PepsiCo Reports Third Quarter 2013 Results - Core(1) EPS $1.24 and reported EPS $1.23 in the quarter. Core constant currency(1) EPS and reported EPS each increased 12 percent year to date

- Organic(1) revenue grew 3.3 percent in the quarter. Reported net revenue increased 1.5 percent in the quarter reflecting the impacts of foreign currency translation and structural changes

- Core gross margin expanded 70 basis points in the quarter, and reported gross margin increased 5 basis points in the quarter

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

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

PURCHASE, N.Y., Oct. 16, 2013 /PRNewswire/ -- PepsiCo, Inc. (NYSE: PEP) today reported core earnings per share of $1.24 for the third quarter and organic revenue growth of 3.3 percent for the quarter.  Organic revenue grew 3.9 percent year to date and core constant currency EPS increased 12 percent year to date.  Reported net revenue grew 2 percent year to date.

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

"We're pleased with our performance. PepsiCo has delivered double-digit core constant currency earnings per share growth year to date, despite ongoing macro-economic volatility in many markets. We're able to perform well in these conditions because our brands are strong, our product portfolio is on-trend, and our geographic footprint is broad and diverse.  Importantly, we have continued to make marketplace investments to strengthen our foundation for sustainable growth," said Chairman and CEO Indra Nooyi. 

"We remain focused on growing our business by building our brands, innovating, driving marketplace execution, and delivering higher returns on invested capital through disciplined capital allocation.  Our year-to-date results give us confidence in achieving our 2013 financial goals and we continue to believe that we have the right strategies in place to create long-term value for our shareholders."

(1)Please 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

  • Organic revenue increased 3.9 percent year to date and core constant currency operating profit increased 8 percent year to date.  Reported operating profit increased 6 percent year to date.
  • Core gross margin expanded 70 basis points in the quarter reflecting implementation of effective revenue management strategies.
  • Core operating margin expanded in the quarter, including an 8 percent increase in advertising and marketing expense.  Reported operating margin declined 35 basis points in the quarter.
  • PepsiCo Americas Foods organic revenue grew 7 percent in the quarter driven by mid-single-digit organic revenue growth at Frito-Lay North America and double-digit organic revenue growth in Latin America Foods. Reported net revenue increased 5 percent in the quarter driven by mid-single-digit net revenue growth at Frito-Lay North America and high-single-digit net revenue growth at Latin America Foods.
  • In the U.S., the company's largest market, grew value, volume and unit market share in salty snacks in the quarter.
  • Despite a challenging North America LRB category, NAB sequentially improved both volume and value market share performance in measured channels while leading the industry in net price realization at retail.
  • AMEA organic revenue grew 6 percent in the quarter reflecting organic volume growth in both snacks and beverages, despite political and marketplace volatility in certain markets, notably Egypt and India.  Year-to-date, AMEA organic revenue increased 11 percent.  Reported net revenue in AMEA declined 3 percent in the quarter and 3 percent year to date, reflecting the impact of structural changes and foreign exchange translation.
  • Developing and emerging market organic revenue grew 9 percent in the quarter.  On a reported basis, developing and emerging market net revenue grew 4 percent in the quarter reflecting structural changes and unfavorable foreign exchange translation.
  • On track to deliver targeted $900 million of productivity savings during 2013 and $3 billion in productivity savings in 2012 through 2014.
  • Management operating cash flow (excluding certain items) was $5.5 billion year to date, an increase of 12 percent. Cash flow from operations was $6.7 billion year to date, an increase of 30 percent. 
  • Net capital spending was 4.1 percent of net sales over the past four quarters, within our long term objective of at or below 5 percent of net sales.
  • 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.

Summary of Third Quarter Financial Performance


  • Organic revenue grew 3.3 percent and reported net revenue grew 1.5 percent.  Structural changes, principally the refranchising of the company's beverage operations in Vietnam, negatively impacted reported net revenue performance by nearly half a percentage point and foreign exchange translation had a more than 1-percentage-point unfavorable impact in the quarter. 
  • Core constant currency operating profit rose 3 percent reflecting increased advertising and marketing expense and $28 million of incremental investments.  Reported operating profit declined 1 percent and included the net impact of mark-to-market losses on commodity hedges, and certain restructuring and impairment and merger and integration costs in both 2013 and 2012.  The incremental investments negatively impacted operating profit growth by 1 percentage point.
  • The company's core effective tax rate was 25.5 percent and the reported effective tax rate was 25.4 percent, both below the prior year quarter due to geographic mix shift in the current year and the lapping of an adjustment to international deferred taxes in the prior year, partially offset by the lapping of tax benefits from an acquisition in the prior year.  The reported tax rate was also impacted by lapping net tax expense related to gains recognized on commodity hedges in the prior year.
  • Core EPS was $1.24 and reported EPS was $1.23. Core EPS includes a $0.01 impact from incremental investments. Core EPS excludes a net impact of $0.01 per share related to mark-to-market net losses on commodity hedges and a nominal impact each from merger and integration charges and restructuring and impairment 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 Third Quarter 2013 Performance (Percent Growth)


Reported

Core Constant Currencyb

Organicc

Volumea




     Snacks

3


3

    Beverages

1


1

Net Revenue

1.5


3

Operating Profitd

(1)

3


EPS

1.5

5


 







Organic

Volumea

Net Revenue

Operating Profitd

Organic
Revenuec

Core Constant

Currency

Operating Profitb

PAF

3

5

9

7

7

    FLNA

3

5

7

5

6

    LAF

3

9

35

14

24

    QFNA

3

(2)

(11)

(1)

(11)







PAB

(4)

(2)

1

(1.5)

-

Europe

3/(1)e

3

3.5

3

5

AMEA

4/7e

(3)

(7)

6

(7)

Total Divisions

3/1 e

1.5

4

3

3

Total PepsiCo

3/1 e

1.5

(1)

3

3








 

a All 2013 volume growth measures reflect an adjustment to the base year for divestitures that occurred in 2012.
b 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".
c 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".
d 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".
e Snacks/Beverages. 

Summary Year to Date 2013 Performance (Percent Growth)


Reported

Core Constant Currencyb

Organicc

Volumea




     Snacks

3


3

    Beverages

3


1

Net Revenue

2


4

Operating Profitd

6

8


EPS

12

12


 







Organic

Volumea

Net Revenue

Operating Profitd

Organic
Revenuec

Core Constant

Currency

Operating Profitb

PAF

3

5

8

7

7

    FLNA

3

4

7

4.5

6

    LAF

2

9

23

13

21

    QFNA

2

-

(9)

-

(10)







PAB

(3.5)

(2)

4

(1)

2

Europe

3/(0.5)e

3

-

4

2.5

AMEA

7/9e

(3)

59

11

29

Total Divisions

3/1e

2

10

4

7

Total PepsiCo

3/1e

2

6

4

8








 

a All 2013 volume growth measures reflect an adjustment to the base year for divestitures that occurred in 2012.
b 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".
c 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".
d 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".
e Snacks/Beverages. 

Division Operating Summaries

PepsiCo Americas Foods (PAF) 
Organic revenue grew 7 percent in the quarter driven by 3 percentage points of organic volume growth and 5 percentage points of effective net pricing. Reported net revenue increased 5 percent, reflecting a 2-percentage-point unfavorable impact from foreign exchange translation.

Core constant currency operating profit increased 7 percent, reflecting organic revenue gains and productivity initiatives, partially offset by increased advertising and marketing expense. 

Frito-Lay North America (FLNA)
Organic and reported net revenue increased 5 percent in the quarter, reflecting a 3-percentage-point increase in organic volume and 2 percentage points of effective net pricing.

Core constant currency operating profit grew 6 percent in the quarter, reflecting organic revenue gains, productivity initiatives, increased advertising and marketing expense and lower commodity costs. 

Latin America Foods (LAF)
Organic revenue grew 14 percent in the quarter, reflecting 3 percentage points of organic volume growth and 12 percentage points of effective net pricing.  Reported net revenue grew 9 percent in the quarter, reflecting a 6-percentage-point unfavorable foreign exchange translation impact.  

Core constant currency operating profit increased 24 percent. These results reflect revenue growth and productivity gains partially offset by commodity cost inflation and increased advertising and marketing expense.

Quaker Foods North America (QFNA)
Organic revenue declined 1 percent in the quarter. Reported net revenue declined 2 percent, reflecting half-a-percentage point of unfavorable foreign exchange translation impact. Core constant currency operating profit declined 11 percent, driven by operating results of a dairy joint venture, unfavorable product mix and commodity cost inflation.

PepsiCo Americas Beverages (PAB)
Organic revenue declined 1.5 percent in the quarter reflecting organic volume that declined 4 percent and the negative impact of concentrate shipment timing, offset by effective net pricing of 3 percentage points. Latin America beverage volume increased 0.5 percent. In North America, non-carbonated beverage volume declined low-single digits, and CSD volume declined mid-single digits.

Reported net revenue declined 2 percent reflecting a 1-percentage-point impact of unfavorable foreign exchange translation.

Core constant currency operating profit was even with the prior year quarter, reflecting the volume decline partially offset by favorable effective net pricing, lower commodity costs and productivity gains. 

Europe
Organic revenue grew 3 percent, primarily reflecting effective net pricing.  Snacks volume rose 3 percent while beverage volume declined 1 percent.  Reported net revenue grew 3 percent in the quarter, including a slight favorable foreign exchange translation impact.

Core constant currency operating profit rose 5 percent in the quarter, reflecting effective net pricing and continued productivity initiatives, partially offset by higher commodity costs. 

Asia, Middle East & Africa (AMEA)
Organic revenue grew 6 percent in the quarter driven by effective net pricing.  Ongoing macro-economic volatility negatively impacted our third quarter results in this region. Reported net revenue declined 3 percent, reflecting a 5-percentage-point negative impact from the refranchising of bottling operations in Vietnam, and an unfavorable 4-percentage-point impact from foreign exchange translation.

Core constant currency operating profit declined 7 percent, reflecting incremental investments and a significant increase in advertising and marketing expense, partially offset by effective net pricing.  Incremental investments negatively impacted operating profit by 7 percentage points.  The net impact of divestitures positively impacted operating profit by 3 percentage points.

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 currently expects that foreign exchange translation will have an unfavorable impact of at least 2 percentage points on the company's full-year core EPS performance in 2013.

The company's full year 2013 core constant currency EPS guidance includes the impact of a gain in the second quarter related to refranchising its Vietnam beverage operations.  The impact of this gain is expected to be offset by the company's incremental investments in the second, third and fourth quarters of 2013.

Excluding the impact of structural changes and foreign exchange translation, organic revenue is expected to grow mid-single digits versus 2012, consistent with the company's long-term guidance. The impact of structural changes, principally beverage refranchisings, is expected to reduce net revenue growth by approximately 1 percentage point for the full year. Based on the current foreign exchange market consensus, the company currently expects foreign exchange translation to have an unfavorable impact of approximately 2 percentage points on the company's full year net revenue growth.

For 2013, the company expects low-single-digit commodity inflation, and productivity savings of approximately $900 million.  The company expects advertising and marketing expense to increase at or above the rate of net revenue growth.  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 third-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, unaudited)
















12 Weeks Ended


36 Weeks Ended


9/7/2013


9/8/2012


Change


9/7/2013


9/8/2012


Change















Net Revenue 

$16,909


$16,652


1.5

%


$46,297


$45,538


2

%















Cost of sales

7,946


7,833


1

%


21,678


21,637


-

%

Selling, general and administrative expenses 

6,158


5,992


3

%


17,237


16,920


2

%

Amortization of intangible assets

25


27


(4.5)

%


75


82


(7)

%















Operating Profit 

2,780


2,800


(1)

%


7,307


6,899


6

%















Interest expense 

(220)


(204)


7

%


(642)


(611)


5

%

Interest income and other 

17


23


(29)

%


62


47


30

%















Income before income taxes 

2,577


2,619


(2)

%


6,727


6,335


6

%















Provision for income taxes 

654


706


(7)

%


1,694


1,788


(5)

%















Net income 

1,923


1,913


0.5

%


5,033


4,547


11

%




11







30




Less:  Net income attributable to noncontrolling interests

10

(12)

%

35

17

%















Net Income Attributable to PepsiCo 

$  1,913


$  1,902


1

%


$  4,998


$  4,517


11

%















Diluted














  Net Income Attributable to PepsiCo per Common Share 

$    1.23


$    1.21


1.5

%


$    3.20


$    2.86


12

%

  Weighted-average common shares outstanding

1,561


1,575





1,564


1,580


















  Cash dividends declared per common share 

$0.5675


$0.5375





$1.6725


$    1.59




























































A - 1

 

 

PepsiCo, Inc. and Subsidiaries

Supplemental Financial Information

(in millions, unaudited)
















12 Weeks Ended


36 Weeks Ended


9/7/2013


9/8/2012


Change


9/7/2013


9/8/2012


Change

Net Revenue























Frito-Lay North America  

$      3,424


$      3,269


5

%


$     9,879


$     9,472


4

%

Quaker Foods North America 

604


615


(2)

%


1,815


1,821


-

%

Latin America Foods 

2,049


1,883


9

%


5,532


5,066


9

%

PepsiCo Americas Foods 

6,077


5,767


5

%


17,226


16,359


5

%















PepsiCo Americas Beverages 

5,406


5,530


(2)

%


15,086


15,330


(2)

%

Europe 

3,818


3,691


3

%


9,413


9,153


3

%

Asia, Middle East & Africa 

1,608


1,664


(3)

%


4,572


4,696


(3)

%

Total Net Revenue 

$    16,909


$    16,652


1.5

%


$    46,297


$   45,538


2

%















Operating Profit




























Frito-Lay North America 

$        977


$        917


7

%


$     2,711


$     2,532


7

%

Quaker Foods North America 

137


154


(11)

%


450


495


(9)

%

Latin America Foods 

295


219


35

%


829


673


23

%

PepsiCo Americas Foods 

1,409


1,290


9

%


3,990


3,700


8

%















PepsiCo Americas Beverages 

843


837


1

%


2,290


2,202


4

%

Europe 

501


483


3.5

%


1,014


1,017


-

%

Asia, Middle East & Africa 

295


317


(7)

%


1,003


630


59

%

Division Operating Profit 

3,048


2,927


4

%


8,297


7,549


10

%















Corporate Unallocated














Commodity Mark-to-Market Net Impact 

(19)


121


 n/m 



(74)


126


n/m


Merger and Integration Charges

-


2


 n/m 



-


-


-

%

Restructuring and Impairment Charges

1


(7)


 n/m 



(1)


(8)


(86)

%

Venezuela Currency Devaluation

-


-


-

%


(124)


-


n/m


Other 

(250)


(243)


3

%


(791)


(768)


3

%


(268)


(127)


112

%


(990)


(650)


52

%

Total Operating Profit 

$      2,780


$      2,800


(1)

%


$     7,307


$     6,899


6

%





























n/m = not meaningful






































































A - 2

 

 

PepsiCo, Inc. and Subsidiaries

Condensed Consolidated Statement of Cash Flows

(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, net 


(8)


(21)

Other investing, net 


(13)


11

Net Cash Used for Investing Activities 


(1,378)


(1,728)






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, net 


188


(2,194)

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





















A - 3

 

 

PepsiCo, Inc. and Subsidiaries

Condensed Consolidated Balance Sheet

(in millions except per share amounts)






9/7/2013


12/29/2012

Assets

(unaudited)



Current Assets




Cash and cash equivalents 

$           9,204


$           6,297

Short-term investments 

355


322

Accounts and notes receivable, net 

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, net 

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





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

















A - 4

 

 

PepsiCo, Inc. and Subsidiaries 

Supplemental Share and Stock-Based Compensation Data 

(in millions except dollar amounts, unaudited)












12 Weeks Ended


36 Weeks Ended


9/7/2013


9/8/2012


9/7/2013


9/8/2012

Beginning Net Shares Outstanding  

1,547


1,559


1,544


1,565

Options Exercised/Restricted Stock Units and PEPUnits Converted

2


9


20


22

Shares Repurchased  

(12)


(16)


(27)


(35)

Ending Net Shares Outstanding 

1,537


1,552


1,537


1,552









Weighted Average Basic 

1,542


1,556


1,545


1,562

Dilutive Securities:








Options   


11


12


11


12

Restricted Stock and PEPUnits

7


6


7


5

ESOP Convertible Preferred Stock/Other 

1


1


1


1

Weighted Average Diluted 

1,561


1,575


1,564


1,580









Average Share Price for the Period 

$        82.40


$        71.26


$        79.21


$        67.64

Growth Versus Prior Year 

16%


8%


17%


2%









Options Outstanding  

52


73


56


80

Options in the Money 

52


72


55


66

Dilutive Shares from Options 

11


12


11


12

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

22%


16%


20%


17%









Average Exercise Price of Options in the Money 

$        61.38


$        58.37


$        60.96


$        55.28









Restricted Stock and PEPUnits Outstanding 

13


13


14


12

Dilutive Shares from Restricted Stock and PEPUnits 

7


6


7


5









Average Intrinsic Value of Restricted Stock Units Outstanding (a)

$        68.94


$        65.51


$        68.60


$        65.33

Average Intrinsic Value of PEPUnits Outstanding (a)

$        66.65


$        64.87


$        66.65


$        64.70


















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





A - 5

 

 

PepsiCo, Inc. and Subsidiaries

Reconciliation of GAAP and Non-GAAP Information 

Organic Growth

12 Weeks Ended September 7, 2013 and September 8, 2012

(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


12 Weeks Ended

9/7/2013


12 Weeks Ended

9/7/2013













Frito-Lay North America

3


2


-


-


5


5

Quaker Foods North America

-


(1)


-


(0.5)


(2)


(1)

Latin America Foods

3


12


-


(6)


9


14

   PepsiCo Americas Foods

3


5


-


(2)


5


7













PepsiCo Americas Beverages

(5)


3


-


(1)


(2)


(1.5)













Europe

-


3


-


-


3


3













Asia, Middle East & Africa

(0.5)


6


(5)


(4)


(3)


6













Total PepsiCo

(1)


4


-


(1)


1.5


3


























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


12 Weeks Ended

9/8/2012


12 Weeks Ended

 9/8/2012













Frito-Lay North America

1


2


-


-


3


3

Quaker Foods North America

2


(1)


-


-


-


1

Latin America Foods

4


9


2


(13)


2


13

   PepsiCo Americas Foods

2


4


1


(4)


2.5


6













PepsiCo Americas Beverages

(4)


3


(6)


(1)


(7)


-













Europe

1


6


-


(12)


(6)


7













Asia, Middle East & Africa

10


0.5


(27)


(4)


(21)


10













Total PepsiCo

1


4


(5)


(5)


(5)


5













(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.)

Organic Growth

36 Weeks Ended September 7, 2013 and September 8, 2012

(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


36 Weeks Ended

9/7/2013


36 Weeks Ended

9/7/2013













Frito-Lay North America

3


1.5


-


-


4


4.5

Quaker Foods North America

1


(1)


-


-


-


-

Latin America Foods

2


11


-


(4)


9


13

   PepsiCo Americas Foods

2


4


-


(1)


5


7













PepsiCo Americas Beverages

(4)


3


-


(0.5)


(2)


(1)













Europe

1


3


-


(1)


3


4













Asia, Middle East & Africa

6


6


(11)


(3)


(3)


11













Total PepsiCo

-


4


(1)


(1)


2


4


























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


36 Weeks Ended

9/8/2012


36 Weeks Ended

9/8/2012













Frito-Lay North America

(1)


4


-


-


3


4

Quaker Foods North America

(1)


1


-


-


(1)


-

Latin America Foods

4


10


2


(10)


7


14

   PepsiCo Americas Foods

1


6


1


(3)


4


6













PepsiCo Americas Beverages

(3)


4


(6)


-


(5)


1













Europe

-


5


2


(9)


(2)


5













Asia, Middle East & Africa

8


3


(16)


(3)


(9)


11













Total PepsiCo

-


4.5


(3)


(3)


(2)


5

























(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 - 7

 

 

PepsiCo, Inc. and Subsidiaries

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

Year over Year Growth Rates

12 Weeks Ended September 7, 2013 and September 8, 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

12 Weeks

Ended

9/7/2013


Commodity

mark-to-

market net

impact


Merger and

integration

charges


Restructuring

and

impairment

charges



12 Weeks Ended 9/7/2013


 Foreign

exchange

translation


12 Weeks

Ended

9/7/2013


















Frito-Lay North America

7


-


-


(1)



6


-


6


Quaker Foods North America

(11)


-


-


(1)



(12)


-


(11)


Latin America Foods

35


-


-


(15)



20


4


24


   PepsiCo Americas Foods

9


-


-


(3)



6


1


7


















PepsiCo Americas Beverages

1


-


-


(3.5)



(3)


3


-


















Europe

3.5


-


1


0.5



5


-


5


















Asia, Middle East & Africa

(7)


-


-


(2)



(8)


2


(7)


















Division Operating Profit

4


-


-


(2)



2


1


3


















Impact of Corporate Unallocated

(5)


5


-


-



-


-


-


















Total Operating Profit

(1)


5


-


(3)



2


1.5


3


































Net Income Attributable to PepsiCo

1









2


2


4


Net Income Attributable to PepsiCo per common share - diluted

1.5









3


2


5



































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

12 Weeks

Ended

9/8/2012


Commodity

 mark-to-

market net

impact


Merger and

integration

charges


Restructuring

and

impairment

charges



12 Weeks

 Ended

 9/8/2012


 Foreign

 exchange

translation


12 Weeks

 Ended

9/8/2012


















Frito-Lay North America

-


-


-


1



1


-


1


Quaker Foods North America

(13)


-


-


1



(12)


-


(11)


Latin America Foods

(21)


-


-


10



(10)


11


-


   PepsiCo Americas Foods

(6)


-


-


3



(3)


2


(1)


















PepsiCo Americas Beverages

(16)


-


(2)


3



(15)


1


(13)


















Europe

(6)


-


(2)


-



(7)


11


3


















Asia, Middle East & Africa

11


-


-


2



13


1


14


















Division Operating Profit

(7)


-


(1)


2.5



(6)


3


(3)


















Impact of Corporate Unallocated

4


(6)


-


-



(2)


-


(2)


















Total Operating Profit

(4)


(6)


(1.5)


3



(8)


3.5


(5)


































Net Income Attributable to PepsiCo

(5)









(9)


4


(6)


Net Income Attributable to PepsiCo per common share - diluted

(3)









(8)


4


(4)


































(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-17 through A-19 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.)

Year over Year Growth Rates

36 Weeks Ended September 7, 2013 and September 8, 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

36 Weeks

Ended

9/7/2013


Commodity

mark-to-

market net

impact


Merger and

integration

charges


Restructuring

and

impairment

charges


Restructuring and

other charges

related to the

transaction with

Tingyi


Venezuela

currency

devaluation


36 Weeks

Ended

9/7/2013


 Foreign

exchange

translation


36 Weeks

Ended

9/7/2013





















Frito-Lay North America

7


-


-


(1)


-


-


6


-


6


Quaker Foods North America

(9)


-


-


(1)


-


-


(10)


-


(10)


Latin America Foods

23


-


-


(6)


-


-


17


4


21


   PepsiCo Americas Foods

8


-


-


(2)


-


-


6


1


7





















PepsiCo Americas Beverages

4


-


-


(3)


-


(1)


-


2


2





















Europe

-


-


-


2


-


-


1


1


2.5





















Asia, Middle East & Africa

59


-


-


(4)


(28)


-


27


2


29





















Division Operating Profit

10


-


-


(2)


(2)


-


6


1


7





















Impact of Corporate Unallocated

(4)


3


-


-


-


2


-


-


-





















Total Operating Profit

6


3


-


(2)


(2)


2


6


1.5


8








































Net Income Attributable to PepsiCo

11












9


2


11


Net Income Attributable to PepsiCo per common share - diluted

12












10


2


12