Using the Starbucks financial statements provided on Blackboard, calculate and i

Question

Using the Starbucks financial statements provided on Blackboard, calculate and interpret the days to sell and gross profit ratios

STARBUCKS CORP 10-K Income Statement in millions of dollars, except for per share figures Fiscal Year Ended 10/1/2017 10/2/2016 9/27/2015 9/28/2014 Net revenues: Company-operated stores $17,650.7 $16,844.1 $15,197.3 $12,977.9 Licensed stores 2,355.0 2,154.2 1,861.9 1,588.6 CPG, foodservice and other 2,381.1 2,317.6 2,103.5 1,881.3 Total net revenues $22,386.8 $21,315.9 $19,162.7 $16,447.8 Cost of sales including occupancy costs 9,038.2 8,511.1 7,787.5 6,858.8 Store operating expenses 6,493.3 6,064.3 5,411.1 4,638.2 Other operating expenses 553.8 545.4 522.4 457.3 Depreciation and amortization expenses 1,011.4 980.8 893.9 709.6 General and administrative expenses 1,393.3 1,360.6 1,196.7 991.3 Litigation charge (credit) 0.0 0.0 0.0 (20.2) Restructuring & impairments 153.5 0.0 0.0 0.0 Total operating expenses 18,643.5 17,462.2 15,811.6 13,635.0 Income from equity investees 391.4 318.2 249.9 268.3 Operating income $4,134.7 $4,171.9 $3,601.0 $3,081.1 Gain from acquisition of joint venture 0.0 0.0 390.6 0.0 Loss on extinguishment of debt 0.0 0.0 (61.1) 0.0 Interest income and other, net 275.3 108.0 43.0 142.7 Interest expense (92.5) (81.3) (70.5) (64.1) Earnings before income taxes $4,317.5 $4,198.6 $3,903.0 $3,159.7 Income taxes (benefit) 1,432.6 1,379.7 1,143.7 1,092.0 Net earnings including noncontrolling earnings $2,884.9 $2,818.9 $2,759.3 $2,067.7 Net earnings (loss) attributable to noncontrolling interests 0.2 1.2 1.9 (0.4) Net earnings attributable to Starbucks $2,884.7 $2,817.7 $2,757.4 $2,068.1 Earnings per share - basic $1.99 $1.91 $1.84 $1.37 Earnings per share - diluted $1.97 $1.90 $1.82 $1.35 Weighted average shares outstanding: Basic (adjusted for split) 1,449.5 1,471.6 1,495.9 1,506.3 Diluted (adjusted for split) 1,461.5 1,486.7 1,513.4 1,526.3 Cash dividends declared per share $1.05 $0.85 $0.68 $0.55 STARBUCKS CORP 10-K Balance Sheet in millions of dollars As of 10/1/2017 10/2/2016 9/27/2015 9/28/2014 ASSETS Current assets: Cash and cash equivalents $2,462.3 $2,128.8 $1,530.1 $1,708.4 Short-term investments 228.6 134.4 81.3 135.4 Accounts receivable, net 870.4 768.8 719.0 631.0 Inventories 1,364.0 1,378.5 1,306.4 1,090.9 Prepaid expenses and other current assets 358.1 347.4 334.2 285.6 Total current assets $5,283.4 $4,757.9 $3,971.0 $3,851.3 Long-term investments 542.3 1,141.7 312.5 318.4 Equity and cost investments 481.6 354.5 352.0 514.9 Property, plant and equipment, net 4,919.5 4,533.8 4,088.3 3,519.0 Deferred income taxes, net 795.4 885.4 1,180.8 1,220.7 Other long-term assets 362.8 403.3 415.9 198.9 Other intangible assets 441.4 516.3 520.4 273.5 Goodwill 1,539.2 1,719.6 1,575.4 856.2 TOTAL ASSETS $14,365.6 $14,312.5 $12,416.3 $10,752.9 LIABILITIES AND SHAREHOLDERS EQUITY Current liabilities: Accounts payable $782.5 $730.6 $684.2 $533.7 Accrued liabilities 1,934.5 1,999.1 1,755.3 1,514.4 Insurance reserves 215.2 246.0 224.8 196.1 Stored value card liability 1,288.5 1,171.2 983.8 794.5 Current portion of long-term debt 0.0 399.9 0.0 0.0 Total current liabilities $4,220.7 $4,546.8 $3,648.1 $3,038.7 Long-term debt 3,932.6 3,185.3 2,347.5 2,048.3 Other long-term liabilities 755.3 689.7 600.9 392.2 Total liabilities $8,908.6 $8,421.8 $6,596.5 $5,479.2 Shareholders equity: Common stock ($0.001 par value) 1.4 1.5 1.5 0.7 Additional paid-in capital 41.1 41.1 41.1 39.4 Retained earnings 5,563.2 5,949.8 5,974.8 5,206.6 Accumulated other comprehensive income/(loss) (155.6) (108.4) (199.4) 25.3 Total shareholders equity 5,450.1 5,884.0 5,818.0 5,272.0 Noncontrolling interests 6.9 6.7 1.8 1.7 Total equity 5,457.0 5,890.7 5,819.8 5,273.7 TOTAL LIABILITIES AND SHAREHOLDERS EQUITY $14,365.6 $14,312.5 $12,416.3 $10,752.9 STARBUCKS CORP 10-K Cash Flows in millions of dollars Fiscal Year Ended 10/1/2017 10/2/2016 9/27/2015 9/28/2014 OPERATING ACTIVITIES: Net earnings including noncontrolling interests $2,884.9 $2,818.9 $2,759.3 $2,067.7 Adjustments to reconcile net earnings to net cash provided by operating activities: Depreciation and amortization 1,067.1 1,030.1 933.8 748.4 Deferred income taxes, net 95.1 265.7 21.2 10.2 Income earned from equity method investees (310.2) (250.2) (190.2) (182.7) Distributions received from equity method investees 186.6 223.3 148.2 139.2 Gain resulting from acquisition/sale of equity in joint ventures & certain retail operations (93.5) (6.1) (394.3) (70.2) Loss on extinguishment of debt 0.0 0.0 61.1 0.0 Stock-based compensation 176.0 218.1 209.8 183.2 Excess tax benefit on share-based awards (77.5) (122.8) (132.4) (114.4) Goodwill impairment 87.2 Other 68.9 45.1 53.8 36.2 Cash provided/(used) by changes in operating assets and liabilities: Accounts receivable (96.8) (55.6) (82.8) (79.7) Inventories 14.0 (67.5) (207.9) 14.3 Accounts payable 46.4 46.9 137.7 60.4 Accrued litigation charge 0.0 0.0 0.0 (2,763.9) Stored value card liability 130.8 180.4 170.3 140.8 Other operating assets and liabilities (4.7) 248.8 261.5 418.3 Net cash provided by operating activities $4,174.3 $4,575.1 $3,749.1 $607.8 INVESTING ACTIVITIES: Purchase of investments (674.4) (1,585.7) (567.4) (1,652.5) Sales of investments 1,054.5 680.7 600.6 1,454.8 Maturity and calls of investments 149.6 27.9 18.8 456.1 Acquisitions, net of cash acquired 0.0 0.0 (284.3) 0.0 Additions to property, plant and equipment (1,519.4) (1,440.3) (1,303.7) (1,160.9) Cash proceeds from sale of equity in joint ventures 85.4 69.6 8.9 103.9 Other 54.3 24.9 6.8 (19.1) Net cash used by investing activities ($850.0) ($2,222.9) ($1,520.3) ($817.7) FINANCING ACTIVITIES: Proceeds from issuance of long-tem debt 750.2 1,254.5 848.5 748.5 Principal payments on long-term debt (400.0) 0.0 (610.1) 0.0 Cash used for purchase of noncontrolling interest 0.0 0.0 (360.8) 0.0 Proceeds from issuance of common stock 150.8 160.7 191.8 139.7 Excess tax benefit from exercise of stock options 77.5 122.8 132.4 114.4 Cash dividends paid (1,450.4) (1,178.0) (928.6) (783.1) Repurchase of common stock (2,042.5) (1,995.6) (1,436.1) (758.6) Minimum tax withholdings on share-based awards (82.8) (106.0) (75.5) (77.3) Other (4.4) (8.4) (18.1) (6.9) Net cash used by financing activities ($3,001.6) ($1,750.0) ($2,256.5) ($623.3) Effect of exchange rate changes on cash and cash equivalents 10.8 (3.5) (150.6) (34.1) Net increase/(decrease) in cash and cash equivalents $333.5 $598.7 ($178.3) ($867.3) CASH AND CASH EQUIVALENTS: Beginning of period 2,128.8 1,530.1 1,708.4 2,575.7 End of the period $2,462.3 $2,128.8 $1,530.1 $1,708.4 SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: Cash paid during the period for: Interest, net of capitalized interest $96.6 $74.7 $69.5 $56.2 Income taxes, net of refunds $1,389.1 $878.7 $1,072.2 $766.3

Explanation / Answer

Year

2017

2016

2015

2014

total net revenue

22,386.80

$21,315.90

19162.70

$16,447.80

less cost of sales including occupancy cost

9,038.20

8,511.10

7,787.50

6858.80

Gross profit

13,348.60

12,804.80

11,375.20

9,589.00

gross profit ratio = gross profit/total net revenue

59.63%

60.07%

59.36%

58.30%

Year

2017

2016

2015

2014

days to sales ratio in days = total net revenue/average accounts receivables

27

29

28

26

total net revenue

22,386.80

$21,315.90

19162.70

$16,447.80

Average accounts receivables =(beginning+year end balance)/2

819.60

743.90

675.00

631.00

Accounts receivable, net

870.4

768.8

719

631

Average accounts receivables =(beginning+year end balance)/2

819.6

743.9

675

631

Year

2017

2016

2015

2014

total net revenue

22,386.80

$21,315.90

19162.70

$16,447.80

less cost of sales including occupancy cost

9,038.20

8,511.10

7,787.50

6858.80

Gross profit

13,348.60

12,804.80

11,375.20

9,589.00

gross profit ratio = gross profit/total net revenue

59.63%

60.07%

59.36%

58.30%

Year

2017

2016

2015

2014

days to sales ratio in days = total net revenue/average accounts receivables

27

29

28

26

total net revenue

22,386.80

$21,315.90

19162.70

$16,447.80

Average accounts receivables =(beginning+year end balance)/2

819.60

743.90

675.00

631.00

Accounts receivable, net

870.4

768.8

719

631

Average accounts receivables =(beginning+year end balance)/2

819.6

743.9

675

631

Related Questions

Navigate

• Browse (All)
• Browse U
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.