Beruflich Dokumente
Kultur Dokumente
Alexander Ramsey
Charles Ausherman
Tenille Williams
Tyler Willmore
Quentin McSwain
Table of Contents
Problem Statement .......................................................................................................................... 1
Executive Summary ........................................................................................................................ 2
Vision Statement ............................................................................................................................. 3
Existing Mission Statement ............................................................................................................ 4
Analysis of Existing Mission Statement ......................................................................................... 5
Revised Comprehensive Mission Statement................................................................................... 6
Analysis of Revised Comprehensive Mission Statement ............................................................... 7
Internal Environmental Analysis .................................................................................................... 8
Operations ................................................................................................................................... 8
Research and Development....................................................................................................... 11
Human Resources ..................................................................................................................... 13
Marketing .................................................................................................................................. 17
Porters Industry Analysis .......................................................................................................... 19
Threat of New Entrants (Positive) (Low) ............................................................................. 19
Competition within the Industry (Negative) (High) ............................................................. 19
Bargaining Power of Consumers (Negative) (High) ............................................................ 19
Bargaining Power of Suppliers (Positive) (Low).................................................................. 19
Threat of Substitute Products (Negative) (Low) ................................................................... 20
Porters Five Forces and Characteristics Chart ...................................................................... 21
Porters Analysis Conclusion ................................................................................................. 22
Finances .................................................................................................................................... 23
Financial Ratios ................................................................................................................... 24
Liquidity Ratios .................................................................................................................... 27
Leverage Ratios .................................................................................................................... 27
Activity Ratios ...................................................................................................................... 27
Profitability Ratios ................................................................................................................ 28
Growth Ratios ....................................................................................................................... 28
Conclusion ............................................................................................................................ 29
External Environmental Analysis ................................................................................................. 31
History....................................................................................................................................... 31
Political/Legal ........................................................................................................................... 32
Social/Cultural .......................................................................................................................... 34
Demographic ............................................................................................................................. 36
Technological ............................................................................................................................ 38
Competitive Analysis ................................................................................................................ 40
Economic .................................................................................................................................. 43
SWOT Analysis ............................................................................................................................ 47
Internal Factor Evaluation (IFE) ................................................................................................... 49
Internal Factor Evaluation (IFE) Conclusion ............................................................................ 50
Key Strengths ........................................................................................................................ 51
Key Weaknesses ................................................................................................................... 51
Strategic Direction .................................................................................................................... 52
Rationale of High Weights (Strengths) ..................................................................................... 53
Rationale of High Weights (Weaknesses) ................................................................................ 53
Rationale of Low Weights (Strengths) ..................................................................................... 54
Rationale of Low Weights (Weaknesses) ................................................................................. 55
Rationale of 4 Ratings (Strengths) ............................................................................................ 55
Rationale of Low Ratings (Weaknesses) .................................................................................. 56
External Factor Evaluation (EFE) ................................................................................................. 58
External Factor Evaluation (EFE) Conclusion ......................................................................... 60
Key Opportunities ................................................................................................................. 60
Key Threats ........................................................................................................................... 60
Strategic Direction .................................................................................................................... 61
Rationale of High Weights (Opportunities) .............................................................................. 61
Rationale of High Weights (Threats) ........................................................................................ 62
Rationale of Low Weights (Opportunities)............................................................................... 63
Rationale of Low Weights (Threats)......................................................................................... 63
Rationale of 4 Ratings (Opportunities) ..................................................................................... 64
Rationale of Low Ratings (Threats) .......................................................................................... 64
Competitive Profile Matrix (CPM) ............................................................................................... 65
Competitive Profile Matrix (CPM) Conclusion and Rationales for Weights ........................... 66
Rationale of Costco Wholesale Key Strengths ......................................................................... 67
Rationale of Costco Wholesale Key Weaknesses ..................................................................... 68
Rationale of Wal-Mart Stores Key Strengths ........................................................................... 68
Rationale of Wal-Mart Stores Key Weaknesses ....................................................................... 69
Rationale of Target Stores Key Strengths ................................................................................. 70
Rationale of Target Stores Key Weaknesses ............................................................................ 70
Strategic Direction .................................................................................................................... 71
TOWS Matrix ............................................................................................................................... 72
Strategic Actions ........................................................................................................................... 74
SPACE Matrix .............................................................................................................................. 75
Graphical Matrix: ...................................................................................................................... 80
SPACE Matrix Conclusion ........................................................................................................... 81
Boston Consulting Group (BCG) Matrix ...................................................................................... 82
Boston Consulting Group (BCG) Chart ........................................................................................ 83
Strategies for Costco USA ............................................................................................................ 84
Strategies for Costco International................................................................................................ 84
Decision Stage .............................................................................................................................. 85
Rationales for Decision Stage ....................................................................................................... 88
Gain Control of Rocky Mountain Chocolate Factory ............................................................... 88
Expand in Brazil ....................................................................................................................... 89
Discounted dry cleaning services for card members ................................................................ 92
Restructure long-term debt with better finance offers .............................................................. 93
Seek top level executives from competitors to bring fresh new ideas ...................................... 94
Cost/Revenue Analysis for Implementation ................................................................................. 95
EPS/EBIT Analysis and Pro Forma Analysis for Recommended Strategies ............................. 104
EPS/EBIT Options Graph ....................................................................................................... 107
EPS/EBIT Conclusion ............................................................................................................ 108
Pro Forma Balance Sheet ........................................................................................................ 109
Pro Forma Balance Sheet Description .................................................................................... 111
Pro Forma Income Statement.................................................................................................. 113
Problem Statement
Despite increasing net income of 19.31% compared to competitor Wal-Mart (with an
increase in net income of 8.28%), Costcos problems lie in their operating profit margin of
2.97% (compared to Walmarts 5.52%), their top-heavy debt, and their ability to capitalize on a
recovering but still stagnant U.S. economy. Overall, analysts have consistently projected upward
growth in the company, due to continually increasing EPS. Its important that companies in the
big-box retail industry take advantage of economic and retail growth trends. In this case, the
recent trend for international countries to have high GDP growth rates, including China and
Brazil, provides an opportunity for Costco to expand their international retail segment. On top of
capitalizing on fast growing markets, Costco must maintain and expand their brand awareness
and brand equity, for long-term success and continued consumer support.
Executive Summary
Costco Wholesale Corporation is an international warehouse club store founded in 1983.
Costco Wholesale operates primarily within the United States, with 461 of their 634 stores
within 43 states and Puerto Rico. Costco employs 185,207 people worldwide. Costco currently
has 1.76% total market share domestically and .29% total market share globally. It operates in a
highly competitive industry where Wal-Mart is the market leader within both categories.
In order to maintain and strengthen Costcos presence in the industry, the company must
continually implement strategies to improve itself in the consumers eye and increase market
share. Some strategies that will stimulate growth and help Costco acquire a competitive
advantage would be to seek top level executives from competitors to stimulate new ideas, reform
the finance structure and long term debt with competitive finance offers, provide discounted dry
cleaning services for card members, expand into growing foreign markets like Brazil, and to gain
control of the Rocky Mountain Chocolate Factory for sale of additional high-quality Kirkland
branded chocolate items.
Vision Statement
Currently Costco Wholesale Corporation does not have a vision statement. They
incorporate some of their visions for the company within their code of ethics. Costcos code of
ethics includes obeying the law, taking care of their members, taking care of their employees,
and respecting their suppliers.1
Costco Wholesale, Inc. (2014). Costco Mission Statement and Code of Ethics. Accessed on February 25, 2014.
Retrieved from http://phx.corporateir.net/External.File?item=UGFyZW50SUQ9NDAwMDR8Q2hpbGRJRD0tMXxUeXBlPTM=&t=1
Costco Wholesale, Inc. (2014) Costco Mission Statement and Code of Ethics. op cit.
2.
3.
4.
5.
6.
7.
8.
9.
2.
Products and Services: provide the most authentic products and services; quality
consumer goods
3.
4.
5.
Concern for survival, growth and profitability: For the mutual growth and
advancement of everyone.
6.
7.
Self-concept: We have zero tolerance for actions or beliefs that are deemed
unethical.
8.
9.
Strategy Formulation
Internal Environmental Analysis
Operations
Costco Wholesale Corporation is one of the leading international warehouse club stores.
They operate primarily within the United States, with 461 of their 648 stores within 43 states and
Puerto Rico.3 They currently have less locations than big box competitor Wal-Mart, who has
11,000 worldwide retail units in more than 27 countries. Wal-Mart also operates Sams club, a
warehouse club format that has more than 700 locations worldwide. In addition, warehouse club
competitor BJs has over 200 locations within the United States.4 Costco also has stores in
Canada, the United Kingdom, Taiwan, Korea, Japan, Australia, and Mexico. The warehouses
range from about 73,000 square feet to 205,000 square feet with an average of the warehouses
being about 143,000 square feet.5 The sizes of these warehouses also determines what is sold
within the store. Some products sold in these stores may include groceries, appliances,
technology items, apparel, furniture, and others. They attempt to provide their members with all
of their necessities while providing other amenities. Costco employs 185,207 employees. WalMart stores employees more than 2.2 Million people worldwide, 110,000 of which are Sams
Club employees. Warehouse club BJs Warehouse Club employs over 10,000 people.6
Costco Wholesale, Inc. (2014) Costco FY 2013 Annual Report. , Pg. 6. Accessed February 25, 2014. Retrieved
from http://phx.corporateir.net/External.File?t=1&item=UGFyZW50SUQ9NTI4MzE0fENoaWxkSUQ9MjE1NjQzfFR5cGU9MQ==
4
Sams Club Corporation. About Us. Accessed February 25, 2014. Retrieved from
http://www3.samsclub.com/NewsRoom/AboutUs/ExecutiveTeam/
5
Costco Wholesale, Inc., Costco FY2013 Annual Report op cit, Pg. 9.
6
Sams Club Corporation. i bid.
Costco not only participates in the retail business, but the manufacturing business also.
They operate within specialty food packaging, optical laboratories, meat processing, and jewelry
distribution. These businesses have a common goal of providing members with high quality
products at substantially lower prices. This aligns with Costcos mission statement of providing
members with quality goods and services at the lowest possible prices. Jim Sinegal said this in
reference to Costcos low prices, Costco is able to offer lower prices and better values by
eliminating virtually all the frills and costs historically associated with conventional wholesalers
and retailers, including salespeople, fancy buildings, delivery, billing and accounts receivable.
We run a tight operation with extremely low overhead which enables us to pass on dramatic
savings to our members.7
Costco prides themselves on providing for their members. They have developed three
levels of membership to ensure this. The first level of membership is labeled as the business
level. This level is for those people who operate a business. They pay an annual to shop for items
to resale, business items, or for personal use. They are allowed up to six additional membership
cards at this level. The next level of membership is labeled as the gold star level. Gold star
membership is designed for the individual shopper. This level grants these customers access to
Costco warehouses. The last level of membership is labeled as the executive membership level.
In addition to offering all of the usual benefits, it allows members to purchase a variety of
discounted consumer services like auto insurance and health insurance at substantially reduced
rates. Executive Members also receive a 2% annual reward (up to $750 beginning January 1,
2012) on most of their warehouse purchases.8 These members pay double the amount for this
membership as compared to the business and gold level memberships. Revenue from
7
Costco Wholesale, Inc. Company Profile. Accessed on March 5, 2014. Retrieved from http://phx.corporateir.net/phoenix.zhtml?c=83830&p=irol-homeprofile
8
Costco Wholesale, Inc. Costco 2013 Annual Report. op cit, Pg. 10.
membership fees for Costco totals $2.2 Billion9, Wal-Marts total revenue from membership fees
amounts to $1.1 Billion10.
Costco Wholesale Corporation trades on the Nasdaq ticker. In the Fiscal year 2013, they
generated $105.2 billion from 71.2 million card holders.11 Their stock declined from November
1, 2013 to February 28, 2014 from $125.43 to $116.80.12
Strengths
Weaknesses
10
13
CNBC. Costco Craze: Inside the Warehouse Giant. Video. Online. Retrieved from
http://www.youtube.com/watch?v=wOwJ4PXt3GM
14
Trulaske College of Business. Costco Wholesale, Inc. Investment Highlights. Retrieved from
http://business.missouri.edu/ifmprogram/reports/2005FS/Costco.doc
11
Strengths
12
Human Resources
Costco operates more than 648 warehouse locations, employing approximately 184,000
employees in the United States, Canada, Australia, Japan, South Korea, Taiwan, the United
Kingdom, and Mexico.15 A major portion of these employees are store specific associates who
receive wages that greatly exceed minimum wage law requirements.16 Costco has separated
themselves from the norm of penny pinching human resources practices in mega-retail. By
paying their employees significantly higher than industry averages, Costco has achieved the
ability to seek, retain, and benefit from a higher quality labor pool; providing a key competitive
advantage against competitors Sams Club and BJs Wholesale Club.17 In addition to strong
wages, Costco provides benefits to employees who stick around, including 401k matching
programs, full healthcare coverage, and bonus checkseven for part time employees.
Costco has a strong company culture of providing value to its consumers, while
remaining ethically, legally, and sustainably conscious in all of its efforts to do so. The executive
employees of the company also earn significantly less when compared to their Fortune 500
competition, despite making massive financial headway in the midst of the greatest economic
downturn since the Great Depression.18 Often named as a Best Place to Work by many
business columnists including Forbes, Costco has taken the center stage in recent news
surrounding the federal minimum wage debate in the United States. On January 29, 2014,
President Obama spoke at a Maryland Costco as a follow up to his State of the Union address,
regarding income inequality and the minimum wage in the United States. Obama praised
15
13
Costcos philosophy of long term prosperity and proposed an executive order the day before,
during his State of the Union speech, requiring federal contractors to pay their workers at least
$10.10. 19
Current chief executive officer of Costco, W. Craig Jelinek, has often stated his opinion
addressing the minimum wage in the United States. Jelineck expressed in a recent interview,
Instead of minimizing wages, we know its a lot more profitable in the long term to minimize
employee turnover and maximize employee productivity, commitment and loyalty.20 Former
chief executive officer, Jim Sinegal passed on much of these practices and values to Jelinek, the
newly appointed chief executive.
In 2012, Jelinek received base salary of $650,000, less than half of his counterpart at
Walmart, Mike Duke, who earned a base salary of $1.3 Million. Sinegal, Costcos former chief
executive, earned even less, just $325,000 a year base salary.21 In addition to executive salaries,
Costcos corporate headquarters, located in Issaquah, Washington, have been described by
BusinessWeeks Brad Stone as having, faded blue carpetsix faux-wood tables-which
would look at home in a public school teachers lounge[and] badly staged photographs of the
companys board of directors. The offices reflect the bare-bones nature of their warehouse
stores, reinforcing the value oriented culture that is ingrained in the companies employees.
The starting salary of Costco employees is $11.50, with opportunities for increased
salaries that can exceed $20 an hour, with work experience. The average salary of Costco
19
Angel Gonzalez. (January 30, 2014). In store visit, Obama touts the Costco way with pay. Accessed on
February 24, 2014. Retrieved from
http://seattletimes.com/html/businesstechnology/2022782763_costcoobamaxml.html
20
Puget Sound Business Journal. (March 5, 2013). Costco back in the forefront of minimum wage debate.
Accessed February 24, 2014. Retrieved from http://www.bizjournals.com/seattle/news/2013/03/05/costco-back-inthe-forefront-of.html
21
Brad Stone. (June 6, 2013). op cit.
14
employees is $20.89, as compared to the average Walmart employee salary of $12.67 an hour. 22
Eighty eight percent of employees also take advantage of health insurance benefits and pay less
than 10% on the premiums of their total coverage costs.23 In addition to providing benefits for
employees, Costco has a reputation for recognizing employee unions. The Teamsters Union
accounts for approximately 15,000 employees at Costco and provides that each employee is
guaranteed 25 hour work weeks and a majority of full time employees at participating
warehouses.24 Guarantees like these are exactly what Costcos human resources policies reflect,
stability and long term savings through lower turnover. Among part time employees, Costco has
reflected a 10% turnover. Full time employee turnover is approximately 6%, and 5% among
employees who have been there for more than a year.25 Executive positions reflect this trend as
well, which may be troubling , exclaims Vice President of Human Resources John Matthews,
[its] awfully inbred.26 These figures are well below industry averages, as evidenced by a report
from the Hay Group on the retail-industry, turnover rates of 67% for part time staffers and 24%
for full-timers.27
22
15
Strengths
10% part time and 6% full time employee turnover allows Costco to
maintain a high quality, dedicated workforce due to competitive wages and
fair working environment. Reduced long term hiring costs due to low
turnover.
Strong company culture of ethically delivering value to the consumer is
present at all levels of the business.
Weaknesses
Executive level turnover is low, reducing the possibility for fresh talent and
new ideas at the management level.
16
Marketing
Costco Wholesale retains more than 71 million members worldwide, accounting for
nearly all of their operating costs each year without collecting revenues from the sales of
merchandise.28 A multi-billion dollar worldwide company, Costco has no marketing budget or
public relations director.29 The format of their warehouse stores attracts consumers due to its
simplicity in selection of merchandise. Concrete floors, pallets, and heavy duty shelving line the
bare-bones style stores. Price labels are the only form of product identification and display for
the consumer. Costco saves money by taking advantage of natural lighting, no bags for their
merchandise, and a lack of complex displays to restock.
Offering consumers limited bulk sized choices allows for higher margins on items that
include their own private label brand Kirkland Signature.30 Markup on products across the board
is maintained within a 14% limit set by the executives of the company.31 Membership fees have
not been a barrier to retention of customers, as evidenced by the 90% retention rate of
membership.32 More than one third of all members are executive level, opting to spend $105 a
year in membership fees, with the incentive of receiving 2% cash back each year on purchases
made.33 The memberships also create an incentive for the consumer to spend more at the
warehouse clubs due to the presence of an initial investment.
28
17
Strengths
Weaknesses
18
34
Jennifer S. Evans-Cowley, Thinking Outside the Big Box: Municipal and Retailer
Innovations in Large-scale Retail, Journal of Urban Design, Vol. 13. No. 3, 329344, October 2008. Pg. 333.
35
Jared Harding Press. (2013) Dr. StrangeBox or: How I learned to stop worrying and love urban bix box retail.
Pg. 43.
36
Jennifer S. Evans-Cowley, ibid.
37
Welch, Burritt, Coleman-Lochner. (2012) The Era of Big Box Retail Dominance Is Coming to an End. Accessed
on February 25, 2014. Retrieved from http://www.bloomberg.com/news/2012-03-30/the-era-of-big-box-retaildominance-is-coming-to-an-end.html
38
ValueLine. (Jan 31. 2014) Retail Store Industry.
39
Alan Wolf. This Week in Consumer Electronics. (March 12, 2012). BrandSource Focused on Dealer Growth,
Profitability.
40
Growing Power of the Big-Box Retailers," Secured Lender, 62, no. 6 (2006): 20-24,
19
20
21
22
Finances
Costco Wholesale Corporation compared to competitors has had fair results. Over the
past few years Costco has continued to improve over the past three years as they have seen an
increase in sales, operating margin, and net income. Sales growth is significantly higher than the
industry average and while it still is not well above top competitor Walmarts the sales growth
percentage is still higher. Sales were negatively impacted by the change from some foreign
currencies to U.S Dollars and still increased 6%.41 Cash has increased from $1.1 billion to $4.6
billion which a majority is generated from increasing worldwide operations.42 The increase in
cash has made Costco a more liquid company, the current ratio of 1.20 is well over the industry
average of .89 and Walmart at .84. Warehouses in the United States generate 72% of total
revenue with Canada generating 16% and the remaining 12% coming from other International
operations. Dividends per share of $8.17 were significantly higher than previous years due to the
special dividends that was declared in November.43 As of February 21, 2014, the stock price is
$113.90, compared to the fiscal year closing price for 2012 of $97.87.44
41
Costco Wholesale, Inc. Costco FY 2013 Annual Report. op cit, Pg. 36.
ibid, Pg. 2.
43
ibid, Pg. 72.
44
Yahoo Finance. Costco Wholesale Corporation Historical Prices. Accessed on February 24, 2014. Retrieved
from http://finance.yahoo.com/q/hp?s=COST+Historical+Prices
42
23
Financial Ratios45 46
Liquidity Ratio
Current Ratio
Quick Ratio
Leverage Ratio (%)
Debt to Total Asset Ratio
Debt to Equity Ratio
Long-Term Debt to Equity
Times Interest Earned Ratio
Ratio Activity Ratio
Inventory Ratio
Fixed Asset Turnover
Total Asset Turnover
Accounts Receivable Turnover
Average Collection Period
Profitability Ratios (%)
Gross Profit Margin
Operating Profit Margin
Net Profit Margin
Return on Total Assets
Return on Stockholders Equity
Earnings Per Share
Price-Earnings Ratio
Growth Ratios (%)
Sales
Net Income
Earnings Per Share
Dividends Per Share
Compared to Industry
Costco
Costco
2013
2012
1.20
1.10
.60
.53
Costco
Costco
2013
2012
63.64
53.88
175.00
116.81
54.61
18.87
30.84
29.04
Costco
Costco
2013
2012
7.58
7.65
3.47
3.65
Costco
Costco
2013
2012
12.56
12.42
2.90
2.78
1.94
1.72
6.73
6.30
18.52
13.65
$4.68
$3.94
24.19
24.82
Costco
Costco
2013
2012
6.07
11.50
19.31
16.89
18.78
17.61
693.20
15.73
Costco
2011
1.14
.52
Costco
2011
53.02
112.85
17.01
21.03
Costco
2011
7.15
3.32
Costco
2011
12.57
2.74
1.64
5.46
11.63
$3.35
24.52
Costco
2011
14.07
12.20
12.80
15.58
Industry
201347
.89
.20
Industry
2013
61.00
12.55
Industry
2013
Industry
2013
24.56
5.37
3.55
8.13
22.89
16.29
Industry
2013
2.26
5.75
S/W/N
2013
S
S
S/W/N
2013
W
S
S/W/N
2013
S/W/N
2013
W
W
N
N
W
W
S/W/N
2013
S
S
45
24
Liquidity Ratio
Current Ratio
Quick Ratio
Leverage Ratio (%)
Debt to Total Asset
Debt to Equity Ratio
Ratio
Long-Term
Debt to
Equity Ratio
Times Interest Earned
Ratio
Activity Ratio
Inventory Ratio
Fixed Asset Turnover
Total Asset Turnover
Accounts Receivable
Turnover
Average Collection
Profitability Ratios (%)
Period
Gross Profit Margin
Operating Profit
Net Profit Margin
Margin on Total Assets
Return
Return on Stockholders
Equity
Earnings Per Share
Price-Earnings Ratio
Growth Ratios (%)
Sales
Net Income
Earnings Per Share
Dividends Per Share
Costco
2013
1.20
.60
Costco
2013
63.64
175.00
54.61
Compared to Walmart48 49
Costco
Costco Walmart
2012
2011
2013
1.10
1.14
.84
.53
.52
.23
Costco
Costco Walmart
2012
2011
2013
53.88
53.02
59.76
116.81
112.85
148.48
18.87
17.01
60.62
Walmart
2012
.88
.23
Walmart
2012
60.83
155.28
73.05
Walmart
2011
.89
.27
Walmart
2011
60.59
153.74
71.49
S/W/N
2013
S
S
S/W/N
2013
S
W
S
30.84
29.04
21.03
37.41
40.39
45.88
Costco
2013
7.58
3.47
-
Costco
2012
7.65
3.65
-
Costco
2011
7.15
3.32
-
Walmart
2013
3.27
2.31
-
Walmart
2012
3.23
2.31
-
Walmart
2011
3.28
2.33
-
S/W/N
2013
S
S
-
Costco
2013
12.56
2.90
1.94
6.73
18.52
Costco
2012
12.42
2.78
1.72
6.30
13.65
Costco
2011
12.57
2.74
1.64
5.46
11.63
Walmart
2013
24.87
5.49
3.62
8.37
20.80
Walmart
2012
25.02
5.46
3.51
8.11
20.72
Walmart
2011
25.34
5.58
3.89
9.07
23.00
S/W/N
2013
W
W
N
N
N
$4.68
24.19
Costco
2013
6.07
19.31
18.78
693.20
$3.94
24.82
Costco
2012
11.50
16.89
17.61
15.73
$3.35
24.52
Costco
2011
14.07
12.20
12.80
15.58
$5.04
14.57
Walmart
2013
4.97
8.28
11.01
8.72
$4.54
13.61
Walmart
2012
5.95
-4.21
1.34
20.66
$4.48
12.52
Walmart
2011
3.37
14.05
20.34
11.01
W
W
S/W/N
2013
N
S
S
S
48
Wal-Mart Stores, Inc. Bentonville, Arkansas. FY 2012 Form 10-K, Securities and Exchange Commission
Filing.
49
Wal-Mart Stores, Inc. Bentonville, Arkansas. FY 2013 Form 10-K, Securities and Exchange Commission
Filing.
25
Liquidity Ratio
Current Ratio
Quick Ratio
Leverage Ratio (%)
Debt to Total Asset
Debt to Equity Ratio
Ratio
Long-Term
Debt to
Equity Ratio
Times Interest Earned
Ratio
Activity Ratio
Inventory Ratio
Fixed Asset Turnover
Total Asset Turnover
Accounts Receivable
Turnover
Average Collection
Profitability Ratios (%)
Period
Gross Profit Margin
Operating Profit
Net Profit Margin
Margin on Total Assets
Return
Return on Stockholders
Equity
Earnings Per Share
Price-Earnings Ratio
Growth Ratios (%)
Sales
Net Income
Earnings Per Share
Dividends Per Share
50
Costco
2013
1.20
.60
Costco
2013
63.64
175.00
54.61
Compared to Target50
Costco
Costco
Target
2012
2011
2013
1.10
1.14
.53
.52
Costco
Costco
Target
2012
2011
2013
53.88
53.02
116.81
112.85
18.87
17.01
-
Target
2012
1.17
.61
Target
2012
65.62
190.87
106.14
Target
2011
1.15
.60
Target
2011
66.07
194.73
104.43
S/W/N
2012
N
N
S/W/N
2012
S
S
S
30.84
29.04
21.03
7.05
6.15
Costco
2013
7.58
3.47
-
Costco
2012
7.65
3.65
-
Costco
2011
7.15
3.32
-
Target
2013
-
Target
2012
2.27
1.49
-
Target
2011
2.27
1.47
-
S/W/N
2012
S
S
-
Costco
2013
12.56
2.90
1.94
6.73
18.52
Costco
2012
12.42
2.78
1.72
6.30
13.65
Costco
2011
12.57
2.74
1.64
5.46
11.63
Target
2013
-
Target
2012
29.73
7.46
4.17
6.23
18.11
Target
2011
30.09
7.77
4.28
6.28
18.51
S/W/N
2012
W
W
W
N
W
$4.68
24.19
Costco
2013
6.07
19.31
18.78
693.20
$3.94
24.82
Costco
2012
11.50
16.89
17.61
15.73
$3.35
24.52
Costco
2011
14.07
12.20
12.80
15.58
Target
2013
-
4.57
13.35
Target
2012
5.10
2.39
6.03
20.00
4.31
12.10
Target
2011
4.07
.31
6.95
25.00
W
W
S/W/N
2012
S
S
S
S
Target Stores, Inc. Minneapolis, Minnesota. FY 2012 Form 10-K, Securities and Exchange Commission Filing.
26
Liquidity Ratios
Liquidity ratios (Current ratio and Quick Ratio) measure a firms ability to meet
upcoming short-term obligations. Costcos liquidity ratios have been fairly consistent over the
past three years. The current ratio for the past three year ranges from 1.14 in 2011 to 1.20 in
2013 and the quick ratio ranges from .52 in 2011 to .60 in 2013. Both are higher than the
industry average and top competitor Walmart. Over the last year cash has increased by over $3.5
billion from foreign operations which leads to higher liquidity ratios.
Leverage Ratios
Leverage Ratios measure the extent to which a firm has been financed by debt.
Compared to Walmart, Costco was significantly weaker when it comes to the Debt to Equity
ratio as in 2013 it was about 30% higher. This means that Costco is funded more by debt than
owners. Costcos long-term debt increase by more than 35% and is partially because of an
obligation signed in Japan. The times-interest earned ratio was great compared to the industry
which means earnings can fall a large amount and the company will still be able to meet its
annual interest costs.
Activity Ratios
Activity Ratios measures how efficiently the company is using its resources. In this case
only two of the ratios were available for calculation, those two ratios are fixed asset turnover and
total asset turnover. Both of these ratios were higher than Walmarts and the industry average
was not available. The total asset turnover means Costco is getting a large number of sales
compared to the investments that the company has made.
27
Profitability Ratios
Profitability ratios measure managements effectiveness as shown by the returns
generated on sales and investments. Costco didnt do as well as you wouldve hoped but they
are showing improvement from the past three years. The operating profit margin was
significantly lower than the industry average and Walmart which means they have less profit to
cover taxes and interest payments. After taxes the net profit margin is calculated and while it
still is lower than the industry average and Walmart it is close enough to stay competitive.
Growth Ratios
Growth ratios measure the percentage of growth your sales, net income, earnings per
share, and dividends per share have increased or decreased compared to the prior fiscal year.
Sales with have increased by about 6% and net income has increased by nearly 20% which is
about 11% higher than Walmart. Dividends per share have increase significantly because of the
special $7 dividend distributed in the 2013 fiscal year.
28
20
15
Costco
10
Walmart
5
Target
0
2011
2012
2013
-5
-10
Conclusion
For Costco, 2013 continued to show growth like past years have. Gross profit margin,
operating margin, and net profit margin all keep increasing. Sales have increased by 6 percent in
the last year; while that is not nearly the amount of growth we have seen the last two years it is
still very good. Even with sales not increasing as much as it has the last two years net income
has still managed to increase from 16.89 percent to 19.31 percent. This means they have
possibly cut their operating expense to increase this net income percentage. Costco is managing
to compete with Walmart and Target but are not overwhelming the competition while they are
doing significantly better than the industry average.
29
Strengths
Net income has increased by 19.31% and Walmart only increased by 8.28%.
Increase in cash makes Costcos current and quick ratio higher which makes them
more liquid than the industry.
Weaknesses
In 2013, gross profit margin was 12.56% with membership fees, in comparison to
the industry of 24.56% and Walmart at 24.87%.
The debt-to- equity ratio was 175% in 2013 while the industry average was only
61%.
Operating profit margin was 2.97% compared to Walmarts 5.52% in 2013.
30
51
Courtemanche, Charles, and Art Carden. 2014. "Competing with Costco and Sam's Club: Warehouse Club Entry
and Grocery Prices." Southern Economic Journal 80, no. 3: 565-585. Business Source Complete, EBSCOhost.
Accessed on February 26, 2014.
31
Political/Legal
With Costco being an international discount wholesaler it brings along more risk legally
that the company has to be aware of. With facilities all over the country and world Costco has to
follow all of the local laws and pay close attention to the zone that the facility is located.
Depending on the location there are laws of the products that wholesale companies can
provide to the consumer. For example, some locations will not allow companies to sell alcohol
at the wholesale companies and at gas stations like Washington, D.C. Both of these products a
majority of wholesale companies have available to the consumer which is a reason the location
have a large role in the legal process. To keep a competitive advantage Costco must find a way
to provide all the products and services they have available to every location. In Washington,
D.C where it is illegal to sell alcohol and gas in the same location, Costco came up with a plan to
split the construction site into two and provide both products with a wholly owned subsidiary.52
The sale of Tobacco to minors in the United States is illegal. On April 4, 2013, a Costco
establishment illegally sold Tobacco products to a minor during an FDA enforcement
inspection.53
Federal minimum wage requirements may change to favor an increase in the United
States, causing retailers to spend more on labor costs, potentially increasing overhead.54
There are several factors that can affect our company when trying to increase
international sales. For example, exchange rates, adverse tax consequences, and the difficulty in
52
Chris Morran. (December 2, 2013). Costcos Clever Plan to Sell Both Gas & Liquor in D.C. Results in Death
Threats. Accessed on February 26, 2014. Retrieved at http://consumerist.com/2013/12/02/costcos-clever-plan-tosell-both-gas-liquor-in-d-c-results-in-death-threats/
53
U.S. Food and Drug Administration. (April 25, 2013). FDA Warning Letter Regarding Tobacco Retailer
Inspection Violation. Accessed on March 5, 2014. Retrieved from
http://www.fda.gov/ICECI/EnforcementActions/WarningLetters/Tobacco/ucm353751.htm
54
Kenneth Quinnell (March 7, 2013).Costco CEO Supports Fair Minimum Wage Act Accessed on March 5,
2014. Retrieved from http://www.aflcio.org/Blog/Political-Action-Legislation/Costco-CEO-Supports-FairMinimum-Wage-Act
32
enforcing intellectual property rights.55 It is harder to enforce intellectual property rights for
signature brands because the trademark registrations vary from country to country. 56 With a
company being just based in the U.S or international there are still strict laws regarding the
privacy information of the members of the company and the vendors that the corporation must
abide could be exposed to legal liability.57
Threats:
Must abide to and ensure continued enforcement of Tobacco laws, including the
prevention of sale to minors in the United States.
Increase in federal minimum wage requirements would force retailers to pay
employees higher wages
Maintaining privacy and security information with the laws constantly changing
55
Costco Wholesale, Inc. Costco FY 2013 Annual Report op cit, Pg. 19.
Costco Wholesale, Inc. Costco FY 2013 Annual Report op cit, Pg. 12.
57
Costco Wholesale, Inc. Costco FY 2013 Annual Report op cit, Pg. 15.
56
33
Social/Cultural
Consumers are paying more attention to their health, personal identity, and stimulation of
their senses. 58 They expect products that fulfill a set of complex internal requirements and
brands that they can personally relate to. These trends are caused by the integration of
technology in consumers lives, allowing them to shop their beliefs and desires. 59
Consumers are seeking products that are environmentally responsible, socially
responsible, and naturally sourced. These trends have emerged primarily in the food segment, but
have also raised overall awareness for other categories of products. Consumers expect these
fulfillments to be met among name-brands and private-brands.60
The convergence of digital and the real world has caused consumers to expect the same
level of service across multiple platforms and in-store. Well executed integration of digital
technology is now a determining factor in whether firms are successful or not.61
The emergence of Generation Y consumers presents a major cultural and marketing shift
for brick and mortar retailers. Generation Y consumers are skeptical, pragmatic, and valuesoriented and have an eye for authenticity.62 Capturing their attention and dedication to brands
requires the engagement of their beliefs and dedication by brands to continuous improvement.
58
Hazel Barkworth. (February 4, 2014). Six Trends That Will Shape Consumer Behavior This Year. Accessed on
February 26, 2014. Retrieved from http://www.forbes.com/sites/onmarketing/2014/02/04/six-trends-that-will-shapeconsumer-behavior-this-year/
59
Brush, Marc. 2013. "Consumer trends that matter: Personalization." Functional Ingredients no. 131: 14. Business
Source Complete, EBSCOhost. Accessed on February 26, 2014.
60
Peckenpaugh, Douglas J. 2013. "The Top 10 Trends in Private Label." Private Label Buyer 27, no. 11: 2330. Business Source Complete, EBSCOhost. Accessed on February 26, 2014.
61
Steven Sparrow. (January 7, 2014). 5 Retail Trends To Look For In 2014. Accessed on February 26, 2014.
Retrieved from http://www.forbes.com/sites/sap/2014/01/07/5-retail-trends-to-look-for-in-2014/
62
Dwyer, Nate. 2013. "The Secret Door To Brick And Mortar: Succeeding With Millennials." Chain Store Age 89,
no. 8: 20-21. Business Source Complete, EBSCOhost. Accessed on February 26, 2014.
34
Opportunities
Threats
Private label brands will require significant research, development, and quality
assurance to maintain consumers choice over competitive name brands, presenting
the possibility for additional overhead.
35
Demographic
Emerging middle class segments in China represent an opportunity for the expansion of
the retail segment. Increases in disposable income are allowing these emerging segments of
consumers to have more buying power, expanding the luxury goods segment. Chen ZhiHeng earns about $36,000 a year working as a doctor in Changsha, a city in south-central China.
Even though she earns far above average, she doesn't consider herself well-off enough to be
middle classWith roughly $800 free each month to spend on discretionary items, she owns a
$4,700 Gucci watch, a $1,600 Burberry coat and a $320 Hermes silk scarf.63
Indias middle class is expected to expand, growing to over half a billion people by the
year 2025, according to the McKinsey Global Institute. World Bank projections place the middle
class segment closer to one billion by 2025. Despite these projections, there are major concerns
regarding the structural instability of the economy in India. Spending power of the lower class
ranges from $2-$4 per day, a segment comprised of more than 220 million people. This class is
vulnerable to economic downturn and represents a potentially unstable segment of the economy.
The expansion of a strong middle class in India may not be a sure bet for retail industry
investment and expansion.64
The middle class in America is shrinking; increased healthcare costs, education expenses,
energy expenses, and relatively unchanged median incomes since the late 1980s are contributing
factors. This class represents a major segment of spenders in the retail segment.65
63
Annalyn Censky. (June 26, 2012). Chinas middle-class boom. Accessed on February 27, 2014. Retrieved from
http://money.cnn.com/2012/06/26/news/economy/china-middle-class/
64
Sambuddha Mitra Mustafi. (May 13, 2013). Indias Middle Class: Growth Engine or Loose Wheel?. Accessed
on February 27, 2014. Retrieved from http://india.blogs.nytimes.com/2013/05/13/indias-middle-class-growthengine-or-loose-wheel/?_php=true&_type=blogs&_r=0
65
Eduardo Porter. (September 18, 2013) Americas Sinking Middle Class. Accessed on February 27, 2014.
Retrieved from http://www.nytimes.com/2013/09/19/business/americas-sinking-middle-class.html
36
Opportunities
Threats
37
Technological
Big data, the latest term referring to the convergence of cloud server solutions and a
multitude of data points, presents a new segment of cross platform retail sales and promotion.
Engaging the consumer by utilizing shopping habits, sensory input, point-of-sale data, and many
other data points is the predicted future of successful retailers. Buying into this technology and
applying it successfully to a retailers brand would present a strong competitive advantage.66
Companies that produce ERP (enterprise resource planning) software are competing
heavily to produce the most efficient & effective, integrated, big data solutions. Wal-Mart Stores
has established a strong working relationship with SAP, a major provider of ERP software, to
gain a competitive advantage in their financials and distribution management divisions.
Integration of their software was completed in 2010, allowing Wal-Mart to focus on customer
integration for the future.67
66
38
Opportunities
Connecting with the consumer through branding and the use of big data
successfully would produce a dominant player in the retail segment.
Threats
Consumers are now expecting better mobile phone and technology experiences,
which cost significantly to implement.
39
Competitive Analysis
The discount stores industry is highly competitive. Costco Wholesale Corporation
directly competes with Wal-Mart Stores and its subsidiary Sams Club, Target Stores, BJ's
Wholesale Club, and indirectly competes with internet-based business, Amazon.com. Wal-Mart
Stores is an American company that was founded in 1945. It operates in many countries
worldwide through Wal-Mart U.S., Wal-Mart International, and Sam's Club.68 Target
Corporation is also an American company which was founded in 1902 in Minneapolis,
Minnesota.69 It operates general merchandise stores in the United States and Canada. BJs
Warehouse Club is a privately owned company that operates within only 15 American states.70
These stores compete against each other to offer thousands of products that include a
variety of food, beverages, household essentials, outdoor products, beauty, health, baby,
pharmaceutical, sporting, automobile products, apparel, electronics, appliances, furniture, and
entertainment devices at competitive pricing.
One of Costcos strengths is that it is one of the biggest discount warehouse stores with
its revenue growing at an average annual rate of 8% in the past few years.71 However, it
indirectly competes with Amazon.com, which is a rapidly growing internet-based company that
offers price comparison, so consumers can get the best deals using any computer or mobile
68
Yahoo Finance. Company Profile WMT Wal-Mart Stores. Accessed on March 10, 2014. Retrieved from
http://finance.yahoo.com/q/pr?s=WMT+Profile
69
Yahoo Finance. Company Profile TGT Target Stores. Accessed on March 10, 2014. Retrieved from
http://finance.yahoo.com/q/pr?s=TGT+Profile
70
Livia Gershon. (February 10, 2013). After Sale, BJ's Sticking With Proven Strategy. Accessed on March 10,
2014. Retrieved from http://www.wbjournal.com/article/20130210/METROWEST02/302079996/after-sale-bjssticking-with-proven-strategy
71
Trefis Team. (July 31, 2013). Accessed on March 10, 2014. Retrieved from
http://www.trefis.com/stock/cost/articles/196736/costcos-biggest-threats-are-amazon-sams-club/2013-07-31
40
device. Amazons $79 per year Prime membership provides customers with free two-day
shipping and access to a growing assortment of household goods.72
Wal-Mart, the largest retailer in the industry, offers consumers low prices on a large
assortment of goods. Wal-Mart has more than two million employees globally. Their product
mix is tailored to the cultures in which they operate their businesses, offering consumers choice
in what they buy. Wal-Mart has developed a reputation for the mistreatment of their employees;
this has negatively impacted their public relations and corporate image. Sams Club, a subsidiary
of Wal-Mart, offers customers a $40 per year membership; while Costcos competing
membership costs start at $55 per year. Sams Club operates 620 stores within 47 states in
America and Puerto Rico. Sams Club is the only warehouse club that offers Apple products and
has low membership costs.73
BJs Warehouse Club offers a membership price of $50. BJs differentiates themselves
from Costco Wholesale and Sams Club by offering differentiated packaging sizes, and twice the
number of products as a typical Costco or Sams Club. BJs offers a family-focused atmosphere,
attracting buyers who may not fit within the small business oriented atmosphere of competitor
Sams Club and Target. BJs has begun to offer organic products at lower prices than
competitors, capitalizing on the growing demand for organic products by consumers.74
Competitor Target Stores has also begun to offer organic and fresh foods in stores, in a new
grocery concept called PFresh.75 In addition to organic foods, Target has started offering high
end products into its mix, attracting high end consumers.
72
Kelli Grant. (March 1, 2014). Which membership pays off faster: AAA or Amazon? Accessed on March 10,
2014. Retrieved from http://www.cnbc.com/id/101452608
73
Trefis Team, op cit.
74
Rennee Morad. (January 6, 2013). Best Warehouse Store: BJs, Costco, or Sams Club? Accessed on March 10,
2014. Retrieved from http://finance.yahoo.com/news/best-warehouse-store-bj-costco-104106736.html
75
Tanzina Vega. (December 16, 2010). Shopping at Target? Now You Can Pick Up a Dozen Eggs. Accessed on
March 10, 2014. Retrieved from http://www.nytimes.com/2010/12/17/business/media/17adco.html?_r=0
41
Opportunities
Threats
BJs Warehouse Club offers organic products at a lower price than major
competitors.
Wal-Mart Stores has major market control, with more than two million employees.
Wal-Mart subsidiary, Sams Club offers the lowest membership pricing, at $40 per
year.
Risk of territorial encroachment by high-end attracting retailers like Target.
42
Economic
In America today, there are many factors which can help us determine if an economy is
healthy or not. Mostly by Gallup and The Economist, these factors are a large determinant in the
health of an industry. And while it is true that most contemporary economic factors point to
negative trends in the well-being of the industry, there are always good signs to be found.
Rampant unemployment, underemployment, stagnant wages, and lowering labor-force
participation rates are just a few reasons why America might be in trouble. However, an
increasing GDP at an increasing rate and the fact that Americas stock markets are recovering is
cause for hope indeed. Currency rates are another thing that may need to be looked at.
Unemployment and underemployment are measurements of the quality of work that
exists for Americans. If too many people are filing for unemployment or consider themselves
underemployed, clearly they do not have the discretionary income to be buying too many things.
Unemployment is currently sitting at 8.4% according to Gallup. While this is much better than
the 2011 rate of almost 10%, it still leaves much to be desired. Unemployment as calculated by
the Bureau of labor statistics points to 6.7%, however. Regardless, China and Japan are sitting at
unemployment rates of 4.1% and 3.7%, respectively. Underemployment, as defined by Gallup as
respondents [that] are employed part time, but want to work full time, or they are
unemployed, is currently sitting at 18.1%. This is worrying as well, considering this is almost as
much as one-fifth of the country.
Stagnant wages is another problem. More and more people are becoming unhappy with
the wage gains and the median income level is at its lowest point since 1998. Not only this but in
2012, according to Al-Jazeera, 67. 1 percent of workers earned less than the average, up from
43
66.6 percent in 2011 and 65.9 percent in 2000.76 This points to a threat showing that Americans
might just not be so willing to spend money even more.
Yet one more disturbing factor has to be analyzed. Early in February, The Economist
published an article indicating that the labor-force participation rate is less than 63% now,
lowered from the 66% it was at in 2007, pre-housing crisis recession. Yet again this just shows
that another source indicates that about 37% of Americans in the labor force arent working. This
isnt even mentioning the Gallup statistic of payroll-to-population of 42.7%.
The Economist also reported some optimistic statistics as well, however. The real GDP in
America has gone from increasing by 1.9% last February to 2.9% this February, a growth rate
change of almost 50% in a positive direction! This is important because GDP is an indicator of
all sales within a country, and retail has a large share of the countrys revenue pie.
Next up are the stock market indices. The DJIA is up by 17.8% since the end of 2012,
and the S&P500 and NAScomp are up 22.8% and 32.9% respectively. What this means of
course, is that the stock market is thriving. This isnt a huge surprise, considering we are still
recovering from a recession; however it is a beneficial factor to look at in regards to the health of
our industry. Now if these gains could be transferred a little more to the lower wages, they would
be benevolent to not only our industry (big-box retail) but also the entire economy as well.
The final thing to consider is the value of the U.S. dollar opposed to the other currencies.
The Chinese Yuan and the British pound have both increased against the dollar by 225 basis
points and 469 basis points, respectively. This being said, however, the Japanese Yen and the
Canadian dollar both decreased in value against the dollar by 8.14% and 11%, respectively. This
76
David Cay Johnston. (November 4, 2013). Median wage falls to lowest level since 1998. Accessed on March 5,
2014. Retrieved from http://america.aljazeera.com/articles/2013/11/4/median-wage-stagnationincomeinequality.html
44
shows that, while some currencies have gained in value against the dollar, their net gain amongst
consolidated power players is still high.
45
Opportunities
Gross domestic product of the United States is increasing, indicating recovery from
the 2008 recession.
Decreasing United States Unemployment rate (2011, 10% to 2014, 8.4%) positively
affects consumer confidence.
Threats
Fluctuation of the U.S. Dollar makes it difficult for American firms to consistently
compete in international markets.
46
SWOT Analysis
Strengths:
Weaknesses:
Executive level turnover is low, reducing the possibility for fresh talent and
new ideas at the management level.
Brand awareness can be adversely affected by the marketing efforts and
existence of marketing by competing firms.
In 2013, gross profit margin was 12.56% with membership fees, in
comparison to the industry of 24.56% and Walmart at 24.87%.
The debt-to- equity ratio was 175% in 2013 while the industry average was
only 61%.
Operating profit margin was 2.97% compared to Walmarts 5.52% in 2013.
47
Opportunities:
Threats:
Must abide to and ensure continued enforcement of Tobacco laws, including the
prevention of sale to minors in the United States.
Increase in federal minimum wage requirements would force retailers to pay
employees higher wages
Maintaining privacy and security information with the laws constantly changing
48
Wtd. Score
.30
.075
.20
.075
.15
.15
.15
.4
.15
.4
.15
Wtd. Score
.10
.10
.10
.10
.10
2.70
49
77
78
50
Key Strengths
Net Income has increased by 19.31% and Walmart only increased by 8.28%.7980
Key Weaknesses
Executive level turnover low, reducing the possibility for fresh talent and new ideas
at management level.83
The debt-to-equity ratio was 175% in 2013 while the industry average was 61%84
In 2013, gross profit margin was 12.56% with membership fees in comparison to the
industry of 24.56% and Walmart 24.87%8586
79
51
Strategic Direction
With Costco getting an average total weighted score of 2.70 it shows that Costco still has
some work to do to become more profitable. Overall, Costco has been average when compared
to industry competitors such as Wal-Mart, Target, and BJs warehouse. In order to become a
more profitable company, Costco has to take advantage of the strengths that they already have.
A strength they have is the amount of money they produce from membership fees which is about
$2.2 billion, compared to Wal-Mart which was only about $1billion87. This revenue goes a long
way in compensating for some of the weaknesses Costco has.
Costcos employee turnover rate is low which allows Costco to maintain a highly
dedicated workforce due to competitive wages within the industry and fair working conditions.
Competitive wages make minimum wage laws less relevant to Costcos workforce. To gain a
competitive advantage Costco could get some new employees in the executive level to stimulate
new insight and ideas.
87
88
88
52
89
53
Executive level turnover low, reducing the possibility for fresh new talent and new ideas at
management level:
With the low level turnover of executives, the weight this weakness received is 7.5%.
With the low turnover there are not many opportunities for fresh new talent and new ideas.
Fresh new talent stimulates a more diverse and innovative set of ideas which is needed to
maintain healthy competition within an industry. It allows companies to constantly keep up with
current trends in the market which helps increase the effectiveness of the industry as a whole.
With such a low turnover this is just not possible.
In 2013, gross profit margin was 12.56% with membership fees, in comparison to the
industry of 24.56%
In 2013 the industrys gross profit margin was nearly double the amount of Costco. This
weakness received a weight of 10% because of the level of significance. This indicates that even
though Costco has increased sales by almost 20%, they are not competing at a good enough level
in order to keep up with competitors within the industry because most of them are experiencing
greater profits.
54
Costco does not have a significant amount of expenses associated with research and
development:
The only research and development really associated with Costco is the development of
their Kirklands Signature brand. Research and development is important to constantly help
assure that the industry is performing at its best but since Costco has already established their
brand, they currently see no need for their research and development in this industry. With this
being said this strength received a 2.5% because it saves them capital from not having the
expense while it is a major expense in the industry.
55
90
56
finding new ideas. Costcos executive turnover rate is well below the industry average and could
hurt the company in the long run.91
The debt-to-equity ratio was 175% in 2013 while the industry average was 61%:
This is a major weakness because of the liability that comes with being heavily financed
by debt. Almost tripling the industry average is alarming for almost every financial ratio and
debt is not what a company wants. With this high debt percentage decreases the chances of
being profitable and is not good for the future.92
In 2013, gross profit margin was 12.56 with membership fees, in comparison to the
industry of 24.56% and Walmart 24.87%:
With a lower gross profit comes less money to cover your other obligations like operating
expenses which is why this is a major weakness. It is very alarming that their gross profit margin
is almost half of the industry and other main competitors because it is indicative of a company
that is not operating at its best. It is even more alarming because sales increased, which should
have should have competitively increase their gross profit also.93
91
57
Weights
Rating
8%
Weighted
Score
0.3
10%
0.3
10%
0.3
8%
0.225
5%
0.15
5%
0.15
10%
0.4
Weights
Rating
2%
Weighted
Score
0.03
2%
0.03
2%
0.015
10%
0.1
58
8%
0.15
5%
0.1
3%
0.05
10%
0.2
3%
0.05
3%
0.06
2.61
59
Key Threats
Increased competition in cross-platform retail sales will present a make-or-break for retailers and
brick and mortar stores
Private label brands will require significant research, development, and quality assurance to
maintain consumers choice over competitive name brands, presenting the possibility for
additional overhead
The American middle class is feeling continued pressure by increasing expenses, reducing
buying power and disposable income
Wal-Mart Stores has majority market control, with more than two million employees
60
Strategic Direction
Costco scored a total weighted score of 2.61 indicating that they are capitalizing on their
opportunities and avoiding threats. Costco must take advantage of areas like the emerging health
and natural trends for consumer products. They must offer these products in their warehouses to
increase their growth. They must also take advantage of the expanding middle class segments in
international markets, with higher disposable income, presenting a large market for the retail
segment. They must grow internationally to attract and profit from this lightly tapped segment.
Connecting with the consumer through branding and use of big data successfully would produce
a dominant player in the retail segment. Costco must use the data they have to grow their brand
awareness. They also must begin to grow and expand now because the warehouse clubs and
supercenters industry is growing internationally.
94
Madland, David. (December 7, 2011). Middle Class Series: The Middle Class Grows the Economy, Not the
Rich. Accessed on March 10, 2014. Retrieved from
61
Our weight of .10 for connecting with the consumer through branding and use of big data
successfully would produce a dominant player in the retail segment indicates this is an important
opportunity for the industry. Databases indicate almost everything a company needs to know
about the consumer and their buying habits. If interpreted properly Costco can use this to
increase profit. There may be seasonal trends that the data indicates where Costco can release
certain products at certain times instead of consistently occupying shelf space with these
products.
Our weight of .10 indicated that the opportunity of warehouse clubs and supercenters
industry growing internationally is important to take advantage of. The Warehouse Clubs and
Supercenters industry has been one of the fastest-growing industries in the retail sector.
IBISWorld estimates that revenue will rise at an annualized rate of 4.5% to total $438.2 billion in
the five years to 2013.95 The industry shows a significant opportunity for growth.
http://www.americanprogress.org/issues/economy/news/2011/12/07/10773/the-middle-class-grows-the-economynot-the-rich-2/
95
Smith, Gavin. (June 30, 2013). Warehouse Clubs & Supercenters in the US Industry Market Research Report
from IBISWorld has Been Updated Accessed on March 10, 2014. Retrieved from
http://www.prweb.com/releases/2013/6/prweb10884297.htm
62
63
96
Smith, Gavin. (June 30, 2013). Warehouse Clubs & Supercenters in the US Industry Market Research Report
from IBISWorld has Been Updated Accessed on March 10, 2014. Retrieved from
http://www.prweb.com/releases/2013/6/prweb10884297.htm
64
Wal-Mart
Stores, Inc.
Weights
Financial Strength
Market Share
Customer Loyalty
Public Relations and
Marketing
Value Proposition for
Consumer
Private Label Brand
Equity
Technology and ERP
Integration
0.20
0.15
0.15
4
3
3
0.8
0.45
0.45
3
2
2
0.15
0.3
0.05
0.10
0.20
Total
1.00
Rating
Score
Score
BJ's Wholesale
Clubs
Rating
Score
0.6
0.3
0.3
3
2
3
0.6
0.3
0.45
2
2
2
0.4
0.3
0.3
0.3
0.3
0.3
0.15
0.15
0.1
0.15
0.4
0.3
0.3
0.2
0.6
0.8
0.4
0.4
3.15
Rating
Target
Stores, Inc.
2.75
2.45
Rating
Score
2.05
65
66
will attract and maintain a strong consumer foundation, particularly with the use of bulk, selected
product mixes.
Costco Wholesale ranks 3.15 out of 4.0 overall in our analysis. Wal-Mart ranks shortly
behind, at 2.75 out of 4.0. Target ranks at 2.45 out of 4.0. BJs cannot be accurately represented
due to limited information on financials and essential business functions. BJs is a privately
owned company.
2. 4.0 - Private Label Brand Equity: Marketing research has suggested that brand names no
longer provide as much sway in the buying decisions of price-conscious consumers.
Fewer people assume that brand names are an indicator of quality, In 2010, 57% of
consumers agreed with the statement Brand names are not better quality. More
recently, the figure inched up to 64%.99 Costco has successfully differentiated and
established a solid reputation for its Kirkland Signature private label brand, with more
97
Ben Rooney. (October 28, 2008). Consumer confidence at all-time low. Accessed on March 10, 2014. Retrieved
from http://money.cnn.com/2008/10/28/news/economy/consumer_confidence/
98
The Associated Press. (October 6, 2010). Costcos profit rose 16% in Quarter. Accessed on Marc h 10, 2014.
Retrieved from http://www.nytimes.com/2010/10/07/business/07costco.html?_r=0
99
Brad Tuttle. (November 1, 2012). Brand Names Just Dont Mean as Much Anymore. Accessed on March 10,
2014. Retrieved from http://business.time.com/2012/11/01/brand-names-just-dont-mean-as-much-anymore/
67
than 24% of its sales attributed to the label. Consumers have shown that they are more
than pleased with purchasing Kirkland Signature branded products, including something
as risky as a whole new line of high end wine and liquors.100 101
Lettie Teague. (December 28, 2012). Costco wine suprises: If you see it, buy it. Accessed on March 10, 2014.
Retrieved from http://www.marketwatch.com/story/costco-wine-surprises-if-you-see-it-buy-it-2012-12-24
101
Store Brands Decisions. (June 1, 2010). Costco to expand Kirkland Signature Consumables. Accessed on
March 10, 2014. Retrieved from http://www.storebrandsdecisions.com/news/2010/06/01/costco-to-expand-kirklandsignature-consumables
102
Christina Austin. (November 11, 2012). Only 36 Companies Have $1,000 Million-Plus Ad Budgets. Accessed
on March 10, 2014. Retrieved from http://www.businessinsider.com/the-35-companies-that-spent-1-billion-on-adsin-2011-2012-11?op=1
103
Anh Ngyuen. (August 23, 2010). Walmart pushes ahead with SAP rollout after Asda pilot success. Accessed
on March 10, 2014. Retrieved from http://www.computerworlduk.com/news/it-business/3236348/walmart-pushesahead-with-sap-rollout-after-asda-pilot-success/
68
Wal-Mart and SAP coin as, Global Controllership. This comprehensive software
design will provide oversight across many business functions including: Financial
reporting, tax accounting, inventory tracking, logistics, and general compliance. These
business functions will operate and be managed by software, allowing for management
resources to focus on the information they need to be strategic and remain competitive in
the marketplace.104 105
Lindsay Shelton and Solomon Watne, SAP Insider. (2013) Case Study: How Walmart Leverages SAP Process
Control to Support Its Global Controllership Function. Accessed on March 10, 2014. Retrieved from
http://wpc.0b0c.edgecastcdn.net/000B0C/Presentations/GRC2013_Shelton_Watne_Casestudyhowwalmart.pdf
105
SAP AG, op cit.
106
John Melloy. (March 3, 2011). Wal-Mart Effect Over? First Market Share Loss in Decade. Accessed on March
10, 2014. Retrieved from http://www.cnbc.com/id/41892621
69
proceed with the lawsuit. Wal-Mart remains one of the top companies in advertising
expenditures in the United States.107 108
107
Steven Greenhouse, Stephanie Clifford. (March 6, 2013). A Respite in Efforts by Wal-Mart in New York.
Accessed on March 10, 2014. Retrieved from http://www.nytimes.com/2013/03/07/business/a-respite-in-efforts-bywal-mart-in-new-york.html?pagewanted=all&_r=0
108
David Goldman. (April 28, 2010). Wal-Marts bad PR comes at a bad time Accessed on March 10, 2014.
Retrieved from http://money.cnn.com/2010/04/28/news/companies/walmart/
109
Shelby Capacio. (December 19, 2013). Metro Target customers loyal despite data breach. Accessed on March
10, 2014. Retrieved from http://www.myfoxtwincities.com/story/24268318/metro-target-customers-loyal-despitebreach
110
Ian Austen. (February 24, 2014). Target push into Canada Stumbles. Accessed on March 10, 2014. Retrieved
from http://www.nytimes.com/2014/02/25/business/international/target-struggles-to-compete-in-canada.html
70
Strategic Direction
To remain competitive as a globally expanding business, Costco should ensure future
strength in financials, technology implementation, and marketing/PR efforts. We recommend the
following strategic actions based on the Competitive Profile Matrix:
Expand marketing efforts: continue to target high end consumer and small businesses,
cite ethical business practices to differentiate
Private label brand equity: capitalize on success of Kirkland brand and expand product
offerings
71
TOWS Matrix
Strengths:
1. Simplicity of warehouse format allows Costco to deliver products efficiently and
at a low overhead of 14%.
2. Costco has 400 more locations than competitor BJs Wholesale Club
3. Costco has nearly double the membership revenue of Wal-Mart/Sams Club
4. Costco does not have a significant amount of expenses associated with research
and development
5. 10% part time and 6% full time employee turnover allows Costco to maintain a
high quality, dedicated workforce due to competitive wages and fair working
environment. Reduced long term hiring costs due to low turnover.
6. Strong company culture of ethically delivering value to the consumer is present
at all levels of the business.
7. Strong value proposition for the consumer surrounds the nature of
merchandising of the business.
8. No marketing cost allows Costco to keep markup as low as 14%.
9. Kirkland Signature private label has strong reputation and high profit margin.
10. Net income has increased by 19.31% and Walmart only increased by 8.28%.
11. Increase in cash makes Costcos current and quick ratio higher which makes
them more liquid than the industry.
Weaknesses:
1. Executive level turnover is low, reducing the possibility for fresh talent and new
ideas at the management level.
2. Brand awareness can be adversely affected by the marketing efforts and
existence of marketing by competing firms.
3. In 2013, gross profit margin was 12.56% with membership fees, in comparison
to the industry of 24.56% and Walmart at 24.87%.
4. The debt-to- equity ratio was 175% in 2013 while the industry average was only
61%.
5. Operating profit margin was 2.97% compared to Walmarts 5.52% in 2013.
72
Opportunities:
1. Emerging health and natural trends for consumer products.
2. Expanding middle class segments in international markets, with higher
disposable income, present a large market for the retail segment.
3. Connecting with the consumer through branding and the use of big data
successfully would produce a dominant player in the retail segment.
4. Gross domestic product of the United States is increasing, indicating recovery
from the 2008 recession.
5. Decreasing United States Unemployment rate (2011, 10% to 2014, 8.4%)
positively affects consumer confidence.
6. Consumers are now expecting better mobile phone and technology experiences
7. Warehouse clubs and supercenters industry is growing internationally.
Threats:
1. Must abide to and ensure continued enforcement of Tobacco laws, including the
prevention of sale to minors in the United States.
2. Increase in federal minimum wage requirements would force retailers to pay
employees higher wages
3. Maintaining privacy and security information with the laws constantly changing
4. Increased competition in cross-platform retail sales will present a make-orbreak for retailers and brick and mortar stores.
5. Private label brands will require significant research, development, and quality
assurance to maintain consumers choice over competitive name brands,
presenting the possibility for additional overhead.
6. The American middle class is feeling continued pressure by increasing expenses,
reducing buying power and disposable income.
7. Wal-Mart has a larger employee base, at 2.2 Million
8. BJs Warehouse Club offers organic products at a lower price than major
competitors.
9. Wal-Mart subsidiary, Sams Club offers the lowest membership pricing, at $40
per year.
10. Risk of territorial encroachment by high-end attracting retailers like Target.
73
Strategic Actions
SO:
1. Produce more health trending and natural products through the Kirkland Signature brand
(S9, O1; Product Development)
2. Expand into Brazil (S11, O2, O7; Market Development)
3. Expand mobile app by adding price checking tool for better shopping experience (S4,
S11, O6; Product Development)
ST:
1. Provide discounted dry cleaning services for card members (S3, T6; Unrelated
Diversification)
WO:
1. Increase marketing on social networks Facebook, Twitter, and growing networks like
Tumblr (W2, O6; Market Penetration)
2. Restructure our long-term debt through better finance offers (W4, O4, O5; Retrenchment)
WT:
1. Seek top level executives from competitors to bring in fresh new ideas (W1, T7; Other)
2. Increase marketing through commercials, billboards, radio, social networks, etc. where
competitors have a larger role (W2, T4, T7; Market Penetration)
3. Enter a joint venture with Amazon to increase brand awareness (W2, T4;Forward
Integration)
4. Increase membership fees (W3, W5, T9; Other)
5. Provide additional membership packages (W3, W5,T9; Product Development)
74
SPACE Matrix
Financial Strength Factors (FS): 4.20
Financial Ratios
1. Liquidity
2. Leverage
3. Activity
4. Profitability
5. Growth
S/W/N
S
N
S
W
S
Space Rating
6
3
5
1
6
21/5= 4.20
Leverage Ratio (3): Costco had a times interest earned ratio well above the industry average
but the debt-to-equity ratio was much higher than the industry average which means they are
financed more by debt than equity. This category was neutral but received a 3 rating because of
the debt-to-equity meaning it is closer to a weakness.
Activity Ratio (5): Costcos activity ratios are a minor strength which is why they received a
rating of 5. For the activity ratios there were not any industry averages to be compared to.
Compared to their top competitors it showed that Costco is using their resources more
efficiently.
75
Profitability Ratios (1): Costcos profitability ratios were a major weakness for the company;
this is why they received a rating of 1. A majority of the profitability ratios were well below the
industry average and competitors. In some cases Costcos ratios were about half of the industry.
Growth Ratios (6): Costcos growth ratios looked very promising which is why they received a
rating of 6. These ratios compare how the company is doing based on the prior years. Sales
have increased by about 6 percent in 2013, this is almost triple the amount of the industry. Also,
net income has increased nearly 20 percent which is well above the growth of top competitors
Wal-Mart and Target.
76
Rating Space
Rating
4
-1
2 Costco has 400 more locations than competitor BJs Wholesale Club
-2
-1
-2
5 10% part time and 6% full time employees turnover allows Costco to
maintain a high quality, dedicated workforce due to competitive wages
and fair working environment. Reduced long term hiring costs due to
low turnover.
6 Strong company culture of ethically adding value to the consumer is
present at all levels of the business
-2
-2
-2
-1
9 Kirkland Signature private label has strong reputation and high profit
margin
-2
Weaknesses
1 Executive level turnover is low, reducing the possibility for fresh talent
and new ideas at the management level
2 Brand awareness can be adversely affected by the marketing efforts and
existence of marketing by competing firms.
Rating Space
Rating
1
-6
-5
-26/11
-2.36
77
Space
Rating
6
2 Connecting with the consumer through branding and the use of big data
successfully would produce a dominant player in the retail segment.
Rating
Threats
Rating
Space
Rating
2
2 Increased competition in cross-platform retail sales will present a makeor-break for retailers and brick and mortar stores.
4 Wal-Mart Stores has major market control, with more than two million
employees.
37/12
3.08
78
Rating Space
Rating
-2
-2
-2
Threats
Rating Space
Rating
-6
-5
-17/5
-3.40
79
Graphical Matrix:
6
Conservative
Aggressive
5
4
3
2
1
(0.72, 0.80)
0
-6
-5
-4
-3
-2
-1
-1
-2
-3
-4
-5
Defensive
Competitive
-6
SPACE
80
Generic Strategies
Forward Integration
Backward Integration
Horizontal Integration
Market Penetration
Market Development
Product Development
Related Diversification
Unrelated Diversification
Horizontal Diversification
Specific Strategies
Enter a joint venture with Amazon to increase brand
awareness.
Gain control of Rocky Mountain Chocolate Factory
Acquire BJs Wholesale
Increase marketing on social networks Facebook, Twitter and
growing networks like Tumblr.
Expand into Brazil.
Expand mobile app by adding price checking tool for better
shopping experience.
Offer Assembly of products for hardline items
Provide discounted dry cleaning services for card members.
Expand sun dries segment and include pay by the pound.
81
Market
Share111
Market Share
Competitor114 115
Industry
Growth
Rate117
5.2%
Revenue
Profits
118
119
9.18
Relative
Market
Share
22.98
112 113
116
Costco, USA
2.11
72%
60%
Costco,
International
.29120
1.41121
20.57
6%
28%
40%
111
82
+6
0.5
0.0
INTL
40%
USA
60%
0
-6
II. Stars
I. Question Marks
IV. Dogs
83
84
Decision Stage
Integrative Strategies:
Horizontal Integration:
Acquire BJs Wholesale
Forward Integration:
Enter a joint venture with Amazon to increase brand awareness.
Backward Integration:
Gain control of Rocky Mountain Chocolate Factory
Intensive Strategies:
Market Penetration:
Increase marketing on social networks Facebook, Twitter, and
growing networks like Tumblr
Target urbanized areas with a new store format focused on
providing for local small business
Expand global marketing efforts to target entrances into new
markets, particularly in Europe, based on success of UK
Locations
Increase Marketing through television commercials, billboard
advertising, radio advertising, social network targeting, and
where competitors have a larger role; developed on the
company wide platform and quality private brand.
Market Development:
Expand photo centers to include automated kiosks
Expand financial services to include personal and business
banking services
Capitalize on growing Chinese middle class by conservatively
expanding store locations in China
85
86
Other:
Seek top level executives from competitors to bring fresh
new ideas
Increase membership fees
87
122
Linecker, A. (2005, June 22). ROCKY MOUNTAIN CHOCOLATE FACTORY Durango, Colorado; Chocolate
Lovers Would Climb A Mountain For Its Sweet Treats. Investors.com. Retrieved from
http://news.investors.com/business-the-new-america/062205-409030-rocky-mountain-chocolate-factory-durangocolorado-chocolate-lovers-would-climb-a-mountain-for-its-sweet-treats.htm
88
Expand in Brazil
Expand in Brazil was the strategy that we decided to choose. The Brazilian market is
consistently expanding. They have shown a steady increase in GDP over the past few years and
it is projected to continue on this pattern. We decided to take advantage of this growing market
and gain more international presence through this expansion. This also aligns with our vision
statement for Costco which says that we want to become the worldwide leaders in the industry.
Expanding to Brazil will help us achieve this.
Wal-Marts brand awareness is very high partially because of their marketing advertising.
They have billboards, commercials, radio advertisements, and are present on many social
networks. Currently Costco does not spend a lot on their marketing efforts. In order to increase
their market share, Costco must increase their brand awareness. Simple advertisements like
consistent updates on social networks will help increase this awareness and convert to customers.
This is a low cost way to advertise. Statistics show two important numbers that relate to this
effort. The first is that social media is now the number one activity on the web currently, and the
second is that 93% of marketers use social media for businesses123. These two are important
because this shows how much traffic is on social networks and it also shows that advertising this
way is becoming more popular. Other marketing efforts like commercials and radio
advertisements will reach a mass amount of potential consumers at one point in time, and
billboards will help to influence traffic to the stores location ultimately resulting in the increase
of sales. This was an alternative strategy that we developed and could possibly implement later.
123
Cooper, B. (2013, November 22). 10 Surprising Social Media Statistics That Might Make You Rethink Your
Social Strategy. The Huffington Post. Retrieved from http://www.huffingtonpost.com/belle-beth-cooper/10surprising-social-medi_b_4325088.html
89
124
Cardona, M. (2012, January 21). Target to Spend $1 Billion on Remodeling Stores, Testing Small Urban Shops.
Daily Finance. Retrieved from http://www.dailyfinance.com/2010/01/21/target-to-spend-1-billion-on-remodelingstores-testing-small-u/
125
Couch, B. (2005, March 9). Costco is Humming in the UK, Thanks to Quirk in Zoning Laws. Bloomberg News.
Retrieved from http://www.seattlepi.com/business/article/Costco-is-humming-in-the-U-K-thanks-to-quirk-in1168218.php
90
directly to their other devices. The automated kiosks would help with print-outs of pictures but
we did not feel the market was large enough for us to make this our strategy.
Expanding financial services to include personal and business banking services was also
an alternative. This would have provided another unique service that discount stores do not offer.
We chose a marketing issue because this was one of our major weaknesses that we wanted to fix.
One other alternative we developed was to capitalize on the growing Chinese middle
class by conservatively expanding store locations in China. We decided against this also because
of Wal-Mart's dominant international presence. We believe that this is still a feasible option but
we should increase our brand awareness before we decide to implement this strategy.
Continued expansion in the UK to more urban segments of the market with smaller
format store was another alternative. This parallels our other strategy involving expansion into
the UK. The same reasoning we did not choose the other strategy applies here that Wal-Mart still
has a dominant presence and we want to increase our brand awareness.
Another alternative was to produce more health trending and natural products through the
Kirkland signature brand. We saw the increase of the healthy eating trends and felt we should
capitalize on this trend through our own brand. Our brand awareness is still low so we were
unsure if customers would choose our less popular brand over our competition.
Expanding the mobile application by adding a price checking tool for a better shopping
experience was one alternative. The mobile application field is growing and we believe that our
customers would appreciate this expansion. We did not feel we would be able to generate a high
amount of revenue from this application so we decided against this option.
91
The last alternative we developed was to provide additional membership packages. This
would have hopefully increased our membership loyalty and possibly generated new members.
This strategy was a strategy targeted to our current members and we decided we wanted to gain
more membership through the strategy we chose which would focus on non-members.
92
93
Seek top level executives from competitors to bring fresh new ideas
One thing that Costco can do to not only help themselves but hurt their competition is
hire a few top level executives from their competitors. This will pull away from the competition
while adding to their repertoire. By hiring these experienced and successful executives, they will
implement a few of their successful strategies to help Costco gain market share. Other companies
have been successful at attempting this strategy.126
Another method that we though was an alternative to our choice was to increase
membership fees. This strategy would generate money for the company because of the increase
in fees. Membership fees are a major factor in Costco's financial success. By increasing these
fees we will increase the amount of revenue we generate from this aspect of Costco's channels of
financial support. The negative aspect to this strategy would be the possible decrease in customer
satisfaction resulting in the decrease in membership numbers. If this occurs, this strategy would
lose money for the company so we decided to not choose this strategy.
126
Alsever, J. (2013, May 15). The great expatriate hiring boom. CNN Money. Retrieved from
http://management.fortune.cnn.com/2013/05/15/hiring-emerging-markets/
94
x
5
Current Profits
x $1,478,212
$7,391,060
6,162,389
(12.18 x 1.25)
$94,592,671.15
127
Rocky Mountain Chocolate Factory, Inc. Rocky Mountain Chocolate Factory 2013 Form 10-K op cit
Rocky Mountain Chocolate Factory, Inc. Rocky Mountain Chocolate Factory 2011 Form 10-K op cit
129
Yahoo! Finance. "Rocky Mountain Chocolate Factory Inc.." http://finance.yahoo.com/q?s=rmcf&ql=1 (accessed
April 15, 2014).
128
95
Revenue
2013: $36,315,201
4.88%
2012: $34,626,892
11.24%
2011: $31,127,971
-2.35%
2010: $31,878,000
1%
2009: $31,573,000
Based on the previous years of growth the projected profit of 2014 will see an increase of 3.69%.
$36,315,201
1.0369
$37,655,231.92
The method that is going to be used to value Rocky Mountain Chocolate Factory is
Method 3 received the highest valuation at $169,505,804 ($169,505,803.20). This will allow
Costco to gain control of their largest supplier of chocolate which could lead to helping develop
future strategies and is projected revenue of $37,655,231.92 in the first year under the control of
Costco.
96
Expand in Brazil
City
Sau Paulo*
Rio de Janeiro*
Brasilia*
Fortaleza
Belo Horizonte*
Curitiba*
Recife
Porto Alegre
Belem
Goiania
Total
*Wealthiest Cities in Brazil131
Population130
11,244,000
6,323,000
2,562,000
2,447,000
2,375,000
1,747,000
1,536,000
1,409,000
1,392,000
1,301,000
130
Brazil Cities. (n.d.). Brazil Cities. Retrieved April 23, 2014, from http://www.brazil.org.za/brazilcities.html#.U1gGZvk2y3h
131
Latin American Herald Tribune - Welcome. (n.d.). Latin American Herald Tribune - Welcome. Retrieved April
23, 2014, from http://www.laht.com/article.asp?ArticleId=452297&CategoryId=14090
132
Costco Wholesale, Inc. (2014) Costco FY 2013 Annual Report.Accessed February 25, 2014.
97
To expand in Brazil we looked at the cities with the largest population to choose the
locations for the stores. The locations of the new stores will be within 50 miles of the cities
selected. The top five wealthiest cities are receiving more stores at 15 with Fortaleza receiving
10 stores based on population. The remaining four locations will receive 5 stores based on the
smaller population. We will market the new stores during the 2014 World Cup in Brazil. In
2010 the World Cup had over 3.2 billion viewer and over 715 million viewers for the finale
alone.135 Also we wanted to be more involved with social networking. Forbes named Brazil as
133
Super What? Cup Sponsors Spending $600M on Brazil Network | Special: 2014 Sports - Advertising Age.
(n.d.).Advertising Age Special Report 2014 Sports RSS. Retrieved April 23, 2014, from
http://adage.com/article/special-report-2014-sports/super-cup-sponsors-spending-600m-brazil-network/291117/
134
"Blog Entries." Penna Powers Brian Haynes. http://www.ppbh.com/how-much-do-ads-on-twitter-cost/ (accessed
April 14, 2014).
135
Brazil's World Cup Is a Marketer's Dream, but Also a Potential Nightmare. (n.d.). AdWeek. Retrieved April 22,
2014, from http://www.adweek.com/news/advertising-branding/brazil-s-world-cup-marketers-dream-also-potentialnightmare-152890
98
the social networking capital of the world.136 One of the most popular social networking
websites is Twitter. Twitter offers three types of advertisements; Promoted Tweets, Promoted
Account, and Promoted Trends. We would use 6 promoted tweets per month expecting 2500
interactions with the promoted tweet because even if you dont pay for a promoted tweet you can
still tweet at no charge but without the same amount of traffic the promoted tweet gets. Next is
the promoted account, this cost four dollars per follower and based on an average retail business
we would expect around 500,000 followers. Last is promoted trend and since we would already
be so involved in Twitter this would be the least common advertising technique we would purse
at once a month.
136
Brazil: A Social Media Marketers' Gold Mine. (n.d.). RSS. Retrieved April 23, 2014, from
http://socialmediatoday.com/christian-arno/1337541/brazil-social-media-marketing-gold-mine
99
Revenue:137
Costco Average Revenue per store (2013):
Revenue (2013) / Stores
$105,156,000,000 / 634
$165,861,199
Revenue for additional stores:
Average revenue per store x additional stores
$165,861,199 x 105
$17,415,425,895
Marketing Revenue:
Marketing Cost x 1.5
$79,760,000 x 1.5
$119,640,000
Total Revenue from expansion:
$17,535,065,895
Brazil is in the top five for highest populations in the world which would help expand the Costco
brand and get into new markets. Retail sales growth for 2013 was 8.5% making them a very
popular target for Costco to expand.138
137
Costco Wholesale, Inc. (2014) Costco FY 2013 Annual Report.Accessed February 25, 2014.
Dismal.com - Please Login. (n.d.).Dismal.com - Please Login. Retrieved April 23, 2014, from
https://www.economy.com/home/login/ds_proLogin_4.asp?script_name=/dismal/pro/release.asp&r=b
138
100
139
Costco Wholesale, Inc. (2014) Costco FY 2013 Annual Report.Accessed February 25, 2014.
Costco Valueline. (n.d.). Valueline. Retrieved April 16, 2014, from http://www3.valueline.com.proxyfs.researchport.umd.edu/secure/vlispdf/stk
140
101
Seek top level executives from competitors to bring fresh new ideas
Diego Piacentini, Senior Vice President, International Consumer Business at Amazon 141
Current Salary:
$230,905 x 50% premium
$346,358
Stephen F. Quinn, Chief Marketing Officer at Walmart142
Average CMO salary:
$1,500,000 x 50% premium
$2,250,000
Total Cost:
$346,358 + $2,250,000
$2,596,358
Of the two executives we are currently seeking we would offer them a 50% premium of
their current salary as an incentive to join our team. This strategy doesnt necessarily bring in
any revenue right away but because Costco has limited marketing expenses and the expense they
do have are included in selling and administrative cost the maximum revenue Costco generates at
this point in time is just over $10 for every $1 spent in marketing. While Walmart generates just
over $203 for every $1 spent. This extra expertise will help with the extra marketing expenses
Costco is about to take on.
143
40% of their annual revenue while Costco is just over 30% obtaining Diego Piacentini will be a
great asset for Costco at an affordable price. 144
141
"Amazon.com Inc." AMZN Executive Compensation. http://insiders.morningstar.com/trading/executivecompensation.action?t=AMZN (accessed April 15, 2014).
142
"CMOs Snag an Average of $1.5 Million a Year | CMO Strategy - Advertising Age." Advertising Age CMO
Strategy RSS. http://adage.com/article/cmo-strategy/cmos-snag-average-1-5-million-a-year/129932/ (accessed April
15, 2014).
143
Wal-Mart Stores, Inc. Bentonville, Arkansas. FY 2013 Form 10-K, Securities and Exchange Commission
Filing.
144
The State of Amazon: 2013 Results and 2014 Challenges. (n.d.). Appeagle. Retrieved April 16, 2014, from
https://www.appeagle.com/e-commerce-updates/state-amazon-2013-results-2014-challenges/
102
145
How to Value a Dry Cleaning Service | Zamucen. (n.d.). Zamucen. Retrieved April 16, 2014, from
http://www.zamucen.com/blog/how-to-value-a-dry-cleaning-service/
146
Cleaning Industry Analysis 2014 - Cost & Trends. (n.d.). Cleaning Industry Analysis 2014 - Cost & Trends.
Retrieved April 16, 2014, from https://www.franchisehelp.com/industry-reports/cleaning-industry-report/
103
Booming
7,396,133,816
261,828,418
7,134,305,398
2,497,006,889
4,637,298,509
454,508,406
$10.20
100% Equity
EBIT
(Interest)
EBT
(Tax)
Earnings
# of shares
outstanding
EPS
Recession
1,849,033,454
64,915,000
1,784,118,454
624,441,459
1,159,676,995
532,172,313
Normal
3,698,066,908
64,915,000
3,633,151,908
1,271,603,168
2,361,548,740
532,172,313
Booming
7,396,133,816
64,915,000
7,331,218,816
2,565,926,586
4,765,292,230
532,172,313
$2.18
$4.44
$8.95
104
EBIT
(Interest)
EBT
(Tax)
Earnings
# of shares
outstanding
EPS
EBIT
(Interest)
EBT
(Tax)
Earnings
# of shares
outstanding
EPS
EBIT
(Interest)
EBT
(Tax)
Earnings
# of shares
outstanding
EPS
Booming
7,396,133,816
163,371,709
7,232,762,107
2,531,466,737
4,701,295,370
493,340,360
$4.66
$9.53
Booming
7,396,133,816
183,063,051
7,213,070,765
2,524,574,768
4,688,495,997
485,573,969
$2.23
$4.71
$9.66
Booming
7,396,133,816
143,680,367
7,252,453,449
2,538,358,707
4,714,094,742
501,106,750
$2.21
$4.61
$9.41
105
EBIT
(Interest)
EBT
(Tax)
Earnings
# of shares
outstanding
EPS
EBIT
(Interest)
EBT
(Tax)
Earnings
# of shares
outstanding
EPS
EBIT
(Interest)
EBT
(Tax)
Earnings
# of shares
outstanding
EPS
Booming
7,396,133,816
222,445,734
7,173,688,082
2,510,790,829
4,662,897,253
470,041,188
$4.81
$9.92
Booming
7,396,133,816
104,297,684
7,291,836,132
2,552,142,646
4,739,693,486
516,639,532
$2.20
$4.52
$9.17
Booming
7,396,133,816
123,989,025
7,272,144,791
2,545,250,677
4,726,894,114
508,873,141
$2.20
$4.57
$9.29
106
7.75
100% Equity
7.25
50% D/50% E
6.75
60% D/40% E
6.25
40% D/60% E
5.75
80% D/20% E
5.25
20% D/80% E
30%D/70%E
4.75
4.25
3.75
3.25
2.75
2.25
Recession
Normal
Booming
107
EPS/EBIT Conclusion
If Costco is seeking profit maximization then they would choose 100% Equity as the
choice of financing. This would maximize the amount of earnings after interest and taxes but
would result in lower earnings per share. If maximization of shareholders wealth is what Costco
is seeking then they would choose 100% debt as there optimal financing technique. This would
increase the interest expense while keeping the same amount of outstanding common shares.
Therefore, it would be the optimal financing technique for having the maximum earnings per
share. If Costco would like control the company would choose 60% debt/40% Equity. This
leaves the company in control and does not dilute the ownership. If they are seeking flexibility
they would choose 30% Debt/70%Equity. This helps the company with future capital needs.
The financing technique that was chosen to finance the cost needed to implement the strategies is
30% Debt/ 70% Equity. This is a more future oriented approach and will help the strategies in
the future considering there will be far less debt in the company.
108
Assets
Current Assets:
Cash and Cash Equivalents
Short-Term Investments
Receivables, net
Refundable Income Taxes
Merchandise Inventories
Deferred income taxes and
other current assets
Notes Receivables, current
portion
Total Current Assets
Property, Plant, and
Equipment:
Land
Buildings and Improvements
Equipment and Fixtures
Construction in Progress
Less Accumulated
depreciation and
amortization
Net Property and Equipment
Other Assets
Total Assets
Liabilities and Equity
Current Liabilities:
Accounts Payable
Accrued salaries and benefits
Accrued member rewards
Accrued sales and other
taxes
Deferred membership fees
Other current liabilities
Other accrued expenses
Dividend payable
Total current liabilities
Costco
September
1,2013
RMCF
February
28, 2013
4,644,000,000
1,480,000,000
1,201,000,000
5,321,696
3,916,320
724,911
4,221,036
887,803
3,832,362,431
1,221,632,416
991,338,197
724,911
6,515,923,170
512,590,358
197,078
197,078
15,840,000,000
14,543,933
13,074,768,561
4,409,000,000
11,556,000,000
4,512,000,000
585,000,000
21,022,000,000
(7,141,000,000)
4,409,000,000
19,968,115,425
4,638,800,000
585,000,000
29,600,915,425
(10,055,186,807)
13,881,000,000
562,000,000
30,283,000,000
6,777,143
2,512,869
23,833,945
7,872,000,000
2,037,000,000
710,000,000
382,000,000
1,998,897
1,184,739
-
1,167,000,000
1,089,000,000
13,257,000,000
417,484
1,294,487
667,532
5,563,139
7,894,000,000
621,000,000
Strategy
Additions
8,412,115,425
126,800,000
Proforma
Balance Sheet
Costco
September 1,
2014
19,552,505,761
564,512,869
33,191,787,191
2,596,358
7,873,998,897
2,538,577,050
710,000,000
382,000,000
1,167,417,484
1,089,000,000
1,294,487
667,532
13,762,955,450
109
4,998,000,000
(2,000,000,000) 5,635,233,276
2,637,233,276
1,016,881,694
1,016,000,000
881,694
19,271,000,000
6,644,833
20,415,070,420
2,000,000
182,054
4,670,000,000
(122,000,000)
7,559,442
-
6,283,000,000
-
8,642,093
1,005,523
10,833,000,000
179,000,000
11,012,000,000
30,283,000,000
17,389,112
23,833,945
262,342
52,206,119
1,697,059,198
2,444,396
4,729,765,561
(122,000,000)
7,988,701,291
1,005,523
12,597,716,771
179,000
12,776,716,771
33,191,787,191
110
111
Retained Earnings:
forma income statement 2014
Total Stockholders Equity:
Noncontrolling interest:
Total Equity:
Total Liabilities and Equity:
112
$17,535,065,895
$147,933,122
$37,655,232
$113,000,000,000
$130,720,654,249
Cost:
Expand in Brazil
$8,491,875,725
(79,760,000 Marketing; 8,412,115,425 Expansion)
Dry Cleaning
$126,800,000
Rocky Mountain Chocolate Factory
$169,505,804
Acquire top executives
$2,596,358
Total
$8,790,777,587
Interest Saving:
Restructure long-term debt
113
September 1, 2013
September 1, 2014
$105,156,000,000
$130,720,654,249
Merchandise Cost
91,948,000,000
114,380,572,468
10,104,000,000
12,642,014,873
3,053,000,000
3,698,066,908
Interest Expense
99,000,000,000
123,989,025
3,051,000,000
3,574,077,883
990,000,000
1,250,927,259
2,039,000,000
2,323,150,624
$4.68
$4.57
Diluted
$4.63
$5.27
Basic
435,741,000
508,873,141
Diluted
440,512,000
440,512,000
$8.17*
$1.25
Revenue
Operating Expenses:
$636,091,426
-
$1,697,059,198
114
115
Current Ratio
Quick Ratio
Leverage Ratio (%)
1.20
.60
Costco
2013
1.10
.53
Costco
2012
1.14
.52
Costco
2011
63.64
175.00
54.61
30.84
Costco
2013
53.88
116.81
18.87
29.04
Costco
2012
53.02
112.85
17.01
21.03
Costco
2011
Inventory Ratio
Fixed Asset Turnover
Total Asset Turnover
Accounts Receivable Turnover
Average Collection Period
Profitability Ratios (%)
7.58
3.47
Costco
2013
7.65
3.65
Costco
2012
7.15
3.32
Costco
2011
12.56
2.90
1.94
6.73
18.52
$4.68
24.19
Costco
2013
12.42
2.78
1.72
6.30
13.65
$3.94
24.82
Costco
2012
12.57
2.74
1.64
5.46
11.63
$3.35
24.52
Costco
2011
Sales
Net Income
Earnings Per Share
Dividends Per Share
6.07
19.31
18.78
693.20
11.50
16.89
17.61
15.73
14.07
12.20
12.80
15.58
Costco Pro
Forma
2014
.95
.48
Costco Pro
Forma
2014
61.51
162.05
44.73
32.00
Costco Pro
Forma
2014
6.50
3.94
Costco Pro
Forma
2014
12.50
2.83
1.78
7.00
18.44
$4.57
24.77
Costco Pro
Forma
2014
24.31
13.94
-2.35
-84.70
S/W/N
2014
W
W
S/W/N
2014
S
S
S
S
S/W/N
2014
W
S
S/W/N
2014
N
N
N
N
N
W
N
S/W/N
2014
S
W
W
N*
*Would be an increase if not for special dividend of $7.00 in 2013($1.17 without special
dividend) $1.25 dividend in 2014 would be an increase
116
Leverage Ratios: Leverage Ratios measure the extent to which a firm has been financed by debt.
All of these ratios are a strength compared to the prior year. The Debt-to-Equity ratio decreased
by nearly 11% which is helping Costco becomes more balanced than they have in the past.
Times interest earned ratio also increased meaning there is more leverage when it comes to the
revenue being made and the interest maturing.
Activity Ratios: This category as a whole is neutral. There are only two ratios that we are able to
calculate and one is strength and one is a weakness compared to fiscal year 2013. Fixed Asset
Turnover decreased which tells us how efficiently they are using the plant and equipment. Total
Asset Turnover increased which means they are generating plenty of sales for the size of their
operation.
Profitability Ratio: All of these ratios are neutral except the earnings per share which is a
weakness compared to the previous year. Earnings per share have decrease by about ten cents
because of the increase in shares outstanding. Other ratios have been consistent with the
previous year and we would expect to increase as we continue the strategies that have been
implemented.
Growth Ratios: These ratios compare sales, net income, earnings per share, and dividends per
share to the previous year. Sales have increased by nearly 25% which is an outstanding number
for one years difference. Net income and earnings both have decrease in the amount they have
increased from previous years but net income has increased compared to 2013. Dividend per
share is neutral because it would have increased from last year if it were not the $7.00 special
dividend declared in fiscal year 2013.
117
McKinsey 7S Framework
Current Company Snapshot for Costco Wholesale, Inc.:
Hard Elements
Skills
There is a low level skillset in associates: primarily in the field of customer service and
merchandising stocking. The executive leadership has a high level of marketing and
merchandising skills. In addition, the organization has the ability to transfer customer wants into
private label goods for sale within a short period of time, as shown with private label brand
performance.
Style
Team oriented, Value focused, Customer service oriented
Heavy executive involvement as evidenced by death marches by CEO location visits 200+
days out of the year147
Staff
Dedicated staff a valuable asset, low turnover a strength, ranked a best place to work
consistently148
Soft Elements
Shared Values and Superordinate Goals
To continually provide our members with quality goods and services at the lowest possible
prices. Through five primary ethics-focused goals: 1) Obey the Law, 2) Take care of our
members, 3) Take care of our employees, 4) Respect our suppliers, and 5) Reward our
shareholders.149
147
CNBC. Costco Craze: Inside the Warehouse Giant. Video. Online. Retrieved from
http://www.youtube.com/watch?v=wOwJ4PXt3GM
148
Smith, J. (2013, November 21). The Best Retail Companies to work for right now. Accessed on May 1, 2014.
Retrieved from http://www.forbes.com/sites/jacquelynsmith/2013/11/21/the-best-retail-companies-to-work-forright-now/
149
Costco Wholesale, Inc. (2014) Costco Mission Statement and Code of Ethics. op cit.
118
Strategy
Costco has at its core mission to deliver quality products at the lowest possible prices, due to low
overhead, which results in the lowest industry markup possible (at the most 14%). According to
Jim Sinegal, former CEO, Costco is able to offer lower prices and better values by eliminating
virtually all the frills and costs historically associated with conventional wholesalers and
retailers, including salespeople, fancy buildings, delivery, billing and accounts receivable. We
run a tight operation with extremely low overhead which enables us to pass on dramatic savings
to our members.
Structure
Associate level has a strong culture that breeds positivity and customer focus.
Other aspects of the business outside of stores include manufacturing and distribution, their
structure is unknown, but most likely efficient considering low overhead. Other aspects of the
business are known to be divisional in structure. 150
Systems
Customer service, restock, product positioning, merchandising focused
Backend Costco Wholesale Industries makes up a large portion of the business, includes
processing of meats, chickens, seafood, baking, and other products sold.
Coriolis Research, Ltd. (June 2004). Understanding Costco. Accessed on May 1, 2014. Retrieved from
http://www.coriolisresearch.com/pdfs/coriolis_understanding_Costco.pdf
119
Staff
Additional skills may be acquired by understanding the manufacture of their own chocolate
products. Staff changeover from the Rocky Mountain Chocolate Factory will require additional
training to ensure understanding of Costcos mission and vision of delivering value & a quality
product to the customer. Additional divisional oversight may be necessary to ensure quality
delivery of the product.
Soft Elements
Shared Values and Superordinate Goals
To deliver the highest quality products to customers and to increase the private label brand,
Kirkland Signatures, brand equity. By controlling the manufacture and sale of their products,
Costco can better achieve this goal of ensuring the translation of value to their loyal customers.
Strategy
By integrating the manufacturer of additional quality products, Costco can continue to maintain
lower margins and have less reliance upon other suppliers. In addition, having complete control
of the manufacture of additional Kirkland brand products
Structure
This acquisition would easily be managed by existing industry and manufacturing management
of other Kirkland brand products. Crossover of policies from Rocky Mountain may need to be
adapted to ensure quality control and employee compensation.
Systems
Additional management and oversight policies may need to be implemented, as stated above.
120
Soft Elements
Shared Values and Superordinate Goals
To become the worldwide leader in discount stores, Costco must expand into developing
markets, while focusing on their marketing efforts in new and unfamiliar markets.
Strategy
Additional costs may be incurred due to changes in legal, regulatory, or other local requirements
of the Brazilian municipalities in which Costco wishes to expand into. These additional factors
could adversely affect their goal of delivering value to the customer and maintaining their low
markup percentage.
Structure
In following with Costcos divisional management structure, Costco will need additional
oversight and executive leadership for a newly created Brazil division.
Systems
121
Inclusion of Costcos management information systems will be required for new locations. Due
to the geographic distance from normal marketplaces, additional infrastructure may be required.
In addition to expansion of the MIS, Costco will need to implement new policies and systems to
efficiently manage distribution infrastructure.
Soft Elements
Shared Values and Superordinate Goals
Added convenience adds value to membership for existing cardholders, increasing membership
retention, and attracting new customers. Adding dry cleaning services would provide customers
with an incentive to visit the stores often.
Strategy
Additional services for customers will help Costco differentiate itself from other big box
retailers, while adding value to its memberships for customers.
Structure
Oversight and management of dry cleaning services will require minimal added training to
existing store management.
Systems
122
Policies that protect and ensure quality service will need to be implemented for dry cleaning
services.
123
Other: Seek top level executives from competitors to bring fresh new
ideas
Hard Elements
Skills
Acquiring valuable industry experience and outside skills is essential for the executive team of
Costco to stay ahead of competitors. Acquiring an executive with marketing background will
help Costco position itself better in more competitive and growing international markets.
Style
Costco should try to find an executive who shares in the belief of delivering value to the
customer rather than to their own personal bank accounts. In keeping with the history of
executive compensation, perhaps finding a talented and eager young executive with retail
marketing experience would be more beneficial than picking from competitors executive pools.
Staff
The creation of a new position (VP of Marketing) will require accommodation at each divisional
level of management. Store managers and executive leadership will work together to ensure
brand unity and proper brand management.
Soft Elements
Shared Values and Superordinate Goals
To build brand reputation and expand
Strategy
By targeting other competitors and displaying the value of buying in bulk for consumers, Costco
can expand its brand awareness and membership base, expanding revenues overtime.
Structure
Costco in large part does not have a marketing department at the executive level, therefore the
hiring of a new Vice President of Marketing will require the creation of a new position and
department within the company. This position will align the companies branding and instill
marketing objectives to be instilled in divisional areas of Costco stores.
Systems
Additions to existing management information systems may be required to ensure consistency &
timeliness in marketing efforts.
124
125
Unrelated Diversification: Provide discounted dry cleaning services for card members
1. Have Costco consumers receptively began to utilize the dry cleaning services?
2. Are the dry cleaning staff adequately trained and prepared to handle large differences in
demand requirements?
3. Are garments being properly handled and finished throughout the process?
Retrenchment: Restructure long-term debt with better finance offers
1. Has this process been successfully completed?
2. Did this process save Costco Corporation money?
3. Has the long-term debt of the company been adequately reduced?
Other: Seek top level executives from competitors to bring fresh new ideas
1. Has the newly appointed executive developed a marketing or branding strategy that
aligns with the way Costco would like to represent itself?
2. Have newly created innovative ideas helped the organization in some way to becoming
the worldwide leader in discount stores?
3. What additional training or oversight will be needed to ensure long term success of the
newly appointed executive board member?
126
Contingency Plans
Integrative Strategy: Enter a joint venture with Amazon to increase brand awareness
If our original strategy to acquire Rocky Mountain Chocolate Factory is not successful,
we will enter into a joint venture with Amazon to increase our brand awareness. Amazon is the
leading online retailer and we plan to gain brand awareness by doing business with them. We
believe through this brand awareness, membership and sales will both grow.
Intensive Strategy: Increase marketing on social networks Facebook, Twitter, and growing
networks like Tumblr
Our contingent intensive strategy is to increase our marketing efforts on social networks
Facebook, Twitter, and growing networks like Tumblr. This is a very low cost way to increase
our brand awareness. The increasing use of social media is a great potential market to take
advantage of. Constant updates on these networks will reach our potential customers and
hopefully increase our sales and membership numbers. The only expense associated with this
strategy would be implemented if we decide to advertise. We would then have to pay Facebook
and the other networks for our advertisement space.
Diversification Strategy: Expand sun dries segment and include pay by the pound
Expanding the sun dries segment of the store to include pay by the pound option would
be our contingency plan for our diversification strategy. This will provide a small amenity for
our current members. They will be able to pick the sun dries that they want. This is a smaller
project that would hopefully increase our customer satisfaction.
127
Defensive Strategy: Remove analog photo centers from store locations to adapt for shift in
prominence of digital prints market
The removal of analog photo centers from our store locations to adapt for the shift in the
prominence of digital prints market is our contingent defensive strategy. This will allow us to
remove a service that is not being frequently used by Americans. This will allow also for more
space for other products or services.
Other Strategy: Increase membership fees
Increasing membership fees would be our other contingency strategy. This would affect
our members but it would increase our revenue. Membership fees are one of the ways that
Costco generates their revenue. We did not initially want to implement this strategy because we
were afraid our membership numbers would decrease. If we do increase membership fees, we
would also need to provide extra benefits for our customers to ensure they would be willing to
remain members.
128
Conclusion
Based upon our analysis of Costco Wholesale Corporation we recommended the
implementation of the following strategies: 1) Gaining control of Rocky Mountain chocolate
factory, 2) Expansion into the growing Brazilian retail market, 3) The expansion of services to
include discounted dry cleaning products, 4) The restructuring of long-term debt, and 5) The
addition of outside executive talent. We believe that these strategies will allow Costco to: 1)
Competitively expand sales within their private label brand, Kirkland Signature, 2) Expand their
international market share and increase revenues, 3) Improve their customer experience by
providing additional services, 4) Strengthen their financial situation for future expansions and
investments, and 5) Improve their overall brand awareness and marketing prowess against
competitor Wal-Mart.
129
References
"Amazon.com Inc." AMZN Executive Compensation.
http://insiders.morningstar.com/trading/executive-compensation.action?t=AMZN
(accessed April 15, 2014).
"Blog Entries." Penna Powers Brian Haynes. http://www.ppbh.com/how-much-do-ads-ontwitter-cost/ (accessed April 14, 2014).
"CMOs Snag an Average of $1.5 Million a Year | CMO Strategy - Advertising Age."
Advertising Age CMO Strategy RSS. http://adage.com/article/cmo-strategy/cmos-snagaverage-1-5-million-a-year/129932/ (accessed April 15, 2014).
"U.S. Retail Scene In Shake-Up As Costco (COST) Gains On Competitors:
Deloitte." International Business Times. N.p., n.d. Web. 11 Apr. 2014.
<http://www.ibtimes.com/us-retail-scene-shake-costco-cost-gains-competitors-deloitte1537432>.
Alan Wolf. This Week in Consumer Electronics. (March 12, 2012). BrandSource Focused on
Dealer Growth, Profitability.
Alsever, J. (2013, May 15). The great expatriate hiring boom. CNN Money. Retrieved from
http://management.fortune.cnn.com/2013/05/15/hiring-emerging-markets/
Angel Gonzalez. (January 30, 2014). In store visit, Obama touts the Costco way with pay.
Accessed on February 24, 2014. Retrieved from
http://seattletimes.com/html/businesstechnology/2022782763_costcoobamaxml.html
Anh Ngyuen. (August 23, 2010). Walmart pushes ahead with SAP rollout after Asda pilot
success. Accessed on March 10, 2014. Retrieved from
http://www.computerworlduk.com/news/it-business/3236348/walmart-pushes-aheadwith-sap-rollout-after-asda-pilot-success/
Annalyn Censky. (June 26, 2012). Chinas middle-class boom. Accessed on February 27,
2014. Retrieved from http://money.cnn.com/2012/06/26/news/economy/china-middleclass/
Ben Rooney. (October 28, 2008). Consumer confidence at all-time low. Accessed on March
10, 2014. Retrieved from
http://money.cnn.com/2008/10/28/news/economy/consumer_confidence/
Brad Stone. (June 6, 2013) Costco CEO Craig Jelinek Leads the Cheapest, Happiest Company
in the World. Accessed February 24, 2014. Retrieved from
http://www.businessweek.com/articles/2013-06-06/costco-ceo-craig-jelinek-leads-thecheapest-happiest-company-in-the-world
Brad Tuttle. (November 1, 2012). Brand Names Just Dont Mean as Much Anymore. Accessed
on March 10, 2014. Retrieved from http://business.time.com/2012/11/01/brand-namesjust-dont-mean-as-much-anymore/
Brazil Cities. (n.d.). Brazil Cities. Retrieved April 23, 2014, from
http://www.brazil.org.za/brazil-cities.html#.U1gGZvk2y3h
130
Brazil: A Social Media Marketers' Gold Mine. (n.d.). RSS. Retrieved April 23, 2014, from
http://socialmediatoday.com/christian-arno/1337541/brazil-social-media-marketing-goldmine
Brazil's World Cup Is a Marketer's Dream, but Also a Potential Nightmare. (n.d.). AdWeek.
Retrieved April 22, 2014, from http://www.adweek.com/news/advertisingbranding/brazil-s-world-cup-marketers-dream-also-potential-nightmare-152890
Brush, Marc. 2013. "Consumer trends that matter personalization." Functional Ingredients no.
131: 14. Business Source Complete, EBSCOhost. Accessed on February 26, 2014.
Cardona, M. (2012, January 21). Target to Spend $1 Billion on Remodeling Stores, Testing
Small Urban Shops. Daily Finance. Retrieved from
http://www.dailyfinance.com/2010/01/21/target-to-spend-1-billion-on-remodeling-storestesting-small-u/
Chris Morran. (December 2, 2013). Costcos Clever Plan to Sell Both Gas & Liquor in D.C.
Results in Death Threats. Accessed on February 26, 2014. Retrieved at
http://consumerist.com/2013/12/02/costcos-clever-plan-to-sell-both-gas-liquor-in-d-cresults-in-death-threats/
Christina Austin. (November 11, 2012). Only 36 Companies Have $1,000 Million-Plus Ad
Budgets. Accessed on March 10, 2014. Retrieved from
http://www.businessinsider.com/the-35-companies-that-spent-1-billion-on-ads-in-20112012-11?op=1
Cleaning Industry Analysis 2014 - Cost & Trends. (n.d.). Cleaning Industry Analysis 2014 - Cost
& Trends. Retrieved April 16, 2014, from https://www.franchisehelp.com/industryreports/cleaning-industry-report/
CNBC. Costco Craze: Inside the Warehouse Giant. Video. Online. Retrieved from
http://www.youtube.com/watch?v=wOwJ4PXt3GM
Cooper, B. (2013, November 22). 10 Surprising Social Media Statistics That Might Make You
Rethink Your Social Strategy. The Huffington Post. Retrieved from
http://www.huffingtonpost.com/belle-beth-cooper/10-surprising-socialmedi_b_4325088.html
Coriolis Research, Ltd. (June 2004). Understanding Costco. Accessed on May 1, 2014. Retrieved
from http://www.coriolisresearch.com/pdfs/coriolis_understanding_Costco.pdf
Costco Valueline. (n.d.). Valueline. Retrieved April 16, 2014, from
http://www3.valueline.com.proxy-fs.researchport.umd.edu/secure/vlispdf/stk
Costco Wholesale, Inc. (2014) Costco FY 2013 Annual Report.Accessed February 25, 2014.
Retrieved from http://phx.corporateir.net/External.File?t=1&item=UGFyZW50SUQ9NTI4MzE0fENoaWxkSUQ9MjE1NjQ
zfFR5cGU9MQ==
131
Costco Wholesale, Inc. (2014). Costco Mission Statement and Code of Ethics. Accessed on
February 25, 2014. Retrieved from http://phx.corporateir.net/External.File?item=UGFyZW50SUQ9NDAwMDR8Q2hpbGRJRD0tMXxUeXBlP
TM=&t=1
Costco Wholesale, Inc. Company Profile. Accessed on March 5, 2014. Retrieved from
http://phx.corporate-ir.net/phoenix.zhtml?c=83830&p=irol-homeprofile
Costco Wholesale, Inc. Issaquah, Washington. FY 2012 Form 10-K, Securities and Exchange
Commission Filing.
Couch, B. (2005, March 9). Costco is Humming in the UK, Thanks to Quirk in Zoning Laws.
Bloomberg News. Retrieved from http://www.seattlepi.com/business/article/Costco-ishumming-in-the-U-K-thanks-to-quirk-in-1168218.php
Courtemanche, Charles, and Art Carden. 2014. "Competing with Costco and Sam's Club:
Warehouse Club Entry and Grocery Prices." Southern Economic Journal 80, no. 3: 565585. Business Source Complete, EBSCOhost. Accessed on February 26, 2014.
Danahy, Jim, and Hugh Larratt-Smith. "Lenders and the Growing Power of the Big-Box
Retailers." Secured Lender. no. 6 (2006): 20-24.
David Cay Johnston. (November 4, 2013). Median wage falls to lowest level since 1998.
Accessed on March 5, 2014. Retrieved from
http://america.aljazeera.com/articles/2013/11/4/median-wagestagnationincomeinequality.html
David Goldman. (April 28, 2010). Wal-Marts bad PR comes at a bad time Accessed on March
10, 2014. Retrieved from http://money.cnn.com/2010/04/28/news/companies/walmart/
Dwyer, Nate. 2013. "The Secret Door To Brick And Mortar: Succeeding With
Millennials." Chain Store Age 89, no. 8: 20-21. Business Source Complete, EBSCOhost.
Accessed on February 26, 2014.
Eduardo Porter. (September 18, 2013) Americas Sinking Middle Class. Accessed on February
27, 2014. Retrieved from http://www.nytimes.com/2013/09/19/business/americassinking-middle-class.html
Eleanor Bloxham. (June 11, 2013). How Costco saves taxpayers money. Accessed on February
24, 2014. Retrieved from http://management.fortune.cnn.com/2013/06/11/costco/
Hazel Barkworth. (February 4, 2014). Six Trends That Will Shape Consumer Behavior This
Year. Accessed on February 26, 2014. Retrieved from
http://www.forbes.com/sites/onmarketing/2014/02/04/six-trends-that-will-shapeconsumer-behavior-this-year/
How to Value a Dry Cleaning Service | Zamucen. (n.d.). Zamucen. Retrieved April 16, 2014,
from http://www.zamucen.com/blog/how-to-value-a-dry-cleaning-service/
Ian Austen. (February 24, 2014). Target push into Canada Stumbles. Accessed on March 10,
2014. Retrieved from http://www.nytimes.com/2014/02/25/business/international/targetstruggles-to-compete-in-canada.html
132
Jared Harding Press. (2013) Dr. StrangeBox or: How I learned to stop worrying and love urban
bix box retail. Pg. 43. Journal of Urban Design, Vol. 13. No. 3, 329344, October 2008.
Pg. 333.
Kelli Grant. (March 1, 2014). Which membership pays off faster: AAA or Amazon? Accessed
on March 10, 2014. Retrieved from http://www.cnbc.com/id/101452608
Kenneth Quinnell (March 7, 2013).Costco CEO Supports Fair Minimum Wage Act Accessed
on March 5, 2014. Retrieved from http://www.aflcio.org/Blog/Political-ActionLegislation/Costco-CEO-Supports-Fair-Minimum-Wage-Act
Latin American Herald Tribune - Welcome. (n.d.). Latin American Herald Tribune - Welcome.
Retrieved April 23, 2014, from
http://www.laht.com/article.asp?ArticleId=452297&CategoryId=14090
Lettie Teague. (December 28, 2012). Costco wine suprises: If you see it, buy it. Accessed on
March 10, 2014. Retrieved from http://www.marketwatch.com/story/costco-winesurprises-if-you-see-it-buy-it-2012-12-24
Linecker, A. (2005, June 22). ROCKY MOUNTAIN CHOCOLATE FACTORY Durango,
Colorado; Chocolate Lovers Would Climb A Mountain For Its Sweet Treats.
Investors.com. Retrieved from http://news.investors.com/business-the-newamerica/062205-409030-rocky-mountain-chocolate-factory-durango-colorado-chocolatelovers-would-climb-a-mountain-for-its-sweet-treats.htm
Livia Gershon. (February 10, 2013). After Sale, BJ's Sticking With Proven Strategy. Accessed
on March 10, 2014. Retrieved from
http://www.wbjournal.com/article/20130210/METROWEST02/302079996/after-sale-bjssticking-with-proven-strategy
Logan and Beyman. (April 25, 2012). Costco: Breaking all the retail rules. Accessed on
February 26, 2014. Retrieved from http://www.cnbc.com/id/47175492
MSN Money Report. Costco Wholesale, Key Ratios. Accessed on February 21, 2014.
Retrieved from http://investing.money.msn.com/investments/key-ratios?symbol=COST
National Retail Federation. "NRF Forecasts 4.1% Increase In Retail Sales For 2014." N.p., n.d.
Web. 11 Apr. 2014.
<http://www.nrf.com/modules.php?name=News&op=viewlive&sp_id=1766>.
Peckenpaugh, Douglas J. 2013. "The Top 10 Trends in Private Label." Private Label Buyer 27,
no. 11: 23-30. Business Source Complete, EBSCOhost. Accessed on February 26, 2014.
Puget Sound Business Journal. (March 5, 2013). Costco back in the forefront of minimum wage
debate. Accessed February 24, 2014. Retrieved from
http://www.bizjournals.com/seattle/news/2013/03/05/costco-back-in-the-forefrontof.html
Rennee Morad. (January 6, 2013). Best Warehouse Store: BJs, Costco, or Sams Club?
Accessed on March 10, 2014. Retrieved from http://finance.yahoo.com/news/bestwarehouse-store-bj-costco-104106736.html
133
Rocky Mountain Chocolate Factory, Inc. Rocky Mountain Chocolate Factory 2013 Form 10K op cit
Rocky Mountain Chocolate Factory, Inc. Rocky Mountain Chocolate Factory 2011 Form 10K op cit
Sams Club Corporation. About Us. Accessed February 25, 2014. Retrieved from
http://www3.samsclub.com/NewsRoom/AboutUs/ExecutiveTeam/
Sambuddha Mitra Mustafi. (May 13, 2013). Indias Middle Class: Growth Engine or Loose
Wheel?. Accessed on February 27, 2014. Retrieved from
http://india.blogs.nytimes.com/2013/05/13/indias-middle-class-growth-engine-or-loosewheel/?_php=true&_type=blogs&_r=0
SAP AG. (2007). Wal-Mart Selects SAP. Accessed on February 27, 2014. Retrieved from
http://global.sap.com/press.epx?pressid=8440
Shelby Capacio. (December 19, 2013). Metro Target customers loyal despite data breach.
Accessed on March 10, 2014. Retrieved from
http://www.myfoxtwincities.com/story/24268318/metro-target-customers-loyal-despitebreach
Smith, J. (2013, November 21). The Best Retail Companies to work for right now. Accessed on
May 1, 2014. Retrieved from
http://www.forbes.com/sites/jacquelynsmith/2013/11/21/the-best-retail-companies-towork-for-right-now/
Steven Greenhouse, Stephanie Clifford. (March 6, 2013). A Respite in Efforts by Wal-Mart in
New York. Accessed on March 10, 2014. Retrieved from
http://www.nytimes.com/2013/03/07/business/a-respite-in-efforts-by-wal-mart-in-newyork.html?pagewanted=all&_r=0
Steven Greenhouse. (July 17, 2005). How Costco Became the Anti-Wal-Mart. Accessed on
February 26, 2014. Retrieved from
http://www.nytimes.com/2005/07/17/business/yourmoney/17costco.html?pagewanted=all
&_r=0
Steven Sparrow. (January 7, 2014). 5 Retail Trends To Look For In 2014. Accessed on
February 26, 2014. Retrieved from http://www.forbes.com/sites/sap/2014/01/07/5-retailtrends-to-look-for-in-2014/
Super What? Cup Sponsors Spending $600M on Brazil Network | Special: 2014 Sports Advertising Age. (n.d.).Advertising Age Special Report 2014 Sports RSS. Retrieved
April 23, 2014, from http://adage.com/article/special-report-2014-sports/super-cupsponsors-spending-600m-brazil-network/291117/
Tanzina Vega. (December 16, 2010). Shopping at Target? Now You Can Pick Up a Dozen
Eggs. Accessed on March 10, 2014. Retrieved from
http://www.nytimes.com/2010/12/17/business/media/17adco.html?_r=0
Target Stores, Inc. Minneapolis, Minnesota. FY 2012 Form 10-K, Securities and Exchange
Commission Filing.
134
Teamsters Union. Costco workers stand together. Accessed February 26, 2014. Retrieved from
http://teamster.org/content/costco-workers-stand-together
The Associated Press. (October 6, 2010). Costcos profit rose 16% in Quarter. Accessed on
Marc h 10, 2014. Retrieved from
http://www.nytimes.com/2010/10/07/business/07costco.html?_r=0
The State of Amazon: 2013 Results and 2014 Challenges. (n.d.). Appeagle. Retrieved April 16,
2014, from https://www.appeagle.com/e-commerce-updates/state-amazon-2013-results2014-challenges/
Trefis Team. (July 31, 2013). Accessed on March 10, 2014. Retrieved from
http://www.trefis.com/stock/cost/articles/196736/costcos-biggest-threats-are-amazonsams-club/2013-07-31
Trulaske College of Business. Costco Wholesale, Inc. Investment Highlights. Retrieved from
http://business.missouri.edu/ifmprogram/reports/2005FS/Costco.doc
U.S. Census Bureau "Monthly & Annual Retail Trade." Main Page. N.p., n.d. Web. 11 Apr.
2014.http://www.census.gov/retail/
U.S. Food and Drug Administration. (April 25, 2013). FDA Warning Letter Regarding Tobacco
Retailer Inspection Violation. Accessed on March 5, 2014. Retrieved from
http://www.fda.gov/ICECI/EnforcementActions/WarningLetters/Tobacco/ucm353751.ht
m
ValueLine. (Jan 31. 2014) Retail Store Industry.
Wal-Mart Stores, Inc. 2013 Annual Report op cit. Pg. 38.
Wal-Mart Stores, Inc. Bentonville, Arkansas. FY 2012 Form 10-K, Securities and Exchange
Commission Filing.
Wal-Mart Stores, Inc. Bentonville, Arkansas. FY 2013 Form 10-K, Securities and Exchange
Commission Filing.
Welch, Burritt, Coleman-Lochner. (2012) The Era of Big Box Retail Dominance Is Coming to
an End. Accessed on February 25, 2014. Retrieved from
http://www.bloomberg.com/news/2012-03-30/the-era-of-big-box-retail-dominance-iscoming-to-an-end.html
Yahoo Finance. Company Profile TGT Target Stores. Accessed on March 10, 2014.
Retrieved from http://finance.yahoo.com/q/pr?s=TGT+Profile
Yahoo Finance. Company Profile WMT Wal-Mart Stores. Accessed on March 10, 2014.
Retrieved from http://finance.yahoo.com/q/pr?s=WMT+Profile
Yahoo Finance. Costco Wholesale Corporation Historical Prices. Accessed on February 24,
2014. Retrieved from http://finance.yahoo.com/q/hp?s=COST+Historical+Prices
Yahoo! Finance. "Rocky Mountain Chocolate Factory Inc.."
http://finance.yahoo.com/q?s=rmcf&ql=1 (accessed April 15, 2014).
135
Appendices
Appendix 1: Calculations for Financials
Appendix 2: Pro Forma Calculations
136
2012
2011
Current Ratio
(15,840) /(13,257)
(13,526) /(12,260)
(13,706) /(12,050)
Quick Ratio
(15,840-7,894) /
(13,526-7,096) /
(13,706-6,638)
(13,257)
(12,260)
/(13,706)
(19,271) / (30,283)
(14,622) / (27,140)
(14,188) / (26,761)
(19,271) / (11,012)
(14,622) / (12,518)
(14,188) / (12,573)
LT Debt to Equity
(19,271-13,257) /
(14,622-12,260) /
(14,188-12,050) /
(11,012)
(12,518)
(12,573)
(3,053) /(99)
(2,759)/ (95)
(2,439) / (116)
(105,156) / (13,881)
(99,137) / (12,961)
(88,915) / (12,432)
(105,156) / (30,283)
(99,137) / (27,140)
(88,915) / (26,761)
(105,156-91,948) /
(99,137-86,823) /
(88,915-77,739) /
(105,156)
(99,137)
(88,915)
(3,053) / (105,156)
(2,759) / (99,137)
(2,439) / (88,915)
(2,039) / (105,156)
(1,709) / (99,137)
(1,462) / (88,915)
Return on Tot.
(2,039)/ (30,283)
(1,709) / (27,140)
(1,462) /(26,761)
Times Interest
Earned
Fixed Asset
Turnover
Total Asset
Turnover
Gross Profit Margin
Assets
137
Return on SE
(2,039) / (11,012)
(1,709) / (12,518)
(1,462) / (12,573)
EPS
(2,039)/ (435)
(1,709) / (433)
(1,462) / (436)
(113.19)/ (4.68)
(97.79) / (3.94)
(82.13) /(3.35)
Sales
(105,156-99,137)/
(99,137-88,915)/
(88,915-77,946)/
(99,137)
(88,915)
(77,946)
Net Income
(2,039-1,709) /(1,709)
(1,709-1,462)/ (1,462)
(1,462-1,303)/ (1,303
EPS
(4.68-3.94)/ (3.94)
(3.94-3.35)/ (3.35)
(3.35-2.97)/ (2.97)
(8.17-1.03)/ (1.03)
(1.03-.89)/ (.89)
(.89-.77)/ (.77)
2012
2011
Current Ratio
(59,940) / (71,818)
(54,975) / (62,300)
(52,012)/ (58,603)
Quick Ratio
(59,940-43,803) /
(54,975-40,714) /
(52,012-36,437)/
(71,818)
(62,300)
(58,603)
(121,367)/ (203,105)
(117,645) / (193,406)
(109,535) / (180,782)
(121,367) / (81,738)
(117,645)/ (75,761)
(109,535) / (71,247)
LT Debt to Equity
(49,549)/ (81,738)
(55,345)/ (75,761)
(50,932) / (71,247)
Times Interest
(25,737) /(688)
(24,398)/ (604)
(23,538)/ (513)
(469,162)/(143,165)
(446,950) / (138,431)
(421,849)/ (128,770)
Earned
Fixed Asset
Turnover
138
(469,162)/(203,105)
(446,950)/ (193,406)
(421,849) /(180,782)
(469,162-352,488)/
(446,950-335,127)/
(421,849-314,946) /
(469,162)
(446,950)
(421,849)
(25,737) /(469,162)
(24,398)/ (446,950)
(23,538) / (421,849)
(16,999)/ (469,162)
(15,699) / (446,950)
(16,389) /(421,849)
Return on Tot.
(16,999)/ (203,105)
(15,699)/ (193,406)
(16,389)/ (180,782)
Return on SE
(16,999) / (81,738)
(15,699)/ (75,761)
(16,839) / (71,247)
EPS
(16,999) / (3,374)
(15,699) / (3,406)
(16,839)/ (3,656)
(73.44)/ (5.04)
(61.79) /(4.54)
(56.07) / (4.48)
(469,162-446,950)/
(446,950)
(445,950-421,849)/
(421,849-408,085) /
(421,849)
(408,085)
(16,999-15,699)/
(15,699-16,389)/
(16,389-14,370)/
(15,699)
(16,389)
(14,370)
EPS
(5.04-4.54)/ (4.54)
(4.54-4.48)/ (4.48)
(4.48-3.72) / (3.72)
(1.59-1.46)/ (1.46)
(1.46-1.21)/ (1.21)
(1.21-1.09)/ (1.09)
Total Asset
Turnover
Gross Profit Margin
Assets
Sales
Net Income
2011
Current Ratio
(16,388) /(14,031)
(16,449)/(14,287)
Quick Ratio
(16,388-7,903)/ (14,031)
(16,449-7,918)/ (14,287)
139
(48,163-16,558)/ (48,163)
(46,630-15,821)/ (46,630)
(48,163-16,558)/(16,558)
(46,630-15,821)/ (15,821)
LT Debt to Equity
(17,574)/ (16,558)
(16,522)/ (15,821)
(5,371)/ (762)
(5,322) / (866)
(71,960)/ (31,775)
(68,466)/ (30,181)
(71,960)/ (48,163)
(68,466)/ (46,630)
(71,960-50,568)/(71,960)
(68,466-47,860)/ (68,466)
(5,371)/ (71,960)
(5,322)/ (68,466)
(2,999)/ (71,960)
(2,929) / (68,466)
(2,999)/ (48,163)
(2,929)/ (46,630)
Return on SE
(2,999) / (16,558)
(2,929) / (15,821)
EPS
4.57
4.31
(61.00)/(4.57)
(52.14)/ (4.31)
Sales
(71,960-68,466)/ (68,466)
(68,466-65,786)/ (65,786)
Net Income
(2,999-2,929)/(2,929)
(2,9292,920)/(2,920)
EPS
(4.57-4.31)/(4.31)
(4.31-4.03)/(4.03)
(1.38-1.15)/(1.15)
(1.15-.92)/ (.92)
140
(13,074,768,561)/(13,762,955,040)
Quick Ratio
(13,074,768,561-6,515,923,170)/(13,762,955,040)
(20,415,070,420)/(33,191,787,191)
(20,415,070,420)/(12,597,716,771)
LT Debt to Equity
(5,635,233,276)/(12,597,716,771)
Times Interest
(3,698,066,908)/123,989,025)
Earned
Fixed Asset
(130,720,654,249)/(19,552,505,761+564,512,869)
Turnover
Total Asset
(130,720,654,249)/(33,191,787,191)
Turnover
Gross Profit Margin
(130,720,654,249-114,380,572,468)/(130,720,654,249)
(3,698,066,908)/(130,720,654,249)
(2,323,150,624)/(130,720,654,249)
Return on Tot.
(2,323,150,624)/(33,191,787,191)
Assets
Return on SE
(2,323,150,624)/12,597,716,771)
EPS
(113.19/4.57)
Sales
(130,720,654,249-105,156,000,000)/(105,156,000,000)
141
Net Income
(2,323,150,624-2,039,000,000)/(2,039,000,000)
EPS
(4.57-4.68)/(4.68)
(1.25-8.17)/(1.17)
142