Biggest changeSee Note 7 to our consolidated financial statements for our past and expected contributions and estimated future benefit payments. 60 Table of Contents Consolidated Statement of Income PepsiCo, Inc. and Subsidiaries Fiscal years ended December 28, 2024, December 30, 2023 and December 31, 2022 (in millions except per share amounts) 2024 2023 2022 Net Revenue $ 91,854 $ 91,471 $ 86,392 Cost of sales 41,744 41,881 40,576 Gross profit 50,110 49,590 45,816 Selling, general and administrative expenses 37,190 36,677 34,459 Gain associated with the Juice Transaction (see Note 13) — — (3,321) Impairment of intangible assets (see Notes 1 and 4) 33 927 3,166 Operating Profit 12,887 11,986 11,512 Other pension and retiree medical benefits (expense)/income (22) 250 132 Net interest expense and other (919) (819) (939) Income before income taxes 11,946 11,417 10,705 Provision for income taxes 2,320 2,262 1,727 Net income 9,626 9,155 8,978 Less: Net income attributable to noncontrolling interests 48 81 68 Net Income Attributable to PepsiCo $ 9,578 $ 9,074 $ 8,910 Net Income Attributable to PepsiCo per Common Share Basic $ 6.97 $ 6.59 $ 6.45 Diluted $ 6.95 $ 6.56 $ 6.42 Weighted-average common shares outstanding Basic 1,373 1,376 1,380 Diluted 1,378 1,383 1,387 See accompanying notes to the consolidated financial statements. 61 Table of Contents Consolidated Statement of Comprehensive Income PepsiCo, Inc. and Subsidiaries Fiscal years ended December 28, 2024, December 30, 2023 and December 31, 2022 (in millions) 2024 2023 2022 Net income $ 9,626 $ 9,155 $ 8,978 Other comprehensive loss, net of taxes: Net currency translation adjustment (1,962) (307) (643) Net change on cash flow hedges 113 (32) (158) Net pension and retiree medical adjustments 5 (358) 389 Net change on available-for-sale debt securities and other (234) 465 4 Total other comprehensive loss, net of taxes (2,078) (232) (408) Comprehensive income 7,548 8,923 8,570 Less: Comprehensive income attributable to noncontrolling interests 48 81 64 Comprehensive Income Attributable to PepsiCo $ 7,500 $ 8,842 $ 8,506 See accompanying notes to the consolidated financial statements. 62 Table of Contents Consolidated Statement of Cash Flows PepsiCo, Inc. and Subsidiaries Fiscal years ended December 28, 2024, December 30, 2023 and December 31, 2022 (in millions) 2024 2023 2022 Operating Activities Net income $ 9,626 $ 9,155 $ 8,978 Depreciation and amortization 3,160 2,948 2,763 Gain associated with the Juice Transaction — — (3,321) Impairment and other charges 714 1,230 3,618 Indirect tax impact 218 — — Product recall-related impact 187 136 — Cash payments for product recall-related impact (148) — — Operating lease right-of-use asset amortization 655 570 517 Share-based compensation expense 362 380 343 Restructuring and impairment charges 727 445 411 Cash payments for restructuring charges (436) (434) (224) Pension and retiree medical plan expense 414 150 419 Pension and retiree medical plan contributions (348) (410) (384) Deferred income taxes and other tax charges and credits (42) (271) (873) Tax expense related to the TCJ Act — — 86 Tax payments related to the TCJ Act (579) (309) (309) Change in assets and liabilities: Accounts and notes receivable (138) (793) (1,763) Inventories (314) (261) (1,142) Prepaid expenses and other current assets 40 (13) 118 Accounts payable and other current liabilities (1,161) 420 1,842 Income taxes payable (123) 310 57 Other, net (307) 189 (325) Net Cash Provided by Operating Activities 12,507 13,442 10,811 Investing Activities Capital spending (5,318) (5,518) (5,207) Sales of property, plant and equipment 342 198 251 Acquisitions, net of cash acquired, investments in noncontrolled affiliates and purchases of intangible and other assets (256) (314) (873) Proceeds associated with the Juice Transaction — — 3,456 Other divestitures, sales of investments in noncontrolled affiliates and other assets 166 75 49 Short-term investments, by original maturity: More than three months - purchases (425) (555) (291) More than three months - maturities — 556 150 More than three months - sales — 12 — Three months or less, net 5 3 24 Other investing, net 14 48 11 Net Cash Used for Investing Activities (5,472) (5,495) (2,430) (Continued on following page) 63 Table of Contents Consolidated Statement of Cash Flows (continued) PepsiCo, Inc. and Subsidiaries Fiscal years ended December 28, 2024, December 30, 2023 and December 31, 2022 (in millions) 2024 2023 2022 Financing Activities Proceeds from issuances of long-term debt $ 4,042 $ 5,482 $ 3,377 Payments of long-term debt (3,886) (3,005) (2,458) Debt redemptions — — (1,716) Short-term borrowings, by original maturity: More than three months - proceeds 5,786 5,428 1,969 More than three months - payments (5,639) (3,106) (1,951) Three months or less, net 392 (29) (31) Cash dividends paid (7,229) (6,682) (6,172) Share repurchases (1,000) (1,000) (1,500) Proceeds from exercises of stock options 166 116 138 Withholding tax payments on restricted stock units (RSUs) and performance stock units (PSUs) converted (135) (140) (107) Other financing (53) (73) (72) Net Cash Used for Financing Activities (7,556) (3,009) (8,523) Effect of exchange rate changes on cash and cash equivalents and restricted cash (687) (277) (465) Net (Decrease)/Increase in Cash and Cash Equivalents and Restricted Cash (1,208) 4,661 (607) Cash and Cash Equivalents and Restricted Cash, Beginning of Year 9,761 5,100 5,707 Cash and Cash Equivalents and Restricted Cash, End of Year $ 8,553 $ 9,761 $ 5,100 See accompanying notes to the consolidated financial statements. 64 Table of Contents Consolidated Balance Sheet PepsiCo, Inc. and Subsidiaries December 28, 2024 and December 30, 2023 (in millions except per share amounts) 2024 2023 ASSETS Current Assets Cash and cash equivalents $ 8,505 $ 9,711 Short-term investments 761 292 Accounts and notes receivable, net 10,333 10,815 Inventories Raw materials and packaging 2,440 2,388 Work-in-process 104 104 Finished goods 2,762 2,842 5,306 5,334 Prepaid expenses and other current assets 921 798 Total Current Assets 25,826 26,950 Property, Plant and Equipment, net 28,008 27,039 Amortizable Intangible Assets, net 1,102 1,199 Goodwill 17,534 17,728 Other Indefinite-Lived Intangible Assets 13,699 13,730 Investments in Noncontrolled Affiliates 1,985 2,714 Deferred Income Taxes 4,362 4,474 Other Assets 6,951 6,661 Total Assets $ 99,467 $ 100,495 LIABILITIES AND EQUITY Current Liabilities Short-term debt obligations $ 7,082 $ 6,510 Accounts payable and other current liabilities 24,454 25,137 Total Current Liabilities 31,536 31,647 Long-Term Debt Obligations 37,224 37,595 Deferred Income Taxes 3,484 3,895 Other Liabilities 9,052 8,721 Total Liabilities 81,296 81,858 Commitments and contingencies PepsiCo Common Shareholders’ Equity Common stock, par value 1 2 / 3 ¢ per share (authorized 3,600 shares; issued, net of repurchased common stock at par value: 1,372 and 1,374 shares, respectively) 23 23 Capital in excess of par value 4,385 4,261 Retained earnings 72,266 70,035 Accumulated other comprehensive loss (17,612) (15,534) Repurchased common stock, in excess of par value 495 and 493 shares, respectively) (41,021) (40,282) Total PepsiCo Common Shareholders’ Equity 18,041 18,503 Noncontrolling interests 130 134 Total Equity 18,171 18,637 Total Liabilities and Equity $ 99,467 $ 100,495 See accompanying notes to the consolidated financial statements. 65 Table of Contents Consolidated Statement of Equity PepsiCo, Inc. and Subsidiaries Fiscal years ended December 28, 2024, December 30, 2023 and December 31, 2022 (in millions except per share amounts) 2024 2023 2022 Shares Amount Shares Amount Shares Amount Common Stock Balance, beginning of year 1,374 $ 23 1,377 $ 23 1,383 $ 23 Change in repurchased common stock (2) — (3) — (6) — Balance, end of year 1,372 23 1,374 23 1,377 23 Capital in Excess of Par Value Balance, beginning of year 4,261 4,134 4,001 Share-based compensation expense 357 379 346 Stock option exercises, RSUs and PSUs converted (90) (107) (102) Withholding tax on RSUs and PSUs converted (135) (140) (107) Other (8) (5) (4) Balance, end of year 4,385 4,261 4,134 Retained Earnings Balance, beginning of year 70,035 67,800 65,165 Net income attributable to PepsiCo 9,578 9,074 8,910 Cash dividends declared (a) (7,347) (6,839) (6,275) Balance, end of year 72,266 70,035 67,800 Accumulated Other Comprehensive Loss Balance, beginning of year (15,534) (15,302) (14,898) Other comprehensive loss attributable to PepsiCo (2,078) (232) (404) Balance, end of year (17,612) (15,534) (15,302) Repurchased Common Stock Balance, beginning of year (493) (40,282) (490) (39,506) (484) (38,248) Share repurchases (6) (1,000) (6) (1,000) (9) (1,500) Stock option exercises, RSUs and PSUs converted 4 256 3 223 3 240 Other — 5 — 1 — 2 Balance, end of year (495) (41,021) (493) (40,282) (490) (39,506) Total PepsiCo Common Shareholders’ Equity 18,041 18,503 17,149 Noncontrolling Interests Balance, beginning of year 134 124 108 Net income attributable to noncontrolling interests 48 81 68 Distributions to noncontrolling interests (49) (68) (69) Acquisitions — — 21 Other, net (3) (3) (4) Balance, end of year 130 134 124 Total Equity $ 18,171 $ 18,637 $ 17,273 (a) Cash dividends declared per common share were $5.3300, $4.9450 and $4.5250 for 2024, 2023 and 2022, respectively.
Biggest changeSee Note 7 to our consolidated financial statements for our past and expected contributions and estimated future benefit payments. 56 Table of Contents Consolidated Statement of Income PepsiCo, Inc. and Subsidiaries Fiscal years ended December 27, 2025, December 28, 2024 and December 30, 2023 (in millions except per share amounts) 2025 2024 2023 Net Revenue $ 93,925 $ 91,854 $ 91,471 Cost of sales 43,066 41,744 41,881 Gross profit 50,859 50,110 49,590 Selling, general and administrative expenses 37,368 37,190 36,677 Impairment of intangible assets (see Notes 1 and 4) 1,993 33 927 Operating Profit 11,498 12,887 11,986 Other pension and retiree medical benefits (expense)/income (133) (22) 250 Net interest expense and other (1,121) (919) (819) Income before income taxes 10,244 11,946 11,417 Provision for income taxes 1,949 2,320 2,262 Net income 8,295 9,626 9,155 Less: Net income attributable to noncontrolling interests 55 48 81 Net Income Attributable to PepsiCo $ 8,240 $ 9,578 $ 9,074 Net Income Attributable to PepsiCo per Common Share Basic $ 6.02 $ 6.97 $ 6.59 Diluted $ 6.00 $ 6.95 $ 6.56 Weighted-average common shares outstanding Basic 1,369 1,373 1,376 Diluted 1,373 1,378 1,383 See accompanying notes to the consolidated financial statements. 57 Table of Contents Consolidated Statement of Comprehensive Income PepsiCo, Inc. and Subsidiaries Fiscal years ended December 27, 2025, December 28, 2024 and December 30, 2023 (in millions) 2025 2024 2023 Net income $ 8,295 $ 9,626 $ 9,155 Other comprehensive income/(loss), net of taxes: Net currency translation adjustment 1,723 (1,962) (307) Net change on cash flow hedges 44 113 (32) Net pension and retiree medical adjustments 452 5 (358) Net change on available-for-sale debt securities and other 369 (234) 465 Total other comprehensive income/(loss), net of taxes 2,588 (2,078) (232) Comprehensive income 10,883 7,548 8,923 Less: Comprehensive income attributable to noncontrolling interests 55 48 81 Comprehensive Income Attributable to PepsiCo $ 10,828 $ 7,500 $ 8,842 See accompanying notes to the consolidated financial statements. 58 Table of Contents Consolidated Statement of Cash Flows PepsiCo, Inc. and Subsidiaries Fiscal years ended December 27, 2025, December 28, 2024 and December 30, 2023 (in millions) 2025 2024 2023 Operating Activities Net income $ 8,295 $ 9,626 $ 9,155 Depreciation and amortization 3,451 3,160 2,948 Impairment and other charges 1,946 714 1,230 Product recall-related impact — 187 136 Cash payments for product recall-related impact (6) (148) — Operating lease right-of-use asset amortization 727 655 570 Share-based compensation expense 288 362 380 Restructuring and impairment charges 983 727 445 Cash payments for restructuring charges (796) (436) (434) Acquisition and divestiture-related charges 453 22 41 Cash payments for acquisition and divestiture-related charges (228) (18) (41) Pension and retiree medical plan expenses 504 414 150 Pension and retiree medical plan contributions (472) (348) (410) Deferred income taxes and other tax charges and credits 71 (42) (271) Tax payments related to the TCJ Act (772) (579) (309) Change in assets and liabilities: Accounts and notes receivable (580) (138) (793) Inventories (150) (314) (261) Prepaid expenses and other current assets 195 40 (13) Accounts payable and other current liabilities (677) (943) 420 Income taxes payable (433) (123) 310 Other, net (712) (311) 189 Net Cash Provided by Operating Activities 12,087 12,507 13,442 Investing Activities Capital spending (4,415) (5,318) (5,518) Sales of property, plant and equipment 528 342 198 Acquisitions, net of cash acquired, investments in noncontrolled affiliates and purchases of intangible and other assets (3,391) (256) (314) Divestitures, sales of investments in noncontrolled affiliates and other assets 39 166 75 Short-term investments, by original maturity: More than three months - purchases (190) (425) (555) More than three months - maturities 605 — 556 More than three months - sales — — 12 Three months or less, net 45 5 3 Other investing, net (100) 14 48 Net Cash Used for Investing Activities (6,879) (5,472) (5,495) (Continued on following page) 59 Table of Contents Consolidated Statement of Cash Flows (continued) PepsiCo, Inc. and Subsidiaries Fiscal years ended December 27, 2025, December 28, 2024 and December 30, 2023 (in millions) 2025 2024 2023 Financing Activities Proceeds from issuances of long-term debt $ 8,189 $ 4,042 $ 5,482 Payments of long-term debt (4,082) (3,886) (3,005) Short-term borrowings, by original maturity: More than three months - proceeds 6,391 5,786 5,428 More than three months - payments (7,920) (5,639) (3,106) Three months or less, net 1,170 392 (29) Cash dividends paid (7,638) (7,229) (6,682) Share repurchases (1,000) (1,000) (1,000) Proceeds from exercises of stock options 97 166 116 Withholding tax payments on restricted stock units (RSUs) and performance stock units (PSUs) converted (113) (135) (140) Other financing (73) (53) (73) Net Cash Used for Financing Activities (4,979) (7,556) (3,009) Effect of exchange rate changes on cash and cash equivalents and restricted cash 422 (687) (277) Net Increase/(Decrease) in Cash and Cash Equivalents and Restricted Cash 651 (1,208) 4,661 Cash and Cash Equivalents and Restricted Cash, Beginning of Year 8,553 9,761 5,100 Cash and Cash Equivalents and Restricted Cash, End of Year $ 9,204 $ 8,553 $ 9,761 See accompanying notes to the consolidated financial statements. 60 Table of Contents Consolidated Balance Sheet PepsiCo, Inc. and Subsidiaries December 27, 2025 and December 28, 2024 (in millions except per share amounts) 2025 2024 ASSETS Current Assets Cash and cash equivalents $ 9,159 $ 8,505 Short-term investments 371 761 Accounts and notes receivable, net 11,506 10,333 Inventories Raw materials and packaging 2,581 2,440 Work-in-process 143 104 Finished goods 3,121 2,762 5,845 5,306 Prepaid expenses and other current assets 1,068 921 Total Current Assets 27,949 25,826 Property, Plant and Equipment, net 29,905 28,008 Amortizable Intangible Assets, net 1,219 1,102 Goodwill 18,916 17,534 Other Indefinite-Lived Intangible Assets 13,847 13,699 Investments in Noncontrolled Affiliates 2,038 1,985 Deferred Income Taxes 4,541 4,362 Other Assets 8,984 6,951 Total Assets $ 107,399 $ 99,467 LIABILITIES AND EQUITY Current Liabilities Short-term debt obligations $ 6,861 $ 7,082 Accounts payable and other current liabilities 25,903 24,454 Total Current Liabilities 32,764 31,536 Long-Term Debt Obligations 42,321 37,224 Deferred Income Taxes 3,802 3,484 Other Liabilities 7,965 9,052 Total Liabilities 86,852 81,296 Commitments and contingencies PepsiCo Common Shareholders’ Equity Common stock, par value 1 2 / 3 ¢ per share (authorized 3,600 shares; issued, net of repurchased common stock at par value: 1,367 and 1,372 shares, respectively) 23 23 Capital in excess of par value 4,451 4,385 Retained earnings 72,788 72,266 Accumulated other comprehensive loss (15,024) (17,612) Repurchased common stock, in excess of par value 500 and 495 shares, respectively) (41,832) (41,021) Total PepsiCo Common Shareholders’ Equity 20,406 18,041 Noncontrolling interests 141 130 Total Equity 20,547 18,171 Total Liabilities and Equity $ 107,399 $ 99,467 See accompanying notes to the consolidated financial statements. 61 Table of Contents Consolidated Statement of Equity PepsiCo, Inc. and Subsidiaries Fiscal years ended December 27, 2025, December 28, 2024 and December 30, 2023 (in millions except per share amounts) 2025 2024 2023 Shares Amount Shares Amount Shares Amount Common Stock Balance, beginning of year 1,372 $ 23 1,374 $ 23 1,377 $ 23 Change in repurchased common stock (5) — (2) — (3) — Balance, end of year 1,367 23 1,372 23 1,374 23 Capital in Excess of Par Value Balance, beginning of year 4,385 4,261 4,134 Share-based compensation expense 280 357 379 Stock option exercises, RSUs and PSUs converted (92) (90) (107) Withholding tax on RSUs and PSUs converted (113) (135) (140) Other (9) (8) (5) Balance, end of year 4,451 4,385 4,261 Retained Earnings Balance, beginning of year 72,266 70,035 67,800 Net income attributable to PepsiCo 8,240 9,578 9,074 Cash dividends declared (a) (7,718) (7,347) (6,839) Balance, end of year 72,788 72,266 70,035 Accumulated Other Comprehensive Loss Balance, beginning of year (17,612) (15,534) (15,302) Other comprehensive income/(loss) attributable to PepsiCo 2,588 (2,078) (232) Balance, end of year (15,024) (17,612) (15,534) Repurchased Common Stock Balance, beginning of year (495) (41,021) (493) (40,282) (490) (39,506) Share repurchases (7) (1,000) (6) (1,000) (6) (1,000) Stock option exercises, RSUs and PSUs converted 2 189 4 256 3 223 Other — — — 5 — 1 Balance, end of year (500) (41,832) (495) (41,021) (493) (40,282) Total PepsiCo Common Shareholders’ Equity 20,406 18,041 18,503 Noncontrolling Interests Balance, beginning of year 130 134 124 Net income attributable to noncontrolling interests 55 48 81 Distributions to noncontrolling interests (44) (49) (68) Other, net — (3) (3) Balance, end of year 141 130 134 Total Equity $ 20,547 $ 18,171 $ 18,637 (a) Cash dividends declared per common share were $5.6225, $5.3300 and $4.9450 for 2025, 2024 and 2023, respectively.
The PRC is comprised of a cross-functional, geographically diverse, senior management group, including PepsiCo’s Chairman of the Board of Directors and Chief Executive Officer, Chief Financial Officer, General Counsel, Sector Chief Executive Officers, and the heads of Enterprise Risk, Corporate Affairs, Human Resources, Research & Development, Information Technology, Sustainability, Strategy, Transformation, International Beverages, Commercial, Global Operations and Marketing; • Division and key market risk committees, comprised of cross-functional senior management teams, meet regularly to identify, assess, prioritize and address division and country-specific business risks; • PepsiCo’s Risk Management Office, which manages the overall risk management process, provides ongoing guidance, tools and analytical support to the PRC and the division and key country risk committees, identifies and assesses potential risks and facilitates ongoing communication between the parties, as well as with PepsiCo’s Board, the Audit Committee of the Board and other Committees of the Board; • PepsiCo’s Internal Audit Department evaluates the ongoing effectiveness of our key internal controls through periodic audit and review procedures; and 39 Table of Contents • PepsiCo’s Compliance & Ethics and Law Departments lead and coordinate our compliance policies and practices. • PepsiCo’s Disclosure Committee, comprised of the General Counsel, Controller and heads of Internal Audit, Financial Planning & Analysis and Investor Relations, evaluates information from PepsiCo’s integrated risk management framework as part of the Disclosure Committee’s monitoring of the integrity and effectiveness of the Company’s disclosure controls and procedures.
The PRC is comprised of a cross-functional, geographically diverse, senior management group, including PepsiCo’s Chairman of the Board of Directors and Chief Executive Officer, Chief Financial Officer, General Counsel, Region Chief Executive Officers, and the heads of Enterprise Risk, Corporate Affairs, Human Resources, Research & Development, Information Technology, Sustainability, Strategy, Transformation, International Beverages, Commercial, Global Operations and Marketing; • Segment and key market risk committees, comprised of cross-functional senior management teams, meet regularly to identify, assess, prioritize and address segment and market-specific business risks; • PepsiCo’s Risk Management Office, which manages the overall risk management process, provides ongoing guidance, tools and analytical support to the PRC and the segment and key market and function risk committees, identifies and assesses potential risks and facilitates ongoing communication between the parties, as well as with PepsiCo’s Board, the Audit Committee of the Board and other Committees of the Board; • PepsiCo’s Internal Audit Department evaluates the ongoing effectiveness of our key internal controls through periodic audit and review procedures; and • PepsiCo’s Compliance & Ethics and Law Departments lead and coordinate our compliance policies and practices. • PepsiCo’s Disclosure Committee, comprised of the General Counsel, Controller and heads of Internal Audit, Financial Planning & Analysis and Investor Relations, evaluates information from PepsiCo’s integrated risk management framework as part of the Disclosure Committee’s monitoring of the integrity and effectiveness of the Company’s disclosure controls and procedures.