| | |
Price to
Public(1) |
| |
Underwriting
Discount |
| |
Proceeds, before
expenses, to YUM |
| |||||||||
Per Note
|
| | | | 100.0% | | | | | | 1.0% | | | | | | 99.0% | | |
Total
|
| | | $ | 1,000,000,000 | | | | | $ | 10,000,000 | | | | | $ | 990,000,000 | | |
| | |
Page
|
| |||
Prospectus Supplement | | | | | | | |
| | | | S-ii | | | |
| | | | S-ii | | | |
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-iv | | | |
| | | | S-1 | | | |
| | | | S-11 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-23 | | | |
| | | | S-29 | | | |
| | | | S-34 | | | |
| | | | S-39 | | | |
| | | | S-40 | | | |
| | | | S-41 | | |
| | |
Page
|
| |||
Prospectus | | | | | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 8 | | | |
| | | | 10 | | | |
| | | | 10 | | |
| | |
Fiscal Year Ended
December 31,(1) |
| |||||||||||||||
| | |
2019
|
| |
2020(2)
|
| |
2021
|
| |||||||||
| | |
(dollars in millions, except unit amounts)
|
| |||||||||||||||
Income Statement Data: | | | | | | | | | | | | | | | | | | | |
Company sales
|
| | | $ | 1,546 | | | | | $ | 1,810 | | | | | $ | 2,106 | | |
Franchise and property revenues
|
| | | | 2,660 | | | | | | 2,510 | | | | | | 2,900 | | |
Franchise contributions for advertising and other services
|
| | | | 1,391 | | | | | | 1,332 | | | | | | 1,578 | | |
Total revenues
|
| | | | 5,597 | | | | | | 5,652 | | | | | | 6,584 | | |
Company restaurant expenses
|
| | | | 1,235 | | | | | | 1,506 | | | | | | 1,725 | | |
General and administrative expenses
|
| | | | 917 | | | | | | 1,064 | | | | | | 1,060 | | |
Franchise and property expenses
|
| | | | 180 | | | | | | 145 | | | | | | 117 | | |
Franchise advertising and other services expense
|
| | | | 1,368 | | | | | | 1,314 | | | | | | 1,576 | | |
Refranchising (gain) loss
|
| | | | (37) | | | | | | (34) | | | | | | (35) | | |
Other (income) expense
|
| | | | 4 | | | | | | 154 | | | | | | 2 | | |
Total costs and expenses, net
|
| | | | 3,667 | | | | | | 4,149 | | | | | | 4,445 | | |
Operating profit
|
| | | | 1,930 | | | | | | 1,503 | | | | | | 2,139 | | |
Investment (income) expense, net
|
| | | | 67 | | | | | | (74) | | | | | | (86) | | |
Other pension (income) expense
|
| | | | 4 | | | | | | 14 | | | | | | 7 | | |
Interest expense, net
|
| | | | 486 | | | | | | 543 | | | | | | 544 | | |
Income before income taxes
|
| | | | 1,373 | | | | | | 1,020 | | | | | | 1,674 | | |
Income tax provision
|
| | | | 79 | | | | | | 116 | | | | | | 99 | | |
Net Income
|
| | | $ | 1,294 | | | | | $ | 904 | | | | | $ | 1,575 | | |
Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | |
Capital spending
|
| | | $ | 196 | | | | | $ | 160 | | | | | $ | 230 | | |
Depreciation and amortization
|
| | | | 112 | | | | | | 146 | | | | | | 164 | | |
Proceeds from refranchising of restaurants
|
| | | | 110 | | | | | | 19 | | | | | | 85 | | |
Other Financial and Operating Data: | | | | | | | | | | | | | | | | | | | |
Company-owned units(3) | | | | | 913 | | | | | | 1,098 | | | | | | 1,051 | | |
Franchised units(3) | | | | | 49,257 | | | | | | 49,255 | | | | | | 52,373 | | |
System sales(4)
|
| | | $ | 52,584 | | | | | $ | 50,359 | | | | | $ | 58,188 | | |
Financing EBITDA(5)
|
| | | $ | 2,117 | | | | | $ | 2,037 | | | | | $ | 2,398 | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(dollars in millions)
|
| |||||||||||||||
Reconciliation of Financing EBITDA: | | | | | | | | | | | | | | | | | | | |
Net Income
|
| | | $ | 1,294 | | | | | $ | 904 | | | | | $ | 1,575 | | |
Income tax provision
|
| | | | 79 | | | | | | 116 | | | | | | 99 | | |
Investment (income) expense, net
|
| | | | 67 | | | | | | (74) | | | | | | (86) | | |
Other pension (income) expense
|
| | | | 4 | | | | | | 14 | | | | | | 7 | | |
Interest expense, net
|
| | | | 486 | | | | | | 543 | | | | | | 544 | | |
GAAP Operating Profit
|
| | | $ | 1,930 | | | | | $ | 1,503 | | | | | $ | 2,139 | | |
Special Items (Income) Expense—Operating Profit(a)
|
| | | | 11 | | | | | | 267 | | | | | | 9 | | |
Depreciation and amortization
|
| | | | 112 | | | | | | 146 | | | | | | 164 | | |
Share-based compensation(b)
|
| | | | 59 | | | | | | 97 | | | | | | 75 | | |
Impairment charges(c)
|
| | | | 5 | | | | | | 24 | | | | | | 11 | | |
Financing EBITDA
|
| | | $ | 2,117 | | | | | $ | 2,037 | | | | | $ | 2,398 | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(dollars in millions)
|
| |||||||||||||||
Details of Special Items: | | | | | | | | | | | | | | | | | | | |
Refranchising gain (loss)(a)
|
| | | $ | 12 | | | | | $ | 8 | | | | | $ | 3 | | |
Impairment of Habit Burger Grill goodwill(b)
|
| | | | — | | | | | | (144) | | | | | | — | | |
Costs associated with acquisition and integration of Habit Burger Grill(c)
|
| | | | (1) | | | | | | (9) | | | | | | (4) | | |
Unlocking Opportunity Initiative contribution(d)
|
| | | | — | | | | | | (50) | | | | | | — | | |
COVID-19 relief contribution(e)
|
| | | | — | | | | | | (25) | | | | | | — | | |
Charges associated with resource optimization(f)
|
| | | | — | | | | | | (36) | | | | | | (9) | | |
Costs associated with Pizza Hut U.S. Transformation Agreement(g)
|
| | | | (13) | | | | | | (5) | | | | | | — | | |
Other Special Items Income (Expense)(h)
|
| | | | (9) | | | | | | (6) | | | | | | 1 | | |
Special Items Income (Expense)—Operating Profit
|
| | | $ | (11) | | | | | $ | (267) | | | | | $ | (9) | | |
| | |
As of
December 31, 2021 |
| |||||||||
| | |
Actual
|
| |
(Unaudited)
Pro Forma |
| ||||||
| | |
(dollars in millions)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 486 | | | | | $ | 851 | | |
Parent Outstanding Notes
|
| | | | 4,475 | | | | | | 3,875 | | |
5.375% Notes offered hereby
|
| | | | — | | | | | | 1,000 | | |
Debt of Subsidiaries:(1) | | | | | | | | | | | | | |
Senior Secured Credit Facilities:
|
| | | | | | | | | | | | |
Revolving credit facility due 2026(2)
|
| | | | — | | | | | | — | | |
Term loan A due 2026
|
| | | | 750 | | | | | | 750 | | |
Term loan B due 2028
|
| | | | 1,489 | | | | | | 1,489 | | |
Senior Notes
|
| | | | 750 | | | | | | 750 | | |
Finance lease obligations
|
| | | | 64 | | | | | | 64 | | |
Total debt of Restricted Group
|
| | | | 3,053 | | | | | | 3,053 | | |
Taco Bell Securitization Notes
|
| | | | 3,811 | | | | | | 3,811 | | |
Total debt(1)
|
| | | | 11,339 | | | | | | 11,739 | | |
Total shareholders’ deficit
|
| | | | (8,373) | | | | | | (8,373) | | |
Total capitalization
|
| | | $ | 2,966 | | | | | $ | 3,366 | | |
Year
|
| |
Percentage
|
| |||
2027 | | | | | 102.688% | | |
2028 | | | | | 101.792% | | |
2029 | | | | | 100.896% | | |
2030 and thereafter
|
| | | | 100.000% | | |
Name
|
| |
Principal Amount of Notes
|
| |||
BofA Securities, Inc.
|
| | | $ | 225,000,000 | | |
Citigroup Global Markets Inc.
|
| | | | 112,500,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 112,500,000 | | |
J.P. Morgan Securities LLC
|
| | | | 112,500,000 | | |
Wells Fargo Securities, LLC
|
| | | | 112,500,000 | | |
Fifth Third Securities, Inc.
|
| | | | 40,000,000 | | |
Barclays Capital Inc.
|
| | | | 40,000,000 | | |
Capital One Securities, Inc.
|
| | | | 40,000,000 | | |
ING Financial Markets LLC
|
| | | | 40,000,000 | | |
MUFG Securities Americas Inc.
|
| | | | 40,000,000 | | |
BNP Paribas Securities Corp.
|
| | | | 15,000,000 | | |
HSBC Securities (USA) Inc.
|
| | | | 15,000,000 | | |
Huntington Securities, Inc.
|
| | | | 15,000,000 | | |
ICBC Standard Bank Plc
|
| | | | 15,000,000 | | |
PNC Capital Markets LLC
|
| | | | 15,000,000 | | |
Rabo Securities USA, Inc.
|
| | | | 15,000,000 | | |
Scotia Capital (USA) Inc.
|
| | | | 15,000,000 | | |
U.S. Bancorp Investments, Inc.
|
| | | | 15,000,000 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 5,000,000 | | |
Total
|
| | | $ | 1,000,000,000 | | |
Name
|
| |
Per Note
|
| |
Total
|
| ||||||
Underwriting discount for the Notes:
|
| | | | 1.00% | | | | | $ | 10,000,000 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 10 | | |
| | |
Security
Type |
| |
Security Class
Title |
| |
Fee
Calculation or Carry Forward Rule |
| |
Amount
Registered |
| |
Proposed
Maximum Offering Price Per Unit |
| |
Maximum
Aggregate Offering Price |
| |
Fee Rate
|
| |
Amount of
Registration Fee |
| |
Carry
Forward Form Type |
| |
Carry
Forward File Number |
| |
Carry
Forward Initial effective date |
| |
Filing Fee
Previously Paid In Connection with Unsold Securities to be Carried Forward |
| |||||||||||||||||||||||||||
Newly Registered Securities
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fees to Be Paid
|
| |
Debt
|
| |
5.375%
Senior Notes due 2032 |
| |
457(r)
|
| | | $ | 1,000,000,000 | | | | | | 100.00% | | | | | $ | 1,000,000,000 | | | | | $ | .0000927 | | | | | $ | 92,700.00 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees Previously Paid
|
| |
—
|
| |
—
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Carry Forward Securities
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Carry Forward Securities
|
| |
—
|
| |
—
|
| |
—
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Total Offering Amounts
|
| | | | | | | | | $ | 1,000,000,000 | | | | | | | | | | | $ | 92,700.00 | | | | | | | ||||||||||||||||||||||||||||||||
| | |
Total Fees Previously Paid
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | | ||||||||||||||||||||||||||||||||
| | |
Total Fee Offsets
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | | ||||||||||||||||||||||||||||||||
| | |
Net Fee Due
|
| | | | | | | | | | | | | | | | | | | | | $ | 92,700.00 | | | | | | |