Working Capital Management of PEPSICO Sudhir Project

WORKING CAPITAL MANAGEMENT
PROJECT REPORT
Submitted in partial fulfilment of the requirement for the award of
Two year full time, Masters in Business Administration.
By
Sudhir Kumar
DEPARTMENT OF MANAGEMENT
LOVELY PROFESSIONAL UNIVERSITY
PHAGWARA
(2008-2010)
Acknowledgement
Summer Project-2009
Management
Working Capital
Whatever we do and whatever we achieve during the course of our limited life
is just not done only by our own efforts, but by efforts contributed by other
people associated with us indirectly or directly. I thank all those people who
contributed to this from the very beginning till its successful end.
I sincerely thank Mr. Ashutosh Aggarwal (Account Executive, PepsiCo,

Phillaur), person of amiable personality, for assigning such a challenging
project work which has enriched my work experience and getting me
acclimatized in a fit and final working ambience in the premises of PEPSICO.
I acknowledge my gratitude to Ms. Harjeet Kaur (Lovely Professional

University), for her extended guidance, encouragement, support and reviews
without whom this project would not have been a success.
Last but not the least I would like to extend my thanks to all the employees at
PEPSICO (Aradhna Drinks & Beverages Pvt. Ltd) and my friends for their
cooperation, valuable information and feedback during my project.
TABLE OF CONTENTS
1. EXECUTIVE SUMMARY
Lovely Professional University
5-6
2
Summer Project-2009
Management
Working Capital
2. LITERATURE REVIEW
3. ABOUT THE COMPANY
a. Company profile
b. Mission & Vision
c. Company Leadership
d. Company Brands
e. Milestones
f. Company Profile in India
7-12
13-29
14
18
19
20
24
26
4. WORKING CAPITAL MANAGEMENT

a. Introduction
b. Working Capital Analysis
c. Nature & importance of working capital
d. The importance of Good Working Capital
e. Working Capital Cycle
30-37
31
33
33
34
36
5. ANALYSIS OF WORKING CAPITAL MANAGE

6. MENT
a. Schedule of changes In working Capital Management
b. Percentage change in working capital
c. Assessment of working Capital Management
38-43
7. OBJECTIVE OF THE STUDY

8. RESEACH METHODOLOGY
9. ANALYSIS OF THE STUDY
a. Analysis of various components
b. Inventory
c. Sundry Debtors
d. Cash & Bank Balance
e. Current Liability
f. Provision Analysis
44
10.WORKING CAPITAL RATIO

a. Receivable Ratio
b. Payable Ratio
c. Inventory Ratio
57-65
38
40
42
45-46
47-65
48-56
48
50
52
54
56
58
59
61
Summer Project-2009
Management
Working Capital
d. Current Ratio
e. Quick Ratio
f. Working capital Ratio
11.PROFIT & LOSS ACCOUNT
12.INCOME STATEMENT ANALYSIS
13.MAJOR FINDINGS
14.CONCLUSION
15.RECOMMENDATION
16.BIBLIOGRAPHY & REFRENCES
17.ANNEXTURE
62
64
64
66
67
69
70
73
76
78
Executive Summary
The project on Working Capital Management has been a very good experience.
Every manufacturing company faces the problem of Working Capital
Management in their day to day processes. An organizations cost can be
reduced and the profit can be increased only if it is able to manage its Working
Capital efficiently. At the same time the company can provide customer
satisfaction and hence can improve their overall productivity and profitability.
This project is a sincere effort to study and analyze the Working Capital
Management of PEPSICO Bottling group. The project was focused on making a
financial overview of the company by conducting a Working Capital analysis of
Summer Project-2009
Management
Working Capital
PEPSICO Bottling group for the years 2006 to 2008 and Ratios & various
components of working capital & for the year 2008 in a cma(cash monitoring
arrangement) format emphasizing on Working Capital.
The internship is a bridge between the institute and the organization. This
made me to be involved in a project that helped me to employ my theoretical
knowledge about the myriad and fascinating facets of finance. And in the
process I could contribute substantially to the organizations growth.
The experience that I gathered over the past

two months has certainly provided the orientation, which I believe will help me
in shouldering any responsibility in future.
Summer Project-2009
Management
Working Capital
Summer Project-2009
Management
Working Capital
Summer Project-2009
Management
Working Capital
The research done by Pass C.L., Pike R.H., An overview of working capital management
and corporate financing,(1984) describes that over the past 40 years major theoretical
developments have occurred in the areas of longer-term investment and financial decision
making. Many of these new concepts and the related techniques are now being employed
successfully in industrial practice. By contrast, far less attention has been paid to the area of
short-term finance, in particular that of working capital management. Such neglect might be
acceptable were working capital considerations of relatively little importance to the firm, but
effective working capital management has a crucial role to play in enhancing the profitability
and growth of the firm. Indeed, experience shows that inadequate planning and control of
working capital is one of the more common causes of business failure.
The research done by Herrfeldt B., How to Understand Working Capital Management
describes thatCash is king--so say the money managers who share the responsibility of
running this country's businesses. And with banks demanding more from their prospective
borrowers, greater emphasis has been placed on those accountable for so-called working
capital management. Working capital management refers to the management of current or
short-term assets and short-term liabilities. In essence, the purpose of that function is to make
certain that the company has enough assets to operate its business. Here are things you should
know about working capital management.
The research done by, Samiloglu F. and Demirgunes K., The Effect of Working Capital
Management on Firm Profitability: Evidence from Turkey (2008) describes that the effect of
working capital management on firm profitability. In accordance with this aim, to consider
statistically significant relationships between firm profitability and the components of cash
conversion cycle at length, a sample consisting of Istanbul Stock Exchange (ISE) listed
manufacturing firms for the period of 1998-2007 has been analysed under a multiple
regression model. Empirical findings of the study show that accounts receivables period,
inventory period and leverage affect firm profitability negatively; while growth (in sales)
affects firm profitability positively.
Summer Project-2009
Management
Working Capital
The research done by, Appuhami, Ranjith B A, The Impact of Firms' Capital Expenditure on
Working Capital Management: An Empirical Study across Industries in Thailand ,
International Management Review,(2008), The purpose of this research is to investigate the
impact of firms' capital expenditure on their working capital management. The author used
the data colleted from listed companies in the Thailand Stock Exchange. The study used
Shulman and Cox's (1985) Net Liquidity Balance and Working Capital Requirement as a
proxy for working capital measurement and developed multiple regression models. The
empirical research found that firms' capital expenditure has a significant impact on working
capital management. The study also found that the firms' operating cash flow, which was
recognized as a control variable, has a significant relationship with working capital
management.
The research done by, Hardcastle J., Working Capital Management,(2007) describes that
Working capital, sometimes called gross working capital, simply refers to the firm's total
current assets (the short-term ones), cash, marketable securities, accounts receivable, and
inventory. While long-term financial analysis primarily concerns strategic planning, working
capital management deals with day-to-day operations. By making sure that production lines
do not stop due to lack of raw materials, that inventories do not build up because production
continues unchanged when sales dip, that customers pay on time and that enough cash is on
hand to make payments when they are due. Obviously without good working capital
management, no firm can be efficient and profitable.
Summer Project-2009
Management
Working Capital
The research done by, Thachappilly G., Working Capital Management Manages Flow of
Funds,(2009) describes that Working capital is the cash needed to carry on operations
during the cash conversion cycle, i.e. the days from paying for raw materials to
collecting cash from customers. Raw materials and operating supplies must be bought
and stored to ensure uninterrupted production. Wages, salaries, utility charges and other
incidentals must be paid for converting the materials into finished products. Customers
must be allowed a credit period that is standard in the business. Only at the end of this
cycle does cash flow in again.
The research done by, Beneda, Nancy; Zhang, Yilei, Working Capital Management, Growth
and Performance of New Public Companies, Credit & Financial Management
Review, (2008) examining impact of working capital management on the operating
performance and growth of new public companies. The study also sheds light on the
relationship of working capital with debt level, firm risk, and industry. Using a sample of
initial public offerings (IPO's), the study finds a significant positive association between
higher levels of accounts receivable and operating performance. The study further finds
that maintaining control (i.e. lower amounts) over levels of cash and securities,
inventory, fixed assets, and accounts.
The research done by, Dubey R., Working Capital Management-an Effective Tool for
Organisational Success (2008) describes that The working capital in a firm generally
arises out of four basic factors like sales volume,technological changes,seasonal ,
cyclical changes and policies of the firm.The strenghth of the firm is dependent on the
working capital as discussed earlier but this working capital is inteslf dependent on the
level of sales volume of the firm.The firm requires current assets to support and maintain
operational or functional activities.By current assets we mean the assets which can be
converted readily into cash say within a year such as receivables,inventories and liquid
cash.If the level of sales is stable and towards growth the level of cash,receivables and
stock will also be on the high.
10
Summer Project-2009
Management
Working Capital
The research done by, McClure B., Working Capital Works describes that Cash is the
lifeline of a company. If this lifeline deteriorates, so does the company's ability to fund
operations, reinvest and meet capital requirements and payments. Understanding a
company's cash flow health is essential to making investment decisions. A good way to
judge a company's cash flow prospects is to look at its working capital management
(WCM). Cash is king, especially at a time when fund raising is harder than ever. Letting
it slip away is an oversight that investors should not forgive. Analyzing a company's
working capital can provide excellent insight into how well a company handles its cash,
and whether it is likely to have any on hand to fund growth and contribute to shareholder
value.
The research done by, Gass D., How To Improve Working Capital Management (2006)
"Cash is the lifeblood of business" is an often repeated maxim amongst financial
managers. Working capital management refers to the management of current or shortterm assets and short-term liabilities. Components of short-term assets include
inventories, loans and advances, debtors, investments and cash and bank balances. Shortterm liabilities include creditors, trade advances, borrowings and provisions. The major
emphasis is, however, on short-term assets, since short-term liabilities arise in the
context of short-term assets. It is important that companies minimize risk by prudent
working capital management.
The research done by, Maynard E. Rafuse, Working capital management: an urgent need to
refocus Management Decision, (1996) Argues that attempts to improve working capital by
delaying payment to creditors is counter-productive to individuals and to the economy as a
whole. Claims that altering debtor and creditor levels for individual tiers within a value
system will rarely produce any net benefit.Proposes that stock reduction generates systemwide financial improvements and other important benefits.Urges those organizations seeking
concentrated working capital reduction strategies to focus on stock management strategies
based on lean supply-chain techniques.
11
Summer Project-2009
Management
Working Capital
The research done by, Thomas M. Krueger, An Analysis of Working Capital Management
Results Across Industries American Journal of Business, (2005) found distinct levels of
WCM measures for different industries, which tend to be stable over time. Many factors help
to explain this discovery. The improving economy during the period of the study may have
resulted in improved turnover in some industries, while slowing turnover may have been a
signal of troubles ahead. Our results should be interpreted cautiously. Our study takes places
over a short time frame during a generally improving market. In addition, the survey suffers
from survivorship bias only the top firms within each industry are ranked each year and the
composition of those firms within the industry can change annually.
12
Summer Project-2009
Management
Working Capital
13
Summer Project-2009
Management
Working Capital
PepsiCo is a world leader in convenient foods and beverages, with 2008 revenues of more
than $ 13796 Million and 168,000 employees.
The company consists of Frito-Lay North America, PepsiCo Beverages North America,
PepsiCo International and Quaker Foods North America. PepsiCo brands are available in
nearly 200 countries and territories and generate sales at the retail level of about $92 billion.
Some of PepsiCo's brand names are more than 100-years-old, but the corporation is relatively
young. PepsiCo was founded in 1965 through the merger of Pepsi-Cola and Frito-Lay.
Tropicana was acquired in 1998 and PepsiCo merged with the Quaker Oats Company,
including Gatorade, in 2001.
PEPSI is a soft drink produced and manufactured by PepsiCo. It is sold in many places such
as retail stores, restaurants, schools, cinemas and from vending machines. The drink 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 variants produced over the
years since 1898.
In October 2008, Pepsi announced that it would be redesigning its logo and re-branding many
of its products by early 2009. In 2009, Pepsi, Diet Pepsi and Pepsi Max began using all
lower-case fonts for name brands, and Diet Pepsi Max was re-branded as Pepsi Max. The
brand's blue and red globe trademark became a series of "smiles," with the central white band
arcing at different angles depending on the product. As of July 2009, the 2003 Pepsi logo is
still the current logo for Pepsi Wild Cherry and Pepsi ONE. Countries such as Australia and
India continue to use the old design on all packaging. Diet Pepsi Wild Cherry, Pepsi
throwback, Diet Pepsi Lime, and Diet Pepsi Vanilla received the redesign.
14
Summer Project-2009
Management
Working Capital
ORIGIN
It was first introduced in North Carolina in 1898 by Caleb Bradham, who made it at his
pharmacy which sold the drink. Known back then as "Brad's Drink", it was later named Pepsi
Cola possibly due the digestive enzyme pepsin and kola nuts used in the recipe. Bradham
sought to create a fountain drink that was delicious and would aid in digestion and boost
energy.
In 1903, Bradham moved the bottling of Pepsi-Cola from his drugstore into a rented
warehouse. That year, Bradham sold 7,968 gallons of syrup. The next year, Pepsi was sold in
six-ounce bottles, and sales increased to 19,848 gallons. In 1926, Pepsi received its first logo
redesign since the original design of 1905. In 1929, the logo was changed again. In 1929,
automobile race pioneer Barney Oldfield endorsed Pepsi-Cola in newspaper ads as "A bully
drink...refreshing, invigorating, a fine bracer before a race.
In 1931, the Pepsi-Cola Company went bankrupt during the Great Depression- in large part
due to financial losses incurred by speculating on wildly fluctuating sugar prices as a result of
World War I. Assets were sold and Roy C. Megargel bought the Pepsi trademark. Eight years
later, the company went bankrupt again. Pepsi's assets were then purchased by Charles Guth,
the President of Loft Inc. Loft was a candy manufacturer with retail stores that contained
soda fountains. He sought to replace Coca-Cola at his stores' fountains after Coke refused to
give him a discount on syrup. Guth then had Loft's chemists reformulate the Pepsi-Cola syrup
formula.
15
Summer Project-2009
Management
Working Capital
Rise
During the Great Depression, Pepsi gained popularity following the introduction in 1936 of a
12-ounce bottle. Initially priced at 10 cents, sales were slow, but when the price was slashed
to five cents, sales increased substantially. With a radio advertising campaign featuring the
jingle "Pepsi-Cola hits the spot / Twelve full ounces, that's a lot / Twice as much for a nickel,
too / Pepsi-Cola is the drink for you," arranged in such a way that the jingle never ends. Pepsi
encouraged price-watching consumers to switch, obliquely referring to the Coca-Cola
standard of six ounces per bottle for the price of five cents (a nickel), instead of the 12 ounces
Pepsi sold at the same price. Coming at a time of economic crisis, the campaign succeeded in
boosting Pepsi's status. In 1936 500,000,000 bottles of Pepsi were consumed. From 1936 to
1938, Pepsi-Cola's profits doubled.
Pepsi's success under Guth came while the Loft Candy business was faltering. Since he had
initially used Loft's finances and facilities to establish the new Pepsi success, the nearbankrupt Loft Company sued Guth for possession of the Pepsi-Cola company. A long legal
battle, Guth v. Loft, then ensued, with the case reaching the Delaware Supreme Court and
ultimately ending in a loss for Guth.
History
Headquartered in Purchase, New York, with Research and Development Headquarters in
Valhalla, The Pepsi Cola Company began in 1898 by a Pharmacist and Industrialist
Caleb Bradham, but it only became known as PepsiCo when it merged with Frito Lay
in 1965. Until 1997, it also owned KFC, Pizza Hut, and Taco Bell, but these fast-food
restaurants were spun off into Tricon Global Restaurants, now Yum! Brands, Inc.
PepsiCo purchased Tropicana in 1998, and Quaker Oats in 2001. In December 2005,
PepsiCo surpassed Coca-Cola Company in market value for the first time in 112 years
since both companies began to compete.
16
Summer Project-2009
Management
Working Capital
COMPANY PROFILE
PepsiCo, Incorporated
Type Public (NYSE: PEP)

Founded 1965
Purchase, New York, USA
Headquarters
Key people
Indra Nooyi, Chairman, President &

CEO
Industry Food and beverage

Products Pepsi
Tropicana Products
Gatorade
Lay's
Doritos
Frappuccino (for Starbucks)
Mountain Dew
$13796 Million USD (2008)
Revenue
Operating income
Net income
17
Summer Project-2009
Management
Working Capital
MISSION & VISION
At PepsiCo, we believe being a responsible corporate citizen is not only the right thing to do,
but the right thing to do for our business.
MISSION
Our mission is to be the worlds premier consumer products focused on convenient foods and
beverages. We seek to produce financial rewards to investors as we provide opportunities for
growth and enrichment to our employee, our business partners and the communities which
we operate. And in everything we do, we strive for honestly, fairness and integrity.
VISION
PepsiCo responsibility is to continually improve all aspects of the world in which we
operate environment, social, economic creating a better tomorrow than today.
Our vision is put in to action through programs and a focus on environmental stewardship,
activities to benefit society, and a commitment to build shareholder value by making PepsiCo
a truly sustainable company.
18
Summer Project-2009
Management
Working Capital
COMPANY LEADERSHIP
We are a company full of strong, talented individuals starting at the top of our organization.
Get to know the inspiring people helping lead PepsiCo on its 'Performance with Purpose'
journey.
"Together we are all building on the platform of human, environmental and talent
sustainability while continuing to deliver great results."
INDRA K. NOOYi
Chairman and CEO
Massimo F. d'Amore John C. Compton

Indra K. Nooyi
Chairman and CEO CEO PepsiCo
CEO PepsiCo
Americas Beverages Americas Foods
19
Michael D. White
CEO PepsiCo Intl.
& Vice Chairman,
PepsiCo
Summer Project-2009
Management
Working Capital
20
Summer Project-2009
Management
Working Capital
21
Summer Project-2009
Management
Working Capital
PepsiCo owns five different billion-dollar brands. These are Pepsi,

Tropicana, Frito-Lay, Quaker, and Gatorade.
The company owns many other brands as well.
Pepsi, including
Pepsi-Cola, Caffeine-Free Pepsi, Diet Pepsi/Pepsi Light, Caffeine-Free Diet Pepsi,
Caffeine-Free Pepsi Light, Wild Cherry Pepsi, Pepsi Lime, Pepsi Max, Pepsi Twist
and Pepsi ONE.
Other U.S. carbonated soft drinks including Frawg, Mountain Dew, Mug Root Beer,
Sierra Mist and Tropicana Twister Soda
7 Up (international distribution)
Other U.S. beverages including Aquafina (Flavour Splash, Alive, and Twist/Burst),
Dole, Gatorade, Mountain Dew AMP, Propel Fitness Water, SoBe, Quaker Milk Chillers,
Ben & Jerry's MilkShakes, and Tropicana
Beverages marketed outside the U.S .: Alvalle, Concordia, Copella, Evervess,

U
Fiesta, Frui'Vita, Fruko, Kas, Loza, Manzanita Sol, Mirinda, Paso de los Toros, Radical
Fruit, San Carlos, Shani, Teem, Triple Kola, and Yedigun
U.S Frito-Lay brands: Baken-ets, Barcel, Bocabits, Cheese Tris, Cheetos,

Chester's, Chizitos, Churrumais, Cracker Jack, Crujitos, Doritos, Fandangos, Fritos,
Funyuns, Gamesa, Go Snacks, James' Grandma's Cookies, Hamka's, Lay's, Miss Vickie's,
Munchies, Munchos, Nik Naks, Oberto Meat Snacks, Quavers, Rold Gold, Ruffles,
22
Summer Project-2009
Management
Working Capital
Rustler's Meat Sticks, Sabritas, Sabritones, Santitas, Smartfood, The Smith's Snackfood
Company, Sonric's, Stacy's Pita Chips, Sun Chips, Tor-tees, Tostitos, Walkers, and
Wotsits
U.S Quaker Oats brands: Aunt Jemima, Cap'n Crunch, Coqueiro, Crisp'ums,
Cruesli, FrescAvena, King Vitaman, Life, Oatso Simple,Quake, Quisp, Rice-A-Roni, and
Spudz
23
Summer Project-2009
Management
Working Capital
2008 Milestones
PepsiCo Foundation announces two major new grants to WaterPartners and Safe
Water Network programs to provide access to safe water and sanitation in developing
countries
PepsiCo Again Named to the Dow Jones Sustainability Index
PepsiCo Agrees to Buy Bulgaria's Leading Nuts and Seeds Company
PepsiCo Announces Initiatives With the Earth Institute and H2O Africa to Drive
Sustainable Water Practices
Forbes Names PepsiCo Among Its Best Big Companies
PepsiCo India Commissions First Remote Wind Turbine to Generate Renewable,

Clean Energy
CRO Names PepsiCo to Top 25 100 Best Corporate Citizens 2008
PepsiCo to Buy Russian Juice Leader, Lebedyansky
Employees Lead Effort to Make Chicago Plaza First LEED-Certified PepsiCo

Headquarters
Gatorade Launches Gatorade Tiger with Comprehensive Integrated Marketing

Campaign
PepsiCo Honored with 2008 Energy Star Partner of the Year Award
UK Vitamin Water Brand- V Water Acquired by PepsiCo
24
Summer Project-2009
Management
Working Capital
Quaker Plant in Cedar Rapids Closes and Reopens Facility Due to Flooding to Protect
Employees
PepsiCo Foodservice and Naked Juice Expand Starbucks Presence
Gatorade Sports Science Institute Gathers World's Leading Researchers on Protein

Nutrition
PepsiCo International's China Foods Wins "China's Top Leaders 2008" Award
Wall Street Journal Article Recognizes PepsiCo for Leadership in Employment of

People with Different Abilities
PepsiCo and Frito-Lay Join SmartWay in Commitment to Reduce Greenhouse Gas

Emissions
PepsiCo Beats Coke in Race to Launch New Natural Sweetener (Stevia)
PepsiCo France Recognized as "Great Place To Work" by Institute Survey
PepsiCo Commits to Reducing Acryalmide Levels in Potato Chip Products and

Restructured Potato Snacks in California
Subway Names PepsiCo "Vendor of the Year" for Sustainability Leadership
Tazo Tea Joins Pepsi Lipton Partnership
25
Summer Project-2009
Management
Working Capital
PEPSICO IN INDIA
PepsiCo entered India in 1988 and has grown to become one of the countrys leading food
and beverage companies. One of the largest multinational investors in the country, PepsiCo
has established a business which aims to serve the long term dynamic needs of India.
PepsiCo India and its partners have invested more than U.S.$1 billion since the company was
established in the country. PepsiCo provides direct and indirect employment to 150,000
people including suppliers and distributors.
PepsiCo nourishes consumers with a range of products from treats to healthy eats, that deliver
joy as well as nutrition and always, good taste. PepsiCo Indias expansive portfolio includes
iconic refreshment beverages Pepsi, 7 UP, Mirinda and Mountain Dew, in addition to low
calorie options such as Diet Pepsi, hydrating and nutritional beverages such as Aquafina
drinking water, isotonic sports drinks - Gatorade, Tropicana100% fruit juices, and juice based
drinks Tropicana Nectars, Tropicana Twister and Slice. Local brands Lehar Evervess
Soda, Dukes Lemonade and Mangola add to the diverse range of brands.
PepsiCos foods company, Frito-Lay, is the leader in the branded salty snack market and all
Frito Lay products are free of trans-fat and MSG. It manufactures Lays Potato Chips;
Cheetos extruded snacks, Uncle Chips and traditional snacks under the Kurkure and Lehar
brands. The companys high fibre breakfast cereal, Quaker Oats, and low fat and roasted
snack options enhance the healthful choices available to consumers. Frito Lays core
products, Lays, Kurkure, Uncle Chips and Cheetos are cooked in Rice Bran Oil to
significantly reduce saturated fats and all of its products contain voluntary nutritional
labelling on their packets.
The group has built an expansive beverage and foods business. To support its operations,
PepsiCo has 43 bottling plants in India, of which 15 are company owned and 28 are
franchisee owned. In addition to this, PepsiCos Frito Lay foods division has 3 state-of-the-art
plants. PepsiCos business is based on its sustainability vision of making tomorrow better
than today. PepsiCos commitment to living by this vision every day is visible in its
contribution to the country, consumers and farmers.
26
Summer Project-2009
Management
Working Capital
PepsiCo gained entry to India in 1988 by creating a joint venture with the Punjab
government-owned Punjab Agro Industrial Corporation (PAIC) and Voltas India Limited.
This joint venture marketed and sold Lehar Pepsi until 1991, when the use of foreign brands
was allowed; PepsiCo bought out its partners and ended the joint venture in 1994. Others
claim that firstly Pepsi was banned from import in India, in 1970, for having refused to
release the list of its ingredients and in 1993, the ban was lifted, with Pepsi arriving on the
market shortly afterwards. These controversies are a reminder of "India's sometimes
acrimonious relationship with huge multinational companies." Indeed, some argue that
PepsiCo and The Coca-Cola Company have "been major targets in part because they are
well-known foreign companies that draw plenty of attention."
In 2003, the Centre for Science and Environment (CSE), a non-governmental organization in
New Delhi, said aerated waters produced by soft drinks manufacturers in India, including
multinational giants PepsiCo and The Coca-Cola Company, contained toxins, including
lindane, DDT, malathion and chlorpyrifos pesticides that can contribute to cancer, a
breakdown of the immune system and cause birth defects. Tested products included Coke,
Pepsi, 7 Up, Mirinda, Fanta, Thums Up, Limca, and Sprite. CSE found that the Indianproduced Pepsi's soft drink products had 36 times the level of pesticide residues permitted
under European Union regulations; Coca Cola's 30 times. CSE said it had tested the same
products in the US and found no such residues. However, this was the European standard for
water, not for other drinks. No law bans the presence of pesticides in drinks in India.
The Coca-Cola Company and PepsiCo
angrily denied allegations that their products manufactured in India contained toxin levels far
above the norms permitted in the developed world. But an Indian parliamentary committee,
in 2004, backed up CSE's findings and a government-appointed committee, is now trying to
develop the world's first pesticides standards for soft drinks. Coke and PepsiCo opposed the
move, arguing that lab tests aren't reliable enough to detect minute traces of pesticides in
complex drinks. On December 7, 2004, India's Supreme Court ruled that both PepsiCo and
competitor The Coca-Cola Company must label all cans and bottles of the respective soft
drinks with a consumer warning after tests showed unacceptable levels of residual pesticides.
Both companies continue to maintain that their products meet all international safety
standards without yet implementing the Supreme Court ruling . As of 2005, The Coca-Cola
Company and PepsiCo together hold 95% market share of soft-drink sales in India. PepsiCo
27
Summer Project-2009
Management
Working Capital
has also been accused by the puthussery panchayat in the Palakkad district in Kerala, India,
of practicing "water piracy" due to its role in exploitation of ground water resources resulting
in scarcity of drinking water for the panchayat's residents, who have been pressuring the
government to close down the PepsiCo unit in the village.
In 2006, the CSE again found that soda drinks, including both Pepsi and Coca-Cola, had high
levels of pesticides in their drinks. Both PepsiCo and The Coca-Cola Company maintain that
their drinks are safe for consumption and have published news paper advertisements that say
pesticide levels in their products are less than those in other foods such as tea, fruit and dairy
products. In the Indian state of Kerala, sale and production of Pepsi-Cola, along with other
soft drinks, was banned by the state government in 2006, but this was reversed by the Kerala
high court merely a month later. Five other Indian states have announced partial bans on the
drinks in schools, colleges and hospitals.
28
Summer Project-2009
Management
Working Capital
COMPANY PROFILE IN INDIA

COMPANY NAME:
Pepsi Co India Holdings Private Limited
COUNTRY/TERRITORY: India
ADDRESS:
KEY PEOPLE:
3B;DLF Corporate parks Block; Qutub

Enclave; Gurgaon, Haryana, India
Sanjeev Chadha, CEO of PepsiCo India.
PRODUCTS/SERVICES WE Mango, Guava, Papaya, Banana

OFFER:
BUSINESS TYPE:
INDUSTRY FOCUS:
Manufacturer
Food Processing
GEOGRAPHIC MARKETS: Middle East

NO. OF EMPLOYEES:
Above 1000 People
ANNUAL SALES RANGE Above US$100 Million

(USD):
YEAR ESTABLISHED:
Gained entry to India in 1988

T
29
Summer Project-2009
Management
Working Capital
30
Summer Project-2009
Management
Working Capital
INTRODUCTION
A managerial accounting strategy focusing on maintaining efficient levels of both
Components of working capital, current assets and current liabilities, in respect to each other
are referred to as working capital management. Working capital management ensures a
company has sufficient cash flow in order to meet its short-term debt obligations and
operating expenses. Implementing an effective working capital management system is an
excellent way for many companies to improve their earnings. The two main aspects of
working capital management are ratio analysis and management of individual components of
working capital. Ratio analysis will lead management to identify areas of focus such as
inventory management, cash management, accounts receivable and payable management.
The study objectives in working capital management particular to this study are:
To examine the impact of accounts receivables days, inventories days, accounts
payable Days and cash conversion cycle on return on total assets
To analyze the trend in working capital needs of firms and to examine the causes for
any significant differences between the industries.
Working Capital Components

The term working capital refers to the amount of capital which is readily available to an
Organization. It is a measure of both a company's efficiency and its short-term financial
health. That is, working capital is the difference between resources in cash or readily
convertible into cash (Current Assets) and organizational commitments for which cash will
soon be required (Current Liabilities). Current Assets are resources which are in cash or will
soon be converted into cash in the ordinary course of business. Current Liabilities are
commitments which will soon require cash settlement in the ordinary course of business.
31
Summer Project-2009
Management
Working Capital
The working capital is calculated as:

WORKING CAPITAL = CURRENT ASSETS-CURRENT LIABILITIES
CURRENT ASSETS
CURRENT LIABILITY
Cash in hand/at bank

Bills Receivable
Sundry Debtors
Short term Loans
Inventory/ Stock
Temporary Investment
Prepaid Expenses
Accrued Income
Bills Payable
Sundry Creditors
Outstanding Expenses
Accrued Expenses
Bank overdraft
Positive working capital means that the company is able to pay off its short-term liabilities.
Negative working capital means that a company currently is unable to meet its short-term
liabilities with its current assets (cash, accounts receivable, inventory). If a company's current
assets do not exceed its current liabilities, then it may run into trouble paying back creditors
in the short term. The worst-case scenario is bankruptcy. A declining working capital ratio
over a longer time period could also be a red flag that warrants further analysis. Working
capital also gives investors an idea of the company's underlying operational efficiency.
Money that is tied up in inventory or money that customers still owe to the company cannot
be used to pay off any of the company's obligations. So, even if accompany is not operating
in the most efficient manner (slow collection), it will show up as an increase in the working
capital. This can be seen by comparing the working capital from one period to another; slow
collection may signal an underlying problem in the company's operations.
Working Capital Analysis

The major components of gross working capital include stocks (raw materials, work-inprogress and finished goods), debtors, cash and bank balances. The composition of working
32
Summer Project-2009
Management
Working Capital
capital depends on a multiple of factors, such as operating level, level of operational

efficiency, inventory policies, book debt policies, technology used and nature of the industry.
While inter- industry variation is expected to be high, the degree of variation is expected to
be low for firms within the industry.
Nature and Importance of Working Capital

The working capital meets the short-term financial requirements of a business enterprise. It is
a trading capital, not retained in the business in a particular form for longer than a year. The
money invested in it changes form and substance during the normal course of business
operations. If it becomes weak, the business can hardly prosper and survive. The success of a
firm depends ultimately, on its ability to generate cash receipts in excess of disbursements.
On the one hand, working capital is always significant. This is especially true from the
lenders or creditors
Perspective, where the main concern is defensiveness: can the company meet its short-term
obligations, such as paying vendor bills?
But from the perspective of equity valuation and the company's growth prospects, working
capital is more critical to some businesses than to others. At the risk of oversimplifying, we
could say that the models of these businesses are asset or capital intensive rather than service
or people intensive.
The Importance of Good Working Capital Management
33
Summer Project-2009
Management
Working Capital
Working capital constitutes part of the Crowns investment in a department. Associated with
this is an opportunity cost to the Crown. (Money invested in one area may cost
opportunities for investment in other areas.) If a department is operating with more working
capital than is necessary, this over-investment represents an unnecessary cost to the Crown.
From a departments point of view, excess working capital means operating inefficiencies. In
addition, unnecessary working capital increases the amount of the capital charges.
The Management of Working Capital

The amounts invested in working capital are often high in proportion to the total assets
employed and so it is vital that these amounts are used in an efficient and effective way. A
firm can be very profitable, but if this is not translated into cash from operations within the
same operating cycle, the firm would need to borrow to support its continued working capital
needs. Thus, the twin objectives of profitability and liquidity must be synchronized and one
should not impinge on the other for long. Investments in current assets are inevitable to
ensure delivery of goods or services to the ultimate customers and a proper management of
same should give the desired impact on either profitability or liquidity. If resources are
blocked at different stages of the supply chain, this will prolong the cash operating cycle.
Although this might increase profitability (due to increase sales), it may also adversely affect
the profitability if the costs tied up in working capital exceed the benefits of holding more
inventory and/or granting more trade credit to customers. Another component of working
capital is accounts payable, but it is different in the sense that it does not consumer sources;
instead it is often used as a short term source of finance. Thus it helps firms to reduce its cash
operating cycle, but it has an implicit cost where discount is offered for early settlement of
invoices.
Approaches to Working Capital Management
34
Summer Project-2009
Management
Working Capital
The objective of working capital management is to maintain the optimum balance of each of
the working capital components. This includes making sure that funds are held as cash in
bank deposits for as long as and in the largest amounts possible, thereby maximizing the
interest earned.
However, such cash may more appropriately be invested in other assets or in reducing
other liabilities.
Working capital management takes place on two levels:

Ratio analysis can be used to monitor overall trends in working capital and to identify areas
requiring closer management.
The individual components of working capital can be effectively managed by using various
techniques and strategies.
When considering these techniques and strategies, departments need to recognize that each
department has a unique mix of working capital components. The emphasis that needs to be
placed on each component varies according to department. For example, some departments
have significant inventory levels; others have little if any inventory.
Furthermore, working capital management is not an end in itself. It is an integral part of the
departments overall management. The needs of efficient working capital management must
be considered in relation to other aspects of the departments financial and non-financial
performance.
Working Capital Cycle
35
Summer Project-2009
Management
Working Capital
Working capital cycle, also known as the asset conversion cycle, operating cycle, cash
conversion cycle or just cash cycle, is used in the financial analysis of a business. The higher
the number, the longer a firm's money is tied up in business operations and unavailable for
other activities such as investing. The cash conversion cycle is the number of days between
paying for raw materials and receiving cash from selling goods made from that raw material.
Cash Conversion Cycle = Average Stockholding Period (in days) + Average

Receivables.
Processing Period (in days) - Average Payables Processing Period (in days) with.
Average Stockholding Period (in days) = Closing Stock / Average Daily Purchases.
Average Receivables Processing Period (in days) = Accounts Receivable / Average
Daily Credit Sales.
Average Payable Processing Period (in days) = Accounts Payable / Average Daily
Credit Purchases.
36
Summer Project-2009
Management
Working Capital
A short cash conversion cycle indicates good working capital management. Conversely, a
long cash conversion cycle suggests that capital is tied up while the business waits for
customers to pay. The longer the production process, the more cash the firm must keep tied
up in inventories. Similarly, the longer it takes customers to pay their bills, the higher the
value of accounts receivable.
On the other hand, if a firm can delay paying for its own materials, it may reduce the amount
of cash it needs. In other words, accounts payable reduce net working capital.
37
Summer Project-2009
Management
Working Capital
SCHEDULE OF CHANGES IN WORKING CAPITAL

WORKING CAPITAL FOR 2006 TO 2008
2006
2007
2008
Other current Asset
629
1332
533
255
647
1520
577
342
966
1371
528
276
Total Current asset
2749
3086
3141
Accrued Liability
1677
374
0
1968
247
0
1675
1408
0
Total current liability
2051
2215
3083
698
871
58
A
CURRENT ASSET $ MILLION
Cash & Equilvalnts
Accounts Receivable
Inventory
B
CURRENT LIABILITY
Accounts Payable
Short term debt
NET WORKING CAPITAL(A-B)
38
Summer Project-2009
Management
Working Capital
CHART ANALYSIS
39
Summer Project-2009
Management
Working Capital
PERCENTAGE CHANGE IN CURRENT ASSET & CURRENT

LIABILITY FROM 2006 TO 2008
A
2006
2007
2008
Other current Asset
5.3
11.2
4.5
2.1
4.9
11.6
4.4
2.6
7.4
10.6
4.1
2.1
Total Current asset
23.1
23.5
24.2
14.1
3.1
15
1.9
12.9
10.8
CURRENT ASSET
Cash & Equilvalants
Accounts Receivable
Inventory
B
CURRENT
LIABILITY
Accounts Receivable
Short term debt
Accrued Liability
17.2
Total current liability
40
0 0
16.9
23.7
Summer Project-2009
Management
Working Capital
CHART ANALYSIS
41
Summer Project-2009
Management
Working Capital
ASSESMENT OF WORKING CAPITAL REQUIREMENT

(MAXIMUM PERMISSIBLE BANK FINANCE)
1 Total Current Assets

2 current Liabilities
(Other than Bank Borrowings)
3 working capital gap(1-2)
4 Min. stipulated Net working
capital( 25% of Total C.A)
5 Actual/ projected Net W.C.
6 item 3 minus item 4
7 item 3 minus item 5
8 Max. Permissible Bank Finance
(item 6 or 7, Whichever is less)
42
2006
2007
2008
2749
629
3086
647
3141
966
2120
687.25
2439
771.5
2175
785.25
698
1432.75
1422
1422
871
1667.5
1568
1568
58
1389.75
2117
1389.75
Summer Project-2009
Management
Working Capital
ANALYSIS
Working capital management ensures a company has sufficient cash flow in order to meet its
short-term debt obligations and operating expenses. In 2006 the company have Rs.691mill$. Its
shows good financial position of the company. In 2007 it increases to 871 mill $. In this year
company have take less short term debt from previous year. This year company uses his own
funds. Its shows the efficient working capital management by Pepsi. In 2008 the company have
only 58 mill $ working capital because in this year company have takes much more short term
loans for its expansion and pay for his day to day expenses. Its shows the company have not
utilise efficiently the fixed assets.
In this year world economy faces downturns. Recession has also affected on Pepsi. This year. For
this company has take $1408 mill. Short term loans. Its increases the current liability of the
company. Company pay its quickly in his payable time. Its shows the good liquidity position of
the company in 2008.
This year company have more cash & bank balance in hand from the previous year. Its 50% more
than from the previous year. This year company have $1675 mill. Accounts payable it is less from
the previous year. It is good for the company.
Objective of the study

43
Summer Project-2009
Management
Working Capital
To observe the systems, process, interactions in the organization.

To study and analyze the working capital management of PepsiCo.
To study that how they use working capital to solve day to day problems.
To study about their Operating Cycle, cash conversion cycle, processing period.
Research Methodology
44
Summer Project-2009
Management
Working Capital
Research in common parlance refers to search for knowledge

The term research refers to the systematic method consisting of enunciating the problem ,
formulating a hypothesis collecting the data , analyzing the facts and reaching the certain
conclusions either in the form of solution towards the concern problem or in certain
generalization for some theoretical formulation .
Research Methodology is a way to systematically solve the research problem .It may be
understood as a science of studying how research is done scientifically.
For completing the project work, data inputs were collected from the following sources:
Primary Data:
Collected data through discussion with the Finance manager in Pepsi.
Collected data during working in Pepsi.
Secondary Data:
Collected data from personnel manual of Pepsi.
Collected data from different magazines, journals, News papers and Internet.
For this project Ive used the secondary data in the form of Annual report 2006, Annual
report 2007, and Annual report 2008.
TOOLS
45
Summer Project-2009
Management
Working Capital
Ive used analysis tools that are mention below Ratio Analysis
Charts & Graphs
46
Summer Project-2009
Management
Working Capital
47
Summer Project-2009
Management
Working Capital
ANALYSIS OF VARIOUS COMPONENTS OF WORKING CAPITAL

INVENTORY ANALYSIS
Inventory is total amount of goods and materials content in a store of factory at any given
time. Inventory means stock of three things :1. Raw materials
2. Semi finished goods.
3. Finished goods.
Position of inventory in PepsiCo
Rs. IN MILL.$
Inventories
Raw Material & Supply
Finished goods
Total
2006
175
358
2007
195
382
2008
185
343
533
577
528
48
Summer Project-2009
Management
Working Capital
CHART ANALYSIS
INTERPRETATION
By analyzing the 3 years data we see that the inventories are increased in year 2007 by 577.
We are looking approximate same pattern in inventories. We can see that inventories are
grown by 4.1% and 4.1% in 06 and 07 respectively from previous year. By this growth we
can say that the company is growing very smoothly in soft drink sector. A company uses
inventory when they have demand in market and Pepsi is having a great demand in beverages
sector. From other point of view we can say that the liquidity of firm is blocked in inventories
but to stock is very good due to uncertainty of availability of raw material in time.
49
Summer Project-2009
Management
Working Capital
SUNDRY DEBTORS ANALYSIS
Debtors or an account receivable is an important component of working capital and fall under
current assets. Debtors will arise only when credit sales are made.
POSITION OF SUNDRY DEBTORS IN PEPSI CO

RS. IN MILL $
2006
2007
2008
1026
52
198
56
1319
54
188
67
1208
71
154
80
1332
1628
1513
Debtors Net
Trade accounts receivable
Allowances for doubtful accounts
Accounts receivable
Other receivable
50
Summer Project-2009
Management
Working Capital
CHART ANALYSIS
INTERPRETATION
In the table and figure we see that there is rise in the debtors in PepsiCo Limited in the
successive years. A simple logic is that debtors increase only when sales increase and if sales
increases it is good sign for growth.
We can say that it is a good sign as well as negative also. Company policy of debtors is very
good but a risk of bad debts is always present in high debtors. When sales is increasing with a
great speed the profit also increases. If company decreases the Debtors they can use the
money in many investment plans.
51
Summer Project-2009
Management
Working Capital
CASH AND BANK BALANCE ANALYSIS

Cash is called the most liquid asset and vital current assets. It is an important component of
working capital. In a narrow sense, cash includes notes, bank draft, cheque etc while in a
broader sense it includes near cash assets such as marketable securities and time deposits
with bank.
POSITION OF CASH & BANK BALANCE IN PEPSICO
RS.IN MILL. $
2006
CASH in hand&
629
BANKBALANCE & EQUILANTS
CHART ANALYSIS
52
2007
2008
647
966
Summer Project-2009
Management
Working Capital
INTERPRETATION
If we analyze the above table and chart we find that it follows a increasing trend. In the year
2006 it had maintained a 629 mill $ amount of cash and bank balance which has increase in
the year 2007 up to 647 mill $ but there is huge increase between the year 2007 and 2008.
Although companys cash is increasing this is very good sign for company. Holding more
cash is not good it means company not using the cash for better projects. The analysis shows
that the fix deposits of company are rapidly increase in last year as 49% respectively from
previous year. Company is utilizing the fixed cash for exploding the projects that is good for
growth.
53
Summer Project-2009
Management
Working Capital
POSITION OF CURRENT LIABILITIES IN PEPSICO

IN MILL. $
CURRENT LIABILITIES
Accounts payable and
Other Current Liabilities
Short term liabilities
Current Maturities
Total
CHART ANALYSIS
54
1677
1968
1675
374
0
240
7
103
1305
2051
2215
3083
Summer Project-2009
Management
Working Capital
INTERPRETATION
we analyze the above table then we can see that it follow an uneven trend. The important
component of current liabilities is sundry creditors and other liabilities. In 06-07 it increased
by 17% and in 07-08 it increased by 16.9%. In 07-08 it was increased because of growth in
short term debt by 39%.This is liability for company so this should be less. When company
have minimum liabilities it creates a better goodwill in market. High current liabilities
indicate that company is using credit facility.
55
Summer Project-2009
Management
Working Capital
PROVISION ANALYSIS
2006
2007
2008
61
90
159
42
113
177
47
135
112
310
332
294
Deferred taxes
Proposed Dividend
Income tax
CHART ANALYSIS
INTERPRETATION
From the above table we can see that provision shows an approximate same trend and the
huge amount is being kept in these provisions. Though the profits of the company are
increased income tax is also increased which is good that company is creating goodwill in
market by paying income tax in time. Other provisions are also for the benefit of employees
and public. This is good sign for Company growth.
56
Summer Project-2009
Management
Working Capital
57
Summer Project-2009
Management
Working Capital
POSITION OF RECEIVABLE RATIO IN PEPSI CO
DEBTORS
RECEIVABLE RATIO = ___________
* 365
SALES
YEARS
2006
2007
2008
RECEIVABLE RATIO
10.1
9.5
9.5
CHART ANALYSIS
INTERPRETATION
Generally a low debtors turnover ratio implies that it considered congenial for the business
as it implies better cash flow. The ratio indicates the time at which the debts are collected on
an average during the year. Needless to say that a high Debtors Turnover Ratio implies a
shorter collection period which indicates prompt payment made by the customer.
58
Summer Project-2009
Management
Working Capital
Now if we analyze the three year data we can say that it holds a good position while
receiving its money from its debtors. The ratios are same in last two year, which implies that
recovery position is good and company should maintain these positions.
POSITION OF PAYABLE RATIO IN PEPSI CO
CREDITORS
PAYABLE RATIO =
_______________
*365
COST OF SALES
YEARS
2006
2007
2008
PAYABLE RATIO
(IN DAYS)
87.4
90.3
87.6
CHART ANALYSIS
59
Summer Project-2009
Management
Working Capital
INTERPRETATION
Actually this ratio reveals the ability of the firm to avail the credit facility from the suppliers
throughout the year. Generally a low creditors turnover ratio implies favourable since the
firm enjoys lengthy credit period.
Now if we analyze the three years data we find that in these year the ratio was approximately
same high which means that its position of creditors is good, but in the 2007 it increases to 90
days. In next year it is seen that it has followed a decreasing trend which is very good sign
for the company. So we can say it enjoys a very good credit facility from the from the
suppliers.
60
Summer Project-2009
Management
Working Capital
POSITION OF INVENTORY RATIO IN PEPSI CO
Average stock
INVENTORY TURNOVER RATIO. =
______________
* 365
Cost of goods sold
YEARS
2006
2007
2008
I.T.R. RATIO
13.7
13.3
13.7
CHART ANALYSIS
61
Summer Project-2009
Management
Working Capital
INTERPRETATION
This ratio tells the story by which stock is converted into sales. A high stock turnover ratio
reveals the liquidity of the inventory i.e., how many times on an average, inventory is turned
over or sold during the year. If a firm maintains a minimum stock level in order to maximize
sales by quick rotation of inventory and the holding cost of inventory will be minimum. A
low stock turnover ratio reveals undesirable accumulation of obsolete stock.
By analyzing the three year data it seen that it follows an approximately same trend. We see
that from the year 2006 to 2008 it is more or less double which has been rectified in the year
2008. But it is needless to say that ratio the company maintains is very high and the company
is required to take measures to lower down this ratio as it affects the working capital cycle of
company and the flow of cash in the company.
POSITION OF CURRENT RATIO IN PEPSI CO
TOTAL CURRENT ASSET

CURRENT RATIO
________________________
TOTAL CURRENT LIABILITY
YEARS
2006
2007 2008
CURRENT RATIO
1.34
1.39
62
1.02
Summer Project-2009
Management
Working Capital
CHART ANALYSIS
INTERPRETATION
This ratio reflects the financial stability of the enterprise. The standard of the normal ratio is
2:1 but in most of companies standard is taken according to Tandon Committee which is
taken as 1.33:1.
Now if we analyze the three years data it can be predicted that it holds a stable position all
throughout period but it is seen that it holds a low position than the standard one and the
company is required to improve its position.
63
Summer Project-2009
Management
Working Capital
POSITION OF QUICK RATIO IN PEPSI CO
TOTAL LIQUID ASSET

QUICK RATIO
________________________
TOTAL CURRENT LIABILITY
2006
1.08
YEARS
QUICK RATIO
2007
1.13
2008
0.84
CHART ANALYSIS
INTERPRETATION
It is the ratio between quick liquid assets and quick liabilities. The normal value for such
ratio is taken to be 1:1. It is used as an assessment tool for testing the liquidity position of the
firm. It indicates the relationship between strictly liquid assets whose realizable value is
almost certain on one hand and strictly liquid liabilities on the other hand. Liquid assets
comprise all current assets minus stock.
By analyzing the three years data it can be said that its position was good in the year 2006
and 2007 but its decrease in the next year. But it is to be said that it is higher than the
standard in the year 2006 & 2007. Its shows the higher liquidity position of the company.
64
Summer Project-2009
Management
Working Capital
WORKING CAPITAL TURNOVER RATIO
COST OF SALE
WORKING CAPITAL RATIO
__________________
NET WORKING CAPITAL
YEARS
2006
2007
2008
9.88
8.46
130.79
Working capital ratio
CHART ANALYSIS
65
Summer Project-2009
Management
Working Capital
INTERPRETATION
This ratio indicates whether the investments in current assets or net current assets (i.e.,
working capital) have been properly utilized. In order words it shows the relationship
between sales and working capital. Higher the ratio lower is the investment in working
capital and higher is the profitability. But too high ratio indicates over trading.
This ratio is an important indicator about the working capital position. Now if we analyze the
three years data, we find that it follows an increasing trend which means that its investment in
working capital is lower and the company is utilizing more of its profit. But we find that
in2008 the ratio was increasing up to 130. In this year company takes much more short term
loans for its short time requirement which is not a good sign for the company and the
company is required to look into these matters closely.
66
Summer Project-2009
Management
Working Capital
PROFITABILITY ANALYSIS
Particulars
RS.IN MILL. $
Net Sale
Cost of goods sold
Operating Profit before Interest
Operating Profit after Interest
Profit/Loss before Tax
Profit/Loss after Tax
Dividend Payout/Drawing
67
2006
2007
2008
12730
13591
13,796
6900
5830
5830
681
522
0.41
7370
6221
1071
709
532
0.53
7586
6210
649
274
162
0.65
Summer Project-2009
Management
Working Capital
INCOME STATEMENT OF PEPSICO 2004 TO 2008
68
Summer Project-2009
Management
Sales
Operating Income
Income Tax
Net Income
Working Capital
2004
2005
2006
2007
2008
TTM
10,906
976
232
457
11,885
1,023
247
466
12,730
1,017
159
522
13,591
1,071
177
532
13,796
649
112
162
13,404
617
-9
223
INTERPRETATION
69
Summer Project-2009
Management
Working Capital
Analyzing the last five year data we say that sales have increasing trend. Its shows the
growth of the company. The profits are increasing year by year but in 2008 the profits
are very low from previous year. In this year company takes huge amount of short term
loans in this way they give more interest on this. This is the main reason the company
profits are very low. Now in 2009 the profits of the company is 223 mill $ its shows
amazing growth rate of the company In two quarters of 2009 company sales are equal
to last year. This year company cover all the loses of previous year.
70
Summer Project-2009
Management
Working Capital
FINDINGS
Pepsi bottling group has once again, demonstrated the power of our operating
capabilities and unique assets in 2008.
Comparable diluted earnings per share growth of 3% to $2.27
Worldwide revenue growth of 2%
Comparable operating income growth of 2%
Returned $624 million in cash to shareholder
This year company takes $1400mill short term loans because of macro
economics downturns in economy.

In 2008 company gives .65$ dividend to his share holder.
This year company have 2% growth in EPS this is very low from the previous
year because company has paid many interest on short term loans.
71
Summer Project-2009
Management
Working Capital
72
Summer Project-2009
Management
Working Capital
Pepsi bottling group has once again, demonstrated the power of our operating capabilities
and unique assets in 2008. While facing unprecedented macroeconomics challenges
throughout the world, PBG showed flexibility and discipline to advance our business
priorities and become a stronger, more focused organisation.
The overall performance of PepsiCo is getting on a good track. The total
turnover of the company has registered a growth of 205 Million where as the operating
profits for the year were lower by 422 million mainly on the accounts of increase in the
volume or sales, higher realization and effective cost control measures taken by the company.
The profit before tax is 709 million at against 681 millions in the previous year. The cash
earning of the company improved substantially to 1437 million as against 1228 million in the
last financial year. With the increase in capacity on account of expansion projects being
undertaken by the company, it is expected that the company would be in a position to
maintain the growth in future years.
Company has parked its surplus fund in the various debt schemes of
mutual fund. There is an Investment in non controlled affiliates of 619 million in current year.
Company is cash rich but as there are expansion and diversification plans under the pipeline,
company is not utilizing these funds. For meeting the working capital needs and capacity
expansion needs it has borrowed from banks.
During the year company has embarked upon expansion projects which
would effectively enhance the capacity of the company. With the capacitive power plants
already in operation and expansion projects under implementation, it is expected that the
beverages division of the company will do well in the foreseeable future.
73
Summer Project-2009
Management
Working Capital
They achieved these results by adapting quickly to the economic environment

and by focusing on several business drivers to grow our top line, improve cost and
productivity, and strengthen our people and culture.
74
Summer Project-2009
Management
Working Capital
75
Summer Project-2009
Management
Working Capital
Measures to Improve Working Capital Management at PEPSICO:

The essence of effective working capital management is proper cash flow forecasting.
This should take into account the impact of unforeseen events, market cycles, loss of
a prime customer and actions by competitors. So the effect of unforeseen demands of
working capital should be factored by company. This was one of its reasons for the
variation of its revised working capital projection from the earlier projection.
It pays to have contingency plans to tide over unexpected events. While marketleaders can manage uncertainty better, even other companies must have riskmanagement procedures. These must be based on objective and realistic view of the
role of working capital.
Addressing the issue of working capital on a corporate-wide basis has certain

advantages. Cash generated at one location can well be utilized at another. For this to
happen, information access, efficient banking channels, good linkages between
production and billing, internal systems to move cash and good treasury practices
should be in place.
An innovative approach, combining operational and financial skills and an allencompassing view of the companys operations will help in identifying and
implementing strategies that generate short-term cash. This can be achieved by having
the right set of executives who are responsible for setting targets and performance
levels. They could be then held accountable for delivering, encouraged to be
enterprising and to act as change agents.
Effective dispute management procedures in relation to customers will go along way

in freeing up cash otherwise locked in due to disputes. It will also improve customer
service and free up time for legitimate activities like sales, order entry and cash
collection. Overall, efficiency will increase due to reduced operating costs.
Working capital management is an important yardstick to measure a company
operational and financial efficiency. This aspect must form part of the strategic and
76
Summer Project-2009
Management
Working Capital
operational thinking. Efforts should constantly be made to improve the working

capital position. This will yield greater efficiencies and improve customer satisfaction.
Inventories should be managed on a line-by-line basis using the 80/20 rule.
Placing the responsibility for collecting the debt upon the centre that made the sale.
i.e., cold rolled, hot rolled, galvanized etc.
77
Summer Project-2009
Management
Working Capital
78
Summer Project-2009
Management
Working Capital
www.pepsico.com
www.yahoofinance.com
http://www.rediff.com/money/2003/aug/21pepsi.htm
http://www.stjohns.edu/media/3/80dc682a41f44209b5da9de5f8ac8bec.pdf
http://quicktake.morningstar.com/stocknet/cashflow10.aspx?
Country=USA&Symbol=PBG
http://quicktake.morningstar.com/stocknet/EfficiencyRatios10.aspx?
Country=USA&Symbol=PBG
http://www.sirpepsi.com/pepsi11.htm
REFRENCE
Shashi k. Gupta (2008) Financial Management, kalyani Publications
79
Summer Project-2009
Management
Working Capital
80
Summer Project-2009
Management
Working Capital
BALANCE SHEET OF PEPSI CO

27-Dec-08
PERIOD ENDING
29-Dec-07
30-Dec-06
Assets
Current Assets
Cash And Cash Equivalents
2,064,000
910,000
1,651,000
213,000
1,571,000
1,171,000
Net Receivables
4,683,000
4,389,000
3,725,000
Inventory
2,522,000
2,290,000
1,926,000
Other Current Assets
1,324,000
991,000
657,000
Total Current Assets
10,806,000
10,151,000
9,130,000
Long Term Investments
3,998,000
4,475,000
3,839,000
Property Plant and Equipment
11,663,000
11,228,000
9,687,000
Goodwill
5,124,000
5,169,000
4,594,000
Intangible Assets
1,860,000
2,044,000
1,849,000
2,324,000
1,356,000
599,000
219,000
205,000
232,000
35,994,000
34,628,000
29,930,000
6,494,000
6,209,000
5,271,000
369,000
274,000
Short Term Investments
Accumulated Amortization
Other Assets
Deferred Long Term Asset Charges
Total Assets
Liabilities
Current Liabilities
Accounts Payable
Short/Current Long Term Debt
81
Summer Project-2009
Management
Working Capital
Other Current Liabilities
1,924,000
1,544,000
1,315,000
Total Current Liabilities
8,787,000
7,753,000
6,860,000
Long Term Debt
7,858,000
4,203,000
2,550,000
Other Liabilities
7,017,000
4,792,000
4,624,000
226,000
646,000
528,000
Minority Interest
Negative Goodwill
23,888,000
17,394,000
14,483,000
Deferred Long Term Liability Charges
Total Liabilities
Stockholders' Equity
Misc Stocks Options Warrants
Redeemable Preferred Stock
(97,000)
(79,000)
Preferred Stock
41,000
Common Stock
30,000
30,000
30,000
Retained Earnings
30,638,000
28,184,000
24,837,000
Treasury Stock
(14,122,000)
(10,519,000)
(7,758,000)
Capital Surplus
351,000
450,000
584,000
Other Stockholder Equity
(4,694,000)
(952,000)
(2,246,000)
Total Stockholder Equity
12,203,000
17,234,000
15,447,000
Net Tangible Assets
$5,219,000
$10,021,000
$9,004,000
82
Summer Project-2009
Management
Working Capital
INCOME STATEMENT OF PEPSI CO
27-Dec-08
PERIOD ENDING
29-Dec-07
30-Dec-06
Total Revenue
13,796,000
13,591,000
12,730,000
Cost of Revenue
7,586,000
7,370,000
6,810,000
Gross Profit
6,210,000
6,221,000
5,920,000
5,149,000
5,150,000
4,903,000
412,000
Others
Total Operating Expenses
649,000
1,071,000
1,017,000
Operating Expenses
Research Development
Selling General and Administrative
Non Recurring
Operating Income or Loss
Income from Continuing Operations

Total Other Income/Expenses Net
(25,000)
Earnings Before Interest And Taxes
564,000
Interest Expense
290,000
Income Before Tax
274,000
Income Tax Expense
112,000
Minority Interest
(60,000)
6,000
983,000
274,000
709,000
177,000
(94,000)
(11,000)
947,000
266,000
681,000
159,000
(59,000)
Net Income From Continuing Ops
532,000
522,000
162,000
Non-recurring Events
Discontinued Operations
Extraordinary Items
Effect Of Accounting Changes
Other Items
83
Summer Project-2009
Management
Working Capital
Net Income
Preferred Stock And Other Adjustments
162,000
-
532,000
-
522,000
-
Net Income Applicable To Common Shares
$162,000
$532,000
$522,000
84

Working Capital Management of PEPSICO Sudhir Project

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Working Capital Management of PEPSICO Sudhir Project

Uploaded by

Copyright:

Available Formats

WORKING CAPITAL MANAGEMENT

I sincerely thank Mr. Ashutosh Aggarwal (Account Executive, PepsiCo,

I acknowledge my gratitude to Ms. Harjeet Kaur (Lovely Professional

4. WORKING CAPITAL MANAGEMENT

5. ANALYSIS OF WORKING CAPITAL MANAGE

7. OBJECTIVE OF THE STUDY

10.WORKING CAPITAL RATIO

Lovely Professional University

The experience that I gathered over the past

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University

Type Public (NYSE: PEP)

Indra Nooyi, Chairman, President &

Industry Food and beverage

$1149 Million USD (2008)

Lovely Professional University

$162 Million USD (2008)

MISSION & VISION

Lovely Professional University

Massimo F. d'Amore John C. Compton

Lovely Professional University

Lovely Professional University

Lovely Professional University

PepsiCo owns five different billion-dollar brands. These are Pepsi,

The company owns many other brands as well.

Pepsi-Cola, Caffeine-Free Pepsi, Diet Pepsi/Pepsi Light, Caffeine-Free Diet Pepsi,

Beverages marketed outside the U.S .: Alvalle, Concordia, Copella, Evervess,

U.S Frito-Lay brands: Baken-ets, Barcel, Bocabits, Cheese Tris, Cheetos,

Lovely Professional University

Lovely Professional University

PepsiCo Again Named to the Dow Jones Sustainability Index

PepsiCo Agrees to Buy Bulgaria's Leading Nuts and Seeds Company

Forbes Names PepsiCo Among Its Best Big Companies

PepsiCo India Commissions First Remote Wind Turbine to Generate Renewable,

CRO Names PepsiCo to Top 25 100 Best Corporate Citizens 2008

PepsiCo to Buy Russian Juice Leader, Lebedyansky

Employees Lead Effort to Make Chicago Plaza First LEED-Certified PepsiCo

Gatorade Launches Gatorade Tiger with Comprehensive Integrated Marketing

UK Vitamin Water Brand- V Water Acquired by PepsiCo

Lovely Professional University

PepsiCo Foodservice and Naked Juice Expand Starbucks Presence

Gatorade Sports Science Institute Gathers World's Leading Researchers on Protein

Wall Street Journal Article Recognizes PepsiCo for Leadership in Employment of

PepsiCo and Frito-Lay Join SmartWay in Commitment to Reduce Greenhouse Gas

PepsiCo Beats Coke in Race to Launch New Natural Sweetener (Stevia)

PepsiCo France Recognized as "Great Place To Work" by Institute Survey

PepsiCo Commits to Reducing Acryalmide Levels in Potato Chip Products and

Subway Names PepsiCo "Vendor of the Year" for Sustainability Leadership

Tazo Tea Joins Pepsi Lipton Partnership

Lovely Professional University

Lovely Professional University

Lovely Professional University

Lovely Professional University