X | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
PepsiCo, Inc. |
North Carolina | 13-1584302 | |
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | |
700 Anderson Hill Road, Purchase, New York | 10577 | |
(Address of Principal Executive Offices) | (Zip Code) |
914-253-2000 | ||||
(Registrant’s Telephone Number, Including Area Code) |
N/A |
Large accelerated filer X | Accelerated filer | |||
Non-accelerated filer (Do not check if a smaller reporting company) | Smaller reporting company |
Part I Financial Information | Page No. | |
Item 1. | Condensed Consolidated Financial Statements | |
Item 2. | ||
Report of Independent Registered Public Accounting Firm | ||
Item 3. | ||
Item 4. | ||
Part II Other Information | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 6. |
12 Weeks Ended | 36 Weeks Ended | ||||||||||||||
9/7/2013 | 9/8/2012 | 9/7/2013 | 9/8/2012 | ||||||||||||
Net Revenue | $ | 16,909 | $ | 16,652 | $ | 46,297 | $ | 45,538 | |||||||
Cost of sales | 7,946 | 7,833 | 21,678 | 21,637 | |||||||||||
Selling, general and administrative expenses | 6,158 | 5,992 | 17,237 | 16,920 | |||||||||||
Amortization of intangible assets | 25 | 27 | 75 | 82 | |||||||||||
Operating Profit | 2,780 | 2,800 | 7,307 | 6,899 | |||||||||||
Interest expense | (220 | ) | (204 | ) | (642 | ) | (611 | ) | |||||||
Interest income and other | 17 | 23 | 62 | 47 | |||||||||||
Income before income taxes | 2,577 | 2,619 | 6,727 | 6,335 | |||||||||||
Provision for income taxes | 654 | 706 | 1,694 | 1,788 | |||||||||||
Net income | 1,923 | 1,913 | 5,033 | 4,547 | |||||||||||
Less: Net income attributable to noncontrolling interests | 10 | 11 | 35 | 30 | |||||||||||
Net Income Attributable to PepsiCo | $ | 1,913 | $ | 1,902 | $ | 4,998 | $ | 4,517 | |||||||
Net Income Attributable to PepsiCo per Common Share | |||||||||||||||
Basic | $ | 1.24 | $ | 1.22 | $ | 3.23 | $ | 2.89 | |||||||
Diluted | $ | 1.23 | $ | 1.21 | $ | 3.20 | $ | 2.86 | |||||||
Weighted-average common shares outstanding | |||||||||||||||
Basic | 1,542 | 1,556 | 1,545 | 1,562 | |||||||||||
Diluted | 1,561 | 1,575 | 1,564 | 1,580 | |||||||||||
Cash dividends declared per common share | $ | 0.5675 | $ | 0.5375 | $ | 1.6725 | $ | 1.59 |
12 Weeks Ended 9/7/2013 | 36 Weeks Ended 9/7/2013 | |||||||||||||||||||||||
Pre-tax amounts | Tax amounts | After-tax amounts | Pre-tax amounts | Tax amounts | After-tax amounts | |||||||||||||||||||
Net income | $ | 1,923 | $ | 5,033 | ||||||||||||||||||||
Other Comprehensive Loss | ||||||||||||||||||||||||
Currency translation adjustment | $ | (700 | ) | $ | — | (700 | ) | $ | (1,653 | ) | $ | — | (1,653 | ) | ||||||||||
Cash flow hedges: | ||||||||||||||||||||||||
Reclassification of net losses to net income | 21 | (7 | ) | 14 | 72 | (26 | ) | 46 | ||||||||||||||||
Net derivative gains/(losses) | 4 | (4 | ) | — | (14 | ) | 12 | (2 | ) | |||||||||||||||
Pension and retiree medical: | ||||||||||||||||||||||||
Reclassification of net losses to net income | 82 | (29 | ) | 53 | 245 | (83 | ) | 162 | ||||||||||||||||
Remeasurement of net liabilities and translation | (9 | ) | 3 | (6 | ) | 36 | (10 | ) | 26 | |||||||||||||||
Unrealized gains on securities | 9 | (4 | ) | 5 | 28 | (14 | ) | 14 | ||||||||||||||||
Other | 1 | — | — | 1 | — | (16 | ) | (16 | ) | |||||||||||||||
Total Other Comprehensive Loss | $ | (592 | ) | $ | (41 | ) | (633 | ) | $ | (1,286 | ) | $ | (137 | ) | (1,423 | ) | ||||||||
Comprehensive income | 1,290 | 3,610 | ||||||||||||||||||||||
Comprehensive income attributable to noncontrolling interests | (9 | ) | (32 | ) | ||||||||||||||||||||
Comprehensive Income Attributable to PepsiCo | $ | 1,281 | $ | 3,578 |
12 Weeks Ended 9/8/2012 | 36 Weeks Ended 9/8/2012 | ||||||||||||||||||||||
Pre-tax amounts | Tax amounts | After-tax amounts | Pre-tax amounts | Tax amounts | After-tax amounts | ||||||||||||||||||
Net income | $ | 1,913 | $ | 4,547 | |||||||||||||||||||
Other Comprehensive Income | |||||||||||||||||||||||
Currency translation adjustment | $ | 530 | $ | — | 530 | $ | (14 | ) | $ | — | (14 | ) | |||||||||||
Cash flow hedges: | |||||||||||||||||||||||
Reclassification of net losses to net income | 20 | (7 | ) | 13 | 58 | (21 | ) | 37 | |||||||||||||||
Net derivative losses | (13 | ) | (2 | ) | (15 | ) | (50 | ) | 10 | (40 | ) | ||||||||||||
Pension and retiree medical: | |||||||||||||||||||||||
Reclassification of net losses to net income | 69 | (24 | ) | 45 | 209 | (71 | ) | 138 | |||||||||||||||
Remeasurement of net liabilities and translation | (29 | ) | 7 | (22 | ) | (28 | ) | 6 | (22 | ) | |||||||||||||
Unrealized (losses)/gains on securities | (1 | ) | — | (1 | ) | 2 | — | 2 | |||||||||||||||
Other | — | — | — | — | 36 | 36 | |||||||||||||||||
Total Other Comprehensive Income | $ | 576 | $ | (26 | ) | 550 | $ | 177 | $ | (40 | ) | 137 | |||||||||||
Comprehensive income | 2,463 | 4,684 | |||||||||||||||||||||
Comprehensive income attributable to noncontrolling interests | (11 | ) | (24 | ) | |||||||||||||||||||
Comprehensive Income Attributable to PepsiCo | $ | 2,452 | $ | 4,660 |
Condensed Consolidated Statement of Cash Flows PepsiCo, Inc. and Subsidiaries (in millions, unaudited) | |||||||
36 Weeks Ended | |||||||
9/7/2013 | 9/8/2012 | ||||||
Operating Activities | |||||||
Net income | $ | 5,033 | $ | 4,547 | |||
Depreciation and amortization | 1,815 | 1,837 | |||||
Stock-based compensation expense | 219 | 193 | |||||
Merger and integration charges | 9 | 7 | |||||
Cash payments for merger and integration charges | (21 | ) | (57 | ) | |||
Restructuring and impairment charges | 37 | 193 | |||||
Cash payments for restructuring charges | (100 | ) | (243 | ) | |||
Restructuring and other charges related to the transaction with Tingyi (Cayman Islands) Holding Corp. (Tingyi) | — | 163 | |||||
Cash payments for restructuring and other charges related to the transaction with Tingyi | (26 | ) | (98 | ) | |||
Non-cash foreign exchange loss related to Venezuela devaluation | 111 | — | |||||
Excess tax benefits from share-based payment arrangements | (94 | ) | (89 | ) | |||
Pension and retiree medical plan contributions | (208 | ) | (1,253 | ) | |||
Pension and retiree medical plan expenses | 462 | 414 | |||||
Deferred income taxes and other tax charges and credits | (66 | ) | 283 | ||||
Change in accounts and notes receivable | (1,262 | ) | (1,300 | ) | |||
Change in inventories | (337 | ) | (234 | ) | |||
Change in prepaid expenses and other current assets | (156 | ) | (83 | ) | |||
Change in accounts payable and other current liabilities | 734 | 281 | |||||
Change in income taxes payable | 811 | 736 | |||||
Other, net | (299 | ) | (179 | ) | |||
Net Cash Provided by Operating Activities | 6,662 | 5,118 | |||||
Investing Activities | |||||||
Capital spending | (1,497 | ) | (1,409 | ) | |||
Sales of property, plant and equipment | 51 | 58 | |||||
Cash payments related to the transaction with Tingyi | (3 | ) | (298 | ) | |||
Acquisitions and investments in noncontrolled affiliates | (82 | ) | (76 | ) | |||
Divestitures | 174 | 7 | |||||
Short-term investments, by original maturity – three months or less, net | (8 | ) | (21 | ) | |||
Other investing, net | (13 | ) | 11 | ||||
Net Cash Used for Investing Activities | (1,378 | ) | (1,728 | ) |
Condensed Consolidated Statement of Cash Flows (continued) PepsiCo, Inc. and Subsidiaries (in millions, unaudited) | |||||||
36 Weeks Ended | |||||||
9/7/2013 | 9/8/2012 | ||||||
Financing Activities | |||||||
Proceeds from issuances of long-term debt | $ | 4,185 | $ | 5,207 | |||
Payments of long-term debt | (2,954 | ) | (1,357 | ) | |||
Short-term borrowings, by original maturity | |||||||
More than three months – proceeds | 2 | 53 | |||||
More than three months – payments | (476 | ) | (213 | ) | |||
Three months or less, net | 662 | (2,034 | ) | ||||
Cash dividends paid | (2,558 | ) | (2,470 | ) | |||
Share repurchases – common | (2,041 | ) | (2,328 | ) | |||
Share repurchases – preferred | (5 | ) | (5 | ) | |||
Proceeds from exercises of stock options | 991 | 927 | |||||
Excess tax benefits from share-based payment arrangements | 94 | 89 | |||||
Acquisition of noncontrolling interests | (20 | ) | (15 | ) | |||
Other financing | (15 | ) | (18 | ) | |||
Net Cash Used for Financing Activities | (2,135 | ) | (2,164 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | (242 | ) | 16 | ||||
Net Increase in Cash and Cash Equivalents | 2,907 | 1,242 | |||||
Cash and Cash Equivalents, Beginning of Year | 6,297 | 4,067 | |||||
Cash and Cash Equivalents, End of Period | $ | 9,204 | $ | 5,309 |
Condensed Consolidated Balance Sheet PepsiCo, Inc. and Subsidiaries (in millions) | |||||||
(Unaudited) | |||||||
9/7/2013 | 12/29/2012 | ||||||
Assets | |||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 9,204 | $ | 6,297 | |||
Short-term investments | 355 | 322 | |||||
Accounts and notes receivable, less allowance: 9/13 – $155, 12/12 – $157 | 8,088 | 7,041 | |||||
Inventories | |||||||
Raw materials | 1,791 | 1,875 | |||||
Work-in-process | 253 | 173 | |||||
Finished goods | 1,694 | 1,533 | |||||
3,738 | 3,581 | ||||||
Prepaid expenses and other current assets | 1,546 | 1,479 | |||||
Total Current Assets | 22,931 | 18,720 | |||||
Property, Plant and Equipment | 35,914 | 36,162 | |||||
Accumulated Depreciation | (17,842 | ) | (17,026 | ) | |||
18,072 | 19,136 | ||||||
Amortizable Intangible Assets, net | 1,662 | 1,781 | |||||
Goodwill | 16,534 | 16,971 | |||||
Other Nonamortizable Intangible Assets | 14,300 | 14,744 | |||||
Nonamortizable Intangible Assets | 30,834 | 31,715 | |||||
Investments in Noncontrolled Affiliates | 1,823 | 1,633 | |||||
Other Assets | 1,492 | 1,653 | |||||
Total Assets | $ | 76,814 | $ | 74,638 |
Condensed Consolidated Balance Sheet (continued) PepsiCo, Inc. and Subsidiaries (in millions except per share amounts) | |||||||
(Unaudited) | |||||||
9/7/2013 | 12/29/2012 | ||||||
Liabilities and Equity | |||||||
Current Liabilities | |||||||
Short-term obligations | $ | 5,256 | $ | 4,815 | |||
Accounts payable and other current liabilities | 12,214 | 11,903 | |||||
Income taxes payable | 998 | 371 | |||||
Total Current Liabilities | 18,468 | 17,089 | |||||
Long-Term Debt Obligations | 24,293 | 23,544 | |||||
Other Liabilities | 6,604 | 6,543 | |||||
Deferred Income Taxes | 5,047 | 5,063 | |||||
Total Liabilities | 54,412 | 52,239 | |||||
Commitments and Contingencies | |||||||
Preferred Stock, no par value | 41 | 41 | |||||
Repurchased Preferred Stock | (169 | ) | (164 | ) | |||
PepsiCo Common Shareholders’ Equity | |||||||
Common stock, par value 12/3¢ per share (authorized 3,600 shares, issued, net of repurchased common stock at par value: 1,537 and 1,544 shares, respectively) | 26 | 26 | |||||
Capital in excess of par value | 4,040 | 4,178 | |||||
Retained earnings | 45,554 | 43,158 | |||||
Accumulated other comprehensive loss | (6,907 | ) | (5,487 | ) | |||
Repurchased common stock, in excess of par value (329 and 322 shares, respectively) | (20,299 | ) | (19,458 | ) | |||
Total PepsiCo Common Shareholders’ Equity | 22,414 | 22,417 | |||||
Noncontrolling interests | 116 | 105 | |||||
Total Equity | 22,402 | 22,399 | |||||
Total Liabilities and Equity | $ | 76,814 | $ | 74,638 |
36 Weeks Ended | |||||||||||||
9/7/2013 | 9/8/2012 | ||||||||||||
Shares | Amount | Shares | Amount | ||||||||||
Preferred Stock | 0.8 | $ | 41 | 0.8 | $ | 41 | |||||||
Repurchased Preferred Stock | |||||||||||||
Balance, beginning of year | (0.6 | ) | (164 | ) | (0.6 | ) | (157 | ) | |||||
Redemptions | — | (5 | ) | — | (5 | ) | |||||||
Balance, end of period | (0.6 | ) | (169 | ) | (0.6 | ) | (162 | ) | |||||
Common Stock | |||||||||||||
Balance, beginning of year | 1,544 | 26 | 1,565 | 26 | |||||||||
Repurchased common stock | (7 | ) | — | (13 | ) | — | |||||||
Balance, end of period | 1,537 | 26 | 1,552 | 26 | |||||||||
Capital in Excess of Par Value | |||||||||||||
Balance, beginning of year | 4,178 | 4,461 | |||||||||||
Stock-based compensation expense | 219 | 193 | |||||||||||
Stock option exercises/RSUs converted (a) | (266 | ) | (384 | ) | |||||||||
Withholding tax on RSUs converted | (77 | ) | (65 | ) | |||||||||
Other | (14 | ) | (26 | ) | |||||||||
Balance, end of period | 4,040 | 4,179 | |||||||||||
Retained Earnings | |||||||||||||
Balance, beginning of year | 43,158 | 40,316 | |||||||||||
Net income attributable to PepsiCo | 4,998 | 4,517 | |||||||||||
Cash dividends declared – common | (2,583 | ) | (2,482 | ) | |||||||||
Cash dividends declared – preferred | — | (1 | ) | ||||||||||
Cash dividends declared – RSUs | (19 | ) | (18 | ) | |||||||||
Balance, end of period | 45,554 | 42,332 | |||||||||||
Accumulated Other Comprehensive Loss | |||||||||||||
Balance, beginning of year | (5,487 | ) | (6,229 | ) | |||||||||
Currency translation adjustment | (1,650 | ) | (8 | ) | |||||||||
Cash flow hedges, net of tax: | |||||||||||||
Reclassification of net losses to net income | 46 | 37 | |||||||||||
Net derivative losses | (2 | ) | (40 | ) | |||||||||
Pension and retiree medical, net of tax: | |||||||||||||
Reclassification of net losses to net income | 162 | 138 | |||||||||||
Remeasurement of net liabilities and translation | 26 | (22 | ) | ||||||||||
Unrealized gains on securities, net of tax | 14 | 2 | |||||||||||
Other | (16 | ) | 36 | ||||||||||
Balance, end of period | (6,907 | ) | (6,086 | ) | |||||||||
Repurchased Common Stock | |||||||||||||
Balance, beginning of year | (322 | ) | (19,458 | ) | (301 | ) | (17,870 | ) | |||||
Share repurchases | (27 | ) | (2,125 | ) | (35 | ) | (2,387 | ) | |||||
Stock option exercises | 18 | 1,146 | 20 | 1,225 | |||||||||
Other | 2 | 138 | 2 | 141 | |||||||||
Balance, end of period | (329 | ) | (20,299 | ) | (314 | ) | (18,891 | ) | |||||
Total PepsiCo Common Shareholders’ Equity | 22,414 | 21,560 | |||||||||||
Noncontrolling Interests | |||||||||||||
Balance, beginning of year | 105 | 311 | |||||||||||
Net income attributable to noncontrolling interests | 35 | 30 | |||||||||||
Distributions to noncontrolling interests | (15 | ) | (15 | ) | |||||||||
Currency translation adjustment | (3 | ) | (6 | ) | |||||||||
Acquisitions and divestitures | (6 | ) | (175 | ) | |||||||||
Balance, end of period | 116 | 145 | |||||||||||
Total Equity | $ | 22,402 | $ | 21,584 |
(a) | Includes total tax benefits of $32 million in 2013 and $57 million in 2012. |
1. | PepsiCo Americas Foods, which includes Frito-Lay North America (FLNA), Quaker Foods North America (QFNA) and all of our Latin American food and snack businesses (LAF); |
2. | PepsiCo Americas Beverages (PAB), which includes all of our North American and Latin American beverage businesses; |
3. | PepsiCo Europe, which includes all beverage, food and snack businesses in Europe and South Africa; and |
4. | PepsiCo Asia, Middle East and Africa (AMEA), which includes all beverage, food and snack businesses in AMEA, excluding South Africa. |
• | FLNA, |
• | QFNA, |
• | LAF, |
• | PAB, |
• | Europe, and |
• | AMEA. |
12 Weeks Ended | 36 Weeks Ended | ||||||||||||||
9/7/2013 | 9/8/2012 | 9/7/2013 | 9/8/2012 | ||||||||||||
Net Revenue | |||||||||||||||
FLNA | $ | 3,424 | $ | 3,269 | $ | 9,879 | $ | 9,472 | |||||||
QFNA | 604 | 615 | 1,815 | 1,821 | |||||||||||
LAF | 2,049 | 1,883 | 5,532 | 5,066 | |||||||||||
PAB | 5,406 | 5,530 | 15,086 | 15,330 | |||||||||||
Europe | 3,818 | 3,691 | 9,413 | 9,153 | |||||||||||
AMEA | 1,608 | 1,664 | 4,572 | 4,696 | |||||||||||
$ | 16,909 | $ | 16,652 | $ | 46,297 | $ | 45,538 |
12 Weeks Ended | 36 Weeks Ended | ||||||||||||||
9/7/2013 | 9/8/2012 | 9/7/2013 | 9/8/2012 | ||||||||||||
Operating Profit | |||||||||||||||
FLNA | $ | 977 | $ | 917 | $ | 2,711 | $ | 2,532 | |||||||
QFNA | 137 | 154 | 450 | 495 | |||||||||||
LAF | 295 | 219 | 829 | 673 | |||||||||||
PAB | 843 | 837 | 2,290 | 2,202 | |||||||||||
Europe | 501 | 483 | 1,014 | 1,017 | |||||||||||
AMEA | 295 | 317 | 1,003 | 630 | |||||||||||
Total division | 3,048 | 2,927 | 8,297 | 7,549 | |||||||||||
Corporate Unallocated | |||||||||||||||
Mark-to-market net (losses)/gains | (19 | ) | 121 | (74 | ) | 126 | |||||||||
Merger and integration charges | — | 2 | — | — | |||||||||||
Restructuring and impairment charges | 1 | (7 | ) | (1 | ) | (8 | ) | ||||||||
Venezuela currency devaluation | — | — | (124 | ) | — | ||||||||||
Other | (250 | ) | (243 | ) | (791 | ) | (768 | ) | |||||||
$ | 2,780 | $ | 2,800 | $ | 7,307 | $ | 6,899 |
Total Assets | |||||||
9/7/2013 | 12/29/2012 | ||||||
FLNA | $ | 5,424 | $ | 5,332 | |||
QFNA | 1,016 | 966 | |||||
LAF | 4,704 | 4,993 | |||||
PAB | 31,145 | 30,899 | |||||
Europe | 18,902 | 19,218 | |||||
AMEA | 5,496 | 5,738 | |||||
Total division | 66,687 | 67,146 | |||||
Corporate (a) | 10,127 | 7,492 | |||||
$ | 76,814 | $ | 74,638 |
(a) | Corporate assets consist principally of cash and cash equivalents, short-term investments, derivative instruments and property, plant and equipment. |
12 Weeks Ended | 36 Weeks Ended | |||||||||||||||
9/7/2013 | 9/8/2012 | 9/7/2013 | 9/8/2012 | |||||||||||||
FLNA | $ | 1 | $ | 8 | $ | 5 | $ | 40 | ||||||||
QFNA | — | 1 | — | 7 | ||||||||||||
LAF | 1 | 29 | 6 | 41 | ||||||||||||
PAB | 3 | 33 | 8 | 76 | ||||||||||||
Europe (a) | 2 | (1 | ) | 14 | (2 | ) | ||||||||||
AMEA | 1 | 6 | 3 | 23 | ||||||||||||
Corporate (a) | (1 | ) | 7 | 1 | 8 | |||||||||||
$ | 7 | $ | 83 | $ | 37 | $ | 193 |
(a) | Income amounts represent adjustments of previously recorded amounts. |
Severance and Other Employee Costs | Asset Impairment | Other Costs | Total | ||||||||||||
Liability as of December 29, 2012 | $ | 91 | $ | — | $ | 36 | $ | 127 | |||||||
2013 restructuring charges | 12 | 1 | 24 | 37 | |||||||||||
Cash payments | (71 | ) | — | (29 | ) | (100 | ) | ||||||||
Non-cash charges and other | (4 | ) | (1 | ) | (6 | ) | (11 | ) | |||||||
Liability as of September 7, 2013 | $ | 28 | $ | — | $ | 25 | $ | 53 |
Severance and Other Employee Costs | Asset Impairment | Other Costs | Total | ||||||||||||
Liability as of December 29, 2012 | $ | 18 | $ | — | $ | 6 | $ | 24 | |||||||
2013 merger and integration charges (a) | (2 | ) | 8 | 3 | 9 | ||||||||||
Cash payments | (14 | ) | — | (7 | ) | (21 | ) | ||||||||
Non-cash charges and other | (1 | ) | (8 | ) | — | (9 | ) | ||||||||
Liability as of September 7, 2013 | $ | 1 | $ | — | $ | 2 | $ | 3 |
(a) | Income amounts represent adjustments of previously recorded amounts. |
9/7/2013 | 12/29/2012 | ||||||||||||||||||||||||
Amortizable intangible assets, net | Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | |||||||||||||||||||
Acquired franchise rights | $ | 910 | $ | (78 | ) | $ | 832 | $ | 931 | $ | (67 | ) | $ | 864 | |||||||||||
Reacquired franchise rights | 108 | (80 | ) | 28 | 110 | (68 | ) | 42 | |||||||||||||||||
Brands | 1,392 | (981 | ) | 411 | 1,422 | (980 | ) | 442 | |||||||||||||||||
Other identifiable intangibles | 675 | (284 | ) | 391 | 736 | (303 | ) | 433 | |||||||||||||||||
$ | 3,085 | $ | (1,423 | ) | $ | 1,662 | $ | 3,199 | $ | (1,418 | ) | $ | 1,781 |
Balance | Acquisitions/ (Divestitures) | Translation and Other | Balance | ||||||||||||
12/29/2012 | 9/7/2013 | ||||||||||||||
FLNA | |||||||||||||||
Goodwill | $ | 316 | $ | — | $ | (8 | ) | $ | 308 | ||||||
Brands | 31 | — | (2 | ) | 29 | ||||||||||
347 | — | (10 | ) | 337 | |||||||||||
QFNA | |||||||||||||||
Goodwill | 175 | — | — | 175 | |||||||||||
LAF | |||||||||||||||
Goodwill | 716 | — | (53 | ) | 663 | ||||||||||
Brands | 223 | — | (17 | ) | 206 | ||||||||||
939 | — | (70 | ) | 869 | |||||||||||
PAB | |||||||||||||||
Goodwill | 9,988 | 15 | (39 | ) | 9,964 | ||||||||||
Reacquired franchise rights | 7,337 | 4 | (52 | ) | 7,289 | ||||||||||
Acquired franchise rights | 1,573 | (8 | ) | (10 | ) | 1,555 | |||||||||
Brands | 153 | — | (7 | ) | 146 | ||||||||||
19,051 | 11 | (108 | ) | 18,954 | |||||||||||
Europe | |||||||||||||||
Goodwill | 5,214 | — | (285 | ) | 4,929 | ||||||||||
Reacquired franchise rights | 772 | — | (35 | ) | 737 | ||||||||||
Acquired franchise rights | 223 | — | — | 223 | |||||||||||
Brands | 4,284 | — | (297 | ) | 3,987 | ||||||||||
10,493 | — | (617 | ) | 9,876 | |||||||||||
AMEA | |||||||||||||||
Goodwill | 562 | (4 | ) | (63 | ) | 495 | |||||||||
Brands | 148 | — | (20 | ) | 128 | ||||||||||
710 | (4 | ) | (83 | ) | 623 | ||||||||||
Total goodwill | 16,971 | 11 | (448 | ) | 16,534 | ||||||||||
Total reacquired franchise rights | 8,109 | 4 | (87 | ) | 8,026 | ||||||||||
Total acquired franchise rights | 1,796 | (8 | ) | (10 | ) | 1,778 | |||||||||
Total brands | 4,839 | — | (343 | ) | 4,496 | ||||||||||
$ | 31,715 | $ | 7 | $ | (888 | ) | $ | 30,834 |
9/7/2013 | 12/29/2012 | ||||||
Balance, beginning of year | $ | 2,425 | $ | 2,167 | |||
Additions for tax positions related to the current year | 177 | 275 | |||||
Additions for tax positions from prior years | 138 | 161 | |||||
Reductions for tax positions from prior years | (110 | ) | (172 | ) | |||
Settlement payments | (211 | ) | (17 | ) | |||
Statute of limitations expiration | (26 | ) | (3 | ) | |||
Translation and other | (7 | ) | 14 | ||||
Balance, end of period | $ | 2,386 | $ | 2,425 |
12 Weeks Ended | 36 Weeks Ended | |||||||||||||||
9/7/2013 | 9/8/2012 | 9/7/2013 | 9/8/2012 | |||||||||||||
Stock-based compensation expense | $ | 70 | $ | 68 | $ | 219 | $ | 193 | ||||||||
Merger and integration charges | — | 1 | — | 2 | ||||||||||||
Restructuring and impairment benefits | — | — | — | (7 | ) | |||||||||||
Total | $ | 70 | $ | 69 | $ | 219 | $ | 188 |
36 Weeks Ended | |||||
9/7/2013 | 9/8/2012 | ||||
Expected life | 6 years | 6 years | |||
Risk free interest rate | 1.0 | % | 1.3 | % | |
Expected volatility (a) | 17 | % | 17 | % | |
Expected dividend yield | 2.7 | % | 3.0 | % |
(a) | Reflects movements in our stock price over the most recent historical period equivalent to the expected life. |
12 Weeks Ended | |||||||||||||||||||||||
Pension | Retiree Medical | ||||||||||||||||||||||
9/7/2013 | 9/8/2012 | 9/7/2013 | 9/8/2012 | 9/7/2013 | 9/8/2012 | ||||||||||||||||||
U.S. | International | ||||||||||||||||||||||
Service cost | $ | 107 | $ | 93 | $ | 28 | $ | 23 | $ | 10 | $ | 12 | |||||||||||
Interest cost | 122 | 124 | 29 | 27 | 13 | 15 | |||||||||||||||||
Expected return on plan assets | (190 | ) | (183 | ) | (39 | ) | (34 | ) | (6 | ) | (5 | ) | |||||||||||
Amortization of prior service cost/(benefit) | 4 | 4 | — | — | (6 | ) | (6 | ) | |||||||||||||||
Amortization of net losses | 67 | 60 | 17 | 13 | — | — | |||||||||||||||||
110 | 98 | 35 | 29 | 11 | 16 | ||||||||||||||||||
Settlement/curtailment gain | — | — | — | (2 | ) | — | — | ||||||||||||||||
Special termination benefits | — | 2 | — | — | — | — | |||||||||||||||||
Total expense | $ | 110 | $ | 100 | $ | 35 | $ | 27 | $ | 11 | $ | 16 | |||||||||||
36 Weeks Ended | |||||||||||||||||||||||
Pension | Retiree Medical | ||||||||||||||||||||||
9/7/2013 | 9/8/2012 | 9/7/2013 | 9/8/2012 | 9/7/2013 | 9/8/2012 | ||||||||||||||||||
U.S. | International | ||||||||||||||||||||||
Service cost | $ | 323 | $ | 282 | $ | 77 | $ | 65 | $ | 31 | $ | 35 | |||||||||||
Interest cost | 365 | 370 | 81 | 75 | 38 | 45 | |||||||||||||||||
Expected return on plan assets | (570 | ) | (550 | ) | (109 | ) | (95 | ) | (18 | ) | (15 | ) | |||||||||||
Amortization of prior service cost/(benefit) | 13 | 12 | 1 | 1 | (16 | ) | (18 | ) | |||||||||||||||
Amortization of net losses | 200 | 179 | 46 | 35 | — | — | |||||||||||||||||
331 | 293 | 96 | 81 | 35 | 47 | ||||||||||||||||||
Settlement/curtailment (gain)/loss | — | (7 | ) | 1 | 1 | — | — | ||||||||||||||||
Special termination benefits | 3 | 6 | — | — | — | 4 | |||||||||||||||||
Total expense | $ | 334 | $ | 292 | $ | 97 | $ | 82 | $ | 35 | $ | 51 |
• | $625 million of floating rate notes maturing in February 2016, which bear interest at a rate equal to the three-month London Inter-Bank Offered Rate (LIBOR) plus 21 basis points; |
• | $625 million of 0.700% senior notes maturing in February 2016; and |
• | $1.250 billion of 2.750% senior notes maturing in March 2023. |
• | $850 million of floating rate notes maturing in July 2015 (2015 Notes), which bear interest at a rate equal to three-month LIBOR plus 20 basis points; and |
• | $850 million of 2.250% senior notes maturing in January 2019 (2019 Notes). |
Payments Due by Period | |||||||||||||||||||
Total | 2013 | 2014 – 2015 | 2016 – 2017 | 2018 and beyond | |||||||||||||||
Long-term debt obligations (b) | $ | 23,826 | $ | — | $ | 4,092 | $ | 4,355 | $ | 15,379 | |||||||||
Interest on debt obligations (c) | 8,571 | 291 | 1,597 | 1,357 | 5,326 | ||||||||||||||
Operating leases | 1,991 | 138 | 735 | 428 | 690 | ||||||||||||||
Purchasing commitments (d) | 2,074 | 300 | 1,177 | 289 | 308 | ||||||||||||||
Marketing commitments (d) | 2,230 | 96 | 668 | 505 | 961 | ||||||||||||||
$ | 38,692 | $ | 825 | $ | 8,269 | $ | 6,934 | $ | 22,664 | ||||||||||
(a) | Based on quarter-end foreign exchange rates. We expect to make net cash tax payments of approximately $700 million in the fourth quarter of 2013, as discussed further in Note 5. Reserves for uncertain tax positions are excluded from the table above as we are unable to reasonably predict the ultimate amount or timing of any other settlements. |
(b) | Excludes $3,174 million related to current maturities of long-term debt, $249 million related to the fair value step-up of debt acquired in connection with our acquisitions of The Pepsi Bottling Group, Inc. (PBG) and PepsiAmericas, Inc. (PAS) in February 2010 and $218 million related to the increase in carrying value of long-term debt reflecting the gains on our fair value interest rate swaps. |
(c) | Interest payments on floating-rate debt are estimated using interest rates effective as of September 7, 2013. |
(d) | Primarily reflects non-cancelable commitments as of September 7, 2013. |
12 Weeks Ended | 36 Weeks Ended | |||||||||
9/7/2013 | 9/7/2013 | |||||||||
Amount Reclassified from Accumulated Other Comprehensive Loss | Amount Reclassified from Accumulated Other Comprehensive Loss | Affected Line Item in the Condensed Consolidated Statement of Income | ||||||||
Losses/(gains) on cash flow hedges: | ||||||||||
Foreign exchange contracts | $ | 2 | $ | 6 | Cost of sales | |||||
Interest rate derivatives | 8 | 41 | Interest expense | |||||||
Commodity contracts | 12 | 26 | Cost of sales | |||||||
Commodity contracts | (1 | ) | (1 | ) | Selling, general and administrative expenses | |||||
Net losses before tax | 21 | 72 | ||||||||
Tax amounts | (7 | ) | (26 | ) | ||||||
Net losses after tax | $ | 14 | $ | 46 | ||||||
Amortization of pension and retiree medical items: |