|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||
|
|||
Note 2 - Earnings Per Common Share (“EPS”) |
Quarter ended | Year to date | ||||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||||
Net Income – YUM! Brands, Inc. | $ | 357 | $ | 334 | $ | 884 | $ | 855 | |||||||||||
Weighted-average common shares outstanding (for basic calculation) | 473 | 472 | 473 | 469 | |||||||||||||||
Effect of dilutive share-based employee compensation | 11 | 13 | 12 | 13 | |||||||||||||||
Weighted-average common and dilutive potential common shares outstanding (for diluted calculation) | 484 | 485 | 485 | 482 | |||||||||||||||
Basic EPS | $ | 0.76 | $ | 0.71 | $ | 1.87 | $ | 1.82 | |||||||||||
Diluted EPS | $ | 0.74 | $ | 0.69 | $ | 1.82 | $ | 1.77 | |||||||||||
Unexercised employee stock options and stock appreciation rights (in millions) excluded from the diluted EPS computation(a) | 0.2 | 12.3 | 3.2 | 13.8 | |||||||||||||||
(a) | These unexercised employee stock options and stock appreciation rights were not included in the computation of diluted EPS because to do so would have been antidilutive for the periods presented. |
|
|||
Note 3 - Shareholders' Equity |
Shares Repurchased (thousands) | Dollar Value of Shares Repurchased | Remaining Dollar Value of Shares that may be Repurchased | |||||||||||||||
Authorization Date | Authorization Expiration Date | 2010 | 2010 | 2010 | |||||||||||||
September 2009 | September 2010 | 7,598 | $ | 283 | $ | 17 | |||||||||||
March 2010 | March 2011 | - | - | 300 | |||||||||||||
Total | 7,598 | $ | 283 | $ | 317 | ||||||||||||
Quarter ended | Year to date | ||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||
Net Income - YUM! Brands, Inc. | $ | 357 | $ | 334 | $ | 884 | $ | 855 | |||||||||
Foreign currency translation adjustment | 20 | 61 | (27 | ) | 126 | ||||||||||||
Changes in fair value of derivatives, net of tax | (6 | ) | (16 | ) | 23 | (14 | ) | ||||||||||
Reclassification of derivative (gains) losses to Net Income, net of tax | 8 | 13 | (22 | ) | 19 | ||||||||||||
Reclassification of pension actuarial losses to Net Income, net of tax | 4 | 3 | 13 | 8 | |||||||||||||
Total comprehensive income | $ | 383 | $ | 395 | $ | 871 | $ | 994 | |||||||||
Noncontrolling interest as of December 26, 2009 | $ | 89 | |||
Net Income - noncontrolling interest | 17 | ||||
Dividends declared | (19 | ) | |||
Noncontrolling interest as of September 4, 2010 | $ | 87 |
|
|||
Note 4 - Items Affecting Comparability of Net Income and Cash Flows |
Quarter ended September 4, 2010 | |||||||||||||||||||
China Division | YRI | U.S. | Worldwide | ||||||||||||||||
Refranchising (gain) loss(a) | $ | (1 | ) | $ | (1 | ) | $ | - | $ | (2 | ) | ||||||||
Store closure (income) costs(b) | $ | (1 | ) | $ | 1 | $ | 1 | $ | 1 | ||||||||||
Store impairment charges | 1 | 2 | 1 | 4 | |||||||||||||||
Closure and impairment (income) expenses | $ | - | $ | 3 | $ | 2 | $ | 5 | |||||||||||
Quarter ended September 5, 2009 | |||||||||||||||||||
China Division | YRI | U.S. | Worldwide | ||||||||||||||||
Refranchising (gain) loss(a) (c) | $ | - | $ | 12 | $ | (8 | ) | $ | 4 | ||||||||||
Store closure (income) costs(b) | $ | - | $ | (1 | ) | $ | - | $ | (1 | ) | |||||||||
Store impairment charges | 2 | - | 4 | 6 | |||||||||||||||
Closure and impairment (income) expenses | $ | 2 | $ | (1 | ) | $ | 4 | $ | 5 | ||||||||||
Year to date ended September 4, 2010 | |||||||||||||||||||
China Division | YRI | U.S. | Worldwide | ||||||||||||||||
Refranchising (gain) loss(a)(c)(d) | $ | (5 | ) | $ | 5 | $ | 51 | $ | 51 | ||||||||||
Store closure (income) costs(b) | $ | (1 | ) | $ | - | $ | 2 | $ | 1 | ||||||||||
Store impairment charges | 6 | 6 | 8 | 20 | |||||||||||||||
Closure and impairment (income) expenses | $ | 5 | $ | 6 | $ | 10 | $ | 21 | |||||||||||
Year to date ended September 5, 2009 | |||||||||||||||||||
China Division | YRI | U.S. | Worldwide | ||||||||||||||||
Refranchising (gain) loss(a) (c) | $ | - | $ | 14 | $ | (23 | ) | $ | (9 | ) | |||||||||
Store closure (income) costs(b) | $ | - | $ | - | $ | 3 | $ | 3 | |||||||||||
Store impairment charges | 6 | 5 | 17 | 28 | |||||||||||||||
Closure and impairment (income) expenses | $ | 6 | $ | 5 | $ | 20 | $ | 31 | |||||||||||
(a) | Refranchising (gain) loss is not allocated to segments for performance reporting purposes. | |
(b) | Store closure (income) costs include the net gain or loss on sales of real estate on which we formerly operated a Company restaurant that was closed, lease reserves established when we cease using a property under an operating lease and subsequent adjustments to those reserves and other facility-related expenses from previously closed stores. | |
(c) | During the quarter ended September 5, 2009 we recognized a $10 million refranchising loss as a result of our decision to offer to refranchise our KFC Taiwan equity market. During the quarter ended March 20, 2010 we refranchised all of our remaining company restaurants in Taiwan, which consisted of 124 KFCs. We included in our March 20, 2010 financial statements a non-cash write-off of $7 million of goodwill in determining the loss on refranchising of Taiwan. Neither of these losses resulted in a related income tax benefit, and neither loss was allocated to any segment for performance reporting purposes. The amount of goodwill write-off was based on the relative fair values of the Taiwan business disposed of and the portion of the business that was retained. The fair value of the business disposed of was determined by reference to the discounted value of the future cash flows expected to be generated by the restaurants and retained by the franchisee, which include a deduction for the anticipated royalties the franchisee will pay the Company associated with the franchise agreement entered into in connection with this refranchising transaction. The fair value of the Taiwan business retained consists of expected, net cash flows to be derived from royalties from franchisees, including the royalties associated with the franchise agreement entered into in connection with this refranchising transaction. We believe the terms of the franchise agreement entered into in connection with the Taiwan refranchising are substantially consistent with market. The remaining carrying value of goodwill related to our Taiwan business of $30 million, after the aforementioned write-off, was determined not to be impaired as the fair value of the Taiwan reporting unit exceeded its carrying amount. | |
(d) | U.S. refranchising loss for the year to date ended September 4, 2010 is the net result of gains from 98 restaurants sold and non-cash impairment charges related to our offers to refranchise restaurants in the U.S. During the quarter ended March 20, 2010 we offered to refranchise a substantial portion of our Company operated KFCs in the U.S. While we did not yet believe this restaurant group met the criteria to be classified as held for sale, we did, consistent with our historical policy, review the restaurant group for impairment as a result of our offer to refranchise. We determined that the carrying value of the restaurant group was not recoverable based upon our estimate of expected refranchising proceeds and holding period cash flows anticipated while we continue to operate the restaurants as company units. Accordingly, we wrote this restaurant group down to our estimate of its fair value, which is based on the sales price we would expect to receive from a franchisee for the restaurant group. This fair value determination considered current market conditions, real-estate values, trends in the KFC-U.S. business, prices for similar transactions in the restaurant industry and preliminary offers for the restaurant group to date and resulted in a non-cash write down of the restaurants' carrying value totaling $73 million. No further impairment was recorded in the quarters ended June 12, 2010 or September 4, 2010 as we believed the carrying value of the restaurant group, adjusted for the write down described in the previous sentence, is recoverable. We continued to depreciate the pre-impairment charge carrying value of these restaurants through the quarter ended March 20, 2010 and continued to depreciate the post-impairment charge carrying value thereafter. We will continue to depreciate the post-impairment charge carrying value going forward until the date we believe the held for sale criteria for any restaurants are met. Additionally, we will continue to review the restaurant group, or any subset of the restaurant group if we believe we will refranchise as a subset, for any further necessary impairment. The $73 million write down does not include any allocation of the KFC reporting unit goodwill in the restaurant group carrying value. This additional non-cash write down would be recorded, consistent with our historical policy, if the restaurant group, or any subset of the restaurant group, ultimately meets the criteria to be classified as held for sale. We will also be required to record a charge for the fair value of our guarantee of future lease payments for leases we assign to the franchisee upon any sale. |
|
|||
Note 5 - Recently Adopted Accounting Pronouncements |
|
|||
Note 6 - Other (Income) Expense |
Quarter ended | Year to date | |||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | |||||||||||||
Equity income from investments in unconsolidated affiliates | $ | (14 | ) | $ | (12 | ) | $ | (34 | ) | $ | (29 | ) | ||||
Gain upon consolidation of former unconsolidated affiliate in China(a) | - | - | - | (68 | ) | |||||||||||
Foreign exchange net (gain) loss and other | 3 | (1 | ) | 3 | - | |||||||||||
Other (income) expense | $ | (11 | ) | $ | (13 | ) | $ | (31 | ) | $ | (97 | ) | ||||
(a) | See Note 4 for further discussion of the consolidation of a former unconsolidated affiliate in China. |
|
|||
Note 7A - Supplemental Balance Sheet Information |
9/4/10 | 12/26/09 | ||||||||
Accounts and notes receivable | $ | 283 | $ | 274 | |||||
Allowance for doubtful accounts | (34 | ) | (35 | ) | |||||
Accounts and notes receivable, net | $ | 249 | $ | 239 | |||||
Note 7B - Supplemental Balance Sheet Information |
9/4/10 | 12/26/09 | ||||||||
Property, plant and equipment, gross | $ | 7,230 | $ | 7,247 | |||||
Accumulated depreciation and amortization | (3,460 | ) | (3,348 | ) | |||||
Property, plant and equipment, net | $ | 3,770 | $ | 3,899 | |||||
|
|||
Note 8 - Income Taxes |
Quarter ended | Year to date | |||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | |||||||||||||
Income taxes | $ | 139 | $ | 88 | $ | 307 | $ | 212 | ||||||||
Effective tax rate | 27.5 | % | 20.6 | % | 25.4 | % | 19.7 | % | ||||||||
|
|||
Quarter ended | Year to date | |||||||||||||||
Revenues | 9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||
China Division | $ | 1,188 | $ | 994 | $ | 2,783 | $ | 2,291 | ||||||||
YRI(a) | 704 | 730 | 2,101 | 2,012 | ||||||||||||
U.S. | 970 | 1,055 | 2,897 | 3,200 | ||||||||||||
Unallocated Franchise and license fees and income(b)(c) | - | (1 | ) | - | (32 | ) | ||||||||||
$ | 2,862 | $ | 2,778 | $ | 7,781 | $ | 7,471 | |||||||||
Quarter ended | Year to date | |||||||||||||||
Operating Profit | 9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||
China Division (d) | $ | 267 | $ | 216 | $ | 582 | $ | 449 | ||||||||
YRI | 142 | 120 | 405 | 346 | ||||||||||||
United States | 168 | 171 | 495 | 497 | ||||||||||||
Unallocated Franchise and license fees and income(b)(c) | - | (1 | ) | - | (32 | ) | ||||||||||
Unallocated Occupancy and other(c) | 2 | - | 5 | - | ||||||||||||
Unallocated and corporate expenses(c) | (36 | ) | (33 | ) | (106 | ) | (122 | ) | ||||||||
Unallocated Other income (expense)(c)(e) | (1 | ) | 1 | (1 | ) | 68 | ||||||||||
Unallocated Refranchising gain (loss)(c) | 2 | (4 | ) | (51 | ) | 9 | ||||||||||
Operating Profit | 544 | 470 | 1,329 | 1,215 | ||||||||||||
Interest expense, net | (38 | ) | (42 | ) | (121 | ) | (138 | ) | ||||||||
Income Before Income Taxes | $ | 506 | $ | 428 | $ | 1,208 | $ | 1,077 | ||||||||
(a) | Includes revenues of $238 million and $268 million for the quarters ended September 4, 2010 and September 5, 2009, respectively, and $742 million and $737 million for the years to date ended September 4, 2010 and September 5, 2009, respectively, for entities in the United Kingdom. |
(b) | Amount consists of reimbursements to KFC franchisees for installation costs of ovens for the national launch of Kentucky Grilled Chicken (See Note 4). |
(c) | Amounts have not been allocated to the China Division, YRI or U.S. segments for performance reporting purposes. |
(d) | Includes equity income from investments in unconsolidated affiliates of $14 million and $12 million for the quarters ended September 4, 2010 and September 5, 2009, respectively, and $34 million and $29 million for the years to date ended September 4, 2010 and September 5, 2009, respectively. |
(e) | The year to date ended September 5, 2009 includes a $68 million gain recognized upon our acquisition of additional ownership in, and consolidation of, the operating entity that owns the KFCs in Shanghai, China. See Note 4 for further discussion of this transaction. |
|
|||
Note 10 - Pension Benefits |
U.S. Pension Plans | International Pension Plans | ||||||||||||||||||
Quarter ended | Quarter ended | ||||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||||
Service cost | $ | 5 | $ | 6 | $ | 1 | $ | 2 | |||||||||||
Interest cost | 15 | 13 | 2 | 2 | |||||||||||||||
Expected return on plan assets | (16 | ) | (13 | ) | (1 | ) | (1 | ) | |||||||||||
Amortization of net loss | 5 | 3 | - | - | |||||||||||||||
Net periodic benefit cost | $ | 9 | $ | 9 | $ | 2 | $ | 3 | |||||||||||
U.S. Pension Plans | International Pension Plans | ||||||||||||||||||
Year to date | Year to date | ||||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||||
Service cost | $ | 17 | $ | 18 | $ | 4 | $ | 4 | |||||||||||
Interest cost | 43 | 40 | 6 | 5 | |||||||||||||||
Expected return on plan assets | (48 | ) | (40 | ) | (6 | ) | (4 | ) | |||||||||||
Amortization of net loss | 16 | 9 | 1 | 1 | |||||||||||||||
Net periodic benefit cost | $ | 28 | $ | 27 | $ | 5 | $ | 6 | |||||||||||
|
|||
Note 11 - Derivative Instruments |
The fair values of derivatives designated as hedging instruments as of September 4, 2010 and December 26, 2009 were: | |||||||||
9/4/2010 | 12/26/09 | Condensed Consolidated Balance Sheet Location | |||||||
Interest Rate Swaps - Asset | $ | 16 | $ | - | Prepaid expenses and other current assets | ||||
Interest Rate Swaps - Asset | 41 | 44 | Other assets | ||||||
Foreign Currency Forwards - Asset | 20 | 6 | Prepaid expenses and other current assets | ||||||
Foreign Currency Forwards - Liability | (2) | (3) | Accounts payable and other current liabilities | ||||||
Total | $ | 75 | $ | 47 | |||||
Quarter ended | Year to date | ||||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||||
Gains (losses) recognized into OCI, net of tax | $ | (6) | $ | (16) | $ | 23 | $ | (14) | |||||||||||
Gains (losses) reclassified from Accumulated OCI into income, net of tax | $ | (8) | $ | (13) | $ | 22 | $ | (19) | |||||||||||
|
|||
Note 12 - Fair Value Disclosures |
Fair Value | ||||||||||||||||
Level | 9/4/10 | 12/26/09 | ||||||||||||||
Foreign Currency Forwards, net | 2 | $ | 18 | $ | 3 | |||||||||||
Interest Rate Swaps, net | 2 | 57 | 44 | |||||||||||||
Other Investments | 1 | 13 | 13 | |||||||||||||
Total | $ | 88 | $ | 60 | ||||||||||||
|
|||
Note 13 - Guarantees, Commitments and Contingencies |
|
|||
Quarter ended | Year to date | ||||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||||
Net Income - YUM! Brands, Inc. | $ | 357 | $ | 334 | $ | 884 | $ | 855 | |||||||||||
Weighted-average common shares outstanding (for basic calculation) | 473 | 472 | 473 | 469 | |||||||||||||||
Effect of dilutive share-based employee compensation | 11 | 13 | 12 | 13 | |||||||||||||||
Weighted-average common and dilutive potential common shares outstanding (for diluted calculation) | 484 | 485 | 485 | 482 | |||||||||||||||
Basic EPS | $ | 0.76 | $ | 0.71 | $ | 1.87 | $ | 1.82 | |||||||||||
Diluted EPS | $ | 0.74 | $ | 0.69 | $ | 1.82 | $ | 1.77 | |||||||||||
Unexercised employee stock options and stock appreciation rights (in millions) excluded from the diluted EPS computation(a) | 0.2 | 12.3 | 3.2 | 13.8 | |||||||||||||||
(a) | These unexercised employee stock options and stock appreciation rights were not included in the computation of diluted EPS because to do so would have been antidilutive for the periods presented. |
|
|||
Shares Repurchased (thousands) | Dollar Value of Shares Repurchased | Remaining Dollar Value of Shares that may be Repurchased | |||||||||||||||
Authorization Date | Authorization Expiration Date | 2010 | 2010 | 2010 | |||||||||||||
September 2009 | September 2010 | 7,598 | $ | 283 | $ | 17 | |||||||||||
March 2010 | March 2011 | - | - | 300 | |||||||||||||
Total | 7,598 | $ | 283 | $ | 317 | ||||||||||||
Quarter ended | Year to date | ||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||
Net Income - YUM! Brands, Inc. | $ | 357 | $ | 334 | $ | 884 | $ | 855 | |||||||||
Foreign currency translation adjustment | 20 | 61 | (27 | ) | 126 | ||||||||||||
Changes in fair value of derivatives, net of tax | (6 | ) | (16 | ) | 23 | (14 | ) | ||||||||||
Reclassification of derivative (gains) losses to Net Income, net of tax | 8 | 13 | (22 | ) | 19 | ||||||||||||
Reclassification of pension actuarial losses to Net Income, net of tax | 4 | 3 | 13 | 8 | |||||||||||||
Total comprehensive income | $ | 383 | $ | 395 | $ | 871 | $ | 994 | |||||||||
Noncontrolling interest as of December 26, 2009 | $ | 89 | |||
Net Income - noncontrolling interest | 17 | ||||
Dividends declared | (19 | ) | |||
Noncontrolling interest as of September 4, 2010 | $ | 87 |
|
|||
Quarter ended September 4, 2010 | |||||||||||||||||||
China Division | YRI | U.S. | Worldwide | ||||||||||||||||
Refranchising (gain) loss(a) | $ | (1 | ) | $ | (1 | ) | $ | - | $ | (2 | ) | ||||||||
Store closure (income) costs(b) | $ | (1 | ) | $ | 1 | $ | 1 | $ | 1 | ||||||||||
Store impairment charges | 1 | 2 | 1 | 4 | |||||||||||||||
Closure and impairment (income) expenses | $ | - | $ | 3 | $ | 2 | $ | 5 | |||||||||||
Quarter ended September 5, 2009 | |||||||||||||||||||
China Division | YRI | U.S. | Worldwide | ||||||||||||||||
Refranchising (gain) loss(a) (c) | $ | - | $ | 12 | $ | (8 | ) | $ | 4 | ||||||||||
Store closure (income) costs(b) | $ | - | $ | (1 | ) | $ | - | $ | (1 | ) | |||||||||
Store impairment charges | 2 | - | 4 | 6 | |||||||||||||||
Closure and impairment (income) expenses | $ | 2 | $ | (1 | ) | $ | 4 | $ | 5 | ||||||||||
Year to date ended September 4, 2010 | |||||||||||||||||||
China Division | YRI | U.S. | Worldwide | ||||||||||||||||
Refranchising (gain) loss(a)(c)(d) | $ | (5 | ) | $ | 5 | $ | 51 | $ | 51 | ||||||||||
Store closure (income) costs(b) | $ | (1 | ) | $ | - | $ | 2 | $ | 1 | ||||||||||
Store impairment charges | 6 | 6 | 8 | 20 | |||||||||||||||
Closure and impairment (income) expenses | $ | 5 | $ | 6 | $ | 10 | $ | 21 | |||||||||||
Year to date ended September 5, 2009 | |||||||||||||||||||
China Division | YRI | U.S. | Worldwide | ||||||||||||||||
Refranchising (gain) loss(a) (c) | $ | - | $ | 14 | $ | (23 | ) | $ | (9 | ) | |||||||||
Store closure (income) costs(b) | $ | - | $ | - | $ | 3 | $ | 3 | |||||||||||
Store impairment charges | 6 | 5 | 17 | 28 | |||||||||||||||
Closure and impairment (income) expenses | $ | 6 | $ | 5 | $ | 20 | $ | 31 | |||||||||||
(a) | Refranchising (gain) loss is not allocated to segments for performance reporting purposes. | |
(b) | Store closure (income) costs include the net gain or loss on sales of real estate on which we formerly operated a Company restaurant that was closed, lease reserves established when we cease using a property under an operating lease and subsequent adjustments to those reserves and other facility-related expenses from previously closed stores. | |
(c) | During the quarter ended September 5, 2009 we recognized a $10 million refranchising loss as a result of our decision to offer to refranchise our KFC Taiwan equity market. During the quarter ended March 20, 2010 we refranchised all of our remaining company restaurants in Taiwan, which consisted of 124 KFCs. We included in our March 20, 2010 financial statements a non-cash write-off of $7 million of goodwill in determining the loss on refranchising of Taiwan. Neither of these losses resulted in a related income tax benefit, and neither loss was allocated to any segment for performance reporting purposes. The amount of goodwill write-off was based on the relative fair values of the Taiwan business disposed of and the portion of the business that was retained. The fair value of the business disposed of was determined by reference to the discounted value of the future cash flows expected to be generated by the restaurants and retained by the franchisee, which include a deduction for the anticipated royalties the franchisee will pay the Company associated with the franchise agreement entered into in connection with this refranchising transaction. The fair value of the Taiwan business retained consists of expected, net cash flows to be derived from royalties from franchisees, including the royalties associated with the franchise agreement entered into in connection with this refranchising transaction. We believe the terms of the franchise agreement entered into in connection with the Taiwan refranchising are substantially consistent with market. The remaining carrying value of goodwill related to our Taiwan business of $30 million, after the aforementioned write-off, was determined not to be impaired as the fair value of the Taiwan reporting unit exceeded its carrying amount. | |
(d) | U.S. refranchising loss for the year to date ended September 4, 2010 is the net result of gains from 98 restaurants sold and non-cash impairment charges related to our offers to refranchise restaurants in the U.S. During the quarter ended March 20, 2010 we offered to refranchise a substantial portion of our Company operated KFCs in the U.S. While we did not yet believe this restaurant group met the criteria to be classified as held for sale, we did, consistent with our historical policy, review the restaurant group for impairment as a result of our offer to refranchise. We determined that the carrying value of the restaurant group was not recoverable based upon our estimate of expected refranchising proceeds and holding period cash flows anticipated while we continue to operate the restaurants as company units. Accordingly, we wrote this restaurant group down to our estimate of its fair value, which is based on the sales price we would expect to receive from a franchisee for the restaurant group. This fair value determination considered current market conditions, real-estate values, trends in the KFC-U.S. business, prices for similar transactions in the restaurant industry and preliminary offers for the restaurant group to date and resulted in a non-cash write down of the restaurants' carrying value totaling $73 million. No further impairment was recorded in the quarters ended June 12, 2010 or September 4, 2010 as we believed the carrying value of the restaurant group, adjusted for the write down described in the previous sentence, is recoverable. We continued to depreciate the pre-impairment charge carrying value of these restaurants through the quarter ended March 20, 2010 and continued to depreciate the post-impairment charge carrying value thereafter. We will continue to depreciate the post-impairment charge carrying value going forward until the date we believe the held for sale criteria for any restaurants are met. Additionally, we will continue to review the restaurant group, or any subset of the restaurant group if we believe we will refranchise as a subset, for any further necessary impairment. The $73 million write down does not include any allocation of the KFC reporting unit goodwill in the restaurant group carrying value. This additional non-cash write down would be recorded, consistent with our historical policy, if the restaurant group, or any subset of the restaurant group, ultimately meets the criteria to be classified as held for sale. We will also be required to record a charge for the fair value of our guarantee of future lease payments for leases we assign to the franchisee upon any sale. |
|
|||
Quarter ended | Year to date | |||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | |||||||||||||
Equity income from investments in unconsolidated affiliates | $ | (14 | ) | $ | (12 | ) | $ | (34 | ) | $ | (29 | ) | ||||
Gain upon consolidation of former unconsolidated affiliate in China(a) | - | - | - | (68 | ) | |||||||||||
Foreign exchange net (gain) loss and other | 3 | (1 | ) | 3 | - | |||||||||||
Other (income) expense | $ | (11 | ) | $ | (13 | ) | $ | (31 | ) | $ | (97 | ) | ||||
(a) | See Note 4 for further discussion of the consolidation of a former unconsolidated affiliate in China. |
|
|||
9/4/10 | 12/26/09 | ||||||||
Accounts and notes receivable | $ | 283 | $ | 274 | |||||
Allowance for doubtful accounts | (34 | ) | (35 | ) | |||||
Accounts and notes receivable, net | $ | 249 | $ | 239 | |||||
9/4/10 | 12/26/09 | ||||||||
Property, plant and equipment, gross | $ | 7,230 | $ | 7,247 | |||||
Accumulated depreciation and amortization | (3,460 | ) | (3,348 | ) | |||||
Property, plant and equipment, net | $ | 3,770 | $ | 3,899 | |||||
|
|||
Quarter ended | Year to date | |||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | |||||||||||||
Income taxes | $ | 139 | $ | 88 | $ | 307 | $ | 212 | ||||||||
Effective tax rate | 27.5 | % | 20.6 | % | 25.4 | % | 19.7 | % | ||||||||
|
|||
Quarter ended | Year to date | |||||||||||||||
Revenues | 9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||
China Division | $ | 1,188 | $ | 994 | $ | 2,783 | $ | 2,291 | ||||||||
YRI(a) | 704 | 730 | 2,101 | 2,012 | ||||||||||||
U.S. | 970 | 1,055 | 2,897 | 3,200 | ||||||||||||
Unallocated Franchise and license fees and income(b)(c) | - | (1 | ) | - | (32 | ) | ||||||||||
$ | 2,862 | $ | 2,778 | $ | 7,781 | $ | 7,471 | |||||||||
Quarter ended | Year to date | |||||||||||||||
Operating Profit | 9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||
China Division (d) | $ | 267 | $ | 216 | $ | 582 | $ | 449 | ||||||||
YRI | 142 | 120 | 405 | 346 | ||||||||||||
United States | 168 | 171 | 495 | 497 | ||||||||||||
Unallocated Franchise and license fees and income(b)(c) | - | (1 | ) | - | (32 | ) | ||||||||||
Unallocated Occupancy and other(c) | 2 | - | 5 | - | ||||||||||||
Unallocated and corporate expenses(c) | (36 | ) | (33 | ) | (106 | ) | (122 | ) | ||||||||
Unallocated Other income (expense)(c)(e) | (1 | ) | 1 | (1 | ) | 68 | ||||||||||
Unallocated Refranchising gain (loss)(c) | 2 | (4 | ) | (51 | ) | 9 | ||||||||||
Operating Profit | 544 | 470 | 1,329 | 1,215 | ||||||||||||
Interest expense, net | (38 | ) | (42 | ) | (121 | ) | (138 | ) | ||||||||
Income Before Income Taxes | $ | 506 | $ | 428 | $ | 1,208 | $ | 1,077 | ||||||||
(a) | Includes revenues of $238 million and $268 million for the quarters ended September 4, 2010 and September 5, 2009, respectively, and $742 million and $737 million for the years to date ended September 4, 2010 and September 5, 2009, respectively, for entities in the United Kingdom. |
(b) | Amount consists of reimbursements to KFC franchisees for installation costs of ovens for the national launch of Kentucky Grilled Chicken (See Note 4). |
(c) | Amounts have not been allocated to the China Division, YRI or U.S. segments for performance reporting purposes. |
(d) | Includes equity income from investments in unconsolidated affiliates of $14 million and $12 million for the quarters ended September 4, 2010 and September 5, 2009, respectively, and $34 million and $29 million for the years to date ended September 4, 2010 and September 5, 2009, respectively. |
(e) | The year to date ended September 5, 2009 includes a $68 million gain recognized upon our acquisition of additional ownership in, and consolidation of, the operating entity that owns the KFCs in Shanghai, China. See Note 4 for further discussion of this transaction. |
|
|||
U.S. Pension Plans | International Pension Plans | ||||||||||||||||||
Quarter ended | Quarter ended | ||||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||||
Service cost | $ | 5 | $ | 6 | $ | 1 | $ | 2 | |||||||||||
Interest cost | 15 | 13 | 2 | 2 | |||||||||||||||
Expected return on plan assets | (16 | ) | (13 | ) | (1 | ) | (1 | ) | |||||||||||
Amortization of net loss | 5 | 3 | - | - | |||||||||||||||
Net periodic benefit cost | $ | 9 | $ | 9 | $ | 2 | $ | 3 | |||||||||||
U.S. Pension Plans | International Pension Plans | ||||||||||||||||||
Year to date | Year to date | ||||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||||
Service cost | $ | 17 | $ | 18 | $ | 4 | $ | 4 | |||||||||||
Interest cost | 43 | 40 | 6 | 5 | |||||||||||||||
Expected return on plan assets | (48 | ) | (40 | ) | (6 | ) | (4 | ) | |||||||||||
Amortization of net loss | 16 | 9 | 1 | 1 | |||||||||||||||
Net periodic benefit cost | $ | 28 | $ | 27 | $ | 5 | $ | 6 | |||||||||||
|
|||
9/4/2010 | 12/26/09 | Condensed Consolidated Balance Sheet Location | |||||||
Interest Rate Swaps - Asset | $ | 16 | $ | - | Prepaid expenses and other current assets | ||||
Interest Rate Swaps - Asset | 41 | 44 | Other assets | ||||||
Foreign Currency Forwards - Asset | 20 | 6 | Prepaid expenses and other current assets | ||||||
Foreign Currency Forwards - Liability | (2) | (3) | Accounts payable and other current liabilities | ||||||
Total | $ | 75 | $ | 47 | |||||
Quarter ended | Year to date | ||||||||||||||||||
9/4/10 | 9/5/09 | 9/4/10 | 9/5/09 | ||||||||||||||||
Gains (losses) recognized into OCI, net of tax | $ | (6) | $ | (16) | $ | 23 | $ | (14) | |||||||||||
Gains (losses) reclassified from Accumulated OCI into income, net of tax | $ | (8) | $ | (13) | $ | 22 | $ | (19) | |||||||||||
|
|||
Fair Value | ||||||||||||||||
Level | 9/4/10 | 12/26/09 | ||||||||||||||
Foreign Currency Forwards, net | 2 | $ | 18 | $ | 3 | |||||||||||
Interest Rate Swaps, net | 2 | 57 | 44 | |||||||||||||
Other Investments | 1 | 13 | 13 | |||||||||||||
Total | $ | 88 | $ | 60 | ||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|