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 | |
Condensed Consolidated Statement of Comprehensive Income – 12 and 36 Weeks Ended September 6, 2014 and September 7, 2013 | ||
Condensed Consolidated Statement of Cash Flows – 36 Weeks Ended September 6, 2014 and September 7, 2013 | ||
Condensed Consolidated Balance Sheet – September 6, 2014 and December 28, 2013 | ||
Condensed Consolidated Statement of Equity – 36 Weeks Ended September 6, 2014 and September 7, 2013 | ||
Item 2. | ||
Report of Independent Registered Public Accounting Firm | ||
Item 3. | ||
Item 4. | ||
Part II Other Information | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 5. | Other Information | |
Item 6. |
12 Weeks Ended | 36 Weeks Ended | ||||||||||||||
9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | ||||||||||||
Net Revenue | $ | 17,218 | $ | 16,909 | $ | 46,735 | $ | 46,297 | |||||||
Cost of sales | 7,995 | 7,946 | 21,520 | 21,678 | |||||||||||
Selling, general and administrative expenses | 6,354 | 6,158 | 17,600 | 17,237 | |||||||||||
Amortization of intangible assets | 22 | 25 | 65 | 75 | |||||||||||
Operating Profit | 2,847 | 2,780 | 7,550 | 7,307 | |||||||||||
Interest expense | (215 | ) | (220 | ) | (625 | ) | (642 | ) | |||||||
Interest income and other | 23 | 17 | 51 | 62 | |||||||||||
Income before income taxes | 2,655 | 2,577 | 6,976 | 6,727 | |||||||||||
Provision for income taxes | 637 | 654 | 1,744 | 1,694 | |||||||||||
Net income | 2,018 | 1,923 | 5,232 | 5,033 | |||||||||||
Less: Net income attributable to noncontrolling interests | 10 | 10 | 30 | 35 | |||||||||||
Net Income Attributable to PepsiCo | $ | 2,008 | $ | 1,913 | $ | 5,202 | $ | 4,998 | |||||||
Net Income Attributable to PepsiCo per Common Share | |||||||||||||||
Basic | $ | 1.33 | $ | 1.24 | $ | 3.43 | $ | 3.23 | |||||||
Diluted | $ | 1.32 | $ | 1.23 | $ | 3.40 | $ | 3.20 | |||||||
Weighted-average common shares outstanding | |||||||||||||||
Basic | 1,507 | 1,542 | 1,515 | 1,545 | |||||||||||
Diluted | 1,525 | 1,561 | 1,532 | 1,564 | |||||||||||
Cash dividends declared per common share | $ | 0.655 | $ | 0.5675 | $ | 1.8775 | $ | 1.6725 |
12 Weeks Ended 9/6/2014 | 36 Weeks Ended 9/6/2014 | ||||||||||||||||||||||
Pre-tax amounts | Tax amounts | After-tax amounts | Pre-tax amounts | Tax amounts | After-tax amounts | ||||||||||||||||||
Net income | $ | 2,018 | $ | 5,232 | |||||||||||||||||||
Other Comprehensive Loss | |||||||||||||||||||||||
Currency translation adjustment | $ | (737 | ) | $ | — | (737 | ) | $ | (1,151 | ) | $ | — | (1,151 | ) | |||||||||
Cash flow hedges: | |||||||||||||||||||||||
Reclassification of net losses to net income | 109 | (37 | ) | 72 | 130 | (46 | ) | 84 | |||||||||||||||
Net derivative losses | (42 | ) | 16 | (26 | ) | (67 | ) | 23 | (44 | ) | |||||||||||||
Pension and retiree medical: | |||||||||||||||||||||||
Reclassification of net losses to net income | 55 | (18 | ) | 37 | 156 | (51 | ) | 105 | |||||||||||||||
Remeasurement of net liabilities and translation | (10 | ) | 5 | (5 | ) | (20 | ) | 8 | (12 | ) | |||||||||||||
Unrealized losses on securities | (13 | ) | 7 | (6 | ) | (2 | ) | 1 | (1 | ) | |||||||||||||
Total Other Comprehensive Loss | $ | (638 | ) | $ | (27 | ) | (665 | ) | $ | (954 | ) | $ | (65 | ) | (1,019 | ) | |||||||
Comprehensive income | 1,353 | 4,213 | |||||||||||||||||||||
Comprehensive income attributable to noncontrolling interests | (10 | ) | (30 | ) | |||||||||||||||||||
Comprehensive Income Attributable to PepsiCo | $ | 1,343 | $ | 4,183 |
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 |
Condensed Consolidated Statement of Cash Flows PepsiCo, Inc. and Subsidiaries (in millions, unaudited) | |||||||
36 Weeks Ended | |||||||
9/6/2014 | 9/7/2013 | ||||||
Operating Activities | |||||||
Net income | $ | 5,232 | $ | 5,033 | |||
Depreciation and amortization | 1,794 | 1,815 | |||||
Stock-based compensation expense | 207 | 219 | |||||
Merger and integration charges | — | 9 | |||||
Cash payments for merger and integration charges | — | (21 | ) | ||||
Restructuring and impairment charges | 258 | 37 | |||||
Cash payments for restructuring charges | (169 | ) | (100 | ) | |||
Cash payments for restructuring and other charges related to the transaction with Tingyi (Cayman Islands) Holding Corp. (Tingyi) | — | (26 | ) | ||||
Non-cash foreign exchange loss related to Venezuela currency devaluation | — | 111 | |||||
Excess tax benefits from share-based payment arrangements | (86 | ) | (94 | ) | |||
Pension and retiree medical plan expenses | 368 | 462 | |||||
Pension and retiree medical plan contributions | (196 | ) | (208 | ) | |||
Deferred income taxes and other tax charges and credits | (8 | ) | (66 | ) | |||
Change in accounts and notes receivable | (1,582 | ) | (1,262 | ) | |||
Change in inventories | (481 | ) | (337 | ) | |||
Change in prepaid expenses and other current assets | (18 | ) | (156 | ) | |||
Change in accounts payable and other current liabilities | 537 | 734 | |||||
Change in income taxes payable | 1,115 | 811 | |||||
Other, net | (278 | ) | (299 | ) | |||
Net Cash Provided by Operating Activities | 6,693 | 6,662 | |||||
Investing Activities | |||||||
Capital spending | (1,540 | ) | (1,497 | ) | |||
Sales of property, plant and equipment | 60 | 51 | |||||
Cash payments related to the transaction with Tingyi | — | (3 | ) | ||||
Acquisitions and investments in noncontrolled affiliates | (81 | ) | (82 | ) | |||
Divestitures | 186 | 174 | |||||
Short-term investments, by original maturity | |||||||
More than three months – purchases | (5,423 | ) | — | ||||
Three months or less, net | 117 | (8 | ) | ||||
Other investing | 3 | (13 | ) | ||||
Net Cash Used for Investing Activities | (6,678 | ) | (1,378 | ) |
Condensed Consolidated Statement of Cash Flows (continued) PepsiCo, Inc. and Subsidiaries (in millions, unaudited) | |||||||
36 Weeks Ended | |||||||
9/6/2014 | 9/7/2013 | ||||||
Financing Activities | |||||||
Proceeds from issuances of long-term debt | $ | 3,364 | $ | 4,185 | |||
Payments of long-term debt | (2,186 | ) | (2,954 | ) | |||
Short-term borrowings, by original maturity | |||||||
More than three months – proceeds | 32 | 2 | |||||
More than three months – payments | (10 | ) | (476 | ) | |||
Three months or less, net | 2,117 | 662 | |||||
Cash dividends paid | (2,745 | ) | (2,558 | ) | |||
Share repurchases – common | (3,207 | ) | (2,041 | ) | |||
Share repurchases – preferred | (7 | ) | (5 | ) | |||
Proceeds from exercises of stock options | 561 | 991 | |||||
Excess tax benefits from share-based payment arrangements | 86 | 94 | |||||
Acquisition of noncontrolling interests | — | (20 | ) | ||||
Other financing | (32 | ) | (15 | ) | |||
Net Cash Used for Financing Activities | (2,027 | ) | (2,135 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | (81 | ) | (242 | ) | |||
Net (Decrease)/Increase in Cash and Cash Equivalents | (2,093 | ) | 2,907 | ||||
Cash and Cash Equivalents, Beginning of Year | 9,375 | 6,297 | |||||
Cash and Cash Equivalents, End of Period | $ | 7,282 | $ | 9,204 |
Condensed Consolidated Balance Sheet PepsiCo, Inc. and Subsidiaries (in millions) | |||||||
(Unaudited) | |||||||
9/6/2014 | 12/28/2013 | ||||||
Assets | |||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 7,282 | $ | 9,375 | |||
Short-term investments | 5,624 | 303 | |||||
Accounts and notes receivable, less allowance: 9/14 - $154 and 12/13 - $145 | 8,376 | 6,954 | |||||
Inventories | |||||||
Raw materials | 1,832 | 1,732 | |||||
Work-in-process | 261 | 168 | |||||
Finished goods | 1,691 | 1,509 | |||||
3,784 | 3,409 | ||||||
Prepaid expenses and other current assets | 1,524 | 2,162 | |||||
Total Current Assets | 26,590 | 22,203 | |||||
Property, Plant and Equipment | 37,373 | 36,961 | |||||
Accumulated Depreciation | (19,444 | ) | (18,386 | ) | |||
17,929 | 18,575 | ||||||
Amortizable Intangible Assets, net | 1,549 | 1,638 | |||||
Goodwill | 16,225 | 16,613 | |||||
Other Nonamortizable Intangible Assets | 13,951 | 14,401 | |||||
Nonamortizable Intangible Assets | 30,176 | 31,014 | |||||
Investments in Noncontrolled Affiliates | 1,946 | 1,841 | |||||
Other Assets | 2,276 | 2,207 | |||||
Total Assets | $ | 80,466 | $ | 77,478 |
Condensed Consolidated Balance Sheet (continued) PepsiCo, Inc. and Subsidiaries (in millions except per share amounts) | |||||||
(Unaudited) | |||||||
9/6/2014 | 12/28/2013 | ||||||
Liabilities and Equity | |||||||
Current Liabilities | |||||||
Short-term obligations | $ | 9,253 | $ | 5,306 | |||
Accounts payable and other current liabilities | 13,591 | 12,533 | |||||
Total Current Liabilities | 22,844 | 17,839 | |||||
Long-Term Debt Obligations | 23,489 | 24,333 | |||||
Other Liabilities | 5,076 | 4,931 | |||||
Deferred Income Taxes | 5,870 | 5,986 | |||||
Total Liabilities | 57,279 | 53,089 | |||||
Commitments and Contingencies | |||||||
Preferred Stock, no par value | 41 | 41 | |||||
Repurchased Preferred Stock | (178 | ) | (171 | ) | |||
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: 1,503 and 1,529 shares, respectively) | 25 | 25 | |||||
Capital in excess of par value | 4,028 | 4,095 | |||||
Retained earnings | 48,764 | 46,420 | |||||
Accumulated other comprehensive loss | (6,146 | ) | (5,127 | ) | |||
Repurchased common stock, in excess of par value (363 and 337 shares, respectively) | (23,463 | ) | (21,004 | ) | |||
Total PepsiCo Common Shareholders’ Equity | 23,208 | 24,409 | |||||
Noncontrolling Interests | 116 | 110 | |||||
Total Equity | 23,187 | 24,389 | |||||
Total Liabilities and Equity | $ | 80,466 | $ | 77,478 |
36 Weeks Ended | |||||||||||||
9/6/2014 | 9/7/2013 | ||||||||||||
Shares | Amount | Shares | Amount | ||||||||||
Preferred Stock | 0.8 | $ | 41 | 0.8 | $ | 41 | |||||||
Repurchased Preferred Stock | |||||||||||||
Balance, beginning of year | (0.6 | ) | (171 | ) | (0.6 | ) | (164 | ) | |||||
Redemptions | — | (7 | ) | — | (5 | ) | |||||||
Balance, end of period | (0.6 | ) | (178 | ) | (0.6 | ) | (169 | ) | |||||
Common Stock | |||||||||||||
Balance, beginning of year | 1,529 | 25 | 1,544 | 26 | |||||||||
Repurchased common stock | (26 | ) | — | (7 | ) | — | |||||||
Balance, end of period | 1,503 | 25 | 1,537 | 26 | |||||||||
Capital in Excess of Par Value | |||||||||||||
Balance, beginning of year | 4,095 | 4,178 | |||||||||||
Stock-based compensation expense | 207 | 219 | |||||||||||
Stock option exercises and restricted stock units (RSUs) converted (a) | (200 | ) | (266 | ) | |||||||||
Withholding tax on RSUs converted | (89 | ) | (77 | ) | |||||||||
Other | 15 | (14 | ) | ||||||||||
Balance, end of period | 4,028 | 4,040 | |||||||||||
Retained Earnings | |||||||||||||
Balance, beginning of year | 46,420 | 43,158 | |||||||||||
Net income attributable to PepsiCo | 5,202 | 4,998 | |||||||||||
Cash dividends declared – common | (2,839 | ) | (2,583 | ) | |||||||||
Cash dividends declared – RSUs | (19 | ) | (19 | ) | |||||||||
Balance, end of period | 48,764 | 45,554 | |||||||||||
Accumulated Other Comprehensive Loss | |||||||||||||
Balance, beginning of year | (5,127 | ) | (5,487 | ) | |||||||||
Currency translation adjustment | (1,151 | ) | (1,650 | ) | |||||||||
Cash flow hedges, net of tax: | |||||||||||||
Reclassification of net losses to net income | 84 | 46 | |||||||||||
Net derivative losses | (44 | ) | (2 | ) | |||||||||
Pension and retiree medical, net of tax: | |||||||||||||
Reclassification of net losses to net income | 105 | 162 | |||||||||||
Remeasurement of net liabilities and translation | (12 | ) | 26 | ||||||||||
Unrealized (losses)/gains on securities, net of tax | (1 | ) | 14 | ||||||||||
Other | — | (16 | ) | ||||||||||
Balance, end of period | (6,146 | ) | (6,907 | ) | |||||||||
Repurchased Common Stock | |||||||||||||
Balance, beginning of year | (337 | ) | (21,004 | ) | (322 | ) | (19,458 | ) | |||||
Share repurchases | (38 | ) | (3,264 | ) | (27 | ) | (2,125 | ) | |||||
Stock option exercises | 10 | 643 | 18 | 1,146 | |||||||||
Other | 2 | 162 | 2 | 138 | |||||||||
Balance, end of period | (363 | ) | (23,463 | ) | (329 | ) | (20,299 | ) | |||||
Total PepsiCo Common Shareholders’ Equity | 23,208 | 22,414 | |||||||||||
Noncontrolling Interests | |||||||||||||
Balance, beginning of year | 110 | 105 | |||||||||||
Net income attributable to noncontrolling interests | 30 | 35 | |||||||||||
Distributions to noncontrolling interests | (23 | ) | (15 | ) | |||||||||
Currency translation adjustment | — | (3 | ) | ||||||||||
Acquisitions and divestitures | — | (6 | ) | ||||||||||
Other, net | (1 | ) | — | ||||||||||
Balance, end of period | 116 | 116 | |||||||||||
Total Equity | $ | 23,187 | $ | 22,402 |
(a) | Includes total tax benefits of $45 million in 2014 and $32 million in 2013. |
1. | Frito-Lay North America (FLNA); |
2. | Quaker Foods North America (QFNA); |
3. | Latin American Foods (LAF), which includes all of our food and snack businesses in Latin America; |
4. | PepsiCo Americas Beverages (PAB), which includes all of our North American and Latin American beverage businesses; |
5. | PepsiCo Europe (Europe), which includes all beverage, food and snack businesses in Europe and South Africa; and |
6. | PepsiCo Asia, Middle East and Africa (AMEA), which includes all beverage, food and snack businesses in AMEA, excluding South Africa. |
12 Weeks Ended | 36 Weeks Ended | ||||||||||||||
9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | ||||||||||||
Net Revenue | |||||||||||||||
FLNA | $ | 3,526 | $ | 3,424 | $ | 10,132 | $ | 9,879 | |||||||
QFNA | 586 | 604 | 1,784 | 1,815 | |||||||||||
LAF | 2,178 | 2,049 | 5,638 | 5,532 | |||||||||||
PAB | 5,383 | 5,406 | 15,090 | 15,086 | |||||||||||
Europe | 3,764 | 3,818 | 9,382 | 9,413 | |||||||||||
AMEA | 1,781 | 1,608 | 4,709 | 4,572 | |||||||||||
$ | 17,218 | $ | 16,909 | $ | 46,735 | $ | 46,297 |
12 Weeks Ended | 36 Weeks Ended | ||||||||||||||
9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | ||||||||||||
Operating Profit | |||||||||||||||
FLNA | $ | 1,025 | $ | 977 | $ | 2,824 | $ | 2,711 | |||||||
QFNA | 150 | 137 | 449 | 450 | |||||||||||
LAF | 327 | 295 | 882 | 829 | |||||||||||
PAB | 858 | 843 | 2,155 | 2,290 | |||||||||||
Europe | 465 | 501 | 1,068 | 1,014 | |||||||||||
AMEA | 309 | 295 | 884 | 1,003 | |||||||||||
Total division | 3,134 | 3,048 | 8,262 | 8,297 | |||||||||||
Corporate Unallocated | |||||||||||||||
Mark-to-market net (losses)/gains | (33 | ) | (19 | ) | 32 | (74 | ) | ||||||||
Restructuring and impairment charges | (15 | ) | 1 | (20 | ) | (1 | ) | ||||||||
Venezuela currency devaluation | — | — | — | (124 | ) | ||||||||||
Other | (239 | ) | (250 | ) | (724 | ) | (791 | ) | |||||||
$ | 2,847 | $ | 2,780 | $ | 7,550 | $ | 7,307 |
Total Assets | |||||||
9/6/2014 | 12/28/2013 | ||||||
FLNA | $ | 5,471 | $ | 5,308 | |||
QFNA | 1,013 | 983 | |||||
LAF | 5,095 | 4,829 | |||||
PAB | 30,727 | 30,350 | |||||
Europe | 17,967 | 18,702 | |||||
AMEA | 6,123 | 5,754 | |||||
Total division | 66,396 | 65,926 | |||||
Corporate (a) | 14,070 | 11,552 | |||||
$ | 80,466 | $ | 77,478 |
(a) | Corporate assets consist principally of cash and cash equivalents, short-term investments, derivative instruments, property, plant and equipment and certain pension and tax assets. |
12 Weeks Ended | 36 Weeks Ended | |||||||
9/6/2014 | 9/6/2014 | |||||||
FLNA | $ | 9 | $ | 33 | ||||
QFNA | — | 2 | ||||||
LAF | 8 | 14 | ||||||
PAB | 16 | 131 | ||||||
Europe | 7 | 22 | ||||||
AMEA | 2 | 11 | ||||||
Corporate | 12 | 14 | ||||||
$ | 54 | $ | 227 |
Severance and Other Employee Costs | Asset Impairments | Other Costs | Total | ||||||||||||
Liability as of December 28, 2013 | $ | 30 | $ | — | $ | 1 | $ | 31 | |||||||
2014 restructuring charges | 85 | 62 | 80 | 227 | |||||||||||
Cash payments | (35 | ) | — | (65 | ) | (100 | ) | ||||||||
Non-cash charges | (13 | ) | (62 | ) | (2 | ) | (77 | ) | |||||||
Liability as of September 6, 2014 | $ | 67 | $ | — | $ | 14 | $ | 81 |
12 Weeks Ended | 36 Weeks Ended | |||||||||||||||
9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | |||||||||||||
FLNA | $ | — | $ | 1 | $ | 2 | $ | 5 | ||||||||
QFNA | — | — | — | — | ||||||||||||
LAF (a) | (2 | ) | 1 | (7 | ) | 6 | ||||||||||
PAB | — | 3 | 7 | 8 | ||||||||||||
Europe | 7 | 2 | 15 | 14 | ||||||||||||
AMEA | 6 | 1 | 8 | 3 | ||||||||||||
Corporate (a) | 3 | (1 | ) | 6 | 1 | |||||||||||
$ | 14 | $ | 7 | $ | 31 | $ | 37 |
Severance and Other Employee Costs | Asset Impairments | Other Costs | Total | ||||||||||||
Liability as of December 28, 2013 | $ | 68 | $ | — | $ | 17 | $ | 85 | |||||||
2014 restructuring charges | 15 | 6 | 10 | 31 | |||||||||||
Cash payments | (46 | ) | — | (23 | ) | (69 | ) | ||||||||
Non-cash charges | (5 | ) | (6 | ) | 2 | (9 | ) | ||||||||
Liability as of September 6, 2014 | $ | 32 | $ | — | $ | 6 | $ | 38 |
9/6/2014 | 12/28/2013 | |||||||||||||||||||||||
Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | |||||||||||||||||||
Acquired franchise rights | $ | 902 | $ | (92 | ) | $ | 810 | $ | 910 | $ | (83 | ) | $ | 827 | ||||||||||
Reacquired franchise rights | 107 | (93 | ) | 14 | 108 | (86 | ) | 22 | ||||||||||||||||
Brands | 1,390 | (1,014 | ) | 376 | 1,400 | (996 | ) | 404 | ||||||||||||||||
Other identifiable intangibles | 665 | (316 | ) | 349 | 686 | (301 | ) | 385 | ||||||||||||||||
$ | 3,064 | $ | (1,515 | ) | $ | 1,549 | $ | 3,104 | $ | (1,466 | ) | $ | 1,638 |
Balance | Translation and Other | Balance | |||||||||
12/28/2013 | 9/6/2014 | ||||||||||
FLNA | |||||||||||
Goodwill | $ | 305 | $ | (4 | ) | $ | 301 | ||||
Brands | 29 | (1 | ) | 28 | |||||||
334 | (5 | ) | 329 | ||||||||
QFNA | |||||||||||
Goodwill | 175 | — | 175 | ||||||||
LAF | |||||||||||
Goodwill | 660 | 1 | 661 | ||||||||
Brands | 206 | 4 | 210 | ||||||||
866 | 5 | 871 | |||||||||
PAB | |||||||||||
Goodwill | 9,943 | (8 | ) | 9,935 | |||||||
Reacquired franchise rights | 7,281 | (26 | ) | 7,255 | |||||||
Acquired franchise rights | 1,551 | — | 1,551 | ||||||||
Brands | 146 | 3 | 149 | ||||||||
18,921 | (31 | ) | 18,890 | ||||||||
Europe | |||||||||||
Goodwill | 5,027 | (394 | ) | 4,633 | |||||||
Reacquired franchise rights | 760 | (65 | ) | 695 | |||||||
Acquired franchise rights | 230 | (11 | ) | 219 | |||||||
Brands (a) | 4,071 | (361 | ) | 3,710 | |||||||
10,088 | (831 | ) | 9,257 | ||||||||
AMEA | |||||||||||
Goodwill | 503 | 17 | 520 | ||||||||
Brands | 127 | 7 | 134 | ||||||||
630 | 24 | 654 | |||||||||
Total goodwill | 16,613 | (388 | ) | 16,225 | |||||||
Total reacquired franchise rights | 8,041 | (91 | ) | 7,950 | |||||||
Total acquired franchise rights | 1,781 | (11 | ) | 1,770 | |||||||
Total brands | 4,579 | (348 | ) | 4,231 | |||||||
$ | 31,014 | $ | (838 | ) | $ | 30,176 |
(a) | In the 12 and 36 weeks ended September 6, 2014, we recorded an impairment charge of $23 million related to a brand in Greece. |
9/6/2014 | 12/28/2013 | ||||||
Balance, beginning of year | $ | 1,268 | $ | 2,425 | |||
Additions for tax positions related to the current year | 205 | 238 | |||||
Additions for tax positions from prior years | 105 | 273 | |||||
Reductions for tax positions from prior years | (42 | ) | (327 | ) | |||
Settlement payments | (74 | ) | (1,306 | ) | |||
Statute of limitations expiration | (36 | ) | (30 | ) | |||
Translation and other | (9 | ) | (5 | ) | |||
Balance, end of period | $ | 1,417 | $ | 1,268 |
12 Weeks Ended | 36 Weeks Ended | |||||||||||||||
9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | |||||||||||||
Stock-based compensation expense | $ | 67 | $ | 70 | $ | 207 | $ | 219 | ||||||||
Restructuring and impairment benefits | (1 | ) | — | (4 | ) | — | ||||||||||
Total | $ | 66 | $ | 70 | $ | 203 | $ | 219 |
36 Weeks Ended | |||||
9/6/2014 | 9/7/2013 | ||||
Expected life | 6 years | 6 years | |||
Risk free interest rate | 1.8 | % | 1.0 | % | |
Expected volatility (a) | 16 | % | 17 | % | |
Expected dividend yield | 2.9 | % | 2.7 | % |
(a) | Reflects movements in our stock price over the most recent historical period equivalent to the expected life. |
36 Weeks Ended | ||||||||||||||
9/6/2014 | 9/7/2013 | |||||||||||||
Granted (a) | Weighted-Average Grant Price | Granted (a) | Weighted-Average Grant Price | |||||||||||
Stock options | 3.3 | $ | 80.67 | 2.7 | $ | 76.22 | ||||||||
RSUs | 4.2 | $ | 79.80 | 4.2 | $ | 76.35 | ||||||||
PEPUnits | 0.4 | $ | 79.75 | 0.4 | $ | 75.75 |
(a) | In millions. |
12 Weeks Ended | |||||||||||||||||||||||
Pension | Retiree Medical | ||||||||||||||||||||||
9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | ||||||||||||||||||
U.S. | International | ||||||||||||||||||||||
Service cost | $ | 91 | $ | 107 | $ | 24 | $ | 28 | $ | 8 | $ | 10 | |||||||||||
Interest cost | 134 | 122 | 33 | 29 | 14 | 13 | |||||||||||||||||
Expected return on plan assets | (181 | ) | (190 | ) | (44 | ) | (39 | ) | (6 | ) | (6 | ) | |||||||||||
Amortization of prior service cost/(credit) | 5 | 4 | — | — | (5 | ) | (6 | ) | |||||||||||||||
Amortization of net losses/(gains) | 40 | 67 | 14 | 17 | (2 | ) | — | ||||||||||||||||
89 | 110 | 27 | 35 | 9 | 11 | ||||||||||||||||||
Settlement loss | — | — | 3 | — | — | — | |||||||||||||||||
Special termination benefits | 3 | — | — | — | 1 | — | |||||||||||||||||
Total expense | $ | 92 | $ | 110 | $ | 30 | $ | 35 | $ | 10 | $ | 11 |
36 Weeks Ended | |||||||||||||||||||||||
Pension | Retiree Medical | ||||||||||||||||||||||
9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | ||||||||||||||||||
U.S. | International | ||||||||||||||||||||||
Service cost | $ | 272 | $ | 323 | $ | 67 | $ | 77 | $ | 24 | $ | 31 | |||||||||||
Interest cost | 402 | 365 | 90 | 81 | 42 | 38 | |||||||||||||||||
Expected return on plan assets | (543 | ) | (570 | ) | (120 | ) | (109 | ) | (18 | ) | (18 | ) | |||||||||||
Amortization of prior service cost/(credit) | 14 | 13 | — | 1 | (15 | ) | (16 | ) | |||||||||||||||
Amortization of net losses/(gains) | 121 | 200 | 36 | 46 | (4 | ) | — | ||||||||||||||||
266 | 331 | 73 | 96 | 29 | 35 | ||||||||||||||||||
Settlement loss | — | — | 3 | 1 | — | — | |||||||||||||||||
Special termination benefits | 11 | 3 | — | — | 2 | — | |||||||||||||||||
Total expense | $ | 277 | $ | 334 | $ | 76 | $ | 97 | $ | 31 | $ | 35 |
• | $750 million of 0.950% senior notes maturing in February 2017; and |
• | $1.250 billion of 3.600% senior notes maturing in March 2024. |
• | €500 million of 1.750% senior notes maturing in April 2021; and |
• | €500 million of 2.625% senior notes maturing in April 2026. |
12 Weeks Ended | 36 Weeks Ended | |||||||||||||||||
9/6/2014 | 9/7/2013 | 9/6/2014 | 9/7/2013 | |||||||||||||||
Reclassifications from Accumulated Other Comprehensive Loss | Affected Line Item in the Condensed Consolidated Statement of Income | |||||||||||||||||
Losses/(gains) on cash flow hedges: | ||||||||||||||||||
Foreign exchange contracts | $ | 5 | $ | 2 | $ | (6 | ) | $ | 6 | Cost of sales | ||||||||
Interest rate derivatives | 98 | 8 | 112 | 41 | Interest expense | |||||||||||||
Commodity contracts | 5 | 12 | 24 | 26 | Cost of sales | |||||||||||||
Commodity contracts | 1 | (1 | ) | — | (1 | ) | Selling, general and administrative expenses | |||||||||||
Net losses before tax | 109 | 21 | 130 | 72 | ||||||||||||||
Tax amounts | (37 | ) | (7 | ) | (46 | ) | (26 | ) | ||||||||||
Net losses after tax | $ | 72 | $ | 14 | $ | 84 | $ | 46 | ||||||||||
Amortization of pension and retiree medical items: | ||||||||||||||||||
Net prior service credit (a) | $ | — | $ | (2 | ) | $ | — | $ | (2 | ) | ||||||||
Net actuarial losses (a) | 55 | 84 | 156 | 247 | ||||||||||||||
Net losses before tax | 55 | 82 | 156 | 245 | ||||||||||||||
Tax amounts | (18 | ) | (29 | ) | (51 | ) | (83 | ) | ||||||||||
Net losses after tax | $ | 37 | $ | 53 | $ | 105 | $ | 162 | ||||||||||
Total net losses reclassified for the period, net of tax | $ | 109 | $ | 67 | $ | 189 | $ | 208 |
(a) | These items are included in the components of net periodic benefit cost for pension and retiree medical plans (see Note 7 for additional details). |
• | commodity prices, affecting the cost of our raw materials and energy; |
• | foreign exchange rates and currency restrictions; and |
• | interest rates. |