42. For fiscal year 2011, Starbucks Corporation (SBUX) had total revenues of $11.70 billion, net income of $1.25 billion, total assets of $7.36 billion, and total shareholder’s equity of $4.38 billion.
Q2
See Table 2.5 showing financial statement data and stock price data for Mydeco Corp.
Mydeco Corp. 2009–2013 |
(All data as of fiscal year end; in $ million) |
||||
Income Statement |
2009 |
2010 |
2011 |
2012 |
2013 |
Revenue Cost of Goods Sold |
404.3 (188.3) |
363.8 (173.8) |
424.6 (206.2) |
510.7 (246.8) |
604.1 (293.4) |
Gross Profit Sales and Marketing Administration Depreciation & Amortization |
216.0 (66.7) (60.6) (27.3) |
190.0 (66.4) (59.1) (27.0) |
218.4 (82.8) (59.4) (34.3) |
263.9 (102.1) (66.4) (38.4) |
310.7 (120.8) (78.5) (38.6) |
EBIT Interest Income (Expense) |
61.4 (33.7) |
37.5 (32.9) |
41.9 (32.2) |
57.0 (37.4) |
72.8 (39.4) |
Pretax Income Income Tax |
27.7 (9.7) |
4.6 (1.6) |
9.7 (3.4) |
19.6 (6.9) |
33.4 (11.7) |
Net Income Shares outstanding (millions) Earnings per share |
18.0 55.0 $0.33 |
3.0 55.0 $0.05 |
6.3 55.0 $0.11 |
12.7 55.0 $0.23 |
21.7 55.0 $0.39 |
Balance Sheet |
2009 |
2010 |
2011 |
2012 |
2013 |
Assets Cash Accounts Receivable Inventory |
48.8 88.6 33.7 |
68.9 69.8 30.9 |
86.3 69.8 28.4 |
77.5 76.9 31.7 |
85.0 86.1 35.3 |
Total Current Assets Net Property, Plant & Equip. Goodwill & Intangibles |
171.1 245.3 361.7 |
169.6 169.6 243.3 |
184.5 309 361.7 |
186.1 345.6 361.7 |
206.4 347.0 361.7 |
Total Assets Liabilities & Stockholders’ Equity Accounts Payable Accrued Compensation |
778.1
18.7 6.7 |
774.6
17.9 6.4 |
855.2
22.0 7.0 |
893.4
26.8 8.1 |
915.1
31.7 9.7 |
Total Current Liabilities Long-term Debt |
25.4 500.0 |
24.3 500.0 |
29.0 575.0 |
34.9 600.0 |
41.4 600.0 |
Total Liabilities Stockholders’ Equity |
525.4 252.7 |
524.3 250.3 |
604.0 251.2 |
634.9 258.5 |
641.4 273.7 |
Total Liabilities & Stockholders’ Equity |
778.1 |
774.6 |
855.2 |
893.4 |
915.1 |
Statement of Cash Flows |
2009 |
2010 |
2011 |
2012 |
2013 |
Net Income Depreciation & Amortization Chg. in Accounts Receivable Chg. in Inventory Chg. in Payables & Accrued Comp. |
18.0 27.3 3.9 (2.9) 2.2 |
3.0 27.0 18.8 2.8 (1.1) |
6.3 34.3 (0.0) 2.5 4.7 |
12.7 38.4 (7.1) (3.3) 5.9 |
21.7 38.6 (9.2) (3.6) 6.5 |
Cash from Operations Capital Expenditures |
48.5 (25.0) |
50.5 (25.0) |
47.8 (100.0) |
46.6 (75.0) |
54.0 (40.0) |
Cash from Investing Activities Dividends Paid Sale (or purchase) of stock Debt Issuance (Pay Down) |
(25.0) (5.4) — — |
(25.0) (5.4) — — |
(100.0) (5.4) — 75.0 |
(75.0) (5.4) — 25.0 |
(40.0) (6.5) — — |
Cash from Financing Activities |
(5.4) |
(5.4) |
69.6 |
19.6 |
(6.5) |
Change in Cash |
18.1 |
20.1 |
17.4 |
(8.8) |
7.5 |
Mydeco Stock Price |
$7.92 |
$3.30 |
$5.25 |
$8.71 |
$10.89 |
WhatsApp us