PepsiCo, Inc.
PepsiCo, Inc.
PEP
Valuace
26
Růst
8
Zdraví
66
Cena
$ 157.01
Dnes
-0.25 (-0.17%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues93.9393.9391.8591.4786.3979.4770.3767.1664.6663.5362.8063.0666.6866.4265.4966.5057.84
Cost of Revenues43.0743.0741.4941.8840.5837.0831.8030.1329.3828.7928.2128.3830.8831.2431.2931.5926.58
Gross Profit50.8650.8650.3649.5945.8242.4038.5837.0335.2834.7434.5934.6735.8035.1734.2034.9131.26
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues29.3423.9422.7317.9227.7823.3222.5018.2527.8523.45
Cost of Revenues13.7211.1110.307.9313.0610.339.898.2113.0010.63
Gross Profit15.6212.8212.429.9914.7312.9912.6210.0414.8512.82
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.800.000.000.000.000.680.740.000.750.720.670.000.000.49
Selling General & Admin Expenses0.000.000.0036.6834.4631.2428.5026.7425.1724.2324.7424.8926.1325.3624.9725.1522.81
Depreciation & Amortization4.184.183.822.953.263.742.672.592.402.372.372.422.632.662.692.742.33
Total Operating Expenses37.3737.3736.0737.6034.4631.2428.5026.7425.1724.2324.8124.9626.2225.4725.0925.2822.93
Operating Income13.4913.4914.3011.9911.5111.1610.0810.2910.1110.519.798.359.589.719.119.638.33
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.800.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.0011.768.71
Depreciation & Amortization1.371.000.980.831.260.900.890.771.160.84
Total Operating Expenses12.069.128.777.4111.658.808.507.1911.768.71
Operating Income3.563.703.652.583.084.194.112.853.104.12
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.200.310.240.110.060.090.100.090.060.07
Interest Expense1.121.120.920.820.941.861.131.141.531.151.340.970.910.910.900.860.90
Other Expense-3.25-3.25-2.35-0.57-0.81-1.34-1.01-0.980.30-0.91-1.23-1.36-0.82-0.81-0.81-0.800.74
IBT10.2410.2411.9511.4210.719.829.079.319.199.608.557.448.768.898.308.838.23
Income Tax Expense1.951.952.322.261.732.141.891.96-3.374.692.171.942.202.102.092.371.89
Net Income8.248.249.589.078.917.627.127.3112.524.866.335.456.516.746.186.446.32
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.00
Interest Expense0.330.260.260.260.260.220.230.200.220.20
Other Expense-0.56-0.37-2.08-0.24-1.27-0.50-0.24-0.28-0.15-0.24
IBT3.003.331.572.341.813.693.872.571.533.88
Income Tax Expense0.450.710.290.500.280.750.780.520.210.76
Net Income2.542.601.261.831.522.933.082.041.303.09
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$6.59$6.45$5.51$5.16$5.26$8.84$3.42$4.43$3.77$4.38$4.41$4.00$4.12$3.97
EPS Diluted$0.00$0.00$0.00$6.56$6.42$5.49$5.12$5.20$8.78$3.38$4.36$3.67$4.27$4.32$3.92$4.03$3.91
Shares Outstanding1.371.371.371.381.381.381.381.391.421.421.431.451.491.531.541.561.59
Diluted Shares Outstanding1.371.371.381.381.391.391.391.411.431.441.451.491.531.561.581.601.61
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.95$2.25
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.94$2.24
Shares Outstanding1.371.371.371.371.371.371.381.381.371.38
Diluted Shares Outstanding1.371.371.371.381.381.381.381.381.381.38
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents6.358.519.714.955.608.195.518.7210.619.169.106.139.386.304.075.94
Short Term Investments0.320.760.290.390.391.370.230.278.906.972.912.590.300.320.360.43
Total Cash & ST Investments6.679.2710.005.355.999.555.748.9919.5116.1312.018.739.686.624.436.37
Accounts Receivable11.9410.3310.8210.168.688.407.827.147.026.696.446.656.957.046.916.32
Inventory5.895.315.335.224.354.173.343.132.952.722.723.143.413.583.833.37
Other Current Assets1.210.920.800.812.770.870.752.631.551.551.872.142.161.482.281.51
Total Current Assets25.7025.8326.9521.5421.7823.0017.6521.8931.0327.0923.0320.6622.2018.7217.4417.57
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents8.137.638.278.517.316.358.059.7110.026.12
Short Term Investments0.540.340.310.760.740.320.300.290.270.34
Total Cash & ST Investments8.667.978.589.278.056.678.3510.0010.286.45
Accounts Receivable12.6312.3910.8010.3312.0911.9410.9410.8211.7811.46
Inventory0.006.495.665.315.645.895.575.335.565.97
Other Current Assets7.431.361.250.921.071.211.150.801.031.08
Total Current Assets28.7228.2126.2925.8326.8525.7026.0126.9528.6524.95
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment27.0431.3929.9424.2922.4121.3719.3117.5917.2416.5916.3217.2418.5819.1419.7019.06
Goodwill17.6517.5317.7318.2018.3818.7615.5014.8114.7414.4314.1814.9716.6116.9716.8014.66
Intangible Assets14.8314.8014.9315.5918.6719.3216.0415.8313.8413.4313.0814.0916.0416.5316.4513.81
Long-Term Investments2.673.334.333.072.632.792.682.412.041.952.312.691.841.631.481.37
Other Long-Term Assets7.182.222.145.294.203.313.010.76-2.33-4.44-4.21-4.44-3.78-3.41-3.97-2.37
Total Long-Term Assets73.8373.6473.5570.6570.5969.9260.9055.7648.7847.0446.6449.8555.2855.9255.4450.58
Total Assets99.5399.47100.5092.1992.3892.9278.5577.6579.8074.1369.6770.5177.4874.6472.8868.15
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment59.3128.8028.2131.3927.1927.0426.7929.9424.8524.50
Goodwill18.8518.9518.3617.5317.7117.6517.6517.7317.8918.00
Intangible Assets1.2415.5215.3614.8014.8614.8314.8532.6615.5015.56
Long-Term Investments2.082.062.003.332.652.672.734.332.963.04
Other Long-Term Assets-7.987.517.162.226.947.187.57-15.595.945.67
Total Long-Term Assets77.8477.1475.4573.6473.6673.8374.0473.5571.3070.95
Total Assets106.56105.35101.7499.47100.5199.53100.04100.5099.9595.91
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable22.8611.0011.6423.3721.1619.5917.5418.1115.0214.2413.5113.0212.5311.9011.7610.92
Short-Term Debt8.297.727.073.414.313.782.924.035.496.894.075.085.314.826.214.90
Other Current Liabilities22.8612.8212.954.390.753.863.08-4.36-3.242.77-4.96-5.30-5.99-4.693.18-3.99
Current Liabilities31.1531.5431.6526.7926.2223.3720.4622.1420.5021.1417.5818.0917.8417.0918.1515.89
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable24.7624.3422.4111.0023.7922.8622.0711.6423.7222.01
Short-Term Debt6.7412.069.107.726.528.298.167.078.947.61
Other Current Liabilities0.000.000.0012.820.000.000.0012.950.000.00
Current Liabilities31.5036.4031.5131.5430.3231.1530.2331.6532.6629.62
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt36.6437.2240.0035.6636.0340.3729.1528.3033.8030.0529.2123.8224.3323.5420.5720.00
Capital Leases0.000.640.560.480.450.460.440.000.000.000.000.000.000.000.000.00
Def. Tax Liability3.913.483.904.134.834.284.093.503.245.074.965.305.995.065.004.06
Total Liabilities79.9581.3081.8674.9176.2379.3763.6863.0568.8262.9357.6452.9653.0952.2451.9846.68
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt44.1139.3339.4237.2238.4936.6437.7140.0035.8436.01
Capital Leases44.1139.3339.420.640.000.000.000.560.000.00
Def. Tax Liability3.473.103.543.483.683.914.093.904.054.11
Total Liabilities87.0286.7983.2181.3080.9179.9580.8581.8680.9878.08
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.020.020.020.020.020.020.020.020.020.020.020.030.030.030.030.03
Retained Earnings71.5572.2770.0467.8065.1763.4461.9559.9552.8452.5250.4749.0946.4243.1640.3237.09
Comprehensive Income-15.79-17.61-15.53-15.30-14.90-15.48-14.30-15.12-13.06-13.92-13.32-10.67-5.13-5.49-6.23-3.63
Total Common Equity19.4518.0418.5017.1516.0413.4514.7914.5210.8911.1011.9217.4424.2822.2920.5921.16
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.020.020.020.020.020.020.020.020.020.02
Retained Earnings72.2071.5572.2472.2772.6171.5570.3370.0470.4869.14
Comprehensive Income-15.60-16.09-17.08-17.61-16.65-15.79-15.18-15.53-15.79-15.78
Total Common Equity19.3918.4218.3918.0419.4519.4519.0518.5018.8117.69
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt44.9344.9544.6639.0740.3344.1532.0732.3239.2836.9533.2828.9029.6428.3626.7724.90
Book Value19.5818.1718.6417.2716.1513.5514.8714.6010.9811.2012.0317.5524.3922.4020.9021.48
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.160.140.140.130.150.130.140.130.160.14
Book Value19.3918.4218.3918.0419.4519.4519.0518.5018.8117.69
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income9.528.309.639.078.987.687.187.3512.564.916.385.506.566.796.216.466.34
Depreciation & Amortization0.234.183.823.523.283.222.552.432.402.372.372.422.632.662.692.742.33
Stock-Based Compensation0.380.290.360.380.340.300.260.240.260.290.280.300.300.300.280.330.30
Change Working Capital-0.91-1.65-1.70-1.07-0.890.72-0.30-0.480.80-0.490.910.991.160.960.43-0.840.76
Change In Accounts Receivable-0.60-0.58-0.14-0.790.000.000.000.000.000.000.000.000.000.000.00-0.67-0.27
Change In Accounts Payable-0.59-0.68-1.160.421.841.760.770.740.880.201.001.691.161.010.550.520.89
Change In Inventories-0.11-0.15-0.31-0.26-1.14-0.58-0.52-0.19-0.17-0.17-0.08-0.24-0.110.000.14-0.330.28
Other Non-cash Items12.220.900.221.81-0.12-0.790.57-0.34-6.04-0.160.011.30-0.110.04-1.46-0.23-1.78
Cash from Operations12.740.000.0013.4410.8111.6210.619.659.429.9910.4010.5810.519.698.488.948.45
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income2.562.621.281.841.532.953.092.051.303.09
Depreciation & Amortization1.371.000.980.831.260.900.890.77-0.59-0.84
Stock-Based Compensation0.080.080.050.080.100.080.090.100.110.09
Change Working Capital2.420.34-1.09-3.312.400.78-0.97-3.922.541.63
Change In Accounts Receivable1.17-0.17-1.26-0.321.38-0.38-1.04-0.100.91-0.37
Change In Accounts Payable0.970.440.59-2.671.150.660.44-3.411.281.10
Change In Inventories0.300.35-0.56-0.240.180.20-0.41-0.290.210.38
Other Non-cash Items0.150.151.12-0.520.940.22-0.77-0.163.061.57
Cash from Operations0.000.000.000.000.000.000.000.005.815.61
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-5.71-4.42-5.32-5.52-5.21-4.63-4.24-4.23-3.28-2.97-3.04-2.76-2.86-2.80-2.71-3.34-3.25
Acquisitions0.07-3.39-0.09-0.242.630.11-6.37-2.46-0.990.21-0.13-0.580.120.02-0.46-2.25-3.80
Investments-0.12-0.19-0.43-0.56-0.29-0.06-1.144.23-5.64-18.39-12.50-0.31-2.300.110.10-0.16-0.70
Sales of Investment0.190.690.010.570.171.140.030.1014.3416.548.424.114.010.060.060.070.03
Other Investing Activities0.040.000.000.250.260.170.10-4.070.140.210.11-4.03-3.90-0.020.010.070.06
Cash from Investing-5.530.000.00-5.50-2.43-3.27-11.62-6.444.56-4.40-7.15-3.57-4.94-2.63-3.01-5.62-7.67
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-1.92-0.99-0.90-0.60-2.47-1.15-1.09-0.61-2.98-1.02
Acquisitions-0.22-0.05-1.93-1.20-0.200.010.180.05-0.12-0.05
Investments-0.190.000.000.000.00-0.430.000.000.00-0.12
Sales of Investment0.220.020.010.440.000.00-0.010.01-0.020.21
Other Investing Activities0.000.000.000.000.000.000.000.000.000.03
Cash from Investing0.000.000.000.000.000.000.000.00-3.12-0.96
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-4.840.000.004.77-6.16-8.70-6.59-4.98-6.97-5.55-5.64-4.10-4.19-3.89-3.91-2.37-0.66
Debt Issued6.1544.950.2910.364.894.8818.684.730.017.899.308.483.445.175.504.2425.55
Issuance of Common Stock2.540.000.000.000.004.7518.074.960.288.069.859.234.616.487.124.2510.07
Repurchase of Common Stock-1.01-1.00-1.00-1.00-1.50-0.11-2.00-3.00-2.00-2.01-3.01-5.01-5.02-3.01-3.23-2.50-4.98
Dividends Paid-6.990.000.00-6.68-6.17-5.82-5.51-5.30-4.93-4.47-4.23-4.04-3.73-3.43-3.31-3.16-2.98
Other Financing Activities-0.230.000.000.045.31-0.91-0.14-0.16-0.16-0.220.080.080.060.060.01-1.36-0.07
Cash from Financing-6.600.000.00-3.01-8.52-10.783.82-8.49-13.77-4.19-2.94-3.83-8.26-3.79-3.31-5.141.39
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-1.011.39
Debt Issued50.85-0.542.873.57-0.070.09-0.941.210.902.54
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.25-0.26-0.31-0.18-0.24-0.30-0.32-0.15-0.25-0.30
Dividends Paid0.000.000.000.000.000.000.000.00-1.74-1.74
Other Financing Activities0.000.000.000.000.000.000.000.00-0.04-0.02
Cash from Financing0.000.000.000.000.000.000.000.00-3.04-0.66
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.160.65-1.214.66-0.61-2.552.68-5.200.111.450.062.96-3.243.082.23-1.882.00
Closing Cash Balance6.359.208.559.765.105.718.255.5710.7710.619.169.106.139.386.304.075.94
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash1.030.46-0.61-0.231.210.93-1.71-1.63-0.373.89
Closing Cash Balance9.208.177.718.328.557.316.358.059.7610.13
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow7.037.677.197.925.606.996.375.426.137.037.367.827.656.895.775.615.20
Real Free Cash Flow6.657.386.837.545.266.696.115.185.886.737.087.537.356.595.495.284.90
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow4.703.481.07-1.583.823.761.27-1.662.834.59
Real Free Cash Flow4.623.401.01-1.653.723.681.18-1.752.724.50
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader