|
|
|
|
|
|
|
|
Note 2: | Acquisition |
Consideration: | ||||
Cash paid for Sazaby's 39.5% equity interest | $ | 508.7 | ||
Fair value of our preexisting 39.5% equity interest | 577.0 | |||
Total consideration | $ | 1,085.7 | ||
Fair value of assets acquired and liabilities assumed: | ||||
Cash and cash equivalents | $ | 224.4 | ||
Accounts receivable, net | 37.4 | |||
Inventories | 26.4 | |||
Prepaid expenses and other current assets | 35.7 | |||
Deferred income taxes, net (current) | 23.4 | |||
Property, plant and equipment | 282.9 | |||
Other long-term assets | 141.4 | |||
Other intangible assets | 323.0 | |||
Goodwill | 811.6 | |||
Total assets acquired | 1,906.2 | |||
Accounts payable | (54.5 | ) | ||
Accrued liabilities | (115.9 | ) | ||
Stored value card liability | (36.5 | ) | ||
Deferred income taxes (noncurrent) | (92.9 | ) | ||
Other long-term liabilities | (109.6 | ) | ||
Total liabilities assumed | (409.4 | ) | ||
Noncontrolling interest | (411.1 | ) | ||
Total consideration | $ | 1,085.7 |
Jun 28, 2015 | |||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||
Reacquired rights | $ | 266.2 | $ | (27.6 | ) | $ | 238.6 | ||||
Licensing agreements | 13.1 | (0.8 | ) | 12.3 | |||||||
Customer loyalty program | 2.6 | (0.4 | ) | 2.2 | |||||||
Total acquired definite-lived intangible assets | $ | 281.9 | $ | (28.8 | ) | $ | 253.1 |
Operating Leases | Lease Financing Arrangements | ||||||
Year 1 | $ | 88.8 | $ | 2.9 | |||
Year 2 | 71.1 | 2.9 | |||||
Year 3 | 51.9 | 2.9 | |||||
Year 4 | 37.9 | 2.9 | |||||
Year 5 | 30.0 | 2.9 | |||||
Thereafter | 144.4 | 28.1 | |||||
Total minimum lease payments | $ | 424.1 | $ | 42.6 |
Pro Forma (unaudited) | ||||||||||||||||
Quarter Ended | Three Quarters Ended | |||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | |||||||||||||
Revenue | $ | 4,881.2 | $ | 4,470.8 | $ | 14,339.7 | $ | 13,149.6 | ||||||||
Net earnings attributable to Starbucks(1) | 626.9 | 523.1 | 1,724.2 | 1,863.4 |
(1) | The pro forma net earnings attributable to Starbucks for fiscal 2014 includes the acquisition-related gain of $390.6 million in our first quarter of fiscal 2014, and transaction and integration costs of $0.5 million and $12.7 million for the quarter and three quarters ended June 29, 2014, respectively. |
Three Quarters Ended | |||||||
Jun 28, 2015 | Jun 29, 2014 | ||||||
Net earnings attributable to Starbucks | $ | 2,104.9 | $ | 1,480.3 | |||
Transfers (to)/from the noncontrolling interest: | |||||||
Increase/(decrease) in additional paid-in capital for purchase of interest in subsidiary | 1.7 | — | |||||
Change from net earnings attributable to Starbucks and transfers (to)/from noncontrolling interest | $ | 2,106.6 | $ | 1,480.3 |
|
Net Gains/(Losses) Included in AOCI | Net Gains/(Losses) Expected to be Reclassified from AOCI into Earnings within 12 Months | Contract Remaining Maturity (Months) | |||||||||||
Jun 28, 2015 | Sep 28, 2014 | ||||||||||||
Cash Flow Hedges: | |||||||||||||
Interest rates | $ | 29.6 | $ | 36.4 | $ | 2.2 | 0 | ||||||
Cross-currency swaps | (1.3 | ) | — | — | 114 | ||||||||
Foreign currency - other | 19.3 | 10.6 | 14.0 | 35 | |||||||||
Coffee | (2.6 | ) | (0.7 | ) | (2.0 | ) | 15 | ||||||
Net Investment Hedges: | |||||||||||||
Foreign currency | 1.3 | 3.2 | — | 0 |
Quarter Ended | Three Quarters Ended | ||||||||||||||||||||||||||||||
Gains/(Losses) Recognized in OCI Before Reclassifications | Gains/(Losses) Reclassified from AOCI to Earnings | Gains/(Losses) Recognized in OCI Before Reclassifications | Gains/(Losses) Reclassified from AOCI to Earnings | ||||||||||||||||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | ||||||||||||||||||||||||
Cash Flow Hedges: | |||||||||||||||||||||||||||||||
Interest rates | $ | (0.7 | ) | $ | — | $ | 1.2 | $ | 1.3 | $ | (7.0 | ) | $ | 0.5 | $ | 3.8 | $ | 3.8 | |||||||||||||
Cross-currency swaps | 44.0 | — | 29.5 | — | 80.3 | — | 82.0 | — | |||||||||||||||||||||||
Foreign currency - other | (7.5 | ) | (10.8 | ) | 7.3 | 2.2 | 29.9 | 7.8 | 16.9 | 5.5 | |||||||||||||||||||||
Coffee | (1.9 | ) | (3.0 | ) | (0.7 | ) | (0.9 | ) | (5.4 | ) | (2.2 | ) | (3.3 | ) | (11.8 | ) | |||||||||||||||
Net Investment Hedges: | |||||||||||||||||||||||||||||||
Foreign currency | — | (0.7 | ) | — | — | 4.3 | 5.2 | 7.2 | — |
Gains/(Losses) Recognized in Earnings | |||||||||||||||
Quarter Ended | Three Quarters Ended | ||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | ||||||||||||
Foreign currency - other | $ | 2.5 | $ | (1.0 | ) | $ | 25.8 | $ | (2.0 | ) | |||||
Dairy | 0.4 | 0.8 | (2.9 | ) | 12.7 | ||||||||||
Diesel fuel | 1.1 | 0.6 | (7.5 | ) | 0.6 |
Jun 28, 2015 | Sep 28, 2014 | ||||
Cross-currency swaps | 698 | — | |||
Foreign currency - other | 515 | 542 | |||
Coffee | 49 | 45 | |||
Dairy | 19 | 24 | |||
Diesel fuel | 13 | 17 |
|
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Jun 28, 2015 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents | $ | 2,080.5 | $ | 2,080.5 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Corporate debt securities | 15.0 | — | 15.0 | — | |||||||||||
Foreign government obligations | 1.2 | — | 1.2 | — | |||||||||||
State and local government obligations | 3.4 | — | 3.4 | — | |||||||||||
Total available-for-sale securities | 19.6 | — | 19.6 | — | |||||||||||
Trading securities | 75.1 | 75.1 | — | — | |||||||||||
Total short-term investments | 94.7 | 75.1 | 19.6 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 46.7 | 0.2 | 46.5 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 16.2 | — | 16.2 | — | |||||||||||
Corporate debt securities | 161.6 | — | 161.6 | — | |||||||||||
Auction rate securities | 5.9 | — | — | 5.9 | |||||||||||
Foreign government obligations | 21.9 | — | 21.9 | — | |||||||||||
U.S. government treasury securities | 116.7 | 116.7 | — | — | |||||||||||
State and local government obligations | 16.4 | — | 16.4 | — | |||||||||||
Mortgage and other asset-backed securities | 51.4 | — | 51.4 | — | |||||||||||
Total long-term investments | 390.1 | 116.7 | 267.5 | 5.9 | |||||||||||
Other long-term assets: | |||||||||||||||
Derivative assets | 104.4 | 0.3 | 104.1 | — | |||||||||||
Total assets | $ | 2,716.4 | $ | 2,272.8 | $ | 437.7 | $ | 5.9 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 13.2 | $ | 1.0 | $ | 12.2 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 10.5 | — | 10.5 | — | |||||||||||
Total liabilities | $ | 23.7 | $ | 1.0 | $ | 22.7 | $ | — |
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Sep 28, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents | $ | 1,708.4 | $ | 1,708.4 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Corporate debt securities | 4.9 | — | 4.9 | — | |||||||||||
Foreign government obligations | 33.7 | — | 33.7 | — | |||||||||||
U.S. government treasury securities | 10.9 | 10.9 | — | — | |||||||||||
State and local government obligations | 12.7 | — | 12.7 | — | |||||||||||
Certificates of deposit | 1.0 | — | 1.0 | — | |||||||||||
Total available-for-sale securities | 63.2 | 10.9 | 52.3 | — | |||||||||||
Trading securities | 72.2 | 72.2 | — | — | |||||||||||
Total short-term investments | 135.4 | 83.1 | 52.3 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 28.7 | 0.9 | 27.8 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 8.9 | — | 8.9 | — | |||||||||||
Corporate debt securities | 130.9 | — | 130.9 | — | |||||||||||
Auction rate securities | 13.8 | — | — | 13.8 | |||||||||||
Foreign government obligations | 17.4 | — | 17.4 | — | |||||||||||
U.S. government treasury securities | 94.8 | 94.8 | — | — | |||||||||||
State and local government obligations | 6.7 | — | 6.7 | — | |||||||||||
Mortgage and other asset-backed securities | 45.9 | — | 45.9 | — | |||||||||||
Total long-term investments | 318.4 | 94.8 | 209.8 | 13.8 | |||||||||||
Other long-term assets: | |||||||||||||||
Derivative assets | 18.0 | — | 18.0 | — | |||||||||||
Total assets | $ | 2,208.9 | $ | 1,887.2 | $ | 307.9 | $ | 13.8 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 2.4 | $ | 0.4 | $ | 2.0 | $ | — |
|
Inventories |
(in millions) | Jun 28, 2015 | Sep 28, 2014 | Jun 29, 2014 | ||||||||
Coffee: | |||||||||||
Unroasted | $ | 529.5 | $ | 432.3 | $ | 442.3 | |||||
Roasted | 240.6 | 238.9 | 215.1 | ||||||||
Other merchandise held for sale | 226.2 | 265.7 | 213.8 | ||||||||
Packaging and other supplies | 169.7 | 154.0 | 154.6 | ||||||||
Total | $ | 1,166.0 | $ | 1,090.9 | $ | 1,025.8 |
|
Jun 28, 2015 | Sep 28, 2014 | ||||||
Land | $ | 46.6 | $ | 46.7 | |||
Buildings | 404.4 | 278.1 | |||||
Leasehold improvements | 5,277.6 | 4,858.4 | |||||
Store equipment | 1,645.9 | 1,493.3 | |||||
Roasting equipment | 534.2 | 410.9 | |||||
Furniture, fixtures and other | 1,233.5 | 1,078.1 | |||||
Work in progress | 289.6 | 415.6 | |||||
Property, plant and equipment, gross | 9,431.8 | 8,581.1 | |||||
Accumulated depreciation | (5,454.1 | ) | (5,062.1 | ) | |||
Property, plant and equipment, net | $ | 3,977.7 | $ | 3,519.0 |
Jun 28, 2015 | Sep 28, 2014 | ||||||
Accrued compensation and related costs | $ | 512.9 | $ | 437.9 | |||
Accrued occupancy costs | 129.7 | 119.8 | |||||
Accrued taxes | 170.1 | 272.0 | |||||
Accrued dividends payable | 238.5 | 239.8 | |||||
Other | 605.7 | 444.9 | |||||
Total accrued liabilities | $ | 1,656.9 | $ | 1,514.4 |
|
Jun 28, 2015 | Sep 28, 2014 | Stated Interest Rate | Effective Interest Rate (1) | |||||||||||||||
Issuance | Face Value | Estimated Fair Value | Face Value | Estimated Fair Value | ||||||||||||||
2016 notes | $ | 400.0 | $ | 400 | $ | 400.0 | $ | 400 | 0.875 | % | 0.941 | % | ||||||
2017 notes | 550.0 | 609 | 550.0 | 625 | 6.250 | % | 6.292 | % | ||||||||||
2018 notes | 350.0 | 354 | 350.0 | 353 | 2.000 | % | 2.012 | % | ||||||||||
2022 notes | 500.0 | 495 | — | — | 2.700 | % | 2.819 | % | ||||||||||
2023 notes | 750.0 | 789 | 750.0 | 786 | 3.850 | % | 2.860 | % | ||||||||||
2045 notes | 350.0 | 345 | — | — | 4.300 | % | 4.348 | % | ||||||||||
Total | 2,900.0 | 2,992 | 2,050.0 | 2,164 | ||||||||||||||
Aggregate unamortized discount | 2.8 | 1.7 | ||||||||||||||||
Total | $ | 2,897.2 | $ | 2,048.3 |
(1) | Includes the effects of the amortization of any premium or discount and any gain or loss upon settlement of related treasury locks or forward-starting interest rate swaps utilized to hedge the interest rate risk prior to the debt issuance. |
|
Three Quarters Ended | |||||||||||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | ||||||||||||||||||||||
Attributable to Starbucks | Noncontrolling interest | Total Equity | Attributable to Starbucks | Noncontrolling interest | Total Equity | ||||||||||||||||||
Beginning balance of total equity | $ | 5,272.0 | $ | 1.7 | $ | 5,273.7 | $ | 4,480.2 | $ | 2.1 | $ | 4,482.3 | |||||||||||
Net earnings including noncontrolling interests | 2,104.9 | 1.9 | 2,106.8 | 1,480.3 | (0.1 | ) | 1,480.2 | ||||||||||||||||
Translation adjustment, net of reclassifications and tax | (121.3 | ) | (31.1 | ) | (152.4 | ) | (8.5 | ) | — | (8.5 | ) | ||||||||||||
Unrealized gains/(losses), net of reclassifications and tax | (4.0 | ) | — | (4.0 | ) | 12.4 | — | 12.4 | |||||||||||||||
Other comprehensive income/(loss) | (125.3 | ) | (31.1 | ) | (156.4 | ) | 3.9 | — | 3.9 | ||||||||||||||
Stock-based compensation expense | 157.6 | — | 157.6 | 144.0 | — | 144.0 | |||||||||||||||||
Exercise of stock options/vesting of RSUs | 153.2 | — | 153.2 | 126.3 | — | 126.3 | |||||||||||||||||
Sale of common stock | 17.5 | — | 17.5 | 16.5 | — | 16.5 | |||||||||||||||||
Repurchase of common stock | (975.9 | ) | — | (975.9 | ) | (595.2 | ) | — | (595.2 | ) | |||||||||||||
Cash dividends declared | (718.2 | ) | — | (718.2 | ) | (587.2 | ) | — | (587.2 | ) | |||||||||||||
Noncontrolling interest resulting from acquisition | — | 411.1 | 411.1 | — | — | — | |||||||||||||||||
Purchase of noncontrolling interests | (29.3 | ) | (381.8 | ) | (411.1 | ) | — | — | — | ||||||||||||||
Ending balance of total equity | $ | 5,856.5 | $ | 1.8 | $ | 5,858.3 | $ | 5,068.8 | $ | 2.0 | $ | 5,070.8 |
Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment | Total | |||||||||||||||
June 28, 2015 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | 0.4 | $ | 46.6 | $ | 1.3 | $ | (165.2 | ) | $ | (116.9 | ) | |||||||
Net gains/(losses) recognized in OCI before reclassifications | (1.1 | ) | 25.1 | — | (11.0 | ) | 13.0 | ||||||||||||
Net (gains)/losses reclassified from AOCI to earnings | (0.5 | ) | (26.7 | ) | — | — | (27.2 | ) | |||||||||||
Other comprehensive income/(loss) attributable to Starbucks | (1.6 | ) | (1.6 | ) | — | (11.0 | ) | (14.2 | ) | ||||||||||
Net gains/(losses) in AOCI, end of period | $ | (1.2 | ) | $ | 45.0 | $ | 1.3 | $ | (176.2 | ) | $ | (131.1 | ) | ||||||
June 29, 2014 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | (0.8 | ) | $ | 46.8 | $ | (9.2 | ) | $ | 27.5 | $ | 64.3 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | 1.1 | (10.2 | ) | (0.4 | ) | 17.6 | 8.1 | ||||||||||||
Net (gains)/losses reclassified from AOCI to earnings | — | (1.5 | ) | — | — | (1.5 | ) | ||||||||||||
Other comprehensive income/(loss) attributable to Starbucks | 1.1 | (11.7 | ) | (0.4 | ) | 17.6 | 6.6 | ||||||||||||
Net gains/(losses) in AOCI, end of period | $ | 0.3 | $ | 35.1 | $ | (9.6 | ) | $ | 45.1 | $ | 70.9 |
Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment | Total | |||||||||||||||
June 28, 2015 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | (0.4 | ) | $ | 46.3 | $ | 3.2 | $ | (23.8 | ) | $ | 25.3 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | 0.2 | 73.6 | 2.7 | (135.6 | ) | (59.1 | ) | ||||||||||||
Net (gains)/losses reclassified from AOCI to earnings | (1.0 | ) | (74.9 | ) | (4.6 | ) | 14.3 | (66.2 | ) | ||||||||||
Other comprehensive income/(loss) attributable to Starbucks | (0.8 | ) | (1.3 | ) | (1.9 | ) | (121.3 | ) | (125.3 | ) | |||||||||
Purchase of noncontrolling interests | — | — | — | (31.1 | ) | (31.1 | ) | ||||||||||||
Net gains/(losses) in AOCI, end of period | $ | (1.2 | ) | $ | 45.0 | $ | 1.3 | $ | (176.2 | ) | $ | (131.1 | ) | ||||||
June 29, 2014 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | (0.5 | ) | $ | 26.8 | $ | (12.9 | ) | $ | 53.6 | $ | 67.0 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | 0.6 | 3.7 | 3.3 | (8.5 | ) | (0.9 | ) | ||||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 0.2 | 4.6 | — | — | 4.8 | ||||||||||||||
Other comprehensive income/(loss) attributable to Starbucks | 0.8 | 8.3 | 3.3 | (8.5 | ) | 3.9 | |||||||||||||
Net gains/(losses) in AOCI, end of period | $ | 0.3 | $ | 35.1 | $ | (9.6 | ) | $ | 45.1 | $ | 70.9 |
AOCI Components | Amounts Reclassified from AOCI | Affected Line Item in the Statements of Earnings | ||||||||
Jun 28, 2015 | Jun 29, 2014 | |||||||||
Gains/(losses) on cash flow hedges | ||||||||||
Interest rate hedges | $ | 1.2 | $ | 1.3 | Interest expense | |||||
Cross-currency swaps | 29.5 | — | Interest income and other, net | |||||||
Foreign currency hedges | 3.7 | 0.9 | Revenues | |||||||
Foreign currency/coffee hedges | 3.0 | 0.4 | Cost of sales including occupancy costs | |||||||
37.4 | 2.6 | Total before tax | ||||||||
(10.7 | ) | (1.1 | ) | Tax (expense)/benefit | ||||||
$ | 26.7 | $ | 1.5 | Net of tax |
AOCI Components | Amounts Reclassified from AOCI | Affected Line Item in the Statements of Earnings | ||||||||
Jun 28, 2015 | Jun 29, 2014 | |||||||||
Gains/(losses) on cash flow hedges | ||||||||||
Interest rate hedges | $ | 3.8 | $ | 3.8 | Interest expense | |||||
Cross-currency swaps | 82.0 | — | Interest income and other, net | |||||||
Foreign currency hedges | 9.6 | 3.2 | Revenues | |||||||
Foreign currency/coffee hedges | 4.1 | (9.5 | ) | Cost of sales including occupancy costs | ||||||
Gains/(losses) on net investment hedges(1) | 7.2 | — | Gain resulting from acquisition of joint venture | |||||||
Translation adjustment(2) | ||||||||||
Starbucks Japan | (7.2 | ) | — | Gain resulting from acquisition of joint venture | ||||||
Other | (7.1 | ) | — | Interest income and other, net | ||||||
92.4 | (2.5 | ) | Total before tax | |||||||
(27.2 | ) | (2.1 | ) | Tax (expense)/benefit | ||||||
$ | 65.2 | $ | (4.6 | ) | Net of tax |
(1) | Release of pretax cumulative net gains in AOCI related to our net investment derivative instruments used to hedge our preexisting 39.5% equity method investment in Starbucks Japan. |
(2) | Release of cumulative translation adjustments to earnings upon sale or liquidation of foreign business. |
|
Quarter Ended | Three Quarters Ended | ||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | ||||||||||||
Options | $ | 8.3 | $ | 9.9 | $ | 28.9 | $ | 32.4 | |||||||
Restricted Stock Units (“RSUs”) | 43.7 | 41.1 | 127.3 | 110.2 | |||||||||||
Total stock-based compensation | $ | 52.0 | $ | 51.0 | $ | 156.2 | $ | 142.6 |
Stock Options | RSUs | ||||||
Options outstanding/Nonvested RSUs, September 28, 2014 | 39.6 | 10.8 | |||||
Granted | 6.3 | 6.4 | |||||
Options exercised/RSUs vested | (8.8 | ) | (5.0 | ) | |||
Forfeited/expired | (1.0 | ) | (1.3 | ) | |||
Options outstanding/Nonvested RSUs, June 28, 2015 | 36.1 | 10.9 | |||||
Total unrecognized stock-based compensation expense, net of estimated forfeitures, as of June 28, 2015 | $ | 39.2 | $ | 156.1 |
|
Americas | EMEA | China / Asia Pacific | Channel Development | All Other Segments | Segment Total | ||||||||||||||||||
June 28, 2015 | |||||||||||||||||||||||
Total net revenues | $ | 3,414.6 | $ | 294.7 | $ | 652.7 | $ | 403.6 | $ | 115.6 | $ | 4,881.2 | |||||||||||
Depreciation and amortization expenses | 130.8 | 12.4 | 41.2 | 0.7 | 4.3 | 189.4 | |||||||||||||||||
Income from equity investees | — | 0.9 | 27.6 | 31.8 | — | 60.3 | |||||||||||||||||
Operating income/(loss) | 855.3 | 36.0 | 150.0 | 143.4 | (13.1 | ) | 1,171.6 | ||||||||||||||||
June 29, 2014 | |||||||||||||||||||||||
Total net revenues | $ | 3,057.7 | $ | 323.5 | $ | 287.6 | $ | 375.3 | $ | 109.6 | $ | 4,153.7 | |||||||||||
Depreciation and amortization expenses | 119.5 | 15.1 | 11.3 | 0.4 | 3.9 | 150.2 | |||||||||||||||||
Income from equity investees | — | 1.1 | 46.3 | 25.5 | — | 72.9 | |||||||||||||||||
Operating income/(loss) | 728.5 | 29.2 | 100.8 | 139.3 | (18.9 | ) | 978.9 |
Americas | EMEA | China / Asia Pacific | Channel Development | All Other Segments | Segment Total | ||||||||||||||||||
June 28, 2015 | |||||||||||||||||||||||
Total net revenues | $ | 9,909.5 | $ | 908.4 | $ | 1,743.6 | $ | 1,274.2 | $ | 412.2 | $ | 14,247.9 | |||||||||||
Depreciation and amortization expenses | 386.5 | 38.9 | 106.3 | 2.0 | 12.2 | 545.9 | |||||||||||||||||
Income from equity investees | — | 2.1 | 85.8 | 80.1 | — | 168.0 | |||||||||||||||||
Operating income/(loss) | 2,382.5 | 115.2 | 370.5 | 456.7 | (6.8 | ) | 3,318.1 | ||||||||||||||||
June 29, 2014 | |||||||||||||||||||||||
Total net revenues | $ | 8,939.4 | $ | 973.0 | $ | 819.8 | $ | 1,146.8 | $ | 388.1 | $ | 12,267.1 | |||||||||||
Depreciation and amortization expenses | 346.6 | 44.5 | 33.4 | 1.2 | 11.3 | 437.0 | |||||||||||||||||
Income from equity investees | — | 3.0 | 116.8 | 64.1 | — | 183.9 | |||||||||||||||||
Operating income/(loss) | 2,066.0 | 80.5 | 268.8 | 385.5 | (13.0 | ) | 2,787.8 |
Quarter Ended | Three Quarters Ended | ||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | ||||||||||||
Total segment operating income | $ | 1,171.6 | $ | 978.9 | $ | 3,318.1 | $ | 2,787.8 | |||||||
Unallocated corporate operating expenses | (233.0 | ) | (210.4 | ) | (686.5 | ) | (561.5 | ) | |||||||
Consolidated operating income | 938.6 | 768.5 | 2,631.6 | 2,226.3 | |||||||||||
Gain resulting from acquisition of joint venture | — | — | 390.6 | — | |||||||||||
Interest income and other, net | 25.5 | 19.4 | 36.6 | 57.0 | |||||||||||
Interest expense | (19.1 | ) | (16.4 | ) | (52.3 | ) | (47.7 | ) | |||||||
Earnings before income taxes | $ | 945.0 | $ | 771.5 | $ | 3,006.5 | $ | 2,235.6 |
|
|
|
Consideration: | ||||
Cash paid for Sazaby's 39.5% equity interest | $ | 508.7 | ||
Fair value of our preexisting 39.5% equity interest | 577.0 | |||
Total consideration | $ | 1,085.7 | ||
Fair value of assets acquired and liabilities assumed: | ||||
Cash and cash equivalents | $ | 224.4 | ||
Accounts receivable, net | 37.4 | |||
Inventories | 26.4 | |||
Prepaid expenses and other current assets | 35.7 | |||
Deferred income taxes, net (current) | 23.4 | |||
Property, plant and equipment | 282.9 | |||
Other long-term assets | 141.4 | |||
Other intangible assets | 323.0 | |||
Goodwill | 811.6 | |||
Total assets acquired | 1,906.2 | |||
Accounts payable | (54.5 | ) | ||
Accrued liabilities | (115.9 | ) | ||
Stored value card liability | (36.5 | ) | ||
Deferred income taxes (noncurrent) | (92.9 | ) | ||
Other long-term liabilities | (109.6 | ) | ||
Total liabilities assumed | (409.4 | ) | ||
Noncontrolling interest | (411.1 | ) | ||
Total consideration | $ | 1,085.7 |
Jun 28, 2015 | |||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||
Reacquired rights | $ | 266.2 | $ | (27.6 | ) | $ | 238.6 | ||||
Licensing agreements | 13.1 | (0.8 | ) | 12.3 | |||||||
Customer loyalty program | 2.6 | (0.4 | ) | 2.2 | |||||||
Total acquired definite-lived intangible assets | $ | 281.9 | $ | (28.8 | ) | $ | 253.1 |
Operating Leases | Lease Financing Arrangements | ||||||
Year 1 | $ | 88.8 | $ | 2.9 | |||
Year 2 | 71.1 | 2.9 | |||||
Year 3 | 51.9 | 2.9 | |||||
Year 4 | 37.9 | 2.9 | |||||
Year 5 | 30.0 | 2.9 | |||||
Thereafter | 144.4 | 28.1 | |||||
Total minimum lease payments | $ | 424.1 | $ | 42.6 |
Pro Forma (unaudited) | ||||||||||||||||
Quarter Ended | Three Quarters Ended | |||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | |||||||||||||
Revenue | $ | 4,881.2 | $ | 4,470.8 | $ | 14,339.7 | $ | 13,149.6 | ||||||||
Net earnings attributable to Starbucks(1) | 626.9 | 523.1 | 1,724.2 | 1,863.4 |
Three Quarters Ended | |||||||
Jun 28, 2015 | Jun 29, 2014 | ||||||
Net earnings attributable to Starbucks | $ | 2,104.9 | $ | 1,480.3 | |||
Transfers (to)/from the noncontrolling interest: | |||||||
Increase/(decrease) in additional paid-in capital for purchase of interest in subsidiary | 1.7 | — | |||||
Change from net earnings attributable to Starbucks and transfers (to)/from noncontrolling interest | $ | 2,106.6 | $ | 1,480.3 |
|
Net Gains/(Losses) Included in AOCI | Net Gains/(Losses) Expected to be Reclassified from AOCI into Earnings within 12 Months | Contract Remaining Maturity (Months) | |||||||||||
Jun 28, 2015 | Sep 28, 2014 | ||||||||||||
Cash Flow Hedges: | |||||||||||||
Interest rates | $ | 29.6 | $ | 36.4 | $ | 2.2 | 0 | ||||||
Cross-currency swaps | (1.3 | ) | — | — | 114 | ||||||||
Foreign currency - other | 19.3 | 10.6 | 14.0 | 35 | |||||||||
Coffee | (2.6 | ) | (0.7 | ) | (2.0 | ) | 15 | ||||||
Net Investment Hedges: | |||||||||||||
Foreign currency | 1.3 | 3.2 | — | 0 |
Quarter Ended | Three Quarters Ended | ||||||||||||||||||||||||||||||
Gains/(Losses) Recognized in OCI Before Reclassifications | Gains/(Losses) Reclassified from AOCI to Earnings | Gains/(Losses) Recognized in OCI Before Reclassifications | Gains/(Losses) Reclassified from AOCI to Earnings | ||||||||||||||||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | ||||||||||||||||||||||||
Cash Flow Hedges: | |||||||||||||||||||||||||||||||
Interest rates | $ | (0.7 | ) | $ | — | $ | 1.2 | $ | 1.3 | $ | (7.0 | ) | $ | 0.5 | $ | 3.8 | $ | 3.8 | |||||||||||||
Cross-currency swaps | 44.0 | — | 29.5 | — | 80.3 | — | 82.0 | — | |||||||||||||||||||||||
Foreign currency - other | (7.5 | ) | (10.8 | ) | 7.3 | 2.2 | 29.9 | 7.8 | 16.9 | 5.5 | |||||||||||||||||||||
Coffee | (1.9 | ) | (3.0 | ) | (0.7 | ) | (0.9 | ) | (5.4 | ) | (2.2 | ) | (3.3 | ) | (11.8 | ) | |||||||||||||||
Net Investment Hedges: | |||||||||||||||||||||||||||||||
Foreign currency | — | (0.7 | ) | — | — | 4.3 | 5.2 | 7.2 | — |
Gains/(Losses) Recognized in Earnings | |||||||||||||||
Quarter Ended | Three Quarters Ended | ||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | ||||||||||||
Foreign currency - other | $ | 2.5 | $ | (1.0 | ) | $ | 25.8 | $ | (2.0 | ) | |||||
Dairy | 0.4 | 0.8 | (2.9 | ) | 12.7 | ||||||||||
Diesel fuel | 1.1 | 0.6 | (7.5 | ) | 0.6 |
Jun 28, 2015 | Sep 28, 2014 | ||||
Cross-currency swaps | 698 | — | |||
Foreign currency - other | 515 | 542 | |||
Coffee | 49 | 45 | |||
Dairy | 19 | 24 | |||
Diesel fuel | 13 | 17 |
|
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Jun 28, 2015 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents | $ | 2,080.5 | $ | 2,080.5 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Corporate debt securities | 15.0 | — | 15.0 | — | |||||||||||
Foreign government obligations | 1.2 | — | 1.2 | — | |||||||||||
State and local government obligations | 3.4 | — | 3.4 | — | |||||||||||
Total available-for-sale securities | 19.6 | — | 19.6 | — | |||||||||||
Trading securities | 75.1 | 75.1 | — | — | |||||||||||
Total short-term investments | 94.7 | 75.1 | 19.6 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 46.7 | 0.2 | 46.5 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 16.2 | — | 16.2 | — | |||||||||||
Corporate debt securities | 161.6 | — | 161.6 | — | |||||||||||
Auction rate securities | 5.9 | — | — | 5.9 | |||||||||||
Foreign government obligations | 21.9 | — | 21.9 | — | |||||||||||
U.S. government treasury securities | 116.7 | 116.7 | — | — | |||||||||||
State and local government obligations | 16.4 | — | 16.4 | — | |||||||||||
Mortgage and other asset-backed securities | 51.4 | — | 51.4 | — | |||||||||||
Total long-term investments | 390.1 | 116.7 | 267.5 | 5.9 | |||||||||||
Other long-term assets: | |||||||||||||||
Derivative assets | 104.4 | 0.3 | 104.1 | — | |||||||||||
Total assets | $ | 2,716.4 | $ | 2,272.8 | $ | 437.7 | $ | 5.9 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 13.2 | $ | 1.0 | $ | 12.2 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 10.5 | — | 10.5 | — | |||||||||||
Total liabilities | $ | 23.7 | $ | 1.0 | $ | 22.7 | $ | — |
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Sep 28, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents | $ | 1,708.4 | $ | 1,708.4 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Corporate debt securities | 4.9 | — | 4.9 | — | |||||||||||
Foreign government obligations | 33.7 | — | 33.7 | — | |||||||||||
U.S. government treasury securities | 10.9 | 10.9 | — | — | |||||||||||
State and local government obligations | 12.7 | — | 12.7 | — | |||||||||||
Certificates of deposit | 1.0 | — | 1.0 | — | |||||||||||
Total available-for-sale securities | 63.2 | 10.9 | 52.3 | — | |||||||||||
Trading securities | 72.2 | 72.2 | — | — | |||||||||||
Total short-term investments | 135.4 | 83.1 | 52.3 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 28.7 | 0.9 | 27.8 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 8.9 | — | 8.9 | — | |||||||||||
Corporate debt securities | 130.9 | — | 130.9 | — | |||||||||||
Auction rate securities | 13.8 | — | — | 13.8 | |||||||||||
Foreign government obligations | 17.4 | — | 17.4 | — | |||||||||||
U.S. government treasury securities | 94.8 | 94.8 | — | — | |||||||||||
State and local government obligations | 6.7 | — | 6.7 | — | |||||||||||
Mortgage and other asset-backed securities | 45.9 | — | 45.9 | — | |||||||||||
Total long-term investments | 318.4 | 94.8 | 209.8 | 13.8 | |||||||||||
Other long-term assets: | |||||||||||||||
Derivative assets | 18.0 | — | 18.0 | — | |||||||||||
Total assets | $ | 2,208.9 | $ | 1,887.2 | $ | 307.9 | $ | 13.8 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 2.4 | $ | 0.4 | $ | 2.0 | $ | — |
|
(in millions) | Jun 28, 2015 | Sep 28, 2014 | Jun 29, 2014 | ||||||||
Coffee: | |||||||||||
Unroasted | $ | 529.5 | $ | 432.3 | $ | 442.3 | |||||
Roasted | 240.6 | 238.9 | 215.1 | ||||||||
Other merchandise held for sale | 226.2 | 265.7 | 213.8 | ||||||||
Packaging and other supplies | 169.7 | 154.0 | 154.6 | ||||||||
Total | $ | 1,166.0 | $ | 1,090.9 | $ | 1,025.8 |
|
Jun 28, 2015 | Sep 28, 2014 | ||||||
Land | $ | 46.6 | $ | 46.7 | |||
Buildings | 404.4 | 278.1 | |||||
Leasehold improvements | 5,277.6 | 4,858.4 | |||||
Store equipment | 1,645.9 | 1,493.3 | |||||
Roasting equipment | 534.2 | 410.9 | |||||
Furniture, fixtures and other | 1,233.5 | 1,078.1 | |||||
Work in progress | 289.6 | 415.6 | |||||
Property, plant and equipment, gross | 9,431.8 | 8,581.1 | |||||
Accumulated depreciation | (5,454.1 | ) | (5,062.1 | ) | |||
Property, plant and equipment, net | $ | 3,977.7 | $ | 3,519.0 |
Jun 28, 2015 | Sep 28, 2014 | ||||||
Accrued compensation and related costs | $ | 512.9 | $ | 437.9 | |||
Accrued occupancy costs | 129.7 | 119.8 | |||||
Accrued taxes | 170.1 | 272.0 | |||||
Accrued dividends payable | 238.5 | 239.8 | |||||
Other | 605.7 | 444.9 | |||||
Total accrued liabilities | $ | 1,656.9 | $ | 1,514.4 |
|
Jun 28, 2015 | Sep 28, 2014 | Stated Interest Rate | Effective Interest Rate (1) | |||||||||||||||
Issuance | Face Value | Estimated Fair Value | Face Value | Estimated Fair Value | ||||||||||||||
2016 notes | $ | 400.0 | $ | 400 | $ | 400.0 | $ | 400 | 0.875 | % | 0.941 | % | ||||||
2017 notes | 550.0 | 609 | 550.0 | 625 | 6.250 | % | 6.292 | % | ||||||||||
2018 notes | 350.0 | 354 | 350.0 | 353 | 2.000 | % | 2.012 | % | ||||||||||
2022 notes | 500.0 | 495 | — | — | 2.700 | % | 2.819 | % | ||||||||||
2023 notes | 750.0 | 789 | 750.0 | 786 | 3.850 | % | 2.860 | % | ||||||||||
2045 notes | 350.0 | 345 | — | — | 4.300 | % | 4.348 | % | ||||||||||
Total | 2,900.0 | 2,992 | 2,050.0 | 2,164 | ||||||||||||||
Aggregate unamortized discount | 2.8 | 1.7 | ||||||||||||||||
Total | $ | 2,897.2 | $ | 2,048.3 |
(1) | Includes the effects of the amortization of any premium or discount and any gain or loss upon settlement of related treasury locks or forward-starting interest rate swaps utilized to hedge the interest rate risk prior to the debt issuance. |
|
Three Quarters Ended | |||||||||||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | ||||||||||||||||||||||
Attributable to Starbucks | Noncontrolling interest | Total Equity | Attributable to Starbucks | Noncontrolling interest | Total Equity | ||||||||||||||||||
Beginning balance of total equity | $ | 5,272.0 | $ | 1.7 | $ | 5,273.7 | $ | 4,480.2 | $ | 2.1 | $ | 4,482.3 | |||||||||||
Net earnings including noncontrolling interests | 2,104.9 | 1.9 | 2,106.8 | 1,480.3 | (0.1 | ) | 1,480.2 | ||||||||||||||||
Translation adjustment, net of reclassifications and tax | (121.3 | ) | (31.1 | ) | (152.4 | ) | (8.5 | ) | — | (8.5 | ) | ||||||||||||
Unrealized gains/(losses), net of reclassifications and tax | (4.0 | ) | — | (4.0 | ) | 12.4 | — | 12.4 | |||||||||||||||
Other comprehensive income/(loss) | (125.3 | ) | (31.1 | ) | (156.4 | ) | 3.9 | — | 3.9 | ||||||||||||||
Stock-based compensation expense | 157.6 | — | 157.6 | 144.0 | — | 144.0 | |||||||||||||||||
Exercise of stock options/vesting of RSUs | 153.2 | — | 153.2 | 126.3 | — | 126.3 | |||||||||||||||||
Sale of common stock | 17.5 | — | 17.5 | 16.5 | — | 16.5 | |||||||||||||||||
Repurchase of common stock | (975.9 | ) | — | (975.9 | ) | (595.2 | ) | — | (595.2 | ) | |||||||||||||
Cash dividends declared | (718.2 | ) | — | (718.2 | ) | (587.2 | ) | — | (587.2 | ) | |||||||||||||
Noncontrolling interest resulting from acquisition | — | 411.1 | 411.1 | — | — | — | |||||||||||||||||
Purchase of noncontrolling interests | (29.3 | ) | (381.8 | ) | (411.1 | ) | — | — | — | ||||||||||||||
Ending balance of total equity | $ | 5,856.5 | $ | 1.8 | $ | 5,858.3 | $ | 5,068.8 | $ | 2.0 | $ | 5,070.8 |
Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment | Total | |||||||||||||||
June 28, 2015 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | 0.4 | $ | 46.6 | $ | 1.3 | $ | (165.2 | ) | $ | (116.9 | ) | |||||||
Net gains/(losses) recognized in OCI before reclassifications | (1.1 | ) | 25.1 | — | (11.0 | ) | 13.0 | ||||||||||||
Net (gains)/losses reclassified from AOCI to earnings | (0.5 | ) | (26.7 | ) | — | — | (27.2 | ) | |||||||||||
Other comprehensive income/(loss) attributable to Starbucks | (1.6 | ) | (1.6 | ) | — | (11.0 | ) | (14.2 | ) | ||||||||||
Net gains/(losses) in AOCI, end of period | $ | (1.2 | ) | $ | 45.0 | $ | 1.3 | $ | (176.2 | ) | $ | (131.1 | ) | ||||||
June 29, 2014 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | (0.8 | ) | $ | 46.8 | $ | (9.2 | ) | $ | 27.5 | $ | 64.3 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | 1.1 | (10.2 | ) | (0.4 | ) | 17.6 | 8.1 | ||||||||||||
Net (gains)/losses reclassified from AOCI to earnings | — | (1.5 | ) | — | — | (1.5 | ) | ||||||||||||
Other comprehensive income/(loss) attributable to Starbucks | 1.1 | (11.7 | ) | (0.4 | ) | 17.6 | 6.6 | ||||||||||||
Net gains/(losses) in AOCI, end of period | $ | 0.3 | $ | 35.1 | $ | (9.6 | ) | $ | 45.1 | $ | 70.9 |
Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment | Total | |||||||||||||||
June 28, 2015 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | (0.4 | ) | $ | 46.3 | $ | 3.2 | $ | (23.8 | ) | $ | 25.3 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | 0.2 | 73.6 | 2.7 | (135.6 | ) | (59.1 | ) | ||||||||||||
Net (gains)/losses reclassified from AOCI to earnings | (1.0 | ) | (74.9 | ) | (4.6 | ) | 14.3 | (66.2 | ) | ||||||||||
Other comprehensive income/(loss) attributable to Starbucks | (0.8 | ) | (1.3 | ) | (1.9 | ) | (121.3 | ) | (125.3 | ) | |||||||||
Purchase of noncontrolling interests | — | — | — | (31.1 | ) | (31.1 | ) | ||||||||||||
Net gains/(losses) in AOCI, end of period | $ | (1.2 | ) | $ | 45.0 | $ | 1.3 | $ | (176.2 | ) | $ | (131.1 | ) | ||||||
June 29, 2014 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | (0.5 | ) | $ | 26.8 | $ | (12.9 | ) | $ | 53.6 | $ | 67.0 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | 0.6 | 3.7 | 3.3 | (8.5 | ) | (0.9 | ) | ||||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 0.2 | 4.6 | — | — | 4.8 | ||||||||||||||
Other comprehensive income/(loss) attributable to Starbucks | 0.8 | 8.3 | 3.3 | (8.5 | ) | 3.9 | |||||||||||||
Net gains/(losses) in AOCI, end of period | $ | 0.3 | $ | 35.1 | $ | (9.6 | ) | $ | 45.1 | $ | 70.9 |
AOCI Components | Amounts Reclassified from AOCI | Affected Line Item in the Statements of Earnings | ||||||||
Jun 28, 2015 | Jun 29, 2014 | |||||||||
Gains/(losses) on cash flow hedges | ||||||||||
Interest rate hedges | $ | 1.2 | $ | 1.3 | Interest expense | |||||
Cross-currency swaps | 29.5 | — | Interest income and other, net | |||||||
Foreign currency hedges | 3.7 | 0.9 | Revenues | |||||||
Foreign currency/coffee hedges | 3.0 | 0.4 | Cost of sales including occupancy costs | |||||||
37.4 | 2.6 | Total before tax | ||||||||
(10.7 | ) | (1.1 | ) | Tax (expense)/benefit | ||||||
$ | 26.7 | $ | 1.5 | Net of tax |
AOCI Components | Amounts Reclassified from AOCI | Affected Line Item in the Statements of Earnings | ||||||||
Jun 28, 2015 | Jun 29, 2014 | |||||||||
Gains/(losses) on cash flow hedges | ||||||||||
Interest rate hedges | $ | 3.8 | $ | 3.8 | Interest expense | |||||
Cross-currency swaps | 82.0 | — | Interest income and other, net | |||||||
Foreign currency hedges | 9.6 | 3.2 | Revenues | |||||||
Foreign currency/coffee hedges | 4.1 | (9.5 | ) | Cost of sales including occupancy costs | ||||||
Gains/(losses) on net investment hedges(1) | 7.2 | — | Gain resulting from acquisition of joint venture | |||||||
Translation adjustment(2) | ||||||||||
Starbucks Japan | (7.2 | ) | — | Gain resulting from acquisition of joint venture | ||||||
Other | (7.1 | ) | — | Interest income and other, net | ||||||
92.4 | (2.5 | ) | Total before tax | |||||||
(27.2 | ) | (2.1 | ) | Tax (expense)/benefit | ||||||
$ | 65.2 | $ | (4.6 | ) | Net of tax |
(1) | Release of pretax cumulative net gains in AOCI related to our net investment derivative instruments used to hedge our preexisting 39.5% equity method investment in Starbucks Japan. |
(2) | Release of cumulative translation adjustments to earnings upon sale or liquidation of foreign business. |
|
Quarter Ended | Three Quarters Ended | ||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | ||||||||||||
Options | $ | 8.3 | $ | 9.9 | $ | 28.9 | $ | 32.4 | |||||||
Restricted Stock Units (“RSUs”) | 43.7 | 41.1 | 127.3 | 110.2 | |||||||||||
Total stock-based compensation | $ | 52.0 | $ | 51.0 | $ | 156.2 | $ | 142.6 |
Stock Options | RSUs | ||||||
Options outstanding/Nonvested RSUs, September 28, 2014 | 39.6 | 10.8 | |||||
Granted | 6.3 | 6.4 | |||||
Options exercised/RSUs vested | (8.8 | ) | (5.0 | ) | |||
Forfeited/expired | (1.0 | ) | (1.3 | ) | |||
Options outstanding/Nonvested RSUs, June 28, 2015 | 36.1 | 10.9 | |||||
Total unrecognized stock-based compensation expense, net of estimated forfeitures, as of June 28, 2015 | $ | 39.2 | $ | 156.1 |
|
Americas | EMEA | China / Asia Pacific | Channel Development | All Other Segments | Segment Total | ||||||||||||||||||
June 28, 2015 | |||||||||||||||||||||||
Total net revenues | $ | 3,414.6 | $ | 294.7 | $ | 652.7 | $ | 403.6 | $ | 115.6 | $ | 4,881.2 | |||||||||||
Depreciation and amortization expenses | 130.8 | 12.4 | 41.2 | 0.7 | 4.3 | 189.4 | |||||||||||||||||
Income from equity investees | — | 0.9 | 27.6 | 31.8 | — | 60.3 | |||||||||||||||||
Operating income/(loss) | 855.3 | 36.0 | 150.0 | 143.4 | (13.1 | ) | 1,171.6 | ||||||||||||||||
June 29, 2014 | |||||||||||||||||||||||
Total net revenues | $ | 3,057.7 | $ | 323.5 | $ | 287.6 | $ | 375.3 | $ | 109.6 | $ | 4,153.7 | |||||||||||
Depreciation and amortization expenses | 119.5 | 15.1 | 11.3 | 0.4 | 3.9 | 150.2 | |||||||||||||||||
Income from equity investees | — | 1.1 | 46.3 | 25.5 | — | 72.9 | |||||||||||||||||
Operating income/(loss) | 728.5 | 29.2 | 100.8 | 139.3 | (18.9 | ) | 978.9 |
Americas | EMEA | China / Asia Pacific | Channel Development | All Other Segments | Segment Total | ||||||||||||||||||
June 28, 2015 | |||||||||||||||||||||||
Total net revenues | $ | 9,909.5 | $ | 908.4 | $ | 1,743.6 | $ | 1,274.2 | $ | 412.2 | $ | 14,247.9 | |||||||||||
Depreciation and amortization expenses | 386.5 | 38.9 | 106.3 | 2.0 | 12.2 | 545.9 | |||||||||||||||||
Income from equity investees | — | 2.1 | 85.8 | 80.1 | — | 168.0 | |||||||||||||||||
Operating income/(loss) | 2,382.5 | 115.2 | 370.5 | 456.7 | (6.8 | ) | 3,318.1 | ||||||||||||||||
June 29, 2014 | |||||||||||||||||||||||
Total net revenues | $ | 8,939.4 | $ | 973.0 | $ | 819.8 | $ | 1,146.8 | $ | 388.1 | $ | 12,267.1 | |||||||||||
Depreciation and amortization expenses | 346.6 | 44.5 | 33.4 | 1.2 | 11.3 | 437.0 | |||||||||||||||||
Income from equity investees | — | 3.0 | 116.8 | 64.1 | — | 183.9 | |||||||||||||||||
Operating income/(loss) | 2,066.0 | 80.5 | 268.8 | 385.5 | (13.0 | ) | 2,787.8 |
Quarter Ended | Three Quarters Ended | ||||||||||||||
Jun 28, 2015 | Jun 29, 2014 | Jun 28, 2015 | Jun 29, 2014 | ||||||||||||
Total segment operating income | $ | 1,171.6 | $ | 978.9 | $ | 3,318.1 | $ | 2,787.8 | |||||||
Unallocated corporate operating expenses | (233.0 | ) | (210.4 | ) | (686.5 | ) | (561.5 | ) | |||||||
Consolidated operating income | 938.6 | 768.5 | 2,631.6 | 2,226.3 | |||||||||||
Gain resulting from acquisition of joint venture | — | — | 390.6 | — | |||||||||||
Interest income and other, net | 25.5 | 19.4 | 36.6 | 57.0 | |||||||||||
Interest expense | (19.1 | ) | (16.4 | ) | (52.3 | ) | (47.7 | ) | |||||||
Earnings before income taxes | $ | 945.0 | $ | 771.5 | $ | 3,006.5 | $ | 2,235.6 |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|