Академический Документы
Профессиональный Документы
Культура Документы
Revenues:
Bakery-cafe sales, net $ 894,902 $ 1,106,295 $ 1,153,255 $ 1,321,162 $ 1,592,951 0.84 0.85
Franchise royalties and fees 67,188 74,800 78,367 86,195 92,793 0.06 0.06
Fresh dough and other product sales to franchisees 104,601 117,758 121,872 135,132 136,288 0.10 0.09
Total revenues 1,066,691 1,298,853 1,353,494 1,542,489 1,822,032 1.00 1.00
Costs and expenses:
Bakery-cafe expenses:
Cost of food and paper products 271,442 332,697 337,599 374,816 470,398 0.36 0.36
Labor 286,238 352,462 370,595 419,140 484,014 0.38 0.38
Occupancy 70,398 90,390 95,996 100,970 115,290 0.09 0.10
Other operating expenses 121,325 147,033 155,396 177,059 216,237 0.16 0.16
Total bakery-cafe expenses 749,403 922,582 959,586 1,071,985 1,285,939 1.00 1.00
Fresh dough and other product cost of sales to
franchisees 92,852 108,573 100,229 110,986 116,267 0.09 0.08
Depreciation and amortization 57,903 67,225 67,162 68,673 79,899 0.05 0.05
General and administrative expenses 68,966 84,393 83,169 101,494 113,083 0.06 0.06
Pre-opening expenses 8,289 3,374 2,451 4,282 6,585 0.01 0.00
Total costs and expenses 977,413 1,186,147 1,212,597 1,357,420 1,601,773 0.92 0.91
Operating profit 89,278 112,706 140,897 185,069 220,259 0.08 0.09
Interest expense 483 1,606 700 675 822 0.00 0.00
Other expense (income), net 333 883 273 4,232 (466) 0.00 0.00
Income before income taxes 88,462 110,217 139,924 180,162 219,903 0.08 0.08
Income taxes 31,434 41,272 53,073 68,563 83,951 0.03 0.03
Net income 57,028 68,945 86,851 111,599 135,952
Less: net (loss) income attributable to noncontrolling
interest (428) 1,509 801 (267) - (0.00) 0.00
Net income attributable to Panera Bread Company 57,456 67,436 86,050 111,866 135,952 0.05 0.05
Panera: CONSOLIDATED BALANCE SHEETS: 2007 - 2011
(Thousands)
25-Dec 30-Dec 29-Dec
ASSETS 2007 2008 2009 2010 2011 2007 2008
Current assets:
Cash and cash equivalents $68,242 $74,710 $246,400 $229,299 $222,640 0.10 0.11
Trade accounts receivable, net 25,152 15,198 17,317 20,378 30,700 0.04 0.02
Other accounts receivable 11,640 9,944 11,176 17,962 24,009 0.02 0.01
Inventories 11,394 11,959 12,295 14,345 17,016 0.02 0.02
Prepaid expenses 5,299 14,265 16,211 23,905 31,228 0.01 0.02
Deferred income taxes 7,199 9,937 18,685 24,796 27,526 0.01 0.01
Short-term investments in government securities 23,198 2,400 - - - 0.03 0.00
Total current assets 152,124 138,413 322,084 330,685 353,119 0.22 0.21
Property and equipment, net 429,992 417,006 403,784 444,094 492,022 0.62 0.62
Other assets: 0.00 0.00
Goodwill 87,092 87,334 87,481 94,442 108,071 0.12 0.13
Other intangible assets, net 21,827 20,475 19,195 48,402 67,269 0.03 0.03
Deposits and other 7,717 8,963 4,621 6,958 6,841 0.01 0.01
Investments in government securities and long-term
investments - 1,726 - - - 0.00 0.00
Total other assets 116,636 118,498 111,297 149,802 182,181 0.17 0.18
TOTAL ASSETS 698,752 673,917 837,165 924,581 1,027,322 1.00 1.00
Stockholders equity:
Common stock, $.0001 par value, Class A 3 3 3 3 3 0.00 0.00
Common stock, $.0001 par value, Class B - - - - - 0 0
Treasury stock, carried at cost (1,188) (2,204) (3,928) (78,990) (175,595) (0.00) (0.00)
Additional paid-in capital 168,386 151,358 168,288 130,005 150,093 0.24 0.22
Accumulated other comprehensive income (loss) - (394) 224 275 308 0.00 (0.00)
Retained earnings 278,963 346,399 432,449 544,315 680,267 0.40 0.51
Total shareholders equity 446,164 495,162 597,036 595,608 655,076 0.64 0.73
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY $698,752 $673,917 $837,165 $924,581 $1,029,322 1.00 1.00
PANERA: CONSOLIDATED STATEMENTS OF CASH FLOWS 2007 - 2011
(Thousands)
2007 2008 2009 2010 2011
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 57,028 $ 68,945 $ 86,851 $ 111,599 $ 135,952
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 57,903 67,225 67,162 68,673 79,899
(Gain) Loss from short-term investments 967 1,910 (1,339) - -
Stock-based compensation expense 7,255 7,954 8,661 9,558 9,861
Tax benefit from exercise of stock options (3,731) (3,376) (5,095) (3,603) (4,994)
Deferred income taxes (7,276) (4,107) 22,950 (4,660) 1,351
Other 725 228 2,799 1,114 2,423
Changes in operating assets and liabilities, excluding the effect of acquisitions:
Trade and other accounts receivable, net (5,549) 11,650 (3,554) (13,180) (16,369)
Inventories (1,798) (565) (336) (1,540) (2,183)
Prepaid expenses 6,884 (8,966) (2,224) (7,694) (7,323)
Deposits and Other 231 1,042 100 (2,337) 117
Accounts payable (815) (2,290) 2,381 929 8,538
Accrued expenses 32,398 5,450 28,901 61,891 19,630
Deferred revenue - - - - -
Deferred rent 5,885 6,211 3,591 4,603 6,081
Other long-term liabilities 4,138 6,013 4,056 12,281 3,906
Net cash provided by operating activities 154,245 157,324 214,904 237,634 236,889
CASH FLOWS FROM INVESTING ACTIVITIES:
Additions to property and equipment (124,133) (63,163) (54,684) (82,226) (107,932)
Acquisitions, net of cash acquired (71,039) (2,704) - (52,177) (44,377)
Proceeds from sale of assets (in 2010, bakery cafes) 1,844 - - 2,204 115
Investment maturities proceeds 22,361 17,162 5,465 - -
Short-term investments transferred from cash and cash (26,526) - - - -
Purchase of investments - - - - -
Net cash used in investing activities (170,967) (48,705) (49,219) (132,199) (152,194)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net payments under credit facility 75,000 (75,000) - - -
Repurchase of common stock (27,487) (48,893) (3,453) (153,492) (96,605)
Exercise of employee stock options 6,576 17,621 22,818 25,551 3,193
Tax benefit from exercise of stock options 3,731 3,376 5,095 3,603 4,994
Proceeds from issuance of common stock under
employee benefit plans 1,782 1,898 1,626 1,802 2,040
Purchase of noncontrolling interest - - (20,081) - -
Payment of deferred acquisition holdback (4,976)
Capitalized debt issuance costs (209) (1,153) - - -
Net cash (used in) provided by financing activities 59,393 (102,151) 6,005 (122,536) (91,354)
Net (decrease) increase in cash and cash equivalents 42,671 6,468 171,690 (17,101) (6,659)
Efficiency Ratios:
Total Asset Turnover SBUX 1.88 1.74 1.79 1.70 1.71
PNRA 1.78 1.89 1.79 1.75 1.87
Fixed Asset Turnover SBUX 3.55 3.56 4.32 4.90 5.31
PNRA 2.75 3.07 3.30 3.64 3.89
Cash Flows to Current Liabs. SBUX 0.86 0.91 1.01 0.84 0.82
PNRA 1.30 1.68 1.34 1.05
Total Int.-Bearing Debt to Ass SBUX 0.10 0.10 0.09 0.07 0.07
PNRA 0.00 0.00 0.00 0.00 0.00
Total Int.-Bearing Debt to Equ SBUX 0.22 0.18 0.15 0.13 0.11
PNRA 0.00 0.00 0.00 0.00 0.00
Cash Flows to Total Liabs. SBUX 0.52 0.56 0.65 0.57 0.58
PNRA 0.62 0.90 0.89 0.72 0.63
Growth Measures:
Sales Growth: SBUX 10.3% -5.9% 9.5% 9.3% 13.7%
PNRA 21.8% 4.2% 14.0% 18.1%
Earnings before cumulative effect of change in accounting principle 311.70 391.50 948.30 1,248.00 1,384.70
Cumulative effect of accounting change for FIN 47, net of taxes
Net earnings including noncontrolling interests $311.70 $391.50 $948.30 $1,248.00 $1,384.70
Net earnings (loss) attributable to noncontrolling interests -3.8 0.7 2.7 2.3 0.9
Net earnings attributable to Starbucks $315.50 $390.80 $945.60 $1,245.70 $1,383.80
Starbucks: CONSOLIDATED BALANCE SHEETS: 2003 - 2012
(Millions)
2008 2009 2010 2011 2012 2008 2009 2010 2011 2012
0.84 0.84 0.84 0.82 0.79 0.10 (0.07) 0.10 0.07 0.09
0.11 0.08 0.08 0.09 0.09 0.14 (0.32) 0.10 0.15 0.20
0.04 0.08 0.08 0.09 0.12 0.14 0.82 0.09 0.22 0.47
1.00 1.00 1.00 1.00 1.00 0.10 (0.059) 0.095 0.093 0.137
0.349 0.325 0.335 0.423 0.437 0.16 (0.07) 0.03 0.11 0.17
0.361 0.350 0.332 0.313 0.295 0.16 (0.09) 0.04 0.03 0.07
0.032 0.027 0.027 0.034 0.032 0.12 (0.20) 0.11 0.37 0.07
0.053 0.055 0.048 0.045 0.041 0.18 (0.03) (0.05) 0.03 0.05
0.044 0.046 0.053 0.054 0.060 (0.07) (0.01) 0.26 0.12 0.26
0.026 0.034 0.005 - - 0.25 (0.84) (1.00) na
1.00 1.00 1.00 1.00 1.00 0.18 (0.07) 0.01 0.08 0.13
0.00
0.01 0.01 0.01 0.01 0.02 0.05 0.07 0.21 0.17 0.21
0.05 0.06 0.13 0.15 0.15 (0.52) 0.12 1.53 0.22 0.16
0.00 0.00 0.00 0.01 0.01 (0.87) 6.12 0.36 1.30 (0.19)
(0.01) (0.00) (0.00) (0.00) (0.00) 0.41 (0.27) (0.16) 0.02 (0.02)
0.04 0.06 0.13 0.15 0.15 (0.57) 0.23 1.57 0.26 0.14
0.01 0.02 0.05 0.05 0.05 (0.62) 0.17 1.90 0.15 0.20
0.03 0.04 0.09 0.11 0.10 (0.54) 0.26 1.42 0.32 0.11
- - - - -
0.03 0.04 0.09 0.11 0.10 (0.54) 0.26 1.42 0.32 0.11
(0.00) 0.00 0.00 0.00 0.00 (1.18) 2.86 (0.15) (0.61)
0.03 0.04 0.09 0.11 0.10 (0.53) 0.24 1.42 0.32 0.11
Common-Sized Balance Sheets Rate of Change Balance Sheets
2008 2009 2010 2011 2012 2008 2009 2010 2011 2012
0.048 0.108 0.182 0.156 0.145 -0.04 1.22 0.94 -0.01 0.04
0.001 0.004 0.037 0.116 0.103 -0.96 6.17 10.00 2.62 -0.01
0.009 0.008 0.008 0.006 0.000 -0.33 -0.09 0.10 -0.03 -1.00
0.058 0.049 0.047 0.053 0.059 0.14 -0.18 0.12 0.28 0.26
0.122 0.119 0.085 0.131 0.151 0.00 -0.04 -0.18 0.78 0.29
0.030 0.026 0.025 0.022 0.024 0.137 -0.130 0.063 0.032 0.217
0.041 0.051 0.048 0.031 0.029 0.81 0.22 0.06 -0.24 0.04
0.31 0.37 0.43 0.52 0.51 0.03 0.16 0.35 0.38 0.11
0.013 0.013 0.030 0.015 0.014 2.40 0.00 1.69 -0.44 0.08
0.053 0.063 0.053 0.051 0.056 0.17 0.16 -0.03 0.09 0.24
0.521 0.455 0.378 0.320 0.323 0.02 -0.14 -0.05 -0.03 0.13
0.046 0.046 0.054 0.040 0.047 0.19 -0.03 0.37 -0.14 0.30
0.012 0.012 0.011 0.015 0.000 0.58 0.02 0.04 0.58 -1.00
0.047 0.046 0.041 0.044 0.049 0.24 -0.03 0.01 0.23 0.24
1.00 1.00 1.00 1.00 1.00 0.06 -0.02 0.15 0.15 0.12
0.057 0.048 0.044 0.073 0.048 -0.17 -0.18 0.06 0.91 -0.26
0.045 0.055 0.063 0.050 0.046 -0.13 0.21 0.30 -0.09 0.05
0.024 0.034 0.027 0.020 0.015 0.82 0.38 -0.08 -0.14 -0.14
0.013 0.023 0.016 0.015 0.017 -0.18 0.68 -0.22 0.09 0.27
0.027 0.028 0.023 0.020 0.020 0.11 0.01 -0.05 0.00 0.15
0.029 0.026 0.041 0.043 0.059 0.03 -0.10 0.78 0.21 0.53
0.065 0.070 0.065 0.061 0.062 0.24 0.06 0.07 0.09 0.14
0.000 0.000 0.000 0.000 0.000 -0.13 -1.00 na na na
0.13 0.00 0.00 0.00 0.00 0.00 -1.00 na na na
0.26 0.28 0.28 0.28 0.27 0.02 0.07 0.13 0.17 0.06
0.097 0.098 0.086 0.075 0.067 0.00 0.00 0.00 0.00 0.00
0.078 0.070 0.059 0.047 0.042 0.25 -0.12 -0.04 -0.07 -0.01
0.000 0.000 0.000 0.000 0.000
0.44 0.45 0.42 0.40 0.38 0.05 0.02 0.07 0.10 0.04
0.000 0.000 0.000 0.000 0.000 0.00 0.00 0.00 0.00 0.00
0.000 0.026 0.017 0.000 0.000
0.007 0.007 0.006 0.005 0.005 0.00 0.00 0.00 0.00 0.00
0.424 0.501 0.544 0.584 0.614 0.10 0.16 0.24 0.24 0.17
0.009 0.012 0.009 0.006 0.003 -0.11 0.35 -0.13 -0.19 -0.51
0.09 0.22 0.21 0.19 0.17
0.00 0.00 0.00 0.00
0.44 0.55 0.58 0.60 0.62 0.09 0.23 0.20 0.19 0.17
0.87 1.00 1.00 1.00 1.00 0.07 0.12 0.15 0.15 0.12
Rate of Return on equity Investments
2009 2010 2011 2012
0.3722706 0.426924 0.486691 0.506369
Firm: Starbucks
Analyst: FSA 2013
Starbucks: Sales Analysis by Segment and Type: Starbucks: Sales Forecasts by Segment a
(input your forecast assumptions in the bl
Sales (in thousands): 2008 2009 2010 2011 2012 2013 2014
Retail
Company-operated retail 8,771.9 8,180.1 8,963.5 9,632.4 10,534.5 11,516.6 11,732.9
-6.7% 9.6% 7.5% 9.4%
Licensed Stores 1,171.6 795.0 875.2 1,007.5 1,210.3 1,509.5 1,565.3
-32.1% 10.1% 15.1% 20.1%
CPG, Foodservice, and other 439.5 799.5 868.7 1,060.5 1,554.7 2,145.5 2,145.5
81.9% 8.7% 22.1% 46.6% 38% 0%
Net Revenues 10,383.0 9,774.6 10,707.4 11,700.4 13,299.5 15,171.6 15,443.7
2007 Sales 9,411.5 Implied sales growth forecasts:
Sales growth rates: 10.3% -5.9% 9.5% 9.3% 13.7% 14.1% 1.8%
% Company-operated: 0.845 0.837 0.837 0.823 0.792
Sales per Average Store-Year Company-operated retail: Expectations for comparable store sales g
2008 2009 2010 2011 2012 2013 2014
Company-operated retail 0.978 0.897 1.007 1.078 1.144 1.202 1.202
8,624 -8.3% 12.3% 7.0% 6.2% 5% 0%
Licensed Stores 0.170 0.105 0.112 0.126 0.145 0.168 0.168
6,387 -38.1% 5.8% 13.0% 15.3% 16% 0%
Total stores open: 16,680 16,635 16,858 17,003 18,066 19,091 19,091
Implied store growth rate forecasts:
Store growth rates: #VALUE! -0.3% 1.3% 0.9% 6.3% 5.7% 0.0%
Company Operated Store Growth -4.0% -0.8% 1.6% 4.4% 3.8% 0.0%
Capital Expenditures on New Stores: CAPEX Forecasts:
2008 2009 2010 2011 2012 2013 2014
CAPEX: $ 1,080.3 $ 984.5 $ 445.8 $ 531.9 $ 856.2 $1,200.0 $1,028.3
New Company-
operated Stores (373) (67) 141 398 360 0
Average CAPEX
per New Store $ (2.639) $ (6.654) $ 3.772 $ 2.151 $ 2.216 $ 2.282
CAPEX Inflation Forecast:
940.5000 3% 3%
Property, Plant and Equipment and Depreciation Property, Plant and Equipment and Deprec
Actual Forecast:
2007 2008 2009 2010 2011 2012 2013 2014
PP&E: 5306.5 $5,717.3 $5,700.9 $5,888.7 $6,163.1 $6,903.1 8103.1 9131.4
Accum. Deprec. -2416.1 -$2,760.9 -$3,164.5 -$3,472.2 -$3,808.1 -$4,244.2 -4991.9 -5834.6
PP&E - net 2890.4 $ 2,956.4 $ 2,536.4 $ 2,416.5 $ 2,355.0 $ 2,658.9 3111.2 3296.8
PP&E Purchases:
Capex 2012 1200.0 110.7 110.7
Capex 2013 1028.3 94.9
Capex 2014 1059.1
Capex 2015 1090.9
Capex 2016 1123.6
Capex 2017 1157.3
Capex 2018 1192.0
Capex 2019 1227.8
Capex 2020 1264.6
Capex 2021 1302.6
Capex 2022 556.5
Total Depreciation Expense 747.7 842.6
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
379.2
3%
1218.1
55.9 1004.8
97.7 57.6 1034.9
100.7 100.7 59.3 1066.0
103.7 103.7 103.7 61.1 1098.0
106.8 106.8 106.8 106.8 63.0 1130.9
110.0 110.0 110.0 110.0 110.0 64.8 1164.8
113.3 113.3 113.3 113.3 113.3 113.3 66.8 1199.8
116.7 116.7 116.7 116.7 116.7 116.7 116.7 68.8 1235.8
120.2 120.2 120.2 120.2 120.2 120.2 120.2 120.2 70.9 1272.9
51.4 51.4 51.4 51.4 51.4 51.4 51.4 51.4 51.4 513.5
Firm: Starbucks
Analyst: FSA 2013
Cost of sales including occupancy costs $5,813.3 6630.0 6430.8 6430.8 6430.8 6430.8 6430.8
43.7% 43.7% 41.6% 41.6% 41.6% 41.6% 41.6%
Gross Profit $7,486.2 $8,541.6 $9,012.9 $9,012.9 $9,012.9 $9,012.9 $9,012.9
implied margins 56.3% 56.3% 58.4% 58.4% 58.4% 58.4% 58.4%
Store operating expenses $3,918.1 4248.0 5127.3 5127.3 5127.3 5127.3 5127.3
29.5% 28.0% 33.2% 33.2% 33.2% 33.2% 33.2%
Other operating expenses $429.9 490.4 422.9 422.9 422.9 422.9 422.9
3.2% 3.2% 2.7% 2.7% 2.7% 2.7% 2.7%
Depreciation and amortization expenses $550.3 747.7 842.6 940.4 1041.0 618.6 614.5
4.1% see depreciation expense forecast development
General and administrative expenses $801.2 914.0 821.4 821.4 821.4 821.4 821.4
6.0% 6.0% 5.3% 5.3% 5.3% 5.3% 5.3%
Restructuring Charges $0.0 0.0 0.0 0.0 0.0 0.0 0.0
assumption about future restructuring 0.0%
Gain on sale of properties $0.0 0.0 0.0 0.0 0.0 0.0 0.0
assumption about futue property sales 0.0% 0.0% 1.4% 1.4% 1.4% 1.4% 1.4%
Income from equity investees $210.7 247.9 3.6 0.0 0.0 0.0 0.0
return on equity investments 50.6% 50.6% 1.4% 1.4% 1.4% 1.4% 1.4%
Operating income $1,997.4 $2,389.4 $1,802.2 $1,700.9 $1,600.2 $2,022.7 $2,026.8
implied margins 15.0% 15.7% 11.7% 11.0% 10.4% 13.1% 13.1%
Actual Forecasts
ASSETS 2012 2013 2014 2015 2016 2017 2018
Current assets:
Cash and cash equivalents $1,188.6 1305.4 410.4 414.7 402.0 402.0 402.0
days sales in cash 30.0 9.7 9.8 9.5 9.5 9.5
Short-term investments available-for-sale securities $848.4 955.2
percentage of total assets 10.3% 10.3% 10.3% 10.3% 10.3% 10.3% 10.3%
Short-term investments trading securities $0.0 0.0
percentage of total assets 0.0% 0.8% 0.9% 0.9% 0.9% 0.9% 0.9%
Accounts receivable, net $485.9 594.8 327.6 594.8 327.6 594.8 327.6
turnover assumption (in days) 12.0 13.0 10.9 10.9 10.9 10.9 10.9
Inventories $1,241.5 1276.1
turnover assumption (in days) 69.3 69.3 50.0 50.0 50.0 50.0 50.0
Prepaid expenses and other current assets $196.5 222.6
percentage of total assets 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%
Deferred income taxes, net $238.7 268.9
percentage of total assets 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%
Total current assets $4,199.6 $4,622.9 $738.0 $1,009.5 $729.5 $996.8 $729.5
Balance Sheet Plug Calculations: Assets- Total Liabilities - Common Stock - Other additional paid-in-capital-Oth comp inc.-BEG R.E. - Net Income
Account Plugged: treasury stock =+B124+C51+C140
Normal dividend payout rate: 0% 0% 0% 0% 0% 0%
Normal dividend payout forecast: 513.0 0.0 0.0 0.0 0.0 0.0
Plug: -633.8 0.0 0.0 0.0 0.0 0.0
Total implied dividends: 1146.8 0.0 0.0 0.0 0.0 0.0
STARBUCKS: Implied Statement of Cash Flows Forecasts
Forecasts
Implied Cash Flows: 2012 2013 2014 2015 2016 2017 2018
Operations:
Net income $1,383.8 1,644.8
Depreciation and amortization 580.6 747.7
Accounts receivable (99.40) (108.9)
Inventories (275.70) (34.6)
Prepaid expenses (35.00) (26.1)
Deferred income taxes, net (8.30) (30.2)
Accounts payable (141.90) 230.0
Accrued compensation 17.20 26.4
Accrued occupancy costs (21.40) 4.9
Accrued taxes 29.10 167.7
Insurance Reserves 22.10 23.6
Other accrued expenses 168.00 18.6
Deferred revenue 60.90 71.8
Net Cash provided (used) by operating activities $1,680.00 $2,735.80
Investing:
Short-term investments 54.20 (106.8)
Long-term investments (9.00) (13.8)
Equity and other investments (87.60) (59.4)
Capital Expenditures (884.50) (1,200.0)
Changes in other assets (88.00) (50.2)
Changes in intangibles and goodwill 34.40 (55.3)
Net Cash provided (used) by investing activities ($980.50) ($1,485.47)
Financing:
Changes in long-term debt 0.10 -
Other long-term liabilities (2.50) 13.2
Changes in common stock (1.10) -
Change in Accumulated Other Comprehensive Income (23.60)
Changes in noncontrolling interests 3.10 -
Implied dividends paid (635.00) (1,146.8)
Net Cash provided (used) by financing activities ($659.00) ($1,133.57)
0.0
11.1% 11.1% 11.1% 11.1%
0.0 0.0 0.0 0.0 0.0
6.0% 6.0% 6.0% 6.0%
$1,916.8 $1,803.5 $1,686.8 $1,566.6 $1,613.6
0% 0% 0% 0% 0%
0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0
Terminal
2019 2020 2021 2022 2023
0.0 0.0 0.0 0.0 0.0
Abarbanell and Bushee signals
Inventory Signal
EPS
INV
Accounts Receivable Signal AR
2009 2010 2011 2012 CAPX
Sales 8180.10 8963.50 9632.40 10534.50 GM
prior 2 yr avg 10078.8 8571.8 9297.95 10083.45 S&A
% Change -0.188 0.046 0.036 0.045 ETR
Acct.Rec. 271.00 302.70 386.50 485.90 EQ
prior 2 yr avg 300.25 286.85 344.6 436.2 AQ
% Change -0.097 0.055 0.122 0.114 LF
(0.09) (0.01) (0.09) (0.07)
Capital Expenditures
2009 2010 2011 2012
Capex 445.60 440.70 531.90 856.20
prior 2 yr avg 715.05 443.15 486.3 694.05
% Change -0.377 -0.006 0.094 0.234
Ind capex
prior 2 yr avg
% Change #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
EPS + 0 + 0
+ 0 + +
- 0 0 0
CAPX - - - 0
+ 0 0 +
0 0 + +
+ + + -
0 + 0 +
0 0 0 0
+ + + +
Current Future
Stock Stock
Returns Returns
+ na
+ +
0 0
0 -
+ +
+ +
+ 0
0 0
0 0
0 0
Starbucks
Year: 2008 2009 2010 2011 2012
Accounts Receivable 330 271 303 387 486
Current Assets 1,748 2,036 2,756 3,795 4,200
PPE, net 2,956 2,536 2,417 2,355 2,659
Total Assets 5,673 5,577 6,386 7,360 8,219
Current Liabilities 1,477 1,581 1,779 2,076 2,210
Long-term Debt 550 549 549 550 550
Sales 10,383 9,775 10,707 11,700 13,300
COGS 4,645 4,325 4,459 4,949 5,813
SGA 456 453 570 636 801
Income from Continuing Operations 504 562 1,419 1,729 1,997
Cash Flow from Operations 1,251 1,389 1,705 1,612 1,750
Depreciation Expense 605 563 541 550 581
% #
estimate 1 60 1 0.04762
estimate 2 40 17 0.80952
estimate 3 20 3 0.14286
total 21 38.10
weighted average