Exhibit 99.1
Solid Top-Line Growth Across Segments Drives Strong Results for
The Pepsi Bottling Group in 2006
SOMERS, N.Y.--(BUSINESS WIRE)--Jan. 30, 2007--The Pepsi Bottling
Group, Inc. (NYSE: PBG) today reported full-year 2006 net income of
$522 million, or diluted earnings per share (EPS) of $2.16. These
results include a $43 million expense or $0.17 EPS due to the 2006
adoption of FAS 123(r) Share-Based Payment and a $65 million gain or
$0.27 EPS due to the reversal of tax reserves and income tax law
changes. Excluding these tax gains, diluted EPS for the year were
$1.89. PBG reported full-year 2005 net income of $466 million, or EPS
of $1.86.
PBG President and Chief Executive Officer Eric J. Foss said, "PBG
delivered outstanding results across the board in 2006, achieving our
strongest top-line growth ever on a comparable basis. The disciplined
execution of our strategies across our geographic segments led to
solid bottom-line improvement and strong cash flow on a comparable
basis. In the U.S. and Canada, our volume growth was fueled by strong
brand performance across non-carbonated beverages and our ability to
capture the growth in emerging channels. We also continued to execute
our revenue and margin management strategy successfully. I am
particularly proud of the progress our teams achieved in terms of
advancing our customer service agenda. This work is having a tangible
impact on our customers' businesses as well as our own performance."
Mr. Foss continued, "Our primary objective in Mexico this year was
to improve our profitability and, for the year, operating profits grew
more than 30 percent. Significant factors in this success in Mexico
were the turnaround plan we executed in the Mexico City region and the
substantial progress made in organizational capability. In Europe, we
also delivered solid growth in volume and profits, driven by full-year
double-digit volume growth in Russia and Turkey."
Full-Year 2006 Results
Worldwide physical case volume grew three percent in 2006 on a
constant territory basis. (See Editor's Note.) In the U.S., volume was
up three percent, driven by double-digit growth in PBG's water and
non-carbonated portfolios. In Mexico, volume increased by one percent
and PBG's European territories generated a seven-percent improvement.
Reported net revenue per case increased four percent on a
worldwide basis. Each of PBG's geographic segments contributed to this
growth. In the U.S., net revenue per case grew three percent.
The Company reported a six-percent increase in the cost of goods
sold per case in 2006. This growth reflects the ongoing upward
pressure on the cost of raw materials and the impact of package mix.
Gross profit per case improved two percent.
PBG's worldwide reported operating income was down less than one
percent for the year, including the approximate six-percentage point
negative impact from the Company's adoption of FAS 123(r). Excluding
this impact, adjusted operating income grew six percent versus the
prior year's comparable results.
PBG delivered a strong operating free cash flow performance,
generating $522 million in 2006. PBG invested approximately $732
million in capital expenditures for the year. PBG repurchased
approximately 18 million shares of common stock during 2006,
continuing the trend of returning cash to shareholders.
Fourth Quarter 2006 Results
PBG closed out the year with solid top-line results in the fourth
quarter. Worldwide constant territory physical case volume grew two
percent, lapping five-percent growth in the fourth quarter of 2005. In
the U.S., volume also improved two percent, with the take-home
business up three percent and cold drink volume down one percent.
Volume in Canada was flat for the quarter. PBG's physical case volume
in Mexico was down one percent in the fourth quarter. On an
eight-ounce basis, volume was slightly positive. The Company's
business in Europe generated a six-percent volume increase, led by
growth in Russia and Turkey.
Reported net revenue per case grew three percent in the fourth
quarter on a worldwide basis and in the U.S.
PBG's fourth quarter reported operating income was down four
percent. This result includes the nine-percentage point negative
impact of FAS 123(r) and reflects the lapping of the net impact of the
53rd week, proceeds from the high fructose corn syrup litigation and
strategic spending initiatives included in PBG's 2005 results.
Excluding these items, worldwide operating income was flat in the
fourth quarter.
The Company reported net income of $133 million in the fourth
quarter 2006, or diluted EPS of $0.55, including a $13 million expense
or $0.05 EPS due to the impact of FAS 123(r) and a $55 million gain or
$0.22 EPS primarily from the reversal of tax reserves. In the fourth
quarter 2005, PBG reported net income of $74 million, or diluted EPS
of $0.30. These results include a net $0.04 EPS reduction which
reflected the impact of PBG's spending initiatives, partially offset
by the proceeds from the high fructose corn syrup litigation
settlement and the 53rd week.
2007 Guidance
In 2007, PBG expects its worldwide physical case volume to grow
one to two percent on a constant territory basis. The Company believes
volume in the U.S. will be flat to up one percent. Reported net
revenue per case is forecast to grow three to four percent worldwide
and four percent-plus in the U.S. PBG's reported operating profit is
projected to grow two to four percent for the year.
PBG is adopting FIN 48, Accounting for Uncertain Tax Positions for
fiscal year 2007. The Company is currently evaluating the impact from
adopting this accounting change. Excluding the FIN 48 impact,
comparable EPS should be in the range of $1.92 to $2.00.
The Pepsi Bottling Group, Inc. is the world's largest
manufacturer, seller and distributor of Pepsi-Cola beverages with
operations in the U.S., Canada, Greece, Mexico, Russia, Spain and
Turkey. To view Company news releases online, please visit
http://www.pbg.com.
Listen in live to PBG's fourth quarter 2006 earnings discussion
with financial analysts and investors on January 30th at 10 a.m. (EST)
at http://www.pbg.com.
Editor's Note
Constant territory calculations assume a 52-week year and all
significant acquisitions made in the prior year were made at the
beginning of that year. These calculations exclude all significant
acquisitions made in the current year. PBG's fiscal year ends on the
last Saturday in December and, as a result, a 53rd week was added to
fiscal year 2005. Fiscal years 2006 and 2007 have 52 weeks.
Forward-Looking Statements
Statements made in this press release that relate to future
performance or financial results of the Company are forward-looking
statements which involve uncertainties that could cause actual
performance or results to materially differ. PBG undertakes no
obligation to update any of these statements. Readers are cautioned
not to place undue reliance on these forward-looking statements, which
speak only as to the date hereof. Accordingly, any forward-looking
statement should be read in conjunction with the additional
information about risks and uncertainties set forth in PBG's
Securities and Exchange Commission reports, including PBG's annual
report on Form 10-K for the year ended December 31, 2005.
Non-GAAP Measures
We prepare our consolidated financial statements in conformity
with accounting principles generally accepted in the United States of
America (U.S. GAAP). In an effort to provide investors with additional
information regarding the Company's results and to provide a
meaningful year-over-year comparison of the Company's financial
performance, we sometimes use non-GAAP financial measures as defined
by the Securities and Exchange Commission. The differences between the
U.S. GAAP and non-GAAP financial measures are reconciled in the text
of the press release or in the attachments. In presenting comparable
results, the Company discloses non-GAAP financial measures when it
believes such measures will be useful to investors in evaluating the
Company's underlying business performance. Management uses the
non-GAAP financial measures to evaluate the Company's financial
performance against internal budgets and targets (including under the
Company's incentive compensation plans). In addition, management
internally reviews the results of the Company excluding the impact of
certain items as it believes that these non-GAAP financial measures
are useful for evaluating the Company's core operating results and
facilitating comparison across reporting periods. Importantly, the
Company believes non-GAAP financial measures should be considered in
addition to, and not in lieu of U.S. GAAP financial measures. The
Company's non-GAAP financial measures may be different from non-GAAP
financial measures used by other companies.
2006 Items
FAS 123(r)
Effective in 2006, the Company adopted FAS 123(r) Share-Based
Payment, which requires that all stock-based payments be expensed over
the vesting period based on the fair value of the awards at the time
of grant. Prior to 2006, in accordance with existing accounting
guidelines, the Company was not required to recognize this expense,
and the Company's financial results during fiscal year 2005 do not
reflect this expense.
Operating Income Growth
Fourth Quarter
2006
As Reported (4)%
Impact of FAS 123(r) 9
Lapping of impact of 53rd week in 2005 12
Lapping of HFCS Litigation Settlement in 2005 1
Lapping of Strategic Spending Initiatives in 2005 (18)
---------------
As Adjusted 0%
---------------
Tax Law Changes
During 2006, tax rate changes were enacted in Canada, Turkey and
various U.S. jurisdictions resulting in a net decrease in income tax
expense.
Tax Audit Settlement
Included in our fourth quarter 2006 and full-year diluted EPS was
a $0.22 tax gain which was driven primarily by the reversal of
approximately $55 million of tax contingency reserves in the fourth
quarter of 2006. These reserves were related to the IRS audit of our
1999-2000 income tax returns.
Operating Free Cash Flow (OFCF)
Under FAS 123(r), excess tax benefits from the exercise of stock
options are required to be included in Cash Provided by Financing
activities instead of Cash Provided by Operations. Therefore,
effective first quarter of 2006, the Company revised its definition of
Operating Free Cash Flow (OFCF) to add back excess tax benefits from
the exercise of stock options. We now define OFCF as Cash Provided by
Operations, less capital expenditures, plus excess tax benefits from
the exercise of stock options.
The Company uses OFCF to evaluate the performance of its business
and management considers OFCF an important indicator of the Company's
liquidity, including its ability to satisfy debt obligations, fund
future acquisitions, pay dividends to common shareholders and
repurchase Company stock.
OFCF is a non-GAAP financial measure and should be considered in
addition to, not as a substitute for Cash Provided by Operations as
well as other measures of financial performance and liquidity reported
in accordance with U.S. GAAP. The Company's OFCF may not be comparable
to similarly titled measures reported by other companies.
Full Year
2006
Net Cash Provided by Operations $1,228
Capital expenditures (725)*
Excess tax benefit from exercise of stock options 19
-----------------
Operating Free Cash Flow $ 522
=================
* Committed capital expenditures were approximately $732 million
in full year 2006 of which approximately $725 million were cash
expenditures.
2005 Items
53rd Week
Our fiscal year ends on the last Saturday in December and, as a
result, a 53rd week is added every five or six years. In 2005, our
fiscal year consisted of 53 weeks.
High Fructose Corn Syrup (HFCS) Litigation Settlement and
Strategic Spending Initiatives
In 2005, the Company recorded a gain, net of strategic spending
initiatives, related to the settlement of the HFCS class action
lawsuit. The lawsuit related to purchases of high fructose corn syrup.
Management considers this settlement as an unusual and material
settlement of a type that the Company has not received in the past and
does not expect to receive in the near future. As a result of the HFCS
settlement, the Company decided to accelerate the implementation of
strategic spending initiatives into 2005. Although strategic spending
initiatives may not be unusual or outside the ordinary course of
business in a general sense, the timing of the spending was unusual as
such initiatives would not have been accelerated into 2005 without the
HFCS settlement.
THE PEPSI BOTTLING GROUP, INC.
Fourth Quarter 2006 Earnings Release
Supplemental Financial Data
Diluted EPS Growth Rates
- --------------------------
Quarter 4 Full Year
--------------------- ---------------------
2006 2005 Growth 2006 2005 Growth
EPS EPS Rate EPS EPS Rate
------- ------ ------ ------- ------ ------
Reported results $0.55 $0.30 84% $2.16 $1.86 16%
2006 Tax gains $(0.22) - $(0.27)
HFCS litigation settlement
in 2005 - (0.01) - (0.07)
Impact of 53rd week in
2005 - (0.05) - (0.05)
Strategic spending
initiatives in 2005 - 0.10 - 0.12
------- ------ ------- ------
Subtotal $0.33 $0.34 $1.89 $1.86
Impact of FAS 123(r) $0.05 - $0.17 -
Comparable results $0.38 $0.34 12% $2.06 $1.86 11%
======= ====== ====== ======= ====== ======
Operating Income Growth
Rates
- --------------------------
Full
Year
Q4 2006 2006
------- ------
Reported results (4%) (1%) *
Impact of FAS 123(r) 9% 6%
HFCS litigation settlement
in 2005 1% 3%
Impact of 53rd week in
2005 12% 2%
Strategic spending
initiatives in 2005 (18%) (5%)
------- ------
Comparable results 0% 6% *
======= ======
* Percentage change shown is rounded to the nearest whole number
THE PEPSI BOTTLING GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
in millions, except per share amounts
16 Weeks 17 Weeks * 52 Weeks 53 Weeks *
Ended Ended Ended Ended
---------------------------------------------------
December 30, December 31, December 30, December 31,
2006 2005 2006 2005
------------ ------------ ------------ ------------
(unaudited) (unaudited) (unaudited)
Net revenues $ 3,765 $ 3,662 $ 12,730 $ 11,885
Cost of sales 2,040 1,947 6,810 6,253
------------ ------------ ------------ ------------
Gross profit 1,725 1,715 5,920 5,632
Selling, delivery
and
administrative
expenses 1,527 1,508 4,903 4,609
------------ ------------ ------------ ------------
Operating income 198 207 1,017 1,023
Interest expense,
net 80 81 266 250
Other non-
operating
expenses, net - 1 11 1
Minority interest 11 12 59 59
------------ ------------ ------------ ------------
Income before
income taxes 107 113 681 713
Income tax
(benefit) expense (26) 39 159 247
------------ ------------ ------------ ------------
Net income $ 133 $ 74 $ 522 $ 466
============ ============ ============ ============
Basic earnings per
share $ 0.57 $ 0.31 $ 2.22 $ 1.91
============ ============ ============ ============
Weighted-average
shares
outstanding 234 240 236 243
Diluted earnings
per share $ 0.55 $ 0.30 $ 2.16 $ 1.86
============ ============ ============ ============
Weighted-average
shares
outstanding 240 246 242 250
* Our fiscal year ends on the last Saturday in December and, as a
result, a 53rd week is added every five or six years. Fiscal year
2006 consisted of 52 weeks. In 2005, our fiscal year consisted of 53
weeks with the additional week added to the fourth quarter.
THE PEPSI BOTTLING GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
in millions
52 Weeks 53 Weeks
Ended Ended
-------------------------
December 30, December 31,
2006 2005
------------ ------------
(unaudited)
Cash Flows - Operations
Net Income $ 522 $ 466
Adjustments to reconcile net income to net
cash provided by operations:
Depreciation 637 615
Amortization 12 15
Stock-based compensation 65 -
Changes in working capital and other non-
cash charges 174 332
Casualty insurance payments (67) (66)
Pension contributions (68) (77)
Other, net (47) (66)
------------ ------------
Net Cash Provided by Operations 1,228 1,219
------------ ------------
Cash Flows - Investments
Capital expenditures (725) (715)
Acquisitions of bottlers, net of cash
acquired (33) (155)
Proceeds from sale of property, plant and
equipment 18 29
Other investing activities, net 9 (1)
------------ ------------
Net Cash Used for Investments (731) (842)
------------ ------------
Cash Flows - Financing
Borrowing activities, net 104 274
Dividends paid (90) (64)
Excess tax benefit from exercise of stock
options 19 -
Treasury stock transactions (385) (381)
Minority interest distribution (19) (12)
------------ ------------
Net Cash Used for Financing (371) (183)
------------ ------------
Effect of Exchange Rate Changes on Cash and
Cash Equivalents 1 3
------------ ------------
Net Increase in Cash and Cash Equivalents 127 197
Cash and Cash Equivalents - Beginning of
Period 502 305
------------ ------------
Cash and Cash Equivalents - End of Period $ 629 $ 502
============ ============
Supplemental Information
- --------------------------------------------
Capital expenditures incurred (732) (709)
Change in accounts payable and other accrued
liabilities related to capital expenditures 7 (6)
------------ ------------
Cash paid for capital expenditures (725) (715)
THE PEPSI BOTTLING GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
in millions, except per share amounts
December 30, December 31,
2006 2005
------------ ------------
Assets (unaudited)
Current Assets
Cash and cash equivalents $629 $ 502
Accounts receivable, net 1,332 1,186
Inventories 533 458
Prepaid expenses and other current assets 255 266
------------ ------------
Total Current Assets 2,749 2,412
Property, plant and equipment, net 3,785 3,649
Other intangible assets, net 3,768 3,814
Goodwill 1,490 1,516
Other assets 135 133
------------ ------------
Total Assets $11,927 $11,524
============ ============
Liabilities and Shareholders' Equity
Current Liabilities
Accounts payable and other current
liabilities $1,677 $1,583
Short-term borrowings 357 426
Current maturities of long-term debt 17 589
------------ ------------
Total Current Liabilities 2,051 2,598
Long-term debt 4,754 3,939
Other liabilities 1,205 1,027
Deferred income taxes 1,293 1,421
Minority interest 540 496
------------ ------------
Total Liabilities 9,843 9,481
------------ ------------
Shareholders' Equity
Common stock, par value $0.01 per share:
Authorized 900 shares, issued 310 shares 3 3
Additional paid-in capital 1,751 1,709
Retained earnings 2,708 2,283
Accumulated other comprehensive loss (361) (262)
Deferred compensation - (14)
Treasury stock: 80 shares and 71 shares at
December 30, 2006 and December 31, 2005,
respectively (2,017) (1,676)
------------ ------------
Total Shareholders' Equity 2,084 2,043
------------ ------------
Total Liabilities and Shareholders'
Equity $11,927 $11,524
============ ============
THE PEPSI BOTTLING GROUP, INC.
Fourth Quarter 2006 Earnings Release
Segment Data by Quarter (unaudited)
(in millions)
16 Weeks 17 Weeks
Ended Ended
------------ ------------
December 30, December 31, Growth vs.
2006 2005 Prior Year*
------------ ------------ -----------
Net Revenues
- --------------------------------
U.S./Canada $ 2,893 $ 2,889 0%
Europe 446 378 18%
Mexico 426 395 8%
------------ ------------ -----------
Total net revenues $ 3,765 $ 3,662 3%
============ ============ ===========
Operating Income
- --------------------------------
U.S./Canada $ 181 $ 198 (8%)
Europe (4) (10) 60%
Mexico 21 19 11%
------------ ------------ -----------
Total operating income 198 207 (4%)
Interest expense, net 80 81 (1%)
Other non-operating expenses, **NM
net - 1
Minority interest 11 12 (2%)
------------ ------------ -----------
Income before income taxes $ 107 $ 113 (5%)
============ ============ ===========
52 Weeks 53 Weeks
Ended Ended
------------ ------------
December 30, December 31, Growth vs.
2006 2005 Prior Year*
------------ ------------ -----------
Net Revenues
- --------------------------------
U.S./Canada $ 9,910 $ 9,342 6%
Europe 1,534 1,366 12%
Mexico 1,286 1,177 9%
------------ ------------ -----------
Total net revenues $ 12,730 $ 11,885 7%
============ ============ ===========
Operating Income
- --------------------------------
U.S./Canada $ 878 $ 926 (5%)
Europe 57 35 63%
Mexico 82 62 33%
------------ ------------ -----------
Total operating income 1,017 1,023 (1%)
Interest expense, net 266 250 7%
Other non-operating expenses, **NM
net 11 1
Minority interest 59 59 0%
------------ ------------ -----------
Income before income taxes $ 681 $ 713 (4%)
============ ============ ===========
* Percentage change calculated using whole dollar amounts
** Calculation not meaningful
For the sixteen and fifty-two weeks ended December 30, 2006, operating
income includes the impact of adopting FAS 123(r). The comparable
periods in 2005 have not been restated.
Our fiscal year ends on the last Saturday in December and, as a
result, a 53rd week is added every five or six years. Fiscal year
2006 consisted of 52 weeks. In 2005, our fiscal year consisted of 53
weeks with the additional week added to the fourth quarter.
CONTACT: The Pepsi Bottling Group, Inc.
Public Relations:
Kelly McAndrew, 914-767-7690
or
Investor Relations:
Mary Winn Settino, 914-767-7216