|UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

Form 10-Q

/x/   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended October 2, 2004


/ /   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission File Number 001-15019


PEPSIAMERICAS, INC.(Exact name of registrant as specified in its charter)
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Delaware                                                                       |  | 13-6167838                                             
|------------------------------------------------------------------------------ |  | -------------------------------------------------------
|(State or other jurisdiction of
                incorporation or organization) |  | (I.R.S. Employer
                Identification Number)

|4000 Dain Rauscher Plaza,
                60 South Sixth Street
                Minneapolis, Minnesota |  | 55402     
|------------------------------------------------------------------------------------------------------ |  | ----------
|(Address of principal executive offices)                                                               |  | (Zip Code)

|(612) 661-4000
|--------------

|Registrant's telephone number, including area code
|--------------------------------------------------

|Indicate by check mark
whether the registrant: (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|YES | /x/ | NO | / / | 
|--- | --- | -- | --- | 

|Indicate by check mark whether the registrant
is an accelerated filer (as defined in Exchange Act Rule 12b-2).
|--------------------------------------------------------------------------------------------------------------

|YES | /x/ | NO | / / | 
|--- | --- | -- | --- | 

|As of October 29, 2004 the Registrant
had 138,474,904 outstanding  shares
of common  stock,  par value  $0.01 per  share,  the
Registrant's only class of common stock.
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------

|
|

|PEPSIAMERICAS, INC.FORM 10-QTHIRD QUARTER 2004
|----------------------------------------------

|TABLE OF CONTENTS
|-----------------

|              |  |                       |                                                                                            |     
|------------- |  | --------------------- | ------------------------------------------------------------------------------------------ | ----
|              |  |                       |                                                                                            | Page
|              |  |                       |                                                                                            |     
|PART I        |  | FINANCIAL INFORMATION
|             
|              |  | Item 1.               | Financial Statements                                                                       |     
|              |  |                       | Condensed Consolidated Statements of Income                                                | 2   
|              |  |                       | Condensed Consolidated Balance Sheets                                                      | 3   
|              |  |                       | Condensed Consolidated Statements of Cash Flows                                            | 4   
|              |  |                       | Notes to Condensed Consolidated Financial Statements                                       | 5   
|             
|              |  | Item 2.               | Managements Discussion and Analysis of Financial Condition
     and Results of Operations | 15  
|             
|              |  | Item 3.               | Quantitative and Qualitative Disclosures About Market Risk                                 | 27  
|             
|              |  | Item 4.               | Controls and Procedures                                                                    | 28  
|             
|PART II       |  | OTHER INFORMATION    
|             
|              |  | Item 1.               | Legal Proceedings                                                                          | 29  
|             
|              |  | Item 2.               | Unregistered Sales of Equity Securities and Use of Proceeds                                | 29  
|             
|              |  | Item 5.               | Other Information                                                                          | 29  
|             
|              |  | Item 6.               | Exhibits                                                                                   | 29  
|             
|SIGNATURE     |  |                       |                                                                                            | 30  
|             
|EXHIBIT INDEX |  |                       |                                                                                            | 31  

|1
|-

|
|

|PEPSIAMERICAS, INC.CONDENSED CONSOLIDATED STATEMENTS OF INCOME(unaudited
and in millions, except per share data)
|----------------------------------------------------------------------------------------------------------------

|                                               | Third Quarter |        | First Nine Months |  
|---------------------------------------------- | ------------- | ------ | ----------------- | -
|                                               |               |        |                   |  
|                                               | 2004          |        | 2003              |  
|                                               |               |        |                   |  
|                                               |               |        |                   |  
|Net sales                                      | $             | 883.3  |                   | $
|Cost of goods sold                             |               | 506.5  |                   |  
|                                               |               |        |                   |  
|Gross profit                                   |               | 376.8  |                   |  
|Selling, delivery and administrative expenses  |               | 269.2  |                   |  
|Special charges, net                           |               | 0.5    |                   |  
|                                               |               |        |                   |  
|Operating income                               |               | 107.1  |                   |  
|Interest expense, net                          |               | ( 13.0 | )                 |  
|Other income (expense), net                    |               | 0.1    |                   |  
|                                               |               |        |                   |  
|Income  before income taxes                    |               | 94.2   |                   |  
|Income taxes                                   |               | 29.9   |                   |  
|                                               |               |        |                   |  
|Net income                                     | $             | 64.3   |                   | $
|                                               |               |        |                   |  
|                                               |               |        |                   |  
|Weighted average common shares:                |               |        |                   |  
|Basic                                          |               | 136.8  |                   |  
|Incremental effect of stock options and awards |               | 2.4    |                   |  
|                                               |               |        |                   |  
|Diluted                                        |               | 139.2  |                   |  
|                                               |               |        |                   |  
|                                               |               |        |                   |  
|Net income per share:                          |               |        |                   |  
|Basic                                          | $             | 0.47   |                   | $
|Diluted                                        |               | 0.46   |                   |  
|                                               |               |        |                   |  
|Cash dividends per share                       | $             | 0.075  |                   | $

|See accompanying notes to condensed
consolidated financial statements.
|----------------------------------------------------------------------

|2
|-

|
|

|PEPSIAMERICAS, INC.CONDENSED CONSOLIDATED BALANCE SHEETS
            (unaudited and in millions, except per share data)
|-----------------------------------------------------------------------------------------------------------------------

|                                                                                                                                 |   | End ofThird Quarter2004 |   |   | End ofFiscal Year2003 |  
|-------------------------------------------------------------------------------------------------------------------------------- | - | ----------------------- | - | - | --------------------- | -
|                                                                                                                                 |   |                         |   |  
|ASSETS:                                                                                                                          |   |                         |   |   |                       |  
|Current assets:                                                                                                                  |   |                         |   |   |                       |  
|Cash and equivalents                                                                                                             | $ | 78.6                    |   | $ | 69.0                  |  
|Receivables                                                                                                                      |   | 205.7                   |   |   | 268.8                 |  
|Inventories                                                                                                                      |   | 177.3                   |   |   | 169.8                 |  
|Other current assets                                                                                                             |   | 58.9                    |   |   | 52.6                  |  
|                                                                                                                                 |   |                         |   |  
|Total current assets                                                                                                             |   | 520.5                   |   |   | 560.2                 |  
|Property (at cost)                                                                                                               |   | 2,172.3                 |   |   | 2,115.6               |  
|Accumulated depreciation                                                                                                         |   | ( 1,087.8               | ) |   | ( 985.8               | )
|                                                                                                                                 |   |                         |   |  
|Net property                                                                                                                     |   | 1,084.5                 |   |   | 1,129.8               |  
|Goodwill and intangible assets, net                                                                                              |   | 1,764.2                 |   |   | 1,766.6               |  
|Other assets                                                                                                                     |   | 114.1                   |   |   | 124.1                 |  
|                                                                                                                                 |   |                         |   |  
|Total assets                                                                                                                     | $ | 3,483.3                 |   | $ | 3,580.7               |  
|                                                                                                                                 |   |                         |   |  
|                                                                                                                                 |   |                         |   |   |                       |  
|LIABILITIES AND SHAREHOLDERS'
                EQUITY:                                                                            |   |                         |   |   |                       |  
|Current liabilities:                                                                                                             |   |                         |   |   |                       |  
|Short-term debt, including current maturities of long-term debt                                                                  | $ | 187.7                   |   | $ | 199.9                 |  
|Payables                                                                                                                         |   | 185.6                   |   |   | 204.1                 |  
|Other current liabilities                                                                                                        |   | 173.1                   |   |   | 195.5                 |  
|                                                                                                                                 |   |                         |   |  
|Total current liabilities                                                                                                        |   | 546.4                   |   |   | 599.5                 |  
|Long-term debt                                                                                                                   |   | 1,017.2                 |   |   | 1,078.4               |  
|Deferred income taxes                                                                                                            |   | 129.5                   |   |   | 112.7                 |  
|Other liabilities                                                                                                                |   | 226.2                   |   |   | 225.0                 |  
|                                                                                                                                 |   |                         |   |  
|Total liabilities                                                                                                                |   | 1,919.3                 |   |   | 2,015.6               |  
|                                                                                                                                 |   |                         |   |  
|Shareholders' equity:                                                                                                            |   |                         |   |   |                       |  
|Preferred stock ($0.01 par value, 12.5 million shares authorized;      
                no shares issued)                        |   |                        |   |   |                      |  
|Common stock ($0.01 par value, 350 million shares authorized;      
                167.6 million shares issued - 2004 and 2003) |   | 1,535.7                 |   |   | 1,534.5               |  
|Retained income                                                                                                                  |   | 554.6                   |   |   | 439.8                 |  
|Unearned stock-based compensation                                                                                                |   | ( 10.8                  | ) |   | ( 8.2                 | )
|Accumulated other comprehensive loss:                                                                                            |   |                         |   |   |                       |  
|Cumulative translation adjustment                                                                                                |   | 4.1                     |   |   | ( 0.4                 | )
|Net unrealized investment and hedging losses                                                                                     |   | 11.2                    |   |   |                      |  
|Minimum pension liability                                                                                                        |   | ( 31.2                  | ) |   | ( 29.0                | )
|                                                                                                                                 |   |                         |   |  
|Accumulated other comprehensive loss                                                                                             |   | ( 15.9                  | ) |   | ( 29.4                | )
|Treasury stock, at cost (29.2 million shares - 2004 and 23.8 million   
                shares - 2003)                           |   | ( 499.6                 | ) |   | ( 371.6               | )
|                                                                                                                                 |   |                         |   |  
|Total shareholders' equity                                                                                                       |   | 1,564.0                 |   |   | 1,565.1               |  
|                                                                                                                                 |   |                         |   |  
|Total liabilities and shareholders' equity                                                                                       | $ | 3,483.3                 |   | $ | 3,580.7               |  
|                                                                                                                                 |   |                         |   |  

|See accompanying notes to condensed
consolidated financial statements.
|----------------------------------------------------------------------

|3
|-

|
|

|PEPSIAMERICAS, INC.CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited and in millions)
|----------------------------------------------------------------------------------------------

|                                                                                               | First Nine Months |        
|---------------------------------------------------------------------------------------------- | ----------------- | -------
|                                                                                               |                   |        
|                                                                                               |                   | 2004   
|                                                                                               |                   |        
|                                                                                               |                   |        
|CASH FLOWS FROM OPERATING
                ACTIVITIES:                                          |                   |        
|Income from continuing operations                                                              | $                 | 146.5  
|Adjustments to reconcile to net cash provided by operating activities:                         |                   |        
|Depreciation and amortization                                                                  |                   | 131.7  
|Deferred income taxes                                                                          |                   | 18.0   
|Special charges, net                                                                           |                   | 2.3    
|Cash outlays related to special charges                                                        |                   | ( 2.3  
|Gain on sale of investments                                                                    |                   | ( 5.2  
|Other                                                                                          |                   | 11.2   
|Changes in assets and liabilities,
                exclusive of acquisitions and divestitures: |                   |        
|Increase in securitized receivables                                                            |                   | 100.0  
|Increase in remaining receivables                                                              |                   | ( 23.7 
|Increase in inventories                                                                        |                   | ( 5.7  
|Decrease in payables                                                                           |                   | ( 23.1 
|Net change in other assets and liabilities                                                     |                   | 7.3    
|                                                                                               |                   |        
|Net cash provided by operating activities                                                      |                   | 357.0  
|                                                                                               |                   |        
|                                                                                               |                   |        
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                          |                   |        
|Capital investments                                                                            |                   | ( 79.9 
|Acquisitions, net
                of cash acquired                                             |                   | ( 21.2 
|Proceeds from sale of property                                                                 |                   | 2.0    
|Proceeds from sale of investment                                                               |                   | 5.2    
|                                                                                               |                   |        
|Net cash used in investing activities                                                          |                   | ( 93.9 
|                                                                                               |                   |        
|                                                                                               |                   |        
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                          |                   |        
|Net borrowings of
                short-term debt                                              |                   | 75.1   
|Proceeds from issuance of long-term debt                                                       |                   |       
|Repayment of long-term debt                                                                    |                   | ( 150.9
|Treasury stock purchases                                                                       |                   | ( 201.4
|Issuance of common stock                                                                       |                   | 59.5   
|Cash dividends                                                                                 |                   | ( 31.6 
|                                                                                               |                   |        
|Net cash used in financing activities                                                          |                   | ( 249.3
|                                                                                               |                   |        
|                                                                                               |                   |        
|Net cash used in
                discontinued operations                                       |                   | ( 4.4  
|Effects of exchange rate changes
                on cash and equivalents                       |                   | 0.2    
|                                                                                               |                   |        
|Change in cash and equivalents                                                                 |                   | 9.6    
|Cash and equivalents at
                beginning of year                                      |                   | 69.0   
|                                                                                               |                   |        
|Cash and equivalents at end
                of third quarter                                   | $                 | 78.6   
|                                                                                               |                   |        

|4
|-

|
|

|PEPSIAMERICAS, INC.NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS(unaudited)
|----------------------------------------------------------------------------------

|1. | Significant
Accounting Policies
|-- | -------------------------------

| | Quarterly
reporting  The Condensed Consolidated Financial Statements included herein have
been prepared by PepsiAmericas, Inc. (referred to herein as PepsiAmericas,
we, our or us) without audit. Certain information and
disclosures normally included in financial statements prepared in accordance with
accounting principles generally accepted in the United States have been condensed or
omitted pursuant to the rules and regulations of the Securities and Exchange Commission,
although we believe that the disclosures made are adequate to make the information
presented not misleading. These Condensed Consolidated Financial Statements should be read
in conjunction with the financial statements and notes thereto included in our Annual
Report on Form 10-K for the fiscal year 2003. In the opinion of management, the
information furnished herein reflects all adjustments (consisting only of normal,
recurring adjustments) necessary for a fair statement of results for the interim periods
presented.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Our
fiscal year consists of 52 or 53 weeks ending on the Saturday closest to December
31st. Our 2003 fiscal year contained 53 weeks and ended January 3, 2004. Our
third quarters and first nine months of 2004 and 2003 were based on the thirteen and
thirty-nine weeks ended October 2, 2004 and September 27, 2003, respectively. Our business
is highly seasonal; accordingly, the operating results of any individual quarter may not
be indicative of a full years operating results.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Net
income per share  Basic net income per share is based upon the weighted-average
number of common shares outstanding. Diluted net income per share assumes the exercise of
all options, which are dilutive, whether exercisable or not. The dilutive effects of stock
options are measured under the treasury stock method. The basic and diluted net income per
share amounts include the 10 million share repurchase in the second quarter of 2004
related to our accelerated share repurchase program. The dilutive effect of the related
forward contract is measured under the reverse treasury stock method. See the
Accelerated Share Repurchase Program note for further discussion.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Options
to purchase the following shares were not included in the computation of diluted net
income per share because the exercise price was greater than the average market price of
the common shares during the related period:
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                                           | Third Quarter |           | First Nine Months |  
| | ----------------------------------------- | ------------- | --------- | ----------------- | -
| |                                           |               |           |                   |  
| |                                           | 2004          |           | 2003              |  
| |                                           |               |           |                   |  
| |                                           |               |           |                   |  
| | Shares under options outstanding          |               | 2,525,356 |                   |  
| | Weighted-average exercise price per share | $             | 23.00     |                   | $

| | Reclassifications
 Certain amounts in the prior period Condensed Consolidated Financial Statements
have been reclassified to conform to the current year presentation.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

|5
|-

|
|

| | Stock-based
compensation We use the intrinsic value method of accounting for our
stock-based compensation under Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees. No stock-based employee compensation
cost for options is reflected in net income, as all options granted had an exercise price
equal to the market value of the underlying common stock on the date of grant. We
recognized compensation expense of $2.1 million and $1.4 million in the third quarter of
2004 and 2003, respectively, and $6.1 million and $4.2 million in the first nine months of
2004 and 2003, respectively, related to restricted stock award grants, which is included
in Net income, as reported in the table below. The following table illustrates
the effect on net income and net income per share if we had applied the fair value
recognition provisions of Statement of Financial Accounting Standards (SFAS)
No. 123, Accounting for Stock-Based Compensation, to stock-based employee
compensation. The table (in millions, except per share data) is presented pursuant to
amended disclosure requirements of SFAS No. 148, Accounting for Stock-Based
Compensation  Transition and Disclosure.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|                                                                                                                                                                                                             | Third Quarter |       | First Nine Months |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | ------------- | ----- | ----------------- | -
|                                                                                                                                                                                                             |               |       |                   |  
|                                                                                                                                                                                                             | 2004          |       | 2003              |  
|                                                                                                                                                                                                             |               |       |                   |  
|                                                                                                                                                                                                             |               |       |                   |  
|Net income, as reported                                                                                                                                                                                      | $             | 64.3  |                   | $
|Deduct:  total stockbased employee
                             compensation expense determined under
                     fair value based method for all options,
                             net of tax |               | ( 0.9 | )                 |  
|                                                                                                                                                                                                             |               |       |                   |  
|Pro forma net income                                                                                                                                                                                         | $             | 63.4  |                   | $
|                                                                                                                                                                                                             |               |       |                   |  
|Net income per share:                                                                                                                                                                                        |               |       |                   |  
|Basic:     As reported                                                                                                                                                                                       | $             | 0.47  |                   | $
|                                                                                                                                                                                                             |               |       |                   |  
|Pro forma                                                                                                                                                                                                    | $             | 0.46  |                   | $
|                                                                                                                                                                                                             |               |       |                   |  
|Diluted:  As reported                                                                                                                                                                                        | $             | 0.46  |                   | $
|                                                                                                                                                                                                             |               |       |                   |  
|Pro forma                                                                                                                                                                                                    | $             | 0.46  |                   | $
|                                                                                                                                                                                                             |               |       |                   |  

| | The
Black-Scholes model and the assumptions presented in the following table were used to
estimate the fair values of the options granted for the first nine months of 2004 and
2003. We did not grant any options during the third quarter of 2004 or 2003. In the first
nine months of 2004 and 2003, the weighted-average estimated fair values at the dates of
option grants were $4.66 and $3.28, respectively.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                                       |  |  | 2004 |  | 2003  | 
| | ------------------------------------- |  |  | ---- |  | ----- | 
| |                                       |  |  |      |  |       | 
| | Risk-free interest rate               |  |  |      |  | 3.1%  | 
| | Expected dividend yield               |  |  |      |  | 1.6%  | 
| | Expected volatility                   |  |  |      |  | 27.0% | 
| | Estimated lives of options (in years) |  |  |      |  | 5.0   | 

|2. | Special Charges
|-- | ---------------

| | We
recorded special charges of $0.5 million in the third quarter of 2004 and $2.3 million in
the first nine months of 2004 in Central Europe. These special charges recorded in the
third quarter and first nine months of 2004 included $0.5 million and $1.7 million,
respectively, of severance costs and related benefits associated with a reduction in the
workforce in Central Europe as we continued to rationalize the cost structure. In
addition, we recorded special charges of $0.6 million in Hungary related to the continued
modification of our distribution strategy to increase utilization of third party
distributors in more remote areas. These special charges in Hungary were primarily for
severance costs and related benefits. We anticipate these programs to be substantially
complete by the fourth quarter of 2004.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | We
recorded a net reversal of special charges of $1.0 million in the third quarter of 2003
and special charges of $6.4 million in the first nine months of 2003. In the United States
(U.S.), we recorded special charges of $5.8 million in the first quarter of
2003 related to the reduction in workforce. This charge was primarily for
severance-related costs, including the acceleration of restricted stock awards. In Central
Europe, we recorded additional charges related to the marketing and distribution strategy
changes of $1.1 million and $1.9 million for the third quarter of 2003 and the first nine
months of 2003, respectively. Due to favorable outcomes associated with outstanding lease
obligations and severance payments in Poland related to the 2002 charge, we recorded a
special charge reversal of $2.1 million during the third quarter of 2003. In the
Caribbean, we recorded a special charge of $0.8 million during the second quarter of 2003
that consisted mainly of asset write-downs related to the shutdown of the Barbados
manufacturing facility. Similar to the changes being made in Central Europe, we
rationalized our operations in Barbados. Distribution is now outsourced through a local
partner and production is sourced from a different manufacturing location.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|6
|-

|
|

|The
following table summarizes activity associated with the special charges (in millions):
|------------------------------------------------------------------------------------------

| |                                                                                                                                             | 2004Charge |       | 2002Charge |   | 2001Charge |   | Total |    
| | ------------------------------------------------------------------------------------------------------------------------------------------- | ---------- | ----- | ---------- | - | ---------- | - | ----- | ---
| |                                                                                                                                             |            |       |            |   |            |   |       |    
| |                                                                                                                                             |            |       |            |   |            |   |       |    
| | Accrued liabilities as of
                fiscal year end 2003    (employee-related, lease cancellation and
                   other costs) | $          |      |            | $ | 1.0        |   | $     | 0.2
| | Central Europe special charges                                                                                                              |            | 2.3   |            |   |           |   |       |   
| | Asset write-downs                                                                                                                           |            | ( 0.3 | )          |   |           |   |       |   
| | Expenditures for
                employee-related and other costs                                                                           |            | ( 1.8 | )          |   | ( 0.3      | ) |       |   
| | Expenditures for lease terminations                                                                                                         |            |      |            |   | ( 0.2      | ) |       |   
| |                                                                                                                                             |            |       |            |   |            |   |       |    
| | Accrued liabilities at the
                end of the third quarter of 2004                                                                 | $          | 0.2   |            | $ | 0.5        |   | $     | 0.2
| |                                                                                                                                             |            |       |            |   |            |   |       |    

| | All
of the special charges we recorded during 2003 were utilized by the end of fiscal year
2003 and thus are not reflected in the table above. The accrued liabilities that remain
from the 2001 special charge are due to employees that are currently on extended leaves of
absence. The total accrued liabilities remaining as of the end of the third quarter of
2004 are comprised of deferred severance payments and certain employee benefits, lease
cancellation costs and other costs. We expect to pay a significant portion of the special
charge liability of $0.9 million using cash from operations during the next twelve months;
accordingly, such amounts are classified as other current liabilities.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|3. | Interest Expense, Net
|-- | ---------------------

|Interest
expense, net, is comprised of the following (in millions):
|-------------------------------------------------------------------

| |                       | Third Quarter |        | First Nine Months |  
| | --------------------- | ------------- | ------ | ----------------- | -
| |                       |               |        |                   |  
| |                       | 2004          |        | 2003              |  
| |                       |               |        |                   |  
| |                       |               |        |                   |  
| | Interest expense      | $             | ( 15.7 | )                 | $
| | Interest income       |               | 2.7    |                   |  
| |                       |               |        |                   |  
| | Interest expense, net | $             | ( 13.0 | )                 | $
| |                       |               |        |                   |  

| | In
the third quarter and first nine months of 2004, interest income included $0.8 million
related to a state income tax refund and $1.1 million related to the settlement of certain
income tax audits. See the Income Taxes note for further discussion.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In
the first nine months of 2003, interest expense included $8.8 million related to the loss
on the early extinguishment of debt.
| | ---------------------------------------------------------------------------------------------------------------------------------

| | Interest
income in the first nine months of 2003 included $6.4 million related to the settlement of
a tax matter involving our previously terminated Employee Stock Ownership Plan
(ESOP). See the Income Taxes note for further discussion.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|4. | Income Taxes
|-- | ------------

| | Pursuant
to newly issued tax interpretations and in conjunction with the completion of the income
tax audit in the third quarter of 2004, we reduced goodwill by $23.0 million for the
reversal of the valuation allowance for the net operating loss carryforwards acquired in
December 2000 (refer to the Intangible Assets and Goodwill note for further
discussion). The triggering event for this reversal was our recently concluded income tax
audit, which occurred during the third quarter.  In the fourth quarter of 2004, we should receive $13.3 million
from the tax authorities related to the utilization of a portion of the net operating
carryforwards for tax returns filed through fiscal year 2002.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|7
|-

|
|

| | The
effective income tax rate, which is income tax expense expressed as a percentage of income
before income taxes, was 31.7 percent for the third quarter of 2004, compared to 32.1
percent in the third quarter of 2003. Several significant items impacted our effective tax
rate for the third quarter of 2004 and 2003. In the third quarter of 2004, we recorded a
$2.8 million benefit relating to the reversal of certain tax liabilities due to the
settlement of income tax audits through the 2002 tax year. In addition, we recorded a $2.6
million benefit, net of taxes, relating to a state income tax refund. In the aggregate,
these significant items for the third quarter of 2004 reduced our effective income tax
rate by approximately 5.8 percent.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In
the third quarter of 2003, we recorded a net reversal of tax liabilities of $6.0 million
related primarily to the conclusion of various income tax audits through the 1999 tax
year. This significant item for the third quarter of 2003 reduced our effective income tax
rate by approximately 6.5 percent.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | The
effective income tax rate was 35.1 percent for the first nine months of 2004, compared to
34.4 percent in the first nine months of 2003. Several significant items impacted our
effective tax rate for the first nine months of 2004 and 2003. For the first nine months
of 2004, we recorded a $2.8 million benefit relating to the reversal of certain tax
liabilities due to the settlement of income tax audits through the 2002 tax year. In
addition, we recorded a $2.6 million benefit, net of taxes, relating to a state income tax
refund. In aggregate, these significant items for the first nine months of 2004 reduced
our effective income tax rate by approximately 2.4 percent.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | For
the first nine months of 2003, we recorded additional tax accruals of $4.3 million and a
tax benefit of $6.0 million related to the favorable ESOP settlement. We also recorded a
net reversal of tax liabilities of $6.0 million due primarily to the conclusion of various
income tax audits through the 1999 tax year. In aggregate, these significant items for the
first nine months of 2003 reduced our effective income tax rate by approximately 4.2
percent.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|5. | Comprehensive Income
|-- | --------------------

| | Our
comprehensive income was as follows (in millions):
| | ------------------------------------------------------

| |                                             | Third Quarter |      | First Nine Months |  
| | ------------------------------------------- | ------------- | ---- | ----------------- | -
| |                                             |               |      |                   |  
| |                                             | 2004          |      | 2003              |  
| |                                             |               |      |                   |  
| |                                             |               |      |                   |  
| | Net income                                  | $             | 64.3 |                   | $
| | Minimum pension liability adjustment        |               |     |                   |  
| | Foreign currency translation adjustment     |               | 6.6  |                   |  
| | Net unrealized investment and hedging gains |               | 2.8  |                   |  
| |                                             |               |      |                   |  
| | Comprehensive income                        | $             | 73.7 |                   | $
| |                                             |               |      |                   |  

| | Net
unrealized investment and hedging gains are presented net of tax expense of $1.7 million
and $6.7 million in the third quarter and first nine months of 2004, respectively. Net
unrealized investment and hedging gains are presented net of tax expense of $0.5 million
and $3.9 million in the third quarter of 2003 and the first nine months of 2003,
respectively. The minimum pension liability adjustment is shown net of income tax benefit
of $1.3 million in the first nine months of 2004.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|6. | Inventory
|-- | ---------

| | As
of the end of the third quarter of 2004, our inventory was comprised of approximately 44
percent raw materials and supplies and 56 percent finished goods. This mix is relatively
consistent with the mix of inventory at the end of fiscal year 2003.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|8
|-

|
|

|7. | Intangible Assets and
Goodwill
|-- | ------------------------------

| | The
changes in the carrying value of goodwill by geographic segment for the first nine months
of 2004 were as follows (in millions):
| | ------------------------------------------------------------------------------------------------------------------------------------

| |                                                         | U.S. |         | CentralEurope |   | Caribbean |  | Total |     
| | ------------------------------------------------------- | ---- | ------- | ------------- | - | --------- |  | ----- | ----
| |                                                         |      |         |               |   |           |  |       |     
| |                                                         |      |         |               |   |           |  |       |     
| | Balance at end of year
                2003             | $    | 1,711.5 |               | $ | 32.2      |  | $     | 17.4
| | Acquisitions                                            |      | 0.1     |               |   |          |  |       | 2.3 
| | Purchase accounting adjustment                          |      | ( 23.0  | )             |   |          |  |       | 0.3 
| | Cumulative translation adjustment                       |      |        |               |   | 0.5       |  |       |    
| |                                                         |      |         |               |   |           |  |       |     
| | Balance at end of third
                quarter of 2004 | $    | 1,688.6 |               | $ | 32.7      |  | $     | 20.0
| |                                                         |      |         |               |   |           |  |       |     

| |                                           | As ofEnd of Third Quarter 2004 |      | As ofEnd of Fiscal Year 2003 |  
| | ----------------------------------------- | ------------------------------ | ---- | ---------------------------- | -
| |                                           |                                |      |                              |  
| |                                           | GrossCarryingAmount            |      | AccumulatedAmortization      |  
| |                                           |                                |      |                              |  
| |                                           |                                |      |                              |  
| | Amortized intangible assets:              |                                |      |                              |  
| | Non-compete agreements                    | $                              | 1.2  |                              | $
| | Franchise and distribution agreements     |                                | 3.7  |                              |  
| |                                           |                                |      |                              |  
| | Total                                     | $                              | 4.9  |                              | $
| |                                           |                                |      |                              |  
| | Unamortized intangible assets:            |                                |      |                              |  
| | Franchise and distribution agreements     | $                              | 17.6 |                              |  
| | Pension intangible asset                  |                                | 2.2  |                              |  
| |                                           |                                |      |                              |  
| | Total                                     | $                              | 24.7 |                              |  
| |                                           |                                |      |                              |  
| |                                           |                                |      |                              |  
| | Aggregate amortization expense:           |                                |      |                              |  
| | For third quarter ended 2004 and 2003     | $                              | 0.1  |                              |  
| | For first nine months ended 2004 and 2003 | $                              | 0.3  |                              |  

| | Pursuant
to newly issued tax interpretations and in conjunction with the completion of the income
tax audit in the third quarter of 2004, we recorded an adjustment to goodwill in the U.S.
for the reversal of the valuation allowance for the net operating loss carryforwards
acquired in December 2000. Refer to the Income Taxes note for further
discussion.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | We
evaluate identified intangible assets with indefinite useful lives for impairment
annually. Impairment is measured as the amount by which the carrying value of the
intangible asset exceeds its estimated fair value.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|8. | Aquisitions
|-- | -----------

| | In
January 2004, we completed the acquisition of the Dr Pepper franchise rights for a
13-county area in northeast Arkansas and certain related assets from Dr Pepper Bottling
Company of Paragould, Inc. We completed the transaction jointly with Pepsi MidAmerica
Company, which acquired the rights to separate Dr Pepper franchise territories in
connection with this transaction. We acquired the franchise rights and related assets for
$17.7 million. The franchise rights and related assets, primarily vending machines, were
recorded at their estimated fair values of approximately $17.6 million and $0.1 million,
respectively. The franchise rights are deemed to have an indefinite useful life, as the
franchise and related bottling agreements are granted in perpetuity.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In
addition, in March 2004 we acquired 2,000 additional shares of Pepsi-Cola Bahamas for $3.3
million, which increased our ownership interest in the Bahamas from 30 percent to 70
percent. As a result, we have consolidated the Bahamas beginning in the first quarter of
2004, as the investment was accounted for under the equity investment method prior to this
transaction. Our cost to acquire the Bahamas has been preliminarily allocated to the
assets acquired and liabilities assumed according to estimated fair values. This
allocation is subject to adjustment when additional information concerning asset and
liability valuations is finalized. The preliminary allocation has resulted in acquired
goodwill of approximately $2.3 million, which we assigned to the Caribbean geographic
segment. The assets acquired and liabilities assumed consisted primarily of inventory,
fixed assets, and long-term debt. Minority interest associated with this investment is
recorded in Other income (expense), net in the Condensed Consolidated Income
Statement and in Other liabilities in the Condensed Consolidated Balance
Sheet. The acquisition is not material to our consolidated results of operations;
therefore, pro-forma financial information is not included in this note.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|9
|-

|
|

|9. | Accelerated Share Repurchase Program
|-- | ------------------------------------

| | On
April 30, 2004, we repurchased 10 million shares, or approximately 6.8 percent, of our
common stock at a total cost of $200.6 million. The shares were purchased from an
investment bank under an accelerated share repurchase program (the Program) at
$20.03 per share. We simultaneously entered into a forward contract accounted for as a
derivative, which is included in equity. The Program permitted us to repurchase the shares
immediately with the final purchase price of those shares determined by the average market
price over the duration of the Program. The completion of the Program will be driven by
the average daily trading volume of our shares; we expect the Program to be completed in
the fourth quarter of 2004. At the end of the Program, we may receive or be required to
pay a price adjustment based on the difference between the weighted average price of our
stock over the life of the Program and the initial purchase price of $20.03 per share. The
price adjustment will also include certain amounts reflecting the investment banks
carrying costs or benefits from purchasing shares at prices other than the initial price
and its benefits from receiving the $200.6 million payment in advance of its purchases. At
our election, any payments we are obligated to make pursuant to the settlement of the
forward sales contract will either be in cash or in shares of our common stock. At the end
of the third quarter of 2004, the investment bank had acquired approximately 7.7 million
shares at an average price of $20.31 per share. The fair value of the forward sales
contract at inception was zero, and pursuant to Emerging Issues Task Force Issue No.
00-19, Accounting for Derivative Financial Instruments Indexed to, and Potentially
Settled In, a Companys Own Stock, changes in the instruments fair value
will not be recorded in our consolidated financial statements until the end of the
Program.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|10. | Financial Instruments
|--- | ---------------------

| | In
addition to the derivative instrument discussed in the Accelerated Share Repurchase
Program note, we use derivative financial instruments to reduce our exposure to
adverse fluctuations in commodity prices and interest rates. These financial instruments
are over-the-counter instruments and were designated at their inception as
hedges of underlying exposures. We do not use derivative financial instruments for
speculative or trading purposes.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Cash
Flow Hedges  We have hedged a portion of our anticipated aluminum can purchases
through November 2005. As of the end of the third quarter of 2004 and fiscal year end
2003, we had deferred $6.1 million (net of $3.7 million in deferred income taxes) and $4.3
million (net of $2.5 million in deferred income taxes) of aluminum hedging gains,
respectively, in Accumulated other comprehensive loss in the Condensed
Consolidated Balance Sheets. We expect to reclassify a majority of the deferred aluminum
hedging gains as of the end of the third quarter of 2004 into cost of goods sold during
the next 12 months.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Beginning
in the third quarter of 2004, we entered into derivative financial instruments to hedge
against volatility in future cash flows on anticipated natural gas purchases, the prices
of which are indexed to natural gas market prices. Due to the high correlation between
natural gas commodity prices and our contractual cost of natural gas, we consider these
hedges to be highly effective. We have hedged a portion of our anticipated natural gas
purchases through March 2005. As of the end of the third quarter of 2004, the deferred
natural gas hedging gains in Accumulated other comprehensive loss were not
material to the Condensed Consolidated Balance Sheet.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In
anticipation of a long-term debt issuance in February of 2006, we entered into a forward
starting swap agreement with an aggregate notional amount of $300.0 million in the third
quarter of 2004. We accounted for this forward starting swap as a cash flow hedge, as the
swap hedges against the variability of interest payments on the forecasted issuance of
fixed-rate debt attributable to changes in interest rates. As of the end of the third
quarter of 2004, we had deferred $1.6 million (net of $1.0 million in deferred income
taxes) of forward starting swap gains in Accumulated other comprehensive loss
in the Condensed Consolidated Balance Sheet, as this forward starting swap is considered
highly effective in eliminating the interest rate risk on the forecasted debt issuance.
The amount included in accumulated other comprehensive loss will be reclassified into
earnings commensurate with the recognition of interest expense related to the anticipated
debt issuance.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|10
|--

|
|

| | In
anticipation of the long-term debt issuance in the first quarter of 2003, we entered into
a treasury rate lock agreement with an aggregate notional amount of $150 million. We
accounted for this treasury rate lock as a cash flow hedge, as the treasury rate lock
hedged against the variability of interest payments on the forecasted issuance of
fixed-rate debt attributable to changes in interest rates. We settled the treasury rate
lock for $1.2 million concurrent with our debt issuance in the first quarter of 2003. We
also settled a treasury rate lock for $2.5 million concurrent with the debt issuance in
the third quarter of 2002. At the end of the third quarter of 2004 and fiscal year 2003,
we had deferred approximately $1.5 million (net of $0.9 million in deferred income taxes)
and $1.9 million (net of $1.1 million in deferred income taxes) of losses, respectively,
in Accumulated other comprehensive loss in the Condensed Consolidated Balance
Sheets, as these treasury rate locks were considered highly effective in eliminating the
interest rate risk on the forecasted debt issuances. Amounts included in accumulated other
comprehensive loss are reclassified into earnings commensurate with the recognition of the
interest expense on the debt issued in the first quarter of 2003.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In
addition, in anticipation of the early extinguishment of $150 million of notes in the
first quarter of 2003, we entered into a reverse treasury rate lock agreement. We
accounted for the reverse treasury rate lock as a cash flow hedge, as the reverse treasury
rate lock hedged against the variability of interest rates related to the forecasted
extinguishment of debt. We settled and received payment for the reverse treasury rate lock
in the first quarter of 2003 for $3.2 million. This amount was recognized in
Interest expense, net in the Condensed Consolidated Statement of Income as a
reduction in the loss on the early extinguishment of debt.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Fair
Value Hedges  Periodically, we enter into interest rate swap contracts to
convert a portion of our fixed rate debt to floating rate debt, with the objective of
reducing overall borrowing costs. We account for these swaps as fair value hedges, since
they hedge against the change in fair value of fixed rate debt resulting from fluctuations
in interest rates. In the third quarter of 2004, we terminated all outstanding interest
rate swap contracts and received $14.4 million for the fair value of the interest rate
swap contracts. The cumulative fair value adjustment to long-term debt of $13.1 million at
the end of the third quarter of 2004 will be reclassified into earnings commensurate with
the recognition of the related interest expense.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | As
of fiscal year end 2003, the fair value of the outstanding interest rate swaps was $15.3
million (net of $2.3 million interest receivable), which is reflected in Other
assets in the Condensed Consolidated Balance Sheet. The fair value adjustment had no
earnings impact since the swaps were considered highly effective in eliminating the
interest rate risk of the fixed rate debt they were hedging.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|11. | Pension and Other Postretirement Benefit Plans
|--- | ----------------------------------------------

| |                                    | Third Quarter |       | First Nine Months |  
| | ---------------------------------- | ------------- | ----- | ----------------- | -
| |                                    |               |       |                   |  
| |                                    | 2004          |       | 2003              |  
| |                                    |               |       |                   |  
| |                                    |               |       |                   |  
| | Service cost                       | $             | 0.8   |                   | $
| | Interest cost                      |               | 2.3   |                   |  
| | Expected return on plan assets     |               | ( 2.8 | )                 |  
| | Amortization of prior service cost |               | ( 0.2 | )                 |  
| | Amortization of net loss           |               | 0.4   |                   |  
| |                                    |               |       |                   |  
| | Net periodic pension cost          | $             | 0.5   |                   | $
| |                                    |               |       |                   |  

| | No contributions were required by the plans in fiscal year 2004; however, as previously disclosed, we had
expected to contribute $6.0 million to our pension plans in 2004.  As of the end of the third quarter of
2004, we had contributed $6.0 million to our pension plans.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In addition, we anticipate that there will be no contributions required by the plans in fiscal year 2005.
We are currently evaluating whether we will make further discretionary contributions to our pension plans
during the remainder of fiscal year 2004 and during fiscal year 2005.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|12. | Stock Options and Awards
|--- | ------------------------

| | In
February 2004, we granted 495,743 restricted shares at a weighted-average fair value (at
the date of grant) of $18.92 to key members of management and our directors under our
Stock Incentive Plan (the Plan). We recognized compensation expense of $2.1
million and $1.4 million in the third quarter of 2004 and 2003, respectively, and $6.1
million and $4.2 million in the first nine months of 2004 and 2003, respectively, related
to grants in 2004, as well as prior year grants. At the end of the third quarter 2004,
there were 1,443,434 unvested restricted shares outstanding under the Plan.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|11
|--

|
|

|13. | Supplemental Cash Flow Information
|--- | ----------------------------------

| | Net
cash provided by operating activities reflected cash payments and receipts for interest
and income taxes as follows (in millions):
| | --------------------------------------------------------------------------------------------------------------------------------------

| |                                              | First Nine Months |     
| | -------------------------------------------- | ----------------- | ----
| |                                              |                   |     
| |                                              | 2004              |     
| |                                              |                   |     
| |                                              |                   |     
| |                                              |                   |     
| | Interest paid, including debt extinguishment | $                 | 52.3
| | Interest received                            |                   | 0.3 
| | Income taxes paid, net of refunds            |                   | 49.9

|14. | Environmental and Other Commitments and Contingencies
|--- | -----------------------------------------------------

| | Current
Operations.   We maintain a program to facilitate compliance with federal,
state and local laws and regulations relating to management of wastes, to the discharge or
emission of materials used in production, and such other laws and regulations relating to
the protection of the environment. The capital costs of such management and compliance,
including the modification of existing plants and the installation of new manufacturing
processes, are not material to our continuing operations.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | We
are a defendant in lawsuits that arise in the ordinary course of business, none of which
is expected to have a material adverse effect on our financial condition, although amounts
recorded in any given period could be material to the results of operations or cash flows
for that period.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Discontinued
OperationsRemediation.   Under the agreement pursuant to which we sold
our subsidiaries Abex Corporation and Pneumo Abex Corporation (collectively, Pneumo
Abex) in 1988 and a subsequent settlement agreement entered into in September 1991,
we have assumed indemnification obligations for certain environmental liabilities of
Pneumo Abex, after any insurance recoveries. Pneumo Abex has been and is subject to a
number of environmental cleanup proceedings, including proceedings under the Comprehensive
Environmental Response, Compensation and Liability Act of 1980 regarding release or
disposal of wastes at on-site and off-site locations. In some proceedings, federal, state
and local government agencies are involved and other major corporations have been named as
potentially responsible parties. Pneumo Abex also is subject to private claims and
lawsuits for remediation of properties owned or previously owned by Pneumo Abex and its
subsidiaries.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | There
is an inherent uncertainty in estimating the total cost of remediating a given site. This
is because of the nature of the remediation and allocation process and the fact that the
remediations are at different stages of resolution. Any assessment of expenses is
speculative until the later stages of remediation and is dependent upon a number of
variables beyond the control of any party. Furthermore, there are often timing
considerations in that a portion of the expense incurred by Pneumo Abex, and any resulting
obligation of ours to indemnify Pneumo Abex, may not occur for a number of years.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In
the latter part of 2001, we investigated the use of insurance products to mitigate risks
related to indemnification obligations under the 1988 agreement, as amended. The insurance
carriers required that we employ an outside consultant to perform a comprehensive review
of the former facilities operated or impacted by Pneumo Abex. Advances in the techniques
of retrospective risk evaluation and increased experience (and therefore available data)
at our former facilities made this comprehensive review possible. The consultants
review was completed in the fourth quarter of 2001. It provided a contingent
indemnification liability for all known sites operated or impacted by Pneumo Abex and
resulted in the $111.0 million charge, or $71.2 million net of tax, recorded in the fourth
quarter of 2001.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | At
the end of the third quarter of 2004, we had $112.1 million accrued to cover potential
indemnification obligations, compared to $119.2 million recorded at the end of fiscal year
2003. Of the total amount accrued, $20.0 million was classified as current liabilities at
the end of the third quarter of 2004 and at the end of fiscal year 2003. The amounts
exclude possible insurance recoveries and are determined on an undiscounted cash flow
basis. The estimated indemnification liabilities include expenses for the remediation of
identified sites, payments to third parties for claims and expenses (including product
liability and toxic tort claims), administrative expenses, and the expenses of on-going
evaluations and litigation. We expect a significant portion of the accrued liabilities
will be disbursed during the next 10 years.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|12
|--

|
|

| | Although
we have certain indemnification obligations for environmental liabilities at a number of
other sites, including Superfund sites, it is not anticipated that additional expense at
any specific site would have a material effect on us. In the case of some of the sites,
the volumetric contribution for which we have an obligation has been estimated and other
large, financially viable parties are responsible for substantial portions of the
remainder. In our opinion, based upon information currently available, the ultimate
resolution of these claims and litigation, including potential environmental exposures,
and considering amounts already accrued, should not have a material effect on our
financial condition, although amounts recorded in a given period could be material to the
results of operations or cash flows for that period.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Discontinued
OperationsInsurance.   During the second quarter of 2002, as part of a
comprehensive program concerning environmental liabilities related to the former Whitman
Corporation subsidiaries, we purchased new insurance coverage related to the sites
previously owned and operated or impacted by Pneumo Abex and its subsidiaries. In
addition, a trust, which was established in 2000 with the proceeds from an insurance
settlement, purchased insurance coverage and funded coverage for remedial and other costs
(Finite Funding) related to the sites previously owned and operated or
impacted by Pneumo Abex and its subsidiaries. In conjunction with the purchase of the
insurance policies, we recorded a charge to discontinued operations of $9.8 million, or
$6.0 million after taxes, in the second quarter of 2002. This charge represented amounts
we expended as well as a reduction of funds in the trust available to pay expenses related
to sites for which we have indemnification obligations.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Essentially
all of the assets of the trust were expended by the trust in connection with the purchase
of the insurance coverage, the Finite Funding and related expenses. These actions were
taken to fund remediation and related costs associated with the sites previously owned and
operated or impacted by Pneumo Abex and its subsidiaries and to protect against additional
future costs in excess of our self-insured retention. The amount of self-insured retention
(the amount we must pay before the insurance carrier is obligated to begin payments) was
$114.0 million of which $22.7 million has been eroded, leaving a remaining self-insured
retention of $91.3 million at the end of the third quarter of 2004. The estimated range of
aggregate exposure related only to the remediation costs of such environmental liabilities
is approximately $50 million to $90 million. We had accrued $70.7 million at the end of
the third quarter of 2004 for remediation costs, which is our best estimate of the
contingent liabilities related to these environmental matters. The Finite Funding may be
used to pay a portion of the $70.7 million and thus reduces our future cash obligations.
The Finite Funding balances reflected in the Condensed Consolidated Balance Sheets were
$22.2 million and $24.2 million at the end of the third quarter of 2004 and fiscal year
2003, respectively, of which $3.0 million in each respective period was recorded in
Other current assets, while the balance was recorded in Other
assets.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | In
addition, we had recorded other receivables of $12.5 million at the end of the third
quarter of 2004 and $10.6 million at the end of fiscal year 2003 for future probable
amounts to be received from insurance companies and other responsible parties. Of this
total, $1.6 million was included in Other current assets at the end of fiscal
year 2003. No amounts were recorded in Other current assets at the end of the
third quarter of 2004. The $12.5 million and the remaining $9.0 million were recorded in
Other assets in the Condensed Consolidated Balance Sheets as of the end of the
third quarter of 2004 and fiscal year 2003, respectively.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Discontinued
OperationsProduct Liability and Toxic Tort Claims.   We also have
certain indemnification obligations related to product liability and toxic tort claims,
which emanate out of the 1988 agreement with Pneumo Abex. Other companies not owned by or
associated with us also are responsible to Pneumo Abex for the financial burden of all
asbestos product liability claims filed against Pneumo Abex after a certain date in 1998,
except for certain claims indemnified by us. The sites and product liability and toxic
tort claims included in the aggregate accrued liabilities we have recorded are described
more fully in our Annual Report on Form 10-K for the fiscal year 2003. No significant
changes in the status of those sites or claims occurred and we were not notified of any
significant new sites or claims during the first nine months of 2004.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|13
|--

|
|

|15. | Segment Reporting
|--- | -----------------

| | We
operate in three geographic areas  the U.S., Central Europe and the Caribbean. We
operate in 18 states in the U.S., and, outside the U.S., we operate in Poland, Hungary,
the Czech Republic, Republic of Slovakia, Puerto Rico, Jamaica, Barbados, the Bahamas and
Trinidad and Tobago. The following tables present net sales and operating income of our
geographic segments for the third quarter and first nine months of 2004 and 2003 (in
millions):
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                | Third Quarter
| | -------------- | -------------
| |                |              
| |                | Net sales    
| |                |              
| |                | 2004         
| |                |              
| |                |              
| | U.S.           | $            
| | Central Europe |              
| | Caribbean      |              
| |                |              
| | Total          | $            
| |                |              

| |                | First Nine Months
| | -------------- | -----------------
| |                |                  
| |                | Net sales        
| |                |                  
| |                | 2004             
| |                |                  
| |                |                  
| | U.S.           | $                
| | Central Europe |                  
| | Caribbean      |                  
| |                |                  
| | Total          | $                
| |                |                  

|There
were no material changes in total assets by geographic segment since the end of fiscal
year 2003.
|-------------------------------------------------------------------------------------------------------

|16. | Related Party Transactions
|--- | --------------------------

| | We
are a licensed producer and distributor of Pepsi carbonated and non-carbonated soft drinks
and other non-alcoholic beverages in the U.S., Central Europe and the Caribbean. We
operate under exclusive franchise agreements with soft drink concentrate producers,
including master bottling and fountain syrup agreements with PepsiCo, Inc.
(PepsiCo) for the manufacture, packaging, sale and distribution of PepsiCo
branded products. The franchise agreements exist in perpetuity and contain operating and
marketing commitments and conditions for termination. As of the end of the third quarter
of 2004, PepsiCo beneficially owned 41.4 percent of our common stock.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | We
purchase concentrate from PepsiCo to be used in the production of Pepsi carbonated soft
drinks and other non-alcoholic beverages. PepsiCo also provides us with various forms of
bottler incentives to promote its brands. These bottler incentives cover a variety of
initiatives, including direct marketplace, shared media and advertising support, to
support volume and market share growth. There are no conditions or requirements that could
result in the repayment of any support payments we have received.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | We
manufacture and distribute fountain products and provide fountain equipment service to
PepsiCo customers in certain territories in accordance with various agreements. There are
other products that we produce and/or distribute through various arrangements with PepsiCo
or partners of PepsiCo. We also purchase finished beverage products from PepsiCo and
certain of its affiliates including tea, concentrate and finished beverage products from a
Pepsi/Lipton partnership, as well as finished beverage products from a Pepsi/Starbucks
partnership.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | PepsiCo
provides various procurement services under a shared services agreement. Under such
agreement, PepsiCo negotiates with various suppliers the cost of certain raw materials by
entering into raw material contracts on our behalf. PepsiCo also collects and remits to us
certain rebates from the various suppliers related to our procurement volume. In addition,
PepsiCo acts as our agent for the execution of derivative contracts associated with
certain anticipated raw material and natural gas purchases.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | We have an existing arrangement with a subsidiary of Pohlad Companies related to the joint ownership
of an aircraft. This transaction is not material to our Condensed Consolidated Financial
Statements. Robert C. Pohlad, our Chairman and Chief Executive Officer, is the President
and owner of approximately 33 percent of the capital stock of Pohlad Companies.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | See
additional discussion of our related party transactions in our Annual Report on Form 10-K
for the fiscal year 2003.
| | -----------------------------------------------------------------------------------------------------------------------

|14
|--

|
|

|Item 2.      Management's
Discussion and Analysis of Financial Condition and Results of Operations.


CRITICAL ACCOUNTING
POLICIES


The
preparation of the Condensed Consolidated Financial Statements in conformity with
accounting principles generally accepted in the United States requires management to use
estimates. These estimates are made using managements best judgment and the
information available at the time these estimates are made, including the advice of
outside experts. For a better understanding of our significant accounting policies used in
preparation of the Condensed Consolidated Financial Statements, please refer to our Annual
Report on Form 10-K for the fiscal year 2003. We focus your attention on the following
critical accounting policies:
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Goodwill
Impairment. Goodwill is tested for impairment at least annually, using a two-step
approach at the reporting unit level: U.S., Central Europe and the Caribbean. First, we
estimate the fair value of the reporting units primarily using discounted estimated future
cash flows. If the carrying value exceeds the fair value of the reporting unit, the second
step of the goodwill impairment test is performed to measure the amount of the potential
loss. Goodwill impairment is measured by comparing the implied fair value of
goodwill with its carrying amount. The impairment evaluation requires the use of
considerable management judgment to determine the fair value of the reporting units using
discounted future cash flows, including estimates and assumptions regarding the amount and
timing of cash flows, cost of capital and growth rates.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Environmental
Liabilities. We continue to be subject to certain indemnification obligations under
agreements related to previously sold subsidiaries, including potential environmental
liabilities (see Environmental and Other Commitments and Contingencies note to
the Condensed Consolidated Financial Statements). We have recorded our best estimate of
our probable liability under those indemnification obligations, with the assistance of
outside consultants and other professionals. Such estimates and the recorded liabilities
are subject to various factors, including possible insurance recoveries, the allocation of
liabilities among other potentially responsible parties, the advancement of technology for
means of remediation, possible changes in the scope of work at the contaminated sites, as
well as possible changes in related laws, regulations, and agency requirements.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Income
Taxes. Our effective income tax rate is based on income, statutory tax rates and tax
planning opportunities available to us in the various jurisdictions in which we operate.
The tax bases of our assets and liabilities reflect managements best estimate of the
outcome of future tax audits. We have established valuation allowances against
substantially all of the nonU.S. net operating losses to reflect the uncertainty of
our ability to fully utilize these benefits given the limited carryforward periods
permitted by the various jurisdictions. The evaluation of the realizability of our net
operating losses requires the use of considerable management judgment to estimate the
future taxable income for the various jurisdictions, for which the ultimate amounts and
timing of such estimates may differ. The valuation allowance can also be impacted by
changes in the tax regulations.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Significant
judgment is required in determining our contingent tax liabilities. We have established
contingent tax liabilities using managements best judgment and adjust these
liabilities as warranted by changing facts and circumstances. A change in our tax
liabilities in any given period could have a significant impact on our results of
operations and cash flows for that period.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Casualty
Insurance Costs. Due to the nature of our business, we require insurance coverage for
certain casualty risks. We are self-insured for workers compensation, product and
general liability up to $1 million per occurrence and automobile liability up to $2
million per occurrence. The casualty insurance costs for our self-insurance program
represent the ultimate net cost of all reported and estimated unreported losses incurred
during the period. We do not discount insurance liabilities.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Our
liability for casualty costs is estimated using individual case-based valuations and
statistical analyses and is based upon historical experience, actuarial assumptions and
professional judgment. These estimates are subject to the effects of trends in loss
severity and frequency and are based on the best data available to us. These estimates,
however, are also subject to a significant degree of inherent variability, including the
relatively recent increases in medical costs. We evaluate these estimates with our
actuarial advisors on an annual basis and we believe that they are appropriate and within
acceptable industry ranges, although an increase or decrease in the estimates or economic
events outside our control could have a material impact on our results of operations and
cash flows. Accordingly, the ultimate settlement of these costs may vary significantly
from the estimates included in our Condensed Consolidated Financial Statements.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|15
|--

|
|

|RESULTS OF OPERATIONS2004
THIRD QUARTER COMPARED WITH 2003 THIRD QUARTER


In
the discussions of our results of operations below, the number of cases sold is referred
to as volume. Net pricing is net sales divided by the number of cases and
gallons sold for our core businesses, which include bottles and cans (including bottle and
can volume from vending equipment) as well as our food service gallons. Changes in net
pricing include the impact of sales price (or rate) changes, as well as the impact of
brand, package and geographic mix. Net pricing and reported volume amounts exclude
contract, commissary, private label, concentrate, and vending (other than bottles and
cans) revenue and volume. Contract sales represent sales of manufactured product to other
franchise bottlers and typically decline as excess manufacturing capacity is utilized.
Cost of goods sold per unit is the cost of goods sold divided by the related number
of cases and gallons sold.


Our
business is highly seasonal; accordingly, the operating results of any individual quarter
may not be indicative of a full years operating results.


Volume


Sales
volume growth (declines) for the third quarter of 2004 and 2003 were as follows:
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                |  |  | 2004 |  | 2003   |   | 
| | -------------- |  |  | ---- |  | ------ | - | 
| |                |  |  |      |  |        |   | 
| | U.S.           |  |  |      |  | (4.1%  | ) | 
| | Central Europe |  |  |      |  | (15.8% | ) | 
| | Caribbean      |  |  |      |  | 9.5%   |   | 
| |                |  |  |      |  |        |   | 
| | Worldwide      |  |  |      |  | (5.5%  | ) | 

|Third quarter
2004 worldwide volume decreased 5.5 percent compared to the prior year third quarter. The
decline in worldwide volume was attributed to volume declines of 15.8 percent in Central
Europe and 4.1 percent in the U.S., as volume grew in the Caribbean by 9.5 percent.


The
decrease in U.S. volume of 4.1 percent in the third quarter of 2004 reflected volume
declines in our core trademarks offset by single-digit growth in our non-carbonated
beverages category. Our U.S. volume decline in core trademarks can be partly attributed to
the timing of and softness of the Fourth of July holiday volume, the current retail
environment and the lapping of product innovation. In addition, we continue to focus on
our mix of packages sold.  While this focus has resulted in lower volumes, it has improved
our top line growth through a greater package mix contribution to pricing.  Trademark Pepsi experienced volume
declines, driven by high single-digit declines in brand Pepsi, a modest decline in Diet
Pepsi, and the lapping of the introduction of Pepsi Vanilla in 2003. This decline was
partially offset by modest volume growth in Trademark Mountain Dew driven by double-digit
growth in Diet Mountain Dew and the introduction of Mountain Dew Pitch Black in the third
quarter of 2004. Non-carbonated beverage growth was driven by modest growth in Aquafina
volume and continued to benefit from the introduction of Tropicana juice drinks in
February 2004. The single-serve category also grew at a low single-digit rate during the
third quarter of 2004 as a result of continued emphasis on marketing, as well as modest
improvement in our on-premise channel.


Total
volume in Central Europe decreased 15.8 percent in the third quarter of 2004. The softness
in volume during the quarter was driven primarily by the short-term adverse economic
impact from the accession of our markets into the European Union (EU)
including increases in retailer margins, higher value-added taxes and higher utility costs
as a result of the privatization of those industries. This volume decline was also driven
by double-digit volume declines in our water and core trademark categories. However, the
overall volume decline was significantly lower than the volume decline experienced in the
second quarter of 2004, as consumers continue to acclimate to the changes brought by the
accession to the EU. In addition, consumer promotions were also effective in slowing this
volume decline.


Volumes
in the Caribbean increased 9.5 percent in the third quarter of 2004 compared to the same
period last year. The Bahamas, in which we increased our ownership interest and
consolidated in the first quarter of 2004, contributed 4.6 percent to volume growth, while
Puerto Rico, Jamaica, and Trinidad and Tobago experienced volume growth of 4.9 percent,
collectively, compared to the same period in the prior year. The volume growth in the
third quarter of 2004 reflected continued growth from our core trademarks and expansion of
our non-carbonated portfolio. Trademark Pepsi grew in the low single digits. The
non-carbonated category continued its growth trend benefiting from the launch of Gatorade
and a local water brand, Essential. The volume performance in the third quarter of 2004
reflected growth in all markets, as Puerto Rico, Jamaica and the Bahamas were not adversely impacted
by the severe weather conditions, including hurricanes, during the period.  The benefits from increased
bottled water consumption and on-premise channel activity as a result of the severe weather conditions offset
the negative impact of production and delivery downtime as a result of the hurricanes.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|16
|--

|
|

|Net Sales


Net
sales and net pricing statistics for the third quarter of 2004 and 2003 were as follows
(dollar amounts in millions):
|-------------------------------------------------------------------------------------------------------------------------------------

| | Net Sales          | 2004 |       | 2003 |   | Change |  | 
| | ------------------ | ---- | ----- | ---- | - | ------ |  | 
| |                    |      |       |      |   |        |  | 
| | U.S.               | $    | 735.4 |      | $ | 125.3  |  | 
| | Central Europe     |      | 90.7  |      |   | 90.6   |  | 
| | Caribbean          |      | 57.2  |      |   | 49.1   |  | 
| |                    |      |       |      |   |        |  | 
| | Worldwide          | $    | 883.3 |      | $ | 865.0  |  | 
| |                    |      |       |      |   |        |  | 
| |                    |      |       |      |   |        |  | 
| | Net Pricing Growth | 2004 |       | 2003 |   |        |  | 
| |                    |      |       |      |   |        |  | 
| | U.S.               |      | 4.9%  |      |   | 1.6%   |  | 
| | Central Europe     |      | 18.0% |      |   | 8.8%   |  | 
| | Caribbean          |      | 4.8%  |      |   | 0.2%   |  | 
| |                    |      |       |      |   |        |  | 
| | Worldwide          |      | 7.1%  |      |   | 2.1%   |  | 

|Net
sales increased $18.3 million, or 2.1 percent, to $883.3 million in the third quarter of
2004 compared to $865.0 million in the third quarter of 2003. The increase was driven
primarily by increased worldwide net pricing of 7.1 percent and volume growth in the
Caribbean, partially offset by volume declines in the U.S. and Central Europe.


Net
sales in the U.S. for the third quarter of 2004 increased $10.1 million, or 1.4 percent,
to $735.4 million from $725.3 million in the prior year third quarter. The increase was
primarily the result of a 4.9 percent increase in net pricing partially offset by a 4.1
percent decrease in volume. The improvement in net pricing was driven by price increases
of 2.6 percent and a package mix contribution of 2.3 percent. The improvement in net sales
was driven by modest growth in our non-carbonated beverages category driven by growth in
single-serve packaging.


Net
sales in Central Europe for the third quarter of 2004 increased $0.1 million or 0.1
percent to $90.7 million from $90.6 million in the prior year third quarter. Net sales
increased modestly as net pricing, including the impact of foreign currency translation,
increased 18.0 percent, partially offset by a volume decline of 15.8 percent. Our net
pricing increases are a result of our efforts to mitigate the impact of rising costs
related to the EU accession. Favorable foreign currency translation contributed
approximately 11.5 percent to our net pricing growth, or $8.5 million to net sales in the
third quarter of 2004, compared to the same period in the prior year.


Net
sales in the Caribbean increased 16.5 percent in the third quarter of 2004 to $57.2
million from $49.1 million in the prior year third quarter. The consolidation of the
Bahamas beginning in the first quarter of 2004 contributed $3.6 million to net sales in
the third quarter of 2004. The remainder of the increase in net sales was a result of
strong volume growth of 4.9 percent and higher net pricing in our other markets.


Cost of Goods Sold


Cost
of goods sold for the third quarter of 2004 and 2003 was as follows (dollar amounts in
millions):
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                | 2004 |       | 2003 |   | Change |  | 
| | -------------- | ---- | ----- | ---- | - | ------ |  | 
| |                |      |       |      |   |        |  | 
| | U.S.           | $    | 415.0 |      | $ | 407.1  |  | 
| | Central Europe |      | 49.9  |      |   | 50.7   |  | 
| | Caribbean      |      | 41.6  |      |   | 36.6   |  | 
| |                |      |       |      |   |        |  | 
| | Worldwide      | $    | 506.5 |      | $ | 494.4  |  | 
| |                |      |       |      |   |        |  | 

|17
|--

|
|

|Cost
of goods sold increased $12.1 million, or 2.4 percent, to $506.5 million in the third
quarter of 2004 from $494.4 million in the prior year third quarter. This increase was
driven primarily by higher raw material costs in the U.S. and Central Europe, offset by
worldwide volume declines of 5.5 percent.


In
the U.S., cost of goods sold increased $7.9 million, or 1.9 percent, to $415.0 million in
the third quarter of 2004 from $407.1 million in the prior year third quarter driven
primarily by a higher cost of goods sold per unit, offset partially by volume declines of
4.1 percent. Cost of goods sold per unit increased 6.6 percent in the U.S., primarily
driven by higher aluminum and fuel costs, as well as increased resin costs in the third
quarter of 2004.  In addition, the higher mix of costs in the third quarter of 2004
associated with contract and commissary sales accounted for approximately 2.7 percent
of the per unit percentage increase as the related volume is not included in our reported core
volume.


In
Central Europe, cost of goods sold decreased $0.8 million, or 1.6 percent, to $49.9
million in the third quarter of 2004, compared to $50.7 million in the prior year third
quarter. Cost of goods sold decreased mainly due to volume declines of 15.8 percent,
offset by higher raw materials costs and the unfavorable impact of foreign currency
translation of $3.7 million. Cost of goods sold per unit in Central Europe increased 17.3
percent due to higher sugar prices as a result of the EU accession of Poland, Hungary, the
Czech Republic and Republic of Slovakia in May 2004 and higher resin prices.


In
the Caribbean, cost of goods sold increased $5.0 million, or 13.7 percent, to $41.6
million in the third quarter of 2004, compared to $36.6 million in the third quarter of
2003.The consolidation of the Bahamas in the first quarter of 2004 contributed an
incremental $2.6 million, or 7.1 percent, to the cost of goods sold increase in the third
quarter of 2004. The remaining increase in cost of goods sold can be attributed to a
volume increase of 4.9 percent in the Caribbean.


Selling, Delivery and
Administrative Expenses


Selling,
delivery and administrative expenses (SD&A) for the third quarter of 2004
and 2003 were as follows (dollar amounts in millions):
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                | 2004 |       | 2003 |   | Change |  | 
| | -------------- | ---- | ----- | ---- | - | ------ |  | 
| |                |      |       |      |   |        |  | 
| | U.S.           | $    | 222.6 |      | $ | 215.4  |  | 
| | Central Europe |      | 33.2  |      |   | 33.1   |  | 
| | Caribbean      |      | 13.4  |      |   | 11.8   |  | 
| |                |      |       |      |   |        |  | 
| | Worldwide      | $    | 269.2 |      | $ | 260.3  |  | 
| |                |      |       |      |   |        |  | 

|In
the third quarter of 2004, SD&A expenses increased $8.9 million, or 3.4 percent, to
$269.2 million from $260.3 million in the comparable period of the previous year. As a
percentage of net sales, SD&A expenses increased to 30.5 percent in the third quarter
of 2004, compared to 30.1 percent in the prior year third quarter. The increase in
SD&A expenses as a percentage of net sales was primarily attributed to higher
operating costs in the U.S.


In
the U.S., SD&A expenses increased $7.2 million, or 3.3 percent, to $222.6 million in
the third quarter of 2004, compared to $215.4 million in the prior year third quarter.
SD&A expenses as a percentage of net sales increased to 30.3 percent compared to 29.7
percent in the prior year third quarter, mainly as a result of higher compensation costs
and benefits, increased professional and outside services expenses and higher promotional
costs associated with our core trademark brands. The higher SD&A expenses were
expected, and the 3.3 percent increase in SD&A expenses in the third quarter of 2004
improved compared to the growth of 11.7 percent in the second quarter of 2004.


SD&A
expenses increased $0.1 million, or 0.3 percent, in Central Europe to $33.2 million from
$33.1 million in the prior year third quarter. Foreign currency translation increased
SD&A expenses by $2.3 million, offset by a decrease of $2.2 million related to lower
volume levels, as well as our successful cost management efforts driven by the migration
to an alternative sales and distribution strategy in the rural areas of Central Europe.


In
the Caribbean, SD&A expenses increased $1.6 million, or 13.6 percent, to $13.4 million
from $11.8 million in the prior year third quarter. The Bahamas contributed $0.9 million
of incremental SD&A expenses in the third quarter of 2004 due to its consolidation in
the first quarter of 2004. The balance of the increase, $0.7 million, was attributed to
higher compensation and benefit costs, as well as increased promotional costs.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|18
|--

|
|

|Special Charges


In
the third quarter of 2004, we recorded special charges of $0.5 million in Central Europe.
The special charges recorded in the third quarter of 2004 primarily related to a reduction
in the workforce in Central Europe as we continued to rationalize the cost structure.
These special charges were primarily for severance costs and related benefits, and we
anticipate this plan, and the related costs, to be substantially complete by the fourth
quarter of 2004.


In
the third quarter of 2003, we recorded a $1.0 million net reversal in special charges
related to the continued modification of Central Europes distribution method. The
net reversal in special charges resulted primarily from favorable outcomes associated with
outstanding lease obligations and severance payments, which combined totaled approximately
$2.1 million, offset, in part, by additional charges of $1.1 million.


Operating Income


Operating
income for the third quarter of 2004 and 2003 was as follows (dollar amounts in millions):
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                | 2004 |       | 2003 |   | Change |  | 
| | -------------- | ---- | ----- | ---- | - | ------ |  | 
| |                |      |       |      |   |        |  | 
| | U.S.           | $    | 97.8  |      | $ | 102.7  |  | 
| | Central Europe |      | 7.1   |      |   | 7.9    |  | 
| | Caribbean      |      | 2.2   |      |   | 0.7    |  | 
| |                |      |       |      |   |        |  | 
| | Worldwide      | $    | 107.1 |      | $ | 111.3  |  | 
| |                |      |       |      |   |        |  | 

|Operating income
decreased $4.2 million, or 3.8 percent, to $107.1 million in the third quarter of 2004,
compared to $111.3 million in the prior year third quarter, driven mainly by a $4.9
million decrease in U.S. operating income. The decrease in operating income in the U.S.,
compared to the same period in the prior year, was primarily attributed to an increase in
operating costs offset, in part, by higher gross margins due to improved net pricing.


Operating
income in Central Europe declined $0.8 million to $7.1 million in the third quarter of
2004, compared to $7.9 million in the prior year third quarter, due mainly to volume
declines and higher raw material costs, partially offset by higher net pricing, lower
operating costs, and the favorable impact of foreign currency translation of approximately
$2.5 million. Operational performance in the Caribbean improved by $1.5 million to $2.2
million of operating income in the third quarter of 2004, compared to $0.7 million in the
prior year, due mainly to volume growth and improved net pricing.


Interest and Other
Expenses


Interest
expense, net, decreased $3.8 million in the third quarter of 2004 to $13.0 million,
compared to $16.8 million in the third quarter of 2003, due in part to lower long-term
debt balances as a result of the payment at the maturity of the $150 million face value
6.0 percent notes in the second quarter of 2004. Included in the 2004 amount is $1.9
million of interest income related to a state income tax refund and other tax-related
items. See the Income Taxes note in the Condensed Consolidated Financial
Statements for further discussion.


We
recorded other income, net, of $0.1 million in the third quarter of 2004 compared to other
expense, net, of $2.4 million reported in the third quarter of 2003.


Income Taxes


The
effective income tax rate, which is income tax expense expressed as a percentage of income
before income taxes, was 31.7 percent for the third quarter of 2004, compared to 32.1
percent in the third quarter of 2003. Several significant items impacted our effective tax
rate for the third quarter of 2004 and 2003. In the third quarter of 2004, we recorded a
$2.8 million benefit relating to the reversal of certain tax liabilities due to the
settlement of income tax audits through the 2002 tax year. In addition, we recorded a $2.6
million benefit, net of taxes, relating to a state income tax refund. These significant
items, in aggregate, for the third quarter of 2004 reduced our effective income tax rate
by approximately 5.8 percent.
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|19
|--

|
|

|In
the third quarter of 2003, we recorded a net reversal of tax liabilities of $6.0 million
related primarily to the conclusion of various income tax audits through the 1999 tax
year. This significant item for the third quarter of 2003 reduced our effective income tax
rate by approximately 6.5 percent.


Net Income


Net
income increased $1.8 million to $64.3 million in the third quarter of 2004, compared to
$62.5 million in the third quarter of 2003. The increase was attributed mainly to improved
worldwide net pricing. Other operational factors impacting net income were previously
discussed.


RESULTS OF OPERATIONS2004
FIRST NINE MONTHS COMPARED WITH 2003 FIRST NINE MONTHS


Volume


Sales
volume growth (declines) for the first nine months of 2004 and 2003 were as follows:
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                |  |  | 2004 |  | 2003   |   | 
| | -------------- |  |  | ---- |  | ------ | - | 
| |                |  |  |      |  |        |   | 
| | U.S.           |  |  |      |  | (0.1%  | ) | 
| | Central Europe |  |  |      |  | (15.0% | ) | 
| | Caribbean      |  |  |      |  | 0.9%   |   | 
| |                |  |  |      |  |        |   | 
| | Worldwide      |  |  |      |  | (2.7%  | ) | 

|Worldwide
volume in the first nine months of 2004 decreased 2.7 percent compared to the same period
in 2003. The decline in worldwide volume was attributed to volume declines in the U.S. of
0.1 percent and in Central Europe of 15.0 percent, offset by volume growth in the
Caribbean of 0.9 percent. We anticipate worldwide volume declines to be over two percent
for fiscal year 2004 compared to the prior year.


The
decrease in U.S. volume of 0.1 percent in the first nine months of 2004 reflected volume
declines in our core trademarks, offset partially by double-digit growth in our
non-carbonated beverages category. Although volume declines have resulted, in part, due
to our focus on the mix of packages sold, our net sales have improved because of a greater
package mix contribution to pricing.  Trademark Pepsi experienced single-digit volume
declines during the first nine months of the year driven mainly by mid single-digit
declines in brand Pepsi, offset partially by mid single-digit growth in Diet Pepsi.
Trademark Mountain Dew grew in the low single digits and benefited from the double-digit
growth in Diet Mountain Dew and the introduction of Mountain Dew Pitch Black in the third
quarter of 2004. This growth was partially offset by the lapping of the introduction of
Mountain Dew LiveWire in the second quarter of 2004. Non-carbonated beverage growth was
driven by double-digit growth in Aquafina volume and also benefited from the Tropicana
juice drink introduction in February 2004. The single-serve category also grew at a mid
single-digit rate during the first nine months of 2004. We expect product innovations such
as Mountain Dew Pitch Black in August and Pepsi Holiday Spice in November to benefit our
volume performance for the balance of the year.


Total
volume in Central Europe decreased 15.0 percent in the first nine months of 2004. This
decline was driven primarily by an increase in net pricing in response to market-wide
increases in costs related to the countries accession into the EU, including
increases in retailer margins, higher value-added taxes and higher utility costs as a
result of privatization of those industries. We also experienced cold weather conditions
in late spring and early summer that negatively impacted volume. The significant declining
volume trends we experienced during the second quarter of 2004 slowed during the third
quarter of 2004 as consumers began to acclimate to the new economic conditions. Successful
consumer promotions aided in slowing volume declines. Our water category, which accounts
for nearly 30 percent of our volume in Central Europe, experienced double digit declines
in the first nine months of 2004, despite successful promotional activity in the first
quarter. In addition, Trademark Pepsi volume declined by double digits in the first nine
months of 2004 compared to the same period in the prior year. Volumes are expected to
improve in Central Europe during the remainder of 2004 as consumers continue to acclimate
to the changes brought by the accession to the EU.


Volumes
in the Caribbean increased 0.9 percent in the first nine months of 2004 compared to the
same period last year, primarily driven by the contribution provided by the 3.3 percent
volume growth in the Bahamas offset by volume declines of 2.4 percent for the remainder of
the Caribbean. Volumes declined in Jamaica and Puerto Rico as we lapped strong prior year
performance in Puerto Rico and increased pricing in Jamaica to mitigate the impact of the
devaluation of the Jamaican dollar in the first half of 2004. Volume increased in the third
quarter of 2004 in the Caribbean due to weather conditions and a more moderate pricing
approach in Jamaica. Carbonated beverage volumes declined in the mid single digits in the
first nine months of 2004 compared to the same period in 2003 despite the positive trend
in Trademark Pepsi in the third quarter of 2004. Growth in our non-carbonated beverage
category reflected volume increases in the water category due to the launch of the
Essential water brand name in the second quarter of 2004 as well as increases in Gatorade
and Tropicana.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|20
|--

|
|

|Net Sales


Net
sales and net pricing statistics for the first nine months of 2004 and 2003 were as
follows (dollar amounts in millions):
|-----------------------------------------------------------------------------------------------------------------------------------------

| | Net Sales                    | 2004 |         | 2003 |   | Change  |   | 
| | ---------------------------- | ---- | ------- | ---- | - | ------- | - | 
| |                              |      |         |      |   |         |   | 
| | U.S.                         | $    | 2,146.4 |      | $ | 2,039.8 |   | 
| | Central Europe               |      | 235.3   |      |   | 242.2   |   | 
| | Caribbean                    |      | 148.9   |      |   | 136.0   |   | 
| |                              |      |         |      |   |         |   | 
| | Worldwide                    | $    | 2,530.6 |      | $ | 2,418.0 |   | 
| |                              |      |         |      |   |         |   | 
| |                              |      |         |      |   |         |   | 
| | Net Pricing Growth (Decline) | 2004 |         | 2003 |   |         |   | 
| |                              |      |         |      |   |         |   | 
| | U.S.                         |      | 4.7%    |      |   | 0.7%    |   | 
| | Central Europe               |      | 14.0%   |      |   | 12.5%   |   | 
| | Caribbean                    |      | 6.7%    |      |   | ( 0.1%  | ) | 
| |                              |      |         |      |   |         |   | 
| | Worldwide                    |      | 6.8%    |      |   | 1.8%    |   | 

|Net
sales increased $112.6 million, or 4.7 percent, to $2,530.6 million in the first nine
months of 2004 compared to $2,418.0 million the first nine months of 2003. The increase
was primarily driven by increased worldwide net pricing of 6.8 percent, partially offset
by volume declines in Central Europe. We anticipate that worldwide net pricing will grow
approximately six to seven percent for the full fiscal year 2004 compared to fiscal year
2003.


Net
sales in the U.S. for the first nine months of 2004 increased $106.6 million, or 5.2
percent, to $2,146.4 million from $2,039.8 million in the first nine months of 2003. The
increase was primarily the result of a 4.7 percent increase in net pricing, as volume
growth was relatively flat. The improvement in net pricing was driven by rate increases of
3.0 percent and a package mix contribution of 1.7 percent. The top-line growth has been
driven by strong contributions from our non-carbonated beverages category, most notably
double-digit growth in Aquafina. New product and packaging innovations continue to provide
incremental growth, including the introductions of Pepsi Vanilla, Pepsi Edge and Mountain
Dew Pitch Black, as well as the 8-ounce can package, and the Fridge-Mate 12-ounce can
package, which utilizes a two-by-six configuration.


Net
sales in Central Europe for the first nine months of 2004 decreased $6.9 million or 2.8
percent to $235.3 million from $242.2 million in the first nine months of 2003. This
decrease resulted from a volume decrease of 15.0 percent, which was partly offset by a
14.0 percent increase in net pricing, including the impact of foreign currency
translation. As a result of cost pressures associated with our markets accession
into the EU, we increased our net pricing. Promotional efforts in the first quarter of
2004 enabled us to maintain volume while increasing our pricing. However, the reduction of
these promotional activities in the second quarter of 2004 and the impact of the EU
accession in our markets contributed to significant decreases in volume as consumers
adjusted to higher price points associated with all consumer products. Our trending volume
declines were lessened in the third quarter of 2004 as we increased our consumer
promotions during that period. The decrease in net sales was partially offset by favorable
foreign currency translation that contributed approximately 7.7 percent to our net
pricing, or $15.3 million, to Central Europes net sales in the first nine months of
2004.


Net
sales in the Caribbean increased $12.9 million, or 9.5 percent, in the first nine months
of 2004 to $148.9 million from $136.0 million in the prior year first nine months. The
increase in net sales resulted partly from the $7.5 million contribution due to the
consolidation of the Bahamas in the first quarter of 2004, while the remaining improvement
in net sales was attributable to an increase in net pricing.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|21
|--

|
|

|Cost of Goods Sold


Cost
of goods sold for the first nine months of 2004 and 2003 was as follows (dollar amounts in
millions):
|-------------------------------------------------------------------------------------------------------------------------------

| |                | 2004 |         | 2003 |   | Change  |  | 
| | -------------- | ---- | ------- | ---- | - | ------- |  | 
| |                |      |         |      |   |         |  | 
| | U.S.           | $    | 1,210.2 |      | $ | 1,160.4 |  | 
| | Central Europe |      | 130.4   |      |   | 138.3   |  | 
| | Caribbean      |      | 109.0   |      |   | 102.9   |  | 
| |                |      |         |      |   |         |  | 
| | Worldwide      | $    | 1,449.6 |      | $ | 1,401.6 |  | 
| |                |      |         |      |   |         |  | 

|Cost
of goods sold increased $48.0 million, or 3.4 percent, to $1,449.6 million in the first
nine months of 2004 from $1,401.6 million in the first nine months of 2003. This increase
was driven primarily by higher raw material costs, as worldwide cost of goods sold per
unit increased 6.4 percent for the first nine months of 2004, compared to the same period
in the prior year. Overall, we anticipate cost of goods sold per unit growth of five
to six percent for the full fiscal year 2004 as compared to the prior fiscal year.


In
the U.S., cost of goods sold increased $49.8 million, or 4.3 percent, to $1,210.2 million
in the first nine months of 2004 from $1,160.4 million in the prior year first nine months
driven primarily by higher cost of goods sold per unit. Cost of goods sold per unit
increased 4.6 percent in the U.S., primarily driven by price increases in aluminum, fuel
and resin. In addition, concentrate costs, which represent approximately 40 percent of
total product costs in the U.S., continue to be higher as PepsiCo concentrate prices
increased on average by approximately 0.8 percent beginning in February 2004.


In
Central Europe, cost of goods sold decreased $7.9 million, or 5.7 percent, to $130.4
million in the first nine months of 2004, compared to $138.3 million in the prior year
first nine months. Cost of goods sold decreased mainly due to volume declines of 15.0
percent, offset by the unfavorable impact of foreign currency translation of $7.8 million
and higher raw materials costs. Cost of goods sold per unit in Central Europe increased
due to higher sugar prices resulting from the EU accession of Poland, Hungary, the Czech
Republic and Republic of Slovakia in May 2004. In addition, price supports for sugar in
Poland were removed upon entry into the EU, and our sugar costs are expected to increase
by approximately $6 million to $8 million for the period May 1, 2004 through December 31,
2004. We have also experienced an increase in utility costs due to the privatization of
these industries after the EU accession and higher resin costs during the third quarter of
2004.


In
the Caribbean, cost of goods sold increased $6.1 million, or 5.9 percent, to $109.0
million in the first nine months of 2004, compared to $102.9 million in the first nine
months of 2003. Cost of goods sold increased mainly due to the consolidation of the
Bahamas beginning in the first quarter of 2004, which contributed $5.4 million of the
increase in cost of goods sold. The remainder of the increase was driven by higher cost of
goods sold per unit and slightly higher volumes.


Selling, Delivery and
Administrative Expenses


Selling,
delivery and administrative expenses for the first nine months of 2004 and 2003 were as
follows (dollar amounts in millions):
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                | 2004 |       | 2003 |   | Change |  | 
| | -------------- | ---- | ----- | ---- | - | ------ |  | 
| |                |      |       |      |   |        |  | 
| | U.S.           | $    | 672.1 |      | $ | 631.4  |  | 
| | Central Europe |      | 99.8  |      |   | 102.1  |  | 
| | Caribbean      |      | 38.6  |      |   | 34.3   |  | 
| |                |      |       |      |   |        |  | 
| | Worldwide      | $    | 810.5 |      | $ | 767.8  |  | 
| |                |      |       |      |   |        |  | 

|In
the first nine months of 2004, SD&A expenses increased $42.7 million, or 5.6 percent,
to $810.5 million from $767.8 million in the comparable period of the previous year. As a
percentage of net sales, SD&A expenses increased to 32.0 percent in the first nine
months of 2004, compared to 31.8 percent in the prior year first nine months. The increase
in SD&A expenses as a percentage of net sales was primarily attributed to higher
operating costs in the U.S. We expect an increase of approximately four to five percent in
SD&A expenses for the full fiscal year 2004, compared to fiscal year 2003.
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|22
|--

|
|

|In
the U.S., SD&A expenses increased $40.7 million to $672.1 million in the first nine
months of 2004, compared to $631.4 million in the prior year first nine months. SD&A
expenses as a percentage of net sales increased to 31.3 percent compared to 31.0 percent
in the prior year first nine months, as a result of higher compensation and benefits
costs, increased workers compensation and other insurance costs, higher promotional costs
against our core brands and higher fuel costs.


In
Central Europe, SD&A expenses decreased $2.3 million, or 2.3 percent, to $99.8 million
from $102.1 million in the prior year first nine months. SD&A costs decreased due to
lower volume and our successful cost management driven by our migration to an alternative
sales and distribution strategy in the rural areas of Central Europe and our other cost
reduction programs, offset partially by the unfavorable impact of foreign currency
translation of $4.8 million.


In
the Caribbean, SD&A expenses increased $4.3 million, or 12.5 percent, to $38.6 million
from $34.3 million in the prior year first nine months due mainly to the incremental
SD&A costs of $2.3 million in the Bahamas, which was consolidated beginning in the
first quarter of 2004, and higher compensation and related benefit costs.


Special Charges


We
recorded special charges of $2.3 million in the first nine months of 2004 in Central
Europe. These special charges recorded in the first nine months of 2004 included $1.7
million of severance costs and related benefits related to a reduction in the workforce in
Central Europe as we continued to rationalize the cost structure. In addition, we recorded
special charges of $0.6 million in Hungary related to the continued modification of our
distribution strategy to utilize third party distributors in more remote areas. These
special charges in Hungary were primarily for severance costs and related benefits. We
anticipate these programs to be substantially complete by the fourth quarter of 2004.


In
the first nine months of 2003, we recorded special charges of $6.4 million. In the U.S.,
we recorded special charges of $5.8 million, which consisted mainly of severance-related
costs, including the acceleration of restricted stock awards, associated with the
reduction of our U.S. workforce. In Central Europe, we recorded a special charge of $1.9
million, consisting mainly of asset write-downs, related to the changes in the sales and
distribution strategy in Poland, the Czech Republic and Republic of Slovakia. These
special charges were offset by a $2.1 million reversal of special charges recorded in the
third quarter of 2003 related to the favorable outcomes associated with outstanding lease
obligations and severance payments. In the Caribbean, we recorded a special charge of $0.8
million, which consisted mainly of asset write-downs related to the shutdown of the
Barbados manufacturing facility.


Operating Income


Operating
income for the first nine months of 2004 and 2003 was as follows (dollar amounts in
millions):
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                | 2004 |       | 2003 |   | Change |   | 
| | -------------- | ---- | ----- | ---- | - | ------ | - | 
| |                |      |       |      |   |        |   | 
| | U.S.           | $    | 264.1 |      | $ | 242.2  |   | 
| | Central Europe |      | 2.8   |      |   | 2.0    |   | 
| | Caribbean      |      | 1.3   |      |   | ( 2.0  | ) | 
| |                |      |       |      |   |        |   | 
| | Worldwide      | $    | 268.2 |      | $ | 242.2  |   | 
| |                |      |       |      |   |        |   | 

|*   Calculation of percentage change is
not meaningful.


Operating
income increased $26.0 million, or 10.7 percent, to $268.2 million in the first nine
months of 2004, compared to $242.2 million in the prior year first nine months, driven by
a $21.9 million increase in operating income in the U.S. and the $4.1 million improvement
in our combined Central Europe and Caribbean operations. The increase in operating income
in the U.S. was primarily attributed to higher gross margins due to continued net pricing
increases, offset, in part, by an increase in operating costs.


Operating
income in Central Europe increased $0.8 million to $2.8 million in the first nine months
of 2004, compared to income of $2.0 million in the prior year first nine months, due
mainly to the favorable impact of foreign currency translation of $2.8 million. The impact
of lower volumes in the first nine months of 2004 on Central Europes operating
income was offset by increases in net pricing and lower SD&A expenses in local
currency.  Operating performance in the Caribbean improved by $3.3 million with operating
income of $1.3 million in the first nine months of 2004 compared to operating losses of
$2.0 million in the prior year.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|23
|--

|
|

|Interest and Other
Expenses


Interest
expense, net, decreased $9.1 million in the first nine months of 2004 to $45.1 million,
compared to $54.2 million in the first nine months of 2003, due in part to the refinancing
of a portion of our fixed-rate debt in the first quarter of 2003, payment at maturity of
the $150 million face value 6.0 percent notes in the second quarter of 2004, and lower
average balances in our securitization and commercial paper programs in the first nine
months of 2004 as compared to the same period in the prior year. The 2004 amount includes
$1.9 million of interest income related to a state income tax refund and the settlement of
various income tax audits. The 2003 amount includes the loss on the early extinguishment
of debt in the first nine months of 2003 of $8.8 million, offset in part, by a $6.4
million increase in interest income due to the favorable resolution of a tax refund case
related to the ESOP. See the Income Taxes note to the Condensed Consolidated
Financial Statements for further discussion.


We
recorded other income, net, of $2.5 million in the first nine months of 2004 compared to
other expense, net, of $4.2 million reported in the first nine months of 2003. Included in
other income, net, in the first nine months of 2004 was a gain of $5.2 million related to
the sale of a parcel of land in downtown Chicago in 2002. The gain reflected the
settlement and final payment on the promissory note related to the initial land sale, for
which we had previously provided a full allowance. In the first nine months of 2003, we
recorded an additional gain of $2.1 million on the same land sale related to the favorable
resolution of certain contingencies.


Income Taxes


The
effective income tax rate, which is income tax expense expressed as a percentage of income
before income taxes, was 35.1 percent for the first nine months of 2004, compared to 34.4
percent in the first nine months of 2003. Several significant items impacted our effective
tax rate for the first nine months of 2004 and 2003. For the first nine months of 2004, we
recorded a $2.8 million benefit relating to the reversal of certain tax liabilities due to
the settlement of income tax audits through the 2002 tax year. In addition, we recorded a
$2.6 million net tax benefit relating to a state income tax refund. In aggregate, these
significant items for the first nine months of 2004 reduced our effective income tax rate
by approximately 2.4 percent.


For
the first nine months of 2003, we recorded additional tax accruals of $4.3 million and a
tax benefit of $6.0 million related to the favorable ESOP settlement. We also recorded a
net reversal of tax liabilities of $6.0 million due primarily to the conclusion of various
income tax audits through the 1999 tax year. In aggregate, these significant items for the
first nine months of 2003 reduced our effective income tax rate by approximately 4.2
percent. See the Income Taxes note to the Condensed Consolidated Financial
Statements for further discussion.


Net Income


Net
income increased $25.9 million to $146.5 million in the first nine months of 2004,
compared to $120.6 million in the first nine months of 2003. The increase in net income
was attributed mainly to increased worldwide net pricing and the cost savings experienced
in Central Europe, offset by a higher worldwide cost of goods sold per unit and increased
U.S. operating costs. Other operational factors impacting net income were previously
discussed.


LIQUIDITY AND CAPITAL
RESOURCES


Operating
Activities.    Net cash provided by operating activities increased by $111.8 million to
$357.0 million in the first nine months of 2004, compared to $245.2 million in the first
nine months of 2003. This increase can mainly be attributed to our $25.9 million
improvement in net income to $146.5 million and an increase in our accounts receivable
securitization program of $100.0 million, offset by a lower benefit from changes in
primary working capital due to increases in receivables and decreases in payables. Primary
working capital is comprised of inventory, accounts payable and accounts receivable,
excluding securitized receivables. The changes in accounts receivable and payable related
primarily to timing.


Investing
Activities.    Investing activities in the first nine months of 2004 included capital
investments of $79.9 million, compared to $97.9 million in the first nine months of 2003.
The decline in capital expenditures was primarily due to timing, as well as planned lower
spending, as we expect our capital spending to be in the range of $120 million to $130
million for the full year 2004, compared to capital investments of $158.3 million
for the full year 2003.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|24
|--

|
|

|In
January 2004, we completed the acquisition of the Dr Pepper franchise rights for a
13-county area in northeast Arkansas and certain related assets from Dr Pepper Bottling
Company of Paragould, Inc. We acquired the franchise rights and related assets for $17.7
million.


In
March 2004, we acquired 2,000 additional shares of Pepsi-Cola Bahamas for $3.3 million,
which increased our ownership interest in the Bahamas from 30 percent to 70 percent. As a
result, we have consolidated the Bahamas beginning in the first quarter of 2004. The
investment was accounted for under the equity method prior to this transaction.


In
June 2004, we received $5.2 million associated with the 2002 sale of a parcel of land in
downtown Chicago. This receipt reflected the settlement and final payment on the
promissory note related to the initial sale of this property.


Financing
Activities.    Our total debt decreased $73.4 million to $1,204.9 million at the end of
the first nine months of 2004, from $1,278.3 million at the end of fiscal year 2003. In
the first nine months of 2004, we assumed $4.3 million of debt associated with the
Pepsi-Cola Bahamas transaction. We also had net borrowings of $75.1 million from our
commercial paper program as of the end of the third quarter of 2004. In May 2004, repaid the $150 million
face value 6.0 percent notes at their maturity.


In
the first nine months of 2003, we issued $150 million of notes due in March 2013 with a
coupon rate of 4.5 percent. Net proceeds from these notes were $146.3 million, which
reflected the reduction for discount and issuance costs totaling $2.6 million, as well as
a treasury rate lock settlement payment of $1.1 million. The proceeds were used to redeem
$150 million of notes that were issued in March 2001. In February 2003, the investors of
the $150 million of notes issued in March 2001 notified us that they wanted to exercise
their option to purchase and remarket the notes pursuant to the remarketing agreement,
unless we elected to redeem the notes. In March 2003, we redeemed the notes pursuant to
the agreement. We paid approximately $164.5 million for the fair value of the debt to be
extinguished, net of the reverse treasury rate lock settlement of $3.2 million. In
addition, we repaid the $125 million 7.25 percent notes that came due during the first
quarter of 2003.


We
have a revolving credit agreement with maximum borrowings of $500 million, which acts as a
back up for our commercial paper program. Accordingly, we have a total of $500 million
available under the commercial paper program and revolving credit facility combined. There
were $102.5 million of commercial paper borrowings at the end of the first nine months of
2004, compared to $26.0 million at the end of fiscal year 2003.


During
the first nine months of 2004, we executed an accelerated stock repurchase program in
which we repurchased 10 million shares of our common stock for $200.6 million. See the
Accelerated Share Repurchase Program note in the Condensed Consolidated
Financial Statements for further discussion. During the first nine months of 2003, we
repurchased approximately 4.3 million shares of our common stock for $56.0 million. In
addition, during the first nine months of 2003 we paid $10.6 million relating to treasury
stock purchases that were unsettled and included in Other current liabilities
at the end of fiscal year 2002 in the Condensed Consolidated Balance Sheet. The issuance
of common stock, including treasury shares, for the exercise of stock options resulted in
cash inflows of $59.5 million in the first nine months of 2004, compared to $7.1 million
in the first nine months of 2003.


On
February 17, 2004, we announced that our Board of Directors declared a quarterly dividend
of $0.075 per share on PepsiAmericas common stock for the first quarter of 2004. The
dividend was payable April 1, 2004 to shareholders of record on March 12, 2004. On April
28, 2004, we announced that our Board of Directors declared quarterly dividends of $0.075
per share on PepsiAmericas common stock for the remainder of fiscal year 2004 for an
annual dividend of $0.30 per share. During the first nine months of 2004, we paid cash
dividends of $31.6 million based on this quarterly cash dividend rate. The remaining
quarterly dividend will be paid on January 3, 2005 to shareholders of record on December
15, 2004. In the first nine months of 2003, we declared cash dividends of $5.7 million
based on an annual dividend of $0.04 per share.


See
the Annual Report on Form 10-K for fiscal year 2003 for a summary of our contractual
obligations as of the end of fiscal year 2003. There were no significant changes to such
contractual obligations in the first nine months of 2004. We believe that our operating
cash flows are sufficient to fund our existing operations for the foreseeable future. In
addition, we believe that with our operating cash flows, available lines of credit, and
the potential for additional debt and equity offerings, we will have sufficient resources
to fund our future growth and expansion. There are a number of options available to us and
we continue to examine the optimal uses of our cash, including repurchasing our stock and
reinvesting in the business or acquisitions, assuming a satisfactory economic return.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|25
|--

|
|

|Discontinued
operations.    We continue to be subject to certain indemnification obligations, net of
insurance, under agreements related to previously sold subsidiaries, including
indemnification expenses for potential environmental and tort liabilities of these prior
subsidiaries. There is significant uncertainty in assessing our potential expenses for
complying with our indemnification obligations, as the determination of such amounts is
subject to various factors, including possible insurance recoveries and the allocation of
liabilities among other potentially responsible and financially viable parties.
Accordingly, the ultimate settlement and timing of cash requirements related to such
indemnification obligations may vary significantly from the estimates included in our
financial statements. At the end of the first nine months of 2004, we had recorded $112.1
million in liabilities for future remediation and other related costs arising out of our
indemnification obligations. This amount excludes possible insurance recoveries and is
determined on an undiscounted cash flow basis. In addition, we have funded coverage
pursuant to an insurance policy purchased in fiscal year 2002 (see the Environmental
and Other Commitments and Contingencies note to the Condensed Consolidated Financial
Statements), which reduces the cash required to be paid by us for certain environmental
sites pursuant to our indemnification obligations. The Finite Funding amount reflected in
the Condensed Consolidated Balance Sheet was $22.2 million at the end of the third quarter
of 2004, of which $3.0 million is expected to be recovered in the next twelve months based
on our expenditures, and is thus, included in Other current assets. The remaining
balance of the Finite Funding was included in Other assets.


During
the first nine months of 2004 and 2003, we paid approximately $4.4 million and $1.7
million, respectively, related to such indemnification obligations, net of insurance
settlements of $7.0 million and $9.1 million, respectively, as well as the benefit of
taxes. We expect to spend approximately $15 million to $25 million in fiscal year 2004 for
remediation and other related costs, excluding possible insurance recoveries (see the
Environmental and Other Commitments and Contingencies note to the Condensed
Consolidated Financial Statements for further discussion of discontinued operations and
related environmental liabilities).


RELATED PARTY
TRANSACTIONS


We
are a licensed producer and distributor of Pepsi carbonated and non-carbonated soft drinks
and other non-alcoholic beverages in the U.S., Central Europe and the Caribbean. We
operate under exclusive franchise agreements with soft drink concentrate producers,
including master bottling and fountain syrup agreements with PepsiCo, Inc. for
the manufacture, packaging, sale and distribution of PepsiCo branded products. The
franchise agreements exist in perpetuity and contain operating and marketing commitments
and conditions for termination. As of the end of the third quarter of 2004, PepsiCo
beneficially owned 41.4 percent of our common stock.


We
purchase concentrate from PepsiCo to be used in the production of Pepsi carbonated soft
drinks and other non-alcoholic beverages. PepsiCo also provides us with various forms of
bottler incentives (marketing support programs) to promote its brands. These bottler
incentives cover a variety of initiatives, including marketplace support,
equipment-related programs, and shared media and advertising support. There are no
conditions or requirements that could result in the repayment of any support payments we
have received.


We
manufacture and distribute fountain products and provide fountain equipment service to
PepsiCo customers in certain territories in accordance with various agreements. There are
other products that we produce and/or distribute through various arrangements with PepsiCo
or partners of PepsiCo. We also purchase finished beverage products from PepsiCo and
certain of its affiliates including tea, concentrate and finished beverage products from a
Pepsi/Lipton partnership, as well as finished beverage products from a Pepsi/Starbucks
partnership.


PepsiCo
provides various procurement services under a shared services agreement, including the
execution of derivatives contracts associated with certain related raw materials
purchases. PepsiCo also collects and remits to us certain rebates from the various
suppliers related to our procurement volume.


We have an existing arrangement with a subsidiary of Pohlad Companies related to the joint ownership
of an aircraft. This transaction is not material to our Condensed Consolidated Financial
Statements. Robert C. Pohlad, our Chairman and Chief Executive Officer, is the President
and owner of approximately 33 percent of the capital stock of Pohlad Companies.


See
additional discussion of our related party transactions in our Annual Report on Form 10-K
for the fiscal year 2003.
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|26
|--

|
|

|FORWARD-LOOKING
STATEMENTS


This
quarterly report on Form 10-Q contains certain forward-looking statements of expected
future developments, as defined in the Private Securities Litigation Reform Act of 1995.
The forward-looking statements in this Form 10-Q refer to the expectations regarding
continuing operating improvement and other matters. These forward-looking statements
reflect our expectations and are based on currently available data; however, actual
results are subject to future risks and uncertainties, which could materially affect
actual performance. Risks and uncertainties that could affect such future performance
include, but are not limited to, the following: competition, including product and pricing
pressures; changing trends in consumer tastes; changes in the our relationship and/or
support programs with PepsiCo and other brand owners; market acceptance of new product
offerings; weather conditions; cost and availability of raw materials; availability of
capital; labor and employee benefit costs; unfavorable interest rate and currency
fluctuations; costs of legal proceedings; outcomes of environmental claims and litigation;
changing legislation; and general economic, business and political conditions in the
countries and territories where we operate.


These
events and uncertainties are difficult or impossible to predict accurately and many are
beyond our control. We assume no obligation to publicly release the result of any
revisions that may be made to any forward-looking statements to reflect events or
circumstances after the date of such statements or to reflect the occurrence of
anticipated or unanticipated events.


Item 3.      Quantitative and
Qualitative Disclosures About Market Risk.


We
are subject to various market risks, including risks from changes in commodity prices,
interest rates and currency exchange rates.


Commodity Prices


The
risk from commodity price changes relates to our ability to recover higher product costs
through price increases to customers, which may be limited due to the competitive pricing
environment that exists in the soft drink business. We use derivative financial
instruments to hedge price fluctuations for a portion of our aluminum requirements over a
specified period of time. Because of the high correlation between aluminum commodity
prices and our contractual cost of these products, we consider these hedges to be highly
effective. As of the end of the third quarter of 2004, we have hedged a portion of our
anticipated aluminum can purchases through November 2005. We also use derivative financial
instruments to hedge price fluctuations for a portion of our natural gas requirements over
a specified period of time. Because of the high correlation between natural gas commodity
prices and our contractual cost of these products, we consider these hedges to be highly
effective. As of the end of the third quarter of 2004, we have hedged a portion of our
anticipated natural gas purchases through March of 2005.


Interest Rates


In
the third quarter and first nine months of 2004, the risk from changes in interest rates
was not material to our operations because a significant portion of our debt issues
represented fixed rate obligations. Our floating rate exposure relates to changes in the
six-month London Interbank Offered Rank (LIBOR) rate and the overnight Federal
Funds rate. Assuming consistent levels of floating rate debt with those held at the end of
the third quarter of 2004, a 50 basis point (0.5 percent) change in each of these rates
would not have had a significant impact on our third quarter and first nine months of 2004
interest expense. We had cash equivalents throughout the third quarter and first nine
months of 2004, principally invested in money market funds, which were most closely tied
to overnight Federal Funds rates. Assuming a change of 50 basis points in the rate of
interest associated with our cash equivalents at the end of the third quarter of 2004,
interest income for the third quarter and first nine months of 2004 would not have changed
by a significant amount.
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|27
|--

|
|

|Currency Exchange Rates


Because
we operate in international franchise territories, we are subject to exposure resulting
from changes in currency exchange rates. Currency exchange rates are influenced by a
variety of economic factors including local inflation, growth, interest rates and
governmental actions, as well as other factors. We currently do not hedge the translation
risks of investments in our international operations. Any positive cash flows generated by
international operations have been reinvested in the operations or used to repay
intercompany loans.


International
operations, based on net sales, represented approximately 17 percent and 15 percent of our
total operations in the third quarter and first nine months of 2004, respectively. Changes
in currency exchange rates impact the translation of the results of certain international
operations from their local currencies into U.S. dollars. If the currency exchange rates
had changed by five percent in the third quarter and first nine months of 2004, we
estimate the impact on reported operating income for those periods would not have been
significant. Our estimate reflects the fact that a portion of the international operations
costs are denominated in U.S. dollars, including concentrate purchases. This estimate does
not take into account the possibility that rates can move in opposite directions and that
gains in one category may or may not be offset by losses from another category.


Equity Prices


We
are subject to equity price risk related to the forward contract we entered into as part
of our
accelerated stock repurchase program (see the Accelerated Share Repurchase
Program note in the Condensed Consolidated Financial Statements for further
discussion). At the end of the program, we may receive or be required to pay a price
adjustment based on the difference between the weighted average price of our stock over
the life of the program and the initial purchase price of $20.03 per share. At our
election, any payments we are obligated to make pursuant to the settlement of the forward
contract will either be in cash or in shares of our common stock. Changes in the fair
value of our common stock will impact the final settlement of the program. At the end of
the third quarter of 2004, the investment bank had acquired approximately 7.7 million
shares at an average price of $20.31 per share. The following table sets forth the
reported high and low sales prices of our common stock as reported on the New York Stock
Exchange during the third quarter and first nine months of 2004:
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |      |  |  | Third Quarter2004 |   | First Nine Months2004 |  |  
| | ---- |  |  | ----------------- | - | --------------------- |  | -
| |      |  |  |                   |   |                       |  |  
| | High |  |  |                   | $ | 21.60                 |  | $
| | Low  |  |  |                   |   | 18.29                 |  |  

|Item 4.      Controls and
Procedures.


We
maintain a system of disclosure controls and procedures that is designed to provide
reasonable assurance that information, which is required to be disclosed, is accumulated
and communicated to management timely. At the end of the period covered by this report, we
carried out an evaluation, under the supervision and with the participation of our
management, including our Chief Executive Officer and Chief Financial Officer, of the
effectiveness of the design and operation of our disclosure controls and procedures
pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, our Chief Executive
Officer and Chief Financial Officer concluded that our disclosure controls and procedures
are effective in timely alerting them to material information relating to us required to
be included in our periodic SEC filings.


During
the third quarter of 2004, there were no significant changes in our internal control over
financial reporting or in other factors that have materially affected, or are reasonably
likely to materially affect, our internal control over financial reporting.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|28
|--

|
|

|PART II-OTHER
INFORMATION


Item 1.      Legal
Proceedings.


No
material changes to be reported for the third quarter of 2004.


Item 2.      Unregistered
Sales of Equity and Use of Proceeds


(c)   Our
share repurchase program activity for each of the three periods ended October 2, 2004 was
as follows:
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |                                       | Total
        Number ofSharesPurchased |   | Average
        Price Paidper Share |   | Total Number of Share
        Purchased as Part ofPublicly AnnouncedPlans or Programs (1) |  | Maximum Number
        of Shares that MayYet Be PurchasedUnder the Plans orPrograms |           
| | ------------------------------------- | -------------------------------------- | - | ----------------------------------- | - | ----------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------------- | ----------
| |                                       |                                        |   |                                     |   |                                                                                           |  |                                                                                     |           
| |                                       |                                        |   |                                     |   |                                                                                           |  |                                                                                     |           
| | July 4 - July 31, 2004                |                                        |  |                                     | $ |                                                                                          |  |                                                                                     | 13,550,701
| | August 1 - August 28, 2004            |                                        |  |                                     |   |                                                                                          |  |                                                                                     | 13,550,701
| | August 29 - October 2, 2004           |                                        |  |                                     |   |                                                                                          |  |                                                                                     | 13,550,701
| |                                       |                                        |   |                                     |   |                                                                                           |  |                                                                                     |           
| | For the Quarter Ended October 2, 2004 |                                        |  |                                     | $ |                                                                                          |  |                                                                                     |           
| |                                       |                                        |   |                                     |   |                                                                                           |  |                                                                                     |           

| | (1) | On December 19, 2002, we announced that our Board of Directors authorized the
          repurchase of 20 million shares under a previously authorized repurchase
          program. Prior to fiscal year 2004, we repurchased 3,550,701 shares under the
          program. All share repurchases reported above have been made pursuant to the
          program.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Item 5.      Other Information
|------------------------------

| | On November 9, 2004, PepsiAmericas, Inc.,
Pohlad Companies, Dakota Holdings, LLC and Robert C. Pohlad entered into an amendment to the Shareholder Agreement by and among
such parties dated November 30, 2000.  The amendment clarifies that, in the event of a reduction in the number of voting securities
outstanding due to a purchase of common stock by our company, or any other event beyond the reasonable control of Pohlad Companies,
Dakota Holdings, LLC and Robert C. Pohlad (collectively, the "Shareholder Group"), the maximum ownership percentage that the Shareholder
Group may own will become the Shareholder Group's total ownership percentage after giving effect to such reduction in voting securities
outstanding.  The Affiliated Transaction Committee of our Board of Directors approved the amendment, which appears as an exhibit to
this report.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | We have an existing arrangement with a subsidiary of
Pohlad Companies related to the joint ownership of an aircraft.  This transaction is not material to our Condensed Consolidated Financial
Statements.  Robert C. Pohlad, our Chairman and Chief Executive Officer, is the President and owner of approximately 33 percent of the
capital stock of Pohlad Companies.  Dakota Holdings, LLC is a Delaware limited liability company whose members are Pohlad Companies;
Beverage Investment, LLC, a company under common control with Pohlad Companies; and Midwest Beverage Holdings, LLC, which is also
a company under common control with Pohlad Companies.  As of the end of the third quarter of 2004, Dakota Holdings, LLC beneficially owned
8.7 percent of our common stock.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Item 6.      Exhibits

        See "Exhibit Index."
|---------------------------------------------------

|29
|--

|
|

|SIGNATURE
|---------

|Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | PEPSIAMERICAS, INC.
| |  | -------------------

|Dated: | November 10, 2004 | By: | /s/ G. MICHAEL DURKIN, JR.                                          
|------ | ----------------- | --- | --------------------------------------------------------------------
|       |                   |     |                                                                     
|       |                   |     | G. Michael Durkin, Jr.                                              
|       |                   |     | Executive Vice President
                and Chief Financial Officer
|       |                   |     | (As Chief Accounting
                Officer and Duly               
|       |                   |     | Authorized Officer
                of PepsiAmericas, Inc.)          

|30
|--

---

|EXHIBIT INDEX
|-------------

|ExhibitNumber | Description of Exhibit
|------------- | ----------------------

|10 | Amendment
to Shareholder Agreement, by and among PepsiAmericas, Inc., Pohlad Companies,
Dakota Holdings, LLC and Robert C. Pohlad, dated November 9, 2004.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------

|31.1 | Chief Executive Officer
        Certification pursuant to Exchange Act Rule 13a-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|31.2 | Chief Financial Officer
        Certification pursuant to Exchange Act Rule 13a-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|32.1 | Chief Executive Officer
        Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|32.2 | Chief Financial Officer
        Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|31
|--