PepsiCo, Inc. (PEP) FY2025 Q1 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2024-12-29 to 2025-03-22

Swipe to see the full flow
PepsiCo, Inc. cash flow reconciliation, Dec 29, 2024 through Mar 22, 2025One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.More than three months - proceeds → financing reconciliation: $3,656,000,000.00Proceeds from issuances of long-term debt → financing reconciliation: $3,505,000,000.00Three months or less, net → financing reconciliation: $373,000,000.00Proceeds from exercises of stock options → financing reconciliation: $50,000,000.00financing reconciliation → Net cash from financing activities: $1,768,000,000.00financing reconciliation → More than three months - payments: $2,119,000,000.00financing reconciliation → Cash dividends paid: $1,882,000,000.00financing reconciliation → Payments of long-term debt: $1,541,000,000.00financing reconciliation → Share repurchases: $183,000,000.00financing reconciliation → Withholding tax payments on restricted stock units (RSUs) and performance stock units (PSUs) converted: $89,000,000.00financing reconciliation → Other financing: $2,000,000.00More than three months - maturities → investing reconciliation: $425,000,000.00Sales of property, plant and equipment → investing reconciliation: $132,000,000.00Three months or less, net → investing reconciliation: $16,000,000.00Divestitures, sales of investments in noncontrolled affiliates and other assets → investing reconciliation: $2,000,000.00investing reconciliation → Acquisitions, net of cash acquired, investments in noncontrolled affiliates and purchases of intangible and other assets: $1,200,000,000.00investing reconciliation → Capital spending: $603,000,000.00investing reconciliation → Other investing, net: $4,000,000.00Net cash used in operating activities → operating reconciliation: $973,000,000.00Net income → operating reconciliation: $1,843,000,000.00Depreciation and amortization → operating reconciliation: $684,000,000.00Income taxes payable → operating reconciliation: $223,000,000.00Restructuring and impairment charges → operating reconciliation: $213,000,000.00Operating lease right-of-use asset amortization → operating reconciliation: $145,000,000.00Deferred income taxes and other tax charges and credits → operating reconciliation: $111,000,000.00Share-based compensation expense → operating reconciliation: $77,000,000.00Pension and retiree medical plan expense → operating reconciliation: $48,000,000.00operating reconciliation → Accounts payable and other current liabilities: $2,671,000,000.00operating reconciliation → Accounts and notes receivable: $318,000,000.00operating reconciliation → Pension and retiree medical plan contributions: $317,000,000.00operating reconciliation → Prepaid expenses and other current assets: $307,000,000.00operating reconciliation → Inventories: $238,000,000.00operating reconciliation → Cash payments for restructuring charges: $232,000,000.00operating reconciliation → Other, net: $232,000,000.00operating reconciliation → Payments for product recall-related impact: $2,000,000.00Net cash used in investing activities → investing reconciliation: $1,232,000,000.00Exchange-rate effect → Cash sources and uses: $203,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $8,553,000,000.00Net cash from financing activities → Cash sources and uses: $1,768,000,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $8,319,000,000.00Cash sources and uses → Net cash used in investing activities: $1,232,000,000.00Cash sources and uses → Net cash used in operating activities: $973,000,000.00Net income: $1,843,000,000.00Net income+$1.84 BDepreciation and amortization: $684,000,000.00Depreciation & amortization+$684.00 MOperating lease right-of-use asset amortization: $145,000,000.00Operating lease amortization+$145.00 MShare-based compensation expense: $77,000,000.00Stock-based compensation+$77.00 MRestructuring and impairment charges: $213,000,000.00Restructuring & impairment+$213.00 MCash payments for restructuring charges: -$232,000,000.00Restructuring payments−$232.00 MPension and retiree medical plan expense: $48,000,000.00Pension & postretirement expense+$48.00 MPension and retiree medical plan contributions: -$317,000,000.00Pension & retiree contributions−$317.00 MDeferred income taxes and other tax charges and credits: $111,000,000.00Deferred taxes & credits+$111.00 MAccounts and notes receivable: -$318,000,000.00Accounts & notes receivable−$318.00 MInventories: -$238,000,000.00Inventories−$238.00 MPrepaid expenses and other current assets: -$307,000,000.00Prepaid & other assets−$307.00 MAccounts payable and other current liabilities: -$2,671,000,000.00Payables & accrued liabilities−$2.67 BIncome taxes payable: $223,000,000.00Income taxes payable+$223.00 MOther, net: -$232,000,000.00Other operating, net−$232.00 MPayments for product recall-related impact: -$2,000,000.00Payments for product recall-related impact−$2.00 MProduct recall-related impact: $0.00Net cash used in operating activities: -$973,000,000.00. Cash required to fund net payments.Operating cash−$973.00 Moperating reconciliation: $4,317,000,000.00Proceeds from issuances of long-term debt: $3,505,000,000.00Long-term debt issued+$3.51 BPayments of long-term debt: -$1,541,000,000.00Long-term debt repaid−$1.54 BMore than three months - proceeds: $3,656,000,000.00Short-term debt issued, 90+ days+$3.66 BMore than three months - payments: -$2,119,000,000.00Short-term debt repaid, 90+ days−$2.12 BThree months or less, net: $373,000,000.00Short-term debt ≤3 months, net+$373.00 MCash dividends paid: -$1,882,000,000.00Dividends paid−$1.88 BShare repurchases: -$183,000,000.00Common stock repurchases−$183.00 MProceeds from exercises of stock options: $50,000,000.00Stock option exercises+$50.00 MWithholding tax payments on restricted stock units (RSUs) and performance stock units (PSUs) converted: -$89,000,000.00Stock-award tax withholding−$89.00 MOther financing: -$2,000,000.00Other financing, net−$2.00 MNet cash from financing activities: $1,768,000,000.00Financing cash+$1.77 Bfinancing reconciliation: $7,584,000,000.00Capital spending: -$603,000,000.00Capital expenditures−$603.00 MSales of property, plant and equipment: $132,000,000.00Asset sales+$132.00 MAcquisitions, net of cash acquired, investments in noncontrolled affiliates and purchases of intangible and other assets: -$1,200,000,000.00Acquisitions & investments, net−$1.20 BDivestitures, sales of investments in noncontrolled affiliates and other assets: $2,000,000.00Divestitures, sales of investments in noncontrolledaffiliates and other assets+$2.00 MMore than three months - maturities: $425,000,000.00AFS securities maturities+$425.00 MThree months or less, net: $16,000,000.00Short-term investments, net+$16.00 MOther investing, net: -$4,000,000.00Other investing, net−$4.00 MNet cash used in investing activities: -$1,232,000,000.00. Cash required to fund net payments.Investing cash−$1.23 Binvesting reconciliation: $1,807,000,000.00Cash sources and uses: $10,524,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $8,553,000,000.00Beginning cash$8.55 BEnding cash: Cash, cash equivalents, and restricted cash: $8,319,000,000.00Ending cash$8.32 BExchange-rate effect: $203,000,000.00FX effect+$203.00 MCASH RECONCILIATIONFinancingflowsInvestingflowsOperatingflowsFree cash flow−$1.58 BOperating cash − cash spent on productive assetsCash flow / Net income−0.53×Operating cash flow ÷ net incomeNet cash change−$234.00 MEnding cash − beginning cash
Chart details

PepsiCo, Inc. cash flow reconciliation, Dec 29, 2024 through Mar 22, 2025

Cash flows for Dec 29, 2024 through Mar 22, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 28, 2024. Ending cash: Mar 22, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Dec 28, 2024
8,553,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
negative 973,000,000 US dollars. Net cash used.
Net income
1,843,000,000 US dollars
Depreciation and amortization
684,000,000 US dollars
Operating lease right-of-use asset amortization
145,000,000 US dollars
Share-based compensation expense
77,000,000 US dollars
Restructuring and impairment charges
213,000,000 US dollars
Cash payments for restructuring charges
negative 232,000,000 US dollars
Pension and retiree medical plan expense
48,000,000 US dollars
Pension and retiree medical plan contributions
negative 317,000,000 US dollars
Deferred income taxes and other tax charges and credits
111,000,000 US dollars
Accounts and notes receivable
negative 318,000,000 US dollars
Inventories
negative 238,000,000 US dollars
Prepaid expenses and other current assets
negative 307,000,000 US dollars
Accounts payable and other current liabilities
negative 2,671,000,000 US dollars
Income taxes payable
223,000,000 US dollars
Other, net
negative 232,000,000 US dollars
Payments for product recall-related impact
negative 2,000,000 US dollars
Product recall-related impact
0 US dollars
Investing activities
negative 1,232,000,000 US dollars. Net cash used.
Capital spending
negative 603,000,000 US dollars
Sales of property, plant and equipment
132,000,000 US dollars
Acquisitions, net of cash acquired, investments in noncontrolled affiliates and purchases of intangible and other assets
negative 1,200,000,000 US dollars
Divestitures, sales of investments in noncontrolled affiliates and other assets
2,000,000 US dollars
More than three months - maturities
425,000,000 US dollars
Three months or less, net
16,000,000 US dollars
Other investing, net
negative 4,000,000 US dollars
Financing activities
1,768,000,000 US dollars. Net cash provided.
Proceeds from issuances of long-term debt
3,505,000,000 US dollars
Payments of long-term debt
negative 1,541,000,000 US dollars
More than three months - proceeds
3,656,000,000 US dollars
More than three months - payments
negative 2,119,000,000 US dollars
Three months or less, net
373,000,000 US dollars
Cash dividends paid
negative 1,882,000,000 US dollars
Share repurchases
negative 183,000,000 US dollars
Proceeds from exercises of stock options
50,000,000 US dollars
Withholding tax payments on restricted stock units (RSUs) and performance stock units (PSUs) converted
negative 89,000,000 US dollars
Other financing
negative 2,000,000 US dollars
Operating adjustment reconciliation
4,317,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
7,584,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
1,807,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
203,000,000 US dollars
Ending cash on Mar 22, 2025
8,319,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
10,524,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
negative 234,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
−0.53×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
negative 973,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
cash spent on productive assets
603,000,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
negative 1,576,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income or operating cash is negative. The full signed reconciliation is retained: losses remain deductions, and any negative operating-cash total enters the junction from the cash pool. No positive direct-income connection is implied.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash spent on productive assets equals free cash flow: negative 973,000,000 US dollars minus 603,000,000 US dollars equals negative 1,576,000,000 US dollars.
PepsiCo, Inc. (PEP) FY2025 Q1 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!