XML 48 R32.htm IDEA: XBRL DOCUMENT v3.22.0.1
Intangible Assets (Tables)
12 Months Ended
Dec. 25, 2021
Goodwill and Intangible Assets Disclosure [Abstract]  
Amortizable Intangible Assets, Net
A summary of our amortizable intangible assets is as follows:
 202120202019
Average
Useful Life (Years)
GrossAccumulated
Amortization
Net GrossAccumulated
Amortization
Net
Acquired franchise rights (a)
56 – 60
$976 $(187)$789 $976 $(173)$803 
Customer relationships
10 – 24
623 (227)396 642 (204)438 
Brands (b)
20 – 40
1,151 (989)162 1,348 (1,099)249 
Other identifiable intangibles
10 – 24
451 (260)191 474 (261)213 
Total$3,201 $(1,663)$1,538 $3,440 $(1,737)$1,703 
Amortization expense $91 $90 $81 
(a)Acquired franchise rights includes our distribution agreement with Vital Pharmaceuticals, Inc., with an expected residual value higher than our carrying value. The distribution agreement’s useful life is three years, in accordance with the three-year termination notice issued, and is not reflected in the average useful life above.
(b)The change primarily reflects assets reclassified as held for sale in connection with our Juice Transaction. See Note 13 for further information.
Future Amortization of Intangible Assets
Amortization is recognized on a straight-line basis over an intangible asset’s estimated useful life. Amortization of intangible assets for each of the next five years, based on existing intangible assets as of December 25, 2021 and using average 2021 foreign exchange rates, is expected to be as follows:
20222023202420252026
Five-year projected amortization$84 $84 $83 $81 $72 
Change in Book Value of Nonamortizable Intangible Assets
The change in the book value of indefinite-lived intangible assets is as follows:
Balance,
Beginning
2020
AcquisitionsTranslation
and Other
Balance,
End of
2020
Acquisitions/(Divestitures)Translation
and Other
Balance,
End of
2021
FLNA (a)
Goodwill$299 $164 $$465 $(8)$$458 
Brands162 179 (1)340 — — 340 
Total461 343 805 (8)798 
QFNA
Goodwill189 — — 189 — — 189 
Brands11 — (11)— — —  
Total200 — (11)189 — — 189 
PBNA (b) (c)
Goodwill 9,898 2,280 11 12,189 (216)11,974 
Reacquired franchise rights7,089 — 18 7,107 — — 7,107 
Acquired franchise rights1,517 16 1,536 1,538 
Brands (d)
763 2,400 (41)3,122 (290)(324)2,508 
Total19,267 4,696 (9)23,954 (505)(322)23,127 
LatAm
Goodwill501 — (43)458 — (25)433 
Brands125 — (17)108 (1)(7)100 
Total626 — (60)566 (1)(32)533 
Europe (b)
Goodwill (e)
3,961 (2)(153)3,806 (28)(78)3,700 
Reacquired franchise rights (e)
505 — (9)496 (23)(32)441 
Acquired franchise rights (e)
157 — 15 172 — (14)158 
Brands (f)
4,181 — (109)4,072 — 182 4,254 
Total8,804 (2)(256)8,546 (51)58 8,553 
AMESA (g)
Goodwill446 560 90 1,096 (2)(31)1,063 
Brands— 183 31 214 — (9)205 
Total446 743 121 1,310 (2)(40)1,268 
APAC (h)
Goodwill207 306 41 554 564 
Brands (d)
100 309 36 445 — 31 476 
Total307 615 77 999 38 1,040 
Total goodwill15,501 3,308 (52)18,757 (251)(125)18,381 
Total reacquired franchise rights7,594 — 7,603 (23)(32)7,548 
Total acquired franchise rights1,674 16 18 1,708 (13)1,696 
Total brands5,342 3,071 (112)8,301 (291)(127)7,883 
Total$30,111 $6,395 $(137)$36,369 $(564)$(297)$35,508 
(a)Acquisitions/divestitures in 2021 and acquisitions in 2020 primarily reflect our acquisition of BFY Brands.
(b)Acquisitions/divestitures in 2021 primarily reflects assets reclassified as held for sale in connection with our Juice Transaction. See Note 13 for further information.
(c)Acquisitions in 2020 primarily reflects our acquisition of Rockstar. See Note 13 for further information.
(d)Translation and other in 2021 primarily reflects the allocation of the Rockstar brand to the respective divisions, which was finalized in 2021 as part of purchase price allocation.
(e)Translation and other primarily reflects the depreciation of the euro in 2021 and depreciation of the Russian ruble in 2020.
(f)Translation and other in 2021 reflects the allocation of the Rockstar brand from PBNA, which was finalized in 2021 as part of purchase price allocation, partially offset by the depreciation of the euro. Translation and other in 2020 primarily reflects the depreciation of the Russian ruble.
(g)Acquisitions in 2020 primarily reflects our acquisition of Pioneer Foods. See Note 13 for further information.
(h)Acquisitions in 2020 primarily reflects our acquisition of Be & Cheery. See Note 13 for further information.