Results of Operations — Consolidated Review

In the discussions of net revenue and operating profit below, effective net pricing reflects the year-over-year impact of discrete pricing actions, sales incentive activities and mix resulting from selling varying products in different package sizes and in different countries. Additionally, acquisitions and divestitures reflect all mergers and acquisitions activity, including the impact of acquisitions, divestitures and changes in ownership or control in consolidated subsidiaries and nonconsolidated equity investees.

Servings

Since our divisions each use different measures of physical unit volume (i.e., kilos, gallons, pounds and case sales), a common servings metric is necessary to reflect our consolidated physical unit volume. Our divisions’ physical volume measures are converted into servings based on U.S. Food and Drug Administration guidelines for single-serving sizes of our products.

In 2011, total servings increased 6% compared to 2010. Excluding the impact of the 53rd week, total servings increased 5% compared to 2010. In 2010, total servings increased 7% compared to 2009. 2011 servings growth reflects an adjustment to the base year (2010) for divestitures that occurred in 2011, as applicable.

Total Net Revenue and Operating Profit

Change

2011

2010

2009

2011

2010

Total net revenue

$66,504

$57,838

$43,232

15

%

34

%

Operating profit

FLNA

$3,621

$3,376

$3,105

7

%

9

%

QFNA

797

741

781

8

%

(5

)%

LAF

1,078

1,004

904

7

%

11

%

PAB

3,273

2,776

2,172

18

%

28

%

Europe

1,210

1,054

948

15

%

11

%

AMEA

887

708

700

25

%

1

%

Corporate Unallocated

53rd week

(18

)

n/m

Mark-to-market net impact (losses)/gains

(102

)

91

274

n/m

(67

)%

Restructuring and impairment charges

(74

)

n/m

Merger and integration charges

(78

)

(191

)

(49

)

(59

)%

284

%

Venezuela currency devaluation

(129

)

n/m

n/m

Asset write-off

(145

)

n/m

n/m

Foundation contribution

(100

)

n/m

n/m

Other

(961

)

(853

)

(791

)

13

%

8

%

Total operating profit

$9,633

$8,332

$8,044

16

%

4

%

Total operating profit margin

14.5

%

14.4

%

18.6

%

0.1

(4.2

)

n/m represents year-over-year changes that are not meaningful.

2011

On a reported basis, total operating profit increased 16% and operating margin increased 0.1 percentage points. Operating profit growth was primarily driven by the net revenue growth, partially offset by higher commodity costs. Items affecting comparability (see “Items Affecting Comparability”) contributed 10 percentage points to the total operating profit growth and 1.2 percentage points to the total operating margin increase.

2010

On a reported basis, total operating profit increased 4% and operating margin decreased 4.2 percentage points. Operating profit performance was impacted by items affecting comparability (see “Items Affecting Comparability”), which reduced operating profit by 21 percentage points and contributed 2.9 percentage points to the total operating margin decline. Operating profit performance also reflects the incremental operating results from our acquisitions of PBG and PAS.

Other Consolidated Results

Change

2011

2010

2009

2011

2010

Bottling equity income

$735

$365

$(735

)

$370

Interest expense, net

$(799

)

$(835

)

$(330

)

$36

$(505

)

Annual tax rate

26.8

%

23.0

%

26.0

%

Net income attributable to PepsiCo

$6,443

$6,320

$5,946

2

%

6

%

Net income attributable to PepsiCo per common share — diluted

$4.03

$3.91

$3.77

3

%

4

%

53rd week

(0.04

)

Mark-to-market net impact losses/(gains)

0.04

(0.04

)

(0.11

)

Restructuring and impairment charges

0.18

0.02

Gain on previously held equity interests

(0.60

)

Merger and integration charges

0.17

0.40

0.03

Inventory fair value adjustments

0.02

0.21

Venezuela currency devaluation

0.07

Asset write-off

0.06

Foundation contribution

0.04

Debt repurchase

0.07

Net income attributable to PepsiCo per common share — diluted, excluding above items*

$4.40

$4.13

**

$3.71

7

%

12

%

Impact of foreign currency translation

(1

)

1

Growth in net income attributable to PepsiCo per common share — diluted, excluding above items, on a constant currency basis*

5

%**

12

%**

 * See “Non-GAAP Measures”

** Does not sum due to rounding

Prior to our acquisitions of PBG and PAS on February 26, 2010, we had noncontrolling interests in each of these bottlers and consequently included our share of their net income in bottling equity income. Upon consummation of the acquisitions in the first quarter of 2010, we began to consolidate the results of these bottlers and recorded a $735 million gain in bottling equity income associated with revaluing our previously held equity interests in PBG and PAS to fair value.

2011

Bottling equity income decreased $735 million, reflecting the gain in the prior year on our previously held equity interests in connection with our acquisitions of PBG and PAS.

Net interest expense decreased $36 million, primarily reflecting interest expense in the prior year in connection with our cash tender offer to repurchase debt in 2010, partially offset by higher average debt balances in 2011.

The reported tax rate increased 3.8 percentage points compared to 2010, primarily reflecting the prior year non-taxable gain and reversal of deferred taxes attributable to our previously held equity interests in connection with our acquisitions of PBG and PAS.

Net income attributable to PepsiCo increased 2% and net income attributable to PepsiCo per common share increased 3%. Items affecting comparability (see “Items Affecting Comparability”) decreased net income attributable to PepsiCo by 3 percentage points and net income attributable to PepsiCo per common share by 3.5 percentage points.

2010

Bottling equity income increased $370 million, primarily reflecting the gain on our previously held equity interests in connection with our acquisitions of PBG and PAS, partially offset by the consolidation of the related financial results of the acquired bottlers.

Net interest expense increased $505 million, primarily reflecting higher average debt balances, interest expense incurred in connection with our cash tender offer to repurchase debt, and bridge and term financing costs in connection with our acquisitions of PBG and PAS. These increases were partially offset by lower average rates on our debt balances.

The reported tax rate decreased 3.0 percentage points compared to the prior year, primarily reflecting the impact of our acquisitions of PBG and PAS, which includes the reversal of deferred taxes attributable to our previously held equity interests in PBG and PAS, as well as the favorable resolution of certain tax matters in 2010.

Net income attributable to PepsiCo increased 6% and net income attributable to PepsiCo per common share increased 4%. Items affecting comparability (see “Items Affecting Comparability”) decreased net income attributable to PepsiCo and net income attributable to PepsiCo per common share by 8 percentage points.

Back Next