SlideShare a Scribd company logo
PepsiCo
MISSION ,[object Object]
VISION Focus on environmental stewardship, activities that benefit society, and a commitment to build shareholder value by making PepsiCo a truly sustainable company.
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],COMPANY PROFILE
COMPANY HISTORY ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
BRANDS
BRANDS
FINANCIAL HIGHLIGHTS                   2008     2007     Chg Summary of Operations                 Total net revenue $ 43,251   $ 39,474     10 % Core division operating profit $ 8,475   $ 8,025     6 % Core total operating profit $ 7,824   $ 7,253     8 % Core net income $ 5,887   $ 5,587     5 % Core earnings per share $ 3.68   $ 3.37     9 % Other Data                 Management operating cash flow $ 4,651   $ 4,551     2 % Net cash provided by operating activities  $ 6,999   $ 6,934     1 % Capital spending $ 2,446   $ 2,430     1 % Common share repurchases  $ 4,720   $ 4,300     10 % Dividends paid $ 2,541   $ 2,204     15 % Long-term debt $ 7,858   $ 4,203     87 %
INCOME STATEMENT Period Ending 12/27/2008 12/29/2007 12/30/2006 12/31/2005     Total Revenue $43,251,000 $39,474,000 $35,137,000 $32,562,000     Cost of Revenue $20,351,000 $18,038,000 $15,762,000 $14,176,000     Gross Profit $22,900,000 $21,436,000 $19,375,000 $18,386,000     Operating Expenses             Sales, General and Admin. $15,901,000 $14,208,000 $12,774,000 $12,314,000     Other Operating Items $64,000 $58,000 $162,000 $150,000     Operating Income $6,935,000 $7,170,000 $6,439,000 $5,922,000     Add'l income/expense items $41,000 $685,000 $173,000 $716,000     Earnings Before Interest and Tax $7,350,000 $7,855,000 $7,228,000 $6,638,000     Interest Expense $329,000 $224,000 $239,000 $256,000     Earnings Before Tax $7,021,000 $7,631,000 $6,989,000 $6,382,000     Income Tax $1,879,000 $1,973,000 $1,347,000 $2,304,000     Equity Earnings Unconsolidated Subsidiary $374,000 $0  $616,000 $0      Net Income-Cont. Operations $5,142,000 $5,658,000 $5,642,000 $4,078,000     Net Income $5,142,000 $5,658,000 $5,642,000 $4,078,000     Net Income Applicable to Common Shareholders $5,142,000 $5,658,000 $5,642,000 $4,078,000
STATEMENT OF CASH FLOWS Management Operating Cash Flow** Period Ending: 12/27/2008 12/29/2007 12/30/2006 12/31/2005     Net Income $5,142,000 $5,658,000 $5,642,000 $4,078,000     Cash Flows-Operating Activities             Depreciation $1,543,000 $1,426,000 $1,406,000 $1,308,000     Net Income Adjustments $1,105,000 ($46,000)  ($408,000)  $50,000     Changes in Operating Activities             Accounts Receivable ($549,000)  ($405,000)  ($330,000)  ($272,000)      Inventory ($345,000)  ($204,000)  ($186,000)  ($132,000)      Other Operating Activities ($435,000)  ($123,000)  $32,000 $23,000     Liabilities $538,000 $628,000 ($72,000)  $797,000     Net Cash Flow-Operating $6,999,000 $6,934,000 $6,084,000 $5,852,000     Cash Flows-Investing Activities             Capital Expenditures ($2,446,000)  ($2,430,000)  ($2,068,000)  ($1,736,000)      Investments $1,282,000 ($356,000)  $2,017,000 ($991,000)      Other Investing Activities ($1,503,000)  ($958,000)  ($143,000)  ($790,000)      Net Cash Flows-Investing ($2,667,000)  ($3,744,000)  ($194,000)  ($3,517,000)      Cash Flows-Financing Activities             Dividends Paid ($2,541,000)  ($2,204,000)  ($1,854,000)  ($1,642,000)      Sale and Purchase of Stock ($4,106,000)  ($3,204,000)  ($1,816,000)  ($1,932,000)      Net Borrowings $3,515,000 $1,194,000 ($2,447,000)  $1,696,000     Other Financing Activities $107,000 $208,000 $134,000 $0      Net Cash Flows-Financing ($3,025,000)  ($4,006,000)  ($5,983,000)  ($1,878,000)      Effect of Exchange Rate ($153,000)  $75,000 $28,000 ($21,000)      Net Cash Flow $1,154,000 ($741,000)  ($65,000)  $436,000
PERFORMANCE CHART
SWOT ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
SWOT ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
FIVE FORCE MODEL
STRATEGY ,[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],KEY SUCCESS FACTORS
WORKS CITED ,[object Object],[object Object],[object Object],[object Object],[object Object]

More Related Content

What's hot

Consumer behavior project launching fruit juice
Consumer behavior project launching fruit juiceConsumer behavior project launching fruit juice
Consumer behavior project launching fruit juice
Raja Umair Arshed
 
Coke vs pepsi
Coke vs pepsiCoke vs pepsi
Coke vs pepsi
Toko Bunga Surabaya
 
PepsiCo’s Diversification Strategy in 2014 (Case)
PepsiCo’s Diversification Strategy in 2014 (Case)PepsiCo’s Diversification Strategy in 2014 (Case)
PepsiCo’s Diversification Strategy in 2014 (Case)
Tran Thang
 
Marketing strategies of pepsi
Marketing strategies of pepsiMarketing strategies of pepsi
Marketing strategies of pepsiRaja Ali
 
Introduction to Pepsi
Introduction to PepsiIntroduction to Pepsi
Introduction to Pepsi
Fahad Ali
 
Swot Analysis Of Coca-Cola company!!!
Swot Analysis Of Coca-Cola company!!!Swot Analysis Of Coca-Cola company!!!
Swot Analysis Of Coca-Cola company!!!Mashfiq Albartross
 
presntation on lays (marketing)
presntation on lays (marketing)presntation on lays (marketing)
presntation on lays (marketing)Aleena Khalid
 
Parle-g marketing strategy
Parle-g marketing strategyParle-g marketing strategy
Parle-g marketing strategyDhruv Patar
 
Pepsico
PepsicoPepsico
Research Paper on PepsiCo's Future Challenges
Research Paper on PepsiCo's Future ChallengesResearch Paper on PepsiCo's Future Challenges
Research Paper on PepsiCo's Future Challenges
Bharat Bhushan
 
Pepsi V/S Coke
Pepsi V/S CokePepsi V/S Coke
Pepsi V/S Coke
Sameer Dhurat
 
Coke vs Pepsi
Coke vs PepsiCoke vs Pepsi
Coke vs Pepsi
Rahul Shinde
 
PEPSICO PPT ON MARKETING
PEPSICO PPT ON MARKETINGPEPSICO PPT ON MARKETING
PEPSICO PPT ON MARKETING
aniketmitra94
 
project on coca cola
project on coca colaproject on coca cola
project on coca cola
Mustafa Changi
 
Indian Aviation Industry analysis
Indian Aviation Industry  analysis Indian Aviation Industry  analysis
Indian Aviation Industry analysis
shivam patel
 
PepsiCo Full Report
PepsiCo Full ReportPepsiCo Full Report
PepsiCo Full Report
Aiduk Trading Est.
 
Financial ratio analysis of pepsico and coco cola
Financial ratio analysis of pepsico and coco colaFinancial ratio analysis of pepsico and coco cola
Financial ratio analysis of pepsico and coco cola
haranadhreddy2
 
Parle agro
Parle agroParle agro
Parle agro
Anurag Upadhyay
 

What's hot (20)

Consumer behavior project launching fruit juice
Consumer behavior project launching fruit juiceConsumer behavior project launching fruit juice
Consumer behavior project launching fruit juice
 
Coke vs pepsi
Coke vs pepsiCoke vs pepsi
Coke vs pepsi
 
PepsiCo’s Diversification Strategy in 2014 (Case)
PepsiCo’s Diversification Strategy in 2014 (Case)PepsiCo’s Diversification Strategy in 2014 (Case)
PepsiCo’s Diversification Strategy in 2014 (Case)
 
Marketing strategies of pepsi
Marketing strategies of pepsiMarketing strategies of pepsi
Marketing strategies of pepsi
 
Introduction to Pepsi
Introduction to PepsiIntroduction to Pepsi
Introduction to Pepsi
 
Swot Analysis Of Coca-Cola company!!!
Swot Analysis Of Coca-Cola company!!!Swot Analysis Of Coca-Cola company!!!
Swot Analysis Of Coca-Cola company!!!
 
presntation on lays (marketing)
presntation on lays (marketing)presntation on lays (marketing)
presntation on lays (marketing)
 
Parle-g marketing strategy
Parle-g marketing strategyParle-g marketing strategy
Parle-g marketing strategy
 
Pepsico
PepsicoPepsico
Pepsico
 
Research Paper on PepsiCo's Future Challenges
Research Paper on PepsiCo's Future ChallengesResearch Paper on PepsiCo's Future Challenges
Research Paper on PepsiCo's Future Challenges
 
Pepsico ppt
Pepsico pptPepsico ppt
Pepsico ppt
 
Pepsi V/S Coke
Pepsi V/S CokePepsi V/S Coke
Pepsi V/S Coke
 
Coke vs Pepsi
Coke vs PepsiCoke vs Pepsi
Coke vs Pepsi
 
PEPSICO PPT ON MARKETING
PEPSICO PPT ON MARKETINGPEPSICO PPT ON MARKETING
PEPSICO PPT ON MARKETING
 
project on coca cola
project on coca colaproject on coca cola
project on coca cola
 
Indian Aviation Industry analysis
Indian Aviation Industry  analysis Indian Aviation Industry  analysis
Indian Aviation Industry analysis
 
Coca cola presentation
Coca cola presentationCoca cola presentation
Coca cola presentation
 
PepsiCo Full Report
PepsiCo Full ReportPepsiCo Full Report
PepsiCo Full Report
 
Financial ratio analysis of pepsico and coco cola
Financial ratio analysis of pepsico and coco colaFinancial ratio analysis of pepsico and coco cola
Financial ratio analysis of pepsico and coco cola
 
Parle agro
Parle agroParle agro
Parle agro
 

Viewers also liked

PepsiCo 2014 Presentation
PepsiCo 2014 Presentation PepsiCo 2014 Presentation
PepsiCo 2014 Presentation
Aiduk Trading Est.
 
Pepsi & Coca Cola Financial Analysis
Pepsi & Coca Cola Financial AnalysisPepsi & Coca Cola Financial Analysis
Pepsi & Coca Cola Financial Analysis
Hassan Shahzad
 
Pepsi Presentation
Pepsi PresentationPepsi Presentation
Pepsi Presentation
Mohammad Choudhary
 
Pepsico corporation strategic mnt report
Pepsico corporation strategic mnt reportPepsico corporation strategic mnt report
Pepsico corporation strategic mnt report
louisllget
 
PepsiCo powerpoint
PepsiCo powerpointPepsiCo powerpoint
PepsiCo powerpoint
bschwer
 
Pepsi-its industry in india
Pepsi-its industry in indiaPepsi-its industry in india
Pepsi-its industry in india
dee1987
 
Pepsico swot and vrin (competitive advantage)
Pepsico swot and vrin (competitive advantage)Pepsico swot and vrin (competitive advantage)
Pepsico swot and vrin (competitive advantage)
Mahisha Fernando
 
Buble tea marketing plan
Buble tea marketing planBuble tea marketing plan
Buble tea marketing planziyamelik
 
Pepsi group assignment 20110918 final
Pepsi group assignment 20110918 finalPepsi group assignment 20110918 final
Pepsi group assignment 20110918 final
STARSSIP LIMITED
 
Pepsi co diversification strategy case analysis
Pepsi co diversification strategy case analysisPepsi co diversification strategy case analysis
Pepsi co diversification strategy case analysis
Erri Wibowo
 
Pepsico.
Pepsico. Pepsico.
Pepsico.
Muhammad Fayyaz
 
Pepsi co strategic management
Pepsi co strategic managementPepsi co strategic management
Pepsi co strategic management
David Croos
 
FINANCIAL STATEMENT ANALYSIS
FINANCIAL STATEMENT ANALYSISFINANCIAL STATEMENT ANALYSIS
FINANCIAL STATEMENT ANALYSIS
saikrishnabachuwar
 
Swot analysis pepsi
Swot analysis pepsiSwot analysis pepsi
Swot analysis pepsiAli
 

Viewers also liked (16)

PepsiCo 2014 Presentation
PepsiCo 2014 Presentation PepsiCo 2014 Presentation
PepsiCo 2014 Presentation
 
Pepsi & Coca Cola Financial Analysis
Pepsi & Coca Cola Financial AnalysisPepsi & Coca Cola Financial Analysis
Pepsi & Coca Cola Financial Analysis
 
Pepsi Presentation
Pepsi PresentationPepsi Presentation
Pepsi Presentation
 
Pepsico corporation strategic mnt report
Pepsico corporation strategic mnt reportPepsico corporation strategic mnt report
Pepsico corporation strategic mnt report
 
PepsiCo powerpoint
PepsiCo powerpointPepsiCo powerpoint
PepsiCo powerpoint
 
Pepsi-its industry in india
Pepsi-its industry in indiaPepsi-its industry in india
Pepsi-its industry in india
 
Pepsico swot and vrin (competitive advantage)
Pepsico swot and vrin (competitive advantage)Pepsico swot and vrin (competitive advantage)
Pepsico swot and vrin (competitive advantage)
 
Buble tea marketing plan
Buble tea marketing planBuble tea marketing plan
Buble tea marketing plan
 
Pepsi group assignment 20110918 final
Pepsi group assignment 20110918 finalPepsi group assignment 20110918 final
Pepsi group assignment 20110918 final
 
Pepsi co diversification strategy case analysis
Pepsi co diversification strategy case analysisPepsi co diversification strategy case analysis
Pepsi co diversification strategy case analysis
 
Pepsi marketing plan
Pepsi marketing planPepsi marketing plan
Pepsi marketing plan
 
Pepsi ppt
Pepsi pptPepsi ppt
Pepsi ppt
 
Pepsico.
Pepsico. Pepsico.
Pepsico.
 
Pepsi co strategic management
Pepsi co strategic managementPepsi co strategic management
Pepsi co strategic management
 
FINANCIAL STATEMENT ANALYSIS
FINANCIAL STATEMENT ANALYSISFINANCIAL STATEMENT ANALYSIS
FINANCIAL STATEMENT ANALYSIS
 
Swot analysis pepsi
Swot analysis pepsiSwot analysis pepsi
Swot analysis pepsi
 

Similar to 2 Pepsi Co

Colgate Palmolive project
Colgate Palmolive projectColgate Palmolive project
Colgate Palmolive project
ArfanHaider
 
Coke Vs Pepsi 092506
Coke Vs Pepsi   092506Coke Vs Pepsi   092506
Coke Vs Pepsi 092506
katelynnabe
 
Coke Vs Pepsi 092506
Coke Vs Pepsi   092506Coke Vs Pepsi   092506
Coke Vs Pepsi 092506
katelynnabe
 
Team C Glow Intl Bev1023 Noanim Condensed Speakersnotes
Team C Glow Intl Bev1023 Noanim Condensed SpeakersnotesTeam C Glow Intl Bev1023 Noanim Condensed Speakersnotes
Team C Glow Intl Bev1023 Noanim Condensed Speakersnotes
ravenpaige
 
Natureview Harvard Case Study
Natureview Harvard Case Study Natureview Harvard Case Study
Natureview Harvard Case Study
Shivam Gupta
 
Company Presentation Starubucks Fin4414
Company Presentation Starubucks Fin4414Company Presentation Starubucks Fin4414
Company Presentation Starubucks Fin4414
adrianai
 
EIA2019Portugal - Building Your Financials - Rick Rasmussen
EIA2019Portugal - Building Your Financials - Rick RasmussenEIA2019Portugal - Building Your Financials - Rick Rasmussen
EIA2019Portugal - Building Your Financials - Rick Rasmussen
European Innovation Academy
 
Bootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business PptBootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business Ppt
Caroline Cummings
 
Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015David Fogel, CPA
 
11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt
nelnetir
 
TechStars presentation - Financial presentations for investors
TechStars presentation - Financial presentations for investorsTechStars presentation - Financial presentations for investors
TechStars presentation - Financial presentations for investors
David Fogel
 
coka cola SLIDESHARE.pptx
coka cola SLIDESHARE.pptxcoka cola SLIDESHARE.pptx
coka cola SLIDESHARE.pptx
ChetanKumar137305
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
MalenaApplewhite
 
bed bath&beyond 2004ar
bed bath&beyond 2004arbed bath&beyond 2004ar
bed bath&beyond 2004arfinance44
 
bed bath&beyond 2004ar
bed bath&beyond 2004arbed bath&beyond 2004ar
bed bath&beyond 2004arfinance44
 
Bev Brands Biz Plan Opti 3
Bev Brands Biz Plan Opti 3Bev Brands Biz Plan Opti 3
Bev Brands Biz Plan Opti 3
WiseWins
 
Coca cola 2
Coca cola 2Coca cola 2
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
nelnetir
 
Child development classTopic Divorce Impact and Conseque
Child development classTopic Divorce Impact and ConsequeChild development classTopic Divorce Impact and Conseque
Child development classTopic Divorce Impact and Conseque
JinElias52
 

Similar to 2 Pepsi Co (20)

Colgate Palmolive project
Colgate Palmolive projectColgate Palmolive project
Colgate Palmolive project
 
Coke Vs Pepsi 092506
Coke Vs Pepsi   092506Coke Vs Pepsi   092506
Coke Vs Pepsi 092506
 
Coke Vs Pepsi 092506
Coke Vs Pepsi   092506Coke Vs Pepsi   092506
Coke Vs Pepsi 092506
 
MARKETING
MARKETINGMARKETING
MARKETING
 
Team C Glow Intl Bev1023 Noanim Condensed Speakersnotes
Team C Glow Intl Bev1023 Noanim Condensed SpeakersnotesTeam C Glow Intl Bev1023 Noanim Condensed Speakersnotes
Team C Glow Intl Bev1023 Noanim Condensed Speakersnotes
 
Natureview Harvard Case Study
Natureview Harvard Case Study Natureview Harvard Case Study
Natureview Harvard Case Study
 
Company Presentation Starubucks Fin4414
Company Presentation Starubucks Fin4414Company Presentation Starubucks Fin4414
Company Presentation Starubucks Fin4414
 
EIA2019Portugal - Building Your Financials - Rick Rasmussen
EIA2019Portugal - Building Your Financials - Rick RasmussenEIA2019Portugal - Building Your Financials - Rick Rasmussen
EIA2019Portugal - Building Your Financials - Rick Rasmussen
 
Bootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business PptBootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business Ppt
 
Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015
 
11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt
 
TechStars presentation - Financial presentations for investors
TechStars presentation - Financial presentations for investorsTechStars presentation - Financial presentations for investors
TechStars presentation - Financial presentations for investors
 
coka cola SLIDESHARE.pptx
coka cola SLIDESHARE.pptxcoka cola SLIDESHARE.pptx
coka cola SLIDESHARE.pptx
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
 
bed bath&beyond 2004ar
bed bath&beyond 2004arbed bath&beyond 2004ar
bed bath&beyond 2004ar
 
bed bath&beyond 2004ar
bed bath&beyond 2004arbed bath&beyond 2004ar
bed bath&beyond 2004ar
 
Bev Brands Biz Plan Opti 3
Bev Brands Biz Plan Opti 3Bev Brands Biz Plan Opti 3
Bev Brands Biz Plan Opti 3
 
Coca cola 2
Coca cola 2Coca cola 2
Coca cola 2
 
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 
Child development classTopic Divorce Impact and Conseque
Child development classTopic Divorce Impact and ConsequeChild development classTopic Divorce Impact and Conseque
Child development classTopic Divorce Impact and Conseque
 

2 Pepsi Co

  • 2.
  • 3. VISION Focus on environmental stewardship, activities that benefit society, and a commitment to build shareholder value by making PepsiCo a truly sustainable company.
  • 4.
  • 5.
  • 8. FINANCIAL HIGHLIGHTS                   2008     2007     Chg Summary of Operations                 Total net revenue $ 43,251   $ 39,474     10 % Core division operating profit $ 8,475   $ 8,025     6 % Core total operating profit $ 7,824   $ 7,253     8 % Core net income $ 5,887   $ 5,587     5 % Core earnings per share $ 3.68   $ 3.37     9 % Other Data                 Management operating cash flow $ 4,651   $ 4,551     2 % Net cash provided by operating activities $ 6,999   $ 6,934     1 % Capital spending $ 2,446   $ 2,430     1 % Common share repurchases $ 4,720   $ 4,300     10 % Dividends paid $ 2,541   $ 2,204     15 % Long-term debt $ 7,858   $ 4,203     87 %
  • 9. INCOME STATEMENT Period Ending 12/27/2008 12/29/2007 12/30/2006 12/31/2005     Total Revenue $43,251,000 $39,474,000 $35,137,000 $32,562,000     Cost of Revenue $20,351,000 $18,038,000 $15,762,000 $14,176,000     Gross Profit $22,900,000 $21,436,000 $19,375,000 $18,386,000     Operating Expenses             Sales, General and Admin. $15,901,000 $14,208,000 $12,774,000 $12,314,000     Other Operating Items $64,000 $58,000 $162,000 $150,000     Operating Income $6,935,000 $7,170,000 $6,439,000 $5,922,000     Add'l income/expense items $41,000 $685,000 $173,000 $716,000     Earnings Before Interest and Tax $7,350,000 $7,855,000 $7,228,000 $6,638,000     Interest Expense $329,000 $224,000 $239,000 $256,000     Earnings Before Tax $7,021,000 $7,631,000 $6,989,000 $6,382,000     Income Tax $1,879,000 $1,973,000 $1,347,000 $2,304,000     Equity Earnings Unconsolidated Subsidiary $374,000 $0 $616,000 $0     Net Income-Cont. Operations $5,142,000 $5,658,000 $5,642,000 $4,078,000     Net Income $5,142,000 $5,658,000 $5,642,000 $4,078,000     Net Income Applicable to Common Shareholders $5,142,000 $5,658,000 $5,642,000 $4,078,000
  • 10. STATEMENT OF CASH FLOWS Management Operating Cash Flow** Period Ending: 12/27/2008 12/29/2007 12/30/2006 12/31/2005     Net Income $5,142,000 $5,658,000 $5,642,000 $4,078,000     Cash Flows-Operating Activities             Depreciation $1,543,000 $1,426,000 $1,406,000 $1,308,000     Net Income Adjustments $1,105,000 ($46,000) ($408,000) $50,000     Changes in Operating Activities             Accounts Receivable ($549,000) ($405,000) ($330,000) ($272,000)     Inventory ($345,000) ($204,000) ($186,000) ($132,000)     Other Operating Activities ($435,000) ($123,000) $32,000 $23,000     Liabilities $538,000 $628,000 ($72,000) $797,000     Net Cash Flow-Operating $6,999,000 $6,934,000 $6,084,000 $5,852,000     Cash Flows-Investing Activities             Capital Expenditures ($2,446,000) ($2,430,000) ($2,068,000) ($1,736,000)     Investments $1,282,000 ($356,000) $2,017,000 ($991,000)     Other Investing Activities ($1,503,000) ($958,000) ($143,000) ($790,000)     Net Cash Flows-Investing ($2,667,000) ($3,744,000) ($194,000) ($3,517,000)     Cash Flows-Financing Activities             Dividends Paid ($2,541,000) ($2,204,000) ($1,854,000) ($1,642,000)     Sale and Purchase of Stock ($4,106,000) ($3,204,000) ($1,816,000) ($1,932,000)     Net Borrowings $3,515,000 $1,194,000 ($2,447,000) $1,696,000     Other Financing Activities $107,000 $208,000 $134,000 $0     Net Cash Flows-Financing ($3,025,000) ($4,006,000) ($5,983,000) ($1,878,000)     Effect of Exchange Rate ($153,000) $75,000 $28,000 ($21,000)     Net Cash Flow $1,154,000 ($741,000) ($65,000) $436,000
  • 12.
  • 13.
  • 15.
  • 16.
  • 17.