Documente Academic
Documente Profesional
Documente Cultură
Economic Analysis
----Pepsico & Coca-Cola
Final Report
2009-2010
REPORT CONTENTS
1.Introduction 3
1.1. General Introduction 3
1.2.Short Description 3
2.Data from Internet 4
2.1.Pepisco 4
2.2.Coca-Cola 5
3.Structural anaysis 10
3.1. Total assets structure 10
3.2 Total liabilities structure 11
3.3 Mixed structure 13
4. Income Statement analysis 14
5. Profitability analysis 16
6. Liquidity analysis 18
7.Activity analysis 20
8.Summary 22
1. Introduction
1.1 General Introduction:
This report is connected with our class: Economic Analysis. We were learning some
knowledge about how to analysis the company’s economic situation. And we used our
knowledge which we have learned during our lecturer to analysis two companies(They
about those two companies. Through those conclusions, we know about the economic
was first made in the 1890s by pharmacist Caleb Bradham in New Bern, North
Carolina. The brand was trademarked on June 16, 1903. There have been many Pepsi
machines internationally. The Coca-Cola Company claims that the beverage is sold in
1 http://zh.wikipedia.org/zh-cn/Wikipedia:%E9%A6%96%E9%A1%B5
2. Data from Internet:
2.1.Pepisco:
1 4 7
ASSETS
Restrictable Cash
Notes Payable
Accrued Expenses
Deferred Revenues
Minority Interest
2.2 Coca-Cola
2006 2007 2008
ASSETS
restricted cash 0 0 0
loans receivable 0 0 0
other receivable 0 0 0
inventories, purchased 0 0 0
components
allowances
equipment
taxes
deferred revenues 0 0 0
equity
adjustments
INCOME STATEMENT
adjustments to revenue 0 0 0
Expense
(SG&A) Expense
advertising 0 0 0
depreciation (unrecognized) 0 0 0
amortization 0 0 0
amortization of intangibles 0 0 0
depreciation
interest income 193 236 333
minority interest 0 0 0
operations)
net income (discontinued 0 0 0
operations)
extraordinary income/losses 0 0 0
change
other gains/losses 0 0 0
preferred dividends 0 0 0
excise taxes 0 0 0
Operations
Change)
Forward)
Operations
Diluted EPS (Extraordinary) 0 0 0
Change)
Forward)
(YTD)
operation expense 0 0 55
3.Structural analysis
3.1. Total assets structure
Interpretation:
Pepsico:
✔ The share of fixed assets increased from 69.50% to 69.98% ,which is the
percentage points.
Coca-Cola:
✔ The share of fixed assets decreased from 39.75% to 35.54% ,which is the
points. The equity increased 29% from 2006 to 2007; it means the company
issued additional stock to finance the growth of the company. But it was
assets
Interpretation:
Pepsico:
✔ The fixed assets were increasing faster than current assets.
Coca-Cola:
✔ The share of current assets increased from 28.17%to 30.05 % which is the
the The fixed assets were increasing faster than current assets.
Interpretation:
Pepsico:
✔ In 2006 the main source of financing the company was equity(The share of
equity in total capital was 51.61%,and the share of current liabilities in total
✔ In the last year of analyses ,we can see that the share of equity in total
capital decreased to the level of 34.02%,and the share of long term in total
✔ Comparing the last year to the first year of analyses---the share of equity
✔ The structure of total liabilities is the optimal structure from the point of
Coca-Cola:
✔ In 2006 the main source of financing the company was equity(The share of
✔ In the last year of analyses ,we can see that the share of equity in total
capital decreased to the level of 50.52%,and the share of long term in total
✔ Comparing the last year to the first year of analyses---the share of equity
Share of equity and long term liabilities in fixed assets 108.02% 109.80% 110.91%
assets
Share of equity in fixed assets 142.17% 150.54% 142.05%
Share of equity and long term liabilities in fixed 191.19% 208.00% 176.92%
assets
Interpretation:
Pepsico:
✔ In 2006,the share of equity and long term liabilities in fixed assets was
110.91%.It means we have many equities and long term liabilities in fixed
assets.
✔ Comparing the last year to the first year of analyses—the share of equity
points.
✔ Total assets are increasing. And the company is inelastic(they have more
Coca-Cola:
✔ In 2006,the share of equity and long term liabilities in fixed assets was
176.92%.It means we have many equities and long term liabilities in fixed
assets.
✔ Comparing the last year to the first year of analyses—the share of equity
and long term liabilities in fixed assets decreased by 14.27%, and the share
✔ Total assets are increasing. And the company is inelastic(they have more
THE
GROWTH
Interpretation:
Pepsico:
✔ Net revenues increased by 23.09% between 2006 and 2008.because the
15,924.00 20,570.00
I.Net revenues 4,646.00 29%
1,498.00 1,632.00
IV.Provision for Income Taxes 134.00 9%
5,080.00 5,807.00
V.Net Income 727.00 14%
Interpretation:
Coca-Cola:
✔ Operating Profit increase by 34% ,because other operating expenses
✔ Profit from sales increased 29%which gross operating profit increase the
✔ Net revenues increased by 33% between 2006 and 2008.because the cost
5. Profitability analysis
Interpretation:
Pepsico:
✔ ROE=38.96% which means that each 100 dollar of equity generated 38.96
18.85 dollar of net profits. So this ratio is telling about the ability of total
the company)
✔ ROS2=19.89% which means that from each 100 dollar of total revenues the
company received 19.89 dollar of gross profits. So this ratio is telling about
✔ ROS2 is bigger than ROS by 1.39 percentage point because the financial
✔ ROS3=3.83% which means that from each 100 dollar of total revenues the
company received 3.83 dollar of net profits. The difference between ROS3
increasing
cost
thousands of dollar. Interest expense it is the interest rate which they need to
✔ ROE decreased from 38.96% to 21.65% because net profits decreased and the
equity increased (formula for ROE=net profits/equity). Why the net profits
✔ ROA decreased from 18.85% to 14.29% because total assets increased and net
profits decreased (formula for ROA=net profits/total assets). Why the net
analysis.
Interpretation:
Coca-Cola:
✔ ROE=30.2% which means that each 100Dollars of equity generated 30.2
16.95 Dollars of net profit .So this ratio is telling about.the ability of total
✔ ROS2 is bigger than ROS1 by 43.81 percentage point because the financial
✔ ROS2 decreases from 70% to 68.24% because gross profit increase less
✔ ROE decreases from 30.2% to 28.37% because total revenue increase two
✔ The increase in the gross profit margin was attributable to favorable price
6. Liquidity analysis
Table Chart
Bar chart
Interpretation:
Pepsico:
✔ In 2006 the overall liquidity is optimal for all three ratios. So it means that
in 2006 the company had optimal level of all current assets and short term
liabilities.
✔ In 2006 and 2008,the Current ratio ,Quick ratio and Cash ratio are too big.
It means that they have too much current assets liquid current assets
✔ In the last year of analysis, the overall liquidity of the company decreased.
They did not have enough current assets to cover short term credits. They
also did not have enough cash resources to cover short term obligations. It
Coca-Cola:
✔ In 2006 the overall liquidity is optional for all three ratios.So it means that
that in 2006 the company had optional level of all current assets and short-
term liabilities.
✔ In 2008 quick ratio and cash ratio is optional but current ratio was little.
So it means the company does not have enough resources to cover short-
term liabilities.
✔ Coca-cola’s Current Ratio is below 2for those years but its ratio increased
from 2007 to 2008. They are more able to pay back their short term
debts.
✔ In the last year of analysis, the overall liquidity of the company increase.
Means they not have liquid current assets to cover short-term credits.
7.Activity analysis
P06 C06 P07 C07 P08 CO8
Bar chart
Interpretation:
Pepsico:
✔ Days’ inventories=20 days(in 2006) which means that every 20 days that
company was renewing the inventories. In the next years they made similar
with this cycle. In 2007 this ratios equals 21 days. So it means non-
improvement for the company. The renew the inventories are the same. For
✔ Days ’receivables=39 days (in 2006) which means that every 39 days the
next year it got much longer. In 2008 it take them 40 days .It almost the
same as 2006.
✔ Days ’payables=158 days (in 2006) which means that every 158 days the
company paid back the short term credits .But in the next it got shorter, in
2007 it took 157 days and 2008 it took 158 days for the company to pay
✔ Days’ payables got similar in the process. Because the company have similar
2006~2008).So they will not have problem with paying back the credits.
✔ In general it is said that its better first to collect money and then to repay
back the credits(so days’ receivables< days’ payables)As we can see that
Coca-Cola:
✔ Inventory Turnover in 2008 decreased slightly compared to 2007,but is
✔ Day’s inventories=25which means that every 25days that company was renewing the
inventories. In the next year they made faster this cycle in 2007.However in 2008 return in
25.
✔ Day’s receivable=40 days ( in 2006) which means that every 40day the company is collecting
short-term receivables(They collect cash),but in the next year it got much longer 42day.In
difference in turnover, an increase means it takes less time for the company to
✔ These averages are related to Receivable turnover, the company can collect
✔ Day’s payables=449(in 2006) which means that every 449days the company is paid
back short-term credits but in the next two year it got much longer 465day.It
negative trend.
✔ Day’s payables got longer in the process because the company started to have
problems with collecting receivables(days receivables increased to42 but later back
to 40 again).
✔ In general it is said that it’s better first to collect money and then to repay back
8.Summary
As that it should be said that both companies seem to be well management. While
Pepsico is in all ratios worse than Coca-Cola but still a suitable and safe company .
In Pepsico the company is inelastic(they have more fixed assets than current assets.
➢ Conclusions
This conclusions made by interpreting and financial data and ratios in the previous
III.Both companies have very safe financial structures and both are not facing
bankruptcy problems.