|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||
• | YUM China (“China” or “China Division”) which includes all operations in mainland China |
• | YUM India ("India" or "India Division") which includes all operations in India, Bangladesh, Nepal and Sri Lanka |
• | The KFC Division which includes all operations of the KFC concept outside of China Division and India Division |
• | The Pizza Hut Division which includes all operations of the Pizza Hut concept outside of China Division and India Division |
• | The Taco Bell Division which includes all operations of the Taco Bell concept outside of India Division |
|
|||
Quarter ended | Year to date | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net Income – YUM! Brands, Inc. | $ | 235 | $ | 334 | $ | 597 | $ | 733 | ||||||||
Weighted-average common shares outstanding (for basic calculation) | 437 | 446 | 437 | 446 | ||||||||||||
Effect of dilutive share-based employee compensation | 8 | 9 | 9 | 10 | ||||||||||||
Weighted-average common and dilutive potential common shares outstanding (for diluted calculation) | 445 | 455 | 446 | 456 | ||||||||||||
Basic EPS | $ | 0.54 | $ | 0.75 | $ | 1.36 | $ | 1.64 | ||||||||
Diluted EPS | $ | 0.53 | $ | 0.73 | $ | 1.34 | $ | 1.61 | ||||||||
Unexercised employee stock options and stock appreciation rights (in millions) excluded from the diluted EPS computation(a) | 4.3 | 5.9 | 5.3 | 6.1 | ||||||||||||
(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 | 2015 | 2014 | 2015 | 2014 | 2015 | ||||||||||||||||||||
November 2012 | — | 2,737 | $ | — | $ | 203 | $ | — | |||||||||||||||||
November 2013 | 1,779 | 1,270 | 133 | 97 | — | ||||||||||||||||||||
November 2014 | 1,901 | — | 162 | — | 838 | ||||||||||||||||||||
Total | 3,680 | (a) | 4,007 | $ | 295 | (a) | $ | 300 | $ | 838 | |||||||||||||||
(a) | Includes the effect of $8 million in share repurchases (0.1 million shares) with trade dates prior to June 13, 2015 but cash settlement dates subsequent to June 13, 2015. |
Translation Adjustments and Gains (Losses) From Intra-Entity Transactions of a Long-Term Nature | Pension and Post-Retirement Benefits | Derivative Instruments | Total | |||||||||||||
Balance at December 27, 2014, net of tax | $ | 29 | $ | (210 | ) | $ | (9 | ) | $ | (190 | ) | |||||
Gains (losses) arising during the year classified into accumulated OCI, net of tax | (51 | ) | 1 | 8 | (42 | ) | ||||||||||
(Gains) losses reclassified from accumulated OCI, net of tax | 68 | 15 | (8 | ) | 75 | |||||||||||
OCI, net of tax | 17 | 16 | — | 33 | ||||||||||||
Balance at June 13, 2015, net of tax | $ | 46 | $ | (194 | ) | $ | (9 | ) | $ | (157 | ) | |||||
|
|||
Quarter ended | Year to date | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
China | $ | (2 | ) | $ | (5 | ) | $ | (4 | ) | $ | (6 | ) | ||||
KFC Division(a) | 35 | 1 | 32 | — | ||||||||||||
Pizza Hut Division(a) | 36 | (1 | ) | 37 | (1 | ) | ||||||||||
Taco Bell Division | (1 | ) | — | (7 | ) | (1 | ) | |||||||||
India | — | 1 | — | 1 | ||||||||||||
Worldwide | $ | 68 | $ | (4 | ) | $ | 58 | $ | (7 | ) | ||||||
(a) | In 2010 we refranchised our then-remaining Company-operated restaurants in Mexico. To the extent we owned real estate related to these restaurants, we did not sell the real estate, but instead have leased it to the franchisee. During the quarter ended June 13, 2015 we initiated plans to sell this real estate and determined it was held for sale in accordance with GAAP. The sales price we expect to receive for this real estate exceeds its book value. However, the sale of the real estate will represent a substantial liquidation of our Mexican operations under GAAP. Accordingly, we are required to include accumulated translation losses associated with our Mexican business within our held for sale impairment evaluations. As such, we recorded a $68 million non-cash charge to Refranchising Loss, consisting of losses of $36 million and $32 million for our KFC and Pizza Hut Divisions, respectively. This loss represents the excess of the sum of the book value of the real estate and related assets, an insignificant amount of goodwill and our accumulated translation losses over the expected sales price. Our current expectation is that the real estate sale will close late in 2015 with limited, if any, additional pre-tax gain or loss. The sale is ultimately expected to result in a taxable gain as the anticipated proceeds will exceed the tax basis in the real estate, though the related tax expense will not be recognized until the sale closes. |
|
|||
Quarter ended | Year to date | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Equity (income) loss from investments in unconsolidated affiliates | $ | (7 | ) | $ | (9 | ) | $ | (16 | ) | $ | (22 | ) | |||
Foreign exchange net (gain) loss and other | 1 | 1 | 7 | 12 | |||||||||||
Other (income) expense | $ | (6 | ) | $ | (8 | ) | $ | (9 | ) | $ | (10 | ) | |||
|
|||
6/13/2015 | 12/27/2014 | ||||||
Accounts and notes receivable, gross | $ | 366 | $ | 337 | |||
Allowance for doubtful accounts | (16 | ) | (12 | ) | |||
Accounts and notes receivable, net | $ | 350 | $ | 325 | |||
6/13/2015 | 12/27/2014 | ||||||
Property, plant and equipment, gross | $ | 8,076 | $ | 8,082 | |||
Accumulated depreciation and amortization | (3,704 | ) | (3,584 | ) | |||
Property, plant and equipment, net | $ | 4,372 | $ | 4,498 | |||
Noncontrolling Interests | Reedemable Noncontrolling Interest | ||||||
Balance at December 27, 2014 | $ | 57 | $ | 9 | |||
Net Income (loss) – noncontrolling interests | — | — | |||||
Currency translation adjustments and other | (1 | ) | (1 | ) | |||
Balance at June 13, 2015 | $ | 56 | $ | 8 | |||
|
|||
Quarter ended | Year to date | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Income tax provision | $ | 102 | $ | 112 | $ | 213 | $ | 251 | |||||||
Effective tax rate | 30.4 | % | 24.9 | % | 26.3 | % | 25.4 | % | |||||||
|
|||
Quarter ended | Year to date | ||||||||||||||
Revenues | 2015 | 2014 | 2015 | 2014 | |||||||||||
China | $ | 1,636 | $ | 1,709 | $ | 2,892 | $ | 3,088 | |||||||
KFC Division | 694 | 754 | 1,336 | 1,418 | |||||||||||
Pizza Hut Division | 264 | 265 | 535 | 532 | |||||||||||
Taco Bell Division | 476 | 439 | 907 | 830 | |||||||||||
India | 35 | 37 | 57 | 60 | |||||||||||
$ | 3,105 | $ | 3,204 | $ | 5,727 | $ | 5,928 | ||||||||
Quarter ended | Year to date | ||||||||||||||
Operating Profit (loss) | 2015 | 2014 | 2015 | 2014 | |||||||||||
China(a) | $ | 144 | $ | 194 | $ | 334 | $ | 479 | |||||||
KFC Division | 152 | 155 | 321 | 318 | |||||||||||
Pizza Hut Division | 60 | 63 | 141 | 147 | |||||||||||
Taco Bell Division | 140 | 109 | 255 | 193 | |||||||||||
India | (3 | ) | (1 | ) | (7 | ) | (4 | ) | |||||||
Unallocated and General and administrative expenses(b) | (54 | ) | (48 | ) | (100 | ) | (83 | ) | |||||||
Unallocated Other income (expense) | — | 3 | (9 | ) | (7 | ) | |||||||||
Unallocated Refranchising gain (loss)(c) | (68 | ) | 4 | (58 | ) | 7 | |||||||||
Operating Profit | $ | 371 | $ | 479 | $ | 877 | $ | 1,050 | |||||||
Interest expense, net | (33 | ) | (29 | ) | (67 | ) | (62 | ) | |||||||
Income Before Income Taxes | $ | 338 | $ | 450 | $ | 810 | $ | 988 | |||||||
(a) | Includes equity income from investments in unconsolidated affiliates of $7 million and $9 million for the quarters ended June 13, 2015 and June 14, 2014, respectively. Includes equity income from investments in unconsolidated affiliates of $16 million and $22 million for the years to date ended June 13, 2015 and June 14, 2014, respectively. |
(b) | Primarily Corporate general and administrative ("G&A") expenses. Also included are costs associated with the KFC U.S. Acceleration Agreement of $8 million and $10 million for the quarter and year to date ending June 13, 2015, respectively. |
(c) | See the Refranchising (Gain) Loss section of Note 4. |
|
|||
Quarter ended | Year to date | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Service cost | $ | 4 | $ | 4 | $ | 8 | $ | 8 | |||||||
Interest cost | 12 | 13 | 25 | 25 | |||||||||||
Expected return on plan assets | (14 | ) | (13 | ) | (28 | ) | (26 | ) | |||||||
Amortization of net loss | 11 | 4 | 21 | 8 | |||||||||||
Net periodic benefit cost | $ | 13 | $ | 8 | $ | 26 | $ | 15 | |||||||
Additional loss (gain) recognized due to: | |||||||||||||||
Settlement (a) | $ | 1 | $ | 2 | $ | 1 | $ | 5 | |||||||
(a) | Losses are a result of settlement transactions from a non-funded plan which exceeded the sum of annual service and interest costs for that plan. These losses were recorded in G&A expenses. |
|
|||
|
|||
|
|||
|
|||
Quarter ended | Year to date | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net Income – YUM! Brands, Inc. | $ | 235 | $ | 334 | $ | 597 | $ | 733 | ||||||||
Weighted-average common shares outstanding (for basic calculation) | 437 | 446 | 437 | 446 | ||||||||||||
Effect of dilutive share-based employee compensation | 8 | 9 | 9 | 10 | ||||||||||||
Weighted-average common and dilutive potential common shares outstanding (for diluted calculation) | 445 | 455 | 446 | 456 | ||||||||||||
Basic EPS | $ | 0.54 | $ | 0.75 | $ | 1.36 | $ | 1.64 | ||||||||
Diluted EPS | $ | 0.53 | $ | 0.73 | $ | 1.34 | $ | 1.61 | ||||||||
Unexercised employee stock options and stock appreciation rights (in millions) excluded from the diluted EPS computation(a) | 4.3 | 5.9 | 5.3 | 6.1 | ||||||||||||
(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 | 2015 | 2014 | 2015 | 2014 | 2015 | ||||||||||||||||||||
November 2012 | — | 2,737 | $ | — | $ | 203 | $ | — | |||||||||||||||||
November 2013 | 1,779 | 1,270 | 133 | 97 | — | ||||||||||||||||||||
November 2014 | 1,901 | — | 162 | — | 838 | ||||||||||||||||||||
Total | 3,680 | (a) | 4,007 | $ | 295 | (a) | $ | 300 | $ | 838 | |||||||||||||||
(a) | Includes the effect of $8 million in share repurchases (0.1 million shares) with trade dates prior to June 13, 2015 but cash settlement dates subsequent to June 13, 2015. |
Translation Adjustments and Gains (Losses) From Intra-Entity Transactions of a Long-Term Nature | Pension and Post-Retirement Benefits | Derivative Instruments | Total | |||||||||||||
Balance at December 27, 2014, net of tax | $ | 29 | $ | (210 | ) | $ | (9 | ) | $ | (190 | ) | |||||
Gains (losses) arising during the year classified into accumulated OCI, net of tax | (51 | ) | 1 | 8 | (42 | ) | ||||||||||
(Gains) losses reclassified from accumulated OCI, net of tax | 68 | 15 | (8 | ) | 75 | |||||||||||
OCI, net of tax | 17 | 16 | — | 33 | ||||||||||||
Balance at June 13, 2015, net of tax | $ | 46 | $ | (194 | ) | $ | (9 | ) | $ | (157 | ) | |||||
|
|||
Quarter ended | Year to date | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
China | $ | (2 | ) | $ | (5 | ) | $ | (4 | ) | $ | (6 | ) | ||||
KFC Division(a) | 35 | 1 | 32 | — | ||||||||||||
Pizza Hut Division(a) | 36 | (1 | ) | 37 | (1 | ) | ||||||||||
Taco Bell Division | (1 | ) | — | (7 | ) | (1 | ) | |||||||||
India | — | 1 | — | 1 | ||||||||||||
Worldwide | $ | 68 | $ | (4 | ) | $ | 58 | $ | (7 | ) | ||||||
(a) | In 2010 we refranchised our then-remaining Company-operated restaurants in Mexico. To the extent we owned real estate related to these restaurants, we did not sell the real estate, but instead have leased it to the franchisee. During the quarter ended June 13, 2015 we initiated plans to sell this real estate and determined it was held for sale in accordance with GAAP. The sales price we expect to receive for this real estate exceeds its book value. However, the sale of the real estate will represent a substantial liquidation of our Mexican operations under GAAP. Accordingly, we are required to include accumulated translation losses associated with our Mexican business within our held for sale impairment evaluations. As such, we recorded a $68 million non-cash charge to Refranchising Loss, consisting of losses of $36 million and $32 million for our KFC and Pizza Hut Divisions, respectively. This loss represents the excess of the sum of the book value of the real estate and related assets, an insignificant amount of goodwill and our accumulated translation losses over the expected sales price. Our current expectation is that the real estate sale will close late in 2015 with limited, if any, additional pre-tax gain or loss. The sale is ultimately expected to result in a taxable gain as the anticipated proceeds will exceed the tax basis in the real estate, though the related tax expense will not be recognized until the sale closes. |
|
|||
Quarter ended | Year to date | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Equity (income) loss from investments in unconsolidated affiliates | $ | (7 | ) | $ | (9 | ) | $ | (16 | ) | $ | (22 | ) | |||
Foreign exchange net (gain) loss and other | 1 | 1 | 7 | 12 | |||||||||||
Other (income) expense | $ | (6 | ) | $ | (8 | ) | $ | (9 | ) | $ | (10 | ) | |||
|
|||
6/13/2015 | 12/27/2014 | ||||||
Accounts and notes receivable, gross | $ | 366 | $ | 337 | |||
Allowance for doubtful accounts | (16 | ) | (12 | ) | |||
Accounts and notes receivable, net | $ | 350 | $ | 325 | |||
6/13/2015 | 12/27/2014 | ||||||
Property, plant and equipment, gross | $ | 8,076 | $ | 8,082 | |||
Accumulated depreciation and amortization | (3,704 | ) | (3,584 | ) | |||
Property, plant and equipment, net | $ | 4,372 | $ | 4,498 | |||
Noncontrolling Interests | Reedemable Noncontrolling Interest | ||||||
Balance at December 27, 2014 | $ | 57 | $ | 9 | |||
Net Income (loss) – noncontrolling interests | — | — | |||||
Currency translation adjustments and other | (1 | ) | (1 | ) | |||
Balance at June 13, 2015 | $ | 56 | $ | 8 | |||
|
|||
Quarter ended | Year to date | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Income tax provision | $ | 102 | $ | 112 | $ | 213 | $ | 251 | |||||||
Effective tax rate | 30.4 | % | 24.9 | % | 26.3 | % | 25.4 | % | |||||||
|
|||
Quarter ended | Year to date | ||||||||||||||
Revenues | 2015 | 2014 | 2015 | 2014 | |||||||||||
China | $ | 1,636 | $ | 1,709 | $ | 2,892 | $ | 3,088 | |||||||
KFC Division | 694 | 754 | 1,336 | 1,418 | |||||||||||
Pizza Hut Division | 264 | 265 | 535 | 532 | |||||||||||
Taco Bell Division | 476 | 439 | 907 | 830 | |||||||||||
India | 35 | 37 | 57 | 60 | |||||||||||
$ | 3,105 | $ | 3,204 | $ | 5,727 | $ | 5,928 | ||||||||
Quarter ended | Year to date | ||||||||||||||
Operating Profit (loss) | 2015 | 2014 | 2015 | 2014 | |||||||||||
China(a) | $ | 144 | $ | 194 | $ | 334 | $ | 479 | |||||||
KFC Division | 152 | 155 | 321 | 318 | |||||||||||
Pizza Hut Division | 60 | 63 | 141 | 147 | |||||||||||
Taco Bell Division | 140 | 109 | 255 | 193 | |||||||||||
India | (3 | ) | (1 | ) | (7 | ) | (4 | ) | |||||||
Unallocated and General and administrative expenses(b) | (54 | ) | (48 | ) | (100 | ) | (83 | ) | |||||||
Unallocated Other income (expense) | — | 3 | (9 | ) | (7 | ) | |||||||||
Unallocated Refranchising gain (loss)(c) | (68 | ) | 4 | (58 | ) | 7 | |||||||||
Operating Profit | $ | 371 | $ | 479 | $ | 877 | $ | 1,050 | |||||||
Interest expense, net | (33 | ) | (29 | ) | (67 | ) | (62 | ) | |||||||
Income Before Income Taxes | $ | 338 | $ | 450 | $ | 810 | $ | 988 | |||||||
(a) | Includes equity income from investments in unconsolidated affiliates of $7 million and $9 million for the quarters ended June 13, 2015 and June 14, 2014, respectively. Includes equity income from investments in unconsolidated affiliates of $16 million and $22 million for the years to date ended June 13, 2015 and June 14, 2014, respectively. |
(b) | Primarily Corporate general and administrative ("G&A") expenses. Also included are costs associated with the KFC U.S. Acceleration Agreement of $8 million and $10 million for the quarter and year to date ending June 13, 2015, respectively. |
(c) | See the Refranchising (Gain) Loss section of Note 4. |
|
|||
Quarter ended | Year to date | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Service cost | $ | 4 | $ | 4 | $ | 8 | $ | 8 | |||||||
Interest cost | 12 | 13 | 25 | 25 | |||||||||||
Expected return on plan assets | (14 | ) | (13 | ) | (28 | ) | (26 | ) | |||||||
Amortization of net loss | 11 | 4 | 21 | 8 | |||||||||||
Net periodic benefit cost | $ | 13 | $ | 8 | $ | 26 | $ | 15 | |||||||
Additional loss (gain) recognized due to: | |||||||||||||||
Settlement (a) | $ | 1 | $ | 2 | $ | 1 | $ | 5 | |||||||
(a) | Losses are a result of settlement transactions from a non-funded plan which exceeded the sum of annual service and interest costs for that plan. These losses were recorded in G&A expenses. |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|