Record Second Quarter Revenue Led by Same-store
Transaction Growth and New Unit Growth
Improved OP Margin and Achieved Record Second Quarter Operating
Profit
Operating Profit Grew 4%, Core Operating Profit1 Grew
12%, Diluted EPS Grew 17%
Record First Half Openings of 779 Net New Stores and Cash Returns
to Shareholders of Nearly $1
Billion
SHANGHAI, China, Aug. 5, 2024
/PRNewswire/ -- Yum China Holdings, Inc. (the "Company" or
"Yum China") (NYSE: YUMC and HKEX:
9987) today reported unaudited results for the second quarter ended
June 30, 2024.
Second Quarter Highlights
- Total system sales grew 4% year over year ("YoY"),
excluding foreign currency translation ("F/X"), on top of last
year's high base. The growth was primarily attributable to 8% of
net new unit contribution.2
- Total store count reached 15,423 as of June 30, 2024, including 10,931 KFC stores
and 3,504 Pizza Hut stores. The Company opened 401 net new
stores in the quarter. 99 net new stores, or 25%, were opened
by franchisees.
- Total revenues increased 1% YoY to $2.68 billion, a record-high for the second
quarter. Excluding F/X, total revenues would have been $85 million higher, or a 4% increase YoY.
- Same-store sales reached 96% of the prior year's
level. Same-store transactions grew 4% YoY.
- Operating profit grew 4% YoY to $266 million, a record level for the second
quarter. Excluding F/X, operating profit would have been
$9 million higher, or a 7% increase
YoY. Core operating profit1 grew 12% YoY to
$275 million.
- OP Margin3 was 9.9%, an increase of 20
basis points YoY, supported by resilient restaurant margins and
savings in G&A expenses.
- Restaurant margin was 15.5%. Excluding $12 million in items affecting comparability,
restaurant margin was approximately the same as the second quarter
last year. Improvement in operational efficiencies supported margin
stability.
- Diluted EPS increased 17% YoY to $0.55, a record level for the second quarter, or
up 19% YoY excluding F/X.
- Delivery sales grew 11% YoY, maintaining the
double-digit growth Yum China has
carried over the past decade. Delivery contributed approximately
38% of KFC and Pizza Hut's Company sales.
- Digital sales4 reached $2.2 billion, with digital ordering
accounting for approximately 90% of total Company sales.
- Total membership of KFC and Pizza Hut exceeded 495
million. Member sales accounted for over 65% of KFC and Pizza Hut's
system sales in aggregate.
- Yum China returned $249 million to shareholders in the second
quarter through share repurchases and cash dividends. Year
to date, the Company has returned nearly $1
billion to shareholders, exceeding its full-year 2023
returns.
Joey Wat, CEO of Yum China,
commented, "We achieved our most profitable second quarter since
the spin-off, with core operating profit growing by 12% despite
challenging industry dynamics. Our sharp focus on value-for-money
and innovative new products worked well, driving robust same-store
transaction growth. We took proactive actions to improve
operational efficiency, stabilizing restaurant margin and expanding
OP margin year over year."
Wat added, "By reducing the complexity of menus and operations,
and harnessing the power of automation and AI, we improved
operational efficiency. These measures gave us the flexibility
to invest in menu innovation and compete on value. KFC has
successfully gained market share on delivery platforms by expanding
its price range and lowering delivery fees. Pizza Hut attracted
value-conscious customers with its entry-price pizzas and solo
diners with its Pizza Dough Burger. Our business model
breakthroughs enabled us to broaden our addressable market and
capture more customer occasions. Our side-by-side KCOFFEE cafe and
Pizza Hut WOW store model delivered incremental sales and
showed great future potential. Our new stores maintained good
returns, with a consistent payback period of 2 years for KFC and an
improved level of 2 to 3 years for Pizza Hut. With our
industry-leading capabilities and scale, we are turning challenges
to our competitive advantage. We believe that we are well
positioned to capture the long-term growth opportunities in
China and, ultimately, create
enduring value for our shareholders."
[1] Core
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] OP
margin refers to operating profit as a percentage of total
revenues.
|
[4] Digital
sales refer to sales at Company-owned stores where orderings were
placed digitally.
|
Key Financial Results
|
Second
Quarter
|
|
|
|
Year to Date Ended
6/30
|
|
|
|
|
|
|
|
|
%/ppts
Change
|
|
|
|
|
|
|
|
|
|
%/ppts
Change
|
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex F/X
|
|
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex F/X
|
|
System Sales Growth
(5) (%)
|
|
4
|
|
|
|
32
|
|
|
NM
|
|
|
NM
|
|
|
|
|
5
|
|
|
|
24
|
|
|
NM
|
|
|
NM
|
|
Same-Store Sales Growth
(5) (%)
|
|
(4)
|
|
|
|
15
|
|
|
NM
|
|
|
NM
|
|
|
|
|
(3)
|
|
|
|
11
|
|
|
NM
|
|
|
NM
|
|
Operating Profit
($mn)
|
|
266
|
|
|
|
257
|
|
|
|
+4
|
|
|
|
+7
|
|
|
|
|
640
|
|
|
|
673
|
|
|
|
(5)
|
|
|
|
—
|
|
Adjusted Operating
Profit (6) ($mn)
|
|
266
|
|
|
|
259
|
|
|
|
+3
|
|
|
|
+6
|
|
|
|
|
640
|
|
|
|
678
|
|
|
|
(6)
|
|
|
|
(1)
|
|
Core Operating Profit
(6) (7) ($mn)
|
|
275
|
|
|
|
247
|
|
|
NM
|
|
|
|
+12
|
|
|
|
|
671
|
|
|
|
639
|
|
|
NM
|
|
|
|
+5
|
|
OP Margin
(%)
|
|
9.9
|
|
|
|
9.7
|
|
|
|
+0.2
|
|
|
|
+0.2
|
|
|
|
|
11.4
|
|
|
|
12.1
|
|
|
|
(0.7)
|
|
|
|
(0.7)
|
|
Core OP Margin
(6) (8) (%)
|
|
10.0
|
|
|
|
9.3
|
|
|
NM
|
|
|
|
+0.7
|
|
|
|
|
11.4
|
|
|
|
11.5
|
|
|
NM
|
|
|
|
(0.1)
|
|
Net Income
($mn)
|
|
212
|
|
|
|
197
|
|
|
|
+8
|
|
|
|
+11
|
|
|
|
|
499
|
|
|
|
486
|
|
|
|
+3
|
|
|
|
+7
|
|
Adjusted Net Income
(6) ($mn)
|
|
212
|
|
|
|
199
|
|
|
|
+7
|
|
|
|
+10
|
|
|
|
|
499
|
|
|
|
491
|
|
|
|
+2
|
|
|
|
+6
|
|
Diluted Earnings
Per Common Share ($)
|
|
0.55
|
|
|
|
0.47
|
|
|
|
+17
|
|
|
|
+19
|
|
|
|
|
1.26
|
|
|
|
1.15
|
|
|
|
+10
|
|
|
|
+14
|
|
Adjusted Diluted
Earnings
Per Common Share (6) ($)
|
|
0.55
|
|
|
|
0.47
|
|
|
|
+17
|
|
|
|
+19
|
|
|
|
|
1.26
|
|
|
|
1.16
|
|
|
|
+9
|
|
|
|
+13
|
|
|
[5] 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.
|
[6] See
"Reconciliation of Reported GAAP Results to Non-GAAP Measures"
included in the accompanying tables of this release for further
details.
|
[7] Current
period amounts are derived by translating results at average
exchange rates of the prior year period.
|
[8] 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
|
Second
Quarter
|
|
Year to Date Ended
6/30
|
|
|
|
|
|
|
|
|
%/ppts
Change
|
|
|
|
|
|
|
|
%/ppts
Change
|
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex
F/X
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex
F/X
|
|
Restaurants
|
|
10,931
|
|
|
|
9,562
|
|
|
|
+14
|
|
|
NM
|
|
|
10,931
|
|
|
|
9,562
|
|
|
|
+14
|
|
|
NM
|
|
System Sales Growth
(%)
|
|
5
|
|
|
|
32
|
|
|
NM
|
|
|
NM
|
|
|
6
|
|
|
|
24
|
|
|
NM
|
|
|
NM
|
|
Same-Store Sales Growth
(%)
|
|
(3)
|
|
|
|
15
|
|
|
NM
|
|
|
NM
|
|
|
(3)
|
|
|
|
11
|
|
|
NM
|
|
|
NM
|
|
Total Revenues
($mn)
|
|
2,014
|
|
|
|
1,984
|
|
|
|
+2
|
|
|
|
+5
|
|
|
4,244
|
|
|
|
4,182
|
|
|
|
+2
|
|
|
|
+6
|
|
Operating Profit
($mn)
|
|
264
|
|
|
|
273
|
|
|
|
(3)
|
|
|
|
—
|
|
|
636
|
|
|
|
693
|
|
|
|
(8)
|
|
|
|
(4)
|
|
Core Operating Profit
($mn)
|
|
273
|
|
|
|
263
|
|
|
NM
|
|
|
|
+4
|
|
|
665
|
|
|
|
659
|
|
|
NM
|
|
|
|
+1
|
|
Restaurant Margin
(%)
|
|
16.2
|
|
|
|
17.3
|
|
|
|
(1.1)
|
|
|
|
(1.1)
|
|
|
17.8
|
|
|
|
19.9
|
|
|
|
(2.1)
|
|
|
|
(2.1)
|
|
- System sales for KFC grew 5% YoY for the quarter, on top
of high base last year, primarily driven by net new unit
contribution of 8%.
- KFC opened 328 net new stores during the quarter. 74 net new
stores, or 23%, were opened by franchisees. Total store count
reached 10,931 as of June 30,
2024.
- Operating profit was $264
million. Core operating profit was $273 million for the quarter, up
4% YoY.
- Restaurant margin was 16.2% for the quarter. Excluding items
affecting comparability, restaurant margin decreased by 60 basis
points against a strong comparison in the second quarter of 2023,
primarily due to increased value-for-money offerings to drive
traffic and wage inflation, partially offset by favorable commodity
prices and improved operational efficiency.
- Delivery sales grew 12% YoY, contributing approximately
38% of KFC's Company sales for the quarter. Off-premises dining
accounted for approximately 67% of KFC's Company sales.
Pizza Hut
|
Second
Quarter
|
|
Year to Date Ended
6/30
|
|
|
|
|
|
|
|
|
%/ppts
Change
|
|
|
|
|
|
|
|
%/ppts
Change
|
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex
F/X
|
|
2024
|
|
|
2023
|
|
|
Reported
|
|
|
Ex
F/X
|
|
Restaurants
|
|
3,504
|
|
|
|
3,072
|
|
|
|
+14
|
|
|
NM
|
|
|
3,504
|
|
|
|
3,072
|
|
|
|
+14
|
|
|
NM
|
|
System Sales Growth
(%)
|
|
1
|
|
|
|
30
|
|
|
NM
|
|
|
NM
|
|
|
3
|
|
|
|
23
|
|
|
NM
|
|
|
NM
|
|
Same-Store Sales Growth
(%)
|
|
(8)
|
|
|
|
13
|
|
|
NM
|
|
|
NM
|
|
|
(7)
|
|
|
|
10
|
|
|
NM
|
|
|
NM
|
|
Total Revenues
($mn)
|
|
540
|
|
|
|
554
|
|
|
|
(2)
|
|
|
|
+1
|
|
|
1,135
|
|
|
|
1,151
|
|
|
|
(1)
|
|
|
|
+3
|
|
Operating Profit
($mn)
|
|
40
|
|
|
|
35
|
|
|
|
+13
|
|
|
|
+18
|
|
|
87
|
|
|
|
90
|
|
|
|
(4)
|
|
|
|
+1
|
|
Core Operating Profit
($mn)
|
|
41
|
|
|
|
34
|
|
|
NM
|
|
|
|
+23
|
|
|
91
|
|
|
|
86
|
|
|
NM
|
|
|
|
+8
|
|
Restaurant Margin
(%)
|
|
13.2
|
|
|
|
12.4
|
|
|
|
+0.8
|
|
|
|
+0.8
|
|
|
12.8
|
|
|
|
13.3
|
|
|
|
(0.5)
|
|
|
|
(0.5)
|
|
- System sales for Pizza Hut grew 1% YoY for the quarter, on
top of high base last year, primarily driven by net new unit
contribution of 8%.
- Pizza Hut opened 79 net new stores during the quarter. Total
store count reached 3,504 as of June 30,
2024.
- Operating profit grew 13% YoY to $40 million, a record level for the second
quarter. Core operating profit was $41
million, up 23% YoY.
- Restaurant margin was 13.2% for the quarter. Excluding items
affecting comparability, restaurant margin was up 110 basis
points YoY. Higher operational efficiency offset the impact of
increased value-for-money offerings and wage inflation, resulting
in an increased margin.
- Delivery sales grew 6%, contributing approximately 38% of Pizza
Hut's Company sales for the quarter. Off-premises dining accounted
for approximately 48% of Pizza Hut's Company sales.
Returns to Shareholders
- Yum China repurchased 5.1
million shares of common stock for $187
million in the quarter. As of June
30, 2024, $666 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 September 17, 2024 to
shareholders of record as of the close of business on August 27, 2024.
- In the first half of 2024, the Company returned a record
$994 million to shareholders,
including buying back 21.7 million shares of common stock, which is
equivalent to over 5% of its outstanding shares as of December 31, 2023.
Outlook
The Company's targets for the 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,
August 5, 2024 (8:00 a.m.
Beijing/Hong Kong Time on
Tuesday, August 6, 2024).
A live webcast of the call may be accessed at
https://edge.media-server.com/mmc/p/qibtjiz2.
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/10039799-9htky1.html
A replay of the conference call will be available one hour after
the call ends until Tuesday, August 13,
2024 and may be accessed by phone at 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:
|
10039799
|
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
approximately 400,000 employees and operates over 15,000
restaurants under six brands across more than 2,100 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 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 8288 /
+852 2267 5807
Media@YumChina.com
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Statements of Income
|
(in US$ million,
except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
Year to Date
Ended
|
|
%
Change
|
|
|
6/30/2024
|
|
6/30/2023
|
|
B/(W)
|
|
6/30/2024
|
|
6/30/2023
|
|
B/(W)
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$
2,528
|
|
$
2,517
|
|
—
|
|
|
$
5,322
|
|
$
5,289
|
|
1
|
|
Franchise fees and
income
|
|
22
|
|
21
|
|
—
|
|
|
47
|
|
46
|
|
1
|
|
Revenues from
transactions with franchisees
|
|
96
|
|
89
|
|
8
|
|
|
203
|
|
182
|
|
11
|
|
Other
revenues
|
|
33
|
|
27
|
|
20
|
|
|
65
|
|
54
|
|
19
|
|
Total
revenues
|
|
2,679
|
|
2,654
|
|
1
|
|
|
5,637
|
|
5,571
|
|
1
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and paper
|
|
797
|
|
773
|
|
(3)
|
|
|
1,693
|
|
1,608
|
|
(5)
|
|
Payroll and employee benefits
|
|
666
|
|
665
|
|
—
|
|
|
1,374
|
|
1,348
|
|
(2)
|
|
Occupancy and other operating expenses
|
|
674
|
|
675
|
|
—
|
|
|
1,371
|
|
1,366
|
|
—
|
|
Company restaurant
expenses
|
|
2,137
|
|
2,113
|
|
(1)
|
|
|
4,438
|
|
4,322
|
|
(3)
|
|
General and
administrative expenses
|
|
133
|
|
153
|
|
13
|
|
|
273
|
|
316
|
|
14
|
|
Franchise
expenses
|
|
9
|
|
9
|
|
(6)
|
|
|
19
|
|
19
|
|
(3)
|
|
Expenses for
transactions with franchisees
|
|
92
|
|
84
|
|
(8)
|
|
|
196
|
|
175
|
|
(11)
|
|
Other operating costs
and expenses
|
|
29
|
|
24
|
|
(22)
|
|
|
58
|
|
48
|
|
(21)
|
|
Closures and impairment
expenses, net
|
|
13
|
|
14
|
|
13
|
|
|
14
|
|
17
|
|
18
|
|
Other (income)
expenses, net
|
|
—
|
|
—
|
|
NM
|
|
|
(1)
|
|
1
|
|
NM
|
|
Total costs and
expenses, net
|
|
2,413
|
|
2,397
|
|
(1)
|
|
|
4,997
|
|
4,898
|
|
(2)
|
|
Operating
Profit
|
|
266
|
|
257
|
|
4
|
|
|
640
|
|
673
|
|
(5)
|
|
Interest income,
net
|
|
31
|
|
40
|
|
(21)
|
|
|
69
|
|
78
|
|
(11)
|
|
Investment gain
(loss)
|
|
8
|
|
(11)
|
|
NM
|
|
|
16
|
|
(28)
|
|
NM
|
|
Income Before Income
Taxes and
Equity in Net Earnings (Losses) from
Equity Method Investments
|
|
305
|
|
286
|
|
7
|
|
|
725
|
|
723
|
|
—
|
|
Income tax
provision
|
|
(77)
|
|
(71)
|
|
(9)
|
|
|
(190)
|
|
(196)
|
|
3
|
|
Equity in net earnings
(losses) from
equity method investments
|
|
—
|
|
(1)
|
|
47
|
|
|
—
|
|
—
|
|
8
|
|
Net income – including
noncontrolling interests
|
|
228
|
|
214
|
|
7
|
|
|
535
|
|
527
|
|
2
|
|
Net income –
noncontrolling interests
|
|
16
|
|
17
|
|
5
|
|
|
36
|
|
41
|
|
12
|
|
Net Income – Yum
China Holdings, Inc.
|
|
$
212
|
|
$
197
|
|
8
|
|
|
$
499
|
|
$
486
|
|
3
|
|
Effective tax
rate
|
|
25.2 %
|
|
24.7 %
|
|
(0.5)
|
ppts.
|
|
26.2 %
|
|
27.0 %
|
|
0.8
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Common Share
|
|
$
0.55
|
|
$
0.47
|
|
|
|
|
$
1.27
|
|
$
1.16
|
|
|
|
Weighted-average shares
outstanding
(in millions)
|
|
389
|
|
418
|
|
|
|
|
395
|
|
418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per
Common Share
|
|
$
0.55
|
|
$
0.47
|
|
|
|
|
$
1.26
|
|
$
1.15
|
|
|
|
Weighted-average shares
outstanding
(in millions)
|
|
391
|
|
422
|
|
|
|
|
397
|
|
423
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
100.0 %
|
|
100.0 %
|
|
|
|
Food and
paper
|
|
31.5
|
|
30.7
|
|
(0.8)
|
ppts.
|
|
31.8
|
|
30.4
|
|
(1.4)
|
ppts.
|
Payroll and employee
benefits
|
|
26.3
|
|
26.4
|
|
0.1
|
ppts.
|
|
25.8
|
|
25.5
|
|
(0.3)
|
ppts.
|
Occupancy and other
operating expenses
|
|
26.7
|
|
26.8
|
|
0.1
|
ppts.
|
|
25.8
|
|
25.8
|
|
—
|
ppts.
|
Restaurant
margin
|
|
15.5 %
|
|
16.1 %
|
|
(0.6)
|
ppts.
|
|
16.6 %
|
|
18.3 %
|
|
(1.7)
|
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
|
|
Year to Date
Ended
|
|
%
Change
|
|
|
6/30/2024
|
|
6/30/2023
|
|
B/(W)
|
|
6/30/2024
|
|
6/30/2023
|
|
B/(W)
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$
1,983
|
|
$
1,954
|
|
1
|
|
|
$
4,176
|
|
$
4,120
|
|
1
|
|
Franchise fees and
income
|
|
16
|
|
15
|
|
7
|
|
|
34
|
|
32
|
|
7
|
|
Revenues from
transactions with franchisees
|
|
12
|
|
11
|
|
22
|
|
|
26
|
|
21
|
|
26
|
|
Other
revenues
|
|
3
|
|
4
|
|
(21)
|
|
|
8
|
|
9
|
|
(14)
|
|
Total
revenues
|
|
2,014
|
|
1,984
|
|
2
|
|
|
4,244
|
|
4,182
|
|
2
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and paper
|
|
626
|
|
602
|
|
(4)
|
|
|
1,320
|
|
1,248
|
|
(6)
|
|
Payroll and employee benefits
|
|
513
|
|
498
|
|
(3)
|
|
|
1,055
|
|
1,010
|
|
(4)
|
|
Occupancy and other operating expenses
|
|
524
|
|
516
|
|
(1)
|
|
|
1,059
|
|
1,043
|
|
(2)
|
|
Company restaurant
expenses
|
|
1,663
|
|
1,616
|
|
(3)
|
|
|
3,434
|
|
3,301
|
|
(4)
|
|
General and
administrative expenses
|
|
60
|
|
67
|
|
10
|
|
|
121
|
|
135
|
|
10
|
|
Franchise
expenses
|
|
8
|
|
7
|
|
(5)
|
|
|
17
|
|
16
|
|
(3)
|
|
Expenses for
transactions with franchisees
|
|
11
|
|
9
|
|
(18)
|
|
|
23
|
|
18
|
|
(22)
|
|
Other operating costs
and expenses
|
|
2
|
|
4
|
|
32
|
|
|
6
|
|
8
|
|
18
|
|
Closures and impairment
expenses, net
|
|
6
|
|
8
|
|
14
|
|
|
7
|
|
9
|
|
14
|
|
Other expenses,
net
|
|
—
|
|
—
|
|
5
|
|
|
—
|
|
2
|
|
89
|
|
Total costs and
expenses, net
|
|
1,750
|
|
1,711
|
|
(2)
|
|
|
3,608
|
|
3,489
|
|
(3)
|
|
Operating
Profit
|
|
$
264
|
|
$
273
|
|
(3)
|
|
|
$
636
|
|
$
693
|
|
(8)
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
100.0 %
|
|
100.0 %
|
|
|
|
Food and
paper
|
|
31.6
|
|
30.8
|
|
(0.8)
|
ppts.
|
|
31.6
|
|
30.3
|
|
(1.3)
|
ppts.
|
Payroll and employee
benefits
|
|
25.9
|
|
25.5
|
|
(0.4)
|
ppts.
|
|
25.3
|
|
24.5
|
|
(0.8)
|
ppts.
|
Occupancy and other
operating expenses
|
|
26.3
|
|
26.4
|
|
0.1
|
ppts.
|
|
25.3
|
|
25.3
|
|
—
|
ppts.
|
Restaurant
margin
|
|
16.2 %
|
|
17.3 %
|
|
(1.1)
|
ppts.
|
|
17.8 %
|
|
19.9 %
|
|
(2.1)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding.
|
|
Yum China Holdings,
Inc.
|
|
Pizza Hut Operating
Results
|
|
(in US$
million)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
Year to Date
Ended
|
|
%
Change
|
|
|
|
6/30/2024
|
|
6/30/2023
|
|
B/(W)
|
|
6/30/2024
|
|
6/30/2023
|
|
B/(W)
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$
530
|
|
$
546
|
|
(3)
|
|
|
$
1,117
|
|
$
1,137
|
|
(2)
|
|
|
Franchise fees and
income
|
|
2
|
|
2
|
|
4
|
|
|
4
|
|
4
|
|
2
|
|
|
Revenues from
transactions with franchisees
|
|
1
|
|
1
|
|
6
|
|
|
2
|
|
2
|
|
(1)
|
|
|
Other
revenues
|
|
7
|
|
5
|
|
36
|
|
|
12
|
|
8
|
|
55
|
|
|
Total
revenues
|
|
540
|
|
554
|
|
(2)
|
|
|
1,135
|
|
1,151
|
|
(1)
|
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and paper
|
|
167
|
|
166
|
|
(1)
|
|
|
365
|
|
350
|
|
(4)
|
|
|
Payroll and employee benefits
|
|
150
|
|
162
|
|
8
|
|
|
312
|
|
329
|
|
5
|
|
|
Occupancy and other operating expenses
|
|
143
|
|
151
|
|
5
|
|
|
297
|
|
307
|
|
3
|
|
|
Company restaurant
expenses
|
|
460
|
|
479
|
|
4
|
|
|
974
|
|
986
|
|
1
|
|
|
General and
administrative expenses
|
|
27
|
|
30
|
|
9
|
|
|
54
|
|
59
|
|
8
|
|
|
Franchise
expenses
|
|
1
|
|
1
|
|
(5)
|
|
|
2
|
|
2
|
|
(1)
|
|
|
Expenses for
transactions with franchisees
|
|
1
|
|
1
|
|
4
|
|
|
2
|
|
2
|
|
7
|
|
|
Other operating costs
and expenses
|
|
6
|
|
4
|
|
(46)
|
|
|
11
|
|
7
|
|
(68)
|
|
|
Closures and impairment
expenses, net
|
|
5
|
|
4
|
|
(6)
|
|
|
5
|
|
5
|
|
1
|
|
|
Total costs and
expenses, net
|
|
500
|
|
519
|
|
4
|
|
|
1,048
|
|
1,061
|
|
1
|
|
|
Operating
Profit
|
|
$
40
|
|
$
35
|
|
13
|
|
|
$
87
|
|
$
90
|
|
(4)
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
Food and
paper
|
|
31.6
|
|
30.3
|
|
(1.3)
|
ppts.
|
|
32.7
|
|
30.8
|
|
(1.9)
|
ppts.
|
|
Payroll and employee
benefits
|
|
28.3
|
|
29.7
|
|
1.4
|
ppts.
|
|
27.9
|
|
28.9
|
|
1.0
|
ppts.
|
|
Occupancy and other
operating expenses
|
|
26.9
|
|
27.6
|
|
0.7
|
ppts.
|
|
26.6
|
|
27.0
|
|
0.4
|
ppts.
|
|
Restaurant
margin
|
|
13.2 %
|
|
12.4 %
|
|
0.8
|
ppts.
|
|
12.8 %
|
|
13.3 %
|
|
(0.5)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding.
|
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Balance Sheets
|
(in US$
million)
|
|
|
|
|
|
|
|
6/30/2024
|
|
12/31/2023
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current
Assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
1,043
|
|
$
1,128
|
Short-term
investments
|
|
1,434
|
|
1,472
|
Accounts receivable,
net
|
|
74
|
|
68
|
Inventories,
net
|
|
362
|
|
424
|
Prepaid expenses and
other current assets
|
|
368
|
|
339
|
Total Current Assets
|
|
3,281
|
|
3,431
|
Property, plant and
equipment, net
|
|
2,314
|
|
2,310
|
Operating lease
right-of-use assets
|
|
2,151
|
|
2,217
|
Goodwill
|
|
1,888
|
|
1,932
|
Intangible assets,
net
|
|
146
|
|
150
|
Long-term bank deposits
and notes
|
|
1,051
|
|
1,265
|
Equity
investments
|
|
343
|
|
332
|
Deferred income tax
assets
|
|
132
|
|
129
|
Other assets
|
|
262
|
|
265
|
Total
Assets
|
|
11,568
|
|
12,031
|
|
|
|
|
|
LIABILITIES,
REDEEMABLE NONCONTROLLING INTEREST AND EQUITY
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
Accounts payable and
other current liabilities
|
|
2,149
|
|
2,164
|
Short-term
borrowings
|
|
416
|
|
168
|
Income taxes
payable
|
|
113
|
|
90
|
Total
Current Liabilities
|
|
2,678
|
|
2,422
|
Non-current operating
lease liabilities
|
|
1,827
|
|
1,899
|
Non-current finance
lease liabilities
|
|
46
|
|
44
|
Deferred income tax
liabilities
|
|
386
|
|
390
|
Other
liabilities
|
|
149
|
|
157
|
Total
Liabilities
|
|
5,086
|
|
4,912
|
|
|
|
|
|
Redeemable
Noncontrolling Interest
|
|
13
|
|
13
|
|
|
|
|
|
Equity
|
|
|
|
|
Common stock, $0.01 par
value; 1,000 million shares authorized; 387 million shares
and 407 million shares issued at June 30, 2024 and
December 31, 2023, respectively;
386 million shares and 407 million shares outstanding
at June 30 2024 and
December 31, 2023, respectively.
|
|
4
|
|
4
|
Treasury
stock
|
|
(17)
|
|
—
|
Additional paid-in
capital
|
|
4,103
|
|
4,320
|
Retained
earnings
|
|
2,048
|
|
2,310
|
Accumulated other
comprehensive loss
|
|
(326)
|
|
(229)
|
Total
Yum China Holdings, Inc. Stockholders' Equity
|
|
5,812
|
|
6,405
|
Noncontrolling
interests
|
|
657
|
|
701
|
Total
Equity
|
|
6,469
|
|
7,106
|
Total
Liabilities, Redeemable Noncontrolling Interest and
Equity
|
|
$
11,568
|
|
$
12,031
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Statements of Cash Flows
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Year to Date
Ended
|
|
|
|
6/30/2024
|
|
|
6/30/2023
|
Cash Flows –
Operating Activities
|
|
|
|
|
|
|
Net income – including
noncontrolling interests
|
|
|
$
535
|
|
|
$
527
|
Depreciation and
amortization
|
|
|
235
|
|
|
228
|
Non-cash operating
lease cost
|
|
|
203
|
|
|
202
|
Closures and impairment
expenses
|
|
|
14
|
|
|
17
|
Investment (gain)
loss
|
|
|
(16)
|
|
|
28
|
Equity in net
(earnings) losses from equity method investments
|
|
|
—
|
|
|
—
|
Distributions of income
received from equity method investments
|
|
|
7
|
|
|
8
|
Deferred income
taxes
|
|
|
(2)
|
|
|
13
|
Share-based
compensation expense
|
|
|
23
|
|
|
29
|
Changes in accounts
receivable
|
|
|
(5)
|
|
|
2
|
Changes in
inventories
|
|
|
52
|
|
|
1
|
Changes in prepaid
expenses, other current assets and value-added tax
assets
|
|
|
(28)
|
|
|
19
|
Changes in accounts
payable and other current liabilities
|
|
|
27
|
|
|
54
|
Changes in income taxes
payable
|
|
|
25
|
|
|
25
|
Changes in non-current
operating lease liabilities
|
|
|
(206)
|
|
|
(193)
|
Other, net
|
|
|
(21)
|
|
|
(36)
|
Net Cash Provided by
Operating Activities
|
|
|
843
|
|
|
924
|
Cash Flows –
Investing Activities
|
|
|
|
|
|
|
Capital
spending
|
|
|
(358)
|
|
|
(332)
|
Purchases of short-term
investments, long-term bank deposits and notes
|
|
|
(1,479)
|
|
|
(2,172)
|
Maturities of
short-term investments, long-term bank deposits and
notes
|
|
|
1,702
|
|
|
1,904
|
Other, net
|
|
|
3
|
|
|
2
|
Net Cash Used in
Investing Activities
|
|
|
(132)
|
|
|
(598)
|
Cash Flows –
Financing Activities
|
|
|
|
|
|
|
Proceeds from
short-term borrowings
|
|
|
307
|
|
|
—
|
Repayment of short-term borrowings
|
|
|
(52)
|
|
|
—
|
Repurchase of shares of
common stock
|
|
|
(869)
|
|
|
(122)
|
Cash dividends paid on
common stock
|
|
|
(126)
|
|
|
(108)
|
Dividends paid to
noncontrolling interests
|
|
|
(28)
|
|
|
(28)
|
Contributions from
noncontrolling interests
|
|
|
—
|
|
|
35
|
Payment of acquisition
related holdback
|
|
|
—
|
|
|
(3)
|
Other, net
|
|
|
(17)
|
|
|
(4)
|
Net Cash Used in
Financing Activities
|
|
|
(785)
|
|
|
(230)
|
Effect of Exchange
Rates on Cash, Cash Equivalents and Restricted Cash
|
|
|
(11)
|
|
|
(37)
|
Net (Decrease)
Increase in Cash, Cash Equivalents and Restricted
Cash
|
|
|
(85)
|
|
|
59
|
Cash, Cash
Equivalents, and Restricted Cash - Beginning of
Period
|
|
|
1,128
|
|
|
1,130
|
Cash, Cash
Equivalents, and Restricted Cash - End of Period
|
|
|
$
1,043
|
|
|
$
1,189
|
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
|
|
6/30/2024
|
|
|
|
Company-owned
|
|
|
9,237
|
|
614
|
|
(112)
|
|
1
|
|
9,740
|
|
|
|
Franchisees
|
|
|
1,059
|
|
144
|
|
(11)
|
|
(1)
|
|
1,191
|
|
|
|
Total
|
|
|
10,296
|
|
758
|
|
(123)
|
|
—
|
|
10,931
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pizza
Hut
|
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
6/30/2024
|
|
|
|
|
|
Company-owned
|
|
|
3,155
|
|
246
|
|
(60)
|
|
3,341
|
|
|
|
|
|
Franchisees
|
|
|
157
|
|
10
|
|
(4)
|
|
163
|
|
|
|
|
|
Total
|
|
|
3,312
|
|
256
|
|
(64)
|
|
3,504
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Others
|
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
6/30/2024
|
|
|
|
|
|
Company-owned
|
|
|
256
|
|
10
|
|
(69)
|
|
197
|
|
|
|
|
|
Franchisees
|
|
|
780
|
|
51
|
|
(40)
|
|
791
|
|
|
|
|
|
Total
|
|
|
1,036
|
|
61
|
|
(109)
|
|
988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Year to Date
Ended
|
|
|
|
6/30/2024
|
|
6/30/2023
|
|
6/30/2024
|
|
6/30/2023
|
|
Non-GAAP
Reconciliations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating Profit to Adjusted Operating Profit
|
|
|
|
|
|
|
|
|
|
Operating
Profit
|
|
$
266
|
|
$
257
|
|
$
640
|
|
$
673
|
|
Special Items,
Operating Profit
|
|
—
|
|
(2)
|
|
—
|
|
(5)
|
|
Adjusted Operating
Profit
|
|
$
266
|
|
$
259
|
|
$
640
|
|
$
678
|
|
Reconciliation of
Net Income to Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
Net Income – Yum China
Holdings, Inc.
|
|
$
212
|
|
$
197
|
|
$
499
|
|
$
486
|
|
Special Items, Net
Income –Yum China Holdings, Inc.
|
|
—
|
|
(2)
|
|
—
|
|
(5)
|
|
Adjusted Net Income –
Yum China Holdings, Inc.
|
|
$
212
|
|
$
199
|
|
$
499
|
|
$
491
|
|
Reconciliation of
EPS to Adjusted EPS
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Common Share
|
|
$
0.55
|
|
$
0.47
|
|
$
1.27
|
|
$
1.16
|
|
Special Items, Basic
Earnings Per Common Share
|
|
—
|
|
—
|
|
—
|
|
(0.01)
|
|
Adjusted Basic Earnings
Per Common Share
|
|
$
0.55
|
|
$
0.47
|
|
$
1.27
|
|
$
1.17
|
|
Diluted Earnings Per
Common Share
|
|
$
0.55
|
|
$
0.47
|
|
$
1.26
|
|
$
1.15
|
|
Special Items, Diluted
Earnings Per Common Share
|
|
—
|
|
—
|
|
—
|
|
(0.01)
|
|
Adjusted Diluted
Earnings Per Common Share
|
|
$
0.55
|
|
$
0.47
|
|
$
1.26
|
|
$
1.16
|
|
Reconciliation of
Effective Tax Rate to Adjusted Effective Tax Rate
|
|
|
|
|
|
|
|
|
|
Effective tax
rate
|
|
25.2 %
|
|
24.7 %
|
|
26.2 %
|
|
27.0 %
|
|
Impact on effective tax
rate as a result of Special Items
|
|
— %
|
|
0.1 %
|
|
— %
|
|
0.1 %
|
|
Adjusted effective tax
rate
|
|
25.2 %
|
|
24.6 %
|
|
26.2 %
|
|
26.9 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, along with
the reconciliation to Adjusted EBITDA, is presented
below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year to Date
Ended
|
|
|
|
6/30/2024
|
|
6/30/2023
|
|
6/30/2024
|
|
6/30/2023
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net Income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Net Income – Yum China
Holdings, Inc.
|
|
$
212
|
|
$
197
|
|
$
499
|
|
$
486
|
|
Net income –
noncontrolling interests
|
|
16
|
|
17
|
|
36
|
|
41
|
|
Equity in net
(earnings) losses from equity method investments
|
|
—
|
|
1
|
|
—
|
|
—
|
|
Income tax
provision
|
|
77
|
|
71
|
|
190
|
|
196
|
|
Interest income,
net
|
|
(31)
|
|
(40)
|
|
(69)
|
|
(78)
|
|
Investment (gain)
loss
|
|
(8)
|
|
11
|
|
(16)
|
|
28
|
|
Operating
Profit
|
|
266
|
|
257
|
|
640
|
|
673
|
|
Special Items,
Operating Profit
|
|
—
|
|
2
|
|
—
|
|
5
|
|
Adjusted Operating
Profit
|
|
266
|
|
259
|
|
640
|
|
678
|
|
Depreciation and
amortization
|
|
118
|
|
112
|
|
235
|
|
228
|
|
Store impairment
charges
|
|
15
|
|
17
|
|
19
|
|
21
|
|
Adjusted
EBITDA
|
|
$
399
|
|
$
388
|
|
$
894
|
|
$
927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Details of Special
Items are presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year to Date
Ended
|
|
|
|
6/30/2024
|
|
6/30/2023
|
|
6/30/2024
|
|
6/30/2023
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation expense for Partner PSU
Awards(1)
|
|
$
—
|
|
$
(2)
|
|
$
—
|
|
$
(5)
|
|
Special Items,
Operating Profit
|
|
—
|
|
(2)
|
|
—
|
|
(5)
|
|
Tax effect on Special
Items(2)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Special Items, net
income – including noncontrolling interests
|
|
—
|
|
(2)
|
|
—
|
|
(5)
|
|
Special Items, net
income – noncontrolling interests
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Special Items, Net
Income –Yum China Holdings, Inc.
|
|
$
—
|
|
$
(2)
|
|
$
—
|
|
$
(5)
|
|
Weighted-average
Diluted Shares Outstanding (in millions)
|
|
391
|
|
422
|
|
397
|
|
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
|
|
Year to Date
Ended
|
|
%
Change
|
|
|
|
6/30/2024
|
|
6/30/2023
|
|
B/(W)
|
|
6/30/2024
|
|
6/30/2023
|
|
B/(W)
|
|
Reconciliation of
Operating Profit to Core Operating Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
|
$
266
|
|
$
257
|
|
4
|
|
$
640
|
|
$
673
|
|
(5)
|
|
Special Items,
Operating Profit
|
|
—
|
|
2
|
|
|
|
—
|
|
5
|
|
|
|
Adjusted Operating
Profit
|
|
$
266
|
|
$
259
|
|
3
|
|
$
640
|
|
$
678
|
|
(6)
|
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary
relief from landlords(1)
|
|
—
|
|
(2)
|
|
|
|
—
|
|
(10)
|
|
|
|
Temporary
relief from government agencies(2)
|
|
—
|
|
(1)
|
|
|
|
—
|
|
(3)
|
|
|
|
VAT
deductions(3)
|
|
—
|
|
(9)
|
|
|
|
—
|
|
(28)
|
|
|
|
Amortization of reacquired franchise
rights(4)
|
|
—
|
|
—
|
|
|
|
—
|
|
2
|
|
|
|
F/X impact
|
|
9
|
|
—
|
|
|
|
31
|
|
—
|
|
|
|
Core Operating
Profit
|
|
$
275
|
|
$
247
|
|
12
|
|
$
671
|
|
$
639
|
|
5
|
|
Total
revenues
|
|
2,679
|
|
2,654
|
|
1
|
|
5,637
|
|
5,571
|
|
1
|
|
F/X impact
|
|
85
|
|
—
|
|
|
|
239
|
|
—
|
|
|
|
Total revenues,
excluding the impact of F/X
|
|
$
2,764
|
|
$
2,654
|
|
4
|
|
$
5,876
|
|
$
5,571
|
|
5
|
|
Core OP
margin
|
|
10.0 %
|
|
9.3 %
|
|
0.7
|
ppts
|
11.4 %
|
|
11.5 %
|
|
(0.1)
|
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 the tax 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. Such
preferential policy was not extended in 2024.
|
|
|
|
|
|
|
|
|
(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 $61 million of the purchase price were
allocated to intangible assets related to reacquired franchise
rights,
respectively, which were amortized over the remaining franchise
contract period of 1 year, 2.4 years and 5 years, respectively.
The
reacquired franchise rights were fully amortized as of March 31,
2023. The amortization was recorded in Other (Income) Expenses,
net
included in the Condensed Consolidated Statements of
Income.
|
|
Yum China Holdings,
Inc.
|
Segment
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
6/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$
1,983
|
|
$
530
|
|
$
15
|
|
$
—
|
|
$
—
|
|
$
2,528
|
Franchise fees and
income
|
|
16
|
|
2
|
|
4
|
|
—
|
|
—
|
|
22
|
Revenues from
transactions with franchisees(2)
|
|
12
|
|
1
|
|
16
|
|
67
|
|
—
|
|
96
|
Other
revenues
|
|
3
|
|
7
|
|
144
|
|
16
|
|
(137)
|
|
33
|
Total
revenues
|
|
$
2,014
|
|
$
540
|
|
$
179
|
|
$
83
|
|
$
(137)
|
|
$
2,679
|
Company restaurant
expenses
|
|
1,663
|
|
460
|
|
14
|
|
—
|
|
—
|
|
2,137
|
General and
administrative expenses
|
|
60
|
|
27
|
|
10
|
|
36
|
|
—
|
|
133
|
Franchise
expenses
|
|
8
|
|
1
|
|
—
|
|
—
|
|
—
|
|
9
|
Expenses for
transactions with franchisees(2)
|
|
11
|
|
1
|
|
14
|
|
66
|
|
—
|
|
92
|
Other operating costs
and expenses
|
|
2
|
|
6
|
|
142
|
|
16
|
|
(137)
|
|
29
|
Closures and impairment
expenses, net
|
|
6
|
|
5
|
|
2
|
|
—
|
|
—
|
|
13
|
Total costs and
expenses, net
|
|
1,750
|
|
500
|
|
182
|
|
118
|
|
(137)
|
|
2,413
|
Operating Profit
(Loss)
|
|
$
264
|
|
$
40
|
|
$
(3)
|
|
$
(35)
|
|
$
—
|
|
$
266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to
Restaurant Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
6/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
264
|
|
$
40
|
|
$
(3)
|
|
$
(35)
|
|
$
—
|
|
$
266
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
fees and income
|
|
16
|
|
2
|
|
4
|
|
—
|
|
—
|
|
22
|
Revenues
from transactions with franchisees(2)
|
|
12
|
|
1
|
|
16
|
|
67
|
|
—
|
|
96
|
Other
revenues
|
|
3
|
|
7
|
|
144
|
|
16
|
|
(137)
|
|
33
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and administrative expenses
|
|
60
|
|
27
|
|
10
|
|
36
|
|
—
|
|
133
|
Franchise
expenses
|
|
8
|
|
1
|
|
—
|
|
—
|
|
—
|
|
9
|
Expenses
for transactions with franchisees(2)
|
|
11
|
|
1
|
|
14
|
|
66
|
|
—
|
|
92
|
Other
operating costs and expenses
|
|
2
|
|
6
|
|
142
|
|
16
|
|
(137)
|
|
29
|
Closures
and impairment expenses, net
|
|
6
|
|
5
|
|
2
|
|
—
|
|
—
|
|
13
|
Restaurant profit
|
|
$
320
|
|
$
70
|
|
$
1
|
|
$
—
|
|
$
—
|
|
$
391
|
Company
sales
|
|
1,983
|
|
530
|
|
15
|
|
—
|
|
—
|
|
2,528
|
Restaurant margin
%
|
|
16.2 %
|
|
13.2 %
|
|
5.9 %
|
|
N/A
|
|
N/A
|
|
15.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to Core
Operating Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
6/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
264
|
|
$
40
|
|
$
(3)
|
|
$
(35)
|
|
$
—
|
|
$
266
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Adjusted Operating
Profit (Loss)
|
|
$
264
|
|
$
40
|
|
$
(3)
|
|
$
(35)
|
|
$
—
|
|
$
266
|
F/X impact
|
|
9
|
|
1
|
|
—
|
|
(1)
|
|
—
|
|
9
|
Core Operating Profit
(Loss)
|
|
$
273
|
|
$
41
|
|
$
(3)
|
|
$
(36)
|
|
$
—
|
|
$
275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
6/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$
1,954
|
|
$
546
|
|
$
17
|
|
$
—
|
|
$
—
|
|
$
2,517
|
Franchise fees and
income
|
|
15
|
|
2
|
|
4
|
|
—
|
|
—
|
|
21
|
Revenues from
transactions with franchisees(2)
|
|
11
|
|
1
|
|
17
|
|
60
|
|
—
|
|
89
|
Other
revenues
|
|
4
|
|
5
|
|
144
|
|
10
|
|
(136)
|
|
27
|
Total
revenues
|
|
$
1,984
|
|
$
554
|
|
$
182
|
|
$
70
|
|
$
(136)
|
|
$
2,654
|
Company restaurant
expenses
|
|
1,616
|
|
479
|
|
18
|
|
—
|
|
—
|
|
2,113
|
General and
administrative expenses
|
|
67
|
|
30
|
|
10
|
|
46
|
|
—
|
|
153
|
Franchise
expenses
|
|
7
|
|
1
|
|
1
|
|
—
|
|
—
|
|
9
|
Expenses for
transactions with franchisees(2)
|
|
9
|
|
1
|
|
15
|
|
59
|
|
—
|
|
84
|
Other operating costs
and expenses
|
|
4
|
|
4
|
|
142
|
|
10
|
|
(136)
|
|
24
|
Closures and impairment
expenses, net
|
|
8
|
|
4
|
|
2
|
|
—
|
|
—
|
|
14
|
Total costs and
expenses, net
|
|
1,711
|
|
519
|
|
188
|
|
115
|
|
(136)
|
|
2,397
|
Operating Profit
(Loss)
|
|
$
273
|
|
$
35
|
|
$
(6)
|
|
$
(45)
|
|
$
—
|
|
$
257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to
Restaurant Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
6/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
273
|
|
$
35
|
|
$
(6)
|
|
$
(45)
|
|
$
—
|
|
$
257
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
fees and income
|
|
15
|
|
2
|
|
4
|
|
—
|
|
—
|
|
21
|
Revenues
from transactions with franchisees(2)
|
|
11
|
|
1
|
|
17
|
|
60
|
|
—
|
|
89
|
Other
revenues
|
|
4
|
|
5
|
|
144
|
|
10
|
|
(136)
|
|
27
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and administrative expenses
|
|
67
|
|
30
|
|
10
|
|
46
|
|
—
|
|
153
|
Franchise
expenses
|
|
7
|
|
1
|
|
1
|
|
—
|
|
—
|
|
9
|
Expenses
for transactions with franchisees(2)
|
|
9
|
|
1
|
|
15
|
|
59
|
|
—
|
|
84
|
Other
operating costs and expenses
|
|
4
|
|
4
|
|
142
|
|
10
|
|
(136)
|
|
24
|
Closures
and impairment expenses, net
|
|
8
|
|
4
|
|
2
|
|
—
|
|
—
|
|
14
|
Restaurant profit
(loss)
|
|
$
338
|
|
$
67
|
|
$
(1)
|
|
$
—
|
|
$
—
|
|
$
404
|
Company
sales
|
|
1,954
|
|
546
|
|
17
|
|
—
|
|
—
|
|
2,517
|
Restaurant margin
%
|
|
17.3 %
|
|
12.4 %
|
|
(9.6) %
|
|
N/A
|
|
N/A
|
|
16.1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to Core
Operating Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
6/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
273
|
|
$
35
|
|
$
(6)
|
|
$
(45)
|
|
$
—
|
|
$
257
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
2
|
|
—
|
|
2
|
Adjusted Operating
Profit (Loss)
|
|
$
273
|
|
$
35
|
|
$
(6)
|
|
$
(43)
|
|
$
—
|
|
$
259
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary
relief from landlords
|
|
(2)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2)
|
Temporary
relief from government agencies
|
|
(1)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1)
|
VAT
deductions
|
|
(7)
|
|
(1)
|
|
(1)
|
|
—
|
|
—
|
|
(9)
|
F/X impact
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Core Operating Profit
(Loss)
|
|
$
263
|
|
$
34
|
|
$
(7)
|
|
$
(43)
|
|
$
—
|
|
$
247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
6/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$
4,176
|
|
$
1,117
|
|
$
29
|
|
$
—
|
|
$
—
|
|
$
5,322
|
Franchise fees and
income
|
|
34
|
|
4
|
|
9
|
|
—
|
|
—
|
|
47
|
Revenues from
transactions with franchisees(2)
|
|
26
|
|
2
|
|
36
|
|
139
|
|
—
|
|
203
|
Other
revenues
|
|
8
|
|
12
|
|
308
|
|
31
|
|
(294)
|
|
65
|
Total
revenues
|
|
$
4,244
|
|
$
1,135
|
|
$
382
|
|
$
170
|
|
$
(294)
|
|
$
5,637
|
Company restaurant
expenses
|
|
3,434
|
|
974
|
|
31
|
|
—
|
|
(1)
|
|
4,438
|
General and
administrative expenses
|
|
121
|
|
54
|
|
20
|
|
78
|
|
—
|
|
273
|
Franchise
expenses
|
|
17
|
|
2
|
|
—
|
|
—
|
|
—
|
|
19
|
Expenses for
transactions with franchisees(2)
|
|
23
|
|
2
|
|
33
|
|
138
|
|
—
|
|
196
|
Other operating costs
and expenses
|
|
6
|
|
11
|
|
304
|
|
30
|
|
(293)
|
|
58
|
Closures and impairment
expenses, net
|
|
7
|
|
5
|
|
2
|
|
—
|
|
—
|
|
14
|
Other expenses
(income), net
|
|
—
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
(1)
|
Total costs and
expenses, net
|
|
3,608
|
|
1,048
|
|
390
|
|
245
|
|
(294)
|
|
4,997
|
Operating Profit
(Loss)
|
|
$
636
|
|
$
87
|
|
$
(8)
|
|
$
(75)
|
|
$
—
|
|
$
640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to
Restaurant Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
6/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
636
|
|
$
87
|
|
$
(8)
|
|
$
(75)
|
|
$
—
|
|
$
640
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
fees and income
|
|
34
|
|
4
|
|
9
|
|
—
|
|
—
|
|
47
|
Revenues
from transactions with franchisees(2)
|
|
26
|
|
2
|
|
36
|
|
139
|
|
—
|
|
203
|
Other
revenues
|
|
8
|
|
12
|
|
308
|
|
31
|
|
(294)
|
|
65
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and administrative expenses
|
|
121
|
|
54
|
|
20
|
|
78
|
|
—
|
|
273
|
Franchise
expenses
|
|
17
|
|
2
|
|
—
|
|
—
|
|
—
|
|
19
|
Expenses
for transactions with franchisees(2)
|
|
23
|
|
2
|
|
33
|
|
138
|
|
—
|
|
196
|
Other
operating costs and expenses
|
|
6
|
|
11
|
|
304
|
|
30
|
|
(293)
|
|
58
|
Closures
and impairment expenses, net
|
|
7
|
|
5
|
|
2
|
|
—
|
|
—
|
|
14
|
Other
expenses (income), net
|
|
—
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
(1)
|
Restaurant profit
(loss)
|
|
$
742
|
|
$
143
|
|
$
(2)
|
|
$
—
|
|
$
1
|
|
$
884
|
Company
sales
|
|
4,176
|
|
1,117
|
|
29
|
|
—
|
|
—
|
|
5,322
|
Restaurant margin
%
|
|
17.8 %
|
|
12.8 %
|
|
(11.1) %
|
|
N/A
|
|
N/A
|
|
16.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to Core
Operating Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
6/30/2024
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
636
|
|
$
87
|
|
$
(8)
|
|
$
(75)
|
|
$
—
|
|
$
640
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Adjusted Operating
Profit (Loss)
|
|
$
636
|
|
$
87
|
|
$
(8)
|
|
$
(75)
|
|
$
—
|
|
$
640
|
F/X impact
|
|
29
|
|
4
|
|
—
|
|
(2)
|
|
—
|
|
31
|
Core Operating Profit
(Loss)
|
|
$
665
|
|
$
91
|
|
$
(8)
|
|
$
(77)
|
|
$
—
|
|
$
671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
6/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
Company
sales
|
|
$
4,120
|
|
$
1,137
|
|
$
32
|
|
$
—
|
|
$
—
|
|
$
5,289
|
Franchise fees and
income
|
|
32
|
|
4
|
|
10
|
|
—
|
|
—
|
|
46
|
Revenues from
transactions with franchisees(2)
|
|
21
|
|
2
|
|
36
|
|
123
|
|
—
|
|
182
|
Other
revenues
|
|
9
|
|
8
|
|
306
|
|
20
|
|
(289)
|
|
54
|
Total
revenues
|
|
$
4,182
|
|
$
1,151
|
|
$
384
|
|
$
143
|
|
$
(289)
|
|
$
5,571
|
Company restaurant
expenses
|
|
3,301
|
|
986
|
|
36
|
|
—
|
|
(1)
|
|
4,322
|
General and
administrative expenses
|
|
135
|
|
59
|
|
21
|
|
101
|
|
—
|
|
316
|
Franchise
expenses
|
|
16
|
|
2
|
|
1
|
|
—
|
|
—
|
|
19
|
Expenses for
transactions with franchisees(2)
|
|
18
|
|
2
|
|
33
|
|
122
|
|
—
|
|
175
|
Other operating costs
and expenses
|
|
8
|
|
7
|
|
303
|
|
18
|
|
(288)
|
|
48
|
Closures and impairment
expenses, net
|
|
9
|
|
5
|
|
3
|
|
—
|
|
—
|
|
17
|
Other expenses
(income), net
|
|
2
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
1
|
Total costs and
expenses, net
|
|
3,489
|
|
1,061
|
|
397
|
|
240
|
|
(289)
|
|
4,898
|
Operating Profit
(Loss)
|
|
$
693
|
|
$
90
|
|
$
(13)
|
|
$
(97)
|
|
$
—
|
|
$
673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to
Restaurant Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
6/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
693
|
|
$
90
|
|
$
(13)
|
|
$
(97)
|
|
$
—
|
|
$
673
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
fees and income
|
|
32
|
|
4
|
|
10
|
|
—
|
|
—
|
|
46
|
Revenues
from transactions with franchisees(2)
|
|
21
|
|
2
|
|
36
|
|
123
|
|
—
|
|
182
|
Other
revenues
|
|
9
|
|
8
|
|
306
|
|
20
|
|
(289)
|
|
54
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and administrative expenses
|
|
135
|
|
59
|
|
21
|
|
101
|
|
—
|
|
316
|
Franchise
expenses
|
|
16
|
|
2
|
|
1
|
|
—
|
|
—
|
|
19
|
Expenses
for transactions with franchisees(2)
|
|
18
|
|
2
|
|
33
|
|
122
|
|
—
|
|
175
|
Other
operating costs and expenses
|
|
8
|
|
7
|
|
303
|
|
18
|
|
(288)
|
|
48
|
Closures
and impairment expenses, net
|
|
9
|
|
5
|
|
3
|
|
—
|
|
—
|
|
17
|
Other
expenses (income), net
|
|
2
|
|
—
|
|
—
|
|
(1)
|
|
—
|
|
1
|
Restaurant profit
(loss)
|
|
$
819
|
|
$
151
|
|
$
(4)
|
|
$
—
|
|
$
1
|
|
$
967
|
Company
sales
|
|
4,120
|
|
1,137
|
|
32
|
|
—
|
|
—
|
|
5,289
|
Restaurant margin
%
|
|
19.9 %
|
|
13.3 %
|
|
(15.1) %
|
|
N/A
|
|
N/A
|
|
18.3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Operating Profit to Core
Operating Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date Ended
6/30/2023
|
|
|
KFC
|
|
Pizza
Hut
|
|
All Other
Segments
|
|
Corporate
and
Unallocated(1)
|
|
Elimination
|
|
Total
|
GAAP Operating Profit
(Loss)
|
|
$
693
|
|
$
90
|
|
$
(13)
|
|
$
(97)
|
|
$
—
|
|
$
673
|
Special Items,
Operating Profit
|
|
—
|
|
—
|
|
—
|
|
5
|
|
—
|
|
5
|
Adjusted Operating
Profit (Loss)
|
|
$
693
|
|
$
90
|
|
$
(13)
|
|
$
(92)
|
|
$
—
|
|
$
678
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary
relief from landlords
|
|
(9)
|
|
(1)
|
|
—
|
|
—
|
|
—
|
|
(10)
|
Temporary
relief from government agencies
|
|
(3)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(3)
|
VAT
deductions
|
|
(24)
|
|
(3)
|
|
(1)
|
|
—
|
|
—
|
|
(28)
|
Amortization of reacquired franchise rights
|
|
2
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2
|
F/X impact
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Core Operating Profit
(Loss)
|
|
$
659
|
|
$
86
|
|
$
(14)
|
|
$
(92)
|
|
$
—
|
|
$
639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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-second-quarter-results-302214272.html
SOURCE Yum China Holdings, Inc.