System Sales Up 6%, Diluted EPS Up 4%, or 10%
Excluding F/X
Operating Profit Reaches $374 million
with Core Operating Profit1 Growing to $396 million
Total Stores Have Surpassed Milestone of 15,000 with Record First
Quarter Openings of 378 Net New Stores
Record Quarterly Cash Return to Shareholders of $745 million
SHANGHAI,
April 29,
2024 /PRNewswire/ -- Yum China Holdings, Inc. (the
"Company" or "Yum China") (NYSE:
YUMC and HKEX: 9987) today reported unaudited results for the first
quarter ended March 31, 2024.
First Quarter Highlights
- Total system sales grew 6% year over year ("YoY")
excluding foreign currency translation ("F/X"), primarily
attributable to 8% net new unit contribution.2
- Total store count reached 15,022 as of March 31, 2024, including 10,603 KFC stores and
3,425 Pizza Hut stores. The Company opened 378 net new
stores in the quarter, a record for the first quarter.
- Total revenues increased 1% YoY to $2.96 billion. Excluding F/X, total revenues
would have been $154 million higher,
or 7% increase YoY.
- Same-store sales reached 97% of the prior year's level,
against strong performance in the same period last year.
- Operating profit was $374
million. Excluding F/X, operating profit would have been
$22 million higher. Core operating
profit grew 1% YoY to $396
million.
- Operating profit as a percentage of total
revenues ("OP Margin") was 12.6%. Savings in
G&A partially offset the lower Restaurant margin, which
was 17.6% in the quarter.
- Diluted EPS increased 4% YoY to $0.71, up 10% YoY excluding F/X.
- Delivery sales grew 12% YoY and contributed
approximately 38% of KFC and Pizza Hut's Company sales. Digital
sales3 reached $2.5
billion, with digital ordering accounted for
approximately 89% of total Company sales.
- Total membership of KFC and Pizza Hut reached 485
million. Member sales accounted for approximately 65% of KFC and
Pizza Hut's system sales in aggregate.
- Yum China returned approximately
$745 million to shareholders in the
first quarter through share repurchases and cash dividends,
the highest quarterly return in the Company's history.
CEO Comments
Joey Wat, CEO
of Yum China, commented, "We achieved solid sales growth in
the first quarter with total revenues hitting an all-time high. Our
core operating profit grew modestly from last year's high base and
EPS was up double digits excluding foreign currency. Meanwhile, we
are marching forward with our expansion initiatives in a
disciplined manner, bringing our total store count to a milestone
of 15,000 stores. Besides investing in our organic growth, we
boosted capital returns to shareholders to a new record level.
Remaining agile, we are continuously learning and innovating to
embrace new consumer trends in changing market conditions. Our
amazing high-ticket products, such as our KFC beef burger and whole
chicken, grew by double digits in the quarter. Our six-year old
iconic Crazy Thursday campaign and limited-time-offer of
all-you-can-eat at Pizza Hut continue to excite customers and drive
incremental traffic. By optimizing delivery strategies, KFC
expanded its market share on the aggregator platforms and drove
double-digit growth in delivery sales. At the same time, our
relentless pursuit of greater operational efficiency from store to
supply chain further fortifies our resilience. This has empowered
us to pass on savings to our customers and other
stakeholders."
Wat continued, "Operating under a near-term
challenging environment, we will remain laser-focused on
understanding and capturing the evolving needs of consumers to
continually connect with them. Looking toward the future, we are
absolutely confident in seizing China's vast opportunities. We are
expanding addressable market through a multifaceted approach with
flexible store formats, strategic franchising and a range of
exciting products across price points. With these actions underway,
we believe we are well-poised to sustain strong growth and create
long-term value for our shareholders."
1Core
operating profit is defined as Operating profit adjusted for
Special Items, further excluding Items Affecting Comparability and
the impact of F/X. The Company uses
Core operating profit for the purposes of evaluating
the performance of its core operations. Please refer to
"Reconciliation of Reported GAAP Results to Non-GAAP Measures"
included in the accompanying tables of this release for further
details.
|
2 Net
new unit contribution refers to
sales contribution from net new stores.
|
3
Digital sales refer to sales at Company-owned stores where
orderings were placed digitally.
|
Key Financial
Results
|
|
|
|
First
Quarter
|
|
|
|
|
|
|
%
Change
|
|
|
2024
|
|
2023
|
|
Reported
|
|
Ex F/X
|
|
System Sales Growth
(4) (%)
|
6
|
|
17
|
|
NM
|
|
NM
|
|
Same-Store Sales Growth
(4) (%)
|
(3)
|
|
8
|
|
NM
|
|
NM
|
|
Operating Profit
($mn)
|
374
|
|
416
|
|
(10)
|
|
(5)
|
|
Adjusted Operating
Profit (5) ($mn)
|
374
|
|
419
|
|
(11)
|
|
(6)
|
|
Core Operating Profit
(5) (6) ($mn)
|
396
|
|
392
|
|
NM
|
|
+1
|
|
OP Margin
(%)
|
12.6
|
|
14.3
|
|
(1.7)
|
|
(1.7)
|
|
Core OP Margin
(5) (7) (%)
|
12.7
|
|
13.5
|
|
NM
|
|
(0.8)
|
|
Net Income
($mn)
|
287
|
|
289
|
|
(1)
|
|
+5
|
|
Adjusted Net Income
(5) ($mn)
|
287
|
|
292
|
|
(2)
|
|
+4
|
|
Diluted Earnings Per
Common Share ($)
|
0.71
|
|
0.68
|
|
+4
|
|
+10
|
|
Adjusted Diluted
Earnings Per Common Share (5) ($)
|
0.71
|
|
0.69
|
|
+3
|
|
+9
|
|
|
|
|
|
|
|
|
|
|
4 System
sales and same-store sales percentages exclude the impact of F/X.
Effective January 1, 2018, temporary store closures
are normalized in the same-store sales calculation
by excluding the period during which stores are temporarily
closed.
|
5 See
"Reconciliation of Reported GAAP Results to non-GAAP Measures"
included in the accompanying tables
of this release for further details.
|
6 Current
period amounts are derived by translating results at average
exchange rates of the prior year period.
|
7 Core OP
margin refers to core operating profit as a percentage of total
revenues excluding F/X.
|
Note: All
comparisons are versus the same period a year ago.
|
Percentages may not
recompute due to rounding.
|
NM refers to not
meaningful.
|
KFC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
Quarter
|
|
|
|
|
|
%/ppts
Change
|
|
2024
|
|
2023
|
|
Reported
|
|
Ex
F/X
|
Restaurants
|
10,603
|
|
9,239
|
|
+15
|
|
NM
|
System Sales Growth
(%)
|
7
|
|
17
|
|
NM
|
|
NM
|
Same-Store Sales Growth
(%)
|
(2)
|
|
8
|
|
NM
|
|
NM
|
Total Revenues
($mn)
|
2,230
|
|
2,198
|
|
+1
|
|
+7
|
Operating Profit
($mn)
|
372
|
|
420
|
|
(11)
|
|
(7)
|
Core Operating Profit
($mn)
|
392
|
|
396
|
|
NM
|
|
(1)
|
Restaurant Margin
(%)
|
19.3
|
|
22.2
|
|
(2.9)
|
|
(2.9)
|
- System sales for KFC grew 7% YoY for the quarter, primarily
driven by net new unit contribution of 8%.
- KFC opened 307 net new stores during the quarter, more than
double the net new stores opened in the prior year period. This
includes 58 net new stores opened by franchisees.
- Operating profit was $372 million
and Core operating profit was $392
million for the quarter.
- Restaurant margin was 19.3% for the quarter. Excluding Items
Affecting Comparability at the restaurant level, restaurant margin
decreased 190 basis points versus strong comparison a year ago,
primarily due to increased value-for-money offerings to drive
traffic and wage inflation, partially offset by favorable commodity
prices.
- Delivery sales grew 14% and contributed approximately 39%
of KFC's Company sales for the quarter. Off-premise dining
accounted for approximately 68% of KFC's Company sales.
Pizza
Hut
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
Quarter
|
|
|
|
|
|
%/ppts
Change
|
|
2024
|
|
2023
|
|
Reported
|
|
Ex
F/X
|
Restaurants
|
3,425
|
|
2,983
|
|
+15
|
|
NM
|
System Sales Growth
(%)
|
4
|
|
17
|
|
NM
|
|
NM
|
Same-Store Sales Growth
(%)
|
(5)
|
|
7
|
|
NM
|
|
NM
|
Total Revenues
($mn)
|
595
|
|
597
|
|
-
|
|
+5
|
Operating Profit
($mn)
|
47
|
|
55
|
|
(15)
|
|
(10)
|
Core Operating Profit
($mn)
|
50
|
|
52
|
|
NM
|
|
(4)
|
Restaurant Margin
(%)
|
12.5
|
|
14.2
|
|
(1.7)
|
|
(1.7)
|
- System sales for Pizza Hut grew 4% YoY for the quarter,
primarily driven by net new unit contribution of 8%.
- Pizza Hut opened 113 net new stores during the quarter, a 40%
increase from the 80 net new stores opened in the first quarter of
the prior year.
- Operating profit was $47 million
and Core operating profit was $50
million for the quarter.
- Restaurant margin for the quarter was 12.5%. Excluding Items
Affecting Comparability at the restaurant level, restaurant margin
decreased 100 basis points versus strong comparison a year ago,
primarily due to increased value-for-money offerings to drive
traffic and wage inflation, partially offset by operational
efficiency improvement and savings in advertising expenses.
- Delivery sales grew 5% and contributed approximately 37% of
Pizza Hut's Company sales for the quarter. Off-premise dining
accounted for approximately 47% of Pizza Hut's Company sales.
Accelerated Shareholder Returns
- Yum China stepped up share
repurchases in the quarter totaling 16.6 million shares of common
stock for approximately $681 million.
As of March 31, 2024, approximately
$853 million remained available for
future share repurchases under the current authorization
program.
- Yum China's board of directors
declared a cash dividend of $0.16 per
share on Yum China's common stock,
payable on June 18, 2024 to
shareholders of record as of the close of business on May 28, 2024.
Outlook
The Company's targets for 2024 fiscal year remain
unchanged from the prior period's disclosures.
- Open approximately 1,500 to 1,700 net new stores.
- Make capital expenditures in the range of approximately
$700 million to $850 million.
- Return a Company record-setting $1.5
billion to shareholders through quarterly cash dividends and
share repurchases.
Note on Non-GAAP Measures
Reported GAAP results include items that are
excluded from non-GAAP measures. See "Reconciliation of Reported
GAAP Results to Non-GAAP Measures" and "Segment Results" within
this release for non-GAAP reconciliation details.
Conference Call
Yum China's management will hold
an earnings conference call at 8:00
p.m. U.S. Eastern Time on Monday,
April 29, 2024 (8:00 a.m.
Beijing/Hong Kong Time on
Tuesday, April 30, 2024).
A live webcast of the call may be accessed
https://edge.media-server.com/mmc/p/29a7ndj.
To join by phone, please register in advance of
the conference through the link provided below. Upon registering,
you will be provided with participant dial-in numbers, a passcode
and a unique access PIN.
Pre-registration
link:
https://s1.c-conf.com/diamondpass/10037794-hf876t.html
A replay of the conference call will be available
one hour after the call ends until Tuesday,
May 7, 2024 and may be accessed by phone using the following
numbers:
U.S.:
|
1 855 883
1031
|
Mainland
China:
|
400 1209 216
|
Hong Kong:
|
800 930 639
|
U.K.:
|
0800 031
4295
|
|
|
Replay PIN:
|
10037794
|
Additionally, this earnings release, the
accompanying slides, as well as the live and archived webcast of
this conference call will be available at Yum China's Investor
Relations website at http://ir.yumchina.com.
For important news and information regarding
Yum China, including our filings
with the U.S. Securities and Exchange Commission and the Hong Kong
Stock Exchange, visit Yum China's
Investor Relations website at http://ir.yumchina.com. Yum China uses this website as a primary channel
for disclosing key information to its investors, some of which may
contain material and previously non-public information.
Forward-Looking Statements
This press release contains "forward-looking
statements" within the meaning of Section 27A of the Securities Act
of 1933 and Section 21E of the Securities Exchange Act of 1934,
including under "2024 Outlook." We intend all forward-looking
statements to be covered by the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995. Forward-looking
statements generally can be identified by the fact that they do not
relate strictly to historical or current facts and by the use of
forward-looking words such as "expect," "expectation," "believe,"
"anticipate," "may," "could," "intend," "belief," "plan,"
"estimate," "target," "predict," "project," "likely," "will,"
"continue," "should," "forecast," "outlook," "commit" or similar
terminology. These statements are based on current estimates and
assumptions made by us in light of our experience and perception of
historical trends, current conditions and expected future
developments, as well as other factors that we believe are
appropriate and reasonable under the circumstances, but there can
be no assurance that such estimates and assumptions will prove to
be correct. Forward-looking statements include, without limitation,
statements regarding the future strategies, growth, business plans,
investments, store openings, capital expenditures, dividend and
share repurchase plans, CAGR for system sales, operating profit and
EPS, earnings, performance and returns of Yum China, anticipated effects of population and
macroeconomic trends, pace of recovery of Yum China's business, the anticipated effects of
our innovation, digital and delivery capabilities and investments
on growth and beliefs regarding the long-term drivers of
Yum China's business.
Forward-looking statements are not guarantees of performance and
are inherently subject to known and unknown risks and uncertainties
that are difficult to predict and could cause our actual results or
events to differ materially from those indicated by those
statements. We cannot assure you that any of our expectations,
estimates or assumptions will be achieved. The forward-looking
statements included in this press release are only made as of the
date of this press release, and we disclaim any obligation to
publicly update any forward-looking statement to reflect subsequent
events or circumstances, except as required by law. Numerous
factors could cause our actual results or events to differ
materially from those expressed or implied by forward-looking
statements, including, without limitation: whether we are able to
achieve development goals at the times and in the amounts currently
anticipated, if at all, the success of our marketing campaigns and
product innovation, our ability to maintain food safety and quality
control systems, changes in public health conditions, our ability
to control costs and expenses, including tax costs, as well as
changes in political, economic and regulatory conditions in
China, and those set forth under
the caption "Risk Factors" in our Annual Report on Form 10-K and
subsequent Quarterly Reports on Form 10-Q). In addition, other
risks and uncertainties not presently known to us or that we
currently believe to be immaterial could affect the accuracy of any
such forward-looking statements. All forward-looking statements
should be evaluated with the understanding of their inherent
uncertainty. You should consult our filings with the Securities and
Exchange Commission (including the information set forth under the
caption "Management's Discussion and Analysis of Financial
Condition and Results of Operations" in our Annual Report on Form
10-K and subsequent Quarterly Reports on Form 10-Q) for additional
detail about factors that could affect our financial and other
results.
About Yum China Holdings, Inc.
Yum China is the
largest restaurant company in China with a mission to make every life taste
beautiful. The Company has over 400,000 employees and operates over
15,000 restaurants under six brands across more than 2,000 cities
in China. KFC and Pizza Hut are
the leading brands in the quick-service and casual dining
restaurant spaces in China,
respectively. In addition, Yum China
has also partnered with Lavazza to develop the Lavazza coffee
concept in China. Little Sheep and
Huang Ji Huang specialize in Chinese
cuisine. Taco Bell offers innovative Mexican-inspired food.
Yum China has a world-class,
digitalized supply chain which includes an extensive network of
logistics centers nationwide and an in-house supply chain
management system. Its strong digital capabilities and loyalty
program enable the Company to reach customers faster and serve them
better. Yum China is a Fortune 500
company with the vision to be the world's most innovative pioneer
in the restaurant industry. For more information, please visit
http://ir.yumchina.com.
Contacts
Investor Relations Contact:
|
|
|
Tel: +86 21 2407
7556
IR@YumChina.com
|
|
|
|
Media Contact:
|
|
|
Tel: +86 21 2407
7875
Media@YumChina.com
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Statements of Income
|
(in US$ million,
except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
|
|
3/31/2024
|
|
3/31/2023
|
|
B/(W)
|
|
Revenues
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$ 2,794
|
|
$ 2,772
|
|
1
|
|
|
Franchise fees and
income
|
|
25
|
|
25
|
|
2
|
|
|
Revenues from
transactions with franchisees
|
|
107
|
|
93
|
|
15
|
|
|
Other
revenues
|
|
32
|
|
27
|
|
18
|
|
|
Total
revenues
|
|
2,958
|
|
2,917
|
|
1
|
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
Food and
paper
|
|
896
|
|
835
|
|
(7)
|
|
|
Payroll and employee
benefits
|
|
708
|
|
683
|
|
(4)
|
|
|
Occupancy and other
operating expenses
|
|
697
|
|
691
|
|
(1)
|
|
|
Company restaurant
expenses
|
|
2,301
|
|
2,209
|
|
(4)
|
|
|
General and
administrative expenses
|
|
140
|
|
163
|
|
14
|
|
|
Franchise
expenses
|
|
10
|
|
10
|
|
—
|
|
|
Expenses for
transactions with franchisees
|
|
104
|
|
91
|
|
(14)
|
|
|
Other operating costs
and expenses
|
|
29
|
|
24
|
|
(21)
|
|
|
Closures and impairment
expenses, net
|
|
1
|
|
3
|
|
42
|
|
|
Other (income)
expenses, net
|
|
(1)
|
|
1
|
|
NM
|
|
|
Total costs and
expenses, net
|
|
2,584
|
|
2,501
|
|
(3)
|
|
|
Operating
Profit
|
|
374
|
|
416
|
|
(10)
|
|
|
Interest income,
net
|
|
38
|
|
38
|
|
(1)
|
|
|
Investment gain
(loss)
|
|
8
|
|
(17)
|
|
NM
|
|
|
Income Before Income
Taxes and
Equity in Net Earnings (Losses) from Equity Method
Investments
|
|
420
|
|
437
|
|
(4)
|
|
|
Income tax
provision
|
|
(113)
|
|
(125)
|
|
10
|
|
|
Equity in net earnings
(losses) from equity method investments
|
|
—
|
|
1
|
|
60
|
|
|
Net income – including
noncontrolling interests
|
|
307
|
|
313
|
|
(2)
|
|
|
Net income –
noncontrolling interests
|
|
20
|
|
24
|
|
17
|
|
|
Net Income – Yum
China Holdings, Inc.
|
|
$
287
|
|
$
289
|
|
(1)
|
|
|
Effective tax
rate
|
|
26.9 %
|
|
28.5 %
|
|
1.6
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Common Share
|
|
$
0.72
|
|
$
0.69
|
|
|
|
|
Weighted-average shares
outstanding
(in millions)
|
|
401
|
|
418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per
Common Share
|
|
$
0.71
|
|
$
0.68
|
|
|
|
|
Weighted-average shares
outstanding
(in millions)
|
|
403
|
|
423
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
Food and
paper
|
|
32.1
|
|
30.1
|
|
(2.0)
|
ppts.
|
|
Payroll and employee
benefits
|
|
25.4
|
|
24.6
|
|
(0.8)
|
ppts.
|
|
Occupancy and other
operating expenses
|
|
24.9
|
|
25.0
|
|
0.1
|
ppts.
|
|
Restaurant
margin
|
|
17.6 %
|
|
20.3 %
|
|
(2.7)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding. NM refers to not meaningful.
|
|
Yum China Holdings,
Inc.
|
KFC Operating
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
|
|
3/31/2024
|
|
3/31/2023
|
|
B/(W)
|
|
Revenues
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$ 2,193
|
|
$ 2,166
|
|
1
|
|
|
Franchise fees and
income
|
|
18
|
|
17
|
|
6
|
|
|
Revenues from
transactions with franchisees
|
|
14
|
|
10
|
|
30
|
|
|
Other
revenues
|
|
5
|
|
5
|
|
(8)
|
|
|
Total
revenues
|
|
2,230
|
|
2,198
|
|
1
|
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
Food and
paper
|
|
694
|
|
646
|
|
(8)
|
|
|
Payroll and employee
benefits
|
|
542
|
|
512
|
|
(6)
|
|
|
Occupancy and other
operating expenses
|
|
535
|
|
527
|
|
(2)
|
|
|
Company restaurant
expenses
|
|
1,771
|
|
1,685
|
|
(5)
|
|
|
General and
administrative expenses
|
|
61
|
|
68
|
|
11
|
|
|
Franchise
expenses
|
|
9
|
|
9
|
|
(2)
|
|
|
Expenses for
transactions with franchisees
|
|
12
|
|
9
|
|
(26)
|
|
|
Other operating costs
and expenses
|
|
4
|
|
4
|
|
7
|
|
|
Closures and impairment
expenses, net
|
|
1
|
|
1
|
|
17
|
|
|
Other expenses,
net
|
|
—
|
|
2
|
|
94
|
|
|
Total costs and
expenses, net
|
|
1,858
|
|
1,778
|
|
(5)
|
|
|
Operating
Profit
|
|
$
372
|
|
$
420
|
|
(11)
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
Food and
paper
|
|
31.7
|
|
29.8
|
|
(1.9)
|
ppts.
|
|
Payroll and employee
benefits
|
|
24.7
|
|
23.6
|
|
(1.1)
|
ppts.
|
|
Occupancy and other
operating expenses
|
|
24.3
|
|
24.4
|
|
0.1
|
ppts.
|
|
Restaurant
margin
|
|
19.3 %
|
|
22.2 %
|
|
(2.9)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding.
|
|
Yum China Holdings,
Inc.
|
Pizza Hut Operating
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
|
|
3/31/2024
|
|
3/31/2023
|
|
B/(W)
|
|
Revenues
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$
587
|
|
$
591
|
|
(1)
|
|
|
Franchise fees and
income
|
|
2
|
|
2
|
|
(1)
|
|
|
Revenues from
transactions with franchisees
|
|
1
|
|
1
|
|
(7)
|
|
|
Other
revenues
|
|
5
|
|
3
|
|
82
|
|
|
Total
revenues
|
|
595
|
|
597
|
|
—
|
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
Food and
paper
|
|
198
|
|
184
|
|
(7)
|
|
|
Payroll and employee
benefits
|
|
162
|
|
167
|
|
3
|
|
|
Occupancy and other
operating expenses
|
|
154
|
|
156
|
|
1
|
|
|
Company restaurant
expenses
|
|
514
|
|
507
|
|
(1)
|
|
|
General and
administrative expenses
|
|
27
|
|
29
|
|
7
|
|
|
Franchise
expenses
|
|
1
|
|
1
|
|
2
|
|
|
Expenses for
transactions with franchisees
|
|
1
|
|
1
|
|
10
|
|
|
Other operating costs
and expenses
|
|
5
|
|
3
|
|
(103)
|
|
|
Closures and impairment
expenses, net
|
|
—
|
|
1
|
|
39
|
|
|
Total costs and
expenses, net
|
|
548
|
|
542
|
|
(1)
|
|
|
Operating
Profit
|
|
$
47
|
|
$
55
|
|
(15)
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
Food and
paper
|
|
33.7
|
|
31.2
|
|
(2.5)
|
ppts.
|
|
Payroll and employee
benefits
|
|
27.6
|
|
28.2
|
|
0.6
|
ppts.
|
|
Occupancy and other
operating expenses
|
|
26.2
|
|
26.4
|
|
0.2
|
ppts.
|
|
Restaurant
margin
|
|
12.5 %
|
|
14.2 %
|
|
(1.7)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding.
|
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Balance Sheets
|
(in US$
million)
|
|
|
|
|
|
|
|
3/31/2024
|
|
12/31/2023
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current
Assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
883
|
|
$
1,128
|
Short-term
investments
|
|
1,512
|
|
1,472
|
Accounts receivable,
net
|
|
74
|
|
68
|
Inventories,
net
|
|
345
|
|
424
|
Prepaid expenses and
other current assets
|
|
341
|
|
339
|
Total Current
Assets
|
|
3,155
|
|
3,431
|
Property, plant and
equipment, net
|
|
2,292
|
|
2,310
|
Operating lease
right-of-use assets
|
|
2,167
|
|
2,217
|
Goodwill
|
|
1,900
|
|
1,932
|
Intangible assets,
net
|
|
147
|
|
150
|
Long-term bank deposits
and notes
|
|
907
|
|
1,265
|
Equity
investments
|
|
335
|
|
332
|
Deferred income tax
assets
|
|
129
|
|
129
|
Other assets
|
|
263
|
|
265
|
Total
Assets
|
|
11,295
|
|
12,031
|
|
|
|
|
|
LIABILITIES,
REDEEMABLE NONCONTROLLING INTEREST AND EQUITY
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
Accounts payable and
other current liabilities
|
|
1,936
|
|
2,164
|
Short-term
borrowings
|
|
165
|
|
168
|
Income taxes
payable
|
|
162
|
|
90
|
Total Current
Liabilities
|
|
2,263
|
|
2,422
|
Non-current operating
lease liabilities
|
|
1,847
|
|
1,899
|
Non-current finance
lease liabilities
|
|
44
|
|
44
|
Deferred income tax
liabilities
|
|
387
|
|
390
|
Other
liabilities
|
|
166
|
|
157
|
Total
Liabilities
|
|
4,707
|
|
4,912
|
|
|
|
|
|
Redeemable
Noncontrolling Interest
|
|
13
|
|
13
|
|
|
|
|
|
Equity
|
|
|
|
|
Common stock,
$0.01 par value; 1,000 million shares authorized; 394 million
shares
and 407 million shares issued at March 31, 2024 and
December 31, 2023, respectively;
392 million shares and 407 million shares outstanding
at March 31, 2024 and
December 31, 2023, respectively.
|
|
4
|
|
4
|
Treasury
stock
|
|
(76)
|
|
—
|
Additional paid-in
capital
|
|
4,159
|
|
4,320
|
Retained
earnings
|
|
2,078
|
|
2,310
|
Accumulated other
comprehensive loss
|
|
(300)
|
|
(229)
|
Total Yum China
Holdings, Inc. Stockholders' Equity
|
|
5,865
|
|
6,405
|
Noncontrolling
interests
|
|
710
|
|
701
|
Total
Equity
|
|
6,575
|
|
7,106
|
Total Liabilities,
Redeemable Noncontrolling Interest and Equity
|
|
$ 11,295
|
|
$
12,031
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Statements of Cash Flows
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
|
|
3/31/2024
|
|
|
3/31/2023
|
Cash Flows –
Operating Activities
|
|
|
|
|
|
|
Net income – including
noncontrolling interests
|
|
|
$
307
|
|
|
$
313
|
Depreciation and
amortization
|
|
|
117
|
|
|
116
|
Non-cash operating
lease cost
|
|
|
101
|
|
|
102
|
Closures and impairment
expenses
|
|
|
1
|
|
|
3
|
Investment (gain)
loss
|
|
|
(8)
|
|
|
17
|
Equity in net
(earnings) losses from equity method investments
|
|
|
—
|
|
|
(1)
|
Distributions of income
received from equity method investments
|
|
|
2
|
|
|
4
|
Deferred income
taxes
|
|
|
—
|
|
|
7
|
Share-based
compensation expense
|
|
|
10
|
|
|
13
|
Changes in accounts
receivable
|
|
|
(3)
|
|
|
5
|
Changes in
inventories
|
|
|
74
|
|
|
40
|
Changes in prepaid
expenses, other current assets and value-added tax
assets
|
|
|
(8)
|
|
|
12
|
Changes in accounts
payable and other current liabilities
|
|
|
(136)
|
|
|
(93)
|
Changes in income taxes
payable
|
|
|
73
|
|
|
75
|
Changes in non-current
operating lease liabilities
|
|
|
(100)
|
|
|
(94)
|
Other, net
|
|
|
12
|
|
|
(12)
|
Net Cash Provided by
Operating Activities
|
|
|
442
|
|
|
507
|
Cash Flows –
Investing Activities
|
|
|
|
|
|
|
Capital
spending
|
|
|
(189)
|
|
|
(179)
|
Purchases of short-term
investments, long-term bank deposits and notes
|
|
|
(268)
|
|
|
(1,378)
|
Maturities of
short-term investments, long-term bank deposits and
notes
|
|
|
555
|
|
|
1,126
|
Other, net
|
|
|
1
|
|
|
2
|
Net Cash Provided by
(Used in) Investing Activities
|
|
|
99
|
|
|
(429)
|
Cash Flows –
Financing Activities
|
|
|
|
|
|
|
Repurchase of shares of
common stock
|
|
|
(679)
|
|
|
(60)
|
Cash dividends paid on
common stock
|
|
|
(64)
|
|
|
(54)
|
Dividends paid to
noncontrolling interests
|
|
|
(16)
|
|
|
(15)
|
Contributions from
noncontrolling interests
|
|
|
—
|
|
|
35
|
Other, net
|
|
|
(17)
|
|
|
(5)
|
Net Cash Used in
Financing Activities
|
|
|
(776)
|
|
|
(99)
|
Effect of Exchange
Rates on Cash, Cash Equivalents and Restricted Cash
|
|
|
(10)
|
|
|
2
|
Net Decrease in
Cash, Cash Equivalents and Restricted Cash
|
|
|
(245)
|
|
|
(19)
|
Cash, Cash
Equivalents, and Restricted Cash - Beginning of
Period
|
|
|
1,128
|
|
|
1,130
|
Cash, Cash
Equivalents, and Restricted Cash - End of Period
|
|
|
$
883
|
|
|
$
1,111
|
In this press release:
- Certain performance metrics and non-GAAP measures are presented
excluding the impact of foreign currency translation ("F/X"). These
amounts are derived by translating current year results at prior
year average exchange rates. We believe the elimination of the F/X
impact provides better year-to-year comparability without the
distortion of foreign currency fluctuations.
- System sales growth reflects the results of all restaurants
regardless of ownership, including Company-owned and franchise
restaurants that operate our restaurant concepts, except for
non-Company-owned restaurants for which we do not receive a
sales-based royalty. Sales of franchise restaurants typically
generate ongoing franchise fees for the Company at an average rate
of approximately 6% of system sales. Franchise restaurant sales are
not included in Company sales in the Condensed Consolidated
Statements of Income; however, the franchise fees are included in
the Company's revenues. We believe system sales growth is useful to
investors as a significant indicator of the overall strength of our
business as it incorporates all of our revenue drivers, Company and
franchise same-store sales as well as net unit growth.
- Effective January 1, 2018, the
Company revised its definition of same-store sales growth to
represent the estimated percentage change in sales of food of all
restaurants in the Company system that have been open prior to the
first day of our prior fiscal year, excluding the period during
which stores are temporarily closed. We refer to these as our
"base" stores. Previously, same-store sales growth represented the
estimated percentage change in sales of all restaurants in the
Company system that have been open for one year or more, including
stores temporarily closed, and the base stores changed on a rolling
basis from month to month. This revision was made to align with how
management measures performance internally and focuses on trends of
a more stable base of stores.
Unit Count by
Brand
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KFC
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
Acquired
|
|
3/31/2024
|
|
|
|
Company-owned
|
|
9,237
|
|
303
|
|
(55)
|
|
1
|
|
9,486
|
|
|
|
Franchisees
|
|
1,059
|
|
63
|
|
(4)
|
|
(1)
|
|
1,117
|
|
|
|
Total
|
|
10,296
|
|
366
|
|
(59)
|
|
—
|
|
10,603
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pizza
Hut
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
3/31/2024
|
|
|
|
Company-owned
|
|
3,155
|
|
138
|
|
(25)
|
|
3,268
|
|
|
|
Franchisees
|
|
157
|
|
2
|
|
(2)
|
|
157
|
|
|
|
Total
|
|
3,312
|
|
140
|
|
(27)
|
|
3,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Others
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
3/31/2024
|
|
|
|
Company-owned
|
|
256
|
|
5
|
|
(39)
|
|
222
|
|
|
|
Franchisees
|
|
780
|
|
10
|
|
(18)
|
|
772
|
|
|
|
Total
|
|
1,036
|
|
15
|
|
(57)
|
|
994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Reported GAAP Results to
Non-GAAP Measures
(in millions, except per share
data)
(unaudited)
In addition to the results provided in accordance
with U.S. Generally Accepted Accounting Principles ("GAAP") in this
press release, the Company provides the following non-GAAP
measures:
- Measures adjusted for Special Items, which include Adjusted
Operating Profit, Adjusted Net Income, Adjusted Earnings Per Common
Share ("EPS"), Adjusted Effective Tax Rate and Adjusted
EBITDA;
- Company Restaurant Profit ("Restaurant profit") and Restaurant
margin;
- Core Operating Profit and Core OP margin, which exclude Special
Items, and further adjusted for Items Affecting Comparability and
the impact of F/X;
These non-GAAP measures are not intended to
replace the presentation of our financial results in accordance
with GAAP. Rather, the Company believes that the presentation
of these non-GAAP measures provides additional information to
investors to facilitate the comparison of past and present results,
excluding those items that the Company does not believe are
indicative of our core operations.
With respect to non-GAAP measures adjusted for
Special Items, the Company excludes impact from Special Items for
the purpose of evaluating performance internally and uses them as
factors in determining compensation for certain employees. Special
Items are not included in any of our segment results.
Adjusted EBITDA is defined as net income
including noncontrolling interests adjusted for equity in net
earnings (losses) from equity method investments, income tax,
interest income, net, investment gain or loss, depreciation and
amortization, store impairment charges, and Special Items. Store
impairment charges included as an adjustment item in Adjusted
EBITDA primarily resulted from our semi-annual impairment
evaluation of long-lived assets of individual restaurants, and
additional impairment evaluation whenever events or changes in
circumstances indicate that the carrying value of the assets may
not be recoverable. If these restaurant-level assets were not
impaired, depreciation of the assets would have been recorded and
included in EBITDA. Therefore, store impairment charges were a
non-cash item similar to depreciation and amortization of our
long-lived assets of restaurants. The Company believes that
investors and analysts may find it useful in measuring operating
performance without regard to such non-cash items.
Restaurant Profit is defined as Company sales
less expenses incurred directly by our Company-owned restaurants in
generating Company sales, including cost of food and paper,
restaurant-level payroll and employee benefits, rent, depreciation
and amortization of restaurant-level assets, advertising expenses,
and other operating expenses. Company restaurant margin percentage
is defined as Restaurant profit divided by Company sales. We also
use Restaurant profit and Restaurant margin for the purposes of
internally evaluating the performance of our Company-owned
restaurants and we believe they provide useful information to
investors as to the profitability of our Company-owned
restaurants.
Core Operating Profit is defined as Operating
Profit adjusted for Special Items, and further excluding Items
Affecting Comparability and the impact of F/X. We consider
quantitative and qualitative factors in assessing whether to adjust
for the impact of items that may be significant or that could
affect an understanding of our ongoing financial and business
performance or trends. Items such as charges, gains and accounting
changes which are viewed by management as significantly impacting
the current period or the comparable period, due to changes in
policy or other external factors, or non-cash items pertaining to
underlying activities that are different from or unrelated to our
core operations, are generally considered "Items Affecting
Comparability." Examples of Items Affecting Comparability include,
but are not limited to: temporary relief from landlords and
government agencies; VAT deductions due to tax policy changes; and
amortization of reacquired franchise rights recognized upon
acquisitions. We believe presenting Core Operating Profit provides
additional information to further enhance comparability of our
operating results and we use this measure for purposes of
evaluating the performance of our core operations. Core OP margin
is defined as Core Operating Profit divided by Total revenues,
excluding the impact of F/X.
The following tables set forth the reconciliation
of the most directly comparable GAAP financial measures to the
non-GAAP financial measures. The reconciliation of GAAP Operating
Profit to Restaurant Profit and Core Operating Profit by segment is
presented in Segment Results within this release.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
|
3/31/2024
|
|
3/31/2023
|
Non-GAAP
Reconciliations
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating Profit to Adjusted Operating Profit
|
|
|
|
|
Operating
Profit
|
|
$
374
|
|
$
416
|
Special Items,
Operating Profit
|
|
—
|
|
(3)
|
Adjusted Operating
Profit
|
|
$
374
|
|
$
419
|
Reconciliation of
Net Income to Adjusted Net Income
|
|
|
|
|
Net Income – Yum China
Holdings, Inc.
|
|
$
287
|
|
$
289
|
Special Items, Net
Income –Yum China Holdings, Inc.
|
|
—
|
|
(3)
|
Adjusted Net Income –
Yum China Holdings, Inc.
|
|
$
287
|
|
$
292
|
Reconciliation of
EPS to Adjusted EPS
|
|
|
|
|
Basic Earnings Per
Common Share
|
|
$
0.72
|
|
$
0.69
|
Special Items, Basic
Earnings Per Common Share
|
|
—
|
|
(0.01)
|
Adjusted Basic Earnings
Per Common Share
|
|
$
0.72
|
|
$
0.70
|
Diluted Earnings Per
Common Share
|
|
$
0.71
|
|
$
0.68
|
Special Items, Diluted
Earnings Per Common Share
|
|
—
|
|
(0.01)
|
Adjusted Diluted
Earnings Per Common Share
|
|
$
0.71
|
|
$
0.69
|
Reconciliation of
Effective Tax Rate to Adjusted Effective Tax Rate
|
|
|
|
|
Effective tax
rate
|
|
26.9 %
|
|
28.5 %
|
Impact on effective tax
rate as a result of Special Items
|
|
— %
|
|
0.1 %
|
Adjusted effective tax
rate
|
|
26.9 %
|
|
28.4 %
|
Net income, along with
the reconciliation to Adjusted EBITDA, is presented
below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
|
3/31/2024
|
|
3/31/2023
|
|
|
|
|
|
Reconciliation of
Net Income to Adjusted EBITDA
|
|
|
|
|
Net Income – Yum China
Holdings, Inc.
|
|
$
287
|
|
$
289
|
Net income –
noncontrolling interests
|
|
20
|
|
24
|
Equity in net
(earnings) losses from equity method investments
|
|
—
|
|
(1)
|
Income tax
provision
|
|
113
|
|
125
|
Interest income,
net
|
|
(38)
|
|
(38)
|
Investment (gain)
loss
|
|
(8)
|
|
17
|
Operating
Profit
|
|
374
|
|
416
|
Special Items,
Operating Profit
|
|
—
|
|
3
|
Adjusted Operating
Profit
|
|
374
|
|
419
|
Depreciation and
amortization
|
|
117
|
|
116
|
Store impairment
charges
|
|
4
|
|
4
|
Adjusted
EBITDA
|
|
$
495
|
|
$
539
|
Details of Special
Items are presented below:
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
|
3/31/2024
|
|
3/31/2023
|
|
|
|
|
|
Share-based
compensation expense for Partner PSU
Awards(1)
|
|
$
—
|
|
$
(3)
|
Special Items,
Operating Profit
|
|
—
|
|
(3)
|
Tax effect on Special
Items(2)
|
|
—
|
|
—
|
Special Items, net
income – including noncontrolling interests
|
|
—
|
|
(3)
|
Special Items, net
income – noncontrolling interests
|
|
—
|
|
—
|
Special Items, Net
Income –Yum China Holdings, Inc.
|
|
$
—
|
|
$
(3)
|
Weighted-average
Diluted Shares Outstanding (in millions)
|
|
403
|
|
423
|
Special Items, Diluted
Earnings Per Common Share
|
|
$
—
|
|
$ (0.01)
|
|
|
|
|
|
(1) In
February 2020, the Company granted Partner PSU Awards to
select employees who were deemed critical to the Company's
execution of its strategic operating plan. These PSU awards will
only vest if threshold performance goals are achieved over a
four-
year performance period, with the payout ranging from 0% to 200% of
the target number of shares subject to the PSU awards. These
awards vested as of December 31, 2023 with a payout in the first
quarter of 2024. Partner PSU Awards were granted to address
increased competition for executive talent, motivate
transformational performance and encourage management retention.
Given the
unique nature of these grants, the Compensation Committee does not
intend to grant similar, special grants to the same employees
during the performance period. The impact from these special awards
is excluded from metrics that management uses to assess the
Company's performance.
|
|
(2) The tax
expense was determined based upon the nature, as well as the
jurisdiction, of each Special Item at the applicable tax
rate.
|
Operating Profit,
along with the reconciliation to Core Operating Profit, is
presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
ended
|
|
%
Change
|
|
|
|
3/31/2024
|
|
3/31/2023
|
|
B/(W)
|
|
Reconciliation of
Operating Profit to Core Operating Profit
|
|
|
|
|
|
|
|
Operating
profit
|
|
$
374
|
|
$
416
|
|
(10)
|
|
Special Items,
Operating Profit
|
|
—
|
|
3
|
|
|
|
Adjusted Operating
Profit
|
|
$
374
|
|
$
419
|
|
(11)
|
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
Temporary relief from
landlords(1)
|
|
—
|
|
(8)
|
|
|
|
Temporary relief from
government agencies(2)
|
|
—
|
|
(2)
|
|
|
|
VAT
deductions(3)
|
|
—
|
|
(19)
|
|
|
|
Amortization of
reacquired franchise rights(4)
|
|
—
|
|
2
|
|
|
|
F/X impact
|
|
22
|
|
—
|
|
|
|
Core Operating
Profit
|
|
$
396
|
|
$
392
|
|
1
|
|
Total
revenues
|
|
2,958
|
|
2,917
|
|
1
|
|
F/X impact
|
|
154
|
|
—
|
|
|
|
Total revenues,
excluding the impact of F/X
|
|
$ 3,112
|
|
$ 2,917
|
|
7
|
|
Core OP
margin
|
|
12.7 %
|
|
13.5 %
|
|
(0.8)
|
ppts
|
|
|
|
|
|
|
|
|
(1) In relation to the
effects of the COVID-19 pandemic, the Company was granted lease
concessions from landlords. The lease
concessions were primarily in the form of rent reduction over the
period of time when the Company's restaurant business was
adversely impacted. Such concessions were primarily recognized as a
reduction of Occupancy and other operating expenses within
Company restaurant expenses included in the Condensed Consolidated
Statement of Income in the period the concession was
granted.
|
|
(2) In relation to the
effects of the COVID-19 pandemic, the Company received government
subsidies for employee benefits and
providing training to employees. The temporary relief was primarily
recognized as a reduction to Payroll and employee benefits
within Company restaurant expenses included in the Condensed
Consolidated Statement of Income.
|
|
(3) Pursuant to policy
issued by relevant government authorities, general VAT taxpayers in
certain industries that meet certain
criteria are allowed to claim an additional 10% or 15% input VAT,
which will be used to offset their VAT payables. This VAT
policy
was further extended to December 31, 2023 but the additional
deduction was reduced to 5% or 10% respectively. VAT deductions
were primarily recorded as a reduction to Food and paper and
Occupancy and other operating expenses within Company
restaurant
expenses included in the Condensed Consolidated Statements of
Income. Based on the information currently available to the
Company, such preferential policy is not expected to be
extended.
|
|
(4) As a result of the
acquisition of our previously unconsolidated joint ventures of
Hangzhou KFC, Suzhou KFC and Wuxi KFC, $66
million, $61 million and $61 million of the purchase price were
allocated to intangible assets related to reacquired franchise
rights,
respectively, which were amortized over the remaining franchise
contract period of 1 year, 2.4 years and 5 years, respectively.
The
reacquired franchise rights were fully amortized as of the first
quarter of 2023. The amortization was recorded in Other (Income)
Expenses,
net included in the Condensed Consolidated Statements of
Income.
|
Yum China Holdings,
Inc.
|
Segment
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
3/31/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$ 2,193
|
|
$
587
|
|
$
14
|
|
$
—
|
|
$
—
|
|
$ 2,794
|
Franchise fees and
income
|
|
18
|
|
2
|
|
5
|
|
—
|
|
—
|
|
25
|
Revenues from
transactions with franchisees(2)
|
|
14
|
|
1
|
|
20
|
|
72
|
|
—
|
|
107
|
Other
revenues
|
|
5
|
|
5
|
|
164
|
|
15
|
|
(157)
|
|
32
|
Total
revenues
|
|
$ 2,230
|
|
$
595
|
|
$
203
|
|
$
87
|
|
$
(157)
|
|
$ 2,958
|
Company restaurant
expenses
|
|
1,771
|
|
514
|
|
17
|
|
—
|
|
(1)
|
|
2,301
|
General and
administrative expenses
|
|
61
|
|
27
|
|
10
|
|
42
|
|
—
|
|
140
|
Franchise
expenses
|
|
9
|
|
1
|
|
—
|
|
—
|
|
—
|
|
10
|
Expenses for
transactions with franchisees(2)
|
|
12
|
|
1
|
|
19
|
|
72
|
|
—
|
|
104
|
Other operating costs
and expenses
|
|
4
|
|
5
|
|
162
|
|
14
|
|
(156)
|
|
29
|
Closures and impairment
expenses, net
|
|
1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1
|
Other expenses
(income), net
|
|
—
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
(1)
|
Total costs and
expenses, net
|
|
1,858
|
|
548
|
|
208
|
|
127
|
|
(157)
|
|
2,584
|
Operating Profit
(Loss)
|
|
$
372
|
|
$
47
|
|
$
(5)
|
|
$
(40)
|
|
$
—
|
|
$
374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to
Restaurant Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
3/31/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
372
|
|
$
47
|
|
$
(5)
|
|
$
(40)
|
|
$
—
|
|
$
374
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
18
|
|
2
|
|
5
|
|
—
|
|
—
|
|
25
|
Revenues from
transactions with franchisees(2)
|
|
14
|
|
1
|
|
20
|
|
72
|
|
—
|
|
107
|
Other
revenues
|
|
5
|
|
5
|
|
164
|
|
15
|
|
(157)
|
|
32
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
61
|
|
27
|
|
10
|
|
42
|
|
—
|
|
140
|
Franchise
expenses
|
|
9
|
|
1
|
|
—
|
|
—
|
|
—
|
|
10
|
Expenses for
transactions with franchisees(2)
|
|
12
|
|
1
|
|
19
|
|
72
|
|
—
|
|
104
|
Other operating costs
and expenses
|
|
4
|
|
5
|
|
162
|
|
14
|
|
(156)
|
|
29
|
Closures and impairment
expenses, net
|
|
1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1
|
Other expenses
(income), net
|
|
—
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
(1)
|
Restaurant profit
(loss)
|
|
$
422
|
|
$
73
|
|
$
(3)
|
|
$
—
|
|
$
1
|
|
$
493
|
Company
sales
|
|
2,193
|
|
587
|
|
14
|
|
—
|
|
—
|
|
2,794
|
Restaurant margin
%
|
|
19.3 %
|
|
12.5 %
|
|
(31.4) %
|
|
N/A
|
|
N/A
|
|
17.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to Core
Operating Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
3/31/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
372
|
|
$
47
|
|
$
(5)
|
|
$
(40)
|
|
$
—
|
|
$
374
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Adjusted Operating
Profit
|
|
$
372
|
|
$
47
|
|
$
(5)
|
|
$
(40)
|
|
$
—
|
|
$
374
|
F/X impact
|
|
20
|
|
3
|
|
—
|
|
(1)
|
|
—
|
|
22
|
Core Operating Profit
(Loss)
|
|
$
392
|
|
$
50
|
|
$
(5)
|
|
$
(41)
|
|
$
—
|
|
$
396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
3/31/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$ 2,166
|
|
$
591
|
|
$
15
|
|
$
—
|
|
$
—
|
|
$ 2,772
|
Franchise fees and
income
|
|
17
|
|
2
|
|
6
|
|
—
|
|
—
|
|
25
|
Revenues from
transactions with franchisees(2)
|
|
10
|
|
1
|
|
19
|
|
63
|
|
—
|
|
93
|
Other
revenues
|
|
5
|
|
3
|
|
162
|
|
10
|
|
(153)
|
|
27
|
Total
revenues
|
|
$ 2,198
|
|
$
597
|
|
$
202
|
|
$
73
|
|
$
(153)
|
|
$ 2,917
|
Company restaurant
expenses
|
|
1,685
|
|
507
|
|
18
|
|
—
|
|
(1)
|
|
2,209
|
General and
administrative expenses
|
|
68
|
|
29
|
|
10
|
|
56
|
|
—
|
|
163
|
Franchise
expenses
|
|
9
|
|
1
|
|
—
|
|
—
|
|
—
|
|
10
|
Expenses for
transactions with franchisees(2)
|
|
9
|
|
1
|
|
18
|
|
63
|
|
—
|
|
91
|
Other operating costs
and expenses
|
|
4
|
|
3
|
|
161
|
|
8
|
|
(152)
|
|
24
|
Closures and impairment
expenses, net
|
|
1
|
|
1
|
|
1
|
|
—
|
|
—
|
|
3
|
Other expenses
(income), net
|
|
2
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
1
|
Total costs and
expenses, net
|
|
1,778
|
|
542
|
|
208
|
|
126
|
|
(153)
|
|
2,501
|
Operating Profit
(Loss)
|
|
$
420
|
|
$
55
|
|
$
(6)
|
|
$
(53)
|
|
$
—
|
|
$
416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to
Restaurant Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
3/31/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
420
|
|
$
55
|
|
$
(6)
|
|
$
(53)
|
|
$
—
|
|
$
416
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
17
|
|
2
|
|
6
|
|
—
|
|
—
|
|
25
|
Revenues from
transactions with franchisees(2)
|
|
10
|
|
1
|
|
19
|
|
63
|
|
—
|
|
93
|
Other
revenues
|
|
5
|
|
3
|
|
162
|
|
10
|
|
(153)
|
|
27
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
68
|
|
29
|
|
10
|
|
56
|
|
—
|
|
163
|
Franchise
expenses
|
|
9
|
|
1
|
|
—
|
|
—
|
|
—
|
|
10
|
Expenses for
transactions with franchisees(2)
|
|
9
|
|
1
|
|
18
|
|
63
|
|
—
|
|
91
|
Other operating costs
and expenses
|
|
4
|
|
3
|
|
161
|
|
8
|
|
(152)
|
|
24
|
Closures and impairment
expenses, net
|
|
1
|
|
1
|
|
1
|
|
—
|
|
—
|
|
3
|
Other expenses
(income), net
|
|
2
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
1
|
Restaurant profit
(loss)
|
|
$
481
|
|
$
84
|
|
$
(3)
|
|
$
—
|
|
$
1
|
|
$
563
|
Company
sales
|
|
2,166
|
|
591
|
|
15
|
|
—
|
|
—
|
|
2,772
|
Restaurant margin
%
|
|
22.2 %
|
|
14.2 %
|
|
(21.2) %
|
|
N/A
|
|
N/A
|
|
20.3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to Core
Operating Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
3/31/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
420
|
|
$
55
|
|
$
(6)
|
|
$
(53)
|
|
$
—
|
|
$
416
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
3
|
|
—
|
|
3
|
Adjusted Operating
Profit
|
|
$
420
|
|
$
55
|
|
$
(6)
|
|
$
(50)
|
|
$
—
|
|
$
419
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary relief from
landlords
|
|
(7)
|
|
(1)
|
|
—
|
|
—
|
|
—
|
|
(8)
|
Temporary relief from
government agencies
|
|
(2)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2)
|
VAT
deductions
|
|
(17)
|
|
(2)
|
|
—
|
|
—
|
|
—
|
|
(19)
|
Amortization of
reacquired franchise rights
|
|
2
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2
|
F/X impact
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Core Operating Profit
(Loss)
|
|
$
396
|
|
$
52
|
|
$
(6)
|
|
$
(50)
|
|
$
—
|
|
$
392
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The above tables
reconcile segment information, which is based on management
responsibility, with our Condensed Consolidated
Statements of Income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts have not
been allocated to any segment for purpose of making operating
decision or assessing financial performance as the
transactions are deemed corporate revenues and expenses in
nature.
|
|
(2) Primarily includes
revenues and associated expenses of transactions with franchisees
derived from the Company's central
procurement model whereby the Company centrally purchases
substantially all food and paper products from suppliers and then
sells
and delivers to KFC and Pizza Hut restaurants, including
franchisees.
|
View original
content:https://www.prnewswire.com/news-releases/yum-china-reports-first-quarter-results-302130007.html
SOURCE Yum China Holdings, Inc.