Beruflich Dokumente
Kultur Dokumente
Page No.
Declaration
Certificate from the institute
Acknowledgement
Table of contents
Chapter 1
Introduction
1-13
Chapter 2
Profile of Company
14-26
Chapter 3
Financial Statement of Company
27-33
Chapter 4
Findings
34
Suggestion
35
Conclusion
36
Wibliography
1
CHAPTER 1
INTRODUCTION
MARGINAL COSTING
Marginal cost is the cost of the next unit or one additional unit of volume or output.
The marginal cost of a product is its variable cost. This is normally taken to be; direct
labour, direct material, direct expenses and the variable part of overheads.
Marginal costing is formally defined as: the accounting system in which variable costs
are charged to cost units and the fixed costs of the period are written-off in full against the
aggregate contribution. Its special value is in decision making. (Terminology)
The term contribution mentioned in the formal definition is the term given to the
difference between Sales and Marginal cost. Thus
MARGINAL
COST =
If the volume of output increases, the cost per unit in normal circumstances reduces.
Conversely, if an output reduces, the cost per unit increases. If a factory produces 1000
units at a total cost of $3,000 and if by increasing the output by one unit the cost goes up to
$3,002, the marginal cost of additional output will be $.2.
2.
If an increase in output is more than one, the total increase in cost divided by the total
increase in output will give the average marginal cost per unit. If, for example, the output is
increased to 1020 units from 1000 units and the total cost to produce these units is $1,045,
the average marginal cost per unit is $2.25. It can be described as follows:
Additional cost =
Additional units
$ 45 = $2.25
20
The ascertainment of marginal cost is based on the classification and segregation of cost
into fixed and variable cost. In order to understand the marginal costing technique, it is
essential to understand the meaning of marginal cost.
Marginal cost means the cost of the marginal or last unit produced. It is also defined as the
cost of one more or one less unit produced besides existing level of production. In this
3
connection, a unit may mean a single commodity, a dozen, a gross or any other measure of
goods.
For example, if a manufacturing firm produces X unit at a cost of $ 300 and X+1 units at a
cost of $ 320, the cost of an additional unit will be $ 20 which is marginal cost. Similarly if
the production of X-1 units comes down to $ 280, the cost of marginal unit will be $ 20
(300280).
The marginal cost varies directly with the volume of production and marginal cost per unit
remains the same. It consists of prime cost, i.e. cost of direct materials, direct labor and all
variable overheads. It does not contain any element of fixed cost which is kept separate
under marginal cost technique.
Marginal costing may be defined as the technique of presenting cost data wherein variable
costs and fixed costs are shown separately for managerial decision-making. It should be
clearly understood that marginal costing is not a method of costing like process costing or
job costing. Rather it is simply a method or technique of the analysis of cost information
for the guidance of management which tries to find out an effect on profit due to changes in
the volume of output.
There are different phrases being used for this technique of costing. In UK, marginal
costing is a popular phrase whereas in US, it is known as direct costing and is used in place
of marginal costing. Variable costing is another name of marginal costing.
Marginal costing technique has given birth to a very useful concept of contribution where
contribution is given by: Sales revenue less variable cost (marginal cost)
Contribution may be defined as the profit before the recovery of fixed costs. Thus,
contribution goes toward the recovery of fixed cost and profit, and is equal to fixed cost
plus profit (C = F + P).
In case a firm neither makes profit nor suffers loss, contribution will be just equal to fixed
cost (C = F). This is known as breakeven point.
The concept of contribution is very useful in marginal costing. It has a fixed relation with
sales. The proportion of contribution to sales is known as P/V ratio which remains the same
under given conditions of production and sales.
In economics and finance, marginal cost is the change in the total cost that arises when the
quantity produced has an increment by unit. That is, it is the cost of producing one more
unit of a good. In general terms, marginal cost at each level of production includes any
additional costs required to produce the next unit. For example, if producing additional
vehicles requires building a new factory, the marginal cost of the extra vehicles includes
the cost of the new factory. In practice, this analysis is segregated into short and long-run
cases, so that over the longest run, all costs become marginal. At each level of production
and time period being considered, marginal costs include all costs that vary with the level
of production, whereas other costs that do not vary with production are considered fixed.
If the good being produced is infinitely divisible, so the size of a marginal cost will change
with volume, as a non-linear and non-proportional cost function includes the following:
constant terms independent to volume and occurring with the respective lot size,
In practice the above definition of marginal cost as the change in total cost as a result of an
increase in output of one unit is inconsistent with the differential definition of marginal cost
for virtually all non-linear functions. This is as the definition finds the tangent to the total
cost curve at the point q which assumes that costs increase at the same rate as they were at
5
q. A new definition may be useful for marginal unit cost (MUC) using the current
definition of the change in total cost as a result of an increase of one unit of output defined
as: TC(q+1)-TC(q) and re-defining marginal cost to be the change in total as a result of an
infinitesimally small increase in q which is consistent with its use in economic literature
and can be calculated differentially.
If the cost function is differentiable joining, the marginal cost is the cost of the next unit
produced referring to the basic volume.
If the cost function is not differentiable, the marginal cost can be expressed as follows.
A number of other factors can affect marginal cost and its applicability to real world
problems.
Some
include information
of
these
may
asymmetries,
be
considered
the
market
presence
failures.
of
These
negative
may
or
Cost Classification
The marginal costing technique makes a sharp distinction between variable costs and fixed
costs. It is the variable cost on the basis of which production and sales policies are designed
by a firm following the marginal costing technique.
2.
Stock/Inventory Valuation
Under marginal costing, inventory/stock for profit measurement is valued at marginal cost.
It is in sharp contrast to the total unit cost under absorption costing method.
3.
Marginal Contribution
Marginal costing technique makes use of marginal contribution for marking various
decisions. Marginal contribution is the difference between sales and marginal cost. It forms
the basis for judging the profitability of different products or departments.
2.
By not charging fixed overhead to cost of production, the effect of varying charges per
unit is avoided.
3.
It prevents the illogical carry forward in stock valuation of some proportion of current
The effects of alternative sales or production policies can be more readily available
and assessed, and decisions taken would yield the maximum return to business.
5.
It eliminates large balances left in overhead control accounts which indicate the
6.
terms of quantity and graphs. Comparative profitability and performance between two or
more products and divisions can easily be assessed and brought to the notice of
management for decision making.
The separation of costs into fixed and variable is difficult and sometimes gives
misleading results.
2.
Normal costing systems also apply overhead under normal operating volume and this
Under marginal costing, stocks and work in progress are understated. The exclusion of
fixed costs from inventories affect profit, and true and fair view of financial affairs of an
organization may not be clearly transparent.
4.
Volume variance in standard costing also discloses the effect of fluctuating output on
fixed overhead. Marginal cost data becomes unrealistic in case of highly fluctuating levels
of production, e.g., in case of seasonal factories.
5.
Application of fixed overhead depends on estimates and not on the actuals and as such
know the net profit, we should not be satisfied with contribution and hence, fixed overhead
is also a valuable item. A system which ignores fixed costs is less effective since a major
portion of fixed cost is not taken care of under marginal costing.
7.
In practice, sales price, fixed cost and variable cost per unit may vary. Thus, the
assumptions underlying the theory of marginal costing sometimes becomes unrealistic. For
long term profit planning, absorption costing is the only answer.
Presentation of Cost Data under Marginal Costing and Absorption CostingMarginal costing
is not a method of costing but a technique of presentation of sales and cost data with a view
to guide management in decision-making.
The traditional technique popularly known as total cost or absorption costing technique
does not make any difference between variable and fixed cost in the calculation of profits.
But marginal cost statement very clearly indicates this difference in arriving at the net
operational results of a firm.
For any given period of time, fixed costs will be the same, for any volume of sales
and production (provided that the level of activity is within the relevant range). Therefore,
by selling an extra item of product or service the following will happen.
Profit will increase by the amount of contribution earned from the extra item.
b.
Similarly, if the volume of sales falls by one item, the profit will fall by the amount of
c.
Since fixed costs relate to a period of time, and do not change with increases or decreases
in sales volume, it is misleading to charge units of sale with a share of fixed costs.
d.
When a unit of product is made, the extra costs incurred in its manufacture are the
variable production costs. Fixed costs are unaffected, and no extra fixed costs are incurred
when output is increased.
Sales Revenue
xxxxx
xxxx
xxxx
xxxx
xxxx
(xxxx)
Contribution
xxxxx
(xxxx)
xxxxx
10
When there is no opening and closing stocks, there will be no difference in profit.
When opening and closing stocks are same, there will be no difference in profit,
provided the fixed cost element in opening and closing stocks are of the same amount.
c.
When closing stock is more than opening stock, the profit under absorption costing
will be higher as comparatively a greater portion of fixed cost is included in closing stock
and carried over to next period.
11
d.
When closing stock is less than opening stock, the profit under absorption costing will
The features which distinguish marginal costing from absorption costing are
as follows.
a.
In absorption costing, items of stock are costed to include a fair share of fixed
production overhead, whereas in marginal costing, stocks are valued at variable production
cost only. The value of closing stock will be higher in absorption costing than in marginal
costing.
b.
closing stock values, the cost of sales used to determine profit in absorption costing will:
include some fixed production overhead costs incurred in a previous period but
carried forward into opening stock values of the current period;
exclude some fixed production overhead costs incurred in the current period by
including them in closing stock values.
In contrast marginal costing charges the actual fixed costs of a period in full into the profit
and loss account of the period. (Marginal costing is therefore sometimes known as period
costing.)
c.
In absorption costing, actual fully absorbed unit costs are reduced by producing in
greater quantities, whereas in marginal costing, unit variable costs are unaffected by the
volume of production (that is, provided that variable costs per unit remain unaltered at the
changed level of production activity). Profit per unit in any period can be affected by the
actual volume of production in absorption costing; this is not the case in marginal costing.
12
d.
management to use cost information more easily for decision-making purposes (such as in
budget decision making). It is easy to decide by how much contribution (and therefore
profit) will be affected by changes in sales volume. (Profit would be unaffected by changes
in production volume).In absorption costing, however, the effect on profit in a period of
changes in both:
sales volume;
Is not easily seen, because behaviour is not analysed and incremental costs are not used in
the calculation of actual profit.
13
CHAPTER 2
PROFILE OF PEPSI
PepsiCo Inc.
Type
Public
Traded as
Industry
Beverages
Founded
Founder(s)
Donald Kendall
Herman Lay
Revenue
Operating
income
Net income
Total assets
Total equity
Employees
278,000 (2012)
14
Origins
The recipe for Pepsi (the soft drink), was first developed in the 1880s by a pharmacist and
industrialist from New Bern, North Carolina, named Caleb Bradham who called it
"Pepsi-Cola" in 1898. As the cola developed in popularity, he created the Pepsi-Cola
Company in 1902 and registered a patent for his recipe in 1903. The Pepsi-Cola Company
was first incorporated in the state of Delaware in 1919. The company went bankrupt in
1931 and on June 8 of that year, the trademark and syrup recipe was bought by Charles
Guth who owned a syrup manufacturing business in Baltimore, Maryland. Guth was also
15
the president of Loft, Incorporated, a leading candy manufacturer, and he used the
company's labs and chemists to reformulate the syrup. He further contracted to stock the
soda in Loft's large chain of candy shops and restaurants, which were known for their soda
fountains, used Loft resources to promote Pepsi, and moved the soda company to a location
close by Loft's own facilities in New York City. In 1935, the shareholders of Loft sued
Guth for his 91% stake of Pepsi-Cola Company in the landmark Guth v. Loft Inc. Loft won
the suit and on May 29, 1941 formally absorbed Pepsi into Loft, which was then rebranded
as Pepsi-Cola Company that same year. (Loft restaurants and candy stores were spun off at
this time.) In the early 1960s, the company product line expanded with the creation of Diet
Pepsi and purchase of Mountain Dew.
In 1965, the Pepsi-Cola Company merged with Frito-Lay, Inc. to become PepsiCo, Inc., the
company it is known as at present. At the time of its foundation, PepsiCo was incorporated
in the state of Delaware and headquartered in Manhattan, New York. The company's
headquarters were relocated to its still-current location of Purchase, New York in 1970, and
in 1986 PepsiCo was reincorporated in the state of North Carolina.
PepsiCo was the first company to stamp expiration dates, starting in March 1994.
Acquisitions and divestments
Between the late-1970s and the mid-1990s, PepsiCo expanded via acquisition of businesses
outside of its core focus of packaged food and beverage brands; however it exited these
non-core business lines largely in 1997, selling some, and spinning off others into a new
company named Tricon Global Restaurants, which later became known as Yum! Brand,
Inc. PepsiCo also previously owned several other brands that it later sold so it could focus
on its primary snack food and beverage lines, according to investment analysts reporting on
the divestments in 1997.Brands formerly owned by PepsiCo include: Pizza Hut, Taco
16
Bell, Subway, KFC, Hot 'n Now, East Side Mario's, D'Angelo Sandwich Shops, Chevys
Fresh Mex, California Pizza Kitchen, Stolichnaya (via licensed agreement), Wilson
Sporting Goods and North American Van Lines.
The divestments concluding in 1997 were followed by multiple large-scale acquisitions, as
PepsiCo began to extend its operations beyond soft drinks and snack foods into other lines
of foods and beverages. PepsiCo purchased the orange juice company Tropicana
Products in 1998, and merged with Quaker Oats Company in 2001, adding with it
the Gatorade sports drink line and other Quaker Oats brands such as Chewy Granola
Bars and Aunt Jemima, among others.
In August 2009, PepsiCo made a $7 billion offer to acquire the two largest bottlers of its
products in North America: Pepsi Bottling Group and PepsiAmericas. In 2010 this
acquisition was completed, resulting in the formation of a new wholly owned subsidiary of
PepsiCo, Pepsi Beverages Company. In February 2011, the company made its largest
international acquisition by purchasing a two-thirds (majority) stake in Wimm-Bill-Dann
Foods, a Russian food company that produces milk, yogurt, fruit juices, and dairy
products. When it acquired the remaining 23% stake of Wimm-Bill-Dann Foods in October
2011, PepsiCo became the largest food and Beverage Company in Russia.
Restructuring
In February 2002 ahead, the CEO of PepsiCo Inc. plans to cut 8,700 jobs or about 3 percent
of PepsiCo's global workforce and boost marketing spending for its brand by as much as
$600 million. It may save about $1.5 billion by 2014.
17
Competition
The Coca-Cola Company has historically been considered PepsiCo's primary competitor in
the beverage market, and in December 2005, PepsiCo surpassed The Coca-Cola Company
in market value for the first time in 112 years since both companies began to compete. In
2009, The Coca-Cola Company held a higher market share in carbonated soft drink sales
within the U.S. In the same year, PepsiCo maintained a higher share of the U.S.
refreshment beverage market, however, reflecting the differences in product lines between
the two companies. As a result of mergers, acquisitions and partnerships pursued by
PepsiCo in the 1990s and 2000s, its business has shifted to include a broader product base,
including foods, snacks and beverages. The majority of PepsiCo's revenues no longer come
from the production and sale of carbonated soft drinks. Beverages accounted for less than
50 percent of its total revenue in 2009. In the same year, slightly more than 60 percent of
PepsiCo's
beverage
sales
came
from
its
primary
non-carbonated
brands,
18
lines include several hundred brands that in 2009 were estimated to have generated
approximately $108 billion in cumulative annual retail sales.
The primary identifier of a food and beverage industry main brand is annual sales over $1
billion.
Areas of business
The structure of PepsiCo's global operations has shifted multiple times in its history as a
result of international expansion, and as of 2010 it is separated into four main
divisions: PepsiCo Americas Foods, PepsiCo Americas Beverages, PepsiCo Europe,
and PepsiCo Asia, Middle East and Africa. As of 2009, 71 percent of the company's net
revenues came from North and South America, 16 percent from Europe and 13 percent
from Asia, the Middle East and Africa.Approximately 285,000 people are employed by
PepsiCo worldwide as of 2010.
Corporate governance
Headquartered in Purchase, New York, with research and development headquarters
in Valhalla, New York, PepsiCo's Chairman and CEO is IndraNooyi. The board of
directors is composed of eleven outside directors as of 2010, including Ray Lee
Hunt, Shona Brown, Victor Dzau, Arthur C. Martinez, Sharon Percy Rockefeller, Daniel
Vasella, Dina Dublon, Ian M. Cook, Alberto Ibarguen,James J. Schiro and Lloyd G.
Trotter. Former top executives at PepsiCo include Steven Reinemund, Roger Enrico, D.
Wayne Calloway, John Sculley, Michael H. Jordan, Donald M. Kendall,Christopher A.
Sinclair and Alfred Steele.
On
October
1,
2006,
former
Chief
Financial
Officer
and
remained as the corporation's president, and becameChairman of the Board in May 2007,
later (in 2010) being named No.1 on Fortune's list of the "50 Most Powerful Women and
No.6 on Forbes' list of the "World's 100 Most Powerful Women". PepsiCo received a 100
percent rating on the Corporate Equality Index released by the LGBT-advocate
group Human Rights Campaign starting in 2004, the third year of the report.
Charitable activities
PepsiCo has maintained a philanthropic program since 1962 called the PepsiCo
Foundation, in which it primarily funds "nutrition and activity, safe water and water usage
efficiencies, and education," according to the foundation's website. In 2009, $27.9 million
was
contributed
through
this
foundation,
including
grants
to
the United
has defined in its mission statement since 2006 as "Performance with Purpose". According
to news and magazine coverage on the subject in 2010, the objective of this initiative is to
increase the number and variety of healthier food and beverage products made available to
its customers, employ a reduction in the company's environmental impact, and to
facilitate diversity and healthy lifestyles within its employee base. Its activities in regards
to the pursuit of its goals namely environmental impacts of production and the nutritional
composition of its products have been the subject of recognition from health and
environmental advocates and organizations, and at times have raised concerns among its
critics. As the result of a more recent focus on such efforts, "critics consider (PepsiCo) to
be perhaps the most proactive and progressive of the food companies", according to
former New York Times food industry writer Melanie Warner in 2010.
Environmental record
Genetically Modified Food Ingredients
PepsiCo has contributed $1,716,300 to oppose the passage of California Proposition 37,
which would mandate the disclosure of genetically modified crops used in the production
of California food products. PepsiCo believes "that genetically-modified products can play
a role in generating positive economic, social and environmental contributions to societies
around the world; particularly in times of food shortages."
Water usage (India, U.S., U.K.)
PepsiCo's usage of water was the subject of controversy in India in the early and mid-2000s
in part because of the company's alleged impact on water usage in a country
where shortages are a perennial issue. In this setting, PepsiCo was perceived by India-based
environmental organizations as a company that diverted water to manufacture a
discretionary product, making it a target for critics at the time.
21
Resources
Defense
Council and individual critics such as Rocky Anderson (mayor of Salt Lake City, Utah)
voiced concerns in 2009, noting that the company could conserve additional water by
refraining from the production of discretionary products such as Aquafina. The company
maintained its positioning of bottled water as "healthy and convenient", while also
beginning to partially offset environmental impacts of such products through alternate
means, including packaging weight reduction.
Pesticide regulation (India)
PepsiCo's India operations were met with substantial resistance in 2003 and again in 2006,
when an environmental organization in New Delhi made the claim that, based on its
research, it believed that the levels of pesticides in PepsiCo (along with those from rival
The Coca-Cola Company), exceeded a set of proposed safety standards on soft drink
ingredients that had been developed by the Bureau of Indian Standards. In 2010, PepsiCo
was among the 12 multinational companies that displayed "the most impressive corporate
social responsibility credentials in emerging markets", as determined by the U.S.
22
Department of State. PepsiCo's India unit received recognition on the basis of its water
conservation and safety practices and corresponding results.
Packaging and recycling
Environmental advocates have raised concern over the environmental impacts surrounding
the disposal of PepsiCo's bottled beverage products in particular, as bottle recycling rates
for the company's products in 2009 averaged 34 percent within the U.S. The company has
employed efforts to minimize these environmental impacts via packaging developments
combined with recycling initiatives. In 2010, PepsiCo announced a goal to create
partnerships that prompt an increase in the beverage container recycling rate in the U.S. to
50 percent by 2018.
Energy usage and carbon footprint
PepsiCo, along with other manufacturers in its industry, has drawn criticism from
environmental advocacy groups for the production and distribution of plastic product
packaging, which consumed an additional 1.5 billion US gallons (5,700,000 m3)
of petrochemicals in 2008. These critics have also expressed apprehension over the
production volume of plastic packaging, which results in theemission of carbon
dioxide. Beginning largely in 2006, PepsiCo began development of more efficient means of
producing and distributing its products using less energy, while also placing a focus
on emissions reduction. In a comparison of 2009 energy usage with recorded usage in
2006, the company's per-unit use of energy was reduced by 16 percent in its beverage
plants and 7 percent in snack plants.
In 2009, Tropicana (owned by PepsiCo) was the first brand in the U.S. to determine the
carbon footprint of its orange juice product, as certified by the Carbon Trust, an outside
auditor of carbon emissions. Also in 2009, PepsiCo began the test deployment of so-called
23
Product nutrition
Product diversity
From its founding in 1965 until the early 1990s, the majority of PepsiCo's product line
consisted of carbonated soft drinks and convenience snacks. PepsiCo broadened its product
line substantially throughout the 1990s and 2000s with the acquisition and development of
what its CEO deemed as "good-for-you" products, including Quaker Oats, Naked Juice and
Tropicana orange juice. Sales of such healthier-oriented PepsiCo brands totaled $10 billion
in 2009, representing 18 percent of the company's total revenue in that year. This
movement into a broader, healthier product range has been moderately well received by
nutrition advocates; though commentators in this field have also suggested that PepsiCo
market its healthier items as aggressively as less-healthy core products.
In response to shifting consumer preferences and in part due to increasing governmental
regulation, PepsiCo in 2010 indicated its intention to grow this segment of its business,
forecasting that sales of fruit, vegetable, whole grain and fiber-based products will amount
to $30 billion by 2020. To meet this intended target, the company has said that it plans to
acquire additional health-oriented brands while also making changes to the composition of
existing products that it sells.
Ingredient changes
Public health advocates have suggested that there may be a link between the ingredient
24
makeupof PepsiCo's core snack and carbonated soft drink products and rising rates of
health
conditions
such
The
company
aligns
with
personal responsibility advocates, who assert that food and beverages with higher
proportions of sugar or salt content are fit for consumption in moderation by individuals
who also exercise on a regular basis.
Changes to the composition of its products with nutrition in mind have involved reducing
fat
content,
moving
and
producing
products
in calorie-
specific serving sizes to discourage overconsumption, among other changes. One of the
earlier ingredient changes involved sugar and caloric reduction, with the introduction
of Diet Pepsi in 1964 and Pepsi Max in 1993 both of which are variants of their fullcalorie counterpart, Pepsi. More recent changes have consisted of saturated fat reduction,
which Frito-Lay reduced by 50% in Lay's and Ruffles potato chips in the U.S. between
2006 and 2009. Also in 2009, PepsiCo's Tropicana brand introduced a new variation of
orange juice (Trop50) sweetened in part by the plant Stevia, which reduced calories by
half. Since 2007, the company also made available lower-calorie variants of Gatorade,
which it calls "G2".
Distribution to children
As public perception placed additional scrutiny on the marketing and distribution of
carbonated soft drinks to children, PepsiCo announced in 2010 that by 2012, it will remove
beverages with higher sugar content from primary and secondary schools worldwide. It
also, under voluntary guidelines adopted in 2006, replaced "full-calorie" beverages in U.S.
schools with "lower-calorie" alternatives, leading to a 95 percent reduction in the 2009
sales of full-calorie variants in these schools in comparison to the sales recorded in 2004. In
2008, in accordance with guidelines adopted by the International Council of Beverages
25
Associations, PepsiCo eliminated the advertising and marketing of products that do not
meet its nutrition standards, to children under the age of 12.
In 2010, First Lady Michelle Obama initiated a campaign to end childhood obesity in
which she sought to encourage healthier food options in public schools, improved food
nutrition labeling and increased physical activity for children. In response to this initiative,
PepsiCo, along with food manufacturers Campbell Soup, Coca-Cola, General Mills and
others in an alliance referred to as the "Healthy Weight Commitment Foundation",
announced in 2010 that the companies will collectively cut one trillion calories from their
products sold by the end of 2012 and 1.5 trillion calories by the end of 2015.
26
Chapter 3
Financial statements of PepsiCo
Balance Sheet
All numbers in thousands
Period Ending
28-Dec-2013
29-Dec-2012 31-Dec-2011
Assets
Current Assets
Cash And Cash Equivalents
9,375,000
6,297,000
4,067,000
303,000
322,000
358,000
Net Receivables
6,954,000
7,041,000
6,912,000
Inventory
3,409,000
3,581,000
3,827,000
2,162,000
1,479,000
2,277,000
22,203,000
18,720,000
17,441,000
1,841,000
1,633,000
1,477,000
18,575,000
19,136,000
19,698,000
Goodwill
16,613,000
16,971,000
16,800,000
Intangible Assets
16,039,000
16,525,000
16,445,000
2,207,000
1,653,000
1,021,000
77,478,000
74,638,000
72,882,000
12,533,000
12,274,000
11,949,000
5,306,000
4,815,000
6,205,000
Accumulated Amortization
Other Assets
Deferred Long Term Asset Charges
Total Assets
Liabilities
Current Liabilities
Accounts Payable
Short/Current Long Term Debt
27
17,839,000
17,089,000
18,154,000
24,333,000
23,544,000
20,568,000
Other Liabilities
4,931,000
6,543,000
8,266,000
5,986,000
5,063,000
4,995,000
110,000
105,000
311,000
53,199,000
52,344,000
52,294,000
Minority Interest
Negative Goodwill
Total Liabilities
Stockholders' Equity
Misc Stocks Options Warrants
(130,000)
(123,000)
(116,000)
Preferred Stock
Common Stock
25,000
26,000
26,000
Retained Earnings
46,420,000
43,158,000
40,316,000
Treasury Stock
(21,004,000)
(19,458,000)
Capital Surplus
4,095,000
4,178,000
4,461,000
(5,127,000)
(5,487,000)
(24,099,000)
24,409,000
(8,243,000)
28
22,417,000
20,704,000
(11,079,000)
(12,541,000)
Income Statement
Period Ending
Total Revenue
66,415,000
65,492,000
66,504,000
Cost of Revenue
31,243,000
31,291,000
31,593,000
Gross Profit
35,172,000
34,201,000
34,911,000
25,357,000
24,970,000
25,145,000
110,000
119,000
133,000
9,705,000
9,112,000
9,633,000
97,000
91,000
57,000
9,802,000
9,203,000
9,690,000
911,000
899,000
856,000
8,891,000
8,304,000
8,834,000
2,104,000
2,090,000
2,372,000
Operating Expenses
Research Development
Selling General and Administrative
Non Recurring
Others
Total Operating Expenses
Operating Income or Loss
Income from Continuing Operations
Total Other Income/Expenses Net
Earnings Before Interest And Taxes
Interest Expense
Minority Interest
(47,000)
(36,000)
(19,000)
6,740,000
6,178,000
6,443,000
Discontinued Operations
Extraordinary Items
Other Items
6,740,000
6,178,000
6,443,000
Non-recurring Events
Net Income
Preferred Stock And Other Adjustments
29
6,740,000
6,178,000
6,443,000
Cash Flow
All numbers in thousands
Period Ending
Net Income
6,740,000
6,178,000
6,443,000
2,689,000
2,737,000
2,663,000
(371,000)
(658,000)
(88,000)
(250,000)
(666,000)
1,093,000
451,000
180,000
4,000
144,000
(331,000)
(111,000)
(715,000)
Changes In Inventories
Changes In Other Operating Activities
(400,000)
9,688,000
1,277,000
8,479,000
8,944,000
(2,795,000)
(2,714,000)
(3,339,000)
(48,000)
(60,000)
(699,000)
(231,000)
(1,580,000)
(3,005,000)
(5,618,000)
218,000
(2,625,000)
(3,434,000)
(3,305,000)
(3,157,000)
(1,905,000)
(2,172,000)
(2,957,000)
Net Borrowings
1,466,000
2,089,000
936,000
(33,000)
30
(42,000)
(27,000)
(3,789,000)
(3,306,000)
(196,000)
3,078,000
(5,135,000)
62,000
(67,000)
2,230,000
(1,876,000)
Return on Assets
Return on Equity
Industry Comparison
Industry Comparison
29.01%
8.12%
Return on Capital
Industry Comparison
11.78%
Industry Comparison
Industry Comparison
52.96%
8.45%
EBITDA Margin
SG&A Margin
Industry Comparison
Industry Comparison
18.59%
37.92%
Industry Comparison
Industry Comparison
0.9x
11.0x
Inventory Turnover
31
Industry Comparison
Industry Comparison
3.5x
8.9x
Quick Ratio
Industry Comparison
Industry Comparison
1.2x
0.9x
Industry Comparison
Industry Comparison
121.5x
68.5x
Industry Comparison
Industry Comparison
1.41%
-25.60%
EBITDA
Gross Profit
Industry Comparison
Industry Comparison
3.77%
2.84%
Receivables
Inventory
Industry Comparison
Industry Comparison
-0.41%
-4.80%
Capital Expenditures
Industry Comparison
Industry Comparison
10.15%
2.98%
Levered Free Cash Flow
32
Industry Comparison
Industry Comparison
14.26%
-17.52%
Sales Revenue
60,547,000
25,357,000
Contribution
35,172,000
28,432,000
6,740,000
33
Chapter 4
Findings, Suggestion and Conclusion
Findings
Marginal cost is the cost of the next unit or one additional unit of volume or output.
The marginal cost varies directly with the volume of production and marginal cost
per unit remains the same. It consists of prime cost, i.e. cost of direct materials,
direct labor and all variable overheads.
The concept of contribution is very useful in marginal costing. It has a fixed relation
with sales.
PepsiCo was formed in 1965 with the merger of the Pepsi-Cola Company and FritoLay, Inc. PepsiCo has since expanded from its namesake product Pepsi to a broader
range of food and beverage brands, the largest of which include an acquisition
of Tropicana in 1998 and a merger with Quaker Oats in 2001which added
the Gatorade brand to its portfolio.
Net Income of Pepsi for 2012-13 was 67,40,000 which was higher as compare to
the year 2011-12.
The net profit ratio was 1.41% and Gross Profit Ratio was 2.84 for the year 20122013.
34
Suggestions
35