|
|
|
|
|
|
|
|
Consideration: | ||||
Acquisition payable for UPG 50% equity interest | $ | 1,431.0 | ||
Fair value of our preexisting 50% equity interest | 1,431.0 | |||
Settlement of pre-existing liabilities | 86.3 | |||
Total consideration | $ | 2,948.3 | ||
Fair value of assets acquired and liabilities assumed: | ||||
Cash and cash equivalents | $ | 129.5 | ||
Accounts receivable, net | 14.3 | |||
Inventories | 18.0 | |||
Prepaid expenses and other current assets | 20.6 | |||
Property, plant and equipment | 256.6 | |||
Other long-term assets | 35.7 | |||
Other intangible assets | 818.0 | |||
Goodwill | 2,137.1 | |||
Total assets acquired | 3,429.8 | |||
Accounts payable | 43.2 | |||
Accrued liabilities | 173.8 | |||
Stored value card liability | 18.0 | |||
Other long-term liabilities | 246.5 | |||
Total liabilities assumed | 481.5 | |||
Total consideration | $ | 2,948.3 |
Operating Leases | |||
Year 1 | $ | 69.6 | |
Year 2 | 60.6 | ||
Year 3 | 52.2 | ||
Year 4 | 45.8 | ||
Year 5 | 37.0 | ||
Thereafter | 83.5 | ||
Total minimum lease payments | $ | 348.7 |
Pro Forma (unaudited) | ||||||||
Quarter Ended | ||||||||
Dec 31, 2017 | Jan 1, 2017(1) | |||||||
Revenue | $ | 6,344.7 | $ | 5,948.0 | ||||
Net earnings attributable to Starbucks | 1,122.8 | 1,799.2 |
(1) | The pro forma net earnings attributable to Starbucks for fiscal 2017 includes the acquisition-related gain of $1.3 billion, and transaction and integration costs of $3.7 million for the quarter ended December 31, 2017. |
Note 2: | Acquisitions and Divestitures |
Consideration: | ||||
Acquisition payable for UPG 50% equity interest | $ | 1,431.0 | ||
Fair value of our preexisting 50% equity interest | 1,431.0 | |||
Settlement of pre-existing liabilities | 86.3 | |||
Total consideration | $ | 2,948.3 | ||
Fair value of assets acquired and liabilities assumed: | ||||
Cash and cash equivalents | $ | 129.5 | ||
Accounts receivable, net | 14.3 | |||
Inventories | 18.0 | |||
Prepaid expenses and other current assets | 20.6 | |||
Property, plant and equipment | 256.6 | |||
Other long-term assets | 35.7 | |||
Other intangible assets | 818.0 | |||
Goodwill | 2,137.1 | |||
Total assets acquired | 3,429.8 | |||
Accounts payable | 43.2 | |||
Accrued liabilities | 173.8 | |||
Stored value card liability | 18.0 | |||
Other long-term liabilities | 246.5 | |||
Total liabilities assumed | 481.5 | |||
Total consideration | $ | 2,948.3 |
Operating Leases | |||
Year 1 | $ | 69.6 | |
Year 2 | 60.6 | ||
Year 3 | 52.2 | ||
Year 4 | 45.8 | ||
Year 5 | 37.0 | ||
Thereafter | 83.5 | ||
Total minimum lease payments | $ | 348.7 |
Pro Forma (unaudited) | ||||||||
Quarter Ended | ||||||||
Dec 31, 2017 | Jan 1, 2017(1) | |||||||
Revenue | $ | 6,344.7 | $ | 5,948.0 | ||||
Net earnings attributable to Starbucks | 1,122.8 | 1,799.2 |
(1) | The pro forma net earnings attributable to Starbucks for fiscal 2017 includes the acquisition-related gain of $1.3 billion, and transaction and integration costs of $3.7 million for the quarter ended December 31, 2017. |
|
Net Gains/(Losses) Included in AOCI | Net Gains Expected to be Reclassified from AOCI into Earnings within 12 Months | Outstanding Contract/Debt Remaining Maturity (Months) | |||||||||||
Dec 31, 2017 | Oct 1, 2017 | ||||||||||||
Cash Flow Hedges: | |||||||||||||
Interest rates | $ | 16.8 | $ | 17.6 | $ | 3.0 | 0 | ||||||
Cross-currency swaps | (7.5 | ) | (6.0 | ) | — | 83 | |||||||
Foreign currency - other | (8.2 | ) | (9.1 | ) | (5.8 | ) | 36 | ||||||
Coffee | (2.3 | ) | (6.6 | ) | (2.3 | ) | 3 | ||||||
Net Investment Hedges: | |||||||||||||
Foreign currency | 16.1 | 16.2 | — | 0 | |||||||||
Foreign currency debt | (2.4 | ) | (2.2 | ) | — | 76 |
Quarter Ended | |||||||||||||||
Gains/(Losses) Recognized in OCI Before Reclassifications | Gains/(Losses) Reclassified from AOCI to Earnings | ||||||||||||||
Dec 31, 2017 | Jan 1, 2017 | Dec 31, 2017 | Jan 1, 2017 | ||||||||||||
Cash Flow Hedges: | |||||||||||||||
Interest rates | $ | — | $ | — | $ | 1.2 | $ | 1.2 | |||||||
Cross-currency swaps | (2.4 | ) | 75.3 | (0.5 | ) | 77.6 | |||||||||
Foreign currency - other | (1.3 | ) | 37.2 | (2.8 | ) | 4.4 | |||||||||
Coffee | — | 1.0 | (4.7 | ) | (0.7 | ) | |||||||||
Net Investment Hedges: | |||||||||||||||
Foreign currency | (0.3 | ) | 41.1 | 0.1 | — | ||||||||||
Foreign currency debt | — | — | — | — |
Gains/(Losses) Recognized in Earnings | |||||||
Quarter Ended | |||||||
Dec 31, 2017 | Jan 1, 2017 | ||||||
Non-Designated Derivatives: | |||||||
Foreign currency - other | $ | 3.7 | $ | 8.3 | |||
Dairy | (2.1 | ) | 5.1 | ||||
Diesel fuel and other commodities | 1.4 | 0.2 | |||||
Designated Fair Value Hedging Instruments: | |||||||
Interest rate swap | (7.5 | ) | — |
Dec 31, 2017 | Oct 1, 2017 | ||||||
Interest rate swap | $ | 750 | $ | 750 | |||
Cross-currency swaps | $ | 495 | $ | 514 | |||
Foreign currency - other | 998 | 901 | |||||
Dairy | 57 | 14 | |||||
Diesel fuel and other commodities | 13 | 41 |
Derivative Assets | Derivative Liabilities | ||||||||||||||
Dec 31, 2017 | Oct 1, 2017 | Dec 31, 2017 | Oct 1, 2017 | ||||||||||||
Designated Derivative Instruments: | |||||||||||||||
Cross-currency swaps | $ | 10.0 | $ | 12.4 | $ | 9.9 | $ | 9.8 | |||||||
Foreign currency - other | 6.4 | 7.7 | 18.0 | 20.8 | |||||||||||
Net investment hedges | — | 0.3 | — | — | |||||||||||
Interest rate swap | — | — | 11.6 | 3.8 | |||||||||||
Non-designated Derivative Instruments: | |||||||||||||||
Foreign currency | 21.2 | 15.8 | 4.1 | 1.4 | |||||||||||
Dairy | — | — | 3.8 | 2.4 | |||||||||||
Diesel fuel and other commodities | 2.7 | 1.6 | 0.8 | 0.3 |
|
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Dec 31, 2017 | 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 | $ | 3,661.4 | $ | 3,661.4 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Corporate debt securities | 14.9 | — | 14.9 | — | |||||||||||
U.S. government treasury securities | 10.5 | 10.5 | — | — | |||||||||||
Total available-for-sale securities | 25.4 | 10.5 | 14.9 | — | |||||||||||
Trading securities | 81.2 | 81.2 | — | — | |||||||||||
Total short-term investments | 106.6 | 91.7 | 14.9 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 24.1 | — | 24.1 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 8.5 | — | 8.5 | — | |||||||||||
Corporate debt securities | 165.9 | — | 165.9 | — | |||||||||||
Auction rate securities | 5.9 | — | — | 5.9 | |||||||||||
Foreign government obligations | 12.0 | — | 12.0 | — | |||||||||||
U.S. government treasury securities | 112.1 | 112.1 | — | — | |||||||||||
State and local government obligations | 7.0 | — | 7.0 | — | |||||||||||
Mortgage and other asset-backed securities | 52.1 | — | 52.1 | — | |||||||||||
Total long-term investments | 363.5 | 112.1 | 245.5 | 5.9 | |||||||||||
Other long-term assets: | |||||||||||||||
Derivative assets | 16.2 | — | 16.2 | — | |||||||||||
Total assets | $ | 4,171.8 | $ | 3,865.2 | $ | 300.7 | $ | 5.9 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 20.8 | $ | 4.6 | $ | 16.2 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 27.4 | — | 27.4 | — | |||||||||||
Total liabilities | $ | 48.2 | $ | 4.6 | $ | 43.6 | $ | — |
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Oct 1, 2017 | 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 | $ | 2,462.3 | $ | 2,462.3 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 7.5 | — | 7.5 | — | |||||||||||
Commercial paper | 2.0 | — | 2.0 | — | |||||||||||
Corporate debt securities | 49.4 | — | 49.4 | — | |||||||||||
Foreign government obligations | 7.1 | — | 7.1 | — | |||||||||||
U.S. government treasury securities | 81.4 | 81.4 | — | — | |||||||||||
State and local government obligations | 2.0 | — | 2.0 | — | |||||||||||
Certificates of deposit | 2.3 | — | 2.3 | — | |||||||||||
Total available-for-sale securities | 151.7 | 81.4 | 70.3 | — | |||||||||||
Trading securities | 76.9 | 76.9 | — | — | |||||||||||
Total short-term investments | 228.6 | 158.3 | 70.3 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 13.4 | 0.1 | 13.3 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 21.8 | — | 21.8 | — | |||||||||||
Corporate debt securities | 207.4 | — | 207.4 | — | |||||||||||
Auction rate securities | 5.9 | — | — | 5.9 | |||||||||||
Foreign government obligations | 17.1 | — | 17.1 | — | |||||||||||
U.S. government treasury securities | 127.4 | 127.4 | — | — | |||||||||||
State and local government obligations | 7.0 | — | 7.0 | — | |||||||||||
Mortgage and other asset-backed securities | 155.7 | — | 155.7 | — | |||||||||||
Total long-term investments | 542.3 | 127.4 | 409.0 | 5.9 | |||||||||||
Other long-term assets: | |||||||||||||||
Derivative assets | 24.4 | — | 24.4 | — | |||||||||||
Total assets | $ | 3,271.0 | $ | 2,748.1 | $ | 517.0 | $ | 5.9 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 16.4 | $ | 2.5 | $ | 13.9 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 22.1 | — | 22.1 | — | |||||||||||
Total | $ | 38.5 | $ | 2.5 | $ | 36.0 | $ | — |
|
Inventories (in millions) |
Dec 31, 2017 | Oct 1, 2017 | Jan 1, 2017 | |||||||||
Coffee: | |||||||||||
Unroasted | $ | 559.9 | $ | 541.0 | $ | 550.5 | |||||
Roasted | 283.9 | 301.1 | 255.7 | ||||||||
Other merchandise held for sale | 260.6 | 301.1 | 256.2 | ||||||||
Packaging and other supplies | 208.8 | 220.8 | 156.3 | ||||||||
Total | $ | 1,313.2 | $ | 1,364.0 | $ | 1,218.7 |
|
Dec 31, 2017 | Oct 1, 2017 | ||||||
Receivable from Taiwan divestiture | $ | 177.1 | $ | — | |||
Income tax receivable | 438.4 | 68.0 | |||||
Other prepaid expenses and current assets | 335.0 | 290.1 | |||||
Total prepaid expenses and current assets | $ | 950.5 | $ | 358.1 |
Dec 31, 2017 | Oct 1, 2017 | ||||||
Land | $ | 46.9 | $ | 46.9 | |||
Buildings | 487.2 | 481.7 | |||||
Leasehold improvements | 6,844.0 | 6,401.0 | |||||
Store equipment | 2,234.3 | 2,110.7 | |||||
Roasting equipment | 622.0 | 619.8 | |||||
Furniture, fixtures and other | 1,599.2 | 1,514.1 | |||||
Work in progress | 395.8 | 409.8 | |||||
Property, plant and equipment, gross | 12,229.4 | 11,584.0 | |||||
Accumulated depreciation | (6,850.7 | ) | (6,664.5 | ) | |||
Property, plant and equipment, net | $ | 5,378.7 | $ | 4,919.5 |
Dec 31, 2017 | Oct 1, 2017 | ||||||
Accrued compensation and related costs | $ | 535.2 | $ | 524.5 | |||
Accrued occupancy costs | 178.4 | 151.3 | |||||
Accrued taxes | 421.5 | 226.6 | |||||
Accrued dividends payable | 422.3 | 429.5 | |||||
Accrued capital and other operating expenditures | 772.7 | 602.6 | |||||
Payable for East China Acquisition | 1,431.0 | — | |||||
Total accrued liabilities | $ | 3,761.1 | $ | 1,934.5 |
|
Dec 31, 2017 | Oct 1, 2017 | Stated Interest Rate | Effective Interest Rate (1) | |||||||||||||
Issuance | Amount | Estimated Fair Value | Amount | Estimated Fair Value | ||||||||||||
2018 notes | 350.0 | 350 | 350.0 | 352 | 2.000 | % | 2.012 | % | ||||||||
2020 notes(2) | 500.0 | 500 | — | — | 2.200 | % | 2.228 | % | ||||||||
2021 notes | 500.0 | 497 | 500.0 | 501 | 2.100 | % | 2.293 | % | ||||||||
2021 notes | 250.0 | 248 | 250.0 | 250 | 2.100 | % | 1.600 | % | ||||||||
2022 notes | 500.0 | 504 | 500.0 | 508 | 2.700 | % | 2.819 | % | ||||||||
2023 notes | 750.0 | 796 | 750.0 | 806 | 3.850 | % | 2.859 | % | ||||||||
2024 notes (3) | 755.3 | 762 | 755.3 | 760 | 0.372 | % | 0.462 | % | ||||||||
2026 notes | 500.0 | 480 | 500.0 | 481 | 2.450 | % | 2.511 | % | ||||||||
2045 notes | 350.0 | 387 | 350.0 | 381 | 4.300 | % | 4.348 | % | ||||||||
2047 notes(2) | 500.0 | 509 | — | — | 3.750 | % | 3.765 | % | ||||||||
Total | 4,955.3 | 5,033 | 3,955.3 | 4,039 | ||||||||||||
Aggregate debt issuance costs and unamortized premium, net | (26.1 | ) | (17.5 | ) | ||||||||||||
Hedge accounting fair value adjustment (4) | (12.8 | ) | (5.2 | ) | ||||||||||||
Total | $ | 4,916.4 | $ | 3,932.6 |
(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. |
(2) | Issued in November 2017. |
(3) | Japanese yen-denominated long-term debt. |
(4) | Amount represents the change in fair value due to changes in benchmark interest rates related to our 2023 notes. Refer to Note 3, Derivative Financial Instruments, for additional information on our interest rate swap designated as a fair value hedge. |
Fiscal Year | Total | ||
2019 | $ | 350.0 | |
2020 | — | ||
2021 | 1,250.0 | ||
2022 | 500.0 | ||
2023 | — | ||
Thereafter | 2,855.3 | ||
Total | $ | 4,955.3 |
|
Quarter Ended | |||||||||||||||||||||||
Dec 31, 2017 | Jan 1, 2017 | ||||||||||||||||||||||
Attributable to Starbucks | Noncontrolling interests | Total Equity | Attributable to Starbucks | Noncontrolling interest | Total Equity | ||||||||||||||||||
Beginning balance of total equity | $ | 5,450.1 | $ | 6.9 | $ | 5,457.0 | $ | 5,884.0 | $ | 6.7 | $ | 5,890.7 | |||||||||||
Net earnings including noncontrolling interests | 2,250.2 | (0.1 | ) | 2,250.1 | 751.8 | (0.3 | ) | 751.5 | |||||||||||||||
Translation adjustment and other, net of reclassifications and tax | 28.1 | — | 28.1 | (171.8 | ) | — | (171.8 | ) | |||||||||||||||
Unrealized gains/(losses), net of reclassifications and tax | 2.2 | — | 2.2 | 37.9 | — | 37.9 | |||||||||||||||||
Other comprehensive income/(loss) | 30.3 | — | 30.3 | (133.9 | ) | — | (133.9 | ) | |||||||||||||||
Stock-based compensation expense | 62.2 | — | 62.2 | 55.7 | — | 55.7 | |||||||||||||||||
Exercise of stock options/vesting of RSUs | (9.1 | ) | — | (9.1 | ) | 8.8 | — | 8.8 | |||||||||||||||
Sale of common stock | 7.4 | — | 7.4 | 7.0 | — | 7.0 | |||||||||||||||||
Repurchase of common stock | (1,618.2 | ) | — | (1,618.2 | ) | (413.7 | ) | — | (413.7 | ) | |||||||||||||
Cash dividends declared | (420.8 | ) | — | (420.8 | ) | (363.1 | ) | — | (363.1 | ) | |||||||||||||
Ending balance of total equity | $ | 5,752.1 | $ | 6.8 | $ | 5,758.9 | $ | 5,796.6 | $ | 6.5 | $ | 5,803.1 |
Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment and Other | Total | |||||||||||||||
December 31, 2017 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | (2.5 | ) | $ | (4.1 | ) | $ | 14.0 | $ | (163.0 | ) | $ | (155.6 | ) | |||||
Net gains/(losses) recognized in OCI before reclassifications | (1.8 | ) | (2.9 | ) | (0.2 | ) | 20.9 | 16.0 | |||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 1.3 | 5.9 | (0.1 | ) | 7.2 | 14.3 | |||||||||||||
Other comprehensive income/(loss) attributable to Starbucks | (0.5 | ) | 3.0 | (0.3 | ) | 28.1 | 30.3 | ||||||||||||
Net gains/(losses) in AOCI, end of period | $ | (3.0 | ) | $ | (1.1 | ) | $ | 13.7 | $ | (134.9 | ) | $ | (125.3 | ) | |||||
January 1, 2017 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | 1.1 | $ | 10.9 | $ | 1.3 | $ | (121.7 | ) | $ | (108.4 | ) | |||||||
Net gains/(losses) recognized in OCI before reclassifications | (9.3 | ) | 87.0 | 25.9 | (171.8 | ) | (68.2 | ) | |||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 0.6 | (66.3 | ) | — | — | (65.7 | ) | ||||||||||||
Other comprehensive income/(loss) attributable to Starbucks | (8.7 | ) | 20.7 | 25.9 | (171.8 | ) | (133.9 | ) | |||||||||||
Net gains/(losses) in AOCI, end of period | $ | (7.6 | ) | $ | 31.6 | $ | 27.2 | $ | (293.5 | ) | $ | (242.3 | ) |
AOCI Components | Amounts Reclassified from AOCI | Affected Line Item in the Statements of Earnings | ||||||||
Dec 31, 2017 | Jan 1, 2017 | |||||||||
Gains/(losses) on available-for-sale securities | $ | (1.7 | ) | $ | (0.8 | ) | Interest income and other, net | |||
Gains/(losses) on cash flow hedges | ||||||||||
Interest rate hedges | 1.2 | 1.2 | Interest expense | |||||||
Cross-currency swaps | (0.5 | ) | 77.6 | Interest income and other, net | ||||||
Foreign currency hedges | (0.4 | ) | 1.3 | Revenues | ||||||
Foreign currency/coffee hedges | (7.1 | ) | 2.4 | Cost of sales including occupancy costs | ||||||
Gains/(losses) on net investment hedges | 0.1 | — | ||||||||
Translation adjustment | ||||||||||
East China joint venture | (7.2 | ) | — | Gain resulting from acquisition of joint venture | ||||||
Taiwan joint venture | (1.4 | ) | — | Gains resulting from divestiture of certain operations | ||||||
Other | 1.9 | — | Interest income and other, net | |||||||
(15.1 | ) | 81.7 | Total before tax | |||||||
0.8 | (16.0 | ) | Tax benefit | |||||||
$ | (14.3 | ) | $ | 65.7 | Net of tax |
|
Quarter Ended | |||||||
Dec 31, 2017 | Jan 1, 2017 | ||||||
Options | $ | 14.2 | $ | 14.9 | |||
Restricted Stock Units (“RSUs”) | 47.2 | 40.1 | |||||
Total stock-based compensation expense | $ | 61.4 | $ | 55.0 |
Stock Options | RSUs | ||||||
Options outstanding/Nonvested RSUs, October 1, 2017 | 31.4 | 7.6 | |||||
Granted | 3.6 | 5.8 | |||||
Options exercised/RSUs vested | (2.5 | ) | (2.8 | ) | |||
Forfeited/expired | (0.3 | ) | (0.3 | ) | |||
Options outstanding/Nonvested RSUs, December 31, 2017 | 32.2 | 10.3 | |||||
Total unrecognized stock-based compensation expense, net of estimated forfeitures, as of December 31, 2017 | $ | 49.8 | $ | 279.9 |
|
|
Americas | China/ Asia Pacific | EMEA | Channel Development | All Other Segments | Segment Total | ||||||||||||||||||
December 31, 2017 | |||||||||||||||||||||||
Total net revenues | $ | 4,265.8 | $ | 843.7 | $ | 283.9 | $ | 560.3 | $ | 120.0 | $ | 6,073.7 | |||||||||||
Depreciation and amortization expenses | 158.0 | 53.7 | 7.7 | 0.5 | 0.7 | 220.6 | |||||||||||||||||
Income from equity investees | — | 50.7 | — | 38.7 | — | 89.4 | |||||||||||||||||
Operating income/(loss) | 979.4 | 196.8 | 39.1 | 243.3 | (30.0 | ) | 1,428.6 | ||||||||||||||||
January 1, 2017 | |||||||||||||||||||||||
Total net revenues | $ | 3,991.4 | $ | 770.8 | $ | 262.4 | $ | 553.7 | $ | 154.6 | $ | 5,732.9 | |||||||||||
Depreciation and amortization expenses | 152.4 | 48.6 | 7.6 | 0.6 | 2.9 | 212.1 | |||||||||||||||||
Income from equity investees | — | 42.5 | — | 41.9 | — | 84.4 | |||||||||||||||||
Operating income/(loss) | 958.5 | 163.4 | 44.1 | 242.9 | 9.6 | 1,418.5 |
Quarter Ended | |||||||
Dec 31, 2017 | Jan 1, 2017 | ||||||
Total segment operating income | $ | 1,428.6 | $ | 1,418.5 | |||
Unallocated corporate operating expenses | (312.5 | ) | (285.9 | ) | |||
Consolidated operating income | 1,116.1 | 1,132.6 | |||||
Gain resulting from acquisition of joint venture | 1,326.3 | — | |||||
Gains resulting from divestiture of certain operations | 501.2 | — | |||||
Interest income and other, net | 88.2 | 24.1 | |||||
Interest expense | (25.9 | ) | (23.8 | ) | |||
Earnings before income taxes | $ | 3,005.9 | $ | 1,132.9 |
|
|
Operating Leases | |||
Year 1 | $ | 69.6 | |
Year 2 | 60.6 | ||
Year 3 | 52.2 | ||
Year 4 | 45.8 | ||
Year 5 | 37.0 | ||
Thereafter | 83.5 | ||
Total minimum lease payments | $ | 348.7 |
Pro Forma (unaudited) | ||||||||
Quarter Ended | ||||||||
Dec 31, 2017 | Jan 1, 2017(1) | |||||||
Revenue | $ | 6,344.7 | $ | 5,948.0 | ||||
Net earnings attributable to Starbucks | 1,122.8 | 1,799.2 |
Consideration: | ||||
Acquisition payable for UPG 50% equity interest | $ | 1,431.0 | ||
Fair value of our preexisting 50% equity interest | 1,431.0 | |||
Settlement of pre-existing liabilities | 86.3 | |||
Total consideration | $ | 2,948.3 | ||
Fair value of assets acquired and liabilities assumed: | ||||
Cash and cash equivalents | $ | 129.5 | ||
Accounts receivable, net | 14.3 | |||
Inventories | 18.0 | |||
Prepaid expenses and other current assets | 20.6 | |||
Property, plant and equipment | 256.6 | |||
Other long-term assets | 35.7 | |||
Other intangible assets | 818.0 | |||
Goodwill | 2,137.1 | |||
Total assets acquired | 3,429.8 | |||
Accounts payable | 43.2 | |||
Accrued liabilities | 173.8 | |||
Stored value card liability | 18.0 | |||
Other long-term liabilities | 246.5 | |||
Total liabilities assumed | 481.5 | |||
Total consideration | $ | 2,948.3 |
|
Net Gains/(Losses) Included in AOCI | Net Gains Expected to be Reclassified from AOCI into Earnings within 12 Months | Outstanding Contract/Debt Remaining Maturity (Months) | |||||||||||
Dec 31, 2017 | Oct 1, 2017 | ||||||||||||
Cash Flow Hedges: | |||||||||||||
Interest rates | $ | 16.8 | $ | 17.6 | $ | 3.0 | 0 | ||||||
Cross-currency swaps | (7.5 | ) | (6.0 | ) | — | 83 | |||||||
Foreign currency - other | (8.2 | ) | (9.1 | ) | (5.8 | ) | 36 | ||||||
Coffee | (2.3 | ) | (6.6 | ) | (2.3 | ) | 3 | ||||||
Net Investment Hedges: | |||||||||||||
Foreign currency | 16.1 | 16.2 | — | 0 | |||||||||
Foreign currency debt | (2.4 | ) | (2.2 | ) | — | 76 |
Quarter Ended | |||||||||||||||
Gains/(Losses) Recognized in OCI Before Reclassifications | Gains/(Losses) Reclassified from AOCI to Earnings | ||||||||||||||
Dec 31, 2017 | Jan 1, 2017 | Dec 31, 2017 | Jan 1, 2017 | ||||||||||||
Cash Flow Hedges: | |||||||||||||||
Interest rates | $ | — | $ | — | $ | 1.2 | $ | 1.2 | |||||||
Cross-currency swaps | (2.4 | ) | 75.3 | (0.5 | ) | 77.6 | |||||||||
Foreign currency - other | (1.3 | ) | 37.2 | (2.8 | ) | 4.4 | |||||||||
Coffee | — | 1.0 | (4.7 | ) | (0.7 | ) | |||||||||
Net Investment Hedges: | |||||||||||||||
Foreign currency | (0.3 | ) | 41.1 | 0.1 | — | ||||||||||
Foreign currency debt | — | — | — | — |
Gains/(Losses) Recognized in Earnings | |||||||
Quarter Ended | |||||||
Dec 31, 2017 | Jan 1, 2017 | ||||||
Non-Designated Derivatives: | |||||||
Foreign currency - other | $ | 3.7 | $ | 8.3 | |||
Dairy | (2.1 | ) | 5.1 | ||||
Diesel fuel and other commodities | 1.4 | 0.2 | |||||
Designated Fair Value Hedging Instruments: | |||||||
Interest rate swap | (7.5 | ) | — |
Dec 31, 2017 | Oct 1, 2017 | ||||||
Interest rate swap | $ | 750 | $ | 750 | |||
Cross-currency swaps | $ | 495 | $ | 514 | |||
Foreign currency - other | 998 | 901 | |||||
Dairy | 57 | 14 | |||||
Diesel fuel and other commodities | 13 | 41 |
Derivative Assets | Derivative Liabilities | ||||||||||||||
Dec 31, 2017 | Oct 1, 2017 | Dec 31, 2017 | Oct 1, 2017 | ||||||||||||
Designated Derivative Instruments: | |||||||||||||||
Cross-currency swaps | $ | 10.0 | $ | 12.4 | $ | 9.9 | $ | 9.8 | |||||||
Foreign currency - other | 6.4 | 7.7 | 18.0 | 20.8 | |||||||||||
Net investment hedges | — | 0.3 | — | — | |||||||||||
Interest rate swap | — | — | 11.6 | 3.8 | |||||||||||
Non-designated Derivative Instruments: | |||||||||||||||
Foreign currency | 21.2 | 15.8 | 4.1 | 1.4 | |||||||||||
Dairy | — | — | 3.8 | 2.4 | |||||||||||
Diesel fuel and other commodities | 2.7 | 1.6 | 0.8 | 0.3 |
|
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Dec 31, 2017 | 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 | $ | 3,661.4 | $ | 3,661.4 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Corporate debt securities | 14.9 | — | 14.9 | — | |||||||||||
U.S. government treasury securities | 10.5 | 10.5 | — | — | |||||||||||
Total available-for-sale securities | 25.4 | 10.5 | 14.9 | — | |||||||||||
Trading securities | 81.2 | 81.2 | — | — | |||||||||||
Total short-term investments | 106.6 | 91.7 | 14.9 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 24.1 | — | 24.1 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 8.5 | — | 8.5 | — | |||||||||||
Corporate debt securities | 165.9 | — | 165.9 | — | |||||||||||
Auction rate securities | 5.9 | — | — | 5.9 | |||||||||||
Foreign government obligations | 12.0 | — | 12.0 | — | |||||||||||
U.S. government treasury securities | 112.1 | 112.1 | — | — | |||||||||||
State and local government obligations | 7.0 | — | 7.0 | — | |||||||||||
Mortgage and other asset-backed securities | 52.1 | — | 52.1 | — | |||||||||||
Total long-term investments | 363.5 | 112.1 | 245.5 | 5.9 | |||||||||||
Other long-term assets: | |||||||||||||||
Derivative assets | 16.2 | — | 16.2 | — | |||||||||||
Total assets | $ | 4,171.8 | $ | 3,865.2 | $ | 300.7 | $ | 5.9 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 20.8 | $ | 4.6 | $ | 16.2 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 27.4 | — | 27.4 | — | |||||||||||
Total liabilities | $ | 48.2 | $ | 4.6 | $ | 43.6 | $ | — |
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Oct 1, 2017 | 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 | $ | 2,462.3 | $ | 2,462.3 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 7.5 | — | 7.5 | — | |||||||||||
Commercial paper | 2.0 | — | 2.0 | — | |||||||||||
Corporate debt securities | 49.4 | — | 49.4 | — | |||||||||||
Foreign government obligations | 7.1 | — | 7.1 | — | |||||||||||
U.S. government treasury securities | 81.4 | 81.4 | — | — | |||||||||||
State and local government obligations | 2.0 | — | 2.0 | — | |||||||||||
Certificates of deposit | 2.3 | — | 2.3 | — | |||||||||||
Total available-for-sale securities | 151.7 | 81.4 | 70.3 | — | |||||||||||
Trading securities | 76.9 | 76.9 | — | — | |||||||||||
Total short-term investments | 228.6 | 158.3 | 70.3 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 13.4 | 0.1 | 13.3 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 21.8 | — | 21.8 | — | |||||||||||
Corporate debt securities | 207.4 | — | 207.4 | — | |||||||||||
Auction rate securities | 5.9 | — | — | 5.9 | |||||||||||
Foreign government obligations | 17.1 | — | 17.1 | — | |||||||||||
U.S. government treasury securities | 127.4 | 127.4 | — | — | |||||||||||
State and local government obligations | 7.0 | — | 7.0 | — | |||||||||||
Mortgage and other asset-backed securities | 155.7 | — | 155.7 | — | |||||||||||
Total long-term investments | 542.3 | 127.4 | 409.0 | 5.9 | |||||||||||
Other long-term assets: | |||||||||||||||
Derivative assets | 24.4 | — | 24.4 | — | |||||||||||
Total assets | $ | 3,271.0 | $ | 2,748.1 | $ | 517.0 | $ | 5.9 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 16.4 | $ | 2.5 | $ | 13.9 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 22.1 | — | 22.1 | — | |||||||||||
Total | $ | 38.5 | $ | 2.5 | $ | 36.0 | $ | — |
|
Dec 31, 2017 | Oct 1, 2017 | Jan 1, 2017 | |||||||||
Coffee: | |||||||||||
Unroasted | $ | 559.9 | $ | 541.0 | $ | 550.5 | |||||
Roasted | 283.9 | 301.1 | 255.7 | ||||||||
Other merchandise held for sale | 260.6 | 301.1 | 256.2 | ||||||||
Packaging and other supplies | 208.8 | 220.8 | 156.3 | ||||||||
Total | $ | 1,313.2 | $ | 1,364.0 | $ | 1,218.7 |
|
Dec 31, 2017 | Oct 1, 2017 | ||||||
Land | $ | 46.9 | $ | 46.9 | |||
Buildings | 487.2 | 481.7 | |||||
Leasehold improvements | 6,844.0 | 6,401.0 | |||||
Store equipment | 2,234.3 | 2,110.7 | |||||
Roasting equipment | 622.0 | 619.8 | |||||
Furniture, fixtures and other | 1,599.2 | 1,514.1 | |||||
Work in progress | 395.8 | 409.8 | |||||
Property, plant and equipment, gross | 12,229.4 | 11,584.0 | |||||
Accumulated depreciation | (6,850.7 | ) | (6,664.5 | ) | |||
Property, plant and equipment, net | $ | 5,378.7 | $ | 4,919.5 |
Dec 31, 2017 | Oct 1, 2017 | ||||||
Accrued compensation and related costs | $ | 535.2 | $ | 524.5 | |||
Accrued occupancy costs | 178.4 | 151.3 | |||||
Accrued taxes | 421.5 | 226.6 | |||||
Accrued dividends payable | 422.3 | 429.5 | |||||
Accrued capital and other operating expenditures | 772.7 | 602.6 | |||||
Payable for East China Acquisition | 1,431.0 | — | |||||
Total accrued liabilities | $ | 3,761.1 | $ | 1,934.5 |
|
Dec 31, 2017 | Oct 1, 2017 | Stated Interest Rate | Effective Interest Rate (1) | |||||||||||||
Issuance | Amount | Estimated Fair Value | Amount | Estimated Fair Value | ||||||||||||
2018 notes | 350.0 | 350 | 350.0 | 352 | 2.000 | % | 2.012 | % | ||||||||
2020 notes(2) | 500.0 | 500 | — | — | 2.200 | % | 2.228 | % | ||||||||
2021 notes | 500.0 | 497 | 500.0 | 501 | 2.100 | % | 2.293 | % | ||||||||
2021 notes | 250.0 | 248 | 250.0 | 250 | 2.100 | % | 1.600 | % | ||||||||
2022 notes | 500.0 | 504 | 500.0 | 508 | 2.700 | % | 2.819 | % | ||||||||
2023 notes | 750.0 | 796 | 750.0 | 806 | 3.850 | % | 2.859 | % | ||||||||
2024 notes (3) | 755.3 | 762 | 755.3 | 760 | 0.372 | % | 0.462 | % | ||||||||
2026 notes | 500.0 | 480 | 500.0 | 481 | 2.450 | % | 2.511 | % | ||||||||
2045 notes | 350.0 | 387 | 350.0 | 381 | 4.300 | % | 4.348 | % | ||||||||
2047 notes(2) | 500.0 | 509 | — | — | 3.750 | % | 3.765 | % | ||||||||
Total | 4,955.3 | 5,033 | 3,955.3 | 4,039 | ||||||||||||
Aggregate debt issuance costs and unamortized premium, net | (26.1 | ) | (17.5 | ) | ||||||||||||
Hedge accounting fair value adjustment (4) | (12.8 | ) | (5.2 | ) | ||||||||||||
Total | $ | 4,916.4 | $ | 3,932.6 |
(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. |
(2) | Issued in November 2017. |
(3) | Japanese yen-denominated long-term debt. |
(4) | Amount represents the change in fair value due to changes in benchmark interest rates related to our 2023 notes. Refer to Note 3, Derivative Financial Instruments, for additional information on our interest rate swap designated as a fair value hedge. |
Fiscal Year | Total | ||
2019 | $ | 350.0 | |
2020 | — | ||
2021 | 1,250.0 | ||
2022 | 500.0 | ||
2023 | — | ||
Thereafter | 2,855.3 | ||
Total | $ | 4,955.3 |
|
Quarter Ended | |||||||||||||||||||||||
Dec 31, 2017 | Jan 1, 2017 | ||||||||||||||||||||||
Attributable to Starbucks | Noncontrolling interests | Total Equity | Attributable to Starbucks | Noncontrolling interest | Total Equity | ||||||||||||||||||
Beginning balance of total equity | $ | 5,450.1 | $ | 6.9 | $ | 5,457.0 | $ | 5,884.0 | $ | 6.7 | $ | 5,890.7 | |||||||||||
Net earnings including noncontrolling interests | 2,250.2 | (0.1 | ) | 2,250.1 | 751.8 | (0.3 | ) | 751.5 | |||||||||||||||
Translation adjustment and other, net of reclassifications and tax | 28.1 | — | 28.1 | (171.8 | ) | — | (171.8 | ) | |||||||||||||||
Unrealized gains/(losses), net of reclassifications and tax | 2.2 | — | 2.2 | 37.9 | — | 37.9 | |||||||||||||||||
Other comprehensive income/(loss) | 30.3 | — | 30.3 | (133.9 | ) | — | (133.9 | ) | |||||||||||||||
Stock-based compensation expense | 62.2 | — | 62.2 | 55.7 | — | 55.7 | |||||||||||||||||
Exercise of stock options/vesting of RSUs | (9.1 | ) | — | (9.1 | ) | 8.8 | — | 8.8 | |||||||||||||||
Sale of common stock | 7.4 | — | 7.4 | 7.0 | — | 7.0 | |||||||||||||||||
Repurchase of common stock | (1,618.2 | ) | — | (1,618.2 | ) | (413.7 | ) | — | (413.7 | ) | |||||||||||||
Cash dividends declared | (420.8 | ) | — | (420.8 | ) | (363.1 | ) | — | (363.1 | ) | |||||||||||||
Ending balance of total equity | $ | 5,752.1 | $ | 6.8 | $ | 5,758.9 | $ | 5,796.6 | $ | 6.5 | $ | 5,803.1 |
Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment and Other | Total | |||||||||||||||
December 31, 2017 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | (2.5 | ) | $ | (4.1 | ) | $ | 14.0 | $ | (163.0 | ) | $ | (155.6 | ) | |||||
Net gains/(losses) recognized in OCI before reclassifications | (1.8 | ) | (2.9 | ) | (0.2 | ) | 20.9 | 16.0 | |||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 1.3 | 5.9 | (0.1 | ) | 7.2 | 14.3 | |||||||||||||
Other comprehensive income/(loss) attributable to Starbucks | (0.5 | ) | 3.0 | (0.3 | ) | 28.1 | 30.3 | ||||||||||||
Net gains/(losses) in AOCI, end of period | $ | (3.0 | ) | $ | (1.1 | ) | $ | 13.7 | $ | (134.9 | ) | $ | (125.3 | ) | |||||
January 1, 2017 | |||||||||||||||||||
Net gains/(losses) in AOCI, beginning of period | $ | 1.1 | $ | 10.9 | $ | 1.3 | $ | (121.7 | ) | $ | (108.4 | ) | |||||||
Net gains/(losses) recognized in OCI before reclassifications | (9.3 | ) | 87.0 | 25.9 | (171.8 | ) | (68.2 | ) | |||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 0.6 | (66.3 | ) | — | — | (65.7 | ) | ||||||||||||
Other comprehensive income/(loss) attributable to Starbucks | (8.7 | ) | 20.7 | 25.9 | (171.8 | ) | (133.9 | ) | |||||||||||
Net gains/(losses) in AOCI, end of period | $ | (7.6 | ) | $ | 31.6 | $ | 27.2 | $ | (293.5 | ) | $ | (242.3 | ) |
AOCI Components | Amounts Reclassified from AOCI | Affected Line Item in the Statements of Earnings | ||||||||
Dec 31, 2017 | Jan 1, 2017 | |||||||||
Gains/(losses) on available-for-sale securities | $ | (1.7 | ) | $ | (0.8 | ) | Interest income and other, net | |||
Gains/(losses) on cash flow hedges | ||||||||||
Interest rate hedges | 1.2 | 1.2 | Interest expense | |||||||
Cross-currency swaps | (0.5 | ) | 77.6 | Interest income and other, net | ||||||
Foreign currency hedges | (0.4 | ) | 1.3 | Revenues | ||||||
Foreign currency/coffee hedges | (7.1 | ) | 2.4 | Cost of sales including occupancy costs | ||||||
Gains/(losses) on net investment hedges | 0.1 | — | ||||||||
Translation adjustment | ||||||||||
East China joint venture | (7.2 | ) | — | Gain resulting from acquisition of joint venture | ||||||
Taiwan joint venture | (1.4 | ) | — | Gains resulting from divestiture of certain operations | ||||||
Other | 1.9 | — | Interest income and other, net | |||||||
(15.1 | ) | 81.7 | Total before tax | |||||||
0.8 | (16.0 | ) | Tax benefit | |||||||
$ | (14.3 | ) | $ | 65.7 | Net of tax |
|
Quarter Ended | |||||||
Dec 31, 2017 | Jan 1, 2017 | ||||||
Options | $ | 14.2 | $ | 14.9 | |||
Restricted Stock Units (“RSUs”) | 47.2 | 40.1 | |||||
Total stock-based compensation expense | $ | 61.4 | $ | 55.0 |
Stock Options | RSUs | ||||||
Options outstanding/Nonvested RSUs, October 1, 2017 | 31.4 | 7.6 | |||||
Granted | 3.6 | 5.8 | |||||
Options exercised/RSUs vested | (2.5 | ) | (2.8 | ) | |||
Forfeited/expired | (0.3 | ) | (0.3 | ) | |||
Options outstanding/Nonvested RSUs, December 31, 2017 | 32.2 | 10.3 | |||||
Total unrecognized stock-based compensation expense, net of estimated forfeitures, as of December 31, 2017 | $ | 49.8 | $ | 279.9 |
|
Americas | China/ Asia Pacific | EMEA | Channel Development | All Other Segments | Segment Total | ||||||||||||||||||
December 31, 2017 | |||||||||||||||||||||||
Total net revenues | $ | 4,265.8 | $ | 843.7 | $ | 283.9 | $ | 560.3 | $ | 120.0 | $ | 6,073.7 | |||||||||||
Depreciation and amortization expenses | 158.0 | 53.7 | 7.7 | 0.5 | 0.7 | 220.6 | |||||||||||||||||
Income from equity investees | — | 50.7 | — | 38.7 | — | 89.4 | |||||||||||||||||
Operating income/(loss) | 979.4 | 196.8 | 39.1 | 243.3 | (30.0 | ) | 1,428.6 | ||||||||||||||||
January 1, 2017 | |||||||||||||||||||||||
Total net revenues | $ | 3,991.4 | $ | 770.8 | $ | 262.4 | $ | 553.7 | $ | 154.6 | $ | 5,732.9 | |||||||||||
Depreciation and amortization expenses | 152.4 | 48.6 | 7.6 | 0.6 | 2.9 | 212.1 | |||||||||||||||||
Income from equity investees | — | 42.5 | — | 41.9 | — | 84.4 | |||||||||||||||||
Operating income/(loss) | 958.5 | 163.4 | 44.1 | 242.9 | 9.6 | 1,418.5 |
Quarter Ended | |||||||
Dec 31, 2017 | Jan 1, 2017 | ||||||
Total segment operating income | $ | 1,428.6 | $ | 1,418.5 | |||
Unallocated corporate operating expenses | (312.5 | ) | (285.9 | ) | |||
Consolidated operating income | 1,116.1 | 1,132.6 | |||||
Gain resulting from acquisition of joint venture | 1,326.3 | — | |||||
Gains resulting from divestiture of certain operations | 501.2 | — | |||||
Interest income and other, net | 88.2 | 24.1 | |||||
Interest expense | (25.9 | ) | (23.8 | ) | |||
Earnings before income taxes | $ | 3,005.9 | $ | 1,132.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|