Stock Analysis on Net

PepsiCo Inc. (NASDAQ:PEP)

$24.99

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

PepsiCo Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Jun 14, 2025 Mar 22, 2025 Dec 28, 2024 Sep 7, 2024 Jun 15, 2024 Mar 23, 2024 Dec 30, 2023 Sep 9, 2023 Jun 17, 2023 Mar 25, 2023 Dec 31, 2022 Sep 3, 2022 Jun 11, 2022 Mar 19, 2022 Dec 25, 2021 Sep 4, 2021 Jun 12, 2021 Mar 20, 2021 Dec 26, 2020 Sep 5, 2020 Jun 13, 2020 Mar 21, 2020
Net income
Depreciation and amortization
Gain associated with the Juice Transaction
Impairment and other charges (credits)
Indirect tax impact
Product recall-related impact
Cash payments for product recall-related impact
Operating lease right-of-use asset amortization
Stock-based compensation expense
Restructuring and impairment charges
Cash payments for restructuring charges
Pension and retiree medical plan (income) expense
Pension and retiree medical plan contributions
Deferred income taxes and other tax charges and credits
Net tax related to the Tax Cuts and Jobs Act (TCJ Act)
Tax payments related to the TCJ Act
Accounts and notes receivable
Inventories
Prepaid expenses and other current assets
Accounts payable and other current liabilities
Income taxes payable
Change in assets and liabilities
Other, net
Net cash provided by (used for) operating activities
Capital spending
Sales of property, plant and equipment
Acquisitions, net of cash acquired, investments in noncontrolled affiliates and purchases of intangible and other assets
Proceeds associated with the Juice Transaction
Other divestitures, sales of investments in noncontrolled affiliates and other assets
Short-term investments, original maturity more than three months, purchases
Short-term investments, original maturity more than three months, maturities
Short-term investments, original maturity more than three months, sales
Short-term investments, original maturity three months or less, net
Other investing, net
Net cash (used for) provided by investing activities
Proceeds from issuances of long-term debt
Payments of long-term debt
Debt redemptions
Short-term borrowings, original maturity more than three months, proceeds
Short-term borrowings, original maturity more than three months, payments
Short-term borrowings, original maturity three months or less, net
Payments of acquisition-related contingent consideration
Cash dividends paid
Share repurchases
Proceeds from exercises of stock options
Withholding tax payments on restricted stock units (RSUs) and performance stock units (PSUs) converted
Other financing
Net cash provided by (used for) financing activities
Effect of exchange rate changes on cash and cash equivalents and restricted cash
Net increase (decrease) in cash and cash equivalents and restricted cash

Based on: 10-Q (reporting date: 2025-06-14), 10-Q (reporting date: 2025-03-22), 10-K (reporting date: 2024-12-28), 10-Q (reporting date: 2024-09-07), 10-Q (reporting date: 2024-06-15), 10-Q (reporting date: 2024-03-23), 10-K (reporting date: 2023-12-30), 10-Q (reporting date: 2023-09-09), 10-Q (reporting date: 2023-06-17), 10-Q (reporting date: 2023-03-25), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-03), 10-Q (reporting date: 2022-06-11), 10-Q (reporting date: 2022-03-19), 10-K (reporting date: 2021-12-25), 10-Q (reporting date: 2021-09-04), 10-Q (reporting date: 2021-06-12), 10-Q (reporting date: 2021-03-20), 10-K (reporting date: 2020-12-26), 10-Q (reporting date: 2020-09-05), 10-Q (reporting date: 2020-06-13), 10-Q (reporting date: 2020-03-21).


Net Income
The net income of the company exhibited considerable volatility over the observed periods. After peaking at 4,273 million USD in March 2022, net income generally declined, with notable drops around December 2022 (535 million USD) and March 2025 (1,534 million USD). The data suggests periods of significant earnings fluctuation without a clear stable upward or downward trend.
Depreciation and Amortization
Depreciation and amortization expenses show an upward trend with fluctuations, reaching above 1,000 million USD in the last quarter of 2024. This increase indicates rising non-cash expenses related to asset depreciation and amortization, possibly due to capital investments or asset revaluations.
Asset Impairments and Charges
There are notable impairment charges especially visible starting late 2021, with a sharp increase in impairment and other charges in December 2021 (482 million USD) and March 2022 (1,389 million USD). These sporadic but significant charges indicate episodic asset write-downs affecting profitability.
Operating Lease Amortization
Operating lease right-of-use asset amortization has steadily increased over the periods, rising from 99 million USD to over 200 million USD by the end of 2024, reflecting increased lease obligations or changes in accounting standards regarding leases.
Restructuring and Related Payments
Restructuring and impairment charges show variability with some high values notably in December 2022 (285 million USD) and March 2025 (312 million USD). Cash payments related to restructuring steadily increased in magnitude, indicating ongoing restructuring activities affecting cash flows.
Pension and Retiree Medical Plans
The pension and retiree medical plan expense fluctuated but generally remained moderate. Contributions to these plans show large negative values in many quarters, indicating significant cash outflows related to pension funding.
Deferred and Other Tax Charges
Deferred income taxes and other tax charges/credits vary significantly, with some extreme positive and negative values, suggesting volatility in tax positions or adjustments, including the tax-related impacts of legislative changes.
Working Capital Changes
The components of working capital such as accounts receivable, inventories, prepaid expenses, and accounts payable show considerable variability both in positive and negative directions. Accounts payable and other liabilities particularly reflect wide fluctuations, highlighting changes in supplier payments or short-term obligations.
Cash Flows from Operating Activities
Net cash provided by operating activities generally remains positive with significant peaks, especially in late 2020 and the 2023-2024 periods. However, there are some quarters with negative cash flow, indicating variability in operational liquidity generation.
Investing Activities
Capital spending remains substantial throughout the periods, consistently exceeding several hundred million USD each quarter, which accounts for high levels of investment in property, plant, and equipment. Proceeds from property sales and divestitures are minor compared to capital expenditures. There is also considerable variation in acquisitions and divestitures, suggesting active portfolio management.
Financing Activities
Financing activities show a complex pattern with significant issuances and repayments of long-term and short-term debt. There is also consistent cash outflow related to dividends and share repurchases, indicating ongoing shareholder returns despite fluctuations in other financing components. The net cash from financing activities fluctuated from strongly positive to negative values, reflecting aggressive debt management and capital return strategies.
Cash and Cash Equivalents
The net increase or decrease in cash shows no consistent trend, with some quarters experiencing strong positive cash flow whereas others reflect substantial decreases. Exchange rate effects add additional variability, which can impact reported cash balances due to currency fluctuations.
Additional Noteworthy Items
The gain associated with the Juice Transaction appears as a significant one-time negative impact in late 2021 and early 2022, impacting net income and cash flow metrics during those periods. Product recall and related cash payments appear sporadically with minor impacts on cash flows.