Stock Analysis on Net

Starbucks Corp. (NASDAQ:SBUX)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Starbucks Corp., adjusted financial ratios

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Activity Ratio
Total Asset Turnover
Reported 1.22 1.15 0.93 0.80 1.38 1.02
Adjusted 1.29 1.23 0.98 0.85 0.99 0.99
Liquidity Ratio
Current Ratio
Reported 0.78 0.77 1.20 1.06 0.92 2.20
Adjusted 0.96 0.94 1.49 1.33 1.16 3.09
Solvency Ratios
Debt to Equity
Reported 8.07
Adjusted 22.61 95.22 1.81
Debt to Capital
Reported 2.08 2.41 1.57 1.96 2.26 0.89
Adjusted 1.08 1.11 0.96 1.06 0.99 0.64
Financial Leverage
Reported 20.66
Adjusted 28.30 125.23 3.31
Profitability Ratios
Net Profit Margin
Reported 11.46% 10.18% 14.45% 3.95% 13.58% 18.28%
Adjusted 10.11% 7.97% 15.79% 4.64% 6.00% 38.29%
Return on Equity (ROE)
Reported 386.34%
Adjusted 439.67% 746.92% 125.22%
Return on Assets (ROA)
Reported 14.01% 11.73% 13.38% 3.16% 18.73% 18.70%
Adjusted 13.09% 9.77% 15.54% 3.96% 5.96% 37.85%

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Starbucks Corp. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Starbucks Corp. adjusted current ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Starbucks Corp. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Starbucks Corp. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Starbucks Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Starbucks Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net revenues 35,975,600 32,250,300 29,060,600 23,518,000 26,508,600 24,719,500
Total assets 29,445,500 27,978,400 31,392,600 29,374,500 19,219,600 24,156,400
Activity Ratio
Total asset turnover1 1.22 1.15 0.93 0.80 1.38 1.02
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net revenues2 35,856,000 32,112,800 29,064,700 23,559,600 26,103,400 31,845,200
Adjusted total assets3 27,699,500 26,205,900 29,543,400 27,611,700 26,260,137 32,213,040
Activity Ratio
Adjusted total asset turnover4 1.29 1.23 0.98 0.85 0.99 0.99

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 2023 Calculation
Total asset turnover = Net revenues ÷ Total assets
= 35,975,600 ÷ 29,445,500 = 1.22

2 Adjusted net revenues. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted total asset turnover = Adjusted net revenues ÷ Adjusted total assets
= 35,856,000 ÷ 27,699,500 = 1.29

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Starbucks Corp. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Current assets 7,303,400 7,018,700 9,756,400 7,806,400 5,653,900 12,494,200
Current liabilities 9,345,300 9,151,800 8,151,400 7,346,800 6,168,700 5,684,200
Liquidity Ratio
Current ratio1 0.78 0.77 1.20 1.06 0.92 2.20
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 7,327,200 7,045,900 9,782,000 7,833,500 5,660,600 12,502,200
Adjusted current liabilities3 7,645,100 7,509,900 6,555,300 5,890,300 4,899,700 4,041,300
Liquidity Ratio
Adjusted current ratio4 0.96 0.94 1.49 1.33 1.16 3.09

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 7,303,400 ÷ 9,345,300 = 0.78

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 7,327,200 ÷ 7,645,100 = 0.96

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Starbucks Corp. adjusted current ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 15,366,200 14,868,900 14,615,800 15,909,500 11,167,000 9,440,100
Shareholders’ equity (deficit) (7,994,800) (8,706,600) (5,321,200) (7,805,100) (6,232,200) 1,169,500
Solvency Ratio
Debt to equity1 8.07
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 24,566,300 23,629,800 23,605,100 24,820,000 19,966,637 17,623,440
Adjusted total equity (deficit)3 (1,917,200) (2,431,000) 1,043,900 (1,349,100) 209,700 9,737,900
Solvency Ratio
Adjusted debt to equity4 22.61 95.22 1.81

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 2023 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity (deficit)
= 15,366,200 ÷ -7,994,800 =

2 Adjusted total debt. See details »

3 Adjusted total equity (deficit). See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total equity (deficit)
= 24,566,300 ÷ -1,917,200 =


Adjusted Debt to Capital

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 15,366,200 14,868,900 14,615,800 15,909,500 11,167,000 9,440,100
Total capital 7,371,400 6,162,300 9,294,600 8,104,400 4,934,800 10,609,600
Solvency Ratio
Debt to capital1 2.08 2.41 1.57 1.96 2.26 0.89
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 24,566,300 23,629,800 23,605,100 24,820,000 19,966,637 17,623,440
Adjusted total capital3 22,649,100 21,198,800 24,649,000 23,470,900 20,176,337 27,361,340
Solvency Ratio
Adjusted debt to capital4 1.08 1.11 0.96 1.06 0.99 0.64

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 15,366,200 ÷ 7,371,400 = 2.08

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 24,566,300 ÷ 22,649,100 = 1.08

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Starbucks Corp. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Total assets 29,445,500 27,978,400 31,392,600 29,374,500 19,219,600 24,156,400
Shareholders’ equity (deficit) (7,994,800) (8,706,600) (5,321,200) (7,805,100) (6,232,200) 1,169,500
Solvency Ratio
Financial leverage1 20.66
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 27,699,500 26,205,900 29,543,400 27,611,700 26,260,137 32,213,040
Adjusted total equity (deficit)3 (1,917,200) (2,431,000) 1,043,900 (1,349,100) 209,700 9,737,900
Solvency Ratio
Adjusted financial leverage4 28.30 125.23 3.31

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 2023 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity (deficit)
= 29,445,500 ÷ -7,994,800 =

2 Adjusted total assets. See details »

3 Adjusted total equity (deficit). See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total equity (deficit)
= 27,699,500 ÷ -1,917,200 =


Adjusted Net Profit Margin

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net earnings attributable to Starbucks 4,124,500 3,281,600 4,199,300 928,300 3,599,200 4,518,300
Net revenues 35,975,600 32,250,300 29,060,600 23,518,000 26,508,600 24,719,500
Profitability Ratio
Net profit margin1 11.46% 10.18% 14.45% 3.95% 13.58% 18.28%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net earnings including noncontrolling interests2 3,626,700 2,560,200 4,589,700 1,092,100 1,566,300 12,194,000
Adjusted net revenues3 35,856,000 32,112,800 29,064,700 23,559,600 26,103,400 31,845,200
Profitability Ratio
Adjusted net profit margin4 10.11% 7.97% 15.79% 4.64% 6.00% 38.29%

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 2023 Calculation
Net profit margin = 100 × Net earnings attributable to Starbucks ÷ Net revenues
= 100 × 4,124,500 ÷ 35,975,600 = 11.46%

2 Adjusted net earnings including noncontrolling interests. See details »

3 Adjusted net revenues. See details »

4 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net earnings including noncontrolling interests ÷ Adjusted net revenues
= 100 × 3,626,700 ÷ 35,856,000 = 10.11%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Starbucks Corp. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net earnings attributable to Starbucks 4,124,500 3,281,600 4,199,300 928,300 3,599,200 4,518,300
Shareholders’ equity (deficit) (7,994,800) (8,706,600) (5,321,200) (7,805,100) (6,232,200) 1,169,500
Profitability Ratio
ROE1 386.34%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net earnings including noncontrolling interests2 3,626,700 2,560,200 4,589,700 1,092,100 1,566,300 12,194,000
Adjusted total equity (deficit)3 (1,917,200) (2,431,000) 1,043,900 (1,349,100) 209,700 9,737,900
Profitability Ratio
Adjusted ROE4 439.67% 746.92% 125.22%

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 2023 Calculation
ROE = 100 × Net earnings attributable to Starbucks ÷ Shareholders’ equity (deficit)
= 100 × 4,124,500 ÷ -7,994,800 =

2 Adjusted net earnings including noncontrolling interests. See details »

3 Adjusted total equity (deficit). See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net earnings including noncontrolling interests ÷ Adjusted total equity (deficit)
= 100 × 3,626,700 ÷ -1,917,200 =


Adjusted Return on Assets (ROA)

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Reported
Selected Financial Data (US$ in thousands)
Net earnings attributable to Starbucks 4,124,500 3,281,600 4,199,300 928,300 3,599,200 4,518,300
Total assets 29,445,500 27,978,400 31,392,600 29,374,500 19,219,600 24,156,400
Profitability Ratio
ROA1 14.01% 11.73% 13.38% 3.16% 18.73% 18.70%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net earnings including noncontrolling interests2 3,626,700 2,560,200 4,589,700 1,092,100 1,566,300 12,194,000
Adjusted total assets3 27,699,500 26,205,900 29,543,400 27,611,700 26,260,137 32,213,040
Profitability Ratio
Adjusted ROA4 13.09% 9.77% 15.54% 3.96% 5.96% 37.85%

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 2023 Calculation
ROA = 100 × Net earnings attributable to Starbucks ÷ Total assets
= 100 × 4,124,500 ÷ 29,445,500 = 14.01%

2 Adjusted net earnings including noncontrolling interests. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net earnings including noncontrolling interests ÷ Adjusted total assets
= 100 × 3,626,700 ÷ 27,699,500 = 13.09%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Starbucks Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.