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 24 Weeks Ended June 14, 2014 and June 15, 2013 | ||
Condensed Consolidated Statement of Cash Flows – 24 Weeks Ended June 14, 2014 and June 15, 2013 | ||
Condensed Consolidated Balance Sheet – June 14, 2014 and December 28, 2013 | ||
Condensed Consolidated Statement of Equity – 24 Weeks Ended June 14, 2014 and June 15, 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 | 24 Weeks Ended | ||||||||||||||
6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | ||||||||||||
Net Revenue | $ | 16,894 | $ | 16,807 | $ | 29,517 | $ | 29,388 | |||||||
Cost of sales | 7,778 | 7,898 | 13,525 | 13,732 | |||||||||||
Selling, general and administrative expenses | 6,198 | 6,013 | 11,246 | 11,079 | |||||||||||
Amortization of intangible assets | 22 | 27 | 43 | 50 | |||||||||||
Operating Profit | 2,896 | 2,869 | 4,703 | 4,527 | |||||||||||
Interest expense | (209 | ) | (208 | ) | (410 | ) | (422 | ) | |||||||
Interest income and other | 18 | 18 | 28 | 45 | |||||||||||
Income before income taxes | 2,705 | 2,679 | 4,321 | 4,150 | |||||||||||
Provision for income taxes | 718 | 654 | 1,107 | 1,040 | |||||||||||
Net income | 1,987 | 2,025 | 3,214 | 3,110 | |||||||||||
Less: Net income attributable to noncontrolling interests | 9 | 15 | 20 | 25 | |||||||||||
Net Income Attributable to PepsiCo | $ | 1,978 | $ | 2,010 | $ | 3,194 | $ | 3,085 | |||||||
Net Income Attributable to PepsiCo per Common Share | |||||||||||||||
Basic | $ | 1.30 | $ | 1.30 | $ | 2.10 | $ | 1.99 | |||||||
Diluted | $ | 1.29 | $ | 1.28 | $ | 2.08 | $ | 1.97 | |||||||
Weighted-average common shares outstanding | |||||||||||||||
Basic | 1,515 | 1,548 | 1,519 | 1,546 | |||||||||||
Diluted | 1,532 | 1,567 | 1,536 | 1,565 | |||||||||||
Cash dividends declared per common share | $ | 0.655 | $ | 0.5675 | $ | 1.2225 | $ | 1.105 |
12 Weeks Ended 6/14/14 | 24 Weeks Ended 6/14/14 | ||||||||||||||||||||||
Pre-tax amounts | Tax amounts | After-tax amounts | Pre-tax amounts | Tax amounts | After-tax amounts | ||||||||||||||||||
Net income | $ | 1,987 | $ | 3,214 | |||||||||||||||||||
Other Comprehensive Income/(Loss) | |||||||||||||||||||||||
Currency translation adjustment | $ | 460 | $ | — | 460 | $ | (414 | ) | $ | — | (414 | ) | |||||||||||
Cash flow hedges: | |||||||||||||||||||||||
Reclassification of net losses to net income | 11 | (5 | ) | 6 | 21 | (9 | ) | 12 | |||||||||||||||
Net derivative losses | (41 | ) | 12 | (29 | ) | (25 | ) | 7 | (18 | ) | |||||||||||||
Pension and retiree medical: | |||||||||||||||||||||||
Reclassification of net losses to net income | 53 | (17 | ) | 36 | 101 | (33 | ) | 68 | |||||||||||||||
Remeasurement of net liabilities and translation | (13 | ) | 4 | (9 | ) | (10 | ) | 3 | (7 | ) | |||||||||||||
Unrealized (losses)/gains on securities | (7 | ) | 3 | (4 | ) | 11 | (6 | ) | 5 | ||||||||||||||
Total Other Comprehensive Income/(Loss) | $ | 463 | $ | (3 | ) | 460 | $ | (316 | ) | $ | (38 | ) | (354 | ) | |||||||||
Comprehensive income | 2,447 | 2,860 | |||||||||||||||||||||
Comprehensive income attributable to noncontrolling interests | (10 | ) | (20 | ) | |||||||||||||||||||
Comprehensive Income Attributable to PepsiCo | $ | 2,437 | $ | 2,840 |
12 Weeks Ended 6/15/13 | 24 Weeks Ended 6/15/13 | ||||||||||||||||||||||
Pre-tax amounts | Tax amounts | After-tax amounts | Pre-tax amounts | Tax amounts | After-tax amounts | ||||||||||||||||||
Net income | $ | 2,025 | $ | 3,110 | |||||||||||||||||||
Other Comprehensive Loss | |||||||||||||||||||||||
Currency translation adjustment | $ | (718 | ) | $ | — | (718 | ) | $ | (953 | ) | $ | — | (953 | ) | |||||||||
Cash flow hedges: | |||||||||||||||||||||||
Reclassification of net (gains)/losses to net income | (8 | ) | 2 | (6 | ) | 51 | (19 | ) | 32 | ||||||||||||||
Net derivative gains/(losses) | 5 | (1 | ) | 4 | (18 | ) | 16 | (2 | ) | ||||||||||||||
Pension and retiree medical: | |||||||||||||||||||||||
Reclassification of net losses to net income | 84 | (27 | ) | 57 | 163 | (54 | ) | 109 | |||||||||||||||
Remeasurement of net liabilities and translation | 2 | (1 | ) | 1 | 45 | (13 | ) | 32 | |||||||||||||||
Unrealized gains on securities | 20 | (10 | ) | 10 | 19 | (10 | ) | 9 | |||||||||||||||
Other | (1 | ) | (16 | ) | (17 | ) | (1 | ) | (16 | ) | (17 | ) | |||||||||||
Total Other Comprehensive Loss | $ | (616 | ) | $ | (53 | ) | (669 | ) | $ | (694 | ) | $ | (96 | ) | (790 | ) | |||||||
Comprehensive income | 1,356 | 2,320 | |||||||||||||||||||||
Comprehensive income attributable to noncontrolling interests | (14 | ) | (23 | ) | |||||||||||||||||||
Comprehensive Income Attributable to PepsiCo | $ | 1,342 | $ | 2,297 |
Condensed Consolidated Statement of Cash Flows PepsiCo, Inc. and Subsidiaries (in millions, unaudited) | |||||||
24 Weeks Ended | |||||||
6/14/14 | 6/15/13 | ||||||
Operating Activities | |||||||
Net income | $ | 3,214 | $ | 3,110 | |||
Depreciation and amortization | 1,162 | 1,185 | |||||
Stock-based compensation expense | 140 | 149 | |||||
Cash payments for merger and integration charges | — | (17 | ) | ||||
Restructuring and impairment charges | 190 | 30 | |||||
Cash payments for restructuring charges | (112 | ) | (74 | ) | |||
Cash payments for restructuring and other charges related to the transaction with Tingyi (Cayman Islands) Holding Corp. (Tingyi) | — | (18 | ) | ||||
Non-cash foreign exchange loss related to Venezuela devaluation | — | 111 | |||||
Excess tax benefits from share-based payment arrangements | (64 | ) | (83 | ) | |||
Pension and retiree medical plan expenses | 243 | 306 | |||||
Pension and retiree medical plan contributions | (155 | ) | (180 | ) | |||
Deferred income taxes and other tax charges and credits | 35 | (189 | ) | ||||
Change in accounts and notes receivable | (1,554 | ) | (1,088 | ) | |||
Change in inventories | (822 | ) | (659 | ) | |||
Change in prepaid expenses and other current assets | (152 | ) | (241 | ) | |||
Change in accounts payable and other current liabilities | 120 | 400 | |||||
Change in income taxes payable | 636 | 543 | |||||
Other, net | (209 | ) | (270 | ) | |||
Net Cash Provided by Operating Activities | 2,672 | 3,015 | |||||
Investing Activities | |||||||
Capital spending | (921 | ) | (911 | ) | |||
Sales of property, plant and equipment | 42 | 30 | |||||
Cash payments related to the transaction with Tingyi | — | (3 | ) | ||||
Acquisitions and investments in noncontrolled affiliates | (31 | ) | (59 | ) | |||
Divestitures | 123 | 174 | |||||
Short-term investments, by original maturity | |||||||
More than three months – purchases | (3,498 | ) | — | ||||
Three months or less, net | 118 | (4 | ) | ||||
Other investing | 5 | (13 | ) | ||||
Net Cash Used for Investing Activities | (4,162 | ) | (786 | ) |
Condensed Consolidated Statement of Cash Flows (continued) PepsiCo, Inc. and Subsidiaries (in millions, unaudited) | |||||||
24 Weeks Ended | |||||||
6/14/14 | 6/15/13 | ||||||
Financing Activities | |||||||
Proceeds from issuances of long-term debt | $ | 3,364 | $ | 2,491 | |||
Payments of long-term debt | (1,655 | ) | (1,945 | ) | |||
Short-term borrowings, by original maturity | |||||||
More than three months – proceeds | 1 | 6 | |||||
More than three months – payments | (9 | ) | (481 | ) | |||
Three months or less, net | 1,556 | 1,228 | |||||
Cash dividends paid | (1,752 | ) | (1,677 | ) | |||
Share repurchases – common | (2,199 | ) | (1,028 | ) | |||
Share repurchases – preferred | (3 | ) | (4 | ) | |||
Proceeds from exercises of stock options | 381 | 823 | |||||
Excess tax benefits from share-based payment arrangements | 64 | 83 | |||||
Acquisition of noncontrolling interests | — | (20 | ) | ||||
Other financing | (3 | ) | (3 | ) | |||
Net Cash Used for Financing Activities | (255 | ) | (527 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | (23 | ) | (206 | ) | |||
Net (Decrease)/Increase in Cash and Cash Equivalents | (1,768 | ) | 1,496 | ||||
Cash and Cash Equivalents, Beginning of Year | 9,375 | 6,297 | |||||
Cash and Cash Equivalents, End of Period | $ | 7,607 | $ | 7,793 |
Condensed Consolidated Balance Sheet PepsiCo, Inc. and Subsidiaries (in millions) | |||||||
(Unaudited) | |||||||
6/14/14 | 12/28/13 | ||||||
Assets | |||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 7,607 | $ | 9,375 | |||
Short-term investments | 3,692 | 303 | |||||
Accounts and notes receivable, less allowance: 6/14 - $156 and 12/13 - $145 | 8,470 | 6,954 | |||||
Inventories | |||||||
Raw materials | 1,965 | 1,732 | |||||
Work-in-process | 341 | 168 | |||||
Finished goods | 1,888 | 1,509 | |||||
4,194 | 3,409 | ||||||
Prepaid expenses and other current assets | 1,832 | 2,162 | |||||
Total Current Assets | 25,795 | 22,203 | |||||
Property, Plant and Equipment | 37,376 | 36,961 | |||||
Accumulated Depreciation | (19,202 | ) | (18,386 | ) | |||
18,174 | 18,575 | ||||||
Amortizable Intangible Assets, net | 1,585 | 1,638 | |||||
Goodwill | 16,457 | 16,613 | |||||
Other Nonamortizable Intangible Assets | 14,205 | 14,401 | |||||
Nonamortizable Intangible Assets | 30,662 | 31,014 | |||||
Investments in Noncontrolled Affiliates | 1,902 | 1,841 | |||||
Other Assets | 2,315 | 2,207 | |||||
Total Assets | $ | 80,433 | $ | 77,478 |
Condensed Consolidated Balance Sheet (continued) PepsiCo, Inc. and Subsidiaries (in millions except per share amounts) | |||||||
(Unaudited) | |||||||
6/14/14 | 12/28/13 | ||||||
Liabilities and Equity | |||||||
Current Liabilities | |||||||
Short-term obligations | $ | 7,242 | $ | 5,306 | |||
Accounts payable and other current liabilities | 12,986 | 12,533 | |||||
Total Current Liabilities | 20,228 | 17,839 | |||||
Long-Term Debt Obligations | 25,606 | 24,333 | |||||
Other Liabilities | 4,927 | 4,931 | |||||
Deferred Income Taxes | 6,072 | 5,986 | |||||
Total Liabilities | 56,833 | 53,089 | |||||
Commitments and Contingencies | |||||||
Preferred Stock, no par value | 41 | 41 | |||||
Repurchased Preferred Stock | (174 | ) | (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: 1,511 and 1,529 shares, respectively) | 25 | 25 | |||||
Capital in excess of par value | 3,978 | 4,095 | |||||
Retained earnings | 47,748 | 46,420 | |||||
Accumulated other comprehensive loss | (5,481 | ) | (5,127 | ) | |||
Repurchased common stock, in excess of par value (355 and 337 shares, respectively) | (22,666 | ) | (21,004 | ) | |||
Total PepsiCo Common Shareholders’ Equity | 23,604 | 24,409 | |||||
Noncontrolling interests | 129 | 110 | |||||
Total Equity | 23,600 | 24,389 | |||||
Total Liabilities and Equity | $ | 80,433 | $ | 77,478 |
24 Weeks Ended | |||||||||||||
6/14/14 | 6/15/13 | ||||||||||||
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 | — | (3 | ) | — | (4 | ) | |||||||
Balance, end of period | (0.6 | ) | (174 | ) | (0.6 | ) | (168 | ) | |||||
Common Stock | |||||||||||||
Balance, beginning of year | 1,529 | 25 | 1,544 | 26 | |||||||||
Repurchased common stock | (18 | ) | — | 3 | — | ||||||||
Balance, end of period | 1,511 | 25 | 1,547 | 26 | |||||||||
Capital in Excess of Par Value | |||||||||||||
Balance, beginning of year | 4,095 | 4,178 | |||||||||||
Stock-based compensation expense | 140 | 149 | |||||||||||
Stock option exercises and restricted stock units (RSUs) converted (a) | (193 | ) | (249 | ) | |||||||||
Withholding tax on RSUs converted | (80 | ) | (70 | ) | |||||||||
Other | 16 | (13 | ) | ||||||||||
Balance, end of period | 3,978 | 3,995 | |||||||||||
Retained Earnings | |||||||||||||
Balance, beginning of year | 46,420 | 43,158 | |||||||||||
Net income attributable to PepsiCo | 3,194 | 3,085 | |||||||||||
Cash dividends declared – common | (1,855 | ) | (1,710 | ) | |||||||||
Cash dividends declared – RSUs | (11 | ) | (10 | ) | |||||||||
Balance, end of period | 47,748 | 44,523 | |||||||||||
Accumulated Other Comprehensive Loss | |||||||||||||
Balance, beginning of year | (5,127 | ) | (5,487 | ) | |||||||||
Currency translation adjustment | (414 | ) | (951 | ) | |||||||||
Cash flow hedges, net of tax: | |||||||||||||
Reclassification of net losses to net income | 12 | 32 | |||||||||||
Net derivative losses | (18 | ) | (2 | ) | |||||||||
Pension and retiree medical, net of tax: | |||||||||||||
Reclassification of net losses to net income | 68 | 109 | |||||||||||
Remeasurement of net liabilities and translation | (7 | ) | 32 | ||||||||||
Unrealized gains on securities, net of tax | 5 | 9 | |||||||||||
Other | — | (17 | ) | ||||||||||
Balance, end of period | (5,481 | ) | (6,275 | ) | |||||||||
Repurchased Common Stock | |||||||||||||
Balance, beginning of year | (337 | ) | (21,004 | ) | (322 | ) | (19,458 | ) | |||||
Share repurchases | (27 | ) | (2,262 | ) | (15 | ) | (1,123 | ) | |||||
Stock option exercises | 7 | 441 | 15 | 962 | |||||||||
Other | 2 | 159 | 3 | 136 | |||||||||
Balance, end of period | (355 | ) | (22,666 | ) | (319 | ) | (19,483 | ) | |||||
Total PepsiCo Common Shareholders’ Equity | 23,604 | 22,786 | |||||||||||
Noncontrolling Interests | |||||||||||||
Balance, beginning of year | 110 | 105 | |||||||||||
Net income attributable to noncontrolling interests | 20 | 25 | |||||||||||
Distributions to noncontrolling interests | — | (15 | ) | ||||||||||
Currency translation adjustment | — | (2 | ) | ||||||||||
Acquisitions and divestitures | — | (7 | ) | ||||||||||
Other, net | (1 | ) | — | ||||||||||
Balance, end of period | 129 | 106 | |||||||||||
Total Equity | $ | 23,600 | $ | 22,765 |
(a) | Includes total tax benefits of $26 million in 2014 and $31 million in 2013. |
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 (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 | 24 Weeks Ended | ||||||||||||||
6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | ||||||||||||
Net Revenue | |||||||||||||||
FLNA | $ | 3,387 | $ | 3,332 | $ | 6,606 | $ | 6,455 | |||||||
QFNA | 564 | 577 | 1,198 | 1,211 | |||||||||||
LAF | 2,122 | 2,116 | 3,460 | 3,483 | |||||||||||
PAB | 5,281 | 5,260 | 9,707 | 9,680 | |||||||||||
Europe | 3,657 | 3,653 | 5,618 | 5,595 | |||||||||||
AMEA | 1,883 | 1,869 | 2,928 | 2,964 | |||||||||||
$ | 16,894 | $ | 16,807 | $ | 29,517 | $ | 29,388 |
12 Weeks Ended | 24 Weeks Ended | ||||||||||||||
6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | ||||||||||||
Operating Profit | |||||||||||||||
FLNA | $ | 937 | $ | 906 | $ | 1,799 | $ | 1,734 | |||||||
QFNA | 139 | 133 | 299 | 313 | |||||||||||
LAF | 323 | 318 | 555 | 534 | |||||||||||
PAB | 868 | 882 | 1,297 | 1,447 | |||||||||||
Europe | 451 | 425 | 603 | 513 | |||||||||||
AMEA | 381 | 524 | 575 | 708 | |||||||||||
Total division | 3,099 | 3,188 | 5,128 | 5,249 | |||||||||||
Corporate Unallocated | |||||||||||||||
Mark-to-market net gains/(losses) | 31 | (39 | ) | 65 | (55 | ) | |||||||||
Restructuring and impairment charges | (8 | ) | (1 | ) | (5 | ) | (2 | ) | |||||||
Venezuela currency devaluation | — | — | — | (124 | ) | ||||||||||
Other | (226 | ) | (279 | ) | (485 | ) | (541 | ) | |||||||
$ | 2,896 | $ | 2,869 | $ | 4,703 | $ | 4,527 |
Total Assets | |||||||
6/14/14 | 12/28/13 | ||||||
FLNA | $ | 5,476 | $ | 5,308 | |||
QFNA | 1,017 | 983 | |||||
LAF | 5,167 | 4,829 | |||||
PAB | 31,152 | 30,350 | |||||
Europe | 18,819 | 18,702 | |||||
AMEA | 6,124 | 5,754 | |||||
Total division | 67,755 | 65,926 | |||||
Corporate (a) | 12,678 | 11,552 | |||||
$ | 80,433 | $ | 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 | 24 Weeks Ended | |||||||
6/14/14 | 6/14/14 | |||||||
FLNA | $ | 12 | $ | 24 | ||||
QFNA | — | 2 | ||||||
LAF | 5 | 6 | ||||||
PAB | 33 | 115 | ||||||
Europe | 13 | 15 | ||||||
AMEA | 7 | 9 | ||||||
Corporate | 7 | 2 | ||||||
$ | 77 | $ | 173 |
Severance and Other Employee Costs | Asset Impairments | Other Costs | Total | ||||||||||||
Liability as of December 28, 2013 | $ | 30 | $ | — | $ | 1 | $ | 31 | |||||||
2014 restructuring charges | 66 | 52 | 55 | 173 | |||||||||||
Cash payments | (16 | ) | — | (53 | ) | (69 | ) | ||||||||
Non-cash charges | (6 | ) | (52 | ) | — | (58 | ) | ||||||||
Liability as of June 14, 2014 | $ | 74 | $ | — | $ | 3 | $ | 77 |
12 Weeks Ended | 24 Weeks Ended | |||||||||||||||
6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | |||||||||||||
FLNA | $ | 1 | $ | 2 | $ | 2 | $ | 4 | ||||||||
QFNA | — | 1 | — | — | ||||||||||||
LAF (a) | — | 1 | (5 | ) | 5 | |||||||||||
PAB | 3 | 5 | 7 | 5 | ||||||||||||
Europe | 10 | 8 | 8 | 12 | ||||||||||||
AMEA | — | 1 | 2 | 2 | ||||||||||||
Corporate | 1 | 1 | 3 | 2 | ||||||||||||
$ | 15 | $ | 19 | $ | 17 | $ | 30 |
Severance and Other Employee Costs | Asset Impairments | Other Costs | Total | ||||||||||||
Liability as of December 28, 2013 | $ | 68 | $ | — | $ | 17 | $ | 85 | |||||||
2014 restructuring charges | 10 | 4 | 3 | 17 | |||||||||||
Cash payments | (27 | ) | — | (16 | ) | (43 | ) | ||||||||
Non-cash charges | (5 | ) | (4 | ) | 2 | (7 | ) | ||||||||
Liability as of June 14, 2014 | $ | 46 | $ | — | $ | 6 | $ | 52 |
6/14/14 | 12/28/13 | |||||||||||||||||||||||
Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | |||||||||||||||||||
Acquired franchise rights | $ | 905 | $ | (90 | ) | $ | 815 | $ | 910 | $ | (83 | ) | $ | 827 | ||||||||||
Reacquired franchise rights | 107 | (92 | ) | 15 | 108 | (86 | ) | 22 | ||||||||||||||||
Brands | 1,397 | (1,009 | ) | 388 | 1,400 | (996 | ) | 404 | ||||||||||||||||
Other identifiable intangibles | 680 | (313 | ) | 367 | 686 | (301 | ) | 385 | ||||||||||||||||
$ | 3,089 | $ | (1,504 | ) | $ | 1,585 | $ | 3,104 | $ | (1,466 | ) | $ | 1,638 |
Balance | Translation and Other | Balance | |||||||||
12/28/13 | 6/14/14 | ||||||||||
FLNA | |||||||||||
Goodwill | $ | 305 | $ | (3 | ) | $ | 302 | ||||
Brands | 29 | (1 | ) | 28 | |||||||
334 | (4 | ) | 330 | ||||||||
QFNA | |||||||||||
Goodwill | 175 | — | 175 | ||||||||
LAF | |||||||||||
Goodwill | 660 | 11 | 671 | ||||||||
Brands | 206 | 6 | 212 | ||||||||
866 | 17 | 883 | |||||||||
PAB | |||||||||||
Goodwill | 9,943 | (6 | ) | 9,937 | |||||||
Reacquired franchise rights | 7,281 | (24 | ) | 7,257 | |||||||
Acquired franchise rights | 1,551 | 1 | 1,552 | ||||||||
Brands | 146 | 3 | 149 | ||||||||
18,921 | (26 | ) | 18,895 | ||||||||
Europe | |||||||||||
Goodwill | 5,027 | (176 | ) | 4,851 | |||||||
Reacquired franchise rights | 760 | (28 | ) | 732 | |||||||
Acquired franchise rights | 230 | (3 | ) | 227 | |||||||
Brands | 4,071 | (156 | ) | 3,915 | |||||||
10,088 | (363 | ) | 9,725 | ||||||||
AMEA | |||||||||||
Goodwill | 503 | 18 | 521 | ||||||||
Brands | 127 | 6 | 133 | ||||||||
630 | 24 | 654 | |||||||||
Total goodwill | 16,613 | (156 | ) | 16,457 | |||||||
Total reacquired franchise rights | 8,041 | (52 | ) | 7,989 | |||||||
Total acquired franchise rights | 1,781 | (2 | ) | 1,779 | |||||||
Total brands | 4,579 | (142 | ) | 4,437 | |||||||
$ | 31,014 | $ | (352 | ) | $ | 30,662 |
6/14/14 | 12/28/13 | ||||||
Balance, beginning of year | $ | 1,268 | $ | 2,425 | |||
Additions for tax positions related to the current year | 153 | 238 | |||||
Additions for tax positions from prior years | 19 | 273 | |||||
Reductions for tax positions from prior years | (12 | ) | (327 | ) | |||
Settlement payments | (62 | ) | (1,306 | ) | |||
Statute of limitations expiration | (34 | ) | (30 | ) | |||
Translation and other | (5 | ) | (5 | ) | |||
Balance, end of period | $ | 1,327 | $ | 1,268 |
12 Weeks Ended | 24 Weeks Ended | |||||||||||||||
6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | |||||||||||||
Stock-based compensation expense | $ | 68 | $ | 72 | $ | 140 | $ | 149 | ||||||||
Restructuring and impairment benefits | — | — | (3 | ) | — | |||||||||||
Total | $ | 68 | $ | 72 | $ | 137 | $ | 149 |
24 Weeks Ended | |||||
6/14/14 | 6/15/13 | ||||
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. |
24 Weeks Ended | ||||||||||||||
6/14/14 | 6/15/13 | |||||||||||||
Granted (a) | Weighted-Average Grant Price | Granted (a) | Weighted-Average Grant Price | |||||||||||
Stock options | 3.0 | $ | 79.75 | 2.5 | $ | 75.75 | ||||||||
RSUs | 4.2 | $ | 79.76 | 3.9 | $ | 75.75 | ||||||||
PEPUnits | 0.4 | $ | 79.75 | 0.4 | $ | 75.75 |
(a) | In millions. |
12 Weeks Ended | |||||||||||||||||||||||
Pension | Retiree Medical | ||||||||||||||||||||||
6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | ||||||||||||||||||
U.S. | International | ||||||||||||||||||||||
Service cost | $ | 90 | $ | 108 | $ | 24 | $ | 27 | $ | 8 | $ | 11 | |||||||||||
Interest cost | 134 | 122 | 33 | 30 | 14 | 12 | |||||||||||||||||
Expected return on plan assets | (181 | ) | (190 | ) | (44 | ) | (40 | ) | (6 | ) | (6 | ) | |||||||||||
Amortization of prior service cost/(credit) | 4 | 5 | — | 1 | (5 | ) | (5 | ) | |||||||||||||||
Amortization of net losses/(gains) | 41 | 66 | 13 | 16 | (1 | ) | — | ||||||||||||||||
88 | 111 | 26 | 34 | 10 | 12 | ||||||||||||||||||
Settlement loss | — | — | — | 1 | — | — | |||||||||||||||||
Special termination benefits | — | 2 | — | — | 1 | — | |||||||||||||||||
Total expense | $ | 88 | $ | 113 | $ | 26 | $ | 35 | $ | 11 | $ | 12 |
24 Weeks Ended | |||||||||||||||||||||||
Pension | Retiree Medical | ||||||||||||||||||||||
6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | ||||||||||||||||||
U.S. | International | ||||||||||||||||||||||
Service cost | $ | 181 | $ | 216 | $ | 43 | $ | 49 | $ | 16 | $ | 21 | |||||||||||
Interest cost | 268 | 243 | 57 | 52 | 28 | 25 | |||||||||||||||||
Expected return on plan assets | (362 | ) | (380 | ) | (76 | ) | (70 | ) | (12 | ) | (12 | ) | |||||||||||
Amortization of prior service cost/(credit) | 9 | 9 | — | 1 | (10 | ) | (10 | ) | |||||||||||||||
Amortization of net losses/(gains) | 81 | 133 | 22 | 29 | (2 | ) | — | ||||||||||||||||
177 | 221 | 46 | 61 | 20 | 24 | ||||||||||||||||||
Settlement loss | — | — | — | 1 | — | — | |||||||||||||||||
Special termination benefits | 8 | 3 | — | — | 1 | — | |||||||||||||||||
Total expense | $ | 185 | $ | 224 | $ | 46 | $ | 62 | $ | 21 | $ | 24 |
• | $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 | 24 Weeks Ended | |||||||||||||||||
6/14/14 | 6/15/13 | 6/14/14 | 6/15/13 | |||||||||||||||
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 | ) | $ | 1 | $ | (11 | ) | $ | 4 | Cost of sales | |||||||
Interest rate derivatives | 9 | (18 | ) | 14 | 33 | Interest expense | ||||||||||||
Commodity contracts | 7 | 8 | 19 | 14 | Cost of sales | |||||||||||||
Commodity contracts | — | 1 | (1 | ) | — | Selling, general and administrative expenses | ||||||||||||
Net losses/(gains) before tax | 11 | (8 | ) | 21 | 51 | |||||||||||||
Tax amounts | (5 | ) | 2 | (9 | ) | (19 | ) | |||||||||||
Net losses/(gains) after tax | $ | 6 | $ | (6 | ) | $ | 12 | $ | 32 | |||||||||
Amortization of pension and retiree medical items: | ||||||||||||||||||
Net prior service cost (a) | $ | — | $ | 1 | $ | — | $ | — | ||||||||||
Net actuarial losses (a) | 53 | 83 | 101 | 163 | ||||||||||||||
Net losses before tax | 53 | 84 | 101 | 163 | ||||||||||||||
Tax amounts | (17 | ) | (27 | ) | (33 | ) | (54 | ) | ||||||||||
Net losses after tax | $ | 36 | $ | 57 | $ | 68 | $ | 109 | ||||||||||
Total net losses reclassified for the period, net of tax | $ | 42 | $ | 51 | $ | 80 | $ | 141 |
(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 risks and currency restrictions; and |
• | interest rates. |