Company Financials PepsiCo Inc (www.pepsico.com)

Company Financials
PepsiCo Inc (www.pepsico.com)
Industry NAICS code: 312111 (Soft Drinks (Including Bottled Carbonated and Flavored
Water, Bottled Coffee & Tea, Sodas, Pop and Energy Drinks) Manufacturing)
Income Statement
Fiscal Year ends
in December.
$USD, In whole
numbers,
except marked *
or %
Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013
Column Name – – – – –
Total Revenue 63,525,000,000 62,799,000,000 63,056,000,000 66,683,000,000 66,415,000,000
Cost Of Revenue 28,785,000,000 28,209,000,000 28,384,000,000 30,884,000,000 31,243,000,000
Gross Profit 34,740,000,000 34,590,000,000 34,672,000,000 35,799,000,000 35,172,000,000
Operating
Expenses
General &
Administrative
Costs
– – – – –
SGA Expense 24,231,000,000 24,735,000,000 24,885,000,000 26,126,000,000 25,357,000,000
R&D Expense – – – – –
Other
Operating
Expenses
0 70,000,000 75,000,000 92,000,000 110,000,000
Restructuring
and
Merger/Acquisition
Costs
– – – – –
Amortization – 70,000,000 75,000,000 92,000,000 110,000,000
Total
Operating
Expenses
24,231,000,000 24,805,000,000 24,960,000,000 26,218,000,000 25,467,000,000
Operating Income 10,509,000,000 9,785,000,000 9,712,000,000 9,581,000,000 9,705,000,000
Misc Other Special
Charges – – – – –
Interest Expense 1,151,000,000 1,342,000,000 970,000,000 909,000,000 911,000,000
Gain On Sale Of
Security – – – – –
Other Income
(expense) – – (1,359,000,000) – –
Pre-Tax Income 9,602,000,000 8,553,000,000 7,442,000,000 8,757,000,000 8,891,000,000
Income Taxes 4,694,000,000 2,174,000,000 1,941,000,000 2,199,000,000 2,104,000,000
Net Income from
Continuous
Operations
4,908,000,000 6,379,000,000 5,501,000,000 6,558,000,000 6,787,000,000
Net Income for
Common
Stockholders
4,853,000,000 6,323,000,000 5,446,000,000 6,503,000,000 6,732,000,000
Earnings per
Share
Basic Earnings
per Share 3.40 4.39 3.71 4.31 4.37
Diluted
Earnings per
Share
3.38 4.36 3.67 4.27 4.32
Weighted Average
Shares
– 1 –
Plunkett Research Ltd. Copyright (C) All Rights Reserved www.plunkettresearch.com
Basic Average
Shares 1,425,000,000 1,439,000,000 1,469,000,000 1,509,000,000 1,541,000,000
Diluted
Average Shares 1,438,000,000 1,452,000,000 1,485,000,000 1,527,000,000 1,560,000,000
Common Dividend 3.17 2.96 2.76 2.53 2.24
Balance Sheet
Fiscal Year ends
in December.
$USD, In whole
numbers,
except marked *
or %
Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013
Assets
Current Assets
Cash – – – – –
Cash And
Cash Equivalents 10,610,000,000 9,158,000,000 9,095,999,000 6,134,000,000 9,375,000,000
Short-Term
Investments 8,900,000,000 6,967,000,000 2,913,000,000 2,592,000,000 303,000,000
Total Cash 19,510,000,000 16,125,000,000 12,008,999,000 8,726,000,000 9,678,000,000
Receivables 7,024,000,000 6,694,000,000 6,437,000,000 6,651,000,000 6,954,000,000
Inventory 2,947,000,000 2,723,000,000 2,720,000,000 3,143,000,000 3,409,000,000
Deferred
Income Taxes – – – – –
Prepaid
Expenses 1,546,000,000 1,547,000,000 1,865,000,000 2,143,000,000 2,162,000,000
Other Current
Assets – – – – –
Total Current
Assets 31,027,000,000 27,089,000,000 23,031,000,000 20,663,000,000 22,203,000,000
Non-Current
Assets
Gross
Property, Plant &
Equipment
39,106,000,000 36,818,000,000 35,747,000,000 36,300,000,000 36,961,000,000
Accumulated
Depreciation (21,866,000,000) (20,227,000,000) (19,430,000,000) (19,056,000,000) (18,386,000,000)
Net
Property, Plant
& Equipment
17,240,000,000 16,591,000,000 16,317,000,000 17,244,000,000 18,575,000,000
Goodwill 14,744,000,000 14,430,000,000 14,177,000,000 14,965,000,000 16,613,000,000
Intangible
Assets 13,838,000,000 13,433,000,000 13,081,000,000 14,088,000,000 16,039,000,000
Other Long
Term Assets – – – – –
Total Non
Current Assets 48,777,000,000 47,040,000,000 46,636,000,000 49,846,000,000 55,275,000,000
Total Assets 79,804,000,000 74,129,000,000 69,667,000,000 70,509,000,000 77,478,000,000
Liabilities and
stockholders’
equity
Liabilities
Current
Liabilities
Short-Term
Debt 5,485,000,000 6,892,000,000 4,071,000,000 5,076,000,000 5,306,000,000
– 2 –
Plunkett Research Ltd. Copyright (C) All Rights Reserved www.plunkettresearch.com
Accounts
Payable 6,727,000,000 6,158,000,000 5,546,000,000 5,127,000,000 4,874,000,000
Deferred
Revenues – – – – –
Accrued
Liabilities 2,954,000,000 2,774,000,000 2,842,000,000 2,912,000,000 2,748,000,000
Total
Current Liabilities 20,502,000,000 21,135,000,000 17,578,000,000 18,092,000,000 17,839,000,000
Non-Current
Liabilities
Long Term
Debt 33,796,000,000 30,053,000,000 29,213,000,000 23,821,000,000 24,333,000,000
Deferred
Tax Liability – – – – –
Minority
Interest 92,000,000 104,000,000 107,000,000 110,000,000 110,000,000
Pensions &
Other Benefits – – – – –
Other Non
Current Liabilities 11,283,000,000 6,669,000,000 5,887,000,000 5,744,000,000 4,931,000,000
Total Non
Current Liabilities – – – – –
Total Liabilities – – – – –
Stockholders’
Equity
Common Stock 24,000,000 24,000,000 24,000,000 25,000,000 25,000,000
Additional Paid
In Capital 3,799,000,000 3,899,000,000 3,890,000,000 3,934,000,000 3,924,000,000
Retained
Earnings 52,839,000,000 52,518,000,000 50,472,000,000 49,092,000,000 46,420,000,000
Preferred Stock 41,000,000 41,000,000 41,000,000 41,000,000 41,000,000
Treasury Stock (32,757,000,000) (31,468,000,000) (29,185,000,000) (24,985,000,000) (21,004,000,000)
Total
Stockholders’
Equity
10,889,000,000 11,095,000,000 11,923,000,000 17,438,000,000 24,279,000,000
Total Liabilities &
Shareholders’
Equity
10,889,000,000 11,095,000,000 11,923,000,000 17,438,000,000 24,279,000,000
Cash Flow
Fiscal Year ends in
December.
$USD, In whole
numbers,
except marked *
or %
Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013
Operating Cash Flow 9,994,000,000 10,404,000,000 10,580,000,000 10,506,000,000 9,688,001,000
Net Income – – – – –
Depreciation And
Amortization 2,369,000,000 2,368,000,000 2,416,000,000 2,625,000,000 2,663,000,000
Investment/Asset
Impairment 0 0 1,359,000,000 – –
Deferred Income
Taxes 3,070,000,000 452,000,000 78,000,000 (19,000,000) (1,058,000,000)
Stock Based
Compensation 292,000,000 284,000,000 295,000,000 297,000,000 303,000,000
Accounts
Receivable (202,000,000) (349,000,000) (461,000,000) (343,000,000) (88,000,000)
Cash From
– 3 –
Plunkett Research Ltd. Copyright (C) All Rights Reserved www.plunkettresearch.com
Discontinued
Operating
Activities
– – – – –
Change In
Inventory (168,000,000) (75,000,000) (244,000,000) (111,000,000) 4,000,000
Change In
Account Payable 201,000,000 997,000,000 1,692,000,000 1,162,000,000 1,007,000,000
Prepaid Expenses 20,000,000 10,000,000 (50,000,000) 80,000,000 (51,000,000)
Accrued
Liabilities – – – – –
Income Tax
Payable (338,000,000) 329,000,000 55,000,000 371,000,000 86,000,000
Other Working
Capital (487,000,000) 912,000,000 992,000,000 1,159,000,000 958,000,000
Other Non
CashItems (159,000,000) 342,000,000 (190,000,000) (117,000,000) (360,000,000)
Operating Cash
Flow 9,994,000,000 10,404,000,000 10,580,000,000 10,506,000,000 9,688,001,000
Cash Flow from
Investing (4,403,000,000) (7,148,000,000) (3,569,000,000) (4,937,000,000) (2,625,000,000)
Purchase of
Property, Plants &
Equipment
– – – – –
Net Investment
Purchase & Sale (1,849,000,000) (4,089,000,000) (314,000,000) (2,298,000,000) 61,000,000
Acquisitions, net 206,000,000 (127,000,000) (578,000,000) 115,000,000 21,000,000
Purchase Of
Investments (18,385,000,000) (12,504,000,000) (4,428,000,000) (6,305,000,000) –
Sales/Maturities
of Investments 16,536,000,000 8,415,000,000 4,114,000,000 4,007,000,000 61,000,000
Net Other
Investing Changes 29,000,000 9,000,000 (5,000,000) (10,000,000) (21,000,000)
Cash Flow from
Investing (4,403,000,000) (7,148,000,000) (3,569,000,000) (4,937,000,000) (2,625,000,000)
Financing Cash
Flow (4,186,000,000) (2,942,000,000) (3,828,000,000) (8,264,000,000) (3,789,000,000)
Issuance Of Debt 7,600,000,000 9,382,000,000 8,770,000,000 3,905,000,000 5,852,000,000
Repayment Of
Debt (5,550,000,000) (5,636,000,000) (4,138,000,000) (4,236,000,000) (4,386,000,000)
Common Stock
Issued – – – – –
Cash Dividends
Paid (4,472,000,000) (4,227,000,000) (4,040,000,000) (3,730,000,000) (3,434,000,000)
Other Financing
Activities (221,000,000) 81,000,000 81,000,000 64,000,000 64,000,000
Effect of Changes
in Currency
Exchange Rates
47,000,000 (252,000,000) (221,000,000) (546,000,000) (196,000,000)
Net Change in
Cash 1,405,000,000 314,000,000 3,183,000,000 (2,695,000,000) 3,274,000,000
Beginning Cash
Position 9,158,000,000 9,095,999,000 6,134,000,000 9,375,000,000 6,297,000,000
End Cash
Position 10,610,000,000 9,158,000,000 9,095,999,000 6,134,000,000 9,375,000,000
Free Cash Flow
Operating Cash
Flow 9,994,000,000 10,404,000,000 10,580,000,000 10,506,000,000 9,688,001,000
– 4 –
Plunkett Research Ltd. Copyright (C) All Rights Reserved www.plunkettresearch.com
Capital
Expenditure (2,969,000,000) (3,040,000,000) (2,758,000,000) (2,859,000,000) (2,795,000,000)
Free Cash Flow 7,025,000,000 7,364,000,000 7,822,000,000 7,647,000,000 6,893,000,000
Ratios
Fiscal Year ends in December.
$USD, Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013
Profitability Ratios
EBITDA Margin 0.21 0.20 0.17 0.18 0.19
EBIT Margin 0.17 0.16 0.13 0.14 0.15
Gross Margin % 54.69 55.08 54.99 53.69 52.96
Operating Margin % 16.54 15.58 15.40 14.37 14.61
Tax Rate % 48.89 25.42 26.08 25.11 23.66
Book Value PerShare – – – – –
Net Margin % 7.64 10.07 8.64 9.75 10.14
Assets Turnover 0.83 0.87 0.90 0.90 0.87
Return on Assets (ROA) % 6.31 8.79 7.77 8.79 8.85
Return on Equity (ROE) % 44.32 55.14 37.20 31.24 28.96
Return on Invested Capital (ROIC) % 11.00 15.55 13.38 14.22 14.07
Growth Ratios
Revenue %
Year over Year % 1.16 -0.41 -5.44 0.40 1.41
3-Year Average % -1.60 -1.85 -1.26 0.09 4.72
5-Year Average % -0.61 -1.14 1.74 9.05 8.96
10-Year Average % 4.87 5.98 6.83 8.59 9.43
Operating Income %
Year over Year % 7.40 0.75 1.37 -1.28 6.51
3-Year Average % 3.13 0.27 2.15 -0.18 5.22
5-Year Average % 2.89 0.31 3.11 3.56 6.95
10-Year Average % 3.90 4.27 5.07 5.88 6.88
Net Income %
Year over Year % -23.26 16.09 -16.29 -3.37 9.10
3-Year Average % -9.32 -2.08 -4.08 0.36 2.17
5-Year Average % -4.70 -0.36 -2.91 1.84 5.56
10-Year Average % -1.51 1.16 2.95 4.46 6.57
Diluted Earnings Per Share %
Year over Year % -22.48 18.80 -14.05 -1.16 10.20
3-Year Average % -7.50 0.31 -2.17 1.95 3.38
5-Year Average % -2.92 1.59 -1.26 2.52 6.12
10-Year Average % -0.09 2.70 4.38 5.76 7.74
Dividend %
Year over Year % 7.01 7.15 9.08 13.06 5.29
3-Year Average % 7.74 9.74 9.10 7.74 5.83
5-Year Average % 8.29 7.89 7.89 7.37 6.30
10-Year Average % 8.32 9.82 10.59 11.54 13.52
Cash Flow Ratios
Operating Cash Flow
Year over Year % -3.94 -1.66 0.70 8.44 14.26
Free Cash Flow
Year over Year % -4.60 -5.86 2.29 10.94 19.57
Capital Expenditures to Sales 0.05 0.05 0.04 0.04 0.04
– 5 –
Plunkett Research Ltd. Copyright (C) All Rights Reserved www.plunkettresearch.com
Free Cash Flow to Sales 0.11 0.12 0.12 0.11 0.10
Free Cash Flow to Net Income 1.45 1.16 1.43 1.17 1.02
Efficiency
Days in Sales 33.51 32.57 32.75 32.83 34.05
Days in Inventory 35.95 35.21 37.70 38.72 40.83
Days in Payment 81.69 75.72 68.62 59.10 54.47
Sales per Employee $ 241,540 237,875 239,757 246,063 242,391
Cash Conversion Cycle -12.23 -7.94 1.82 12.45 20.41
Receivables Turnover 10.89 11.21 11.15 11.12 10.72
Inventory Turnover 10.15 10.37 9.68 9.43 8.94
Fixed Assets Turnover 3.76 3.82 3.76 3.72 3.52
Assets Turnover 0.83 0.87 0.90 0.90 0.87
Capital Expenditures to Sales 0.05 0.05 0.04 0.04 0.04
Liquidity / Financial Health
Current Ratio 1.51 1.28 1.31 1.14 1.24
Quick Ratio 1.29 1.08 1.05 0.85 0.93
Financial Leverage 7.36 6.71 5.86 4.05 3.20
Debt Equity Ratio 3.12 2.72 2.46 1.37 1.00
– 6 –
Plunkett Research Ltd. Copyright (C) All Rights Reserved www.plunkettresearch.com

Get Professional Assignment Help Cheaply

Are you busy and do not have time to handle your assignment? Are you scared that your paper will not make the grade? Do you have responsibilities that may hinder you from turning in your assignment on time? Are you tired and can barely handle your assignment? Are your grades inconsistent?

Whichever your reason is, it is valid! You can get professional academic help from our service at affordable rates. We have a team of professional academic writers who can handle all your assignments.

Why Choose Our Academic Writing Service?

Plagiarism free papers
Timely delivery
Any deadline
Skilled, Experienced Native English Writers
Subject-relevant academic writer
Adherence to paper instructions
Ability to tackle bulk assignments
Reasonable prices
24/7 Customer Support
Get superb grades consistently

Online Academic Help With Different Subjects

Literature

Students barely have time to read. We got you! Have your literature essay or book review written without having the hassle of reading the book. You can get your literature paper custom-written for you by our literature specialists.

Finance

Do you struggle with finance? No need to torture yourself if finance is not your cup of tea. You can order your finance paper from our academic writing service and get 100% original work from competent finance experts.

Computer science

Computer science is a tough subject. Fortunately, our computer science experts are up to the match. No need to stress and have sleepless nights. Our academic writers will tackle all your computer science assignments and deliver them on time. Let us handle all your python, java, ruby, JavaScript, php , C+ assignments!

Psychology

While psychology may be an interesting subject, you may lack sufficient time to handle your assignments. Don’t despair; by using our academic writing service, you can be assured of perfect grades. Moreover, your grades will be consistent.

Engineering

Engineering is quite a demanding subject. Students face a lot of pressure and barely have enough time to do what they love to do. Our academic writing service got you covered! Our engineering specialists follow the paper instructions and ensure timely delivery of the paper.

Nursing

In the nursing course, you may have difficulties with literature reviews, annotated bibliographies, critical essays, and other assignments. Our nursing assignment writers will offer you professional nursing paper help at low prices.

Sociology

Truth be told, sociology papers can be quite exhausting. Our academic writing service relieves you of fatigue, pressure, and stress. You can relax and have peace of mind as our academic writers handle your sociology assignment.

Business

We take pride in having some of the best business writers in the industry. Our business writers have a lot of experience in the field. They are reliable, and you can be assured of a high-grade paper. They are able to handle business papers of any subject, length, deadline, and difficulty!

Statistics

We boast of having some of the most experienced statistics experts in the industry. Our statistics experts have diverse skills, expertise, and knowledge to handle any kind of assignment. They have access to all kinds of software to get your assignment done.

Law

Writing a law essay may prove to be an insurmountable obstacle, especially when you need to know the peculiarities of the legislative framework. Take advantage of our top-notch law specialists and get superb grades and 100% satisfaction.

What discipline/subjects do you deal in?

We have highlighted some of the most popular subjects we handle above. Those are just a tip of the iceberg. We deal in all academic disciplines since our writers are as diverse. They have been drawn from across all disciplines, and orders are assigned to those writers believed to be the best in the field. In a nutshell, there is no task we cannot handle; all you need to do is place your order with us. As long as your instructions are clear, just trust we shall deliver irrespective of the discipline.

Are your writers competent enough to handle my paper?

Our essay writers are graduates with bachelor's, masters, Ph.D., and doctorate degrees in various subjects. The minimum requirement to be an essay writer with our essay writing service is to have a college degree. All our academic writers have a minimum of two years of academic writing. We have a stringent recruitment process to ensure that we get only the most competent essay writers in the industry. We also ensure that the writers are handsomely compensated for their value. The majority of our writers are native English speakers. As such, the fluency of language and grammar is impeccable.

What if I don’t like the paper?

There is a very low likelihood that you won’t like the paper.

Reasons being:

When assigning your order, we match the paper’s discipline with the writer’s field/specialization. Since all our writers are graduates, we match the paper’s subject with the field the writer studied. For instance, if it’s a nursing paper, only a nursing graduate and writer will handle it. Furthermore, all our writers have academic writing experience and top-notch research skills.
We have a quality assurance that reviews the paper before it gets to you. As such, we ensure that you get a paper that meets the required standard and will most definitely make the grade.

In the event that you don’t like your paper:

The writer will revise the paper up to your pleasing. You have unlimited revisions. You simply need to highlight what specifically you don’t like about the paper, and the writer will make the amendments. The paper will be revised until you are satisfied. Revisions are free of charge
We will have a different writer write the paper from scratch.
Last resort, if the above does not work, we will refund your money.

Will the professor find out I didn’t write the paper myself?

Not at all. All papers are written from scratch. There is no way your tutor or instructor will realize that you did not write the paper yourself. In fact, we recommend using our assignment help services for consistent results.

What if the paper is plagiarized?

We check all papers for plagiarism before we submit them. We use powerful plagiarism checking software such as SafeAssign, LopesWrite, and Turnitin. We also upload the plagiarism report so that you can review it. We understand that plagiarism is academic suicide. We would not take the risk of submitting plagiarized work and jeopardize your academic journey. Furthermore, we do not sell or use prewritten papers, and each paper is written from scratch.

When will I get my paper?

You determine when you get the paper by setting the deadline when placing the order. All papers are delivered within the deadline. We are well aware that we operate in a time-sensitive industry. As such, we have laid out strategies to ensure that the client receives the paper on time and they never miss the deadline. We understand that papers that are submitted late have some points deducted. We do not want you to miss any points due to late submission. We work on beating deadlines by huge margins in order to ensure that you have ample time to review the paper before you submit it.

Will anyone find out that I used your services?

We have a privacy and confidentiality policy that guides our work. We NEVER share any customer information with third parties. Noone will ever know that you used our assignment help services. It’s only between you and us. We are bound by our policies to protect the customer’s identity and information. All your information, such as your names, phone number, email, order information, and so on, are protected. We have robust security systems that ensure that your data is protected. Hacking our systems is close to impossible, and it has never happened.

How our Assignment Help Service Works

1. Place an order

You fill all the paper instructions in the order form. Make sure you include all the helpful materials so that our academic writers can deliver the perfect paper. It will also help to eliminate unnecessary revisions.

2. Pay for the order

Proceed to pay for the paper so that it can be assigned to one of our expert academic writers. The paper subject is matched with the writer’s area of specialization.

3. Track the progress

You communicate with the writer and know about the progress of the paper. The client can ask the writer for drafts of the paper. The client can upload extra material and include additional instructions from the lecturer. Receive a paper.

4. Download the paper

The paper is sent to your email and uploaded to your personal account. You also get a plagiarism report attached to your paper.

PLACE THIS ORDER OR A SIMILAR ORDER WITH US TODAY AND GET A PERFECT SCORE!!!