spices, opened it’s first store in Seattle back in 1971. Today they have more than 24,000 stores globally. Starbucks can be found in most malls, Targets, even colleges, as well as stand alone shops.

Their goal is to server the best coffee possible, grown under the highest standards of quality. Offering products like coffee, handcrafted beverages, and fresh food. They strive for their stores to be looked at as a warm and inviting gathering place for everyone while providing exceptional customer service and products. Starbucks products such as coffee, tea, and ready to drink beverages can also be found in your local grocery store. (Starbucks Company Profile)

Accounts Receivable Analysis

Starbucks uses the equity method to report receivables that consist of receivables for product and equipment sales to and royalties from their licensees and receivables from consumer-packaged goods customers. They use historical experience, customer credit risk, and apply a specific identification method to calculate an allowance for doubtful accounts. The reported allowance for doubtful accounts was $8 million for September 30, 2018 and $9.8 million for October 1, 2017. (Starbucks 2018 10-K)

Table 1

The consolidated balance sheet above shows a decrease in accounts receivable of $177.3 million between the years 2017 and 2018.

Table 5

STARBUCKS CORP

CONSOLIDATED BALANCE SHEETS (HORIZONTAL ANALYSIS)

Sept 30,

Oct 1,

Oct 2,

% Change

% Change

 

2018

2017

2016

2018-2017

2017-2016

ASSETS

Current assets:

Cash and cash equivalents

$    8,756.30

$    2,462.30

$    2,128.80

255.61%

15.67%

Short-term investments

         181.50

         228.60

         134.40

-20.60%

70.09%

Accounts receivable, net

         693.10

         870.40

         768.80

-20.37%

13.22%

Inventories

      1,400.50

      1,364.00

      1,378.50

2.68%

-1.05%

Prepaid expenses and other current assets

      1,462.80

         358.10

         347.40

308.49%

3.08%

Total current assets

    12,494.20

      5,283.40

      4,757.90

136.48%

11.04%

Long-term investments

         267.70

         542.30

      1,141.70

-50.64%

-52.50%

Equity and cost investments

         334.70

         481.60

         354.50

-30.50%

35.85%

Property, plant and equipment, net

      5,929.10

      4,919.50

      4,533.80

20.52%

8.51%

Deferred income taxes, net

         134.70

         795.40

         885.40

-83.07%

-10.16%

Other long-term assets

         412.20

         362.80

         403.30

13.62%

-10.04%

Other intangible assets

      1,042.20

         441.40

         516.30

136.11%

-14.51%

Goodwill

      3,541.60

      1,539.20

      1,719.60

130.09%

-10.49%

TOTAL ASSETS

$  24,156.40

$  14,365.60

$  14,312.50

68.15%

0.37%

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable

$    1,179.30

$       782.50

$       730.60

50.71%

7.10%

Accrued liabilities

      2,298.40

      1,934.50

      1,999.10

18.81%

-3.23%

Insurance reserves

         213.70

         215.20

         246.00

-0.70%

-12.52%

Stored value card liability and current portion of deferred revenue

      1,642.90

      1,288.50

      1,171.20

27.50%

10.02%

Current portion of long-term debt

         349.90

               -

         399.90

100.00%

-100.00%

Total current liabilities

      5,684.20

      4,220.70

      4,546.80

34.67%

-7.17%

Long-term debt

      9,090.20

      3,932.60

      3,185.30

131.15%

23.46%

Deferred revenue

      6,775.70

             4.40

               -

153893.18%

100.00%

Other long-term liabilities

      1,430.50

         750.90

         689.70

90.50%

8.87%

Total liabilities

    22,980.60

      8,908.60

      8,421.80

157.96%

5.78%

Shareholders equity:

Common stock ($0.001 par value) authorized,

             1.30

             1.40

             1.50

-7.14%

-6.67%

2,400.0 shares; issued and outstanding,

1,309.1 and 1,431.6 shares, respectively

Additional paid-in capital

           41.10

           41.10

           41.10

0.00%

0.00%

Retained earnings

      1,457.40

      5,563.20

      5,949.80

-73.80%

-6.50%

Accumulated other comprehensive income loss

        (330.30)

        (155.60)

        (108.40)

112.28%

43.54%

Total shareholders equity

      1,169.50

      5,450.10

      5,884.00

-78.54%

-7.37%

Noncontrolling interests

             6.30

             6.90

             6.70

-8.70%

2.99%

Total equity

      1,175.80

      5,457.00

      5,890.70

-78.45%

-7.36%

TOTAL LIABILITIES AND EQUITY

$  24,156.40

$  14,365.60

$  14,312.50

68.15%

0.37%

 

 

 

A horizontal analysis (shown in Table 5) of the consolidated balance sheets was done for Starbucks Corporation using the years 2018, 2017, and 2016. Looking at accounts receivable you see that the company reported accounts receivable at $768.80 million in 2016, $870.40 million 2017, and $693.10 million in 2018. The percentage change showed that the company had an increase of 13.22% in accounts receivable for the 2017-2016 reporting period and was down 20.37% during the 2018-2017 period.

Table 6

STARBUCKS CORP

CONSOLIDATED BALANCE SHEETS (VERTICAL ANALYSIS)

Sept 30,

Oct 1,

   
 

 2018 %

2017

%

 

ASSETS

Current assets:

Cash and cash equivalents

 $8,756.30 36.25%

$2,462.30

17.14%

Short-term investments

 181.50 0.75%

228.60

1.59%

Accounts receivable, net

 693.10 2.87%

870.40

6.06%

Inventories

 1,400.50 5.80%

1,364.00

9.49%

Prepaid expenses and other current assets

 1,462.80 6.06%

358.10

2.49%

 

Total current assets

 12,494.20 51.72%

5,283.40

36.78%

Long-term investments

 267.70 1.11%

542.30

3.77%

 

Equity and cost investments

 334.70 1.39%

481.60

3.35%

Property, plant and equipment, net

 5,929.10 24.54%

4,919.50

34.25%

Deferred income taxes, net

 134.70 0.56%

795.40

5.54%

Other long-term assets

 412.20 1.71%

362.80

2.53%

 

Other intangible assets

 1,042.20 4.31%

441.40

3.07%

Goodwill

 3,541.60 14.66%

1,539.20

10.71%

 

TOTAL ASSETS

$24,156.40 100.00%

$14,365.60

100.00%

 

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable

 $1,179.30 4.88%

$782.50

5.45%

Accrued liabilities

2,298.40

9.51%

1,934.50

13.47%

 

Insurance reserves

213.70

0.88%

215.20

1.50%

 

Stored value card liability and current portion of deferred revenue

1,642.90

6.80%

1,288.50

8.97%

 

Current portion of long-term debt

349.90

1.45%

0.00

0.00%

Total current liabilities

5,684.20

23.53%

4,220.70

29.38%

Long-term debt

9,090.20

37.63%

3,932.60

27.38%

Deferred revenue

6,775.70

28.05%

4.40

0.03%

Other long-term liabilities

1,430.50

5.92%

750.90

5.23%

 

Total liabilities

22,980.60

95.13%

8,908.60

62.01%

Shareholders equity:

Common stock ($0.001 par value) authorized,

1.30

0.01%

1.40

0.01%

2,400.0 shares; issued and outstanding,

1,309.1 and 1,431.6 shares, respectively

Additional paid-in capital

41.10

0.17%

41.10

0.29%

 

Retained earnings

1,457.40

6.03%

5,563.20

38.73%

 

Accumulated other comprehensive income/(loss)

(330.30)

-1.37%

(155.60)

-1.08%

 

Total shareholders equity

1,169.50

4.84%

5,450.10

37.94%

Noncontrolling interests

6.30

0.03%

6.90

0.05%

 

Total equity

1,175.80

4.87%

5,457.00

37.99%

TOTAL LIABILITIES AND EQUITY

$24,156.40 100.00%

$14,365.60

100.00%

 

 

 

A vertical analysis of the consolidated balance sheets was done (shown in table 6) for Starbucks Corporation comparing for years 2018 and 2017. Accounts receivable reported $870.40 million an increase of 6.06% for 2017 and $693.10 million a 2.87% increase 2018.

Property, plant, and equipment Analysis

Property, plant, and equipment are carried at cost minus accumulated depreciation. The cost includes all costs necessary to acquire and prepared assets for use. Starbucks uses the straight-line method to compute the depreciation. (Starbucks 2018 10-K)

Property, plant and equipment, net

      5,929.10

      4,919.50

      4,533.80

20.52%

8.51%

A horizontal analysis of the consolidated balance sheets looked at property, plant, and equipment it reported $4,533.80 million in 2016, $4,919.50 million in 2017, and $5,929.10 million in 2018. With a percentage change of  8.51% 2017-2016 reporting period and 20.52% for 2018-2017.

Property, plant and equipment, net

 5,929.10 24.54%

4,919.50

34.25%

The vertical analysis of the consolidated balance sheets was done for property, plant, and equipment and showed $4,919.50 million a 34.25% increase in 2017 and $5,929.10 million a 24.54% increase in 2018.

Other Intangible Assets Analysis

Intangible assets consist of acquired and reacquired rights, trade secrets, licensing agreements, contract-based patents, and copyrights. These assets are amortized over their estimated useful lives and are tested for impairment using a straight-line methods (Starbucks 2018 10-K)

Other intangible assets

      1,042.20

         441.40

         516.30

136.11%

-14.51%

The horizontal analysis of the consolidated balance sheets showed that other intangible assets repoted $516.30 million in 2016, $441.40 million in 2017, and $1,042.20 million in 2018. That works out to a 14.51% decrease for 2017-2016 but then a 136.11% increase in the 2018-2017 period.

Other intangible assets

 1,042.20 4.31%

441.40

3.07%

A vertical analysis of the consolidated balance sheets showed that other intangible assets reported a $441.40 million in 2017 a 3.07% increase and $1,042.20 million in 2018 a 4.31% increase.

Long-term Debt Analysis

Long-term debt

      9,090.20

      3,932.60

      3,185.30

131.15%

23.46%

A horizontal analysis was done for the consolidated balance sheets and looked at long term debt reporting $3,185.30 million in 2016, $3,932.60 million for 2017, and $9,090.20 million for 2018. That would mean there was a 23.46% increase for 2017-2016 and a 131.15% increase during 2018-2017.

Long-term debt

9,090.20

37.63%

3,932.60

27.38%

A vertical analysis was done for the consolidated balance sheets looking at long-term debt it showed $3,932.60 million a 27.38% increase in 2017 and $9,090.20 million a 37.63% increase in 2018.

Depreciation and Amortization Expenses Analysis

The consolidated statements of earnings below (table 3) shows that depreciation and amortization expenses were reported as $980.8 million in 2016, $1,011.4 million in 2017, and $1,247 million in 2018. That’s an increase of $266.2 million in three years.

Table 3

Starbucks Corporation 2018 Form 10-K

Table 7

STARBUCKS CORP

CONSOLIDATED STATEMENTS OF EARNINGS (HORIZONTAL ANALYSIS)

 Sept 30,  Oct 1,

Oct 2,

% Change

% Change

 

2018

2017

2016

2018-2017

2017-2016

Net revenues:

Company-operated stores

$ 19,690.30

$ 17,650.70

$ 16,844.10

11.56%

4.79%

Licensed stores

     2,652.20

     2,355.00

     2,154.20

12.62%

9.32%

Other

     2,377.00

     2,381.10

     2,317.60

-0.17%

2.74%

Total net revenues

   24,719.50

   22,386.80

   21,315.90

10.42%

5.02%

Cost of sales including occupancy costs

   10,174.50

     9,034.30

     8,509.00

12.62%

6.17%

Store operating expenses

     7,193.20

     6,493.30

     6,064.30

10.78%

7.07%

Other operating expenses

        539.30

        500.30

        499.20

7.80%

0.22%

Depreciation and amortization expenses

     1,247.00

     1,011.40

        980.80

23.29%

3.12%

General and administrative expenses

     1,759.00

     1,450.70

     1,408.90

21.25%

2.97%

Restructuring and impairments

        224.40

        153.50

              -

46.19%

100.00%

Total operating expenses

   21,137.40

   18,643.50

   17,462.20

13.38%

6.76%

Income from equity investees

        301.20

        391.40

        318.20

-23.05%

23.00%

Operating income

     3,883.30

     4,134.70

     4,171.90

-6.08%

-0.89%

Gain resulting from acquisition of joint venture

     1,376.40

              -

              -

100.00%

0.00%

Net gain resulting from the divesture of certain operations

        499.20

          93.50

            5.40

433.90%

1631.48%

Interest income and other, net

        191.40

        181.80

        102.60

5.28%

77.19%

Interest expense

       (170.30)

         (92.50)

         (81.30)

84.11%

13.78%

Earnings before income taxes

     5,780.00

     4,317.50

     4,198.60

33.87%

2.83%

Income tax expense

     1,262.00

     1,432.60

     1,379.70

-11.91%

3.83%

Net earnings including noncontrolling interests

     4,518.00

     2,884.90

     2,818.90

56.61%

2.34%

Net earnings/(loss) attributable to noncontrolling interests

           (0.30)

            0.20

            1.20

-250.00%

-83.33%

Net earnings attributable to Starbucks

$   4,518.30

$   2,884.70

$   2,817.70

56.63%

2.38%

Earnings per share basic

            3.27

            1.99

            1.91

64.32%

4.19%

Earnings per share diluted

            3.24

            1.97

            1.90

64.47%

3.68%

Weighted average shares outstanding: Basic

     1,382.70

     1,449.50

     1,471.60

-4.61%

-1.50%

Diluted

     1,394.60

     1,461.50

     1,486.70

-4.58%

-1.70%

           
           

 

 

 

A horizontal analysis was done on the consolidated statements of earning (Table 7) to look at depreciation and amortization expenses and found that in 2017-2016 there was a 3.12% increase and in 2018-2017 there was a 23.39% increase.

STARBUCKS CORP

CONSOLIDATED STATEMENTS OF EARNINGS (VERTICAL ANALYSIS)

Sept 30,

Oct 1,

 
 

2018

%

2017

%

Net revenues:

Company-operated stores

$   19,690.30

79.65%

$   17,650.70

78.84%

Licensed stores

$     2,652.20

10.73%

$     2,355.00

10.52%

Other

$     2,377.00

9.62%

$     2,381.10

10.64%

Total net revenues

$   24,719.50

100.00%

$   22,386.80

100.00%

Cost of sales including occupancy costs

$   10,174.50

41.16%

$     9,034.30

40.36%

Store operating expenses

$     7,193.20

29.10%

$     6,493.30

29.01%

Other operating expenses

$        539.30

2.18%

$        500.30

2.23%

Depreciation and amortization expenses

$     1,247.00

5.04%

$     1,011.40

4.52%

General and administrative expenses

$     1,759.00

7.12%

$     1,450.70

6.48%

Restructuring and impairments

$        224.40

0.91%

$        153.50

0.69%

Total operating expenses

$   21,137.40

85.51%

$   18,643.50

83.28%

Income from equity investees

$        301.20

1.22%

$        391.40

1.75%

Operating income

$     3,883.30

15.71%

$     4,134.70

18.47%

Gain resulting from acquisition of joint venture

$     1,376.40

5.57%

$             -

0.00%

Net gain resulting from divesture of certain operations

$        499.20

2.02%

$          93.50

0.42%

Interest income and other, net

$        191.40

0.77%

$        181.80

0.81%

Interest expense

$      (170.30)

-0.69%

$        (92.50)

-0.41%

Earnings before income taxes

$     5,780.00

23.38%

$     4,317.50

19.29%

Income tax expense

$     1,262.00

5.11%

$     1,432.60

6.40%

Net earnings including noncontrolling interests

$     4,518.00

18.28%

$     2,884.90

12.89%

Net earnings/(loss) attributable to noncontrolling interests

$          (0.30)

0.00%

$            0.20

0.00%

Net earnings attributable to Starbucks

$     4,518.30

18.28%

$     2,884.70

12.89%

Earnings per share basic

$            3.27

0.01%

$            1.99

0.01%

Earnings per share diluted

$            3.24

0.01%

$            1.97

0.01%

Weighted average shares outstanding: Basic

$     1,382.70

5.59%

$     1,449.50

6.47%

Diluted

$     1,394.60

5.64%

$     1,461.50

6.53%

A vertical analysis was performed for the consolidated statements of earnings on the depreciation and amortization expenses and reported $1,011.40 a 4.52% increase in 2017 and $1,247 a 5.04% change in 2018.

 

Conclusion

Starbucks Corporation is in the process of restructuring their company to attempt to accelerate growth. They have begun to remove or dispose of stores that were not performing or growing adequately. They had acquired a percentage of East China and sold the licensing of their consumer-packaged goods to Nestle. This resulted in an increase in depreciation and amortization expenses, property, plant, and equipment, other intangible assets, and long-term debt. Accounts receivable showed a slight drop from 2017 to 2018.

References

  • Starbucks Company Profile. Retrieved from https://www.starbuckx.com/about-us/company-information/starbucks-company-profile
  • Starbucks Corporation FY2018 Annual Report 10-K. Retrieved from https://s22.q4cdn.com/869488222/files/doc_financials/annual/2018/2018-Annual-Report.pdf
  • Starbucks Corporation FY2017 Annual Report 10-K. Retrieved from https://s22.q4cdn.com/869488222/files/doc_financials/annual/2017/01/FY17-  Starbucks-Form-10-K.pdf

Appendix

Table 1

 Starbucks Corporations FY2018 Annual Report 10-K

Table 2

 Starbucks Corporation FY2017 Annual Report 10-K

Table 3

 

 Starbucks Corporations FY2018 Annual Report 10-K

 

Table 4

 

 Starbucks Corporation FY2017 Annual Report 10-K

 

Table 5

 

STARBUCKS CORP

CONSOLIDATED BALANCE SHEETS (HORIZONTAL ANALYSIS)

Sept 30,

Oct 1,

Oct 2,

% Change

% Change

 

2018

2017

2016

2018-2017

2017-2016

ASSETS

Current assets:

Cash and cash equivalents

$    8,756.30

$    2,462.30

$    2,128.80

255.61%

15.67%

Short-term investments

         181.50

         228.60

         134.40

-20.60%

70.09%

Accounts receivable, net

         693.10

         870.40

         768.80

-20.37%

13.22%

Inventories

      1,400.50

      1,364.00

      1,378.50

2.68%

-1.05%

Prepaid expenses and other current assets

      1,462.80

         358.10

         347.40

308.49%

3.08%

Total current assets

    12,494.20

      5,283.40

      4,757.90

136.48%

11.04%

Long-term investments

         267.70

         542.30

      1,141.70

-50.64%

-52.50%

Equity and cost investments

         334.70

         481.60

         354.50

-30.50%

35.85%

Property, plant and equipment, net

      5,929.10

      4,919.50

      4,533.80

20.52%

8.51%

Deferred income taxes, net

         134.70

         795.40

         885.40

-83.07%

-10.16%

Other long-term assets

         412.20

         362.80

         403.30

13.62%

-10.04%

Other intangible assets

      1,042.20

         441.40

         516.30

136.11%

-14.51%

Goodwill

      3,541.60

      1,539.20

      1,719.60

130.09%

-10.49%

TOTAL ASSETS

$  24,156.40

$  14,365.60

$  14,312.50

68.15%

0.37%

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable

$    1,179.30

$       782.50

$       730.60

50.71%

7.10%

Accrued liabilities

      2,298.40

      1,934.50

      1,999.10

18.81%

-3.23%

Insurance reserves

         213.70

         215.20

         246.00

-0.70%

-12.52%

Stored value card liability and current portion of deferred revenue

      1,642.90

      1,288.50

      1,171.20

27.50%

10.02%

Current portion of long-term debt

         349.90

               -

         399.90

100.00%

-100.00%

Total current liabilities

      5,684.20

      4,220.70

      4,546.80

34.67%

-7.17%

Long-term debt

      9,090.20

      3,932.60

      3,185.30

131.15%

23.46%

Deferred revenue

      6,775.70

             4.40

               -

153893.18%

100.00%

Other long-term liabilities

      1,430.50

         750.90

         689.70

90.50%

8.87%

Total liabilities

    22,980.60

      8,908.60

      8,421.80

157.96%

5.78%

Shareholders equity:

Common stock ($0.001 par value) authorized,

             1.30

             1.40

             1.50

-7.14%

-6.67%

2,400.0 shares; issued and outstanding,

1,309.1 and 1,431.6 shares, respectively

Additional paid-in capital

           41.10

           41.10

           41.10

0.00%

0.00%

Retained earnings

      1,457.40

      5,563.20

      5,949.80

-73.80%

-6.50%

Accumulated other comprehensive income loss

        (330.30)

        (155.60)

        (108.40)

112.28%

43.54%

Total shareholders equity

      1,169.50

      5,450.10

      5,884.00

-78.54%

-7.37%

Noncontrolling interests

             6.30

             6.90

             6.70

-8.70%

2.99%

Total equity

      1,175.80

      5,457.00

      5,890.70

-78.45%

-7.36%

TOTAL LIABILITIES AND EQUITY

$  24,156.40

$  14,365.60

$  14,312.50

68.15%

0.37%

 

Table 6

 

 

STARBUCKS CORP

CONSOLIDATED BALANCE SHEETS (VERTICAL ANALYSIS)

Sept 30,

Oct 1,

   
 

 2018 %

2017

%

 

ASSETS

Current assets:

Cash and cash equivalents

 $8,756.30 36.25%

$2,462.30

17.14%

Short-term investments

 181.50 0.75%

228.60

1.59%

Accounts receivable, net

 693.10 2.87%

870.40

6.06%

Inventories

 1,400.50 5.80%

1,364.00

9.49%

Prepaid expenses and other current assets

 1,462.80 6.06%

358.10

2.49%

 

Total current assets

 12,494.20 51.72%

5,283.40

36.78%

Long-term investments

 267.70 1.11%

542.30

3.77%

 

Equity and cost investments

 334.70 1.39%

481.60

3.35%

Property, plant and equipment, net

 5,929.10 24.54%

4,919.50

34.25%

Deferred income taxes, net

 134.70 0.56%

795.40

5.54%

Other long-term assets

 412.20 1.71%

362.80

2.53%

 

Other intangible assets

 1,042.20 4.31%

441.40

3.07%

Goodwill

 3,541.60 14.66%

1,539.20

10.71%

 

TOTAL ASSETS

$24,156.40 100.00%

$14,365.60

100.00%

 

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable

 $1,179.30 4.88%

$782.50

5.45%

Accrued liabilities

2,298.40

9.51%

1,934.50

13.47%

 

Insurance reserves

213.70

0.88%

215.20

1.50%

 

Stored value card liability and current portion of deferred revenue

1,642.90

6.80%

1,288.50

8.97%

 

Current portion of long-term debt

349.90

1.45%

0.00

0.00%

Total current liabilities

5,684.20

23.53%

4,220.70

29.38%

Long-term debt

9,090.20

37.63%

3,932.60

27.38%

Deferred revenue

6,775.70

28.05%

4.40

0.03%

Other long-term liabilities

1,430.50

5.92%

750.90

5.23%

 

Total liabilities

22,980.60

95.13%

8,908.60

62.01%

Shareholders equity:

Common stock ($0.001 par value) authorized,

1.30

0.01%

1.40

0.01%

2,400.0 shares; issued and outstanding,

1,309.1 and 1,431.6 shares, respectively

Additional paid-in capital

41.10

0.17%

41.10

0.29%

 

Retained earnings

1,457.40

6.03%

5,563.20

38.73%

 

Accumulated other comprehensive income/(loss)

(330.30)

-1.37%

(155.60)

-1.08%

 

Total shareholders equity

1,169.50

4.84%

5,450.10

37.94%

Noncontrolling interests

6.30

0.03%

6.90

0.05%

 

Total equity

1,175.80

4.87%

5,457.00

37.99%

TOTAL LIABILITIES AND EQUITY

$24,156.40 100.00%

$14,365.60

100.00%

 

Table 7

 

 

STARBUCKS CORP

CONSOLIDATED STATEMENTS OF EARNINGS (HORIZONTAL ANALYSIS)

 Sept 30,  Oct 1,

Oct 2,

% Change

% Change

 

2018

2017

2016

2018-2017

2017-2016

Net revenues:

Company-operated stores

$ 19,690.30

$ 17,650.70

$ 16,844.10

11.56%

4.79%

Licensed stores

     2,652.20

     2,355.00

     2,154.20

12.62%

9.32%

Other

     2,377.00

     2,381.10

     2,317.60

-0.17%

2.74%

Total net revenues

   24,719.50

   22,386.80

   21,315.90

10.42%

5.02%

Cost of sales including occupancy costs

   10,174.50

     9,034.30

     8,509.00

12.62%

6.17%

Store operating expenses

     7,193.20

     6,493.30

     6,064.30

10.78%

7.07%

Other operating expenses

        539.30

        500.30

        499.20

7.80%

0.22%

Depreciation and amortization expenses

     1,247.00

     1,011.40

        980.80

23.29%

3.12%

General and administrative expenses

     1,759.00

     1,450.70

     1,408.90

21.25%

2.97%

Restructuring and impairments

        224.40

        153.50

              -

46.19%

100.00%

Total operating expenses

   21,137.40

   18,643.50

   17,462.20

13.38%

6.76%

Income from equity investees

        301.20

        391.40

        318.20

-23.05%

23.00%

Operating income

     3,883.30

     4,134.70

     4,171.90

-6.08%

-0.89%

Gain resulting from acquisition of joint venture

     1,376.40

              -

              -

100.00%

0.00%

Net gain resulting from the divesture of certain operations

        499.20

          93.50

            5.40

433.90%

1631.48%

Interest income and other, net

        191.40

        181.80

        102.60

5.28%

77.19%

Interest expense

       (170.30)

         (92.50)

         (81.30)

84.11%

13.78%

Earnings before income taxes

     5,780.00

     4,317.50

     4,198.60

33.87%

2.83%

Income tax expense

     1,262.00

     1,432.60

     1,379.70

-11.91%

3.83%

Net earnings including noncontrolling interests

     4,518.00

     2,884.90

     2,818.90

56.61%

2.34%

Net earnings/(loss) attributable to noncontrolling interests

           (0.30)

            0.20

            1.20

-250.00%

-83.33%

Net earnings attributable to Starbucks

$   4,518.30

$   2,884.70

$   2,817.70

56.63%

2.38%

Earnings per share basic

            3.27

            1.99

            1.91

64.32%

4.19%

Earnings per share diluted

            3.24

            1.97

            1.90

64.47%

3.68%

Weighted average shares outstanding: Basic

     1,382.70

     1,449.50

     1,471.60

-4.61%

-1.50%

Diluted

     1,394.60

     1,461.50

     1,486.70

-4.58%

-1.70%

 

Table 8

 

STARBUCKS CORP

CONSOLIDATED STATEMENTS OF EARNINGS (VERTICAL ANALYSIS)

Sept 30,

Oct 1,

 
 

2018

%

2017

%

Net revenues:

Company-operated stores

$   19,690.30

79.65%

$   17,650.70

78.84%

Licensed stores

$     2,652.20

10.73%

$     2,355.00

10.52%

Other

$     2,377.00

9.62%

$     2,381.10

10.64%

Total net revenues

$   24,719.50

100.00%

$   22,386.80

100.00%

Cost of sales including occupancy costs

$   10,174.50

41.16%

$     9,034.30

40.36%

Store operating expenses

$     7,193.20

29.10%

$     6,493.30

29.01%

Other operating expenses

$        539.30

2.18%

$        500.30

2.23%

Depreciation and amortization expenses

$     1,247.00

5.04%

$     1,011.40

4.52%

General and administrative expenses

$     1,759.00

7.12%

$     1,450.70

6.48%

Restructuring and impairments

$        224.40

0.91%

$        153.50

0.69%

Total operating expenses

$   21,137.40

85.51%

$   18,643.50

83.28%

Income from equity investees

$        301.20

1.22%

$        391.40

1.75%

Operating income

$     3,883.30

15.71%

$     4,134.70

18.47%

Gain resulting from acquisition of joint venture

$     1,376.40

5.57%

$             -

0.00%

Net gain resulting from divesture of certain operations

$        499.20

2.02%

$          93.50

0.42%

Interest income and other, net

$        191.40

0.77%

$        181.80

0.81%

Interest expense

$      (170.30)

-0.69%

$        (92.50)

-0.41%

Earnings before income taxes

$     5,780.00

23.38%

$     4,317.50

19.29%

Income tax expense

$     1,262.00

5.11%

$     1,432.60

6.40%

Net earnings including noncontrolling interests

$     4,518.00

18.28%

$     2,884.90

12.89%

Net earnings/(loss) attributable to noncontrolling interests

$          (0.30)

0.00%

$            0.20

0.00%

Net earnings attributable to Starbucks

$     4,518.30

18.28%

$     2,884.70

12.89%

Earnings per share basic

$            3.27

0.01%

$            1.99

0.01%

Earnings per share diluted

$            3.24

0.01%

$            1.97

0.01%

Weighted average shares outstanding: Basic

$     1,382.70

5.59%

$     1,449.50

6.47%

Diluted

$     1,394.60

5.64%

$     1,461.50

6.53%

Cite This Work

To export a reference to this article please select a referencing stye below:

Reference Copied to Clipboard.
Reference Copied to Clipboard.
Reference Copied to Clipboard.
Reference Copied to Clipboard.
Reference Copied to Clipboard.
Reference Copied to Clipboard.
Reference Copied to Clipboard.

Related Services

View all

DMCA / Removal Request

If you are the original writer of this assignment and no longer wish to have your work published on the UKDiss.com website then please: