PepsiCo Reports First Quarter 2013 Results

--Core1 EPS $0.77, up 12 percent. Reported EPS $0.69, a decline of 3 percent reflecting the impact of the devaluation of net monetary assets in Venezuela

--Organic1 revenue grew 4.4 percent. Reported net revenue increased 1 percent reflecting the impacts of foreign currency translation and structural changes

--Core operating margin expanded 80 basis points. Reported operating margin declined 70 basis points reflecting the Venezuela devaluation

--Company expects to return approximately $6.4 billion to shareholders through dividends and share repurchases in 2013

--Company reaffirms 7 percent core constant currency1 EPS growth guidance for 2013

Apr 18, 2013, 07:00 ET from PepsiCo

PURCHASE, N.Y., April 18, 2013 /PRNewswire/ -- PepsiCo, Inc. (NYSE: PEP) today reported core earnings per share of $0.77 for the first quarter, an increase of 12 percent on organic revenue growth of 4.4 percent.

(Logo: http://photos.prnewswire.com/prnh/20120424/NY93895LOGO )

"We're greatly encouraged by the strong start to 2013.  We delivered solid organic revenue growth and double-digit core EPS growth in the first quarter, driven by our balanced food and beverage product and global geographic portfolio. Our investments in creating this portfolio are paying off and our brand and innovation strategies are driving sustainable top-line growth," said Chairman and CEO Indra Nooyi.

"We are driving increased marketplace execution and making higher investments in marketing and innovation to drive future growth. In the first quarter, our advertising and marketing expense increased by 11 percent, while our core operating margin increased 80 basis points.  

"Importantly, we're laser focused on ramping up the effectiveness and efficiency of every aspect of our operating system, from procurement to manufacturing to selling and distribution.  For the full year 2013, we expect to deliver approximately $900 million in productivity savings as part of our three-year, $3 billion productivity program, which will fund future growth investments and further enhance our operating margins.  And, we've already begun to identify the next tranche of productivity savings to extend beyond our current program.

"We are squarely on track to deliver on our financial commitments for 2013, and remain committed to acting with urgency and intensity to create long-term value for our shareholders."

1Please refer to the Glossary for the definitions of Non-GAAP financial measures including core, constant currency, organic and management operating cash flow.

Operating and Marketplace Highlights

  • Achieved 4.4 percent organic revenue growth with a good balance between volume growth2 and price realization.
  • PepsiCo Americas Foods organic revenue grew 6 percent in the quarter driven by organic revenue growth in all divisions, including Frito-Lay North America, Quaker Foods North America and Latin America Foods. Reported net revenue increased 5 percent in the quarter.
  • Frito-Lay North America market share in the U.S. grew in the quarter, reflecting 4 percent volume growth driven by strategic investments and disciplined execution.
  • PepsiCo Americas Beverages core constant currency operating profit grew 4 percent in the quarter reflecting favorable effective net pricing and productivity gains. Reported operating profit was up 8 percent.
  • AMEA organic revenue grew 15 percent in the quarter driven by organic volume growth in both snacks and beverages. Reported net revenue in AMEA declined 14 percent, reflecting the impact of structural changes.
  • On an organic basis, emerging and developing market revenue grew 12 percent in the quarter. The refranchising of our beverage business in China and unfavorable foreign exchange impacted emerging and developing markets net revenue growth by 11 percentage points, resulting in 1 percent reported net revenue growth.     
  • On an organic basis, international beverage volume grew 6 percent and international snack volume grew 5 percent.
  • Core gross margin expanded 130 basis points and reported gross margin expanded 100 basis points.
  • Core operating margin expanded 80 basis points including an 11 percent increase in advertising and marketing expense.
  • On track to deliver targeted $900 million of productivity savings during 2013 and $3 billion in productivity savings by 2015.
  • Management operating cash flow (excluding certain items) was $464 million. Cash flow from operations was $702 million
  • Decreased net capital spending by $4 million in the quarter, with net capital spending of 4.0 percent of net sales over the past four quarters, an improvement of 70 basis points over the comparable prior four quarters.
  • On track to return a total of $6.4 billion to shareholders in 2013 through approximately $3.4 billion in dividends and approximately $3.0 billion in share repurchases.

2 All 2013 volume growth measures reflect an adjustment to the base year for divestitures that occurred in 2012.

Summary of First Quarter Financial Performance

  • Organic revenue grew 4.4 percent and reported net revenue grew 1 percent.  Organic revenue growth was driven by balanced volume growth and effective net pricing. Structural changes, primarily refranchising in China, negatively impacted reported net revenue performance by 3 percentage points and foreign exchange translation had a 0.5-percentage-point unfavorable impact in the quarter. 
  • Core constant currency operating profit increased 9 percent reflecting solid revenue growth and productivity gains, partially offset by increased advertising and marketing expense. Reported operating profit declined 4 percent and included the impact from the devaluation of net monetary assets in Venezuela, net impact of mark-to-market adjustments on commodity hedges, and certain restructuring and integration costs. 
  • The company's core effective tax rate was 24.5 percent, below the prior year quarter primarily due to income mix shift and the reversal of international tax reserves, partially offset by the lapping of a 2012 tax benefit related to prepayment of Medicare subsidy liabilities. The company's reported effective tax rate was 26.3 percent and included the impact related to the Venezuela devaluation, restructuring and integration costs and hedging losses.
  • Core EPS was $0.77 and reported EPS was $0.69. Core EPS excludes a $0.07 per share impact from the devaluation of net monetary assets in Venezuela, a net impact of $0.01 per share related to mark-to-market adjustments on commodity hedges, and a $0.01 impact from restructuring and integration charges. Mark-to-market gains and losses on commodity hedges are subsequently reflected in core division results when the divisions recognize the cost of the underlying commodity in net income.

Summary First Quarter 2013 Performance (Percent Growth)

 

 

Reported

Core Constant Currencya

 

 

Organicb

Volume

     Snacks

4

4

    Beverages

3

1

Net Revenue

1

4

Operating Profitc

(4)

9

EPS

(3)

13

 

 

 

 

Volume

 

 

 

Net Revenue

 

 

 

Operating Profitc

 

 

 

Organic Revenue

Core Constant

Currency

Operating Profit

PAF

3

5

6

6

7

    FLNA

4

4

6

4

5

    LAF

1

11

18

14

25

    QFNA

5

2

(4)

2

(6)

PAB

(3)

(1)

8

-

4

Europe

4/1d

5

10

4

14

AMEA

15/17d,e

(14)

24

15

19

Total Divisions

4/3d

1

8

4

7

Total PepsiCo

4/3d

1

(4)

4

9

a Core constant currency results are non-GAAP financial measures that exclude certain items affecting comparability. For more information about our core constant currency results, see "Reconciliation of GAAP and Non-GAAP Information" in the attached exhibits. Please refer to the Glossary for definitions of "Core" and "Constant Currency".   b Organic results are non-GAAP financial measures that adjust for impacts of acquisitions, divestitures and other structural changes and foreign exchange translation. For more information about our organic results, see "Reconciliation of GAAP and Non-GAAP Information" in the attached exhibits. Please refer to the Glossary for the definition of "Organic".    c The reported operating profit performance was impacted by certain items excluded from our core results in both 2013 and 2012. See "Reconciliation of GAAP and Non-GAAP Information" in the attached exhibits for more information about these items. Please refer to the Glossary for the definition of "Core".   d Snacks/Beverages.     eAMEA beverage volume includes an estimated benefit of 6 percentage points relating to co-branded juice drinks in China, after adjustment to include co-branded juice drink volume in China for the first quarter of the base year (2012).

Division Operating Summaries

PepsiCo Americas Foods (PAF)  Organic revenue grew 6 percent in the quarter driven by 3 percentage points of organic volume growth and 3 percentage points of effective net pricing. Reported net revenue increased 5 percent reflecting a 1-percentage-point unfavorable impact from foreign exchange translation.

Core constant currency operating profit increased 7 percent, reflecting effective net pricing and productivity initiatives, partially offset by increased advertising and marketing investments.

Frito-Lay North America (FLNA)

Organic and reported net revenue each increased 4 percent in the quarter, reflecting a 4-percentage-point increase in organic volume and even effective net pricing.

Core constant currency operating profit grew 5 percent in the quarter reflecting organic revenue gains and productivity initiatives.

Latin America Foods (LAF)

Organic revenue grew 14 percent in the quarter, reflecting 1 percentage point of organic volume growth and 13 percentage points of effective net pricing. Reported net revenue grew 11 percent in the quarter, reflecting a 3-percentage-point unfavorable foreign exchange translation impact.  

Core constant currency operating profit increased 25 percent. These results reflect the revenue growth and productivity gains partially offset by commodity cost inflation and increased advertising and marketing expense.

Quaker Foods North America (QFNA)

Organic revenue grew 2 percent, driven primarily by organic volume gains. Reported net revenue also grew 2 percent.

Core constant currency operating profit declined 6 percent, driven principally by increased advertising and marketing expense and investments in product innovation.

PepsiCo Americas Beverages (PAB)   Organic revenue in the quarter was even with the prior year reflecting organic volume that declined 3 percent and the negative impact of concentrate shipment timing, offset by effective net pricing. Latin America beverage volume increased 1 percent. In North America, non-carbonated beverage volume declined 1 percent, and CSD volume declined mid-single digits.

Reported net revenue declined 1 percent reflecting a less than 1-percentage-point impact of unfavorable foreign exchange translation.

Core constant currency operating profit increased 4 percent primarily reflecting favorable effective net pricing and productivity gains.

Europe   Organic revenue grew 4 percent, reflecting 2 percent organic volume growth and 2 percentage points of effective net pricing. Both snacks and beverages grew organic volume in the quarter. Reported net revenue grew 5 percent in the quarter, including a 1-percentage-point favorable impact from foreign exchange translation.

Core constant currency operating profit rose 14 percent in the quarter, reflecting organic revenue gains and continued productivity initiatives partially offset by higher commodity costs and increased advertising and marketing expense. 

Asia, Middle East & Africa (AMEA)   Organic revenue grew 15 percent in the quarter, led by 15 percent organic volume growth in snacks and 10 percent organic volume growth in beverages.  Reported net revenue declined 14 percent, reflecting a 27-percentage-point negative impact from structural changes, principally the refranchising of bottling operations in China, and an unfavorable 2-percentage-point impact from foreign exchange translation.

Core constant currency operating profit increased 19 percent, reflecting the organic revenue gains, partially offset by higher advertising and marketing expense.

2013 Guidance and Outlook   Consistent with its previous guidance for 2013, the company expects 7 percent core constant currency EPS growth versus its fiscal 2012 core EPS of $4.10. Based on the current foreign exchange market consensus, the company expects that foreign exchange translation will have an unfavorable impact of approximately 1 percentage point on the company's full-year core EPS performance in 2013. Excluding the impact of structural changes and foreign exchange translation, organic revenue is expected to grow mid-single digits, consistent with the company's long-term targets. The impact of structural changes, principally beverage refranchisings, are expected to reduce organic revenue growth by approximately 1 percentage point for the full year. 

For 2013, the company expects low-single-digit commodity inflation, and productivity savings of approximately $900 million. The company also expects advertising and marketing expense to increase at or above the rate of net revenue growth. Below the operating profit line, the company expects higher interest expense driven by increased debt balances and a core effective tax rate of approximately 27 percent.

The company is targeting over $9 billion in cash flow from operating activities and more than $7 billion in management operating cash flow (excluding certain items) in 2013.  Net capital spending is expected to be approximately $3 billion in 2013, within the company's long-term capital spending target of less than or equal to 5 percent of net revenue.

The company expects to return a total of $6.4 billion to shareholders in 2013 through dividends of approximately $3.4 billion and share repurchases of approximately $3.0 billion.

Conference Call At 8 a.m. (Eastern Time) today, the company will host a conference call with investors to discuss first-quarter results and the outlook for 2013. Further details, including a slide presentation accompanying the call, will be accessible on the company's website at www.pepsico.com/investors in advance of the call.

PepsiCo, Inc. and Subsidiaries

Condensed Consolidated Statement of Income

(in millions except per share amounts, and unaudited)

Quarter Ended

3/23/2013

3/24/2012

Change

Net Revenue 

$ 12,581

$ 12,428

1%

Cost of sales

5,834

5,889

(1)%

Selling, general and administrative expenses 

5,066

4,792

6%

Amortization of intangible assets

23

25

(6)%

Operating Profit 

1,658

1,722

(4)%

Interest expense 

(214)

(198)

8%

Interest income and other 

27

23

18%

Income before income taxes 

1,471

1,547

(5)%

Provision for income taxes 

386

414

(6)%

Net income 

1,085

1,133

(4)%

6

Less:  Net income attributable to noncontrolling interests

10

66%

Net Income Attributable to PepsiCo 

$   1,075

$   1,127

(5)%

Diluted

  Net Income Attributable to PepsiCo per Common Share 

$    0.69

$    0.71

(3)%

  Weighted-average common shares outstanding

1,563

1,584

  Cash dividends declared per common share 

$ 0.5375

$   0.515

A-1

 

PepsiCo, Inc. and Subsidiaries

Supplemental Financial Information

(in millions, unaudited)

Quarter Ended

3/23/2013

3/24/2012

Change

Net Revenue

Frito-Lay North America  

$   3,123

$   3,010

4%

Quaker Foods North America 

634

623

2%

Latin America Foods 

1,367

1,235

11%

  PepsiCo Americas Foods 

5,124

4,868

5%

PepsiCo Americas Beverages 

4,420

4,448

(1)%

Europe 

1,942

1,845

5%

Asia, Middle East & Africa 

1,095

1,267

(14)%

Total Net Revenue 

$ 12,581

$ 12,428

1%

Operating Profit

Frito-Lay North America 

$     828

$     780

6%

Quaker Foods North America 

180

187

(4)%

Latin America Foods 

216

183

18%

  PepsiCo Americas Foods 

1,224

1,150

6%

PepsiCo Americas Beverages 

565

525

8%

Europe 

88

81

10%

Asia, Middle East & Africa 

184

148

24%

Division Operating Profit 

2,061

1,904

8%

Corporate Unallocated

  Mark-to-Market Net Impact (Losses)/Gains

(16)

84

 n/m 

  Restructuring and Impairment Charges

(1)

2

 n/m 

  Venezuela Currency Devaluation

(124)

-

 n/m 

  Other 

(262)

(268)

(2)%

(403)

(182)

122%

Total Operating Profit 

$   1,658

$   1,722

(4)%

n/m = not meaningful

A-2

 

PepsiCo, Inc. and Subsidiaries

Condensed Consolidated Statement of Cash Flows

(in millions, unaudited)

 Quarter Ended 

3/23/2013

3/24/2012

Operating Activities

Net income 

$   1,085

$   1,133

Depreciation and amortization

551

555

Stock-based compensation expense 

77

56

Merger and integration charges 

1

2

Cash payments for merger and integration charges 

(11)

(20)

Restructuring and impairment charges 

11

33

Cash payments for restructuring charges 

(30)

(44)

Cash payments for restructuring and other charges related to the 

   transaction with Tingyi (Cayman Islands) Holding Corp. (Tingyi)

(1)

-

Non-cash foreign exchange loss related to Venezuela devaluation

111

-

Excess tax benefits from share-based payment arrangements 

(36)

(35)

Pension and retiree medical plan contributions 

(87)

(1,100)

Pension and retiree medical plan expenses 

149

129

Deferred income taxes and other tax charges and credits 

(23)

120

Change in accounts and notes receivable 

(175)

(71)

Change in inventories 

(351)

(266)

Change in prepaid expenses and other current assets 

(201)

(197)

Change in accounts payable and other current liabilities 

(578)

(960)

Change in income taxes payable 

244

90

Other, net

(34)

(115)

Net Cash Provided by/(Used for) Operating Activities 

702

(690)

Investing Activities

Capital spending 

(303)

(316)

Sales of property, plant and equipment 

8

17

Acquisitions and investments in noncontrolled affiliates 

(30)

(32)

Divestitures 

-

9

Short-term investments, net 

40

52

Other investing, net 

-

13

Net Cash Used for Investing Activities 

(285)

(257)

Financing Activities

Proceeds from issuances of long-term debt 

2,491

2,733

Payments of long-term debt 

(1,190)

(9)

Short-term borrowings, net 

(153)

(1,790)

Cash dividends paid 

(831)

(816)

Share repurchases – common 

(626)

(142)

Share repurchases – preferred 

(2)

(1)

Proceeds from exercises of stock options 

449

274

Excess tax benefits from share-based payment arrangements 

36

35

Other financing 

(1)

(1)

Net Cash Provided by Financing Activities 

173

283

Effect of exchange rate changes on cash and cash equivalents 

(172)

82

Net Increase/(Decrease) in Cash and Cash Equivalents

418

(582)

Cash and Cash Equivalents, Beginning of Year 

6,297

4,067

Cash and Cash Equivalents, End of Period

$   6,715

$   3,485

A-3

PepsiCo, Inc. and Subsidiaries

Condensed Consolidated Balance Sheet

(in millions except per share amounts)

3/23/2013

12/29/2012

Assets

(unaudited)

Current Assets

 Cash and cash equivalents 

$    6,715

$    6,297

 Short-term investments 

296

322

 Accounts and notes receivable, net 

7,234

7,041

 Inventories

Raw materials 

1,846

1,875

Work-in-process 

265

173

Finished goods 

1,809

1,533

3,920

3,581

Prepaid expenses and other current assets 

1,745

1,479

Total Current Assets  

19,910

18,720

Property, plant and equipment, net 

18,844

19,136

Amortizable intangible assets, net 

1,749

1,781

Goodwill 

16,915

16,971

Other nonamortizable intangible assets 

14,655

14,744

Nonamortizable Intangible Assets 

31,570

31,715

Investments in noncontrolled affiliates 

1,676

1,633

Other assets 

1,606

1,653

Total Assets 

$   75,355

$   74,638

Liabilities and Equity

Current Liabilities

 Short-term obligations 

$    6,175

$    4,815

 Accounts payable and other current liabilities 

11,244

11,903

 Income taxes payable 

575

371

Total Current Liabilities 

17,994

17,089

Long-term debt obligations 

23,225

23,544

Other liabilities 

6,621

6,543

Deferred income taxes 

5,051

5,063

Total Liabilities 

52,891

52,239

Commitments and Contingencies

Preferred stock, no par value 

41

41

Repurchased preferred stock 

(166)

(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: 1,545 and 1,544 shares, respectively) 

26

26

Capital in excess of par value 

4,136

4,178

Retained earnings 

43,395

43,158

Accumulated other comprehensive loss 

(5,607)

(5,487)

Repurchased common stock, in excess of par value (321 and 322 shares, respectively) 

(19,474)

(19,458)

Total PepsiCo Common Shareholders' Equity 

22,476

22,417

Noncontrolling interests

113

105

Total Equity 

22,464

22,399

Total Liabilities and Equity 

$   75,355

$   74,638

A-4

 

PepsiCo, Inc. and Subsidiaries 

Supplemental Share and Stock-Based Compensation Data 

(in millions except dollar amounts, unaudited)

Quarter Ended

3/23/2013

3/24/2012

Beginning Net Shares Outstanding  

1,544

1,565

Options Exercised/Restricted Stock Units and PEPUnits Converted

10

8

Shares Repurchased  

(9)

(5)

Ending Net Shares Outstanding 

1,545

1,568

Weighted Average Basic 

1,544

1,568

Dilutive Securities:

  Options   

10

11

  Restricted Stock Units

8

4

  PEPUnits

-

-

  ESOP Convertible Preferred Stock/Other 

1

1

Weighted Average Diluted 

1,563

1,584

Average Share Price for the Period 

$              73.67

$   64.66

Growth Versus Prior Year 

14%

-%

Options Outstanding  

61

84

Options in the Money 

58

54

Dilutive Shares from Options 

10

11

Dilutive Shares from Options as a % of Options in the Money

17%

20%

Average Exercise Price of Options in the Money 

$              60.38

$   50.66

Restricted Stock Units Outstanding 

15

9

Dilutive Shares from Restricted Stock Units 

8

4

Dilutive Shares from PEPUnits 

-

-

Average Intrinsic Value of Restricted Stock Units Outstanding (a)

$              68.24

$   64.98

Average Intrinsic Value of PEPUnits Outstanding (a)

$              66.65

$           -

(a) Weighted-average intrinsic value at grant date.

A-5

  

PepsiCo, Inc. and Subsidiaries

Reconciliation of GAAP and Non-GAAP Information 

Organic Growth

Quarter Ended March 23, 2013

(unaudited)

Percent Impact

GAAP Measure

Non-GAAP Measure

Reported % Change

Organic % Change (a)

Net Revenue Year over Year % Change

Volume

Effective Net

 Pricing

Acquisitions &

Divestitures

Foreign Exchange

 Translation

Quarter Ended 3/23/13

Quarter Ended 3/23/13

Frito-Lay North America

4

-

-

-

4

4

Quaker Foods North America

3

(1)

-

-

2

2

Latin America Foods

1

13

-

(3)

11

14

   PepsiCo Americas Foods

3

3

-

(1)

5

6

PepsiCo Americas Beverages

(5)

5

-

-

(1)

-

Europe

2

2

-

1

5

4

Asia, Middle East & Africa

15

-

(27)

(2)

(14)

15

Total PepsiCo

1

3

(3)

(0.5)

1

4

(a) Organic percent change is a financial measure that is not in accordance with GAAP and is calculated by excluding the impact of acquisitions and divestitures       and foreign exchange translation from reported growth.

Note - certain amounts above may not sum due to rounding.

A-6

PepsiCo, Inc. and Subsidiaries

Reconciliation of GAAP and Non-GAAP Information (cont.)

Year over Year Growth Rates

Quarters Ended March 23, 2013 and March 24, 2012

(unaudited)

GAAP Measure

Non-GAAP Measure

Non-GAAP Measure

Reported % Change

Percent Impact of Non-Core Adjustments 

Core (a)

% Change

Percent Impact of

Core

Constant

Currency (a)

% Change

Operating Profit Year over Year % Change

Quarter Ended 3/23/2013

Commodity mark-to-market net impact

Merger and integration charges

Restructuring and impairment charges

Venezuela currency devaluation

Quarter Ended 3/23/2013

Foreign exchange translation

Quarter Ended 3/23/2013

Frito-Lay North America

6

-

-

(1)

-

5

-

5

Quaker Foods North America

(4)

-

-

(3)

-

(6)

-

(6)

Latin America Foods

18

-

-

(1)

-

17

8

25

  PepsiCo Americas  Foods

6

-

-

(1)

-

5

1

7

PepsiCo Americas Beverages

8

-

-

(1.5)

(2.5)

3

-

4

Europe

10

-

(1)

6

-

14

(0.5)

14

Asia, Middle East & Africa

24

-

-

(5)

-

18

1

19

Division Operating Profit

8

-

-

(1)

(1)

6

1

7

Impact of Corporate Unallocated

(12)

6

-

-

7

1

-

1.5

.

Total Operating Profit

(4)

6

-

(1)

6

7

1

9

Net income Attributable to PepsiCo

(5)

10

1

12

Net income Attributable to PepsiCo

      per common share - diluted

(3)

12

1

13

GAAP Measure

Non-GAAP

 Measure

Non-GAAP Measure

Reported % Change

Percent Impact of Non-Core Adjustments 

Core (a)

% Change

Percent Impact of

Core

Constant

Currency (a)

% Change

Operating Profit Year over Year % Change

Quarter Ended 3/24/2012 

Commodity mark-to-market net impact

Merger and integration charges

Restructuring and impairment charges

Inventory fair value adjustments

Quarter Ended 3/24/2012

Foreign exchange translation

Quarter Ended 3/24/2012

Frito-Lay North America

1

-

-

1

-

2

-

2

Quaker Foods North America

(12)

-

-

2

-

(10)

-

(10)

Latin America Foods

7

-

-

3

-

10

8

18

  PepsiCo Americas Foods

(1)

-

-

2

-

1

1

2

PepsiCo Americas Beverages

(6)

-

(4)

1.5

(2)

(9)

1

(9)

Europe

29

-

16

(2)

(40)

2.5

2

4

Asia, Middle East & Africa

2

-

-

6

-

7

(1)

6

Division Operating Profit

(1)

-

(0.5)

2

(2)

(2)

1

(1)

Impact of Corporate Unallocated

1

(3)

(2.5)

-

-

(4)

-

(4)

Total Operating Profit

-

(3)

(3)

2

(2)

(6)

1

(5)

Net income Attributable to PepsiCo

(1)

(9)

1

(8)

Net income Attributable to PepsiCo        per common share - diluted

-

(7)

1

(6)

(a) Core results and core constant currency results are financial measures that are not in accordance with GAAP and exclude the above adjustments. See A-13 

      through A-15 for a discussion of each of these adjustments.

Note - certain amounts above may not sum due to rounding.

A-7

 

  

PepsiCo, Inc. and Subsidiaries

Reconciliation of GAAP and Non-GAAP Information (cont.)

Certain Line Items

Quarters Ended March 23, 2013 and March 24, 2012

(in millions except per share amounts, unaudited)

GAAP Measure

Non-Core Adjustments

Non-GAAP Measure

Reported

Commodity mark-to-market net impact

Merger and integration charges

Core (a)

Quarter Ended 3/23/2013

Restructuring and impairment charges

Venezuela currency devaluation

Quarter Ended 3/23/2013

Cost of sales

$   5,834

$    (14)

$       -

$               -

$           -

$    5,820

Selling, general and administrative expenses

$   5,066

$      (2)

$     (1)

$           (11)

$     (111)

$    4,941

Operating profit

$   1,658

$      16

$      1

$            11

$      111

$    1,797

Provision for income taxes

$      386

$        5

$       -

$              3

$          -

$       394

Net income attributable to PepsiCo

$   1,075

$      11

$      1

$              8

$      111

$    1,206

Net income attributable to PepsiCo per      common share - diluted

$     0.69

$   0.01

$      -

$         0.01

$     0.07

$      0.77

Effective tax rate

26.3%

24.5%

GAAP Measure

Non-Core Adjustments

Non-GAAP Measure

Reported

Commodity

 mark-to-market

 net impact

Merger and integration charges

Core (a)

Quarter Ended 3/24/2012

Restructuring and impairment charges

Quarter Ended 3/24/2012

Cost of sales

$   5,889

$        17

$         -

$               -

$    5,906

Selling, general and administrative expenses

$   4,792

$        67

$       (2)

$           (33)

$    4,824

Operating profit

$   1,722

$       (84)

$         2

$            33

$    1,673

Provision for income taxes

$      414

$       (24)

$          -

$            10

$       400

Net income attributable to PepsiCo 

$   1,127

$       (60)

$         2

$            23

$    1,092

Net income attributable to PepsiCo per      common share - diluted

$     0.71

$    (0.04)

$         -

$         0.01

$      0.69

Effective tax rate

26.7%

26.7%

(a)  Core results are financial measures that are not in accordance with GAAP and exclude the above adjustments.  See A-13 through

      A-15 for a discussion of each of these adjustments.

Note - certain amounts above may not sum due to rounding.

A-8

 

PepsiCo, Inc. and Subsidiaries

Reconciliation of GAAP and Non-GAAP Information (cont.)

Operating Profit by Division

Quarters Ended March 23, 2013 and March 24, 2012

(in millions, unaudited)

GAAP Measure

Non-Core Adjustments

Non-GAAP Measure

Reported

Commodity mark-to-market net impact

Venezuela currency devaluation

Core (a)

Operating Profit

Quarter

Ended

3/23/2013

Merger and integration charges

Restructuring and impairment charges

Quarter

Ended

3/23/2013

Frito-Lay North America

$     828

$           -

$            -

$           2

$            -

$       830

Quaker Foods North America

180

-

-

(1)

-

179

Latin America Foods

216

-

-

4

-

220

   PepsiCo Americas Foods

1,224

-

-

5

-

1,229

PepsiCo Americas Beverages

565

-

-

-

(13)

552

Europe

88

-

1

4

-

93

Asia, Middle East & Africa

184

-

-

1

-

185

Division Operating Profit

2,061

-

1

10

(13)

2,059

Corporate Unallocated

(403)

16

-

1

124

(262)

Total Operating Profit

$   1,658

$       16

$           1

$          11

$        111

$    1,797

GAAP Measure

Non-Core Adjustments

Non-GAAP Measure

Reported

Commodity mark-to-market net impact

Core (a)

Operating Profit

Quarter

Ended

3/24/2012

Merger and integration charges

Restructuring and impairment charges

Quarter

Ended

3/24/2012

Frito-Lay North America

$     780

$          -

$            -

$              8

$          788

Quaker Foods North America

187

-

-

5

192

Latin America Foods

183

-

-

6

189

   PepsiCo Americas Foods

1,150

-

-

19

1,169

PepsiCo Americas Beverages

525

-

-

8

533

Europe

81

-

2

(1)

82

Asia, Middle East & Africa

148

-

-

9

157

Division Operating Profit

1,904

-

2

35

1,941

Corporate Unallocated

(182)

(84)

-

(2)

(268)

Total Operating Profit

$   1,722

$        (84)

$           2