Annual Financials for PepsiCo Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2015 | 2016 | 2017 | 2018 | 2019 |
5-year trend |
Net Income before Extraordinaries |
5.5B | 6.38B | 4.91B | 12.56B | 7.35B | |
Net Income Growth |
- | 15.96% | -23.06% | 155.89% | -41.45% | |
Depreciation, Depletion & Amortization |
2.42B | 2.37B | 2.37B | 2.4B | 2.43B | |
Depreciation and Depletion |
2.34B | 2.3B | 2.3B | 2.33B | 2.35B | |
Amortization of Intangible Assets |
75M | 70M | 68M | 69M | 81M | |
Deferred Taxes & Investment Tax Credit |
78M | 452M | 619M | (531M) | 453M | |
Deferred Taxes |
78M | 452M | 619M | (531M) | 453M | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
1.88B | 359M | 2.93B | (5.55B) | (373M) | |
Funds from Operations |
9.87B | 9.56B | 10.82B | 8.87B | 9.87B | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
707M | 846M | (792M) | 541M | (216M) | |
Receivables |
(461M) | (349M) | (202M) | (253M) | (650M) | |
Accounts Payable |
1.69B | 997M | 201M | 882M | 735M | |
Other Assets/Liabilities |
(335M) | (56M) | (285M) | (247M) | 176M | |
Net Operating Cash Flow |
10.58B | 10.4B | 10.03B | 9.42B | 9.65B | |
Net Operating Cash Flow Growth |
- | -1.66% | -3.59% | -6.13% | 2.49% | |
Net Operating Cash Flow / Sales |
16.78% | 16.57% | 15.79% | 14.56% | 14.37% | |
Investing Activities
|
2015 | 2016 | 2017 | 2018 | 2019 |
5-year trend |
Capital Expenditures |
(2.76B) | (3.04B) | (2.97B) | (3.28B) | (4.23B) | |
Capital Expenditures (Fixed Assets) |
(2.76B) | (3.04B) | (2.97B) | (3.28B) | (4.23B) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -10.22% | 2.34% | -10.54% | -28.95% | |
Capital Expenditures / Sales |
-4.37% | -4.84% | -4.67% | -5.08% | -6.30% | |
Net Assets from Acquisitions |
- | - | - | (1.2B) | (1.94B) | |
Sale of Fixed Assets & Businesses |
162M | 184M | 447M | 639M | 423M | |
Purchase/Sale of Investments |
(400M) | (4.3B) | (1.91B) | 8.4B | (681M) | |
Purchase of Investments |
(4.51B) | (12.72B) | (18.45B) | (5.94B) | (778M) | |
Sale/Maturity of Investments |
4.11B | 8.42B | 16.54B | 14.34B | 97M | |
Other Uses |
(573M) | - | - | - | (8M) | |
Other Sources |
- | 9M | 29M | 2M | - | |
Net Investing Cash Flow |
(3.57B) | (7.15B) | (4.4B) | 4.56B | (6.44B) | |
Net Investing Cash Flow Growth |
- | -100.28% | 38.40% | 203.66% | -241.04% | |
Net Investing Cash Flow / Sales |
-5.66% | -11.38% | -6.93% | 7.06% | -9.58% | |
Financing Activities
|
2015 | 2016 | 2017 | 2018 | 2019 |
5-year trend |
Cash Dividends Paid - Total |
(4.04B) | (4.23B) | (4.47B) | (4.93B) | (5.3B) | |
Common Dividends |
(4.04B) | (4.23B) | (4.47B) | (4.93B) | (5.3B) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(4.5B) | (2.54B) | (1.54B) | (1.72B) | (2.67B) | |
Repurchase of Common & Preferred Stk. |
(5.01B) | (3.01B) | (2.01B) | (2B) | (3B) | |
Sale of Common & Preferred Stock |
504M | 465M | 462M | 281M | 329M | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
504M | 465M | 462M | 281M | 329M | |
Issuance/Reduction of Debt, Net |
4.63B | 3.75B | 2.05B | (6.96B) | (355M) | |
Change in Current Debt |
25M | 1.54B | (1.05B) | (1.37B) | 1M | |
Change in Long-Term Debt |
4.61B | 2.21B | 3.1B | (5.6B) | (356M) | |
Issuance of Long-Term Debt |
8.7B | 7.82B | 7.51B | - | 4.62B | |
Reduction in Long-Term Debt |
(4.1B) | (5.61B) | (4.41B) | (5.6B) | (4.98B) | |
Other Funds |
81M | 81M | (221M) | (156M) | (159M) | |
Other Uses |
(52M) | (58M) | (221M) | (156M) | (159M) | |
Other Sources |
133M | 139M | - | - | - | |
Net Financing Cash Flow |
(3.83B) | (2.94B) | (4.19B) | (13.77B) | (8.49B) | |
Net Financing Cash Flow Growth |
- | 23.15% | -42.28% | -228.93% | 38.35% | |
Net Financing Cash Flow / Sales |
-6.07% | -4.68% | -6.59% | -21.29% | -12.64% | |
Exchange Rate Effect |
(221M) | (252M) | 47M | (98M) | 78M | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
2.96B | 62M | 1.49B | 112M | (5.2B) | |
Free Cash Flow |
7.82B | 7.36B | 7.06B | 6.13B | 5.42B | |
Free Cash Flow Growth |
- | -5.86% | -4.11% | -13.14% | -11.67% | |
Free Cash Flow Yield |
- | - | - | - | 0.06% | NA |