FORM 10-Q
                      UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

(Mark One)
 X    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
- ---
For the quarterly period ended  September 4, 1999   (12 and 36 Weeks Ended)
                                ---------------------------------------------

                                       OR

      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from              to

Commission file number  1-1183
                                [GRAPHIC OMITTED]


                                    PEPSICO, INC.
                   (Exact name of registrant as specified in its charter)

         North Carolina                         13-1584302
        ----------------                        ----------
(State or other jurisdiction of                     (I.R.S.
Employer incorporate or organization)           Identification No.)

     700 Anderson Hill Road, Purchase, New York         10577
     ------------------------------------------         -----
(Address of principal executive offices)           (Zip Code)

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

                               N/A
                              -----
(Former  name,  former  address and former  fiscal year,  if changed  since last report.)

   Indicate  by check mark  whether  the  registrant  (1) has filed all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

YES   X    NO

Number of shares of Capital Stock outstanding as of October 1, 1999:
1,455,698,379










                         PEPSICO, INC. AND SUBSIDIARIES

                                      INDEX


                                                                            
                                                                              Page No.

 Part I      Financial Information

       Condensed Consolidated Statement of Income -
         12 and 36 weeks ended September 4, 1999 and September 5, 1998          2

       Condensed Consolidated Statement of Cash Flows -
         36 weeks ended September 4, 1999  and September 5, 1998                3

       Condensed Consolidated Balance Sheet -
         September 4, 1999  and December 26, 1998                              4-5

       Condensed  Consolidated  Statement  of  Comprehensive  Income -
         12 and 36 weeks ended September 4, 1999 and September 5, 1998          6

       Notes to Condensed Consolidated Financial Statements                    7-10

       Management's Discussion and Analysis of Operations,
         Cash Flows, Liquidity and Capital Resources, Year 2000 and EURO      11-26

       Independent Accountants' Review Report                                  27

Part II  Other Information and Signatures                                     28-29




















                                            -1-









                         PART I - FINANCIAL INFORMATION

                         PEPSICO, INC. AND SUBSIDIARIES

                   CONDENSED CONSOLIDATED STATEMENT OF INCOME
                (in millions except per share amounts, unaudited)

                                                                      

                                                   12 Weeks Ended         36 Weeks Ended
                                                 -------------------    ------------------
                                                   9/4/99   9/5/98        9/4/99    9/5/98
                                                 ---------  --------    --------  --------
Net Sales
 New PepsiCo..............................         $4,579   $3,401       $12,564   $ 9,722
 Bottling operations......................             12    2,143         2,123     5,433
                                                 ---------  --------    --------  --------
  Total Net Sales.........................          4,591    5,544        14,687    15,155

Costs and Expenses, net
 Cost of sales............................          1,793    2,283         5,945     6,181
 Selling, general and administrative expenses       2,025    2,326         6,483     6,581
 Amortization of intangible assets........             35       46           140       136
 Impairment and restructuring charge......              -        -            65         -
                                                 ---------  --------    --------  --------
  Total Costs and Expenses, net...........          3,853    4,655        12,633    12,898

Operating Profit
 New PepsiCo..............................            737      707         2,001     1,893
 Bottling operations and equity investments             1      182            53       364
                                                 ---------  --------    --------  --------
  Total Operating Profit..................            738      889         2,054     2,257

Bottling equity income, net...............             58        -            83         -
Gain on bottling transactions.............              -        -         1,000         -
Interest expense..........................            (72)     (89)         (300)     (241)
Interest income...........................             26       12            96        59
                                                 ---------  --------    --------  --------
  Income Before Income Taxes..............            750      812         2,933     2,075
Provision for Income Taxes................            266       51         1,373       443
                                                 ---------  --------    --------  --------
Net Income................................         $  484   $  761       $ 1,560   $ 1,632
                                                 =========  ========    ========  ========
Income Per Share - Basic..................         $ 0.33   $ 0.52       $  1.06   $  1.10
                                                 =========  ========    ========  ========

Average Shares Outstanding - Basic........          1,463    1,473         1,470     1,485


Income Per Share - Assuming Dilution......         $ 0.32   $ 0.50       $  1.04   $  1.07
                                                 =========  ========    ========  ========

Average Shares Outstanding - Assuming Dilution      1,492    1,511         1,502     1,526

Cash Dividends Declared Per Share.........         $0.135   $ 0.13       $  0.40   $ 0.385


                             See accompanying notes.

                                            -2-







                         PEPSICO, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                            (in millions, unaudited)
                                                         

                                                       36 Weeks Ended
                                                     ------------------
                                                       9/4/99    9/5/98
                                                     --------  --------
Cash Flows - Operating Activities
  Net income....................................      $ 1,560    $1,632
   Adjustments to reconcile net income to net cash
    provided by operating activities
     Gain on bottling transactions..............       (1,000)       -
     Bottling equity income, net................          (83)       -
     Depreciation and amortization..............          726       792
     Deferred income taxes......................          541       129
     Other noncash charges and credits, net ....          385       122
   Net change in operating working capital......         (287)     (751)
                                                     --------  --------
Net Cash Provided by Operating Activities.......        1,842     1,924
                                                     --------  --------

Cash Flows - Investing Activities
  Capital spending..............................         (663)     (821)
  Acquisitions and investments in unconsolidated
   affiliates...................................         (356)   (4,141)
  Sales of businesses...........................          464        20
  Short-term investments, by original maturity
   More than three months - purchases...........       (1,740)     (368)
   More than three months - maturities..........        1,763       432
   Three months or less, net....................          (12)      682
  Other, net....................................          (38)       27
                                                     --------  --------
Net Cash Used for Investing Activities..........         (582)   (4,169)
                                                     --------  --------

Cash Flows - Financing Activities
  Proceeds from issuances of long-term debt.....        3,270       972
  Payments of long-term debt....................       (1,131)   (1,382)
  Short-term borrowings, by original maturity
   More than three months - proceeds............        3,399     2,694
   More than three months - payments............       (2,388)     (137)
   Three months or less, net....................       (2,930)      900
  Cash dividends paid...........................         (581)     (566)
  Share repurchases.............................         (986)   (2,188)
  Proceeds from exercises of stock options......          253       351
                                                     --------  --------
Net Cash (Used for)/Provided by Financing Activities   (1,094)      644
                                                     --------  --------

Effect of Exchange Rate Changes on Cash and
  Cash Equivalents..............................            1       (1)
                                                     --------  --------
Net Increase/(Decrease) in Cash and Cash Equivalents      167    (1,602)
Cash and Cash Equivalents - Beginning of year...          311     1,928
                                                     --------  --------
Cash and Cash Equivalents - End of period.......     $    478   $   326
                                                     ========  ========


                             See accompanying notes.
                                       -3-








                         PEPSICO, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEET
                                  (in millions)

                                     ASSETS
                                                                    

                                                             (Unaudited)
                                                                 9/4/99    12/26/98
                                                              ---------   ---------
Current Assets
 Cash and cash equivalents.........................             $   478     $   311
 Short-term investments, at cost...................                  72          83
                                                              ---------   ---------
                                                                    550         394
 Accounts and notes receivable, less
   allowance:  9/99 - $82, 12/98 - $127............               1,663       2,453

 Inventories
   Raw materials and supplies......................                 423         506
   Work-in-process.................................                 125          70
   Finished goods..................................                 297         440
                                                              ---------   ---------
                                                                    845       1,016
 Prepaid expenses, deferred income taxes and
   other current assets............................                 539         499
                                                              ---------   ---------
     Total Current Assets..........................               3,597       4,362

Property, Plant and Equipment......................               8,371      13,110
Accumulated Depreciation...........................              (3,413)     (5,792)
                                                              ---------   ---------
                                                                  4,958       7,318

Intangible Assets, net
   Goodwill........................................               3,896       5,131
   Reacquired franchise rights.....................                  72       3,118
   Other intangible assets.........................                 725         747
                                                              ---------   ---------
                                                                  4,693       8,996

Investments in Unconsolidated Affiliates...........               2,859       1,396
Other Assets.......................................                 614         588
                                                              ---------   ---------

     Total Assets..................................             $16,721     $22,660
                                                              =========   =========








                             Continued on next page.

                                            -4-







                         PEPSICO, INC. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED BALANCE SHEET (continued)
                      (in millions except per share amount)

                      LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                 

                                                         (Unaudited)
                                                              9/4/99   12/26/98
                                                           ---------   --------
Current Liabilities
  Short-term borrowings............................          $    94     $3,921
  Accounts payable.................................              790      1,180
  Accrued compensation and benefits................              535        676
  Accrued selling and marketing....................              519        596
  Other current liabilities........................            1,216      1,418
  Income taxes payable.............................              248        123
                                                           ---------   --------
   Total Current Liabilities.......................            3,402      7,914

Long-term Debt.....................................            2,641      4,028

Other Liabilities..................................            2,479      2,314

Deferred Income Taxes..............................            1,317      2,003

Shareholders' Equity
  Capital stock, par value 1 2/3 cents per share:
   authorized 3,600 shares, issued 9/99 and 12/98 -
   1,726 shares....................................               29         29
  Capital in excess of par value...................            1,136      1,166
  Retained earnings................................           13,774     12,800
  Accumulated other comprehensive loss.............             (951)    (1,059)
                                                           ---------   --------
                                                              13,988     12,936
Less:    Repurchased Shares, at Cost:
  9/99 - 266 shares, 12/98 - 255 shares............           (7,106)    (6,535)
                                                           ---------   --------

   Total Shareholders' Equity......................            6,882      6,401
                                                           ---------   --------

     Total Liabilities and Shareholders' Equity....          $16,721    $22,660
                                                           =========   ========









                             See accompanying notes.

                                            -5-







                         PEPSICO, INC. AND SUBSIDIARIES

                        CONDENSED CONSOLIDATED STATEMENT
                             OF COMPREHENSIVE INCOME
                            (in millions, unaudited)
                                                                  

                                                  12 Weeks Ended     36 Weeks Ended
                                                 ----------------   -----------------
                                                  9/4/99   9/5/98    9/4/99    9/5/98
                                                 -------   ------   -------   -------

Net Income..................................        $484     $761    $1,560    $1,632

Other Comprehensive Income/(Loss)
  Currency translation adjustment...........          14      (32)      (86)     (104)
   Reclassification adjustment, for items
    realized in net income..................           -       15       174        24
                                                 -------   ------   -------   -------
                                                      14      (17)       88       (80)

  Minimum pension liability adjustment,
    net of tax benefit of $11...............           -        -        20         -
                                                 -------   ------   -------   -------

                                                      14      (17)      108       (80)
                                                 -------   ------   -------   -------
Comprehensive Income........................        $498     $744    $1,668    $1,552
                                                 =======   ======   =======   =======
























                             See accompanying notes.

                                            -6-





                         PEPSICO, INC. AND SUBSIDIARIES
                                   (unaudited)

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
     (all per share information computed using average shares outstanding,
                               assuming dilution)

(1) Our  Condensed  Consolidated  Balance  Sheet at  September  4,  1999 and the
Condensed Consolidated  Statements of Income and Comprehensive Income for the 12
and 36 weeks ended  September 4, 1999 and  September  5, 1998 and the  Condensed
Consolidated  Statement  of Cash Flows for the 36 weeks ended  September 4, 1999
and  September  5,  1998  have  not been  audited,  and have  been  prepared  in
conformity with the accounting  principles  applied in our 1998 Annual Report on
Form 10-K for the year ended December 26, 1998. In our opinion, this information
includes normal and recurring adjustments necessary for a fair presentation. The
results for the 12 and 36 weeks are not  necessarily  indicative  of the results
expected for the year.

(2) In 1998,  our Board of  Directors  approved a plan for the  separation  from
PepsiCo  of  certain  wholly-owned  bottling  businesses  located  in the United
States,  Canada,  Spain,  Greece and Russia,  referred to as The Pepsi  Bottling
Group.  On April 6, 1999,  PBG completed  the sale of 100 million  shares of its
common stock at $23 per share  through an initial  public  offering with PepsiCo
retaining  a  noncontrolling  ownership  interest  of  35.5%.  During  the first
quarter,  we received $5.5 billion of debt proceeds obtained by PBG primarily as
settlement  of  pre-existing  intercompany  amounts due to us. We  recognized  a
pre-tax gain of $1.0 billion ($476 million  after-tax or $0.32 per share) in the
second quarter  consistent with our policy for gain recognition upon the sale of
stock by a  subsidiary.  The  majority of the taxes are  expected to be deferred
indefinitely.

On May 20, 1999,  we combined  certain  bottling  operations  in the  midwestern
United  States  and  Central  Europe   (referred  to  as  the  PepsiCo  Bottling
Operations)  with the Whitman  Corporation,  a publicly traded  corporation,  to
create  new  Whitman.  We  retained  a  noncontrolling   ownership  interest  of
approximately 38% in new Whitman.  The transaction resulted in an after-tax loss
to PepsiCo of $206 million or $0.14 per share.

On July 10, 1999, we formed a business venture with PepCom  Industries,  Inc., a
Pepsi-Cola franchisee,  combining bottling businesses in parts of North Carolina
and New York.  PepCom  contributed  bottling  operations  in central and eastern
North Carolina and in Long Island,  New York to the venture.  We contributed our
bottling operations in Winston-Salem and Wilmington,  North Carolina in exchange
for a  noncontrolling  interest  in the  venture  of 35%.  The  transaction  was
accounted  for as a  nonmonetary  exchange for book  purposes.  A portion of the
transaction  was taxable which  resulted in income tax expense of $25 million or
$0.02 per share.

(3) We own  approximately  35% of PBG's  outstanding  common stock,  100% of its
class B common stock and  approximately 7% of the equity of Bottling Group, LLC,
PBG's principal  operating  subsidiary.  This ownership  gives PepsiCo  economic
ownership of approximately 40% of PBG's combined operations.  We account for our
investment  using  the  equity  method  of  accounting.   Summarized   financial
information of PBG follows:

                                           
                          12 Weeks Ended       36 Weeks Ended
($ in millions)           9/4/99   9/5/98     9/4/99    9/5/98
                         -------   ------     ------   -------
Net sales                 $2,036   $1,963     $5,319    $4,989
Gross profit              $  874   $  794     $2,276    $2,053
Operating income          $  205   $  156     $  339    $  298
Net income                $   92   $   45     $  109    $   61

                                            -7-







Summarized financial information of PBG, continued.

                                    

($ in millions)                 9/4/99    12/26/98
                               -------    --------
Current assets                  $1,717      $1,318
Noncurrent assets                6,127       6,004
                               -------    --------
     Total assets               $7,844      $7,322
                               =======    ========

Current liabilities             $1,087      $1,025
Noncurrent liabilities           4,782       6,535
Minority interest                  278           -
                               -------    --------
     Total liabilities          $6,147      $7,560
                               =======    ========


The net assets transferred to PBG as of April 6, 1999 primarily consisted of the
following:

                                             

($ in millions)
Property, plant and equipment, net              $2,106
Goodwill                                        $1,097
Reacquired franchise rights and other
intangibles                                     $2,734
Long-term debt                                  $3,306


Based upon the quoted  closing  price of PBG shares on  September  4, 1999,  the
calculated  market  value of our  investment  in PBG  would  have  exceeded  its
carrying value by approximately $528 million.

(4)   Asset Impairment and Restructuring

                                              

($ in millions except per share amount)      36 Weeks Ended
                                                  9/4/99
                                                 -------
Asset impairment charges
- ------------------------
Held and used in the business
  Property, plant and equipment                    $   8
Held for disposal/abandonment
  Property, plant and equipment                       29
                                                 -------
   Total asset impairment                             37

Restructuring charges
- ---------------------
Employee related costs                                19
Other charges                                          9
                                                 -------
   Total restructuring                                28
                                                 -------
Total impairment and restructuring charge          $  65
                                                 =======
  After-tax                                        $  40
                                                 =======
  Per share                                        $0.03
                                                 =======



In the first quarter of 1999, Frito-Lay North America recognized a charge of $65
million related to the closure of three plants and impairment of equipment.  The
restructuring  charges of $28  million  primarily  include  severance  costs for
approximately 860 employees and plant closing costs. Year-to-date, approximately
505 of the terminations have occurred.  The remaining  terminations are expected
to occur in the fourth quarter of 1999.
                                            -8-






Analysis of restructuring reserve for total PepsiCo:
                                                                              

                                              Employee    Facility    Third Party
($ in millions)                                Related     Closure    Termination   Other    Total
                                               -------     -------    -----------   -----   ------

Balance at December 26, 1998                     $ 42        $ 9         $ 62        $ 1      $114
     1999 restructuring charges                    19          7            -          2        28
     Cash payments                                (17)        (3)         (46)        (1)      (67)
     Separation of The Pepsi Bottling Group       (25)        (5)          (5)         -       (35)
                                                -----       ----        -----       ----    ------
Balance at September 4, 1999                     $ 19        $ 8         $ 11        $ 2      $ 40
                                                =====       ====        =====       ====    ======



(5) Through the 36 weeks ended  September  4, 1999,  we  repurchased  27 million
shares of our capital  stock at a cost of $986 million.  From  September 6, 1999
through  October 14, 1999, we  repurchased  5.4 million shares at a cost of $180
million.

(6)   Schedule of Accumulated Other Comprehensive Loss

                                                              

                                         Currency     Minimum         Accumulated
                                        Translation   Pension            Other
   ($ in millions)                      Adjustment   Liability    Comprehensive Loss

Balance, December 26, 1998                $(1,039)       $(20)          $(1,059)
Other comprehensive income                     88          20               108
                                         --------       -----          --------
Balance, September 4, 1999                $  (951)       $  -           $  (951)
                                         ========       =====          ========


Reclassification  adjustments were made to other comprehensive income for the 36
weeks ended September 4, 1999. These  adjustments  primarily include the effects
of the PBG and PBO bottling transactions.

(7)   Schedule of Noncash Investing and Financing Activities

                                            
 ($ in millions)                        9/4/99     9/5/98
                                        ------    -------
 Fair value of assets acquired           $ 491    $ 4,291
 Cash paid                                (356)    (4,141)
                                        ------    -------
 Liabilities assumed                     $ 135    $   150
                                        ======    =======


(8)   Derivatives
During the quarter,  we entered into equity derivative  contracts with financial
institutions  in the  notional  amount of $54  million.  These  prepaid  forward
contracts hedge a portion of our deferred compensation  liability which is based
on PepsiCo stock price. The change in the fair value of these contracts resulted
in $7 million of expense  which was  included as interest for the 12 weeks ended
September 4, 1999.

(9)   Revolving Credit Facilities
As of year-end 1998, we maintained $4.75 billion of revolving credit facilities.
Of the $4.75  billion  total,  $3.1 billion  expired  March 26, 1999 and was not
renewed due to our reduced  borrowing  needs.  The  remaining  $1.65 billion was
cancelled on June 18, 1999 and replaced  with a $900 million  facility  expiring
June  2004  and a  $600  million  facility  expiring  June  2000.  These  credit
facilities exist largely to support issuances of short-term debt. At expiration,
these  facilities can be extended an additional  year upon the mutual consent of
PepsiCo and the lending  institutions.  At  September  4, 1999,  $900 million of
short-term borrowings were reclassified as long-term,  reflecting our intent and
ability,  through the existence of the unused revolving  facilities to refinance
these borrowings.
                                            -9-





(10) In the fourth  quarter 1998, we adopted  Statement of Financial  Accounting
Standards No. 131,  "Disclosures  about  Segments of a Business  Enterprise  and
Related  Information."  In  contemplation  of the separation from PepsiCo of our
bottling operations, we completed a reorganization of our Pepsi-Cola business in
1999.  Our disclosure  presents the operating  results  consistent  with the new
Pepsi-Cola  organization  and,  therefore,  the  prior  year  amounts  have been
reclassified to conform to the 1999  presentation.  Accordingly,  the results in
1998  and  through  the  applicable   transaction   closing  dates  in  1999  of
consolidated  bottling  operations  in which we now own an equity  interest  are
presented  separately with the 1998 and first quarter 1999 equity income or loss
of other  unconsolidated  bottling affiliates.  From the applicable  transaction
closing  dates in 1999,  the  equity  income  of those  previously  consolidated
bottling  operations  and the  equity  income  or loss of  other  unconsolidated
bottling  affiliates  for the second and third  quarters  of 1999 are  presented
separately  below operating  profit in the Condensed  Consolidated  Statement of
Income.  The combined  results for the new Pepsi-Cola  organization,  Frito-Lay,
Frito-Lay  International and Tropicana are referred to as new PepsiCo.  See page
16 and 17 for segment information.

In June 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 133 (SFAS 133),  "Accounting for Derivative
Instruments  and  Hedging  Activities."  SFAS 133,  as amended  by SFAS 137,  is
effective for our fiscal year beginning 2001.  SFAS 133  establishes  accounting
and reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
that we recognize all derivative  instruments as either assets or liabilities in
the consolidated  balance sheet and measure those  instruments at fair value. We
are currently  assessing the effects of adopting SFAS 133, and have not yet made
a  determination  of the  impact  that  adoption  will have on our  consolidated
financial statements.





















                                            -10-







         MANAGEMENT'S DISCUSSION AND ANALYSIS OF OPERATIONS, CASH FLOWS,
              LIQUIDITY AND CAPITAL RESOURCES, YEAR 2000 AND EURO

                                     General
Cautionary Statements
- ---------------------
From  time to time,  in  written  reports  and in oral  statements,  we  discuss
expectations  regarding our future  performance,  Year 2000 risks, the impact of
the Euro  conversion  and the impact of current  global  macro-economic  issues.
These "forward-looking statements" are based on currently available competitive,
financial  and  economic  data and our  operating  plans.  They  are  inherently
uncertain,  and  investors  must  recognize  that  events  could  turn out to be
significantly different from our expectations.

All per share information is computed using average shares outstanding, assuming
dilution.

In the discussions below, the year-over-year dollar change:
o  in concentrate  shipments to franchisees,  including  bottling  operations in
   which we now own an equity interest, for Pepsi-Cola,
o  in bottler case sales by  company-owned  bottling  operations  for
   Pepsi-Cola International,
o  in pound or kilo sales of salty and sweet snacks for Frito-Lay and
o  in four gallon  equivalent  cases for  Tropicana is referred to as volume.
   Price changes over the prior year and the impact of product, package and
   country sales mix changes are referred to as effective net pricing.

The  combined   results  for  the  new   Pepsi-Cola   organization,   Frito-Lay,
Frito-Lay International  and  Tropicana  are  referred to as new  PepsiCo.  See
Segments of Business - Pepsi-Cola for discussion of the New Pepsi-Cola
organization.

International Market Risks
- --------------------------
Macro-economic  conditions  in portions of South  America and Asia  Pacific have
negatively  impacted  our  results.  We have taken  actions in these  markets to
respond to these conditions, such as prudent pricing aimed at sustaining volume,
renegotiating   terms  with  suppliers  and  securing   local  currency   supply
alternatives.  However,  macro-economic  conditions  may  continue to  adversely
impact our results in the near term.

Accounting Standards
- --------------------
In June 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 133 (SFAS 133),  "Accounting for Derivative
Instruments  and  Hedging  Activities."  SFAS 133,  as amended  by SFAS 137,  is
effective for our fiscal year beginning 2001.  SFAS 133  establishes  accounting
and reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
that we recognize all derivative  instruments as either assets or liabilities in
the consolidated  balance sheet and measure those  instruments at fair value. We
are currently  assessing the effects of adopting SFAS 133, and have not yet made
a  determination  of the  impact  that  adoption  will have on our  consolidated
financial statements.


                                            -11-







                       Analysis of Consolidated Operations
                                                       
Net Sales
($ in millions)      12 Weeks Ended    % Change       36 Weeks Ended     % Change
                     9/4/99   9/5/98    B/(W)        9/4/99     9/5/98    B/(W)
                    -------   ------    -----       -------   --------    -----

Reported             $4,591   $5,544     (17)       $14,687    $15,155      (3)
                    =======   ======                =======   ========

New PepsiCo          $4,579   $3,401     35         $12,564   $  9,722       29
Intercompany
  elimination *           -      437     NM             422      1,152       NM
                    -------   ------                -------   --------
New PepsiCo before
  elimination        $4,579   $3,838     19         $12,986    $10,874       19
                    =======   ======                =======   ========



* Reflects  intercompany  concentrate sales between Pepsi-Cola North America and
  Pepsi-Cola International and those previously consolidated bottling operations
  in which we now own an equity interest.
NM- Not Meaningful.
- --------------------------------------------------------------------------------
Reported  net  sales  declined  $953  million  for the  quarter  reflecting  the
deconsolidation of PBG, PBO and PepCom operations as of the transaction  closing
dates,  partially  offset by the inclusion of Tropicana.  New PepsiCo net sales,
before  the  intercompany  elimination,  increased  $741  million  or 19%.  This
increase  primarily  reflects  the  inclusion  of  Tropicana,  volume  gains  at
worldwide  Frito-Lay and higher effective net pricing at worldwide Frito-Lay and
Pepsi-Cola North America.

Year-to-date   reported  net  sales   decreased  $468  million   reflecting  the
deconsolidation of PBG, PBO and PepCom operations as of the transaction  closing
dates,  partially  offset by the inclusion of Tropicana.  New PepsiCo net sales,
before  the  intercompany  elimination,  increased  $2.1  billion  or 19%.  This
increase  primarily  reflects  the  inclusion  of  Tropicana,  volume  gains  at
worldwide  Frito-Lay and higher effective net pricing at worldwide Frito-Lay and
Pepsi-Cola North America. These advances were partially offset by an unfavorable
foreign currency impact. The unfavorable  foreign currency impact,  primarily in
Mexico and Brazil, reduced new PepsiCo net sales by 2 percentage points.


Operating Profit and Margin
                                                                  

($ in millions)                    12 Weeks Ended     Change     36 Weeks Ended     Change
                                   9/4/99    9/5/98   B/(W)      9/4/99    9/5/98   B/(W)
                                   ------   -------   -----      ------   -------   -----
Reported
  Total Operating Profit             $738      $889   (17)%      $2,054    $2,257    (9)%
  Operating Profit Margin           16.1%     16.0%    0.1        14.0%     14.9%    (0.9)

Ongoing*
  New PepsiCo
    Operating Profit                 $737      $707     4%       $2,066    $1,893      9%
  New PepsiCo
    Operating Profit Margin**       16.1%     18.4%   (2.3)       15.9%     17.4%    (1.5)

*Ongoing excludes the effect of an impairment and restructuring charge described below.
**Based on new PepsiCo net sales before intercompany elimination.
- --------------------------------------------------------------------------------------------



                                            -12-





For the quarter,  reported operating profit margin was comparable with the prior
year.  Ongoing new PepsiCo  operating  profit margin  decreased  2.3  percentage
points.  The  decrease  primarily  reflects the margin  impact of the  Tropicana
acquisition,  increased general and administrative  expenses and increased A & M
expenses at Pepsi-Cola North America and at worldwide Frito-Lay. These decreases
were partially offset by the margin impact of higher effective net pricing.

Corporate G&A for the 12 weeks includes $18 million of nonrecurring expenses and
$53  million  for the 36 weeks  related  to the  start-up,  project  management,
development and installation of a shared services  program.  The shared services
program  will provide  common  system  capabilities,  data  management  and data
processing  across  North  America and  Continental  Europe.  We expect to incur
project management,  development and installation expenses through the remainder
of the year.

Year-to-date,  reported  operating profit margin declined 0.9 percentage points.
Ongoing new PepsiCo operating profit margin declined 1.5 percentage  points. The
decline reflects the margin impact of the Tropicana  acquisition,  increased A&M
expenses at Pepsi-Cola  North  America and at worldwide  Frito-Lay and increased
general and  administrative  expenses.  These decreases were partially offset by
the margin impact of higher effective net pricing.

Impairment  and  restructuring  charge of $65 million ($40 million  after-tax or
$0.03 per  share),  recognized  in the first  quarter  of 1999,  relates  to the
consolidation  of U.S.  production to our most modern and  efficient  plants and
streamlining  logistics and transportation systems in Frito-Lay North America as
part of the program to improve  productivity.  The  restructuring is expected to
generate  approximately $15 million in annual savings beginning in 2000 which we
expect to reinvest back into the business. See Note 4.

Interest expense, net of interest income, decreased $31 million for the quarter.
This  decrease,  primarily  in the  U.S.,  reflects  higher  average  investment
balances and lower average debt levels.  The lower  average debt levels  reflect
the late third quarter repayment from investment  balances of borrowings used to
finance the Tropicana acquisition.  Year-to-date, net interest expense increased
$22  million,  due to higher  average  debt  levels,  partially  offset by lower
interest  rates on debt and  higher  average  investment  balances.  The  higher
average year-to-date debt levels reflect the increased borrowings to finance the
Tropicana acquisition in the second half of 1998, as well as an increase in debt
during the first  quarter  of 1999 in  preparation  for the PBG IPO.  The higher
average investment balances result from the first quarter proceeds received from
PBG as settlement of pre-existing intercompany amounts.

Gain on bottling  transactions of $1.0 billion ($270 million  after-tax or $0.18
per share) relates to the PBG and Whitman bottling transactions.

On April 6, 1999,  PBG  completed  the sale of 100 million  shares of its common
stock at $23 per share through an initial public offering with PepsiCo retaining
a  noncontrolling  ownership  interest of 35.5%.  During the first  quarter,  we
received $5.5 billion of debt  proceeds  obtained by PBG primarily as settlement
of pre-existing  intercompany amounts due to us. We recognized a pre-tax gain of
$1.0 billion ($476 million  after- tax or $0.32 per share) in the second quarter
consistent  with our  policy  for gain  recognition  upon the sale of stock by a
subsidiary.  The majority of the taxes are expected to be deferred indefinitely.
The deferred taxes  substantially arise from the difference between the book and
tax basis of our  investment  in PBG that we are required to recognize  now that
PBG is an unconsolidated affiliate.


                                            -13-





On May 20, 1999, we combined PBO with the Whitman Corporation, a publicly traded
corporation,  to create new  Whitman.  We  retained a  noncontrolling  ownership
interest in new Whitman of  approximately  38%. The  transaction  resulted in an
after-tax  loss to us of $206 million or $0.14 per share.  The net book value of
our PBO businesses  approximated the consideration,  net of related  transaction
costs, that we received from Whitman and accordingly,  there was no pre-tax gain
on this  transaction.  Similar to PBG,  we  established  deferred  taxes for the
difference between the book and tax basis of our investment in Whitman.

On July 10, 1999, we formed a business venture with PepCom  Industries,  Inc. We
contributed  our  bottling  operations  in  North  Carolina  in  exchange  for a
noncontrolling ownership interest of 35%. The transaction was accounted for as a
nonmonetary exchange for book purposes. A portion of the transaction was taxable
which resulted in an income tax expense of $25 million or $0.02 per share.


Provision for Income Taxes
                                                               

($ in millions)                 12 Weeks Ended   % Change      36 Weeks Ended    % Change
                                9/4/99   9/5/98   B/(W)       9/4/99   9/5/98      B/(W)
                                ------   ------   -----       ------   ------      -----
Reported
  Provision for income taxes      $266     $ 51    NM        $1,373      $443        NM
  Effective tax rate             35.5%     6.3%               46.8%     21.3%

Ongoing*
  Provision for income taxes      $241     $251    (4)       $  643      $643        -
  Effective tax rate             32.2%    30.9%               32.2%     31.0%


*Ongoing excludes the tax effect of the 1999 impairment and restructuring charge
  and bottling transactions as well as the 1998 income tax benefit.
NM- Not Meaningful.
- --------------------------------------------------------------------------------
The reported  effective  tax rate,  which  includes the tax impact of the PepCom
bottling  transaction,  increased over 29 percentage points for the quarter.  In
the third  quarter  of 1998,  PepsiCo  recorded  an income  tax  benefit of $200
million  (or $0.13  per  share)  related  to a tax case  concerning  concentrate
operations  in Puerto  Rico.  Excluding  this  benefit and the tax effect of the
PepCom  transaction,  the ongoing  effective tax rate  increased 1.3  percentage
points for the quarter. The increase resulted primarily from the absence of 1998
settlements   of  prior   years'   audit   issues   offset  by  the  benefit  of
proportionately lower bottling income.

Year-to-date,  the reported  effective  tax rate  increased  over 25  percentage
points.  The ongoing  effective tax rate  increased 1.2 percentage  points.  The
increase resulted primarily from the absence of settlements of 1998 prior years'
audit issues offset by the benefit of proportionately  lower bottling income. We
expect our full-year effective tax rate to be 32.2%.

For discussion of taxes related to bottling  transactions,  see Gain on bottling
transactions beginning on page 13.




                                            -14-







Net Income and Net Income Per Share
($ in millions except per share amounts)
                                                    
                           12 Weeks Ended   % Change  36 Weeks Ended  % Change
                           9/4/99   9/5/98   B/(W)    9/4/99  9/5/98    B/(W)
                           ------   ------   -----    ------  ------    -----
Net income
  Reported                  $ 484    $ 761   (36)     $1,560  $1,632      (4)
  Ongoing*                  $ 509    $ 561    (9)     $1,355  $1,432      (5)

Net income per share
  Reported                  $0.32    $0.50   (36)     $ 1.04   $1.07      (3)
  Ongoing*                  $0.34    $0.37    (8)     $ 0.90   $0.94      (4)

  *Ongoing excludes the effect of the 1999 impairment and  restructuring  charge
  and bottling transactions as well as the 1998 income tax benefit.
- --------------------------------------------------------------------------------------------


For the quarter,  reported net income decreased $277 million and the related net
income per share decreased  $0.18.  Ongoing net income decreased $52 million and
the related net income per share  decreased  $0.03.  These  decreases  primarily
reflect  the  deconsolidation  of  PBG,  PBO  and  PepCom  operations  as of the
transaction closing dates. The decreases were partially offset by an increase in
new PepsiCo operating profit.

Year-to-date  reported  net income  decreased  $72  million  and the related net
income per share decreased  $0.03.  Ongoing net income decreased $77 million and
the related net income per share  decreased  $0.04.  These  decreases  primarily
reflect  the  deconsolidation  of  PBG,  PBO  and  PepCom  operations  as of the
transaction closing dates. The decreases were partially offset by an increase in
new PepsiCo operating  profit.  In addition,  the decrease in ongoing net income
per share was  partially  offset by the  benefit  of a 2%  reduction  in average
shares outstanding.


















                                            -15-








                         PEPSICO, INC. AND SUBSIDIARIES

                  SUPPLEMENTAL SCHEDULE OF NET SALES, OPERATING PROFIT AND
                                      TOTAL ASSETS (a)
                           ($ in millions, unaudited)

                                                      
                                  12 Weeks Ended         36 Weeks Ended
                                 ----------------      -------------------
Net Sales                         9/4/99   9/5/98        9/4/99     9/5/98
                                 -------   ------      --------   --------
Pepsi-Cola
- -North America                    $  774   $  758       $ 2,138    $ 2,064
- -International                       504      474         1,244      1,207
                                 -------   ------      --------   --------
                                   1,278    1,232         3,382      3,271
Intercompany elimination               -     (437)         (422)    (1,152)
                                 -------   ------      --------   --------
                                   1,278      795         2,960      2,119
Frito-Lay
- -North America                     1,915    1,821         5,532      5,254
- -International                       869      785         2,523      2,349
                                 -------   ------      --------   --------
                                   2,784    2,606         8,055      7,603

Tropicana                            517        -         1,549          -
                                 -------   ------      --------   --------
  New PepsiCo Net Sales            4,579    3,401        12,564      9,722
  Bottling Operations                 12    2,143         2,123      5,433
                                 -------   ------      --------   --------
  Total Net Sales                 $4,591   $5,544       $14,687    $15,155
                                 =======   ======      ========   ========

Operating Profit
Pepsi-Cola
- -North America                      $174     $210        $  551     $  575
- -International                        55       55           115        106
                                 -------   ------      --------   --------
                                     229      265           666        681
Frito-Lay
- -North America (b)                   417      373         1,090      1,032
- -International                        99       90           268        252
                                 -------   ------      --------   --------
                                     516      463         1,358      1,284

Tropicana                             37        -           116          -
                                 -------   ------      --------   --------
  Combined Segments                  782      728         2,140      1,965
Corporate Unallocated                (45)     (21)         (139)       (72)
                                 -------   ------      --------   --------
  New PepsiCo Operating Profit       737      707         2,001      1,893
  Bottling Operations and
   Equity Investments                  1      182            53        364
                                 -------   ------      --------   --------
  Total Operating Profit            $738     $889        $2,054     $2,257
                                 =======   ======      ========   ========






                                            -16-







                         PEPSICO, INC. AND SUBSIDIARIES

            SUPPLEMENTAL SCHEDULE OF NET SALES, OPERATING PROFIT AND
                          TOTAL ASSETS (continued) (a)
                           ($ in millions, unaudited)


Total Assets
- ------------
                                         
                                      9/4/99   12/26/98
                                     -------   --------
Pepsi-Cola
- - North America                      $   673    $   547
- - International                        1,397      1,177

Frito-Lay
- - North America                        3,985      3,915
- - International                        3,950      4,039

Tropicana                              3,749      3,661
Bottling Assets/Equity Investments     2,446      9,106
Corporate                                521        215
                                     -------   --------
Total Assets                         $16,721    $22,660
                                     =======   ========


Notes:
(a)   This schedule should be read in conjunction with  Management's  Discussion
      and Analysis beginning on page 18. Certain  reclassifications were made to
      prior year amounts to conform to the 1999 presentation.
(b)   For the 36 weeks in 1999,  includes an asset impairment and  restructuring
      charge of $65 million. See Note 4.





















                                            -17-






                            Segments of the Business


Pepsi-Cola
- ----------
In 1998, our Board of Directors  approved a plan for the separation from PepsiCo
of certain  wholly-owned  bottling  businesses  located  in the  United  States,
Canada,  Spain,  Greece and Russia,  referred to as The Pepsi Bottling Group. On
April 6, 1999,  PBG completed the sale of 100 million shares of its common stock
through an initial  public  offering,  with PepsiCo  retaining a  noncontrolling
ownership  interest of 35.5%.  On May 20,  1999,  we combined  certain  bottling
operations in the mid-western  United States and Central Europe  (referred to as
the PepsiCo  Bottling  Operations) with Whitman  Corporation,  a publicly traded
corporation,  to create new  Whitman.  We  retained a  noncontrolling  ownership
interest in new Whitman of  approximately  38%.  On July 10,  1999,  we formed a
business  venture  with  PepCom  Industries,   Inc.,  a  Pepsi-Cola  franchisee,
combining  bottling  businesses in parts of North Carolina and New York.  PepCom
contributed  to the venture  bottling  operations  in central and eastern  North
Carolina and in Long Island, New York. We contributed our bottling operations in
Winston-Salem  and Wilmington,  North Carolina in exchange for a  noncontrolling
interest of 35%.

In contemplation of the separation from PepsiCo of our bottling  operations,  we
completed  a  reorganization  of our  Pepsi-Cola  business  in early  1999.  Our
disclosure  presents the operating  results  consistent  with the new Pepsi-Cola
organization  and,  therefore,  the prior year amounts have been reclassified to
conform to the 1999 presentation.  Accordingly,  the results in 1998 and through
the  applicable  transaction  closing  dates  in 1999 of  consolidated  bottling
operations in which we now own an equity interest are presented  separately with
the 1998 and first  quarter 1999 equity  income or loss of other  unconsolidated
bottling affiliates.  From the applicable transaction closing dates in 1999, the
equity  income of those  previously  consolidated  bottling  operations  and the
equity income or loss of other unconsolidated bottling affiliates for the second
and third quarters of 1999 are presented  separately  below operating  profit in
the Condensed Consolidated Statement of Income. Pepsi-Cola North America results
include the North  American  concentrate  and  fountain  businesses.  Pepsi-Cola
International  results include the international  concentrate business and other
consolidated  international  bottling  operations.  The discussion  that follows
presents net sales prior to the  elimination of intercompany  concentrate  sales
between  Pepsi-Cola  North  America  and  Pepsi-Cola   International  and  those
previously  consolidated  bottling  operations  in  which  we now own an  equity
interest.

The standard  volume  measure is system-wide  bottler case sales.  It represents
PepsiCo-owned  brands  as well as  brands  we have  been  granted  the  right to
produce, distribute and market nationally.  Third quarter BCS include the months
of June,  July and  August.  The net sales and  operating  profit of  Pepsi-Cola
International include the operating results of June, July and August.










                                            -18-







                            Pepsi-Cola North America
                            ------------------------
                                                    

                   12 Weeks Ended   % Change       36 Weeks Ended    % Change
($ in millions)   9/4/99    9/5/98   B/(W)        9/4/99    9/5/98    B/(W)
                  ------   -------   -----        ------   -------    -----

Net Sales           $774      $758     2          $2,138   $ 2,064       4
Intercompany
 elimination           -      (400)   NM            (400)   (1,075)     63
                  ------   -------                ------   -------
Reported            $774      $358    NM          $1,738   $   989      76
                  ======   =======                ======   =======


Operating Profit    $174      $210    (17)          $551   $   575      (4)

 NM- Not Meaningful.
- --------------------------------------------------------------------------------------------


12 Weeks
- --------
Reported net sales increased $416 million due to the absence of the intercompany
elimination  resulting  from  the  deconsolidation  of the PBG,  PBO and  PepCom
bottling operations.  Before the elimination of intercompany  concentrate sales,
net sales increased $16 million primarily due to higher concentrate pricing, net
of increased  customer  support.  This net benefit was partially offset by lower
concentrate volume.

BCS volume  remained  flat as the  inclusion of Pepsi One,  strong  double digit
growth of Aquafina bottled water and low single digit growth of our Mountain Dew
brand were  offset by single  digit  declines  in brands  Pepsi and Diet  Pepsi.
Concentrate  shipments  decreased  2.5%  which we  believe is a result of higher
retail prices.

Operating  profit decreased $36 million due primarily to increased A&M expenses,
lower concentrate  volume and higher fountain related costs. These declines were
partially offset by the net benefit of the higher concentrate  pricing. A&M grew
at a significantly faster rate than sales.


36 Weeks
- --------
Reported  net  sales   increased  $749  million  due  to  the  decrease  in  the
intercompany  elimination resulting from the deconsolidation of the PBG, PBO and
PepCom bottling operations.  Before the elimination of intercompany  concentrate
sales,  net sales  increased  $74 million  primarily  due to higher  concentrate
pricing.  The higher  concentrate  pricing  was  partially  offset by  increased
customer support.

BCS volume  increased  2% led by the  inclusion of Pepsi One,  mid-single  digit
growth of our  Mountain  Dew brand and strong  double  digit  growth of Aquafina
bottled  water.  These gains were  partially  offset by single digit declines in
brands Pepsi and Diet Pepsi. Concentrate shipments were flat.

Operating profit  decreased $24 million  primarily due to increased A&M expenses
and higher fountain  related costs.  These declines were partially offset by the
net  benefit  of the higher  concentrate  pricing.  A&M grew at a  significantly
faster rate than sales and BCS volume.





                                            -19-








                            Pepsi-Cola International
                            ------------------------
                                                    

                    12 Weeks Ended   % Change       36 Weeks Ended   % Change
($ in millions)     9/4/99   9/5/98    B/(W)        9/4/99   9/5/98    B/(W)
                   -------  -------    -----       -------  -------    -----

Net Sales             $504     $474      6          $1,244   $1,207       3
Intercompany
 elimination             -      (37)    NM             (22)     (77)     71
                   -------  -------                -------  -------
Reported              $504     $437     15          $1,222   $1,130       8
                   =======  =======                =======  =======

Operating Profit      $ 55     $ 55      -          $  115   $  106       8

NM- Not Meaningful.
- --------------------------------------------------------------------------------------------


12 Weeks
- --------
Reported net sales increased $67 million due to the absence of the  intercompany
elimination   resulting  from  the  deconsolidation  of  PBG  and  PBO  bottling
operations.  Before the elimination of intercompany concentrate sales, net sales
increased $30 million.  This result primarily  reflects net  contributions  from
acquisitions/divestitures partially offset by a net unfavorable foreign currency
impact. The net unfavorable foreign currency impact, primarily in Brazil, Mexico
and Germany, reduced net sales growth by 3 percentage points.

BCS were flat. This was primarily due to double digit growth in Japan,  Germany,
Pakistan,  and solid growth in Saudi Arabia, offset by lower volume primarily in
Brazil and Russia.  For June  through  August,  total  concentrate  shipments to
franchisees, including those former wholly-owned bottlers in which we now own an
equity interest, decreased 1% about the same rate as their BCS.

Operating  profit remained even with the prior year primarily as a result of net
losses from acquisitions/divestitures offsetting higher effective net pricing.

36 Weeks
- --------
Reported net sales increased $92 million due to the decrease in the intercompany
elimination   resulting  from  the  deconsolidation  of  PBG  and  PBO  bottling
operations.  Before the elimination of intercompany concentrate sales, net sales
increased $37 million.  This advance primarily  reflects net contributions  from
acquisitions/divestitures,   partially  offset  by  a  net  unfavorable  foreign
currency  impact.  The net unfavorable  foreign  currency  impact,  primarily in
Mexico, Brazil and India, reduced net sales growth by 3 percentage points.

BCS were flat. This was primarily due to double digit growth in China, Pakistan,
Japan, India and solid growth in Saudi Arabia, offset by lower volume in Brazil,
Russia,  the  Philippines  and  Thailand.   Through  August,  total  concentrate
shipments to franchisees,  including those former wholly-owned bottlers in which
we now own an equity  interest,  decreased  3% while  their BCS  decreased  at a
slower rate.

Operating profit increased $9 million.  The increase  reflected higher effective
net  pricing and higher  volume in certain  countries,  partially  offset by net
losses from acquisitions/divestitures.

                                            -20-


Frito-Lay
- ---------
The  standard  volume  measure  is  pounds  for  North  America  and  kilos  for
International.  Pound and kilo growth are reported on a system-wide and constant
territory  basis,   which  includes   currently   consolidated   businesses  and
unconsolidated affiliates reported for at least one year.



                              Frito-Lay North America
                              -----------------------
                                                       

                    12 Weeks Ended   % Change        36 Weeks Ended     % Change
($ in millions)    9/4/99    9/5/98   B/(W)         9/4/99    9/5/98      B/(W)
                   ------    ------   -----         ------    ------      -----
Net Sales          $1,915    $1,821     5           $5,532    $5,254         5
Operating Profit
   Reported        $  417    $  373     12          $1,090    $1,032         6
   Ongoing*        $  417    $  373     12          $1,155    $1,032        12

- --------------------------------------------------------------------------------------------
*Ongoing  excludes the effect of an impairment and  restructuring  charge of $65
million for the 36 weeks in 1999.


12 Weeks
- --------
Net sales grew $94  million due to  increased  volume and higher  effective  net
pricing.

Pound volume  advanced 4%  primarily  due to low double digit growth in our core
corn products, excluding the low-fat and no-fat versions, and significant growth
in Cracker Jack brand products.  Volume declines in our "WOW!" brand products as
a result of the high trial volume in 1998 partially offset these gains.

Operating profit increased $44 million  primarily  reflecting the higher volume,
higher  effective  net  pricing and reduced  commodity  costs.  These gains were
partially  offset by higher A&M  expenses.  A&M grew at a faster rate than sales
due primarily to increased promotional allowances.

36 Weeks
- --------
Net sales grew $278 million due to  increased  volume and higher  effective  net
pricing.

Pound  volume  advanced  4% led by high  single  digit  growth  in our core corn
products,  excluding  the low-fat and no-fat  versions,  and Lay's brand  potato
chips and significant growth in Cracker Jack brand products.  Volume declines in
our "Baked" Lay's,  "Baked" Tostitos and "WOW!" brand products  partially offset
these gains.

Reported  operating  profit  increased  $58 million.  Ongoing  operating  profit
increased  $123 million  reflecting  the higher  volume,  higher  effective  net
pricing and reduced commodity costs partially offset by higher A&M expenses. A&M
grew at a  faster  rate  than  sales  due  primarily  to  increased  promotional
allowances.



                                            -21-







                             Frito-Lay International
                             -----------------------
                         

($ in millions)            12 Weeks Ended  % Change      36 Weeks Ended  % Change
                          9/4/99   9/5/98   B/(W)        9/4/99   9/5/98    B/(W)
                          ------   ------   -----        ------   ------    -----
Net Sales                   $869     $785     11         $2,523   $2,349      7

Operating Profit            $ 99     $ 90     10            268   $  252      6
- -----------------------------------------------------------------------------


12 Weeks
- --------
Net sales increased $84 million  reflecting higher volume,  higher effective net
pricing  and  net  contributions  from  acquisitions/divestitures.   The  higher
effective net pricing more than offset the net impact of weaker currencies.  The
unfavorable foreign currency impact, primarily in Brazil and Mexico, reduced net
sales growth by 6 percentage points.

Salty snack kilos increased 5% led by double digit growth at Sabritas in Mexico.
Including  acquisitions/divestitures,  total  salty  snack  kilos  increased  an
additional  4 percentage  points to 9% driven  primarily  by an  acquisition  in
Australia and a merger of salty snack food  businesses in South  America.  Sweet
snack kilos increased 12% primarily reflecting double digit growth by Gamesa and
Sabritas  in  Mexico.   Sweet  snack   kilos,   including   the  net  effect  of
acquisitions/divestitures, declined 4% primarily as a result of the sales of our
chocolate and biscuit businesses in Poland.

Operating  profit  increased  $9 million.  Strong  performances  at Sabritas and
Gamesa  more than offset  declines  at Walkers in the United  Kingdom and in our
business in Brazil.  The net impact of weaker foreign  currencies,  primarily in
Mexico and Brazil,  reduced operating profit growth by 4 percentage  points. The
unfavorable foreign currency impact was more than offset by higher effective net
pricing.


36 Weeks
- --------
Net sales increased $174 million.  Excluding the negative impact of Brazil,  due
primarily to macro-economic  conditions, net sales increased $275 million or 13%
reflecting  higher  effective net pricing,  higher volume and net  contributions
from  acquisitions/divestitures.  The higher  effective  net  pricing  more than
offset the net impact of weaker  currencies  outside of Brazil.  The unfavorable
foreign  currency  impact,  primarily  in Mexico,  reduced net sales growth by 7
percentage points.

Salty snack kilos  increased  5% led by strong  growth at Sabritas in Mexico and
double  digit  growth  in  several  of  our   businesses   in  Asia.   Including
acquisitions/divestitures,  total salty snack kilos  increased  an  additional 6
percentage  points to 11% driven  primarily by acquisitions and mergers of salty
snack food  businesses  in Central  and South  America  and the  acquisition  in
Australia.  Sweet snack kilos  increased  7% led by strong  growth at Gamesa and
Sabritas  in  Mexico.   Sweet  snack   kilos,   including   the  net  effect  of
acquisitions/divestitures, declined 3% primarily as a result of the sales of our
chocolate and biscuit businesses in Poland.

Operating  profit  increased $16 million.  Excluding  Brazil,  operating  profit
increased $48 million or 22% driven by strong  performances at Sabritas,  Gamesa
and  several  of our  businesses  in Asia.  The net  impact  of  weaker  foreign
currencies  outside of Brazil,  primarily in Mexico,  reduced  operating  profit
growth by 9 percentage points. The unfavorable  foreign currency impact was more
than offset by higher effective net pricing.
                                      -22-





Tropicana
- ---------
12 Weeks
- --------
Net sales  were $517  million  and  operating  profit  was $37  million.  Volume
increased  by 5%, led by an 11% increase in  Tropicana  Pure Premium  worldwide.
Higher pricing taken to offset  increases in the cost of oranges,  combined with
volume growth, drove operating performance.


36 Weeks
- --------
Net sales  were $1.5  billion  and  operating  profit was $116  million.  Volume
increased 4%, led by a 9% increase in Tropicana Pure Premium  worldwide.  Higher
pricing taken to offset  increases in the cost of oranges,  combined with volume
growth, drove operating performance.

                                   Cash Flows

Our 1999 consolidated cash and cash equivalents  increased $167 million compared
to a $1.6 billion decrease in 1998. The change primarily  reflects a decrease in
cash outflows for acquisitions and investments in  unconsolidated  affiliates as
compared to 1998 which included the acquisition of Tropicana, an increase in net
proceeds from the issuance of debt and lower share repurchase  activity in 1999.
These  comparative  increases  were  partially  offset by payments of short-term
borrowings in 1999 versus net short-term borrowings in 1998.

Our share repurchase activity was as follows:


                                    
                                36 Weeks Ended
                               ----------------
($ and shares in millions)     9/4/99     9/5/98
                               ------     ------

Cost                             $986     $2,188
Number of shares repurchased     27.0       57.8
% of shares outstanding at
 beginning of year               1.8%       3.8%


                         Liquidity and Capital Resources

As of year-end 1998, we maintained $4.75 billion of revolving credit facilities.
Of the $4.75  billion  total,  $3.1 billion  expired  March 26, 1999 and was not
renewed due to our reduced  borrowing  needs.  The  remaining  $1.65 billion was
cancelled on June 18, 1999 and replaced  with a $900 million  facility  expiring
June  2004  and a  $600  million  facility  expiring  June  2000.  These  credit
facilities exist largely to support issuances of short-term debt. At expiration,
these  facilities can be extended an additional  year upon the mutual consent of
PepsiCo and the lending  institutions.  At  September  4, 1999,  $900 million of
short-term borrowings were reclassified as long-term,  reflecting our intent and
ability,  through the  existence of unused  revolving  facilities,  to refinance
these borrowings.




                                            -23-





As discussed in Management's  Discussion and Analysis - Segments of the Business
- - Pepsi-Cola,  our Board of Directors approved a plan in 1998 for the separation
from PepsiCo of PBG. PBG completed an IPO on April 6, 1999. In  preparation  for
the  IPO,  PBG and its  principal  operating  subsidiary,  Bottling  Group,  LLC
incurred,  in February and March of 1999, $6.55 billion of indebtedness.  Of the
$6.55 billion,  $3.25 billion was repaid by PBG with the proceeds of the IPO and
the issuance of long-term  debt.  PepsiCo has  unconditionally  guaranteed  $2.3
billion of Bottling  Group,  LLC long-term  debt.  During the first quarter,  we
received  $5.5  billion  of the  debt  proceeds  obtained  by PBG  primarily  as
settlement of pre-existing  intercompany  amounts due to us. These proceeds were
used to repay our short-term borrowings and for share repurchases.

The Whitman transaction,  completed on May 20, 1999, generated net cash proceeds
of $300 million.

The  deconsolidation of the PBG, PBO and PepCom operations  resulted in declines
in current  assets,  intangible  assets,  property,  plant and  equipment,  net,
current  liabilities  and  long-term  debt and an  increase  in  investments  in
unconsolidated affiliates.

During the quarter,  we entered into equity derivative  contracts with financial
institutions  in the  notional  amount of $54  million.  These  prepaid  forward
contracts hedge a portion of our deferred  compensation  liability that is based
on PepsiCo stock price.  The changes in the fair values,  for the 12 weeks ended
September  4, 1999,  of the forward  contracts  and that portion of the deferred
compensation  liability  reflect the reduction in the stock price. The change in
fair  value of the  forward  contracts  of $7 million  in  expense,  included as
interest,  was more than  offset by the  benefit in  operating  profit  from the
change in the portion of the deferred  compensation  liability  that is based on
PepsiCo stock price.

There are no significant  changes in our market risk from  year-end.  Our strong
cash-generating  capability  and  financial  condition  give us ready  access to
capital markets throughout the world.


                                      EURO

On January 1, 1999,  eleven of fifteen  member  countries of the European  Union
fixed conversion rates between their existing currencies  ("legacy  currencies")
and one common  currency-the EURO. The euro trades on currency exchanges and may
be used in business  transactions.  Conversion to the euro  eliminated  currency
exchange rate risk between the member countries.  Beginning in January 2002, new
EURO-denominated  bills and coins will be issued,  and legacy currencies will be
withdrawn  from  circulation.  Our operating  subsidiaries  affected by the euro
conversion  have  established  plans to address  the  issues  raised by the euro
currency  conversion.  These issues  include,  among  others,  the need to adapt
computer and  financial  systems,  business  processes  and  equipment,  such as
vending machines, to accommodate EURO-denominated transactions and the impact of
one common currency on pricing.  Since financial systems and processes currently
accommodate multiple currencies,  the plans contemplate conversion by the middle
of 2001 if not already  addressed in conjunction  with Year 2000  remediation or
other system or process  initiatives.  We do not expect the system and equipment
conversion  costs to be  material.  To date,  one common  currency has not had a
significant impact on pricing. However, due to numerous uncertainties, we cannot
reasonably  estimate  the  long-term  effects one common  currency  will have on
pricing and the resulting impact,  if any, on financial  condition or results of
operations.


                                            -24-





                                    Year 2000

Each of our business segments and corporate headquarters have had teams in place
to identify  and address Year 2000  compliance  issues.  Information  technology
systems with non-compliant code have been modified or replaced with systems that
are Year 2000 compliant.  Similar actions have been taken with respect to non-IT
systems,  primarily systems embedded in manufacturing and other facilities.  The
teams were also charged with investigating the Year 2000 readiness of suppliers,
customers, franchisees,  financial institutions and other third parties and with
developing contingency plans where necessary.

Key information  technology and non-IT systems were inventoried and assessed for
compliance, and detailed plans put in place for required system modifications or
replacements.  Remediation and testing  activities are completed for over 99% of
the systems with the systems back in operation.

Other experts have performed independent verification and validation audits of a
large sample of remediated systems with satisfactory results.  Progress has been
monitored by senior  management,  and regularly  reported to PepsiCo's  Board of
Directors.

During  1998,   we   identified   critical   suppliers,   customers,   financial
institutions,  and other third parties and surveyed their Year 2000  remediation
programs.  Risk assessments and contingency  plans,  where necessary,  have been
finalized  and  critical  plans  will be  tested,  where  feasible,  during  the
remainder of the year.

In addition,  independent consultants completed a survey in 1998 of the state of
readiness  of  our  significant  bottling  franchisees.  The  survey  identified
readiness issues for certain  international  bottlers and, therefore,  potential
risk  to  us.  Our  current  assessment  of  international  bottlers  comprising
approximately 95% of international  volume indicates that bottlers  representing
1% of our international volume are currently at high risk.  Divisional personnel
have provided these bottlers with self assessment  tools to identify areas still
needing  attention.  We have also provided  assistance to the  franchisees  with
processes  and  with  certain  manufacturing   equipment  compliance  data.  Our
contingency planning includes specific focus on those bottlers that are at risk,
and includes arrangements to ship finished goods to bottlers in certain regions.

Incremental  costs  directly  related to Year 2000  issues for new  PepsiCo  are
estimated to be $111 million from 1998 to 2000,  of which $95 million or 85% has
been spent to date.  The remaining  estimate  primarily  relates to  contingency
plans.  Currently,  approximately 26% of the total estimated spending represents
costs to repair systems while  approximately 55% represents costs to replace and
rewrite software.  This estimate assumes that we will not incur significant Year
2000 related costs on behalf of our suppliers, customers, franchisees, financial
institutions  or  other  third  parties.  Costs  incurred  prior  to  1998  were
immaterial.  Excluded from the estimated  incremental  costs for new PepsiCo for
the 3-year  period are  approximately  $30 million of internal  recurring  costs
related to our Year 2000 efforts.

Contingency  plans for Year 2000 related  interruptions  have been developed and
are  being  implemented.  The  plans  include,  but  are  not  limited  to,  the
development  of  emergency  backup and  recovery  procedures,  the staffing of a
centralized  team to react  to  unforeseen  events,  replacement  of  electronic
applications  with manual processes,  identification of alternate  suppliers and
increases in raw material and finished goods inventory levels.

Our most likely worst case  scenarios  would involve the temporary  inability of
bottling   franchisees  to  manufacture  or  bottle  some  products  in  certain
locations,  of suppliers to provide raw  materials on a timely basis and of some
customers to order and pay on a timely basis.

                                            -25-





Our Year 2000  efforts are ongoing and now focused on the  millennium  rollovers
and  event  management  processes.  However,  our  overall  plan  including  our
contingency plans will be modified to take into account any new information that
becomes  available.  While we anticipate no major  interruption  of our business
activities,  that will be dependent  in part upon the ability of third  parties,
particularly bottling franchisees,  to be Year 2000 compliant.  Although we have
implemented the actions  described  above to address third party issues,  we are
not able to require the compliance actions by such parties.  Accordingly,  while
we believe our actions in this regard should have the effect of mitigating  Year
2000 risks,  we are unable to eliminate them or to estimate the ultimate  effect
Year 2000 risks will have on our operating results.









































                                            -26-

                     Independent Accountants' Review Report
                     --------------------------------------
The Board of Directors
PepsiCo, Inc.

We have  reviewed  the  accompanying  condensed  consolidated  balance  sheet of
PepsiCo,  Inc. and Subsidiaries as of September 4, 1999 and the thirty-six weeks
ended  September 4, 1999 and  September 5, 1998 and the  condensed  consolidated
statement  of cash flows for the  thirty-six  weeks ended  September 4, 1999 and
September 5, 1998. These financial statements are the responsibility of PepsiCo,
Inc.'s management.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information  consists  principally of applying  analytical  review procedures to
financial  data and making  inquiries of persons  responsible  for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the  expression  of an opinion  regarding the  financial  statements  taken as a
whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to the condensed consolidated financial statements referred to above for
them to be in conformity with generally accepted accounting principles.

We have  previously  audited,  in accordance  with generally  accepted  auditing
standards,  the consolidated balance sheet of PepsiCo,  Inc. and Subsidiaries as
of  December  26,  1998,  and the  related  consolidated  statements  of income,
shareholders'  equity  and cash  flows  for the year then  ended  not  presented
herein;  and in our report dated February 1, 1999, except as to Note 18 which is
as of March 8, 1999, we expressed an unqualified  opinion on those  consolidated
financial  statements.  In  our  opinion,  the  information  set  forth  in  the
accompanying  condensed  consolidated  balance sheet as of December 26, 1998, is
fairly  presented,  in all material  respects,  in relation to the  consolidated
balance sheet from which it has been derived.


                                                   KPMG LLP


New York, New York
October 6, 1999












                                            -27-






                   PART II - OTHER INFORMATION AND SIGNATURES


Item 6.     Exhibits and Reports on Form 8-K
            --------------------------------
            (a) Exhibits

                See Index to Exhibits on page 30.

            (b) Reports on Form 8-K
                -------------------
                No reports on Form 8-K were filed during the quarter  covered by
                this report.




































                                            -28-






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








                                                    PEPSICO, INC.
                                                   --------------
                                                    (Registrant)




Date:    October 15, 1999                       Lionel L. Nowell, III
         ----------------                    ----------------------------------
                                             Senior Vice President and
                                             Controller






Date:    October 15, 1999                       Michael D. White
         ----------------                    ----------------------------------
                                             Senior Vice President and
                                             Chief Financial Officer






Date:     October 15, 1999                      Lawrence F. Dickie
          ----------------                   ----------------------------------
                                             Vice President, Associate General
                                             Counsel and Assistant Secretary









                                            -29-






                               INDEX TO EXHIBITS
                               -----------------
                                   ITEM 6 (a)
                                   ----------


EXHIBITS
- --------

Exhibit 11           Computation of Net Income Per Share of Capital Stock -
                      Basic and Assuming Dilution


Exhibit 12           Computation of Ratio of Earnings to Fixed Charges


Exhibit 15           Letter from KPMG LLP
                      regarding Unaudited Interim Financial
                      Information (Accountants' Acknowledgment)


Exhibit 27           Financial Data Schedule 36 Weeks Ended September 4, 1999


























                                            -30-