Stock Analysis on Net

Starbucks Corp. (NASDAQ:SBUX)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Starbucks Corp., adjustments to financial statements

US$ in thousands

Microsoft Excel
Sep 28, 2025 Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020
Adjustment to Total Assets
Total assets (as reported) 32,019,700 31,339,300 29,445,500 27,978,400 31,392,600 29,374,500
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 32,019,700 31,339,300 29,445,500 27,978,400 31,392,600 29,374,500
Adjustment to Total Debt
Total debt (as reported) 16,074,800 15,568,400 15,366,200 14,868,900 14,615,800 15,909,500
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current portion of operating lease liability 1,564,500 1,463,100 1,275,300 1,245,700 1,251,300 1,248,800
Add: Operating lease liability, excluding current portion 8,972,200 8,771,600 7,924,800 7,515,200 7,738,000 7,661,700
Total debt (adjusted) 26,611,500 25,803,100 24,566,300 23,629,800 23,605,100 24,820,000

Based on: 10-K (reporting date: 2025-09-28), 10-K (reporting date: 2024-09-29), 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).

1, 2 Equal to total present value of future operating lease payments.


Starbucks Corp., Financial Data: Reported vs. Adjusted



Adjusted Financial Ratios for Operating Leases (Summary)

Starbucks Corp., adjusted financial ratios

Microsoft Excel
Sep 28, 2025 Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020
Total Asset Turnover1
Reported total asset turnover 1.16 1.15 1.22 1.15 0.93 0.80
Adjusted total asset turnover 1.16 1.15 1.22 1.15 0.93 0.80
Debt to Equity2
Reported debt to equity
Adjusted debt to equity
Return on Assets3 (ROA)
Reported ROA 5.80% 12.00% 14.01% 11.73% 13.38% 3.16%
Adjusted ROA 5.80% 12.00% 14.01% 11.73% 13.38% 3.16%

Based on: 10-K (reporting date: 2025-09-28), 10-K (reporting date: 2024-09-29), 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).

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 deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Starbucks Corp. adjusted ROA deteriorated from 2023 to 2024 and from 2024 to 2025.

Starbucks Corp., Financial Ratios: Reported vs. Adjusted



Adjusted Total Asset Turnover

Microsoft Excel
Sep 28, 2025 Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020
As Reported
Selected Financial Data (US$ in thousands)
Net revenues 37,184,400 36,176,200 35,975,600 32,250,300 29,060,600 23,518,000
Total assets 32,019,700 31,339,300 29,445,500 27,978,400 31,392,600 29,374,500
Activity Ratio
Total asset turnover1 1.16 1.15 1.22 1.15 0.93 0.80
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Net revenues 37,184,400 36,176,200 35,975,600 32,250,300 29,060,600 23,518,000
Adjusted total assets 32,019,700 31,339,300 29,445,500 27,978,400 31,392,600 29,374,500
Activity Ratio
Adjusted total asset turnover2 1.16 1.15 1.22 1.15 0.93 0.80

Based on: 10-K (reporting date: 2025-09-28), 10-K (reporting date: 2024-09-29), 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).

2025 Calculations

1 Total asset turnover = Net revenues ÷ Total assets
= 37,184,400 ÷ 32,019,700 = 1.16

2 Adjusted total asset turnover = Net revenues ÷ Adjusted total assets
= 37,184,400 ÷ 32,019,700 = 1.16

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 deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.


Adjusted Debt to Equity

Microsoft Excel
Sep 28, 2025 Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020
As Reported
Selected Financial Data (US$ in thousands)
Total debt 16,074,800 15,568,400 15,366,200 14,868,900 14,615,800 15,909,500
Shareholders’ deficit (8,096,600) (7,448,900) (7,994,800) (8,706,600) (5,321,200) (7,805,100)
Solvency Ratio
Debt to equity1
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Adjusted total debt 26,611,500 25,803,100 24,566,300 23,629,800 23,605,100 24,820,000
Shareholders’ deficit (8,096,600) (7,448,900) (7,994,800) (8,706,600) (5,321,200) (7,805,100)
Solvency Ratio
Adjusted debt to equity2

Based on: 10-K (reporting date: 2025-09-28), 10-K (reporting date: 2024-09-29), 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).

2025 Calculations

1 Debt to equity = Total debt ÷ Shareholders’ deficit
= 16,074,800 ÷ -8,096,600 =

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ deficit
= 26,611,500 ÷ -8,096,600 =


Adjusted Return on Assets (ROA)

Microsoft Excel
Sep 28, 2025 Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020
As Reported
Selected Financial Data (US$ in thousands)
Net earnings attributable to Starbucks 1,856,400 3,760,900 4,124,500 3,281,600 4,199,300 928,300
Total assets 32,019,700 31,339,300 29,445,500 27,978,400 31,392,600 29,374,500
Profitability Ratio
ROA1 5.80% 12.00% 14.01% 11.73% 13.38% 3.16%
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Net earnings attributable to Starbucks 1,856,400 3,760,900 4,124,500 3,281,600 4,199,300 928,300
Adjusted total assets 32,019,700 31,339,300 29,445,500 27,978,400 31,392,600 29,374,500
Profitability Ratio
Adjusted ROA2 5.80% 12.00% 14.01% 11.73% 13.38% 3.16%

Based on: 10-K (reporting date: 2025-09-28), 10-K (reporting date: 2024-09-29), 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).

2025 Calculations

1 ROA = 100 × Net earnings attributable to Starbucks ÷ Total assets
= 100 × 1,856,400 ÷ 32,019,700 = 5.80%

2 Adjusted ROA = 100 × Net earnings attributable to Starbucks ÷ Adjusted total assets
= 100 × 1,856,400 ÷ 32,019,700 = 5.80%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Starbucks Corp. adjusted ROA deteriorated from 2023 to 2024 and from 2024 to 2025.