|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Fiscal 2013 | Fiscal 2012 | ||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Full Year | Full Year | ||||||||||||||||||
Net revenues | |||||||||||||||||||||||
Company-operated stores | $ | 2,989.6 | $ | 2,807.7 | $ | 2,986.3 | $ | 3,009.6 | $ | 11,793.2 | $ | 10,534.5 | |||||||||||
Licensed stores | 350.2 | 322.1 | 342.0 | 346.3 | 1,360.5 | 1,210.3 | |||||||||||||||||
CPG, foodservice and other | 453.4 | 419.8 | 407.0 | 432.9 | 1,713.1 | 1,532.0 | |||||||||||||||||
Total net revenues | 3,793.2 | 3,549.6 | 3,735.3 | 3,788.8 | 14,866.8 | 13,276.8 | |||||||||||||||||
Cost of sales including occupancy costs | 1,620.7 | 1,530.4 | 1,597.6 | 1,633.7 | 6,382.3 | 5,813.3 | |||||||||||||||||
Store operating expenses | 1,089.5 | 1,038.4 | 1,084.1 | 1,073.9 | 4,286.1 | 3,918.1 | |||||||||||||||||
Other operating expenses | 126.1 | 105.8 | 98.9 | 101.1 | 431.8 | 407.2 | |||||||||||||||||
Depreciation and amortization expenses | 148.9 | 153.1 | 153.3 | 166.1 | 621.4 | 550.3 | |||||||||||||||||
General and administrative expenses | 231.9 | 230.3 | 249.6 | 226.1 | 937.9 | 801.2 | |||||||||||||||||
Litigation charge | — | — | — | 2,784.1 | 2,784.1 | — | |||||||||||||||||
Total operating expenses | 3,217.1 | 3,058.0 | 3,183.5 | 5,985.0 | 15,443.6 | 11,490.1 | |||||||||||||||||
Income from equity investees | 54.5 | 52.5 | 63.4 | 81.0 | 251.4 | 210.7 | |||||||||||||||||
Operating income/(loss) | 630.6 | 544.1 | 615.2 | (2,115.2 | ) | (325.4 | ) | 1,997.4 | |||||||||||||||
Interest income and other, net | (2.9 | ) | 50.8 | 3.5 | 72.1 | 123.6 | 94.4 | ||||||||||||||||
Interest expense | (6.6 | ) | (6.1 | ) | (6.3 | ) | (9.1 | ) | (28.1 | ) | (32.7 | ) | |||||||||||
Earnings/(loss) before income taxes | 621.1 | 588.8 | 612.4 | (2,052.2 | ) | (229.9 | ) | 2,059.1 | |||||||||||||||
Income taxes | 188.7 | 198.1 | 194.6 | (820.1 | ) | (238.7 | ) | 674.4 | |||||||||||||||
Net earnings including noncontrolling interests | 432.4 | 390.7 | 417.8 | (1,232.1 | ) | 8.8 | 1,384.7 | ||||||||||||||||
Net earnings attributable to noncontrolling interests | 0.2 | 0.3 | — | (0.1 | ) | 0.5 | 0.9 | ||||||||||||||||
Net earnings attributable to Starbucks | $ | 432.2 | $ | 390.4 | $ | 417.8 | $ | (1,232.0 | ) | $ | 8.3 | $ | 1,383.8 | ||||||||||
|
|||
Net Gains/(Losses) Included in AOCI | Net Gains/(Losses) Expected to be Reclassified from AOCI into Earnings within 12 Months | Contract Remaining Maturity (Months) | |||||||||||
Mar 30, 2014 | Sep 29, 2013 | ||||||||||||
Cash Flow Hedges: | |||||||||||||
Interest rates | $ | 38.0 | $ | 41.4 | $ | 3.2 | |||||||
Foreign currency | 10.3 | (0.3 | ) | 6.0 | 34 | ||||||||
Coffee | (1.5 | ) | (12.2 | ) | (1.9 | ) | 17 | ||||||
Net Investment Hedges: | |||||||||||||
Foreign currency | (9.2 | ) | (12.9 | ) | 36 | ||||||||
Quarter Ended | Two 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 | ||||||||||||||||||||||||||||
Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | ||||||||||||||||||||||||
Cash Flow Hedges: | |||||||||||||||||||||||||||||||
Interest rates | $ | — | $ | — | $ | 1.3 | $ | — | $ | 0.5 | $ | — | $ | 2.5 | $ | — | |||||||||||||||
Foreign currency | 7.0 | 1.8 | 2.1 | 1.2 | 18.6 | 6.4 | 3.3 | 0.6 | |||||||||||||||||||||||
Coffee | 1.1 | (5.6 | ) | (0.9 | ) | (11.1 | ) | 0.8 | (27.1 | ) | (10.9 | ) | (16.3 | ) | |||||||||||||||||
Net Investment Hedges: | |||||||||||||||||||||||||||||||
Foreign currency | (3.9 | ) | 11.7 | — | — | 5.9 | 26.4 | — | — | ||||||||||||||||||||||
Gains/(Losses) Recognized in Earnings | |||||||||||||||
Quarter Ended | Two Quarters Ended | ||||||||||||||
Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | ||||||||||||
Foreign currency | $ | (0.1 | ) | $ | 3.3 | $ | (1.0 | ) | $ | 2.2 | |||||
Coffee | — | 0.6 | — | (2.1 | ) | ||||||||||
Dairy | 7.4 | (1.1 | ) | 11.9 | (2.6 | ) | |||||||||
Diesel fuel | — | 0.1 | — | 0.1 | |||||||||||
Mar 30, 2014 | Sep 29, 2013 | ||||||
Foreign currency | $ | 512 | $ | 452 | |||
Coffee | 37 | — | |||||
Dairy | 21 | 38 | |||||
Diesel fuel | 18 | 17 | |||||
|
|||
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Mar 30, 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 | $ | 1,190.3 | $ | 1,190.3 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Commercial paper | 4.0 | — | 4.0 | — | |||||||||||
Corporate debt securities | 16.3 | — | 16.3 | — | |||||||||||
Foreign government obligations | 6.4 | — | 6.4 | — | |||||||||||
US government treasury securities | 44.0 | 44.0 | — | — | |||||||||||
State and local government obligations | 14.4 | — | 14.4 | — | |||||||||||
Short-term bond funds | 80.1 | 80.1 | — | — | |||||||||||
Certificates of deposit | 63.8 | — | 63.8 | — | |||||||||||
Total available-for-sale securities | 229.0 | 124.1 | 104.9 | — | |||||||||||
Trading securities | 70.2 | 70.2 | — | — | |||||||||||
Total short-term investments | 299.2 | 194.3 | 104.9 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 27.7 | 5.2 | 22.5 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 9.2 | — | 9.2 | — | |||||||||||
Corporate debt securities | 196.8 | — | 196.8 | — | |||||||||||
Auction rate securities | 13.5 | — | — | 13.5 | |||||||||||
Foreign government obligations | 4.0 | — | 4.0 | — | |||||||||||
US government treasury securities | 148.9 | 148.9 | — | — | |||||||||||
State and local government obligations | 6.9 | — | 6.9 | — | |||||||||||
Mortgage and asset-backed securities | 70.5 | — | 70.5 | — | |||||||||||
Total long-term investments | 449.8 | 148.9 | 287.4 | 13.5 | |||||||||||
Other assets: | |||||||||||||||
Derivative assets | 11.8 | — | 11.8 | — | |||||||||||
Total | $ | 1,978.8 | $ | 1,538.7 | $ | 426.6 | $ | 13.5 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 0.4 | $ | 0.2 | $ | 0.2 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 0.2 | — | 0.2 | — | |||||||||||
Total | $ | 0.6 | $ | 0.2 | $ | 0.4 | $ | — | |||||||
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Sep 29, 2013 | 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 | $ | 2,575.7 | $ | 2,575.7 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 20.0 | — | 20.0 | — | |||||||||||
Commercial paper | 127.0 | — | 127.0 | — | |||||||||||
Corporate debt securities | 57.5 | — | 57.5 | — | |||||||||||
Government treasury securities | 352.9 | 352.9 | — | — | |||||||||||
Certificates of deposit | 34.1 | — | 34.1 | — | |||||||||||
Total available-for-sale securities | 591.5 | 352.9 | 238.6 | — | |||||||||||
Trading securities | 66.6 | 66.6 | — | — | |||||||||||
Total short-term investments | 658.1 | 419.5 | 238.6 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 12.5 | — | 12.5 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 8.1 | — | 8.1 | — | |||||||||||
Corporate debt securities | 36.8 | — | 36.8 | — | |||||||||||
Auction rate securities | 13.4 | — | — | 13.4 | |||||||||||
Total long-term investments | 58.3 | — | 44.9 | 13.4 | |||||||||||
Other assets: | |||||||||||||||
Derivative assets | 11.4 | — | 11.4 | — | |||||||||||
Total | $ | 3,316.0 | $ | 2,995.2 | $ | 307.4 | $ | 13.4 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 3.5 | $ | — | $ | 3.5 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 0.5 | — | 0.5 | — | |||||||||||
Total | $ | 4.0 | $ | — | $ | 4.0 | $ | — | |||||||
|
|||
(in millions) | Mar 30, 2014 | Sep 29, 2013 | Mar 31, 2013 | ||||||||
Coffee: | |||||||||||
Unroasted | $ | 400.0 | $ | 493.0 | $ | 590.4 | |||||
Roasted | 189.5 | 235.4 | 214.3 | ||||||||
Other merchandise held for sale | 210.1 | 243.3 | 200.7 | ||||||||
Packaging and other supplies | 155.1 | 139.5 | 119.1 | ||||||||
Total | $ | 954.7 | $ | 1,111.2 | $ | 1,124.5 | |||||
|
|||
Property, Plant and Equipment, net | Mar 30, 2014 | Sep 29, 2013 | |||||
Land | $ | 46.9 | $ | 47.0 | |||
Buildings | 277.9 | 259.6 | |||||
Leasehold improvements | 4,611.1 | 4,431.6 | |||||
Store equipment | 1,412.3 | 1,353.9 | |||||
Roasting equipment | 415.4 | 397.9 | |||||
Furniture, fixtures and other | 1,007.8 | 949.7 | |||||
Work in progress | 347.3 | 342.4 | |||||
Property, plant and equipment, gross | 8,118.7 | 7,782.1 | |||||
Less accumulated depreciation | (4,840.6 | ) | (4,581.6 | ) | |||
Property, plant and equipment, net | $ | 3,278.1 | $ | 3,200.5 | |||
Accrued Liabilities | Mar 30, 2014 | Sep 29, 2013 | |||||
Accrued compensation and related costs | $ | 379.1 | $ | 420.2 | |||
Accrued occupancy costs | 114.6 | 120.7 | |||||
Accrued taxes | 133.6 | 125.0 | |||||
Accrued dividend payable | 196.1 | 195.8 | |||||
Other | 436.7 | 407.6 | |||||
Total accrued liabilities | $ | 1,260.1 | $ | 1,269.3 | |||
|
|||
Mar 30, 2014 | Sep 29, 2013 | Stated Interest Rate | Effective Interest Rate (1) | ||||||||||||||||
Issuance | Due Date | Face Value | Estimated Fair Value | Face Value | Estimated Fair Value | ||||||||||||||
2014 3-year notes | December 2016 | $ | 400.0 | $ | 400.0 | $ | — | $ | — | 0.875 | % | 0.941 | % | ||||||
2007 notes | August 2017 | 550.0 | 636.0 | 550.0 | 644.0 | 6.250 | % | 6.292 | % | ||||||||||
2014 5-year notes | December 2018 | 350.0 | 349.0 | — | — | 2.000 | % | 2.012 | % | ||||||||||
2013 notes | October 2023 | 750.0 | 770.0 | 750.0 | 762.0 | 3.850 | % | 2.860 | % | ||||||||||
Total | 2,050.0 | 2,155.0 | 1,300.0 | 1,406.0 | |||||||||||||||
Aggregate unamortized discount | 2.0 | 0.6 | |||||||||||||||||
Total | $ | 2,048.0 | $ | 1,299.4 | |||||||||||||||
(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. |
|
|||
Two Quarters Ended | |||||||
Mar 30, 2014 | Mar 31, 2013 | ||||||
Beginning balance of total equity | $ | 4,482.3 | $ | 5,114.5 | |||
Net earnings including noncontrolling interests | 967.6 | 823.1 | |||||
Other comprehensive income/(loss) | (2.7 | ) | (40.0 | ) | |||
Stock-based compensation expense | 92.6 | 71.9 | |||||
Exercise of stock options/vesting of RSUs | 90.0 | 205.2 | |||||
Sale of common stock | 11.0 | 10.2 | |||||
Repurchase of common stock | (301.2 | ) | (544.1 | ) | |||
Cash dividends declared | (392.5 | ) | (313.3 | ) | |||
Ending balance of total equity | $ | 4,947.1 | $ | 5,327.5 | |||
(in millions) | Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment | Total | ||||||||||||||
Net gains/(losses) in AOCI at December 29, 2013 | $ | (1.7 | ) | $ | 42.2 | $ | (6.7 | ) | $ | 34.9 | $ | 68.7 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | 0.7 | 6.0 | (2.5 | ) | (7.4 | ) | (3.2 | ) | |||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 0.2 | (1.4 | ) | — | — | (1.2 | ) | ||||||||||||
Other comprehensive income/(loss) | 0.9 | 4.6 | (2.5 | ) | (7.4 | ) | (4.4 | ) | |||||||||||
Net gains/(losses) in AOCI at March 30, 2014 | $ | (0.8 | ) | $ | 46.8 | $ | (9.2 | ) | $ | 27.5 | $ | 64.3 | |||||||
(in millions) | Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment | Total | ||||||||||||||
Net gains/(losses) in AOCI at September 29, 2013 | $ | (0.5 | ) | $ | 26.8 | $ | (12.9 | ) | $ | 53.6 | $ | 67.0 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | (0.5 | ) | 13.9 | 3.7 | (26.1 | ) | (9.0 | ) | |||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 0.2 | 6.1 | — | — | 6.3 | ||||||||||||||
Other comprehensive income/(loss) | (0.3 | ) | 20.0 | 3.7 | (26.1 | ) | (2.7 | ) | |||||||||||
Net gains/(losses) in AOCI at March 30, 2014 | $ | (0.8 | ) | $ | 46.8 | $ | (9.2 | ) | $ | 27.5 | $ | 64.3 | |||||||
AOCI Components | Amounts Reclassified from AOCI (in millions) | Affected Line Item in the Statements of Earnings | ||||
Gains/(losses) on cash flow hedges | ||||||
Interest rate hedges | $ | 1.3 | Interest expense | |||
Foreign currency hedges | 1.3 | Revenue | ||||
Foreign currency/coffee hedges | (0.1 | ) | Cost of sales including occupancy costs | |||
2.5 | Total before tax | |||||
(1.1 | ) | Tax (expense)/benefit | ||||
$ | 1.4 | Net of tax | ||||
AOCI Components | Amounts Reclassified from AOCI (in millions) | Affected Line Item in the Statements of Earnings | ||||
Gains/(losses) on cash flow hedges | ||||||
Interest rate hedges | $ | 2.5 | Interest expense | |||
Foreign currency hedges | 2.3 | Revenue | ||||
Foreign currency / coffee hedges | (9.9 | ) | Cost of sales including occupancy costs | |||
(5.1 | ) | Total before tax | ||||
(1.0 | ) | Tax (expense)/benefit | ||||
$ | (6.1 | ) | Net of tax | |||
|
|||
Quarter Ended | Two Quarters Ended | ||||||||||||||
Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | ||||||||||||
Options | $ | 9.7 | $ | 7.9 | $ | 22.5 | $ | 19.8 | |||||||
Restricted Stock Units (“RSUs”) | 34.1 | 25.6 | 69.1 | 51.1 | |||||||||||
Total stock-based compensation | $ | 43.8 | $ | 33.5 | $ | 91.6 | $ | 70.9 | |||||||
Stock Options | RSUs | ||||||
Options outstanding/Nonvested RSUs, September 29, 2013 | 22.0 | 5.8 | |||||
Granted | 3.0 | 2.4 | |||||
Options exercised/RSUs vested | (3.2 | ) | (2.5 | ) | |||
Forfeited/expired | (0.3 | ) | (0.4 | ) | |||
Options outstanding/Nonvested RSUs, March 30, 2014 | 21.5 | 5.3 | |||||
Total unrecognized stock-based compensation expense, net of estimated forfeitures, as of March 30, 2014 | $ | 51.9 | $ | 153.0 | |||
|
|||
|
|||
(in millions) | Americas | EMEA | China / Asia Pacific | Channel Development | All Other Segments | Segment Total | |||||||||||||||||
March 30, 2014 | |||||||||||||||||||||||
Total net revenues | $ | 2,808.8 | $ | 309.9 | $ | 265.3 | $ | 370.4 | $ | 119.4 | $ | 3,873.8 | |||||||||||
Depreciation and amortization expenses | 114.8 | 14.8 | 11.8 | 0.4 | 3.7 | 145.5 | |||||||||||||||||
Income from equity investees | — | 1.1 | 37.4 | 21.4 | — | 59.9 | |||||||||||||||||
Operating income/(loss) | 605.6 | 17.7 | 87.0 | 127.3 | (7.8 | ) | 829.8 | ||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||
Total net revenues | $ | 2,604.1 | $ | 273.2 | $ | 213.6 | $ | 338.1 | $ | 120.6 | $ | 3,549.6 | |||||||||||
Depreciation and amortization expenses | 105.6 | 13.7 | 8.5 | 0.3 | 3.4 | 131.5 | |||||||||||||||||
Income from equity investees | 2.4 | — | 30.8 | 19.3 | — | 52.5 | |||||||||||||||||
Operating income/(loss) | 549.7 | 5.2 | 68.3 | 94.1 | (4.1 | ) | 713.2 | ||||||||||||||||
(in millions) | Americas | EMEA | China / Asia Pacific | Channel Development | All Other Segments | Segment Total | |||||||||||||||||
March 30, 2014 | |||||||||||||||||||||||
Total net revenues | $ | 5,881.7 | $ | 649.5 | $ | 532.2 | $ | 771.5 | $ | 278.5 | $ | 8,113.4 | |||||||||||
Depreciation and amortization expenses | 227.1 | 29.4 | 22.0 | 0.8 | 7.3 | 286.6 | |||||||||||||||||
Income from equity investees | — | 1.9 | 70.5 | 38.6 | — | 111.0 | |||||||||||||||||
Operating income | 1,337.6 | 51.2 | 168.0 | 246.2 | 6.1 | 1,809.1 | |||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||
Total net revenues | $ | 5,444.7 | $ | 579.3 | $ | 427.7 | $ | 712.5 | $ | 178.5 | $ | 7,342.7 | |||||||||||
Depreciation and amortization expenses | 211.0 | 27.9 | 15.9 | 0.6 | 4.3 | 259.7 | |||||||||||||||||
Income from equity investees | 2.4 | — | 64.9 | 39.7 | — | 107.0 | |||||||||||||||||
Operating income/(loss) | 1,139.8 | 27.5 | 140.4 | 191.0 | (8.2 | ) | 1,490.5 | ||||||||||||||||
Quarter Ended | Two Quarters Ended | ||||||||||||||
Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | ||||||||||||
Total segment operating income | $ | 829.8 | $ | 713.2 | $ | 1,809.1 | $ | 1,490.5 | |||||||
Unallocated corporate operating expenses | (185.7 | ) | (169.1 | ) | (351.4 | ) | (315.9 | ) | |||||||
Consolidated operating income | 644.1 | 544.1 | 1,457.7 | 1,174.6 | |||||||||||
Interest income and other, net | 17.8 | 50.8 | 37.6 | 48.0 | |||||||||||
Interest expense | (16.7 | ) | (6.1 | ) | (31.3 | ) | (12.7 | ) | |||||||
Earnings before income taxes | $ | 645.2 | $ | 588.8 | $ | 1,464.0 | $ | 1,209.9 | |||||||
|
|||
|
|||
Fiscal 2013 | Fiscal 2012 | ||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Full Year | Full Year | ||||||||||||||||||
Net revenues | |||||||||||||||||||||||
Company-operated stores | $ | 2,989.6 | $ | 2,807.7 | $ | 2,986.3 | $ | 3,009.6 | $ | 11,793.2 | $ | 10,534.5 | |||||||||||
Licensed stores | 350.2 | 322.1 | 342.0 | 346.3 | 1,360.5 | 1,210.3 | |||||||||||||||||
CPG, foodservice and other | 453.4 | 419.8 | 407.0 | 432.9 | 1,713.1 | 1,532.0 | |||||||||||||||||
Total net revenues | 3,793.2 | 3,549.6 | 3,735.3 | 3,788.8 | 14,866.8 | 13,276.8 | |||||||||||||||||
Cost of sales including occupancy costs | 1,620.7 | 1,530.4 | 1,597.6 | 1,633.7 | 6,382.3 | 5,813.3 | |||||||||||||||||
Store operating expenses | 1,089.5 | 1,038.4 | 1,084.1 | 1,073.9 | 4,286.1 | 3,918.1 | |||||||||||||||||
Other operating expenses | 126.1 | 105.8 | 98.9 | 101.1 | 431.8 | 407.2 | |||||||||||||||||
Depreciation and amortization expenses | 148.9 | 153.1 | 153.3 | 166.1 | 621.4 | 550.3 | |||||||||||||||||
General and administrative expenses | 231.9 | 230.3 | 249.6 | 226.1 | 937.9 | 801.2 | |||||||||||||||||
Litigation charge | — | — | — | 2,784.1 | 2,784.1 | — | |||||||||||||||||
Total operating expenses | 3,217.1 | 3,058.0 | 3,183.5 | 5,985.0 | 15,443.6 | 11,490.1 | |||||||||||||||||
Income from equity investees | 54.5 | 52.5 | 63.4 | 81.0 | 251.4 | 210.7 | |||||||||||||||||
Operating income/(loss) | 630.6 | 544.1 | 615.2 | (2,115.2 | ) | (325.4 | ) | 1,997.4 | |||||||||||||||
Interest income and other, net | (2.9 | ) | 50.8 | 3.5 | 72.1 | 123.6 | 94.4 | ||||||||||||||||
Interest expense | (6.6 | ) | (6.1 | ) | (6.3 | ) | (9.1 | ) | (28.1 | ) | (32.7 | ) | |||||||||||
Earnings/(loss) before income taxes | 621.1 | 588.8 | 612.4 | (2,052.2 | ) | (229.9 | ) | 2,059.1 | |||||||||||||||
Income taxes | 188.7 | 198.1 | 194.6 | (820.1 | ) | (238.7 | ) | 674.4 | |||||||||||||||
Net earnings including noncontrolling interests | 432.4 | 390.7 | 417.8 | (1,232.1 | ) | 8.8 | 1,384.7 | ||||||||||||||||
Net earnings attributable to noncontrolling interests | 0.2 | 0.3 | — | (0.1 | ) | 0.5 | 0.9 | ||||||||||||||||
Net earnings attributable to Starbucks | $ | 432.2 | $ | 390.4 | $ | 417.8 | $ | (1,232.0 | ) | $ | 8.3 | $ | 1,383.8 | ||||||||||
|
|||
Net Gains/(Losses) Included in AOCI | Net Gains/(Losses) Expected to be Reclassified from AOCI into Earnings within 12 Months | Contract Remaining Maturity (Months) | |||||||||||
Mar 30, 2014 | Sep 29, 2013 | ||||||||||||
Cash Flow Hedges: | |||||||||||||
Interest rates | $ | 38.0 | $ | 41.4 | $ | 3.2 | |||||||
Foreign currency | 10.3 | (0.3 | ) | 6.0 | 34 | ||||||||
Coffee | (1.5 | ) | (12.2 | ) | (1.9 | ) | 17 | ||||||
Net Investment Hedges: | |||||||||||||
Foreign currency | (9.2 | ) | (12.9 | ) | 36 | ||||||||
Quarter Ended | Two 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 | ||||||||||||||||||||||||||||
Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | ||||||||||||||||||||||||
Cash Flow Hedges: | |||||||||||||||||||||||||||||||
Interest rates | $ | — | $ | — | $ | 1.3 | $ | — | $ | 0.5 | $ | — | $ | 2.5 | $ | — | |||||||||||||||
Foreign currency | 7.0 | 1.8 | 2.1 | 1.2 | 18.6 | 6.4 | 3.3 | 0.6 | |||||||||||||||||||||||
Coffee | 1.1 | (5.6 | ) | (0.9 | ) | (11.1 | ) | 0.8 | (27.1 | ) | (10.9 | ) | (16.3 | ) | |||||||||||||||||
Net Investment Hedges: | |||||||||||||||||||||||||||||||
Foreign currency | (3.9 | ) | 11.7 | — | — | 5.9 | 26.4 | — | — | ||||||||||||||||||||||
Gains/(Losses) Recognized in Earnings | |||||||||||||||
Quarter Ended | Two Quarters Ended | ||||||||||||||
Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | ||||||||||||
Foreign currency | $ | (0.1 | ) | $ | 3.3 | $ | (1.0 | ) | $ | 2.2 | |||||
Coffee | — | 0.6 | — | (2.1 | ) | ||||||||||
Dairy | 7.4 | (1.1 | ) | 11.9 | (2.6 | ) | |||||||||
Diesel fuel | — | 0.1 | — | 0.1 | |||||||||||
Mar 30, 2014 | Sep 29, 2013 | ||||||
Foreign currency | $ | 512 | $ | 452 | |||
Coffee | 37 | — | |||||
Dairy | 21 | 38 | |||||
Diesel fuel | 18 | 17 | |||||
|
|||
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Mar 30, 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 | $ | 1,190.3 | $ | 1,190.3 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Commercial paper | 4.0 | — | 4.0 | — | |||||||||||
Corporate debt securities | 16.3 | — | 16.3 | — | |||||||||||
Foreign government obligations | 6.4 | — | 6.4 | — | |||||||||||
US government treasury securities | 44.0 | 44.0 | — | — | |||||||||||
State and local government obligations | 14.4 | — | 14.4 | — | |||||||||||
Short-term bond funds | 80.1 | 80.1 | — | — | |||||||||||
Certificates of deposit | 63.8 | — | 63.8 | — | |||||||||||
Total available-for-sale securities | 229.0 | 124.1 | 104.9 | — | |||||||||||
Trading securities | 70.2 | 70.2 | — | — | |||||||||||
Total short-term investments | 299.2 | 194.3 | 104.9 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 27.7 | 5.2 | 22.5 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 9.2 | — | 9.2 | — | |||||||||||
Corporate debt securities | 196.8 | — | 196.8 | — | |||||||||||
Auction rate securities | 13.5 | — | — | 13.5 | |||||||||||
Foreign government obligations | 4.0 | — | 4.0 | — | |||||||||||
US government treasury securities | 148.9 | 148.9 | — | — | |||||||||||
State and local government obligations | 6.9 | — | 6.9 | — | |||||||||||
Mortgage and asset-backed securities | 70.5 | — | 70.5 | — | |||||||||||
Total long-term investments | 449.8 | 148.9 | 287.4 | 13.5 | |||||||||||
Other assets: | |||||||||||||||
Derivative assets | 11.8 | — | 11.8 | — | |||||||||||
Total | $ | 1,978.8 | $ | 1,538.7 | $ | 426.6 | $ | 13.5 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 0.4 | $ | 0.2 | $ | 0.2 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 0.2 | — | 0.2 | — | |||||||||||
Total | $ | 0.6 | $ | 0.2 | $ | 0.4 | $ | — | |||||||
Fair Value Measurements at Reporting Date Using | |||||||||||||||
Balance at Sep 29, 2013 | 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 | $ | 2,575.7 | $ | 2,575.7 | $ | — | $ | — | |||||||
Short-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 20.0 | — | 20.0 | — | |||||||||||
Commercial paper | 127.0 | — | 127.0 | — | |||||||||||
Corporate debt securities | 57.5 | — | 57.5 | — | |||||||||||
Government treasury securities | 352.9 | 352.9 | — | — | |||||||||||
Certificates of deposit | 34.1 | — | 34.1 | — | |||||||||||
Total available-for-sale securities | 591.5 | 352.9 | 238.6 | — | |||||||||||
Trading securities | 66.6 | 66.6 | — | — | |||||||||||
Total short-term investments | 658.1 | 419.5 | 238.6 | — | |||||||||||
Prepaid expenses and other current assets: | |||||||||||||||
Derivative assets | 12.5 | — | 12.5 | — | |||||||||||
Long-term investments: | |||||||||||||||
Available-for-sale securities | |||||||||||||||
Agency obligations | 8.1 | — | 8.1 | — | |||||||||||
Corporate debt securities | 36.8 | — | 36.8 | — | |||||||||||
Auction rate securities | 13.4 | — | — | 13.4 | |||||||||||
Total long-term investments | 58.3 | — | 44.9 | 13.4 | |||||||||||
Other assets: | |||||||||||||||
Derivative assets | 11.4 | — | 11.4 | — | |||||||||||
Total | $ | 3,316.0 | $ | 2,995.2 | $ | 307.4 | $ | 13.4 | |||||||
Liabilities: | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Derivative liabilities | $ | 3.5 | $ | — | $ | 3.5 | $ | — | |||||||
Other long-term liabilities: | |||||||||||||||
Derivative liabilities | 0.5 | — | 0.5 | — | |||||||||||
Total | $ | 4.0 | $ | — | $ | 4.0 | $ | — | |||||||
|
|||
(in millions) | Mar 30, 2014 | Sep 29, 2013 | Mar 31, 2013 | ||||||||
Coffee: | |||||||||||
Unroasted | $ | 400.0 | $ | 493.0 | $ | 590.4 | |||||
Roasted | 189.5 | 235.4 | 214.3 | ||||||||
Other merchandise held for sale | 210.1 | 243.3 | 200.7 | ||||||||
Packaging and other supplies | 155.1 | 139.5 | 119.1 | ||||||||
Total | $ | 954.7 | $ | 1,111.2 | $ | 1,124.5 | |||||
|
|||
Property, Plant and Equipment, net | Mar 30, 2014 | Sep 29, 2013 | |||||
Land | $ | 46.9 | $ | 47.0 | |||
Buildings | 277.9 | 259.6 | |||||
Leasehold improvements | 4,611.1 | 4,431.6 | |||||
Store equipment | 1,412.3 | 1,353.9 | |||||
Roasting equipment | 415.4 | 397.9 | |||||
Furniture, fixtures and other | 1,007.8 | 949.7 | |||||
Work in progress | 347.3 | 342.4 | |||||
Property, plant and equipment, gross | 8,118.7 | 7,782.1 | |||||
Less accumulated depreciation | (4,840.6 | ) | (4,581.6 | ) | |||
Property, plant and equipment, net | $ | 3,278.1 | $ | 3,200.5 | |||
Accrued Liabilities | Mar 30, 2014 | Sep 29, 2013 | |||||
Accrued compensation and related costs | $ | 379.1 | $ | 420.2 | |||
Accrued occupancy costs | 114.6 | 120.7 | |||||
Accrued taxes | 133.6 | 125.0 | |||||
Accrued dividend payable | 196.1 | 195.8 | |||||
Other | 436.7 | 407.6 | |||||
Total accrued liabilities | $ | 1,260.1 | $ | 1,269.3 | |||
|
|||
Mar 30, 2014 | Sep 29, 2013 | Stated Interest Rate | Effective Interest Rate (1) | ||||||||||||||||
Issuance | Due Date | Face Value | Estimated Fair Value | Face Value | Estimated Fair Value | ||||||||||||||
2014 3-year notes | December 2016 | $ | 400.0 | $ | 400.0 | $ | — | $ | — | 0.875 | % | 0.941 | % | ||||||
2007 notes | August 2017 | 550.0 | 636.0 | 550.0 | 644.0 | 6.250 | % | 6.292 | % | ||||||||||
2014 5-year notes | December 2018 | 350.0 | 349.0 | — | — | 2.000 | % | 2.012 | % | ||||||||||
2013 notes | October 2023 | 750.0 | 770.0 | 750.0 | 762.0 | 3.850 | % | 2.860 | % | ||||||||||
Total | 2,050.0 | 2,155.0 | 1,300.0 | 1,406.0 | |||||||||||||||
Aggregate unamortized discount | 2.0 | 0.6 | |||||||||||||||||
Total | $ | 2,048.0 | $ | 1,299.4 | |||||||||||||||
(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. |
|
|||
Two Quarters Ended | |||||||
Mar 30, 2014 | Mar 31, 2013 | ||||||
Beginning balance of total equity | $ | 4,482.3 | $ | 5,114.5 | |||
Net earnings including noncontrolling interests | 967.6 | 823.1 | |||||
Other comprehensive income/(loss) | (2.7 | ) | (40.0 | ) | |||
Stock-based compensation expense | 92.6 | 71.9 | |||||
Exercise of stock options/vesting of RSUs | 90.0 | 205.2 | |||||
Sale of common stock | 11.0 | 10.2 | |||||
Repurchase of common stock | (301.2 | ) | (544.1 | ) | |||
Cash dividends declared | (392.5 | ) | (313.3 | ) | |||
Ending balance of total equity | $ | 4,947.1 | $ | 5,327.5 | |||
(in millions) | Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment | Total | ||||||||||||||
Net gains/(losses) in AOCI at December 29, 2013 | $ | (1.7 | ) | $ | 42.2 | $ | (6.7 | ) | $ | 34.9 | $ | 68.7 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | 0.7 | 6.0 | (2.5 | ) | (7.4 | ) | (3.2 | ) | |||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 0.2 | (1.4 | ) | — | — | (1.2 | ) | ||||||||||||
Other comprehensive income/(loss) | 0.9 | 4.6 | (2.5 | ) | (7.4 | ) | (4.4 | ) | |||||||||||
Net gains/(losses) in AOCI at March 30, 2014 | $ | (0.8 | ) | $ | 46.8 | $ | (9.2 | ) | $ | 27.5 | $ | 64.3 | |||||||
(in millions) | Available-for-Sale Securities | Cash Flow Hedges | Net Investment Hedges | Translation Adjustment | Total | ||||||||||||||
Net gains/(losses) in AOCI at September 29, 2013 | $ | (0.5 | ) | $ | 26.8 | $ | (12.9 | ) | $ | 53.6 | $ | 67.0 | |||||||
Net gains/(losses) recognized in OCI before reclassifications | (0.5 | ) | 13.9 | 3.7 | (26.1 | ) | (9.0 | ) | |||||||||||
Net (gains)/losses reclassified from AOCI to earnings | 0.2 | 6.1 | — | — | 6.3 | ||||||||||||||
Other comprehensive income/(loss) | (0.3 | ) | 20.0 | 3.7 | (26.1 | ) | (2.7 | ) | |||||||||||
Net gains/(losses) in AOCI at March 30, 2014 | $ | (0.8 | ) | $ | 46.8 | $ | (9.2 | ) | $ | 27.5 | $ | 64.3 | |||||||
AOCI Components | Amounts Reclassified from AOCI (in millions) | Affected Line Item in the Statements of Earnings | ||||
Gains/(losses) on cash flow hedges | ||||||
Interest rate hedges | $ | 1.3 | Interest expense | |||
Foreign currency hedges | 1.3 | Revenue | ||||
Foreign currency/coffee hedges | (0.1 | ) | Cost of sales including occupancy costs | |||
2.5 | Total before tax | |||||
(1.1 | ) | Tax (expense)/benefit | ||||
$ | 1.4 | Net of tax | ||||
AOCI Components | Amounts Reclassified from AOCI (in millions) | Affected Line Item in the Statements of Earnings | ||||
Gains/(losses) on cash flow hedges | ||||||
Interest rate hedges | $ | 2.5 | Interest expense | |||
Foreign currency hedges | 2.3 | Revenue | ||||
Foreign currency / coffee hedges | (9.9 | ) | Cost of sales including occupancy costs | |||
(5.1 | ) | Total before tax | ||||
(1.0 | ) | Tax (expense)/benefit | ||||
$ | (6.1 | ) | Net of tax | |||
|
|||
Quarter Ended | Two Quarters Ended | ||||||||||||||
Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | ||||||||||||
Options | $ | 9.7 | $ | 7.9 | $ | 22.5 | $ | 19.8 | |||||||
Restricted Stock Units (“RSUs”) | 34.1 | 25.6 | 69.1 | 51.1 | |||||||||||
Total stock-based compensation | $ | 43.8 | $ | 33.5 | $ | 91.6 | $ | 70.9 | |||||||
Stock Options | RSUs | ||||||
Options outstanding/Nonvested RSUs, September 29, 2013 | 22.0 | 5.8 | |||||
Granted | 3.0 | 2.4 | |||||
Options exercised/RSUs vested | (3.2 | ) | (2.5 | ) | |||
Forfeited/expired | (0.3 | ) | (0.4 | ) | |||
Options outstanding/Nonvested RSUs, March 30, 2014 | 21.5 | 5.3 | |||||
Total unrecognized stock-based compensation expense, net of estimated forfeitures, as of March 30, 2014 | $ | 51.9 | $ | 153.0 | |||
|
|||
(in millions) | Americas | EMEA | China / Asia Pacific | Channel Development | All Other Segments | Segment Total | |||||||||||||||||
March 30, 2014 | |||||||||||||||||||||||
Total net revenues | $ | 2,808.8 | $ | 309.9 | $ | 265.3 | $ | 370.4 | $ | 119.4 | $ | 3,873.8 | |||||||||||
Depreciation and amortization expenses | 114.8 | 14.8 | 11.8 | 0.4 | 3.7 | 145.5 | |||||||||||||||||
Income from equity investees | — | 1.1 | 37.4 | 21.4 | — | 59.9 | |||||||||||||||||
Operating income/(loss) | 605.6 | 17.7 | 87.0 | 127.3 | (7.8 | ) | 829.8 | ||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||
Total net revenues | $ | 2,604.1 | $ | 273.2 | $ | 213.6 | $ | 338.1 | $ | 120.6 | $ | 3,549.6 | |||||||||||
Depreciation and amortization expenses | 105.6 | 13.7 | 8.5 | 0.3 | 3.4 | 131.5 | |||||||||||||||||
Income from equity investees | 2.4 | — | 30.8 | 19.3 | — | 52.5 | |||||||||||||||||
Operating income/(loss) | 549.7 | 5.2 | 68.3 | 94.1 | (4.1 | ) | 713.2 | ||||||||||||||||
(in millions) | Americas | EMEA | China / Asia Pacific | Channel Development | All Other Segments | Segment Total | |||||||||||||||||
March 30, 2014 | |||||||||||||||||||||||
Total net revenues | $ | 5,881.7 | $ | 649.5 | $ | 532.2 | $ | 771.5 | $ | 278.5 | $ | 8,113.4 | |||||||||||
Depreciation and amortization expenses | 227.1 | 29.4 | 22.0 | 0.8 | 7.3 | 286.6 | |||||||||||||||||
Income from equity investees | — | 1.9 | 70.5 | 38.6 | — | 111.0 | |||||||||||||||||
Operating income | 1,337.6 | 51.2 | 168.0 | 246.2 | 6.1 | 1,809.1 | |||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||
Total net revenues | $ | 5,444.7 | $ | 579.3 | $ | 427.7 | $ | 712.5 | $ | 178.5 | $ | 7,342.7 | |||||||||||
Depreciation and amortization expenses | 211.0 | 27.9 | 15.9 | 0.6 | 4.3 | 259.7 | |||||||||||||||||
Income from equity investees | 2.4 | — | 64.9 | 39.7 | — | 107.0 | |||||||||||||||||
Operating income/(loss) | 1,139.8 | 27.5 | 140.4 | 191.0 | (8.2 | ) | 1,490.5 | ||||||||||||||||
Quarter Ended | Two Quarters Ended | ||||||||||||||
Mar 30, 2014 | Mar 31, 2013 | Mar 30, 2014 | Mar 31, 2013 | ||||||||||||
Total segment operating income | $ | 829.8 | $ | 713.2 | $ | 1,809.1 | $ | 1,490.5 | |||||||
Unallocated corporate operating expenses | (185.7 | ) | (169.1 | ) | (351.4 | ) | (315.9 | ) | |||||||
Consolidated operating income | 644.1 | 544.1 | 1,457.7 | 1,174.6 | |||||||||||
Interest income and other, net | 17.8 | 50.8 | 37.6 | 48.0 | |||||||||||
Interest expense | (16.7 | ) | (6.1 | ) | (31.3 | ) | (12.7 | ) | |||||||
Earnings before income taxes | $ | 645.2 | $ | 588.8 | $ | 1,464.0 | $ | 1,209.9 | |||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||