VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
PEPPepsiCo, Inc.
$141.39$193.3B
Overview & Verdict
OverviewShould I Buy?
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksPEPCash Flow

PepsiCo, Inc. (PEP) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion efficiency is inconsistent, as evidenced by an OCF/NI ratio that swung from a high of 4.46 in 2023Q4 to a low of -0.53 in 2025Q1, reflecting significant working capital volatility.

PEP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations13.1B12.09B12.51B13.44B10.81B11.62B10.61B9.65B9.41B9.99B10.4B10.58B10.51B9.69B8.48B8.94B8.45B6.8B7B6.93B6.08B5.85B5.05B4.33B4.63B4.2B4.44B3.6B3.21B9.65B3.8B
Operating CF Margin %-12.87%13.62%14.7%12.51%14.62%15.08%14.37%14.56%15.73%16.57%16.78%15.76%14.59%12.95%13.45%14.61%15.72%16.18%17.57%17.32%17.97%17.27%16.05%18.43%17.87%17.43%14.37%14.37%46.16%18.67%
Operating CF Growth %84.24%-3.36%-6.96%24.34%-6.93%9.45%9.99%2.49%-5.79%-3.94%-1.66%0.7%8.44%14.26%-5.2%5.87%24.31%-2.9%0.94%13.97%3.96%15.79%16.77%-6.46%10.14%-5.38%23.16%12.27%-66.74%154.28%1.47%
Net Income8.74B8.29B9.63B9.15B8.98B7.68B7.17B7.35B12.56B4.91B6.38B5.5B6.51B6.79B6.18B6.46B6.34B5.98B5.14B5.66B5.64B4.08B4.17B3.57B3B2.66B2.54B2.05B1.99B2.14B1.15B
Depreciation & Amortization4.09B4.18B3.81B3.52B3.28B3.21B3.03B2.84B2.4B2.37B2.37B2.42B2.63B2.66B2.69B2.74B2.33B1.64B1.54B1.43B1.41B1.31B1.26B1.22B1.11B1.08B1.09B1.03B1.23B1.11B1.72B
Stock-Based Compensation304M288M362M380M343M301M264M237M256M292M284M295M294M303M273M326M299M227M238M260M270M0000000000
Deferred Taxes186M71M176M-271M-787M488M361M445M-4.91B3.07B452M78M-19M-1.06B321M495M500M284M573M118M-510M440M17M-323M174M162M63M529M150M51M160M
Other Non-Cash Items1.11B900M224M997M-115M-785M90M-751M-1.8B-158M25M1.58B-66M384M-1.22B-232M-1.78B-1.59B294M-424M-168M-390M-88M-63M36M211M325M-104M232M6.16B590M
Working Capital Changes-1.39B-1.65B-1.7B-337M-888M718M-303M-479M912M-487M896M707M1.16B609M234M-844M763M264M-791M-104M-556M416M-313M-75M305M84M416M98M-398M196M179M
Change in Receivables-792M-580M-138M-793M-1.76B-651M-420M-650M-253M-202M-349M-461M-343M-88M-250M-666M-268M661M-549M-405M-330M-272M00-260M0-52M0-104M-53M0
Change in Inventory-227M-150M-314M-261M-1.14B-582M-516M-190M-174M-168M-75M-244M-111M4M144M-331M276M17M-345M-204M-186M-132M-100M-49M-53M-75M-51M-186M29M79M-28M
Change in Payables147M-677M-1.16B420M1.84B1.76B766M735M882M201M981M1.69B1.16B1.01B548M520M887M-133M718M500M223M188M000000000
Cash from Investing-6.12B-6.88B-5.47B-5.5B-2.43B-3.27B-11.62B-6.44B4.56B-4.4B-7.15B-3.57B-4.94B-2.63B-3B-5.62B-7.67B-2.4B-2.67B-3.74B-194M-3.52B-2.33B-2.27B-527M-2.64B-2B-1.17B-5.02B-2.07B-1.05B
Capital Expenditures-4.26B-4.42B-5.32B-5.52B-5.21B-4.63B-4.24B-4.23B-3.28B-2.97B-3.04B-2.76B-2.86B-2.79B-2.71B-3.34B-3.25B-2.13B-2.45B-2.43B-2.07B-1.74B-1.39B-1.34B-1.44B-1.32B-1.35B-1.55B-5.94B-1.51B-1.63B
CapEx % of Revenue4.46%4.7%5.79%6.03%6.03%5.82%6.03%6.3%5.08%4.67%4.84%4.37%4.29%4.21%4.14%5.02%5.62%4.92%5.66%6.16%5.89%5.33%4.74%4.99%5.72%5.63%5.31%6.17%26.59%7.2%8.01%
Acquisitions-2.26B-3.39B-90M-239M2.63B108M-6.37B-2.46B-991M206M-127M-578M115M21M-459M-2.25B-3.8B15M-40M-1.32B-485M-1.09B38M95M-351M-432M-98M625M151M301M57M
Investments-------------------------------
Other Investing332M428M356M246M262M171M97M-4.07B136M209M108M-4.03B-3.9B-21M12M68M64M157M-1.67B47M24M91M-64M-71M504M-381M-172M-244M-126M-215M-174M
Cash from Financing-5.08B-4.98B-7.56B-3.01B-8.52B-10.78B3.82B-8.49B-13.77B-4.19B-2.94B-3.83B-8.26B-3.79B-3.31B-5.13B1.39B-2.5B-3.02B-4.01B-5.98B-1.88B-2.31B-2.9B-3.18B-1.92B-2.65B-1.83B190M-5.96B-2.72B
Debt Issued (Net)2.47B3.75B695M4.77B-810M-4.13B11.29B-355M-6.96B2.05B3.75B4.63B-331M1.47B2.09B936M8.37B-187M3.52B1.19B-2.45B1.7B1.1B-576M-404M-341M-705M391M2.76B-3.17B-704M
Equity Issued (Net)-902M-903M-1B-1.14B-1.61B79M-2B-3B-2B-2B-3.01B-5B-5.02B-3.01B-3.23B-2.5B-3.94B406M-4.73B-4.31B-3.01B-1.93B-2.09B-1.26B-1.73B-584M-994M-1.28B-1.81B-2.06B-1.33B
Dividends Paid-7.72B-7.64B-7.23B-6.68B-6.17B-5.82B-5.51B-5.3B-4.93B-4.47B-4.23B-4.04B-3.73B-3.43B-3.31B-3.16B-2.98B-2.73B-2.54B-2.2B-1.85B-1.64B-1.33B-1.07B-1.04B-994M-949M-935M-757M-736M-675M
Share Repurchases-999M-1B-1B-1B-1.5B-106M-2B-3B-2B-2B-3.01B-5B-5.01B-3.01B-3.23B-2.5B-4.98B-7M-4.73B-4.31B-3.01B-3.03B-3.06B-1.95B-2.19B-1.73B-1.68B-1.67B-2.23B-2.46B-1.65B
Other Financing1.07B-186M-22M43M66M-912M35M170M125M241M546M585M819M1.19B1.14B-418M-65M16M727M1.32B1.33B000000005M-9M
Net Change in Cash2.23B651M-1.21B4.66B-607M-2.55B2.68B-5.2B112M1.45B62M2.96B-3.24B3.08B2.23B-1.88B2B1.88B1.15B-741M-65M436M460M-818M955M-355M-208M608M-1.62B1.62B65M
Free Cash Flow8.84B7.67B7.19B7.92B5.6B6.99B6.37B5.42B6.13B7.03B7.36B7.82B7.65B6.89B5.76B5.61B5.2B4.67B4.55B4.5B4.02B4.12B3.67B2.98B3.19B2.88B3.09B1.48B-2.73B8.15B2.17B
FCF Margin %9.26%8.17%7.83%8.66%6.49%8.8%9.06%8.07%9.48%11.06%11.73%12.4%11.47%10.38%8.8%8.43%8.98%10.8%10.53%11.41%11.43%12.64%12.53%11.06%12.7%12.24%12.12%5.89%-12.22%38.96%10.66%
FCF Growth %21.66%6.72%-9.28%41.4%-19.84%9.7%17.65%-11.67%-12.7%-4.6%-5.86%2.29%10.94%19.57%2.85%7.89%11.29%2.53%1.09%12.15%-2.43%12.24%22.93%-6.49%10.88%-6.83%108.79%154.16%-133.51%276.05%32.3%
FCF per Share6.455.595.225.734.045.034.583.854.304.895.075.275.014.423.663.513.222.962.842.722.382.412.131.721.791.601.720.99-1.805.191.35
FCF Conversion (FCF/Net Income)1.01x1.47x1.31x1.48x1.21x1.52x1.49x1.32x0.75x2.06x1.64x1.94x1.61x1.44x1.37x1.39x1.34x1.14x1.36x1.23x1.08x1.44x1.20x1.21x1.54x1.75x1.75x1.44x1.61x4.51x3.30x
Interest Paid01.75B1.58B1.4B1.04B1.18B1.16B1.08B1.39B1.12B1.1B952M925M1.01B1.07B1.04B1.04B00000000000000
Taxes Paid03.09B3.06B2.53B2.77B1.93B1.77B2.23B1.2B1.96B1.39B1.81B1.85B3.08B1.84B2.22B1.5B00000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Consistency

As reported in financial statements, the OCF/NI ratio has fluctuated wildly, reaching a low of -0.53 in 2025Q1 and a high of 4.46 in 2023Q4, indicating that net income is a poor proxy for the actual cash generated by core operations during any given quarter.

The significant divergence between net income and operating cash flow suggests that accrual-based accounting adjustments and non-cash items are heavily distorting the reported profitability. Investors should monitor whether this volatility stems from aggressive revenue recognition or timing mismatches in expense accruals, as the current lack of conversion consistency complicates cash flow forecasting.

Free Cash Flow Remains Erratic

Based on recent SEC filings, PepsiCo's FCF trajectory is highly inconsistent, swinging from a negative $1.7 billion in 2024Q1 to a positive $4.7 billion in 2025Q4, which highlights the company's struggle to maintain stable cash generation amidst shifting operational demands and capital requirements.

The erratic nature of FCF margins suggests that the company's cash generation is highly sensitive to seasonal working capital swings and lumpy capital expenditures. This instability may indicate that the business model requires significant, non-linear cash injections to support its DSD network, potentially limiting the predictability of shareholder returns.

Working Capital Swings Drive Volatility

According to the provided cash flow data, working capital changes have been extreme, ranging from a $3.9 billion outflow in 2024Q1 to a $2.4 billion inflow in 2025Q4, reflecting significant instability in the company's ability to manage inventory and accounts receivable cycles efficiently.

These massive quarterly swings in working capital suggest that the company may be utilizing aggressive inventory management or promotional trade spend to meet short-term volume targets. Such fluctuations warrant further investigation, as they may be masking underlying weaknesses in demand or inefficiencies in the supply chain that are not immediately apparent in the income statement.

Capital Intensity Remains Elevated

As indicated by the financial data, CapEx/Rev ratios have reached as high as 10.7% in 2023Q4, demonstrating that the company's integrated distribution model requires substantial, ongoing reinvestment to maintain its competitive moat and physical shelf-space dominance in the salty snack category.

The high capital intensity relative to revenue suggests that PepsiCo is locked into a heavy asset-based model that necessitates constant spending on fleet and infrastructure. This persistent capital burden may limit the company's flexibility to pivot toward more asset-light digital channels without incurring significant transition costs or margin dilution.

Dividends Outpace Internal Cash Generation

Based on reported figures, PepsiCo has consistently paid out approximately $1.7 billion to $2.0 billion in quarterly dividends, even during periods of negative free cash flow, which suggests a reliance on debt or existing cash reserves to sustain its long-standing dividend commitment.

The decision to maintain dividend payments despite significant cash flow deficits indicates a management priority on shareholder yield over liquidity preservation. Investors should monitor whether this capital allocation strategy remains sustainable if the current volatility in operating cash flow persists or if the company faces further margin compression.

PEP — Frequently Asked Questions

Quick answers to the most common questions about buying PEP stock.

How much cash does PepsiCo, Inc. (PEP) generate from operations?

PepsiCo, Inc. (PEP) generated $12.09B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is PepsiCo, Inc.'s free cash flow?

PepsiCo, Inc. (PEP) generated $7.67B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is PepsiCo, Inc.'s capital expenditure (CapEx)?

PepsiCo, Inc. (PEP) spent $4.42B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does PepsiCo, Inc. distribute cash to shareholders?

In 2025, PepsiCo, Inc. (PEP) returned $7.64B to shareholders via cash dividends and spent $1.00B on share repurchases. This shows the company's commitment to returning capital to its equity investors.