Pepsi Co.

advertisement

PepsiCo

By: Ashley Cleary, Sylvia LaBrie, Andrea Baril, Marie-

Michele Lachance

Overview

Company Overview

History of Pepsi

Growth

2009 Events and Issues

Existing Mission and Vision statement

New Mission and Vision Statement

SWOT Analysis

External Assessment

CPM

EFE

Positioning Map

Internal Assessment

Organizational Chart

Income Statement

Balance Sheet

Financial ratios

IFE Matrix

Strategy Formulation

SWOT Matrix

Grand Strategy Matrix

BCG

Space Matrix Data

Space Matrix

IE Matrix

Matrix Analysis

QSPM Matrix

Strategic Plan

Strategy

Objectives

Recommendations

Assumptions

Implementation

EPS/EBIT

Projected Financials

Evaluation

Balanced Scorecard

Key Future Ratios

History

In 1965: PepsiCo, Inc. is founded by Donald M. Kendall, President and CEO of Pepsi-Cola and Herman W. Lay, Chairman and CEO of Frito-Lay, through the merger:

1. Pepsi-Cola In 1898: Caleb Bradham, a New Bern, North Carolina, pharmacist, created "Brad's Drink," a carbonated soft drink he created to serve his drugstore's fountain customers.

2. Frito Company

3. H. W. Lay Company

The Major products of the companies are:

Pepsi-Cola Company

Fritos brand corn chips, Lay's brand potato chips, Cheetos brand cheese flavored snacks, Ruffles brand potato chips, Rold Gold brand pretzels.

Mountain Dew

Growth

1966:

Doritos is introduced

Pepsi enters Japan and Eastern Europe.

1970:

PepsiCo moves from New York City to new world headquarters in Purchase, N.Y

Pepsi is the first company to respond to consumer preference with lightweight, recyclable, plastic bottles.

1977:

PepsiCo acquires Pizza Hut, Inc

1978:

Taco Bell

1980:

PepsiCo Food Service International (PFSI) is formed to focus on overseas development of restaurants.

Growth Cont.

1982:

Pepsi Free and Diet Pepsi Free, the first major brand caffeine-free colas, are introduced.

Inauguration of the first Pepsi-Cola operation in China.

1985:

PepsiCo is now the largest company in the beverage industry. The company has revenues of more than $7.5 billion, more than 137,000 employees.

Pepsi-Cola products are available in nearly 150 countries and territories around the world. Snack food operations are in 10 international markets.

1986:

PepsiCo purchases 7Up International, the third largest franchise soft drink operation outside the

United States.

1993:

Pepsi-Cola introduces Aquafina bottled water into test market.

1996:

Pepsi-Cola launches Pepsi World at www.pepsiworld.com

Global

Pepsi products are in almost 200 countries throughout the world

There are 22 different brand lines that account for at least $1 billion per year per brand

2009

Celebrated 75 years in Canada

Was on the “Best Food for Women” list in Women’s

Health magazine

Began a partnership with the NFL

Won U.S. EPA SmartWay Environmental Excellence award

Became official beverage of Norwegian Cruise Lines

Mission Statement

Our mission is to be the world's premier consumer products company focused on convenient foods and beverages. We seek to produce financial rewards to investors as we provide opportunities for growth and enrichment to our employees, our business partners and the communities in which we operate. And in everything we do, we strive for honesty, fairness and integrity.

Vision Statement

PepsiCo's responsibility is to continually improve all aspects of the world in which we operate environment, social, economic - creating a better tomorrow than today."

Our vision is put into action through programs and a focus on environmental stewardship, activities to benefit society, and a commitment to build shareholder value by making PepsiCo a truly sustainable company.

Proposed Mission

Our mission is to be the world's premier consumer products company focused on convenient foods and beverages through stores as well as our website. (1,2.3,4) We seek to produce financial rewards to investors as we provide opportunities for growth and enrichment to our employees, our business partners and the communities in which we operate. (5,8,9) And in everything we do, we strive for honesty, fairness and integrity. (6,7)

1.

Customer

2.

Products or Services

3.

Markets

4.

Technology

5.

Concern for survival, profitability, and growth

6.

Philosophy

7.

Self-Concept

8.

Concern for public image

9.

Concern for employees

Proposed Vision

PepsiCo, in association with smaller brands, offers a wide variety of products from beverages to snacks at low cost.

External Assessment

Opportunities

1. Opening in market for less costly products

2. Growth opportunities in developed countries as well as international nonestablished countries

3. Pepsi recently reacquired ownership of its two largest bottlers,

Pepsi Bottling Group (PBG) and PepsiAmericas (PAS)

4. Compete in more than one industry (non-alcoholic beverage industry, the salty or savory snack food industry, and the breakfast food industry)

5. Growth in the carbonated drink market is the largest in Asia and

Europe

6. The world's demand is experiencing a growth with the sports drinks, bottled water, and energy drinks

Threats

1. Fierce competition from Coca-Cola, which owns the largest piece of the market share

2. The downturn in economy, which lead customers to shift away from bottles of water to tap water.

3. Because of the recession, customers are finding cheaper alternatives to the national brands.

4. Customers are getting more conscious and concerned about their eating habits and general health.

5. Campaign against plastic containers has impacted the sale of bottled beverages

6. Highly dependent on supplies of clean water, to prevent contamination

CPM

Critical Success factors

Advertising

Price Competitiveness

Product Diversity

Market Share

Company Image

Customer Loyalty

Financial Position

Sales Distrubution

Product Quality

Global Expansion

Totals

Pepsi Co.

Coca Cola Dr. Pepper Snapple Group

Weights Rating Weighted Score Rating Weighted Score Rating

0.0 to 1.0 1 to 4 1 to 4 1 to 4

0.12

0.11

0.1

0.1

0.12

0.12

0.09

0.08

0.09

0.07

1

4

3

4

3

3

4

3

2

4

3

0.48

0.27

0.16

0.36

0.21

3.35

0

0.48

0.33

0.4

0.3

0.36

4

3

4

4

4

4

3

4

4

4

0

0.48

0.33

0.4

0.4

0.48

0.48

0.27

0.32

0.36

0.28

3.8

3

2

2

3

3

2

3

4

3

3

Weighted Score

0.36

0.18

0.32

0.27

0.21

2.78

0

0.36

0.22

0.3

0.2

0.36

EFE

Key External Factors

Opening in market for less costly products

Growth opportunities in developed countries as well as international unestablished countries

Pepsi recently reacquired ownership of its two largest bottlers, Pepsi Bottling Group (PBG) and

PepsiAmericas (PAS)

Compete in more than one industry (non-alcoholic beverage industry, the salty or savory snack food industry, and the breakfast food industry)

Growth in the carbonated drink market is the largest in Asia and Europe

The world's demand is experiencing a growth with the sports drinks, bottled water, and energy drinks.

Threats

Fierce competition from Coca-Cola, which owns the largest piece of the market share

The downturn in economy, which lead customers to shift away from bottles of water to tap water.

Because of the recession, customers are finding cheaper alternatives to the national brands.

Customers are getting more conscious and concerned about their eating habits and general health.

Campaign against plastic containers has impacted the sale of bottled beverages

Highly dependent on supplies of clean water, to prevent contamination

Totals

Weights

0.0 to 1.0

0.05

0.08

Rating

1 to 4

2

3

Weighted

Score

0.1

0.24

0.05

1 0.05

0.13

0.09

0.13

0.12

0.05

0.1

0.09

0.05

0.06

1

2

2

3

4

4

2

4

3

4

0.1

0.3

0.36

0.1

0.12

3.16

0.52

0.27

0.52

0

0.48

Positioning Map

High Prices

Limited

Products

Dr. Pepper

Snapple Group

Coca Cola Pepsi Co.

Diverse

Products

Low Prices

Market Share

80%

6%

14%

PepsiCo

Coca-Cola

Others

Revenue Distribution

Stock Price History

Internal Assessment

Strengths

1. Strong brand equity

2. Well-known worldwide

3. Innovating company

4. Ethical, socially responsible, and sustainable company

5. Strong advertising company with more than 40 slogans and songs

6. PepsiCo as the largest part of the market share after Coca-

Cola

7. PepsiCo owns a wide variety of smaller brands which able them to offer a large product range from beverages to snacks

Weaknesses

1.PepsiCo production is really expansive because of the need to constantly develop new products to meet the changing customers demands

2. PepsiCo is experiencing a lack of focus towards Pepsi sodas

3. PepsiCo is experiencing product recalls

4. PepsiCo has a low employment productivity and a weak distribution

5. PepsiCo depends too much on the US market

6. PepsiCo is far behind Coca-Cola in the international market

IFE

Key Internal Factors

Internal Strengths

Strong brand equity

Well known worldwide

PepsiCo owns a wide variety of smaller brands which able them to offer a large product range

Innovating company

Ethical, socially responsible, and sustainable company

Strong advertising company with more than 40 slogans and songs

PepsiCo as the largest part of the market share after Coca-Cola

Internal Weaknesses

PepsiCo production is really expensive because of the need to constantly develop new products to meet the changing costumers demands

PepsiCo is experiencing a lack of focus towards Pepsi

PepsiCo is experiencing product recalls

PepsiCo has low employment productivity and a weak distribution

PepsiCo depends too much on the US market

PepsiCo is far behind Coca-Cola in the international market

Totals

Weights

0.0 to 1.0

0.12

0.06

0.08

0.08

0.05

0.07

0.06

Rating

1, 2, 3 or 4

3 or 4

4

4

4

4

3

3

4

1 or 2

Weighted

Score

0.48

0.24

0.32

0.32

0.15

0.21

0.24

0.05

0.06

0.12

0.08

0.08

0.09

1

2

2

1

1

2

2

0.1

0.12

0.12

0.08

0.16

0.18

2.72

Income Statement

(in millions except per share amounts)

Net Revenue

Cost of sales

Selling, general and administrative expenses

Amortization of intangible assets

Operating Profit

Bottling equity income

Interest expense

Interest income

Income before Income Taxes

Provision for Income Taxes

Net Income

Less: Net income attributable to noncontrolling interests

Net Income Attributable to PepsiCo

Net Income Attributable to PepsiCo per Common

Share

Basic

Diluted

2009

$43,232.00

$20,099.00

$15,026.00

$63.00

$8,044.00

$365.00

($397.00)

$67.00

$8,079.00

$2,100.00

$5,979.00

$33.00

$5,946.00

$3.81

$3.77

(In millions except per share amounts)

Assets

Current Assets

Cash and cash equivalents

Short-term investments

Accounts and notes receivable, net

Inventories

Prepaid expenses and other current assets

Total Current Assets

Property, Plant and Equipment, net

Amortizable Intangible Assets, net

Goodwill

Other nonamortizable itangible assets

Nonamortizable Intangible Assets

Investments in Noncontrolled Affiliates

Other Assets

Total Assets

Liabilities and Equity

Current Liabilities

Short-term obligations

Accounts payable and other current liabilities

Income taxes Payable

Total Current Liabilities

Long-Term Debt Obligations

Other Liabilities

Deferred Income Taxes

Total Liabilities

Commitments and Contigencies

Preferred Stock, no par value

Repurchased Preferred Stock

PepsiCo Common Shareholders' Equity

Common stock, par value 1 2/3 cents per share

(authorized 3,600 shares, issued 1,782 shares)

Capital in excess of par value

Retained earnings

Accumulated other comprehensive loss

Repurchased common stock, at cost (217 and 229 shares,respectively)

Total PepsiCo Common Shareholders' Equity

Noncontrolling interests

Total Equity

Total Liabilities and Equity

$ 464.00

$ 8,127.00

$ 165.00

$ 8,756.00

$ 7,400.00

$ 5,591.00

$ 659.00

$ 22,406.00

$ 41.00

$ (145.00)

$ 30.00

$ 250.00

$ 33,805.00

$ (3,794.00)

$ (13,383.00)

$ 16,908.00

$ 638.00

$ 17,442.00

$ 39,848.00

2009

$ 3,943.00

$ 192.00

$ 4,624.00

$ 2,618.00

$ 1,194.00

$ 12,571.00

$ 12,671.00

$ 841.00

$ 6,534.00

$ 1,782.00

$ 8,316.00

$ 4,484.00

$ 965.00

$ 39,848.00

Balance Sheet

2009

Liquidity Ratios

Current Ratio

Quick Ratio

Leverage Ratios

Debt-to-Total Assets

Ratio

Debt-to-equity Ratio

Long-term debt-to-equity

Ratio

Times-Interest-earned

Ratio

Activity Ratios

Inventory Turns

Fixed Assets Turnover

Total Assets Turnover

Profitability Ratios

Gross Profit margins

Operating Profit Margin

Net Profit Margin

Return on Total Assets

Return on Stockholders equity

Earning per share

Price-earnings Ratio

Growth Rations

(yearly)

Sales

Net Income

Earnings per share

1.44

1.14

16.5

3.41

1.08

0.54

0.19

0.14

0.15

0.35

3.36

8.94

-0.04%

15.74%

-0.27%

0.56

1.33

0.44

-17.1

0.65

1.86

0.62

-24.3

17.15

3.71

1.2

0.53

0.16

0.12

0.14

0.41

2.9

10.35

9.57%

-8.89%

-5.87%

2008

1.23

0.94

Financial Ratios

Financial Trends

1-Dec-09

1-Dec-08

1-Dec-07

1-Dec-06

1-Dec-05

1-Dec-04

1-Dec-03

1-Dec-02

Avg P/E

14.7

20.6

19.6

18.3

23.3

21.2

21.6

27.7

Price/

Sales

2.22

2.02

3.24

3

3.1

3.07

3

2.96

Price/

Book

5.68

7

7.17

6.67

6.87

6.45

6.67

7.53

Net

Profit

Margin

(%)

Book

Value/

Share

Debt/

Equity

13.7

$10.74 0.47

11.9

$7.80 0.68

14.4

$10.74 0.24

16

12.5

14.2

$9.38

$8.61

$8.05

0.18

0.37

0.26

13.2

11.8

$6.96 0.19

$5.53 0.29

Return on

Equity

(%)

35.4

42.5

33

36.7

28.6

30.9

30

31.5

Return on

Assets

(%)

14.9

14.3

16.4

18.9

12.9

14.9

14.1

12.8

Interest

Coverage

20.3

21.2

32.1

27.2

23.1

31.5

29.3

24.1

Adapted from www.moneycentral.msn.com

Organizational Chart

Revenues and Profits

Strategy Formulation

SWOT

Matrix

SO Strategies

(O4, S1, S2, S6, S7)

Continue to offer variety or product in various brands.

(O5, O2, S2) Expand and focus on the carbonated drinks and beverage segment in

Asia and Europe.

(O6, O4, S6, S7)

Respond to the growing demand of sports drinks, bottled water, and energy drinks by expanding product market.

ST Strategies

(T1, S1, S2, S3, S8)

Innovate Pepsi product line with something that is going to differentiate us from

Coca-Cola.

(S1, S3, O4) Innovate products by offering healthier alternatives.

(T2, T3, S3) Offer more promotions or discounts to prevent sales from decreasing.

(T5, S1, S2, S4)

Develop more environmentally friendly containers.

(T6, S6) Support environmental issues, such as pollution, which causes water contamination.

WO Strategies

(W2, W5, W6, O2, O5)

Expand Pepsi sodas product in Europe and

Asia.

(W1, O4, O6) Improve their sales in the beverage segment by responding to the increasing demand for sports drinks, bottled water, and energy drinks.

WT Strategies

(W1, T2, T5) Adjust production of bottles with downturn in economy.

(W1, T3) Produce bigger size of bottles and sale them at the same price as the small one.

(W3, T6) Be responsible and cautious towards supplies of water.

(W1, W4, T6) Increase supply chain production by monitoring cautiously employees and improving workers training.

(W5, W6, T1) Increase presence in the international market.

Grand Strategy Matrix

BCG

Division

Frito-Lay North America

Quaker Foods North America

Latin America Foods

PepsiCo Americas Beverages

Europe

Asia, Middle East & Africa

Total

Revenue

$ 13,224.00

$ 1,884.00

$ 5,703.00

% Revenue Profit

31% $ 3,258.00

4% $ 628.00

13% $ 904.00

Profit % Market Share

38%

7%

10%

$ 10,116.00

$ 6,727.00

$ 5,578.00

$ 43,232.00

23% $ 2,172.00

16% $ 932.00

13% $ 716.00

100% $ 8,610.00

25%

11%

8%

100%

0.8

0.4

0.3

1

1

1

Market Growth

5.42%

-0.95%

-3.26%

-7.51%

-2.38%

8.97%

BCG Cont.

SPACE Matrix

Financial Strength

1 Liquidity

2

3

4

Cash Flow

Return on investment

Earnings per share rating is 1 (worst) to 6 (best) rating is 1 (worst) to 6 (best) Industry Strength

1 Ease of entry

2

3

4

Growth potential

Financial stability

Profit potential

Environmental Stability

1 Demand variablity

2

3

4

Price range from competing products

Barriers to entry rating is -1 (best) to -6 (worst)

Price elasticity of demand

Competitive advantage

1 Market share

2

3

Product quality

Customer loyalty

4

7 rating is -1 (best) to -6 (worst)

Cotrol over suppliers and distributors

FS Total

Ratings

4.0

5.0

4.0

4.0

17.0

6.0

5.0

4.0

5.0

IS Total

ES Total

20.0

-1.0

-1.0

-1.0

-1.0

-4.0

-2.0

-3.0

-3.0

-3.0

CS total -11.0

SPACE Graph

6 5 4 3 2

3

4

5

1

2

6

1 2 3 4 5 6

IE Matrix

High 3.0 to

4.0

The EFE

Total

Weighted

Scores

Medium 2.0 to 2.99

Low 1.0 to

1.99

The IFE Total Weighted scores

Strong 3.0 to 4.0

Average 2.0 to 2.99

PepsiCo

Weak 1.0 to

1.99

Matrix Analysis

Alternative Strategies

Forward Integration

Backward Integration

Horizontal Integration

Market Penetration

Market Development

Product Development

Related Diversification

Unrelated Diversification

Horizontal Diversification

Joint Venture

Retrenchement

Divesture

Liquidation

IE x x x x x x

SPACE x x x x x x x x x

BCG x x x x x x x x x x x x x

GRAND x x x

Count

3

3

3

3

3

3

3

3

2

2

1

1

1

QSPM

Innovate products with Improve international

Key factors

External

Opportunities:

Provide less costly products

Improve presence in established countries and increase international market where they are not already settled

Pepsi recently reacquired ownership of its two largest bottlers, Pepsi Bottling Group (PBG) and PepsiAmericas (PAS)

Compete in more than one industry (non-alcoholic beverage industry, the salty or savory snack food industry, and the breakfast food industry)

Growth in the carbonated drink market is the largest in Asia and Europe

The world's demand is experiencing a growth with the sports drinks, bottled water, and energy drinks.

Threats:

Fierce competition from Coca-Cola, which owns the largest piece of the market share

The downturn in economy, which lead customers to shift away from bottles of water to tap water.

Because of the recession, customers are finding cheaper alternatives to the national brands.

Customers are getting more conscious and concerned about their eating habits and general health.

Campaign against plastic containers has impacted the sale of bottled beverages

Highly dependent on supplies of clean water, to prevent contamination

Weight

0.05

0.08

0.05

0.13

0.09

0.13

0.12

0.05

0.1

0.09

0.05

0.06

1 healthier alternative

AS TAS

1 to 4

1

4

3

1

4

1

4

1

3 0.24

0

0.05

0.1

0.36

0

0

0.52

0.09

0.52

0

0.36

segment

AS

1 to 4

1

3

4

3

4

4

3

4

4

TAS

0.15

0.32

0

0.2

0.4

0

0.05

0

0.39

0.36

0.52

0

0.36

QSPM Cont.

Internal

Strengths

Strong brand equity

Well known worldwide

PepsiCo owns a wide variety of smaller brands which able them to offer a large product range from beverages to snacks

Innovating company

Ethical, socially responsible, and sustainable company

Strong advertising company with more than 40 slogans and songs

PepsiCo as the largest part of the market share after Coca-Cola

Weaknesses:

PepsiCo production is really expensive because of the need to constantly develop new products to meet the changing costumers demands

PepsiCo is experiencing a lack of focus towards Pepsi

PepsiCo is experiencing product recalls

PepsiCo has low employment productivity and a weak distribution

PepsiCo depends too much on the US market

PepsiCo is far behind Coca-Cola in the international market

0.05

0.06

0.12

0.08

0.08

0.09

1

0.12

0.06

0.08

0.08

0.05

0.07

0.06

1 to 4

2

3

4

4

4

4

3

1

2

2

1

1

0.48

0.18

0.05

0

0.12

0.08

0.16

0.18

4.68

0.32

0.32

0.1

0.21

0.24

0

1 to 4

3

3

2

4

3

4

4

2

1

1

1

1

0.48

0.24

0.1

0

0.12

0.08

0.08

0.09

4.96

0.16

0.32

0.15

0.21

0.18

0

Strategic Plan

Strategy

Market development is a strategy that PepsiCo should apply by expanding in countries that not already established

Use forward integration to acquire smaller companies in foreign markets to increase their market share

Product development and related diversification should also be considered while trying to produce and distribute healthier products

Recommendations

In the next 3 years, PepsiCo should acquire 3 brands per year in an international marketplace

One of these 3 brands per year must be healthy

Increase production and distribution of carbonated drinks in Asian and European countries

PepsiCo will expand into Africa to make use of the international market they are not part of

Objectives

Spend $15 million on a healthier more eco-friendly beverage brand in an already established country

Spend $15 million on a healthier more eco-friendly snack brand in an already established country

Spend $10 million to acquire a smaller brand in Africa

Increase our revenues by 5% in 2010

Start our own environmental cause fund with $1 million

Assumptions

Spend $40 million to acquire new brands

Spend $1 million to start an environmental cause group

Revenue increase of 5%

Decrease short-term and long-term debt by using some of our cash and cash equivalents as well as retained earnings

Implementation

Projected Income Statement

(in millions except per share amounts)

Net Revenue

Cost of sales

Selling, general and administrative expenses

Amortization of intangible assets

Operating Profit

Bottling equity income

Interest expense

Interest income

Income before Income Taxes

Provision for Income Taxes

Net Income

Less: Net income attributable to noncontrolling interests

Net Income Attributable to PepsiCo

Net Income Attributable to PepsiCo per Common

Share

Basic

Diluted

2009 2010

$43,232.00 $ 45,393.60

5% increase

$20,099.00 $ 21,549.09

$15,026.00 $ 15,476.78

$63.00 $ 63.00

Based on previous years %

3% increase based on new brands/territories

$8,044.00 $ 8,304.73

$365.00

($397.00)

$

$

365.00

(397.00)

$67.00 $ 67.00

$8,079.00 $ 8,339.73

$2,100.00 $ 2,100.00

$5,979.00 $ 6,239.73

$33.00 $ 33.00

$5,946.00 $ 6,206.73

$3.81

$3.77

$ 3.98

$ 3.94

Projected Balance Sheet

2009 (In millions except per share amounts)

Assets

Current Assets

Cash and cash equivalents

Short-term investments

Accounts and notes receivable, net

Inventories

Prepaid expenses and other current assets

Total Current Assets

Property, Plant and Equipment, net

Amortizable Intangible Assets, net

Goodwill

Other nonamortizable itangible assets

Nonamortizable Intangible Assets

Investments in Noncontrolled Affiliates

Other Assets

Total Assets

Liabilities and Equity

Current Liabilities

Short-term obligations

Accounts payable and other current liabilities

Income taxes Payable

Total Current Liabilities

Long-Term Debt Obligations

Other Liabilities

Deferred Income Taxes

Total Liabilities

Commitments and Contigencies

Preferred Stock, no par value

Repurchased Preferred Stock

PepsiCo Common Shareholders' Equity

Common stock, par value 1 2/3 cents per share

(authorized 3,600 shares, issued 1,782 shares)

Capital in excess of par value

Retained earnings

Accumulated other comprehensive loss

Repurchased common stock, at cost (217 and 229 shares,respectively)

Total PepsiCo Common Shareholders' Equity

Noncontrolling interests

Total Equity

Total Liabilities and Equity

2010

$ 3,943.00

$ 192.00

$ 4,624.00

$ 2,618.00

$ 1,194.00

$ 12,571.00

$ 12,671.00

$ 841.00

$ 6,534.00

$ 1,782.00

$ 8,316.00

$ 4,484.00

$ 965.00

$ 39,848.00

$ 3,264.63

$ 200.00

$ 5,250.00

$ 3,500.00

$ 2,500.00

$ 14,714.63

$ 13,938.10

$ 908.28

$ 6,750.68

$ 1,783.00

$ 8,533.68

$ 4,892.34

$ 1,300.00

$ 44,287.03

-$10 million for purchasing of new brands also paid off some accounts payable

More brands equal 10% increase

Based on previous years %

Purchased 3 brands and their goodwill add $1 million for environmental group

$ 464.00

$ 8,127.00

$ 165.00

$ 8,756.00

$ 7,400.00

$ 5,591.00

$ 659.00

$ 22,406.00

$ 464.00

$ 7,314.30

$ 165.00

$ 7,943.30

$ 7,400.00

$ 5,591.00

$ 659.00

$ 21,593.30

Use cash to reduce accounts payable by 10%

$ 41.00

$ (145.00)

$ 41.00

$ (300.00)

$ 30.00

$ 250.00

$ 33,805.00

$ (3,794.00)

$ 30.00

$ 250.00

$ 39,980.73

$ (4,500.00)

Based on Income Statement - $31 million for purchasing of new brands and environmental group

$ (13,383.00)

$ 16,908.00

$ 638.00

$ 17,442.00

$ 39,848.00

$ (13,383.00)

$ 22,118.73

$ 575.00

$ 22,693.73

$ 44,287.03

Evaluation

Area of Objectives Measure of Target Time Expectation

Customers

1. Customer satisfaction

Representatives

1. Improve production efficiency

2. Offer employee trainings

Costumer Survey

Webinars

Increase in production

Employee surveys

Production efficiency

Community/ Social

Responsibility

1. Eco-Friendly company

2. Ethical Company

Operations/Processes

Increase in recyclable bottle

Being involve in more events regarding water contamination

Number and success of charitable events

UNICEF amount of money donated

Quarterly

Biannually

Yearly

Yearly

Yearly

1. Innovation

2. Brand expansion

New products

Product appearance

Acquisition of new brands

Numbers of new countries entered

Number of sales in the International

Segment

Yearly

Yearly

Financial

1. Reduce cost of production

2. Increase profitability

Income Statement

Increase annual report

Quarterly

Quarterly

Primary

Responsibility

Human Resources

Supply chain

Operations

Human Resources

CEO

CEO

CEO

CEO

Chief Financial Officer

Chief Financial Officer

Balanced

Scorecard

Liquidity Ratios

Current Ratio

Quick Ratio

Leverage Ratios

Debt-to-Total Assets Ratio

Debt-to-equity Ratio

Long-term debt-to-equity

Ratio

Times-Interest-earned Ratio

Activity Ratios

Inventory Turns

Fixed Assets Turnover

Total Assets Turnover

Profitability Ratios

Gross Profit margins

Operating Profit Margin

Net Profit Margin

Return on Total Assets

Return on Stockholders equity

Earning per share

Price-earnings Ratio

Growth Rations (yearly)

Sales

Net Income

Earnings per share

2009

16.5

3.41

1.08

0.54

0.19

0.14

0.15

0.35

3.36

8.94

-0.04%

15.74%

-0.27%

1.44

1.14

0.56

1.33

0.44

-17.1

Projected 2010

12.97

3.26

1.02

0.57

0.21

0.19

0.16

0.36

3.43

8.74

5.00%

4.36%

15.79%

1.85

1.41

0.5

0.97

0.33

-21.01

Future Ratios

Fun Facts

Pepsi/Coke Rivalry

 http://www.buzzfeed.com/pepsi/the-10-most-iconicpepsi-commercials-of-all-time-1q6t

Questions?

Sources

"2010 Will be Changing for PepsiCo." Medill Reports Chicago. N.p., n.d. Web. 20 Apr. 2012.

<news.medill.northwestern.edu/chicago/news.aspx?id=157896 >.

"Coke vs Pepsi." Coke vs Pepsi. N.p., n.d. Web. 25 Apr. 2012. <http://cokevspepsi.net/>.

" Google Image Result for http://41minds.files.wordpress.com/2011/04/bcggrowthsharematrix.png."Google. N.p., n.d.

Web. 22 Apr. 2012.

<http://www.google.com/imgres?hl=en&sa=X&rlz=1C1LENN_enUS472US472&biw=1366&bih=677&tbm=isch&prmd=im vnsa&tbnid=VtCOuMODso-oZM:&imgrefurl=http://41minds.com/tag/bcg-matrix/&docid=JDNK6PE50NlOOM&imgur

"Key financial ratios: Financial results - MSN Money ." Money: Personal finance, investing news & advice - MSN Money.

N.p., n.d. Web. 25 Apr. 2012. <http://investing.money.msn.com/investments/keyratios?symbol=PEP&page=TenYearSummary>.

"Pepsi History." Sirpepsi. N.p., n.d. Web. 25 Apr. 2012. <http://www.sirpepsi.com/pepsi11.htm>.

"PepsiCo 2009 annual report." PepsiCo. N.p., n.d. Web. 19 Apr. 2012. <www.pepsico.com/Download/PEPSICO_AR.pdf>.

"PEP: Summary for Pepsico, Inc. Common Stock- Yahoo! Finance." Yahoo! Finance - Business Finance, Stock Market,

Quotes, News. N.p., n.d. Web. 25 Apr. 2012. <http://finance.yahoo.com/q?s=PEP>.

"PepsiCo Brands | PepsiCo.com." PepsiCo Home | PepsiCo.com. N.p., n.d. Web. 24 Apr. 2012.

<http://www.pepsico.com/Brands.html>.

"PepsiCo Investors | PepsiCo.com." PepsiCo Home | PepsiCo.com. N.p., n.d. Web. 25 Apr. 2012.

<http://www.pepsico.com/Investors.html>.

"PepsiCo MORE | PepsiCo.com." PepsiCo Home | PepsiCo.com. N.p., n.d. Web. 25 Apr. 2012.

<http://www.pepsico.com/Global-Sites/More.html>.

Reppo, Ilya, and Michelle Yan. "PepsiCo Valuation." Leeds-faculty Colorado. N.p., n.d. Web. 14 Apr. 2012. <leedsfaculty.colorado.edu/madigan/4820/Presentations%202010/PepsiCo%20Report.pdf>.

 segment. "PepsiCo Valuation." Google. N.p., n.d. Web. 23 Apr. 2012.

<http://webcache.googleusercontent.com/search?q=cache:egHCTRx43AYJ:leedsfaculty.colorado.edu/madigan/4820/Presentations%25202010/PepsiCo%2520Report.pdf+PepsiCo+net+revenue+compar ative+2007-2009&hl=en&gl=us>

Steve. " Global Cola: 10 Pepsi-Cola Flavors You Can’t Get Here | WebUrbanist ." WebUrbanist | From Urban Art & 3D

Graffiti to Abandoned Cities . N.p., n.d. Web. 25 Apr. 2012. <http://weburbanist.com/2010/05/02/global-cola-10-pepsicola-flavors-you-cant-get-here/>.

Download