Question
Please find below, the review of a publicly traded company, and follow the instructions carefully. The links to the company financial records are here... PEPSI
Please find below, the review of a publicly traded company, and follow the instructions carefully.
The links to the company financial records are here...
PEPSI - INCOME STATEMENT | ||||
Breakdown | 30/12/2022 | 30/12/2021 | 30/12/2020 | 30/12/2019 |
Total Revenue | 86 392 000 | 79 474 000 | 70 372 000 | 67 161 000 |
Operating Revenue | 86 392 000 | 79 474 000 | 70 372 000 | 67 161 000 |
Cost of Revenue | 40 576 000 | 37 075 000 | 31 797 000 | 30 132 000 |
Gross Profit | 45 816 000 | 42 399 000 | 38 575 000 | 37 029 000 |
Operating Expense | 34 459 000 | 31 237 000 | 28 495 000 | 26 738 000 |
Selling General and Administrative | 34 459 000 | 31 237 000 | 28 495 000 | 26 738 000 |
Operating Income | 11 357 000 | 11 162 000 | 10 080 000 | 10 291 000 |
Net Non Operating Interest Income Expense | -939 000 | -1 863 000 | -1 128 000 | -935 000 |
Interest Income Non Operating | - | - | - | 200 000 |
Interest Expense Non Operating | 939 000 | 1 863 000 | 1 128 000 | 1 135 000 |
Other Income Expense | 287 000 | 522 000 | 117 000 | -44 000 |
Special Income Charges | 155 000 | - | - | - |
Other Non Operating Income Expenses | 132 000 | 522 000 | 117 000 | -44 000 |
Pretax Income | 10 705 000 | 9 821 000 | 9 069 000 | 9 312 000 |
Tax Provision | 1 727 000 | 2 142 000 | 1 894 000 | 1 959 000 |
Net Income Common Stockholders | 8 910 000 | 7 618 000 | 7 120 000 | 7 314 000 |
Net Income | 8 910 000 | 7 618 000 | 7 120 000 | 7 314 000 |
Otherunder Preferred Stock Dividend | - | - | 0 | 0 |
Average Dilution Earnings | - | - | 0 | 0 |
Diluted NI Available to Com Stockholders | 8 910 000 | 7 618 000 | 7 120 000 | 7 314 000 |
Basic EPS | 6,45 | 5,51 | 5,16 | 5,26 |
Diluted EPS | 6,42 | 5,49 | 5,12 | 5,2 |
Basic Average Shares | 1 380 000 | 1 383 000 | 1 380 000 | 1 391 000 |
Diluted Average Shares | 1 387 000 | 1 389 000 | 1 392 000 | 1 407 000 |
Total Operating Income as Reported | 11 512 000 | 11 162 000 | 10 080 000 | 10 291 000 |
Total Expenses | 75 035 000 | 68 312 000 | 60 292 000 | 56 870 000 |
Net Income from Continuing & Discontinued Operation | 8 910 000 | 7 618 000 | 7 120 000 | 7 314 000 |
Normalized Income | 8 786 000 | 7 618 000 | 7 120 000 | 7 314 000 |
Interest Income | - | - | - | 200 000 |
Interest Expense | 939 000 | 1 863 000 | 1 128 000 | 1 135 000 |
Net Interest Income | -939 000 | -1 863 000 | -1 128 000 | -935 000 |
EBIT | 11 644 000 | 11 684 000 | 10 197 000 | 10 447 000 |
EBITDA | 14 924 000 | 14 899 000 | 12 745 000 | 12 879 000 |
Reconciled Cost of Revenue | 40 576 000 | 37 075 000 | 31 797 000 | 30 132 000 |
Reconciled Depreciation | 3 280 000 | 3 215 000 | 2 548 000 | 2 432 000 |
Net Income from Continuing Operation Net Minority Interest | 8 910 000 | 7 618 000 | 7 120 000 | 7 314 000 |
Total Unusual Items Excluding Goodwill | 155 000 | - | - | - |
Total Unusual Items | 155 000 | - | - | - |
Normalized EBITDA | 14 769 000 | 14 899 000 | 12 745 000 | 12 879 000 |
Tax Rate for Calcs | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 31 000 | 0 | 0 | 0 |
You are required to;
a) Analyze their financial statements (Statement of Cash Flows, Income Statement, and Balance Sheet), and provide a detailed summary of their financial performance. You are expected to include your own tables/illustrations as part of this summary to reinforce your position. Your analysis should include a wide range of financial and performance indicators along with your interpretations of these measurements.
b) You are to prepare detailed recommendations on how they can increase their profitability in the future. You can choose between short, mid or long term projections, however your recommendation must be realistic based on their capabilities and market forces. You must justify your strategy based on your previous financial assessment of the company.
c) Be sure to include an introduction, and conclusion as part of your report.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started