Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

following the information above, create a deconsolidation report? THANK YOU!! Consolidated Statement of Income PepsiCo, Inc. and Subsidiaries Fiscal years ended December 30, 2017, December

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed following the information above, create a deconsolidation report? THANK YOU!!

Consolidated Statement of Income PepsiCo, Inc. and Subsidiaries Fiscal years ended December 30, 2017, December 31, 2016 and December 26, 2015 (in millions except per share amounts) 2017 2016 2015 $ 63,525 $ 62,799 $ 63,056 28,785 28,209 28,731 34,740 34,590 34,325 24,231 24,805 24,613 1,359 10,509 9,785 8,353 (1,151) (1,342) (970) 244 59 9,602 8,553 7,442 4,694 2,174 1,941 4,908 6,379 5,501 51 49 4,857 $ 6,329 $ 5,452 Net Revenue Cost of sales Gross profit Selling, general and administrative expenses Venezuela impairment charges Operating Profit Interest expense Interest income and other Income before income taxes Provision for income taxes (See Note 5) Net income Less: Net income attributable to noncontrolling interests Net Income Attributable to PepsiCo Net Income Attributable to PepsiCo per Common Share Basic Diluted Weighted-average common shares outstanding Basic Diluted Cash dividends declared per common share 110 50 $ $ 3.40 $ 3.38 $ 4.39 $ 4.36 $ 3.71 3.67 1,425 1,438 $ 3.1675 $ 1,439 1,469 1,452 1,485 2.96 $ 2.7625 THE COCA-COLA COMPANY AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS 2017 2016 $ 8,555 9,595 18,150 4,051 3,856 2,675 2,481 2,797 $ 6,006 9,352 15,358 5,317 3,667 2,655 2,000 219 7,329 36,545 20,856 1,096 4,560 8,203 6,729 1.38 9,401 34,010 16,260 989 4,248 10,635 6,097 3,676 10,629 726 $ 87,270 368 December 31, (In millions except par value) ASSETS CURRENT ASSETS Cash and cash equivalents Short-term investments TOTAL CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS Marketable securities Trade accounts receivable, less allowances of $477 and $466, respectively Inventories Prepaid expenses and other assets Assets held for sale Assets held for sale - discontinued operations TOTAL CURRENT ASSETS EQUITY METHOD INVESTMENTS OTHER INVESTMENTS OTHER ASSETS PROPERTY, PLANT AND EQUIPMENT -- net TRADEMARKS WITH INDEFINITE LIVES BOTILERS FRANCHISE RIGHTS WIIH INDEFINITE LIVES GOODWILL OTHER INTANGIBLE ASSETS TOTAL ASSETS LIABILITIES AND EQUITY CURRENT LIABILITIES Accounts payable and accrued expenses Loans and notes payable Current maturities of long-term debt Accrued income taxes Liabilities held for sale Liabilities held for sale -- discontinued operations TOTAL CURRENT LIABILITIES LONG-TERM DEBT OTHER LIABILITIES DEFERRED INCOME TAXES THE COCA-COLA COMPANY SHAREOWNERS' EQUITY Common stock, $0.25 par values Authorized -11,200 shares; Issued - 7,040 and 7,040 shares, respectively Capital surplus Reinvested earnings Accumulated other comprehensive income (loss) Treasury stock, at cost -2,781 and 2,752 shares, respectively EQUITY ATTRIBUTABLE TO SHAREOWNERS OF THE COCA-COLA COMPANY EQUITY ATTRIBUTABLE TO NONCONTROLLING INTERESTS TOTAL EQUITY TOTAL LIABILITIES AND EQUITY $ 87,896 $ 9,490 12,498 3,527 307 710 $ 8,748 13,205 3,298 410 37 1,496 27,194 31,182 8,021 2,522 26,532 29,684 4,081 3,753 1,760 15,864 60,430 (10,305) (50,677) 17,072 1,905 18,977 $ 87,896 1,760 14,993 65,502 (11,205) (47,988) 23,062 158 23,220 $ 87,270 THE COCA-COLA COMPANY AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME 2017 2016 2015 Year Ended December 31, (In millions except per share data) NET OPERATING REVENUES Cost of goods sold GROSS PROFIT Selling, general and administrative expenses Other operating charges OPERATING INCOME Interest income Interest expense Equity income (loss) - net Other income (loss) --net INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES Income taxes from continuing operations NET INCOME FROM CONTINUING OPERATIONS Income from discontinued operations (net of income taxes of $47, $0 and $0, respectively) CONSOLIDATED NET INCOME Less: Net income attributable to noncontrolling interests NET INCOME ATTRIBUTABLE TO SHAREOWNERS OF THE COCA-COLA COMPANY $ 35,410 $41,863 $ 44,294 13,256 16,465 17,482 22,154 25,398 26,812 12,496 15,262 16,427 2,157 1,510 1,657 7,501 8,626 8,728 677 642 613 841 733 856 1,071 835 489 (1,666) (1,234) 631 6,742 8,136 9,605 5,560 1,586 2,239 1,182 7,366 101 1,283 6,550 7,366 35 23 15 6,550 $ 1,248 $ 6,527 $ 7,351 $ 1.51 $ 1.69 $ 1.51 $ 1.49 $ $ 1.69 1.67 Basic net income per share from continuing operations! Basic net income per share from discontinued operations BASIC NET INCOME PER SHARE Diluted net income per share from continuing operations' Diluted net income per share from discontinued operations DILUTED NET INCOME PER SHARE AVERAGE SHARES OUTSTANDING - BASIC Effect of dilutive securities AVERAGE SHARES OUTSTANDING - DILUTED $ 0.28 0.02 $ 0.299 $ 0.27 0.02 $ 0.29 4,272 52 4,324 $ 1.49 4,317 50 4,367 $ 1.67 4,352 53 4,405 Consolidated Balance Sheet PepsiCo, Inc. and Subsidiaries December 30, 2017 and December 31, 2016 (in millions except per share amounts) 2017 2016 10,610 $ 8.900 7,024 2,947 1,546 31,027 17,240 1,268 14,744 12,570 27,314 2,042 913 79,804 $ 9.158 6,967 6,694 2,723 908 26,450 16,591 1.237 14,430 12.196 26,626 1.950 73.490 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 intangible assets Nonamortizable Intangible Assets Investments in Noncontrolled Affiliates Other Assets Total Assets LIABILITIES AND EQUITY Current Liabilities Short-term debt obligations Accounts payable and other current liabilities Total Current Liabilities Long-Term Debt Obligations Other Liabilities Deferred Income Taxes Total Liabilities Commitments and contingencies Preferred Stock, no par value Repurchased Preferred Stock PepsiCo Common Shareholders' Equity Common stock, par value 1 per share (authorized 3,600 shares, issued, net of repurchased common stock at par value: 1,420 and 1,428 shares, respectively) Capital in excess of par value Retained earnings Accumulated other comprehensive loss Repurchased common stock, in excess of par value (446 and 438 shares, respectively) Total PepsiCo Common Shareholders' Equity Noncontrolling interests Total Equity Total Liabilities and Equity 5,485 15,017 20,502 33,796 11,283 3,242 68,823 6,892 14.343 21.135 30,053 6,669 62,291 41 (197) (192) 24 3,996 52,839 (13,057) (32,757) 11,045 92 10,981 79,804 $ 4,091 52,518 (13,919) (31,468) 11.246 104 11,199 73.490

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

An Auditors Guide To Auditing Financial Statements In The UK

Authors: Steve Collings

1st Edition

1526527480, 978-1526527486

More Books

Students also viewed these Accounting questions

Question

Is conflict always unhealthy? Why or why not? (Objective 4)

Answered: 1 week ago