
Starbucks (SBUX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
8.8B
Gross Profit
1.8B
21.09%
Operating Income
658.1M
7.51%
Net Income
384.1M
4.38%
Balance Sheet Metrics
Total Assets
31.6B
Total Liabilities
39.2B
Shareholders Equity
-7.6B
Cash Flow Metrics
Operating Cash Flow
359.8M
Free Cash Flow
-297.2M
Revenue & Profitability Trend
Starbucks Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 36.2B | 36.0B | 32.3B | 29.1B | 23.5B |
Cost of Goods Sold | 26.5B | 26.1B | 23.9B | 20.7B | 18.5B |
Gross Profit | 9.7B | 9.8B | 8.4B | 8.4B | 5.1B |
Gross Margin % | 26.8% | 27.4% | 26.0% | 28.9% | 21.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.5B | 2.4B | 2.0B | 1.9B | 1.7B |
Other Operating Expenses | 565.6M | 539.4M | 461.5M | 359.5M | 430.3M |
Total Operating Expenses | 3.1B | 3.0B | 2.5B | 2.3B | 2.1B |
Operating Income | 5.1B | 5.5B | 4.4B | 4.7B | 1.5B |
Operating Margin % | 14.1% | 15.3% | 13.7% | 16.0% | 6.5% |
Non-Operating Items | |||||
Interest Income | 122.8M | 81.2M | 97.0M | 90.1M | 39.7M |
Interest Expense | 562.0M | 550.1M | 482.9M | 469.8M | 437.0M |
Other Non-Operating Income | 301.2M | 367.9M | 188.1M | 1.1B | 43.8M |
Pre-tax Income | 5.0B | 5.4B | 4.2B | 5.4B | 1.2B |
Income Tax | 1.2B | 1.3B | 948.5M | 1.2B | 239.7M |
Effective Tax Rate % | 24.3% | 23.6% | 22.4% | 21.6% | 20.6% |
Net Income | 3.8B | 4.1B | 3.3B | 4.2B | 924.7M |
Net Margin % | 10.4% | 11.5% | 10.2% | 14.5% | 3.9% |
Key Metrics | |||||
EBITDA | 7.1B | 7.3B | 6.3B | 6.7B | 3.4B |
EPS (Basic) | $3.32 | $3.60 | $2.86 | $3.56 | $0.79 |
EPS (Diluted) | $3.31 | $3.58 | $2.83 | $3.54 | $0.79 |
Basic Shares Outstanding | 1133500000 | 1146800000 | 1147900000 | 1180000000 | 1173300000 |
Diluted Shares Outstanding | 1133500000 | 1146800000 | 1147900000 | 1180000000 | 1173300000 |
Income Statement Trend
Starbucks Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.3B | 3.6B | 2.8B | 6.5B | 4.4B |
Short-term Investments | 257.0M | 401.5M | 364.5M | 162.2M | 281.2M |
Accounts Receivable | 1.2B | 1.2B | 1.2B | 940.0M | 883.4M |
Inventory | 1.8B | 1.8B | 2.2B | 1.6B | 1.6B |
Other Current Assets | 313.1M | 359.9M | 483.7M | - | - |
Total Current Assets | 6.8B | 7.3B | 7.0B | 9.8B | 7.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 14.0B | 12.6B | 11.9B | 12.0B | 11.7B |
Goodwill | 6.7B | 6.6B | 6.7B | 7.7B | 7.7B |
Intangible Assets | 100.9M | 120.5M | 155.9M | 349.9M | 552.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 2.4B | 2.3B | 2.4B | 2.5B | 2.4B |
Total Non-Current Assets | 24.5B | 22.1B | 21.0B | 21.6B | 21.6B |
Total Assets | 31.3B | 29.4B | 28.0B | 31.4B | 29.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.6B | 1.5B | 1.4B | 1.2B | 997.9M |
Short-term Debt | 2.7B | 3.1B | 3.2B | 2.3B | 2.9B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 9.1B | 9.3B | 9.2B | 8.2B | 7.3B |
Non-Current Liabilities | |||||
Long-term Debt | 23.1B | 21.5B | 20.6B | 21.4B | 22.3B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 656.2M | 513.8M | 610.5M | 737.8M | 907.3M |
Total Non-Current Liabilities | 29.7B | 28.1B | 27.5B | 28.6B | 29.8B |
Total Liabilities | 38.8B | 37.4B | 36.7B | 36.7B | 37.2B |
Equity | |||||
Common Stock | 1.1M | 1.1M | 1.1M | 1.2M | 1.2M |
Retained Earnings | -7.3B | -7.3B | -8.4B | -6.3B | -7.8B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -7.4B | -8.0B | -8.7B | -5.3B | -7.8B |
Key Metrics | |||||
Total Debt | 25.8B | 24.6B | 23.8B | 23.6B | 25.3B |
Working Capital | -2.2B | -2.0B | -2.1B | 1.6B | 459.6M |
Balance Sheet Composition
Starbucks Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 3.8B | 4.1B | 3.3B | 4.2B | 924.7M |
Depreciation & Amortization | 1.6B | 1.5B | 1.5B | 1.5B | 1.5B |
Stock-Based Compensation | 308.3M | 302.7M | 271.5M | 319.1M | 248.6M |
Working Capital Changes | -986.9M | -1.2B | -2.0B | -787.3M | -1.5B |
Operating Cash Flow | 6.0B | 6.0B | 4.5B | 6.4B | 2.4B |
Investing Activities | |||||
Capital Expenditures | -2.8B | -2.3B | -1.8B | -1.5B | -1.5B |
Acquisitions | 0 | 0 | 59.3M | 1.2B | 0 |
Investment Purchases | -627.5M | -610.5M | -377.9M | -432.0M | -443.9M |
Investment Sales | 778.5M | 619.4M | 139.9M | 488.7M | 260.4M |
Investing Cash Flow | -2.7B | -2.3B | -2.1B | -319.5M | -1.7B |
Financing Activities | |||||
Share Repurchases | -1.3B | -984.4M | -4.0B | 0 | -1.7B |
Dividends Paid | -2.6B | -2.4B | -2.3B | -2.1B | -1.9B |
Debt Issuance | 2.0B | 1.5B | 1.5B | 0 | 4.7B |
Debt Repayment | -2.0B | -1.3B | -1.0B | -1.9B | -967.7M |
Financing Cash Flow | -3.9B | -3.2B | -5.7B | -4.3B | 745.6M |
Free Cash Flow | 3.3B | 3.7B | 2.6B | 4.5B | 114.2M |
Net Change in Cash | -565.8M | 509.9M | -3.3B | 1.7B | 1.4B |
Cash Flow Trend
Starbucks Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
39.22
Forward P/E
24.35
Price to Book
-13.41
Price to Sales
2.81
PEG Ratio
-0.83
Profitability Ratios
Profit Margin
7.18%
Operating Margin
9.51%
Return on Equity
-50.54%
Return on Assets
7.57%
Financial Health
Current Ratio
0.76
Debt to Equity
-3.63
Beta
1.00
Per Share Data
EPS (TTM)
$2.31
Book Value per Share
$-6.78
Revenue per Share
$32.32
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
sbux | 103.0B | 39.22 | -13.41 | -50.54% | 7.18% | -3.63 |
McDonald's | 221.9B | 26.67 | -81.27 | -216.57% | 32.21% | -20.25 |
Chipotle Mexican | 58.2B | 38.39 | 16.49 | 42.59% | 13.32% | 135.50 |
Yum! Brands | 41.5B | 29.44 | -5.42 | -19.43% | 18.12% | -1.60 |
Restaurant Brands | 29.3B | 24.20 | 6.34 | 24.00% | 9.43% | 313.69 |
Darden Restaurants | 23.9B | 23.12 | 10.38 | 46.16% | 8.69% | 338.06 |
Financial data is updated regularly. All figures are in the company's reporting currency.