Form 8-K

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

Form 8-K

 

 

CURRENT REPORT

 

 

Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

 

 

July 10, 2003

Date of Report (Date of earliest event reported)

 

 

PepsiCo, Inc.

(Exact name of registrant as specified in its charter)

 

 

North Carolina

(State or other jurisdiction of incorporation)

 

 

1-1183    13-1584302
(Commission File Number)    (IRS Employer Identification No.)

 

 

700 Anderson Hill Road, Purchase, New York 10577

(Address of Principal Executive Offices)

 

 

Registrant’s telephone number, including area code:    (914) 253-2000

 

 



Item 9.   Information Furnished Pursuant to Item 12 of Form 8-K—Regulation FD Disclosure and Results of Operations and Financial Condition.

 

The information contained in this Item 9 of this Current Report is being furnished pursuant to “Item 12. Results of Operations and Financial Condition” of Form 8-K in accordance with SEC Release Nos. 33-8216 and 34-47583.

 

The information, including exhibits attached hereto, in this Current Report is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, except as otherwise expressly stated in such filing.

 

Attached and incorporated herein by reference as Exhibit 99.1 is a copy of the press release of PepsiCo, Inc., dated July 10, 2003, reporting PepsiCo, Inc.’s financial results for the 24 weeks ended June 14, 2003.

 

 

 

-2-


SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

Date: July 10, 2003

   PepsiCo, Inc.
     By:    /S/    ROBERT E. COX
         
          Robert E. Cox
         

Vice President, Associate General Counsel,

and Assistant Secretary

 

 

-3-


INDEX TO EXHIBITS

 

Exhibit Number


  

Description


99.1

   Press Release issued by PepsiCo, Inc., dated July 10, 2003.

 

 

-4-

Press Release, date July 10, 2003

Exhibit 99.1

 

PEPSICO Q2 EPS ROSE 19% TO 58 CENTS

 

TOTAL PEPSICO WORLDWIDE VOLUME GREW 5%

 

DIVISION NET REVENUE INCREASED MORE THAN 7%

 

n   Division operating profits rose 9% for the quarter
n   Second quarter net income increased 15%
n   Lower Quaker merger expenses contributed 5 percentage points to Q2 EPS growth

 

PURCHASE, NY (July 10, 2003)—PepsiCo delivered another quarter of solid double-digit earnings growth, with reported earnings per share for the second quarter of 2003 up 19% to $0.58, on a fully diluted basis. Year to date, earnings per share were up 18%, to a total of $1.02, on a fully diluted basis.

 

A reduction in costs relating to the Quaker merger contributed 5 percentage points of growth to the earnings per share increase, both for the quarter and year to date.

 

Chairman and Chief Executive Officer Steve Reinemund said: “We continue to be proud of our performance in this difficult global macro-economic environment. Our terrific portfolio of businesses gives us the flexibility to deliver solid financial results while investing for the future. We’re focused on driving top line growth through innovation and by leveraging our strong brands and go-to-market systems. Domestically, we had excellent volume and revenue growth at our Frito-Lay snack business, while PepsiCo Beverages delivered significant sequential volume and revenue improvement compared with the first quarter. Internationally, we also had excellent top line growth, with strong volume and revenue growth in both snacks and beverages.”

 

Reinemund continued, “These strong top line results combined to allow us to cover inflation, make selective investments in our business and still deliver another quarter of solid double-digit earnings per share growth. And we’re on track to deliver reported EPS of $2.16 to $2.19 for the full year 2003, which includes about 3 cents of merger costs.”

 

-more-


Information in this release compares 2003 results to 2002 results that were adjusted to reflect PepsiCo’s previously announced reporting changes. The adjusted 2002 results are posted on the Company’s website at www.pepsico.com and were included as an attachment to Form 8-K on April 10, 2003. Please also see the note on presentation at the end of this release.

 

 

Summary of Total PepsiCo Results

 

Volume continued to be solid with total servings of products sold worldwide up 5% in the second quarter of 2003 and 4% year to date. Servings of snacks worldwide grew 4% for the quarter and year to date, while worldwide servings of beverages grew more than 5% for the quarter and 4% year to date.

 

Division net revenues for the second quarter rose more than 7% to $6.5 billion, while division operating profit rose 9% to $1.5 billion. The gains reflect the volume increases, as well as positive effective net pricing. Currency exchange rates did not have a significant impact on net revenue or profits for the quarter.

 

Year to date, division net revenues increased 6% to $12 billion and division operating profits grew 8%, to almost $2.7 billion.

 

Total operating profit, which includes corporate unallocated expenses and merger costs, increased 13% both for the quarter and year to date. Total net income increased 15% for the quarter and 14% year to date.

 

 

Frito-Lay North America (FLNA)

(in millions)

     Twelve Weeks

       Twenty-Four Weeks

     Q2 2003

    Q2 2002

    Percent
Change


       YTD
2003


   

YTD

2002


    Percent
Change


Net Revenue

   $ 2,149        $ 2,026        6%        $ 4,177        $ 3,952        6%

Operating Profit

   $ 558     $ 526     6%        $ 1,064     $ 1,005     6%

 

Frito-Lay North America had excellent top line results in the second quarter, gaining more than a half point of salty snack market share with almost 4% pound growth. Volume grew 4% on a year to date basis.

 

 

Growth in the “core” salty snack business came primarily from:

 

    Double-digit growth in Cheetos, led by new Twisted Cheetos;

 

    Strong single-digit growth in the Doritos brand, led by new Doritos Salsa and by increases in Baked Doritos, which is now available in a new Cool Ranch flavor;

 

    Continuing growth from recently introduced flavors of Munchies Snack Mix; and

 

2


    The new line-up of Natural products—with Lay’s, Ruffles, Tostitos and Cheetos that are either Natural or Natural and Organic.

 

Strong “Add More” macro-snack growth was driven principally by innovation, including:

 

    Double-digit growth in Quaker Chewy bars, reflecting new flavors such as Wholesome Favorites and Trail Mix;

 

    Quaker Fruit & Oatmeal Toastables—a toaster pastry with real oatmeal crust and real fruit filling, that’s fortified with vitamins and calcium and is also cholesterol-free; and

 

    Crisp’ums, a munchable chip that provides the sweet-tooth satisfaction of a cookie, but is only 170 calories per serving and is calcium fortified.

 

Year-to-date, FLNA’s portfolio of “wholesome snacks”, including granola and cereal bars, treats, toaster pastries and fruit snacks, gained share in the IRI measured Grocery channel. Across FLNA’s salty and macro-snack business, the volume of better-for-you products collectively grew 28%.

 

The very healthy 6% second quarter growth in net revenues reflects the increased volume, as well as the positive effective net pricing that came from innovation and growth in better-for-you products, many of which have a higher net price per pound. In addition, FLNA was much more efficient on promotional spending in its core salty snack business.

 

Operating profits grew in line with net revenue, reflecting the volume gains and net price realization. FLNA had excellent productivity throughout the second quarter, and the overall productivity program is on track. However, FLNA made some selective investments and had some higher than anticipated costs, including:

 

    Slotting fees on “add more” warehouse-distributed product innovation, including new flavors of Quaker Chewy bars, Toastables, Crisp’ums, and additional snack bar innovation scheduled to be launched in the third quarter;

 

    Higher costs due to the switch from oil containing trans fats, such as soybean oil, to more expensive corn oil;

 

    Inflation in energy-related costs, especially fuel and natural gas; and

 

    Start-up costs for new Lay’s Stax.

 

FLNA has more new salty and macro-snack product introductions planned for the third quarter, including:

 

    Two new flavors of Rold Gold Braided Twist pretzels;

 

    New flavors of Party Bowl dips, including Zesty Bean & Cheese and Chunky Salsa;

 

   

Doritos Guacamole, a flavor that appeals to ethnic consumers in particular; and

 

3


    At the end of the quarter, Frito expects to commence the roll out of Lay’s Stax.

 

FLNA’s marketing calendar for the third quarter has a solid plan of promotional activity, including:

 

    Continuing a Power of One promotion with Gatorade that leverages NASCAR racing properties;

 

    A Summer Sandcastle in-store promotion;

 

    A Power of One football promotion tied to PepsiCo’s sponsorship of the National Football League.

 

PepsiCo Beverages North America (PBNA)

(in millions)

     Twelve Weeks

       Twenty-Four Weeks

     Q2 2003

    Q2 2002

    Percent
Change


       YTD
2003


   

YTD

2002


    Percent
Change


Net Revenue

   $ 1,962        $ 1,827          7%        $ 3,507        $ 3,313        6%

Operating Profit

   $ 494     $ 448     10%        $ 837     $ 774     8%

 

Total volume for PepsiCo Beverages North America for the second quarter of 2003 increased more than 4% percent, a significant sequential improvement over the first quarter.

 

In the second quarter, PBNA’s portfolio of non-carbonated beverages (non-carbs) grew 8%, driven by:

 

    Continued double-digit growth in Gatorade, reflecting strong growth in Gatorade isotonics and the continued success of Propel Fitness Water;

 

    Continued double-digit growth in Aquafina water; and

 

    Low single-digit growth in chilled juices, led by Tropicana Pure Premium.

 

Carbonated soft drink (CSD) volume increased 3% in the quarter, driven by:

 

    The continued success of Sierra Mist, now being distributed in over 90% of the U.S.;

 

    Mid-single digit growth in Trademark Mountain Dew, which benefited from the introduction of Mountain Dew LiveWire, an orange-ignited Mountain Dew that combines the citrus taste of original Mountain Dew with a bold orange flavor; and

 

    High single digit growth in diet CSDs, led by Diet Pepsi.

 

    CSD volume growth was partially offset by declines in Trademark Pepsi.

 

Year to date, volume growth was 2%, with non-carbs growing 8% and CSDs essentially flat.

 

4


Net revenue increased more than 7% for the quarter, reflecting higher effective net pricing and the volume increases. The higher effective net pricing includes the impact of a shift in mix from CSDs to non-carbonated beverages. Second quarter operating profit increased 10%, also due principally to higher effective net pricing and volume. Year to date, net sales increased 6% and operating profit increased more than 8%.

 

For the summer selling season, the beverage division has a strong marketing calendar, with news in both carbonated and non-carbonated beverages, including:

 

    Mountain Dew LiveWire, which will be in stores throughout the third quarter;

 

    The Aquafina “Spotter” program, with two blimps searching for consumers who have the “Pure Luck” to win great prizes if they’re seen drinking Aquafina;

 

    The “Pepsi Play for a Billion” promotion giving consumers the chance to play for $1 billion live on national TV, which already has almost 3 million registrants and will continue through the summer;

 

    Continued roll out of the Gatorade news, including new flavors of Propel (Peach and Strawberry Kiwi), and the national rollout of the kid-targeted All-Stars package; and

 

    Tropicana’s Northeast regional roll out of the 1.75 liter plastic carafe of Tropicana Pure Premium.

 

PepsiCo International (PI)

(in millions)

     Twelve Weeks

       Twenty-Four Weeks

     Q2 2003

    Q2 2002

    Percent
Change


       YTD
2003


   

YTD

2002


    Percent
Change


Net Revenue

   $ 2,118        $ 1,924        10%        $ 3,702        $ 3,432          8%

Operating Profit

   $ 328     $ 288     14%        $ 553     $ 490     13%

 

 

PepsiCo International had excellent volume growth in the second quarter, with:

 

    International snack volume up 6% led by Walkers (U.K.), Gamesa (Mexico), the Asia region (including India, Thailand, and China), Turkey, Benelux, and renewed growth in key South American countries like Argentina and Chile. Volume gains were partially offset by continuing softness in Venezuela and Egypt and relatively flat performance at Sabritas (Mexico).

 

    International beverage volume up 6% on widespread gains in top markets, including strong double-digit growth in India, Brazil, Thailand and Russia. These gains were partially offset by continued softness in Germany (due to the introduction of a deposit requirement on one-way packages), Venezuela (due to local economic conditions) and CSDs in Mexico (due to local economic and competitive conditions).

 

5


On a year to date basis, international beverage volume increased 6% and international snack volume increased 4%.

 

PepsiCo International net revenue grew 10% in the second quarter, driven principally by volume, but also by an improvement in effective net pricing and more favorable country mix. PepsiCo International’s 14% second quarter operating profit growth was driven by the positive pricing and by the volume increases. On a year to date basis, net sales grew 8% and operating profits grew 13%.

 

The impact in the second quarter of currency exchange rates on net revenue was negligible and on operating profit was modestly negative, as strengthening in the British pound and the Euro was largely offset by declines in the Mexican peso and other Latin American currencies.

 

In the third quarter of 2003, the division has a solid marketing calendar planned. Snack news includes:

 

    Continued expansion of the Lay’s Mediterraneas concept around the world, including Mexicanas at Sabritas and Siam Classics in Thailand;

 

    National roll-out of the Red Rock Deli product line (Kettle Chips) in Australia; and

 

    Local promotional activity in selected Latin American countries, such as the Metal Tazos promotion at Sabritas. In portions of Europe, the successful Beyblades Spinners promotion will continue.

 

Beverage news includes:

 

    Continued roll out and expansion of new products such as Pepsi Twist in Latin America and the Middle East, Diet Pepsi Twist in Japan, Pepsi X in the Middle East, KAS Pink in Mexico and Gatorade in Thailand;

 

    Expansion of new packages, including those to address consumer affordability such as the 200 ml. bottle in India and the 2.5 liter PET bottle in Mexico; and

 

    Promotional activity, including music promotions in Europe and Mexico and the continuation of the re-stage of 7UP with Fido Dido.

 

 

Quaker Foods North America (QFNA)

(in millions)

     Twelve Weeks

        Twenty-Four Weeks

     Q2 2003

    Q2 2002

    Percent
Change


        YTD
2003


   

YTD

2002


    Percent
Change


Net Revenue

   $309        $306        1%         $680        $663        3%

Operating Profit

   $  96     $  97     (1%)         $219     $211     4%

 

In the second quarter, Quaker Foods North America volume increased almost 3%, led by the breakfast businesses. Growth was fueled by the national launch of new Quaker Breakfast Squares, hand-held squares with all the nutrition of a bowl of instant Quaker oatmeal, and with no preparation required. Year to date volume increased 4%.

 

6


Net revenue increased 1% for the quarter, reflecting the volume gains and an increase in prices on ready-to-eat cereals, which were partially offset by higher trade spending associated with a shift in product mix and Golden Grain competitive defense. On a year to date basis, net revenue increased 3%.

 

Second quarter operating profit declined 1%, principally due to higher trade costs, higher input costs (principally oats and energy), and also due to a very difficult comparison with the 33% growth in the same quarter in 2002. Year-to-date operating profit increased 4%.

 

In the third quarter, Quaker plans to initiate ad support behind the Breakfast Squares and, in August, Quaker plans to sponsor another “Breakfast” promotion, in which Quaker products will be promoted together with Tropicana products in stores throughout the United States and Canada.

 

 

Corporate

 

Corporate Unallocated Expense.    Corporate unallocated expenses increased 9% in the second quarter to $84 million. This increase reflects the impact of higher expenses relating to deferred compensation programs and employee benefits, and investments in productivity programs such as the PepsiCo Business Transformation project, partially offset by a legal settlement gain. On a year-to-date basis, corporate unallocated expenses were down 1%.

 

Equity Income.    Equity income increased 2% in the second quarter, reflecting favorable comparisons from our international bottling investments, offset by the soft performances of The Pepsi Bottling Group and PepsiAmericas.

 

Net Interest.    Second quarter net interest expense decreased 42%, driven by gains on investment funds that are lapping losses reported last year. These investments are in place to offset the expense related to deferred compensation programs. Net interest expense on debt balances increased 7% due to higher net debt levels from the resumption of our share repurchase activity, and the effect of lower interest rates on the balance of PepsiCo’s investment portfolio. On a year-to-date basis, net interest expense decreased 8%.

 

Shares Outstanding.    The weighted average diluted number of shares outstanding during the second quarter of 2003 decreased 3.5% to 1,746 million shares, compared to the second quarter of 2002.

 

Quaker Merger and Realization of Synergies.    The integration of the merger with The Quaker Oats Company continues to proceed as planned. Second quarter merger costs of approximately $11 million were incurred versus $65 million in the prior year.

 

7


Cash Flow.    Cash flow from operating activities was $1.7 billion year-to-date, compared to $2 billion for the same period in 2002, reflecting an unfavorable comparison with the timing of customer funding and other payments in 2002. Cash flow from operating activities, net of capital spending, increased substantially compared to the first half of 2001. Capital spending increased to $578 million, reflecting the investments in the Stax launch and construction of a new concentrate production facility.

 

ROIC.    Return on invested capital (ROIC), improved almost 150 basis points from year-end to 28%, principally due to profit growth, and also reflecting lower merger expenses.

 

 

Miscellaneous

 

Note on Presentation. In order to help investors compare our performance in 2003 to our performance in 2002, our historical information was adjusted to reflect the following:

 

  1)   The combination of Pepsi-Cola North America and Gatorade/Tropicana North America into PepsiCo Beverages North America;

 

  2)   The combination of Frito-Lay International and PepsiCo Beverages International into PepsiCo International;

 

  3)   The change in the reporting calendar for the historical Quaker U.S. businesses (Gatorade and Quaker snacks and U.S. Foods) from months to fiscal periods; and

 

  4)   The reclassification of divested businesses from division results to a separate line item. Divested businesses include QFNA’s Mission pasta business, which was sold in 2003, as well as QFNA’s bagged cereal business and FLI’s Colombia and Venezuela food businesses, which were sold in 2002.

 

 

Conference Call.    At 11:00 a.m. (Eastern time) today, management will host a conference call with investors to discuss second quarter results. For details, visit our site on the Internet at www.pepsico.com.

 

Reconciliation.    This release presents PepsiCo’s reported financial results. On the conference call referenced above and, from time to time, in discussing these financial results, management may refer to certain non-GAAP measures. A reconciliation of any such non-GAAP measures to PepsiCo’s reported financials can be found under “Financial Releases” on the Company’s website at www.pepsico.com in the “Investors” section.

 

8


 

Cautionary Statement

 

This release contains statements concerning PepsiCo’s expectations for future performance. Any such forward-looking statements are inherently speculative and are based on currently available information, operating plans and projections about future events and trends. As such, they are subject to numerous risks and uncertainties. Actual results and performance may be significantly different from expectations. Please see our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K, for a discussion of specific risks that may affect our performance.

 

# # # #

 

 

9


PepsiCo, Inc. and Subsidiaries

Condensed Consolidated Statement of Income

(in millions except per share amounts, unaudited)

 

     12 Weeks Ended

    24 Weeks Ended

 
     6/14/03

    6/15/02

    6/14/03

    6/15/02

 

Net Revenue

   $ 6,538        $ 6,119        $ 12,068        $ 11,430  

Cost and Expenses

                                

Cost of sales

     2,992       2,776       5,526       5,206  

Selling, general and administrative expenses

     2,119       2,018       3,938       3,834  

Amortization of intangible assets

     35       34       65       62  

Merger-related costs

     11       65       22       101  
    


 


 


 


Reported Operating Profit

     1,381       1,226       2,517       2,227  

Bottling Equity Income

     95       94       110       121  

Interest Expense

     (37 )     (43 )     (74 )     (74 )

Interest Income

     15       5       22       17  
    


 


 


 


Income Before Income Taxes

     1,454       1,282       2,575       2,291  

Provision for Income Taxes

     445       407       789       727  
    


 


 


 


Net Income

   $ 1,009     $ 875     $ 1,786     $ 1,564  
    


 


 


 


Diluted

                                

Net Income Per Common Share

   $ 0.58     $ 0.48     $ 1.02     $ 0.87  

Average Shares Outstanding

     1,746       1,809       1,745       1,805  


PepsiCo, Inc. and Subsidiaries

Supplemental Financial Information

(in millions except per share amounts, unaudited)

 

     12 Weeks Ended

    24 Weeks Ended

 
     6/14/03

    6/15/02

    6/14/03

    6/15/02

 

Net Revenue

                                

Frito-Lay North America

   $ 2,149     $ 2,026     $ 4,177     $ 3,952  

PepsiCo Beverages North America

     1,962       1,827       3,507       3,313  

Quaker Foods North America

     309       306       680       663  

PepsiCo International

     2,118       1,924       3,702       3,432  
    


 


 


 


Division Net Revenue

     6,538       6,083       12,066       11,360  

Divested Businesses

     —         36       2       70  
    


 


 


 


Total Net Revenue

   $ 6,538     $ 6,119     $ 12,068     $ 11,430  
    


 


 


 


Operating Profit

                                

Frito-Lay North America

   $ 558     $ 526     $ 1,064     $ 1,005  

PepsiCo Beverages North America

     494       448       837       774  

Quaker Foods North America

     96       97       219       211  

PepsiCo International

     328       288       553       490  
    


 


 


 


Division Operating Profit

     1,476       1,359       2,673       2,480  

Divested Businesses

     —         9       26       9  

Corporate Unallocated

     (84 )     (77 )     (160 )     (161 )

Merger-related costs

     (11 )     (65 )     (22 )     (101 )
    


 


 


 


Total Operating Profit

   $ 1,381     $ 1,226     $ 2,517     $ 2,227  
    


 


 


 



PepsiCo, Inc. and Subsidiaries

Condensed Consolidated Statement Of Cash Flows

(in millions)

 

     24 Weeks Ended

 
     6/14/03

    6/15/02

 

Cash Flows—Operating Activities

                

Net income

   $ 1,786        $ 1,564  

Adjustments

                

Depreciation and amortization

     536       489  

Merger-related costs

     22       101  

Cash payments for merger-related costs

     (67 )     (58 )

Bottling equity income, net of dividends

     (90 )     (108 )

Deferred income taxes

     (28 )     (5 )

Other noncash charges and credits, net

     140       114  

Net change in operating working capital

     (558 )     (105 )

Other, net

     (42 )     3  
    


 


Net Cash Provided by Operating Activities

     1,699       1,995  
    


 


Cash Flows—Investing Activities

                

Capital spending

     (578 )     (506 )

Sales of property, plant & equipment

     12       44  

Acquisitions and investments in unconsolidated affiliates

     (16 )     (78 )

Divestitures

     46       7  

Short-term investments

     (753 )     (417 )

Snack Ventures Europe consolidation

     —         39  
    


 


Net Cash Used for Investing Activities

     (1,289 )     (911 )
    


 


Cash Flows—Financing Activities

                

Proceeds from issuances of long-term debt

     5       25  

Payments of long-term debt

     (539 )     (123 )

Short-term borrowings

     38       99  

Cash dividends paid

     (518 )     (512 )

Share repurchases—common

     (468 )     —    

Share repurchases—preferred

     (7 )     (22 )

Proceeds from exercises of stock options

     254       342  
    


 


Net Cash Used for Financing Activities

     (1,235 )     (191 )

Effect of Exchange Rate Changes on Cash and Cash Equivalents

     25       4  
    


 


Net (Decrease)/Increase in Cash and Cash Equivalents

     (800 )     897  

Cash and Cash Equivalents—Beginning of year

     1,638       683  
    


 


Cash and Cash Equivalents—End of quarter

   $ 838     $ 1,580  
    


 



PepsiCo, Inc. and Subsidiaries

Condensed Consolidated Balance Sheet

(in millions)

 

     (unaudited)
6/14/03


    12/28/02

 

Assets

                

Current Assets

                

Cash and cash equivalents

   $ 838        $ 1,638  

Short-term investments, at cost

     971       207  
    


 


       1,809       1,845  

Accounts and notes receivable, net

     3,084       2,531  

Inventories

                

Raw material

     602       525  

Work-in-process

     288       214  

Finished goods

     750       603  
    


 


       1,640       1,342  

Prepiad expenses and other current assets

     701       695  
    


 


Total Current Assets

     7,234       6,413  

Property, plant and equipment, net

     7,646       7,390  

Goodwill

     3,701       3,631  

Other nonamortizable intangibles

     826       787  
    


 


       4,527       4,418  

Amortizable intangible assets, net

     781       801  

Investments in unconsolidated affiliates

     2,745       2,611  

Other assets

     1,813       1,841  
    


 


        Total Assets

   $ 24,746     $ 23,474  
    


 


Liabilities and Shareholders’ Equity

                

Current Liabilities

                

Short-term borrowings

   $ 262     $ 562  

Accounts payable and other current liabilities

     4,870       4,998  

Income taxes payable

     907       492  
    


 


Total Current Liabilities

     6,039       6,052  

Long-term debt

     2,049       2,187  

Other liabilities

     4,347       4,226  

Deferred income taxes

     1,688       1,718  

Preferred stock, no par value

     41       41  

Repurchased preferred stock

     (55 )     (48 )

Common Shareholders’ Equity

                

Common Stock

     30       30  

Retained Earnings

     14,565       13,464  

Accumulated other comprehensive loss

     (1,426 )     (1,672 )
    


 


       13,169       11,822  

Less: Repurchased shares

     (2,532 )     (2,524 )
    


 


Total Common Shareholders’ Equity

     10,637       9,298  
    


 


        Total Liabilities and Shareholders’ Equity

   $ 24,746     $ 23,474