Ajax-Loading

Company Selected - PepsiCo Inc - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in USD, Thousands06/30/202603/31/202612/31/202509/30/2025View Chart

Hid Net Income

10,515,0008,790,0007,731,0006,710,000

Hid Depreciation

4,011,0004,091,0004,326,0004,211,000

Hid Stock Based Compensation

319,000304,000265,000286,000

Hid Other Non-Cash Items

-931,0001,115,0002,545,0003,329,000

Hid [-] Change In Working Capital

-1,283,000-1,385,000573,000561,000

HidHid Change Receivables

-855,000-792,000-1,526,000-1,310,000

HidHid Change To Inventory

-152,000-227,000-474,000-595,000

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

825,000186,000-411,000-400,000

[-] Total Cash From Operating Activities

13,456,00013,101,00015,029,00014,697,000

Hid Capital Expenditures

-4,174,000-4,259,000-4,716,000-5,268,000

Hid Investments

-996,000-3,818,000-5,055,000-7,744,000

Hid Other Cashflows From Investing Activities

1,026,0001,953,0001,229,0003,605,000

[-] Total Cashflows From Investing Activities

-4,144,000-6,124,000-8,542,000-9,407,000

Hid Net Borrowings

1,834,0003,668,0003,748,0005,322,000

Hid (+)Sale or (-)Purchase Of Stock

-985,000-999,000-1,128,000-1,120,000

Hid Dividends Paid

-7,809,000-7,722,000-7,617,000-7,531,000

Hid Other Cashflows From Financing Activities

-17,000-32,000-1,650,000-1,621,000

[-] Total Cashflows From Financing Activities

-6,977,000-5,085,000-6,647,000-4,950,000

Hid Begin Period CashFlow

10,551,0009,204,0008,171,0007,712,000

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

-248,0001,347,0001,033,000459,000

[-] End Period Cash Flow

10,303,00010,551,0009,204,0008,171,000

Free Cash Flow to the Firm (FCFF)

10,204,2569,787,02311,222,62510,280,260

Free Cash Flow to Equity (FCFE)

11,116,00012,510,00014,061,00014,751,000