1-1183 (Commission File Number) |
13-1584302 (IRS Employer Identification No.) |
99.1 | Press Release issued by PepsiCo, Inc., dated April 26, 2006. |
-2-
12 Weeks Ended | ||||||||
3/25/06 | 3/19/05 | |||||||
(unaudited) | ||||||||
Net Revenue |
$ | 7,205 | $ | 6,585 | ||||
Cost and Expenses |
||||||||
Cost of sales |
3,179 | 2,870 | ||||||
Selling, general and administrative expenses |
2,647 | 2,439 | ||||||
Amortization of intangible assets |
31 | 29 | ||||||
Operating Profit |
1,348 | 1,247 | ||||||
Bottling Equity Income |
84 | 65 | ||||||
Interest Expense |
(62 | ) | (50 | ) | ||||
Interest Income |
45 | 23 | ||||||
Income before Income Taxes |
1,415 | 1,285 | ||||||
Provision for Income Taxes |
396 | 373 | ||||||
Net Income |
$ | 1,019 | $ | 912 | ||||
Diluted |
||||||||
Net Income Per Common Share |
$ | 0.60 | $ | 0.53 | ||||
Average Shares Outstanding |
1,695 | 1,713 |
A-1
12 Weeks Ended | ||||||||
3/25/06 | 3/19/05 | |||||||
(unaudited) | ||||||||
Net
Revenue |
||||||||
Frito-Lay North America |
$ | 2,393 | $ | 2,263 | ||||
PepsiCo Beverages North America |
1,991 | 1,784 | ||||||
PepsiCo International |
2,378 | 2,121 | ||||||
Quaker Foods North America |
443 | 417 | ||||||
Total Net Revenue |
$ | 7,205 | $ | 6,585 | ||||
Operating
Profit |
||||||||
Frito-Lay North America |
$ | 569 | $ | 539 | ||||
PepsiCo Beverages North America |
428 | 415 | ||||||
PepsiCo International |
371 | 307 | ||||||
Quaker Foods North America |
151 | 145 | ||||||
Division Operating Profit |
1,519 | 1,406 | ||||||
Corporate |
(171 | ) | (159 | ) | ||||
Total Operating Profit |
$ | 1,348 | $ | 1,247 | ||||
A-2
12 Weeks Ended | ||||||||
3/25/06 | 3/19/05 | |||||||
(unaudited) | ||||||||
Operating Activities |
||||||||
Net income |
$ | 1,019 | $ | 912 | ||||
Depreciation and amortization |
286 | 282 | ||||||
Stock-based compensation expense |
67 | 77 | ||||||
Excess tax benefits from share-based payment arrangements |
(34 | ) | | |||||
Cash payments for merger-related costs and other restructuring charges |
| (14 | ) | |||||
Pension and retiree medical plan contributions |
(28 | ) | (48 | ) | ||||
Pension and retiree medical plan expenses |
123 | 102 | ||||||
Bottling equity income, net of dividends |
(70 | ) | (51 | ) | ||||
Deferred income taxes and other tax charges and credits |
20 | 51 | ||||||
Change in accounts and notes receivable |
(347 | ) | (237 | ) | ||||
Change in inventories |
(179 | ) | (93 | ) | ||||
Change in prepaid expenses and other current assets |
(39 | ) | 3 | |||||
Change in accounts payable and other current liabilities |
(441 | ) | (522 | ) | ||||
Change in income taxes payable |
(140 | ) | 233 | |||||
Other, net |
9 | 54 | ||||||
Net Cash Provided by Operating Activities |
246 | 749 | ||||||
Investing Activities |
||||||||
Snack Ventures Europe (SVE) minority interest acquisition |
| (750 | ) | |||||
Capital spending |
(289 | ) | (181 | ) | ||||
Sales of property, plant and equipment |
6 | 25 | ||||||
Other acquisitions and investments in noncontrolled affiliates |
(275 | ) | (41 | ) | ||||
Cash proceeds from sale of The Pepsi Bottling Group (PBG) stock |
85 | 47 | ||||||
Short-term investments, net |
800 | (528 | ) | |||||
Net Cash Provided by/(Used for) Investing Activities |
327 | (1,428 | ) | |||||
Financing Activities |
||||||||
Proceeds from issuances of long-term debt |
| 13 | ||||||
Payments of long-term debt |
(22 | ) | (3 | ) | ||||
Short-term borrowings, net |
(691 | ) | 733 | |||||
Cash dividends paid |
(432 | ) | (387 | ) | ||||
Share repurchases common |
(660 | ) | (494 | ) | ||||
Share repurchases preferred |
(2 | ) | (6 | ) | ||||
Proceeds from exercises of stock options |
436 | 233 | ||||||
Excess tax benefits from share-based payment arrangements |
34 | | ||||||
Net Cash (Used for)/Provided by Financing Activities |
(1,337 | ) | 89 | |||||
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
4 | (9 | ) | |||||
Net Decrease in Cash and Cash Equivalents |
(760 | ) | (599 | ) | ||||
Cash and Cash Equivalents Beginning of year |
1,716 | 1,280 | ||||||
Cash and Cash Equivalents End of period |
$ | 956 | $ | 681 | ||||
A-3
3/25/06 | 12/31/05 | |||||||
(unaudited) | ||||||||
Assets |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ | 956 | $ | 1,716 | ||||
Short-term investments |
2,373 | 3,166 | ||||||
Accounts and notes receivable, net |
3,634 | 3,261 | ||||||
Inventories |
||||||||
Raw materials |
764 | 738 | ||||||
Work-in-process |
159 | 112 | ||||||
Finished goods |
958 | 843 | ||||||
1,881 | 1,693 | |||||||
Prepaid expenses and other current assets |
658 | 618 | ||||||
Total Current Assets |
9,502 | 10,454 | ||||||
Property, plant and equipment, net |
8,754 | 8,681 | ||||||
Amortizable intangible assets, net |
503 | 530 | ||||||
Goodwill |
4,100 | 4,088 | ||||||
Other nonamortizable intangible assets |
1,098 | 1,086 | ||||||
Nonamortizable Intangible Assets |
5,198 | 5,174 | ||||||
Investments in noncontrolled affiliates |
3,506 | 3,485 | ||||||
Other assets |
3,531 | 3,403 | ||||||
Total Assets |
$ | 30,994 | $ | 31,727 | ||||
Liabilities and Shareholders Equity |
||||||||
Current Liabilities |
||||||||
Short-term obligations |
$ | 2,214 | $ | 2,889 | ||||
Accounts payable and other current liabilities |
5,587 | 5,971 | ||||||
Income taxes payable |
359 | 546 | ||||||
Total Current Liabilities |
8,160 | 9,406 | ||||||
Long-term debt obligations |
2,288 | 2,313 | ||||||
Other liabilities |
4,427 | 4,323 | ||||||
Deferred income taxes |
1,378 | 1,434 | ||||||
Total Liabilities |
16,253 | 17,476 | ||||||
Commitments and Contingencies |
||||||||
Preferred stock, no par value |
41 | 41 | ||||||
Repurchased preferred stock |
(112 | ) | (110 | ) | ||||
Common Shareholders Equity |
||||||||
Common stock |
30 | 30 | ||||||
Capital in excess of par value |
567 | 614 | ||||||
Retained earnings |
21,702 | 21,116 | ||||||
Accumulated other comprehensive loss |
(989 | ) | (1,053 | ) | ||||
21,310 | 20,707 | |||||||
Less: Repurchased common stock |
(6,498 | ) | (6,387 | ) | ||||
Total Common Shareholders Equity |
14,812 | 14,320 | ||||||
Total Liabilities and Shareholders Equity |
$ | 30,994 | $ | 31,727 | ||||
A-4
12 Weeks Ended | ||||||||
3/25/06 | 3/19/05 | |||||||
Beginning Net Shares Outstanding |
1,656 | 1,679 | ||||||
Options Exercised |
12 | 7 | ||||||
Shares Repurchased |
(12 | ) | (9 | ) | ||||
Ending Net Shares Outstanding |
1,656 | 1,677 | ||||||
Weighted Average Basic |
1,656 | 1,678 | ||||||
Dilutive securities: |
||||||||
Options |
33 | 31 | ||||||
Restricted Stock Units |
4 | 2 | ||||||
ESOP Convertible Preferred Stock/Other |
2 | 2 | ||||||
Weighted Average Diluted |
1,695 | 1,713 | ||||||
Average Share Price for the period |
$ | 58.79 | $ | 53.46 | ||||
Growth Versus Prior Year |
10 | % | 9 | % | ||||
Options Outstanding |
150 | 178 | ||||||
Options in the Money |
150 | 166 | ||||||
Dilutive Shares from Options |
33 | 31 | ||||||
Dilutive Shares from Options as a % of Options in the
Money |
22 | % | 19 | % | ||||
Average Exercise Price of Options in the Money |
$ | 43.55 | $ | 40.31 |
A-5
Quarter | ||||
Ended | ||||
3/25/06 | ||||
Total operating profit growth |
8.1% | |||
Impact of Corporate unallocated. |
(0.1) | |||
Division operating profit growth |
8.0% | |||
A-6
Date: April 26, 2006 | PepsiCo, Inc. |
|||
By: | /s/ Robert E. Cox | |||
Robert E. Cox | ||||
Vice President, Deputy General Counsel and Assistant Secretary |
||||
Exhibit Number | Description | |
99.1
|
Press Release issued by PepsiCo, Inc., dated April 26, 2006. |