c

Exhibit 1

 
 



 
 

c
c


c 
c
c 
c

c
 

 c
c
c
c
  c
 
c
c
 
cc

c  c!
c
c
" c#c
c
c
c
c
c
c
c
c
c
c
c


$c%&c'((c
cccccccc)(%c
cccccccc*(+c
c
cccccccccc),c
c
cc%&c(*%c
c
ccccccc)(%c
c
cc-&c)*.c
cc*&c+'/c
c
$c,&c,+)c


$c-&c*')c
cccccccc),,c
cccccccc))+c
c
ccccccccc*.c
c
ccc-&c%('c
c
cccccccc)(%c
c
ccc-&c///c
cccc*&c(%+c
c
$c,&c('*c


$c-&c--'c
cccccccc)%,c
cccccccc)-*c
c
cccccccc*.c
c
cc+&c*'/c
c
ccccccc)(%c
c
ccc+&c,''c
ccc)&c*'*c
c
$c%&c'.)c
c

Exhibit 2
NET OPERATING PRFIT AFTER TAX PEPSI
YEAR

c
c


c 
c
c 
c

c
 

 c
c
c
c
  c
 
c
c
 
cc

c  c!
c
c
" c#c
c
c
c
c
c
c
c
c
c
c
c
c

2001
$c,&c'/%c
cccccccc0c
cccccccc*%+c
c
cccccccccc0c
c
cc,&c%,)c
c
ccccccc)'-c
c
cc,&c++/c
cc*&c*,)c
c
$c'&c-'-c

2002
$cc,&c//%c
0c
cccccccc*/-c
c
ccccccccc0c
c
ccc%&c.+*c
c
cccccccc)(%c
c
ccc%&c'--c
cccc*&c),%c
c
$c,&c*)*c

2003
$c%&c'-(c
cccccccc0c
cccccccc)'(c
c
cccccccc0c
c
cc%&c-./c
c
ccccccc)(%c
c
ccc%&c(.'c
ccc*&c%.,c
c
$c,&c'((c
c








c
666 c
666 c
666 c

c

666 c

666 c
666 c
6c

 c

 c

 c

 c

 c

 c

666 c

66

66
c

66 c

c

c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c

cc

c
c

c
c

c
c
c

c
c

EXHIBIT 4
COMPUTATION OF CAPITAL INVESTMENT COCA-COLA
YEAR

2001

2002

c
 cc  c
c
12
c
$c)&c)'/c
 c
cc


12
c
ccc*&c/'/c
1
 
c
cccc*&c.*%c


 c
cccc*&c/',c
1

cc
ccccc
 2
 c
cccc%&c(-)c
c3 c
cccc+&c'',c
3 422cc
cc

c
cccc*&c+/'c
3 422c
cccc
  c
cccccccc)(%c
cc
c
! 2c
$c')&c)((c
c
c

c
c
c
22
c
c
c
c
5c6c
c
c
22
c
ccc'&c+(-c
  cc 
c
c
2
c
ccc'&c-..c

c  c
c c
2 c
c
c
cccccccc*%,c
c
c
1

c 2c
$*,&c+,(c

c
c
$c)&c,.-c
cc
ccc*&c('.c
cccc*&c.,/c
cccc*&c/-/c
ccccc
cccc-&c*/(c
cccc/&c./,c
cc
cccc*&c,//c
cccc
cccccccc)(%c
c
$c)'&c'./c
c
c
c
c
c
ccc'&c/-/c
c
ccc'&c%..c
c
cccccccc*%'c
c
$*%&c+/+c
c
c
c

2003
c
c
$c)&c,')c
cc
ccc)&c.,-c
cccc*&c*.'c
cccc*&c(-,c
ccccc
cccc-&c,,(c
cccc/&c/',c
cc
cccc*&c*('c
cccc
cccccccc)(%c
c
$c),&c'*-c
c
c
c
c
c
ccc,&c.--c
c
ccc'&c,..c
c
cccccccccccc)c
c
$*-&c/,/c






 
  


 
 
c



c
 cc  c
c
12
c
$c)&c),*c
 c
cc


12
c
ccc)&c)/)c
1
 
c
cccc*&c)/,c


 c
cccccccc//-c
c3 c
cccc+&c,,(c
2
c
cccc,&c%--c
1

 c
cccc'&c.(%c

 c
ccccccccc(%)c
3 422c
ccccc
  c
ccccccccc)'-c
cc
c
c
$c))&c((*c
! 2c
c
c
c
c
c

c22
c
c
c
c
7 c
0
ccccccccc
  4 c
cccccccc).)c

c  c
c c
2 c
c
c
ccccccc)/*c
5c6c 
c
c

 c22
c ccccccc$%&c.*+c
c
c
1

c 2c
$c*+&c(,*c
c
c
c


c
c
$cc,&c*,'c
cc
cccc)&c,'%c
cccc*&c'-,c
ccccccccc(,)ccccc
ccccc/&c.)*ccccc
ccccc,&c%--c
ccccc'&c)'%ccccc
cccccc*&c.*(c
ccccc
cccccccccc)(%c
c
$c)-&c.*.c
c
c
c
c
c
cccc
ccccccccc0c
c
ccccccc,,,c
c
ccc%&c)/,c
c
$).&c)/)c
c


c
c
$c)&c()'c
cc
ccc)&c%/%c
cccc*&c,,(c
cccc*&c...c
ccccc/&c,('ccccc
ccccc,&c%--c
ccccc'&c,*,c
ccccc*&c.(.c
ccccc
cccccccccc)(%c
c
$c)%&c/.%c
c
c
c
c
c
cccc
ccccccccc0c
c
cccccccccccc-,ccccccccc
c
ccccc%&c%+'c
c
$).&c*-/c

EXHIBIT 6
ESTIMATED ROIC ON YEAR 2001-2003

ROIC=NOPAT/INVESTED CAPITAL
COCA-COLA
ROIC
c
)..*c
c
)..)c
c
)..'c
c


c
,&c,+)5*,&c+,(c#c
c
,&c('*5*%&+/+c#c
c
%&'.)5*-/,/c#c
c

c
'.')8c
c
'*)'8c
c
'*,+8c
c

 

c
)..*c
c
)..)c
c
)..'c
c
c
c
c
c
c
c
EXHIBIT 7

c
'&-'-5*+&c,(*c#c
c
,&c*)*5).&c)/)c#c
c
,&c'((5).&c*-/c#c
c

c
).+(8c
c
).')8c
c
)*/*8c
c

CAPITAL STANDING
COCA-COLA

2001
c
!!c9:!cc
c
;<=!c>?c
c
!!c@?!Ac
c
;<=!c>?c
c
9:!c"9c@?!AcB3C!7c
c
9:!cB3C!c
c
@?!AcB3C!c
c
c

c
-/*cDc((*cDc'.)cc#c$c*&c(+,c
c
$c*&(+,5*..c(*%,c#c$c*&c/.+c
c
$c**&c)-+c
c
)&c,/+cc-)+%c#c$c*%+&c/--c
c
#c$c*&c/.+cDc*%-&c.%(c#c$c*%+&c/--c
c
#cc*&c/.+5c*%+&/--c#c**,8c
c
*%-&.%(5*%+&/--c#c(//-c8c
c

c


c
!!c9:!cc
c
;<=!c>?c
c
!!c@?!Ac
c
;<=!c>?c
c

c
%)/cDc((*cDc)'*cc#c$c*&c%+/c
c
$c**&c%+/5*..c(*%,c#c$c*&c-.(c
c
#$c**&c/(/c
c
#)&c,/+cc-)+%c#c$c*%-&c.%(c
c

!!c;<=!c>?c
c
9:!cB3C!c
c
@?!AcB3C!c
c
cc

#c$c*&c-.(cDc*%-&c.%(c#c$c*%+&c--/c
c
#$c*&c-.(c5c*%+&c--/c#c*.)8c
c
#c*%-&.%(5*%+&/--c#c(/(/8c
c

2003
c
c
!!c9:!cc
c
;<=!c>?c
c
!!c@?!Ac
c
;<=!c>?c
c
!!c;<=!c>?c
c
9:!cB3C!c
c
@?!AcB3C!c
c
c

c
%)-cDc((*cDc*+.cc#c$c*&c-/+c
c
$*&c-/+5*..c(*%,c#c$c*&c%,,c
c
#$c*)&c'-/c
c
#)&c,/+cc-)+%c#c$c*%-&c.%(c
c
#c$c*&c%,,Dc*%-&c.%(c#c$c*%+&c-.'c
c
#$*&c%,,5c*%+&c-.'c#c(/8c
c
#c*%-&.%(5*%+&c-.'c#c((.)8c
c

c
c




 

 



c
!!c9:!cc
c
;<=!c>?c
c
!!c@?!Ac
c
;<=!c>?c
c
9:!c"9c@?!AcB3C!7c
c
9:!cB3C!c
c
@?!AcB3C!c
c
c

c
)&*.-cDc,&c),,cDc*&c-)%cc#c$c+&c(+%c
c
$c+&c(+%5*..c(')-c#c$c+&c,'+c
c
$c(&c)/)c
c
*&c,+%cc,'/*c#c$c-,&c-).c
c
#c$c+&,'+cDc-,&c-).c#c$c+)&c.%+c
c
#cc+&c,'+5+)&c.%+c#c*.')8c
c
#-,&c-).5+)&c.%+c#c/(-/c8c
c

c
c
2002
c
!!c9:!cc
c
;<=!c>?c
c
!!c@?!Ac
c
;<=!c>?c
c
9:!c"9c@?!AcB3C!7c
c
9:!cB3C!c
c
@?!AcB3C!c

c
*&c/)%Dc,&c%,*cDc*&c(+,cc#c$c/&c'-+c
c
$/&c'-+5*..c(')-c#c$c+&c/.'c
c
#$c**&c-,/c
c
#*&c,+%cc,'/*c#c$c-,&c-).c
c
#c$c+&c/.'Dc-,&c-).c#c$c+)&c,)'c
c
#ccc+&c/.'5+)&c&c,)'cc#c*.++8c
c
#-,&c-).5+)&c,)'#c/()'c8c

c
c

c
c


c
!!c9:!cc
c
;<=!c>?c
c
!!c@?!Ac
c
;<=!c>?c
c
9:!c"9c@?!AcB3C!7c
c
9:!cB3C!c
c
@?!AcB3C!c
c
c
c
c
c
c
c
c
c

EXHIBIT 9

c
*&c'/*Dc,&c/%(cDc)&c)%)cc#c$c/&c,()c
c
$$c/&c,()5*..c(')-c#c$c+&c().c
c
#$c**&c'/)c
c
#*&c,+%cc,'/*c#c$c-,&c-).c
c
#c$c+&c().Dc-,&c-).c#c$c+)&c%,.c
c
#ccc+&c().5$+)&c%,.#c*.()8c
c
#-,&c-).5+)&c%,.#c/(./c8c
c

>ACC COCA-COLA
COCA-COLA 2001
7!cEc9:!c#c*0c
#c+*8c*0'.c
#c,(+c
7!cEc@?!Ac#c<EcDc:c<0<Ec
#%+'8D//%(8c
#*.()8c
c
B c#c 7!cEc9:!cc959DcDc 7!cEc@?!Acc59Dc
#c,(+8cFc*&c(+,5*'&c),*D*.()8cc**&c)-+5*'&),*c
#c%+'8c*%cD*.()8cc/%c
#c..+%8cDc.()/8c
#c*..'8c
c
c
c
 
7!cEc9:!c#c*0c
#c,(+c
7!cEc@?!Ac#c<EcDc:c<0<Ec
#*.()8c
c
B c#c 7!cEc9:!cc959DcDc 7!cEc@?!Acc59Dc
#c,(+8cFc*&c+%/5*&c+%/cDc**&/(/D*.()8cc**&c/(/5*&+%/#**&c/(/c
#c,(+8c*'cD*.()8cc/+c
#c-%8cDc(%8c
#c*.*%8c
c
c
c
c
c
c

c
c
 
7!cEc9:!c#c*0c
#c,(+c
7!cEc@?!Ac#c<EcDc:c<0<Ec
#*.()8c
c
B c#c 7!cEc9:!cc959DcDc 7!cEc@?!Acc59Dc
#c,(+8cFc*&c-/+5*&c-/+Dc*)&'-/D*.()8cc*)&'-/5*&c-/+Dc*)&'-/c
#c,(+cc*&c-/+5*,&c.%%cDc*.()8cc*)&c'-/5c*,&c.%%c
#c,(+8c*)cD*.()8cc//c
#c-.8cDc(-*8c
#c*.)*8c
c
c
c
c
c
c
c
c
c
c
c

EXHIBIT 10
>ACC-PEPSICO

2001
7!cEc9:!c#c*0c
#c+*8c*0'.c
#c,(+c
7!cEc@?!Ac#c<EcDc:c<0<Ec
#%+'8D//%(8c
#*.()8c
#c,(+8cFc+&c(+%5c*+&)%+D*.()8cc(&)/)5*+&)%+c
#c,(+8c,-cD*.()8cc%,c
#c))(8cDc%(8c
#c/*(8c
c
c
c
c
> 

7!cEc9:!c#c*0c
#c+*8c*0'.c
#c,(+c
7!cEc@?!Ac#c<EcDc:c<0<Ec
#%+'8D//%(8c
#*.()8c
#c,(+8cFc/&c'-+5c/&c'-+Dc**&c-,/D*.()8cc**&c-,/5/&c'-+Dc**&c-,/c
#c,(+8cc/&c'-+5c).&c.*%cDc*.()8cc**&c-,/5c).&c.*%cc
#c,(+8cc,)cDc*.()8cc%/c
#c).(8cDc-''8c
#c/,)8c
c
c
cc
c
> 


7!cEc9:!c#c*0c
#c+*8c*0'.c
#c,(+c
7!cEc@?!Ac#c<EcDc:c<0<Ec
#%+'8D//%(8c
#*.()8c
#c,(+8cFc/&c,()5c*(&/+,D*.()8cc**&c'/)5c*(&c/+,c
#c,(+8c,'cD*.()8cc%+c
#c)*8cDc-)8c
#c/'8c
c
c



 
 
 



c
c
"!c
,&c,+)c
c
c
">7!9c !c *,&c+,(c
c
c
B c
*..'8c
c
c
>c
)&c(('c
c
c



c
,&c('*c
c
*%&c+/+c
c
*.*%8c
c
'&c')(c
c


c
%&c'.)c
c
*-&c/,/c
c
*.)*8c
c
'&c%/)c
c

 
 
c
"!c
c
">7!9c !c


c
'&c-'-c
c
*+&c,(*c


c
,&c*)*c
c
).&c)/)c


c
%&c'((c
c
).&c*-/c

c
B c
c
>c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c

c
/*(8c
c
)&c).'c
c

c
/,)8c
c
)&,*'c
c

c
/'8c
c
'&c+)%c
c




 
c
B Gc  2c
! 1
c
c
E
c
c! 1
c


c
c
-%)c
c
'')c
c c
! 2c
 c! 1
c ('c
c
c

c< c
/+c
c
c
 c< c
).c
c
c
 c
 c
  c c
 c
'/c
c
c
9
cc< c
-*c
c
c
!
c

c
c /)-c
c
c

c;c
*/c8c
c
c
"
c
c;c
*.-8c
c
c
<c
**%8c
c
c
<c
)%+8c
c
c
72
c
''8c
c
c
 
c"!c
+'8c
c
c
"
c 
c
*.,8c
c
c

c 
c
+'8c
c



c
c
0c
c
0c
c
(,c
c
++c
c
%-c
c
c
*/c
c
(.c
c
*/*'c
c
)+8c
c
*(8c
c
0c
c
0c
c
0c
c
,)8c
c
0c
c
0c

 

c
c
*/+)c
c
,+)c
c
(/c
c
//c
c
%/.*c
c
c
)/c
c
/,c
c
))-/c
c
)///8c
c
)./8c
c
).'(8c
c
%./8c
c
,+-8c
c
0c
c
**))8c
c
**(%8c


c
c
))+,c
c
,('c
c
*.'c
c
(*c
c
%/.+c
c
c
)(c
c
/.c
c
)-./c
c
)(,+8c
c
)*'/8c
c
)*((8c
c
%%'8c
c
%--8c
c
0c
c
/*+8c
c
+%%8c

2001
*c B Gc 2c 1
cc1c
c4 Gc 2c
c
)c E
c
 c 1
cHc
c 2c
c


c
c

cc
G

c 2c 

c
 2 
c
'c ! 2c
 c 1
c#c).&.)'c
cccccccc)*&,',c#c(,c
,c 
c c#cc-&c)(%c
cccccc/&c*('c#c++cc#c
c
c 21
c c

c
c 2  c

 c
c
 c c c 
c

%c  c c#c,&c-.)c
cc/&*('c#%-c#c  c
c2cc  
c c c


c
-c  c
 c
  c c#c'&c%-*c
ccccccc).&))'c#c*/c#c2c
c
c
c c 2
c
2
c c c
c
+c 9
c
c c#c*.&c*-+cc
c**&)-+c#c(.c#c
 
c
c
2
c c  c
c


c  1
cc 4
 c
c
/c !
c

c

c#c%&-).cc
ccccccccc'*.c#c*/*'c# 4cc
c

c


c c
 1

cc
c 
c
cc
(c 
cc#ccc%&c'((c
c).&c))'c#c)+c#c
 
c 
c


c

c
  
 c
c
c c
c
c
c
*.cc"
c 
cc#ccc'&c()'cc
c).&c))'c#c*(c
 
c 
c


c

c
  
 c
c22c


cc
1

c
c
c

**cc<cc#ccc'&c()'cc
cccc))&c,',c#c*/c#c 1
22c


c
c
c
ccc
 cc


c 
 c
c
*)cc<c#c'&()'c
cc/+.ccc#c,%c#c
c
c
c c

c  1
cc
c 4
 c
*'ccc72
c
c
*,cc: G c
 cc
c
*%cc"
c 
c


c 2c52 c
c
*-cc 
c"!c#c%&c'((0*&-).c#'&c+((cDc*()#c'&c(+*cHc)&c)()c#c*&-+(c#c
,)8c
c
*+cc"
c 
c
c
*/cc
c 
c#c-&c*')0%&c'((c#+''c5c-&c*')c#c**(%8c

2002
*c c)*&c)',cc
ccccc0*&*'.%c#c*/+/c
)c cc)*&c)',cc
,&c%.'%c#c,+)c
'c )*&c)',cc
)*&c--+%c#c(/c
,c +&c)%)cc
/&c),%c#c//c
%c ,&c++.cc
/&c),%c#c%/c
-c -&c.,.cc
)*&c)',c#c)/c
+c *.&c..'c

**&c/(/c#c/,c
/c -&c,'(cc
)/.ccccc#c))-/c
(c -&*')cc
)*&)',cc#c)///c
*.ccc,&c,*(cc
)*&c)',c#c)./8c
**cc,&c,*(cc
)*&c--+%c#c).'(8c
*)cc,&c,*(cc
/+.c#cc%./8c
*'cc)*&)',0c).&c))'c#c*&c.**c5c)*&c)',c#c,+-8c
*,ccHc
*%cHc
*-cHc
*+cc,&c,*(cHc'&c()'c#c,(-c5c'c()'c#c*)-,8c
*/cc-&c*')cHc%&c'((c#c+&c''c5c%&c'((c#c*'%/8c

2003
*c c)&c%./cc
((.-+cc#c))+,c
)c cc))&c%./cc
,&%+.c#c,('c
'c ))&c%(./c
)*&c//)cc#c*.'c
,c +&c%,%cc
/&c)%-c#c(*c
%c ,&c+(-cc
/&c)%-c#c%/c
-c -&c%*+c
))&c%./c#c)(c
+c (&(,'c

*)&c'-/cc#c/.c
/c -&c//,cc
)-,cccc#c)-./c
(c -&c-''cc
))&c%./cc#c)(,+8c
*.ccc,&c/*)cc
))&c%./c#c)*'/8c
**cc,&c/*)c
)*&c//)cc#c)*((8c
*)cc,&c/*)cc
/+.cc#cc%%'8c
*'cc%./c0c)*&c)',c#c*&c)+,c5c))&c%./c#c%--8c
*,ccHc
*%cHc
*-cHc
*+cc,&c/*)cHc,&c,*(c#cc'('c5c,&c,*(cc#c//(8c
c-&c-&c-''cHc-&c*')c#c%.*c5c-&c*')c#c/*+8c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c




 
c
c
YEAR
c
*ccB Gc  2c
 1
c
cc
)cE
c
 c
! 1
c

2000
c
c
'/+/c
c
).%c
c
c **,c
'c! 2c
 c
c
**+c
! 1
c
c
c
.',c
,c 
c< c
c
c
.((c
%c  c< c
c
c
c
-c  c
 c
.''c

  c c
c
c
c
+c9
cc< c
*,%(c
c
c
/c!
c

c
*%/8c

c
c
c
*.+8c
(c
c;c
c
c
*))8c
*.c"
c
c;c
c
c
)(c8c
**c<c
c
c
.'8c
*)c<c
c
c
*,,8c
*'c72
c
c
c

2001
c
c
0c
c
0c
c
0c
c
./*c
c
0c
c
0c
c
c
*,-c
c
c
0c
c
*-*/8c
c
**.'8c
c
0c
c
0c
c
0c
c
0c
c

2002
c
c
***+c
c
c
c
.,+c
c
./'c
c
c
c
c
c
c
*)*c
c
c
c
c
*-(+8c
c
*)+-8c
c
*'(+8c
c
c
c
-8c
c
c
c

2003
c
c
*%),c
c
c
c
.,+c
c
.(.c
c
c
c
c
c
c
*),c
c
c
c
c
*+%-8c
c
*)'(8c
c
*,/8c
c
c
c
%/8c
c
c
c

*,c 
c"!c

c
*%c"
c 
c
c
*-c
c 
c
c
c

c
c
-%8c
c
*,,8c
c

0c
c
0c
c
0c

c
c
**/8c
c
*.),8c
c

c
c
*.-8c
c
(c8c