Question

In: Finance

What is Starbucks China's yearly budget (most recent year). Provide in proper financial statement document.

What is Starbucks China's yearly budget (most recent year). Provide in proper financial statement document.

Solutions

Expert Solution

  • Global comparable store sales increased 3%, driven by a 4% increase in average ticket
    • Americas and U.S. comparable store sales increased 4%
    • CAP and China comparable store sales increased 1%
  • Consolidated net revenues of $6.3 billion, up 11% over the prior year
    • Adjusted for an approximately 2% net benefit from streamline-driven activities, and approximately 1% headwind from unfavorable foreign currency translation, consolidated net revenues grew 9% over the prior year
    • Streamline-driven activities include the consolidation of the acquired East China business, partially offset by licensing our CPG and foodservice businesses to Nestlé following the close of the deal on August 26, 2018, Teavana mall store closures, and the conversion of certain international retail operations from company-owned to licensed models
  • GAAP operating margin, inclusive of restructuring and impairment charges, declined 270 basis points year-over-year to 15.2%
    • Non-GAAP operating margin of 18.1% declined 190 basis points compared to the prior year
  • GAAP Earnings Per Share of $0.56, up 4% over the prior year
    • Non-GAAP EPS of $0.62, up 13% over the prior year
  • Starbucks RewardsTMloyalty program grew to 15.3 million active members in the U.S., up 15% year-over-year
  • Mobile Order and Pay represented 14% of U.S. company-operated transactions
  • The company opened 604 net new stores in Q4 and now operates 29,324 stores across 78 markets
  • The company returned $3.6 billion to shareholders through a combination of dividends and share repurchases

Fiscal Year 2018 Highlights

  • Global comparable store sales increased 2%, driven by a 3% increase in average ticket
    • Americas and U.S. comparable store sales increased 2%
    • CAP comparable store sales increased 1%
      • China comparable store sales increased 2%
  • Consolidated net revenues of $24.7 billion, up 10% over the prior year
    • Adjusted for an approximately 2% net benefit from streamline-driven activities, and approximately 1% benefit from favorable foreign currency translation, consolidated net revenues grew 8% over the prior year
    • Streamline-driven activities include the consolidation of the acquired East China business, partially offset by Teavana mall store closures, the conversion of certain international retail operations from company-owned to licensed models, licensing our CPG and foodservice businesses to Nestlé following the close of the deal on August 26, 2018, and the sale of our Tazo brand in Q1 FY18
  • GAAP operating margin, inclusive of restructuring and impairment charges, declined 280 basis points year-over-year to 15.7%
    • Non-GAAP operating margin of 18.0% declined 170 basis points compared to the prior year
  • GAAP Earnings Per Share of $3.24, up 64% over the prior year
    • Non-GAAP EPS of $2.42, up 17% over the prior year
  • The company returned $8.9 billion to shareholders through a combination of dividends and share repurchases

“Starbucks record Q4 performance reflected meaningful improvement in virtually every critical operating metric compared to Q3,” said Kevin Johnson, ceo. “As we enter fiscal 2019, we are executing against a clear growth agenda, with a focus on our long-term growth markets of the U.S. and China. We are also excited about the long-term growth potential of our new Global Coffee Alliance with Nestlé. I’m incredibly proud of our 350,000 Starbucks partners around the world and pleased with the continued progress in our growth agenda.”

“In Q4, Starbucks delivered improved sequential results in both our Americas and China/Asia Pacific segments. We also further set the stage for increased benefits from our ongoing efforts to streamline the company,” said Scott Maw, cfo. “Each of these factors contributed to the record Q4 results we reported today and position us well for fiscal 2019 and beyond. As always, credit for Starbucks performance belongs to our store partners all around the world who proudly wear the green apron and deliver an elevated Starbucks Experience to our customers, every day.”

Fiscal 2018 Re-segmentation

In the fourth quarter of fiscal 2018, we realigned our organizational and operating segment structures in support of a newly established Global Coffee Alliance. The scope of the arrangement converts the majority of our previously defined Channel Development segment operations, as well as certain smaller businesses previously reported in the Americas, EMEA and All Other Segments, from company-owned to licensed operations with Nestlé. Our reportable segments have been restated as if those smaller businesses were previously within our Channel Development segment.

In addition, we combined All Other Segments and Unallocated Corporate into one non-reportable segment entitled Corporate and Other.

Further, in an effort to report operating expenses in line with the corresponding revenue-generating activities, we have changed the classification of certain costs, primarily within our CAP segment and mainly from other operating expenses to general and administrative expenses.

Concurrent with the change in reportable segments and realignment of certain operating expenses noted above, we revised our prior period financial information to be consistent with the current period presentation. There was no impact on consolidated net revenues, total operating expenses, operating income, or net earnings as a result of these changes.

We have posted additional details pertaining to these updates, including restated GAAP and non-GAAP P&Ls for FY17 and FY18, on the Supplemental Financial Data page of our Investor Relations website (http://investor.starbucks.com).

Consolidated operating income declined 6% to $956.6 million in Q4 FY18, down from $1,022.5 million in Q4 FY17. Consolidated operating margin declined 270 basis points to 15.2%, primarily driven by streamline-driven activities, including licensing our CPG and foodservice businesses to Nestlé following the close of the deal on August 26, 2018, the impact of our ownership change in East China at the end of Q1 FY18, and the sale of our Tazo brand in Q1 FY18. Additionally, operating margin was adversely impacted by higher investments in our store partners (employees), and food and beverage-related mix shifts, partially offset by sales leverage.Consolidated net revenues grew 11% over Q4 FY17 to $6.3 billion in Q4 FY18, primarily driven by incremental revenues from the impact of our ownership change in East China at the end of Q1 FY18, incremental revenues from 1,997 net new Starbucks store openings over the past 12 months, and 3% growth in global comparable store sales, partially offset by licensing our CPG and foodservice businesses to Nestlé following the close of the deal on August 26, 2018.

Net revenues for the China/Asia Pacific segment grew 41% over Q4 FY17 to $1,214.6 million in Q4 FY18, primarily driven by incremental revenues from the impact of our ownership change in East China at the end of Q1 FY18, incremental revenues from 756 net new store openings over the past 12 months, and a 1% increase in comparable store sales, partially offset by the absence of revenue related to the sale of our Singapore retail operations to a licensed partner in Q4 FY17.

Q4 FY18 operating income of $232.2 million grew 15% over Q4 FY17 operating income of $201.7 million. Operating margin declined 440 basis points to 19.1%, primarily due to the impact of our ownership change in East China at the end of Q1 FY18.


The company introduces the following fiscal year 2019 targets:Fiscal 2019 Targets

  • Expects to add approximately 2,100 net new Starbucks stores globally
  • Expects global comparable store sales growth near the lower end of our current 3% to 5% range
  • Expects consolidated revenue growth of 5% to 7%
    • Includes approximately 2% net negative impact related to streamline-driven activities
  • Expects GAAP EPS in the range of $2.32 to $2.37 and non-GAAP EPS in the range of $2.61 to $2.66

Please refer to the reconciliation of GAAP measures to non-GAAP measures at the end of this release.

STARBUCKS CORPORATION
CONSOLIDATED STATEMENTS OF EARNINGS

(unaudited, in millions, except per share data)

Quarter Ended Quarter Ended
Sep 30,
2018
Oct 1,
2017

%
Change

Sep 30,
2018
Oct 1,
2017

As a % of total
net revenues

Net revenues:
Company-operated stores $ 5,060.1 $ 4,477.0 13.0 % 80.3 % 78.6 %
Licensed stores 683.6 617.6 10.7 10.8 10.8
Other 559.9 603.7 (7.3 ) 8.9 10.6
Total net revenues 6,303.6 5,698.3 10.6 100.0 100.0
Cost of sales including occupancy costs 2,604.6 2,352.1 10.7 41.3 41.3
Store operating expenses 1,841.6 1,639.8 12.3 29.2 28.8
Other operating expenses 156.7 114.4 37.0 2.5 2.0
Depreciation and amortization expenses 326.6 255.4 27.9 5.2 4.5
General and administrative expenses 460.0 402.7 14.2 7.3 7.1
Restructuring and impairments 45.2 33.3 35.7 0.7 0.6
Total operating expenses 5,434.7 4,797.7 13.3 86.2 84.2
Income from equity investees 87.7 121.9 (28.1 ) 1.4 2.1
Operating income 956.6 1,022.5 (6.4 ) 15.2 17.9
Net gain resulting from divestiture of certain operations 2.9 83.9 (96.5 ) 1.5
Interest income and other, net 36.2 67.7 (46.5 ) 0.6 1.2
Interest expense (63.8 ) (22.3 ) 186.1 (1.0 ) (0.4 )
Earnings before income taxes 931.9 1,151.8 (19.1 ) 14.8 20.2
Income tax expense 175.5 362.5 (51.6 ) 2.8 6.4
Net earnings including noncontrolling interests 756.4 789.3 (4.2 ) 12.0 13.9
Net earnings/(loss) attributable to noncontrolling interests 0.6 0.8 (25.0 )
Net earnings attributable to Starbucks $ 755.8 $ 788.5 (4.1 ) 12.0 % 13.8 %
Net earnings per common share - diluted $ 0.56 $ 0.54 3.7 %
Weighted avg. shares outstanding - diluted 1,348.7 1,451.2
Cash dividends declared per share $ 0.36 $ 0.30
Supplemental Ratios:
Store operating expenses as a % of company-operated store revenues 36.4 % 36.6 %
Other operating expenses as a % of non-company-operated store revenues 12.6 % 9.4 %
Effective tax rate including noncontrolling interests 18.8 % 31.5 %
Year Ended Year Ended
Sep 30,
2018
Oct 1,
2017

%
Change

Sep 30,
2018
Oct 1,
2017
As a % of total
net revenues
Net revenues:
Company-operated stores $ 19,690.3 $ 17,650.7 11.6 % 79.7 % 78.8 %
Licensed stores 2,652.2 2,355.0 12.6 10.7 10.5
Other 2,377.0 2,381.1 (0.2 ) 9.6 10.6
Total net revenues 24,719.5 22,386.8 10.4 100.0 100.0
Cost of sales including occupancy costs 10,174.5 9,034.3 12.6 41.2 40.4
Store operating expenses 7,193.2 6,493.3 10.8 29.1 29.0
Other operating expenses 539.3 500.3 7.8 2.2 2.2
Depreciation and amortization expenses 1,247.0 1,011.4 23.3 5.0 4.5
General and administrative expenses 1,759.0 1,450.7 21.3 7.1 6.5
Restructuring and impairments 224.4 153.5 46.2 0.9 0.7
Total operating expenses 21,137.4 18,643.5 13.4 85.5 83.3
Income from equity investees 301.2 391.4 (23.0 ) 1.2 1.7
Operating income 3,883.3 4,134.7 (6.1 ) 15.7 18.5
Gain resulting from acquisition of joint venture (1) 1,376.4 nm 5.6
Net gain resulting from divestiture of certain operations (2) 499.2 93.5 nm 2.0 0.4
Interest income and other, net 191.4 181.8 5.3 0.8 0.8
Interest expense (170.3 ) (92.5 ) 84.1 (0.7 ) (0.4 )
Earnings before income taxes 5,780.0 4,317.5 33.9 23.4 19.3
Income tax expense 1,262.0 1,432.6 (11.9 ) 5.1 6.4
Net earnings including noncontrolling interests 4,518.0 2,884.9 56.6 18.3 12.9
Net earnings/(loss) attributable to noncontrolling interests (0.3 ) 0.2 nm
Net earnings attributable to Starbucks $ 4,518.3 $ 2,884.7 56.6 18.3 % 12.9 %
Net earnings per common share - diluted $ 3.24 $ 1.97 64.5 %
Weighted avg. shares outstanding - diluted 1,394.6 1,461.5
Cash dividends declared per share $ 1.32 $ 1.05
Supplemental Ratios:
Store operating expenses as a % of company-operated store revenues 36.5 % 36.8 %
Other operating expenses as a % of non-company-operated store revenues 10.7 % 10.6 %
Effective tax rate including noncontrolling interests 21.8 % 33.2 %

(1)

Represents the gain resulting from the acquisition of our East China joint venture.

(2)

Primarily includes the gains on the sales of our Tazo brand and Taiwan joint venture for $347.9 million and $156.6 million, respectively, in FY18. FY17 primarily represents the gain on the sale of our Singapore retail operations of $83.9 million.

China/Asia Pacific (CAP)

Sep 30,
2018
Oct 1,
2017

%
Change

Sep 30,
2018
Oct 1,
2017

Quarter Ended

As a % of CAP
total net revenues

Net revenues:
Company-operated stores $ 1,119.3 $ 770.0 45.4 % 92.2 % 89.5 %
Licensed stores 93.0 88.7 4.8 7.7 10.3
Other 2.3 1.2 91.7 0.2 0.1
Total net revenues 1,214.6 859.9 41.2 100.0 100.0
Cost of sales including occupancy costs 509.3 370.2 37.6 41.9 43.1
Store operating expenses 313.4 226.6 38.3 25.8 26.4
Other operating expenses 4.3 3.8 13.2 0.4 0.4
Depreciation and amortization expenses 116.1 53.3 117.8 9.6 6.2
General and administrative expenses 65.8 62.9 4.6 5.4 7.3
Total operating expenses 1,008.9 716.8 40.8 83.1 83.4
Income from equity investees 26.5 58.6 (54.8 ) 2.2 6.8
Operating income $ 232.2 $ 201.7 15.1 % 19.1 % 23.5 %
Supplemental Ratios:
Store operating expenses as a % of company-operated store revenues 28.0 % 29.4 %
Other operating expenses as a % of non-company-operated store revenues 4.5 % 4.2 %

Year Ended

Net revenues:
Company-operated stores $ 4,096.9 $ 2,906.0 41.0 % 91.6 % 89.7 %
Licensed stores 365.7 327.4 11.7 8.2 10.1
Other 11.0 6.8 61.8 0.2 0.2
Total net revenues 4,473.6 3,240.2 38.1 100.0 100.0
Cost of sales including occupancy costs 1,898.3 1,396.2 36.0 42.4 43.1
Store operating expenses 1,148.7 845.5 35.9 25.7 26.1
Other operating expenses 22.9 21.2 8.0 0.5 0.7
Depreciation and amortization expenses 412.1 202.2 103.8 9.2 6.2
General and administrative expenses 241.6 207.1 16.7 5.4 6.4
Total operating expenses 3,723.6 2,672.2 39.3 83.2 82.5
Income from equity investees 117.4 197.0 (40.4 ) 2.6 6.1
Operating income $ 867.4 $ 765.0 13.4 % 19.4 % 23.6 %
Supplemental Ratios:
Store operating expenses as a % of company-operated store revenues 28.0 % 29.1 %
Other operating expenses as a % of non-company-operated store revenues 6.1 % 6.3 %

Related Solutions

Why is a budget considered the most important financial document in both governments and non-profits?
Why is a budget considered the most important financial document in both governments and non-profits?
The most recent financial statements for Suncrest Inc. are shown here: Statement of Comprehensive Income Statement...
The most recent financial statements for Suncrest Inc. are shown here: Statement of Comprehensive Income Statement of Financial Position   Sales $ 26,400   Assets $ 65,000   Debt $ 27,400   Costs 17,300   Equity 37,600   Taxable income $ 9,100     Total $ 65,000     Total $ 65,000   Taxes (40%) 3,640     Net income $ 5,460 Assets and costs are proportional to sales. Debt and equity are not. A dividend of $2,300 was paid, and suncrest wishes to maintain a constant payout ratio. Next year’s sales are...
The directors of Avengers wish to compare the company’s most recent financial statement with those of...
The directors of Avengers wish to compare the company’s most recent financial statement with those of the previous year. The company’s financial statements are given below: Statement of profit and loss Year ended 31st March 2017 2016 Sales revenue (80% credit, 20% cash) 2500000 1800000 Cost of Sales -1800000 -1200000 700000 600000 Distribution costs -250000 -200000 Administrative expenses -200000 -200000 Profit from operations 250000 240000 Finance costs -50000 -50000 Profit before tax 200000 190000 Income tax -46000 -44000 Profit for...
Hyrkas Corporation's most recent balance sheet and income statement appear below:        Statement of Financial Position...
Hyrkas Corporation's most recent balance sheet and income statement appear below:        Statement of Financial Position December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1   Asset:   Current assets:   Cash $ 100 $ 110   Accounts receivable 210 220   Inventory 110 120   Prepaid expenses 10 10   Total current assets 430 460   Plant and equipment, net 900 880   Total assets $ 1,330 $ 1,340   Liabilities and stockholders' equity:   Current liabilities:   Accounts payable $ 160 $ 170   Accrued...
please use word document Q3 Tanner Company's most recent contribution format income statement is presented below:...
please use word document Q3 Tanner Company's most recent contribution format income statement is presented below: Sales                                        $75,000 Less: Variable Expenses         $45,000 Contribution Margin               $30,000 Less: Fixed Expenses             $36,000 Operating Loss                       $(6,000) The company sells its only product for $15 per unit. There were no beginning or ending inventories. Required: a) Compute the company's break-even point in units sold. b) Compute the total variable expenses at the break-even point. c) How many units would have to be sold to earn a target operating income of...
Refer to the balance sheet and notes to the financial statements of Starbucks for the most...
Refer to the balance sheet and notes to the financial statements of Starbucks for the most recent balance sheet In your own words (no copy/paste), post two or three well-written sentences based on what you see for each of the following balance sheet items and what you learned in class about them. 1. Tangible non-current operating assets the company owns and depreciation methods it uses. 2. Intangible non-current operating assets the company owns and uses, and whether or not they...
What is China's five-year plan and what role does it play in China's economic development? What...
What is China's five-year plan and what role does it play in China's economic development? What is the dispute?
7/ In preparing a company's statement of cash flows for the most recent year using the...
7/ In preparing a company's statement of cash flows for the most recent year using the indirect method, the following information is available: Net income for the year was $ 54,000 Accounts payable decreased by 20,000 Accounts receivable increased by 27,000 Inventories increased by 7,000 Cash dividends paid were 14,400 Depreciation expense was 22,000 Net cash provided by operating activities was:   Multiple Choice $46,000. $71,600. $22,000. $126,000. $32,000. 8/ Mercury Company reports depreciation expense of $41,000 for Year 2. Also,...
According to the most recent census, the average total yearly expenses of households in Wake County...
According to the most recent census, the average total yearly expenses of households in Wake County is $38,500. It is also known that the distribution of household expenses in Wake County is strongly skewed to the right with a standard deviation of $10,500. A researcher is going to randomly select a sample of 5 households from Wake County. Which of the following is true? Select all that apply. Select one or more: a. The sampling distribution of the sample mean...
What would be the proper way to document an assessment from this case study?   
What would be the proper way to document an assessment from this case study?   
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT