|
|
|
UNITED STATES
|
|
SECURITIES AND EXCHANGE COMMISSION
|
|
Washington, D. C. 20549
|
|
|
North Carolina
|
|
13-3951308
|
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
|
|
|
|
1441 Gardiner Lane, Louisville, Kentucky
|
|
40213
|
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
|
Registrant's telephone number, including area code: (502) 874-8300
|
|||
|
|
|||
|
Former name or former address, if changed since last report: N/A
|
|||
|
|
|
|
|
|
YUM! BRANDS, INC.
|
|
|
|
|
|
(Registrant)
|
|
|
Date:
|
April 12, 2017
|
|
/s/ David E. Russell
|
|
|
|
|
|
Senior Vice President, Finance and Corporate Controller
|
|
|
|
|
|
|
|
|
YUM! Brands, Inc.
|
||||||||||||||||||||
|
Recast Consolidated Summary of Results
|
||||||||||||||||||||
|
(amounts in millions)
|
||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
|
Quarter Ended March 31
|
Quarter Ended June 30
|
Quarter Ended September 30
|
Quarter Ended December 31
|
Year Ended December 31
|
|
Year Ended December 31
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
||||||||||||
|
Company sales
|
|
$
|
953
|
|
$
|
1,006
|
|
$
|
992
|
|
$
|
1,238
|
|
$
|
4,189
|
|
|
$
|
4,336
|
|
|
Franchise and license fees and income
|
490
|
|
503
|
|
526
|
|
648
|
|
2,167
|
|
|
2,082
|
|
|||||||
|
Total revenues
|
|
1,443
|
|
1,509
|
|
1,518
|
|
1,886
|
|
6,356
|
|
|
6,418
|
|
||||||
|
Costs and Expenses, Net
|
|
|
|
|
|
|
|
|||||||||||||
|
Company restaurant expenses
|
|
|
|
|
|
|
|
|||||||||||||
|
Food and paper
|
287
|
|
307
|
|
303
|
|
370
|
|
1,267
|
|
|
1,340
|
|
|||||||
|
Payroll and employee benefits
|
257
|
|
263
|
|
260
|
|
326
|
|
1,106
|
|
|
1,125
|
|
|||||||
|
Occupancy and other operating expenses
|
261
|
|
269
|
|
268
|
|
318
|
|
1,116
|
|
|
1,162
|
|
|||||||
|
Company restaurant expenses
|
805
|
|
839
|
|
831
|
|
1,014
|
|
3,489
|
|
|
3,627
|
|
|||||||
|
General and administrative expenses
|
243
|
|
254
|
|
270
|
|
362
|
|
1,129
|
|
|
1,058
|
|
|||||||
|
Franchise and license expenses
|
51
|
|
54
|
|
40
|
|
56
|
|
201
|
|
|
240
|
|
|||||||
|
Closures and impairment (income) expenses
|
2
|
|
7
|
|
1
|
|
5
|
|
15
|
|
|
16
|
|
|||||||
|
Refranchising (gain) loss
|
—
|
|
(54
|
)
|
(21
|
)
|
(88
|
)
|
(163
|
)
|
|
23
|
|
|||||||
|
Other (income) expense
|
(7
|
)
|
(6
|
)
|
(1
|
)
|
17
|
|
3
|
|
|
20
|
|
|||||||
|
Total costs and expenses, net
|
1,094
|
|
1,094
|
|
1,120
|
|
1,366
|
|
4,674
|
|
|
4,984
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating Profit
|
349
|
|
415
|
|
398
|
|
520
|
|
1,682
|
|
|
1,434
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense, net
|
42
|
|
51
|
|
98
|
|
114
|
|
305
|
|
|
141
|
|
|||||||
|
Other pension (income) expense
|
(1
|
)
|
—
|
|
(1
|
)
|
34
|
|
32
|
|
|
40
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income from continuing operations before income taxes
|
308
|
|
364
|
|
301
|
|
372
|
|
1,345
|
|
|
1,253
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax provision
|
82
|
|
98
|
|
83
|
|
64
|
|
327
|
|
|
327
|
|
|||||||
|
Income from continuing operations
|
226
|
|
266
|
|
218
|
|
308
|
|
1,018
|
|
|
926
|
|
|||||||
|
Income from discontinued operations, net of tax
|
138
|
|
70
|
|
422
|
|
(5
|
)
|
625
|
|
|
357
|
|
|||||||
|
Net Income
|
|
$
|
364
|
|
$
|
336
|
|
$
|
640
|
|
$
|
303
|
|
$
|
1,643
|
|
|
$
|
1,283
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Basic Earnings per Common Share from continuing operations
|
$
|
0.55
|
|
$
|
0.65
|
|
$
|
0.56
|
|
$
|
0.84
|
|
$
|
2.58
|
|
|
$
|
2.13
|
|
|
|
Basic Earnings per Common Share from discontinued operations
|
0.33
|
|
0.17
|
|
1.09
|
|
(0.01
|
)
|
1.59
|
|
|
0.82
|
|
|||||||
|
Basic earnings per Common Share
|
$
|
0.88
|
|
$
|
0.82
|
|
$
|
1.65
|
|
$
|
0.83
|
|
$
|
4.17
|
|
|
$
|
2.95
|
|
|
|
Average basic shares outstanding
|
415
|
|
408
|
|
388
|
|
366
|
|
394
|
|
|
435
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Diluted Earnings per Common Share from continuing operations
|
$
|
0.54
|
|
$
|
0.64
|
|
$
|
0.55
|
|
$
|
0.83
|
|
$
|
2.54
|
|
|
$
|
2.09
|
|
|
|
Diluted Earnings per Common Share from discontinued operations
|
0.33
|
|
0.17
|
|
1.07
|
|
(0.01
|
)
|
1.56
|
|
|
0.81
|
|
|||||||
|
Diluted earnings per Common Share
|
$
|
0.87
|
|
$
|
0.81
|
|
$
|
1.62
|
|
$
|
0.82
|
|
$
|
4.10
|
|
|
$
|
2.90
|
|
|
|
Average diluted shares outstanding
|
421
|
|
415
|
|
395
|
|
372
|
|
400
|
|
|
443
|
|
|||||||
|
YUM! Brands, Inc.
|
|||||||||||||||||||
|
Recast Annual Segment Operating Results
|
|||||||||||||||||||
|
(amounts in millions)
|
|||||||||||||||||||
|
(unaudited)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Year Ended 12/31/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Corporate and Unallocated
|
|
Consolidated
|
||||||||||
|
Company sales
|
$
|
2,156
|
|
|
$
|
493
|
|
|
$
|
1,540
|
|
|
$
|
—
|
|
|
4,189
|
|
|
|
Franchise and license fees and income
|
1,069
|
|
|
615
|
|
|
485
|
|
|
(2
|
)
|
|
2,167
|
|
|||||
|
Total revenues
|
3,225
|
|
|
1,108
|
|
|
2,025
|
|
|
(2
|
)
|
|
6,356
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Company restaurant expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Food and paper
|
733
|
|
|
137
|
|
|
397
|
|
|
—
|
|
|
1,267
|
|
|||||
|
Payroll and employee benefits
|
507
|
|
|
156
|
|
|
443
|
|
|
—
|
|
|
1,106
|
|
|||||
|
Occupancy and other operating expenses
|
599
|
|
|
159
|
|
|
358
|
|
|
—
|
|
|
1,116
|
|
|||||
|
Company restaurant expenses
|
1,839
|
|
|
452
|
|
|
1,198
|
|
|
—
|
|
|
3,489
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative expenses
|
396
|
|
|
242
|
|
|
211
|
|
|
280
|
|
|
1,129
|
|
|||||
|
Franchise and license expenses
|
108
|
|
|
48
|
|
|
21
|
|
|
24
|
|
|
201
|
|
|||||
|
Closures and impairment (income) expenses
|
11
|
|
|
1
|
|
|
3
|
|
|
—
|
|
|
15
|
|
|||||
|
Refranchising (gain) loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(163
|
)
|
|
(163
|
)
|
|||||
|
Other (income) expense
|
—
|
|
|
(2
|
)
|
|
(3
|
)
|
|
8
|
|
|
3
|
|
|||||
|
Total costs and expenses, net
|
2,354
|
|
|
741
|
|
|
1,430
|
|
|
149
|
|
|
4,674
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Profit (loss)
|
$
|
871
|
|
|
$
|
367
|
|
|
$
|
595
|
|
|
$
|
(151
|
)
|
|
$
|
1,682
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Year Ended 12/31/15
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Corporate and Unallocated
|
|
Consolidated
|
||||||||||
|
Company sales
|
$
|
2,191
|
|
|
$
|
601
|
|
|
$
|
1,544
|
|
|
$
|
—
|
|
|
$
|
4,336
|
|
|
Franchise and license fees and income
|
1,031
|
|
|
604
|
|
|
447
|
|
|
—
|
|
|
2,082
|
|
|||||
|
Total revenues
|
3,222
|
|
|
1,205
|
|
|
1,991
|
|
|
—
|
|
|
6,418
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Company restaurant expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Food and paper
|
751
|
|
|
167
|
|
|
422
|
|
|
—
|
|
|
1,340
|
|
|||||
|
Payroll and employee benefits
|
511
|
|
|
187
|
|
|
427
|
|
|
—
|
|
|
1,125
|
|
|||||
|
Occupancy and other operating expenses
|
622
|
|
|
189
|
|
|
351
|
|
|
—
|
|
|
1,162
|
|
|||||
|
Company restaurant expenses
|
1,884
|
|
|
543
|
|
|
1,200
|
|
|
—
|
|
|
3,627
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative expenses
|
395
|
|
|
262
|
|
|
221
|
|
|
180
|
|
|
1,058
|
|
|||||
|
Franchise and license expenses
|
101
|
|
|
45
|
|
|
23
|
|
|
71
|
|
|
240
|
|
|||||
|
Closures and impairment (income) expenses
|
9
|
|
|
4
|
|
|
3
|
|
|
—
|
|
|
16
|
|
|||||
|
Refranchising (gain) loss
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
23
|
|
|||||
|
Other (income) expense
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
24
|
|
|
20
|
|
|||||
|
Total costs and expenses, net
|
2,387
|
|
|
854
|
|
|
1,445
|
|
|
298
|
|
|
4,984
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Profit (loss)
|
$
|
835
|
|
|
$
|
351
|
|
|
$
|
546
|
|
|
$
|
(298
|
)
|
|
$
|
1,434
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
YUM! Brands, Inc.
|
||||||||||||||||||||
|
Recast Quarterly Segment Operating Results
|
||||||||||||||||||||
|
(amounts in millions)
|
||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Quarter Ended 3/31/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Corporate and Unallocated
|
|
Consolidated
|
|||||||||||
|
Company sales
|
$
|
493
|
|
|
$
|
135
|
|
|
$
|
325
|
|
|
$
|
—
|
|
|
$
|
953
|
|
|
|
Franchise and license fees and income
|
243
|
|
|
146
|
|
|
101
|
|
|
—
|
|
|
490
|
|
||||||
|
Total revenues
|
736
|
|
|
281
|
|
|
426
|
|
|
—
|
|
|
1,443
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Company restaurant expenses
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Food and paper
|
167
|
|
|
37
|
|
|
83
|
|
|
—
|
|
|
287
|
|
|||||
|
|
Payroll and employee benefits
|
118
|
|
|
42
|
|
|
97
|
|
|
—
|
|
|
257
|
|
|||||
|
|
Occupancy and other operating expenses
|
142
|
|
|
42
|
|
|
77
|
|
|
—
|
|
|
261
|
|
|||||
|
Company restaurant expenses
|
427
|
|
|
121
|
|
|
257
|
|
|
—
|
|
|
805
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative expenses
|
94
|
|
|
59
|
|
|
47
|
|
|
43
|
|
|
243
|
|
||||||
|
Franchise and license expenses
|
28
|
|
|
10
|
|
|
4
|
|
|
9
|
|
|
51
|
|
||||||
|
Closures and impairment (income) expenses
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||||
|
Refranchising (gain) loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other (income) expense
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(7
|
)
|
||||||
|
Total costs and expenses, net
|
551
|
|
|
190
|
|
|
308
|
|
|
45
|
|
|
1,094
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Profit (loss)
|
$
|
185
|
|
|
$
|
91
|
|
|
$
|
118
|
|
|
$
|
(45
|
)
|
|
$
|
349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Quarter Ended 6/30/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Corporate and Unallocated
|
|
Consolidated
|
|||||||||||
|
Company sales
|
$
|
528
|
|
|
$
|
125
|
|
|
$
|
353
|
|
|
$
|
—
|
|
|
$
|
1,006
|
|
|
|
Franchise and license fees and income
|
251
|
|
|
142
|
|
|
111
|
|
|
(1
|
)
|
|
503
|
|
||||||
|
Total revenues
|
779
|
|
|
267
|
|
|
464
|
|
|
(1
|
)
|
|
1,509
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Company restaurant expenses
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Food and paper
|
181
|
|
|
35
|
|
|
91
|
|
|
—
|
|
|
307
|
|
|||||
|
|
Payroll and employee benefits
|
124
|
|
|
39
|
|
|
100
|
|
|
—
|
|
|
263
|
|
|||||
|
|
Occupancy and other operating expenses
|
146
|
|
|
40
|
|
|
83
|
|
|
—
|
|
|
269
|
|
|||||
|
Company restaurant expenses
|
451
|
|
|
114
|
|
|
274
|
|
|
—
|
|
|
839
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative expenses
|
93
|
|
|
56
|
|
|
46
|
|
|
59
|
|
|
254
|
|
||||||
|
Franchise and license expenses
|
28
|
|
|
14
|
|
|
5
|
|
|
7
|
|
|
54
|
|
||||||
|
Closures and impairment (income) expenses
|
4
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
7
|
|
||||||
|
Refranchising (gain) loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
(54
|
)
|
||||||
|
Other (income) expense
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(5
|
)
|
|
(6
|
)
|
||||||
|
Total costs and expenses, net
|
576
|
|
|
186
|
|
|
325
|
|
|
7
|
|
|
1,094
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Profit (loss)
|
$
|
203
|
|
|
$
|
81
|
|
|
$
|
139
|
|
|
$
|
(8
|
)
|
|
$
|
415
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
YUM! Brands, Inc.
|
||||||||||||||||||||
|
Recast Quarterly Segment Operating Results
|
||||||||||||||||||||
|
(amounts in millions)
|
||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Quarter Ended 9/30/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Corporate and Unallocated
|
|
Consolidated
|
|||||||||||
|
Company sales
|
$
|
520
|
|
|
$
|
106
|
|
|
$
|
366
|
|
|
$
|
—
|
|
|
$
|
992
|
|
|
|
Franchise and license fees and income
|
267
|
|
|
145
|
|
|
115
|
|
|
(1
|
)
|
|
526
|
|
||||||
|
Total revenues
|
787
|
|
|
251
|
|
|
481
|
|
|
(1
|
)
|
|
1,518
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Company restaurant expenses
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Food and paper
|
178
|
|
|
29
|
|
|
96
|
|
|
—
|
|
|
303
|
|
|||||
|
|
Payroll and employee benefits
|
120
|
|
|
35
|
|
|
105
|
|
|
—
|
|
|
260
|
|
|||||
|
|
Occupancy and other operating expenses
|
144
|
|
|
38
|
|
|
86
|
|
|
—
|
|
|
268
|
|
|||||
|
Company restaurant expenses
|
442
|
|
|
102
|
|
|
287
|
|
|
—
|
|
|
831
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative expenses
|
89
|
|
|
55
|
|
|
48
|
|
|
78
|
|
|
270
|
|
||||||
|
Franchise and license expenses
|
26
|
|
|
11
|
|
|
4
|
|
|
(1
|
)
|
|
40
|
|
||||||
|
Closures and impairment (income) expenses
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||
|
Refranchising (gain) loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
(21
|
)
|
||||||
|
Other (income) expense
|
—
|
|
|
(2
|
)
|
|
(1
|
)
|
|
2
|
|
|
(1
|
)
|
||||||
|
Total costs and expenses, net
|
557
|
|
|
167
|
|
|
338
|
|
|
58
|
|
|
1,120
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Profit (loss)
|
$
|
230
|
|
|
$
|
84
|
|
|
$
|
143
|
|
|
$
|
(59
|
)
|
|
$
|
398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Quarter Ended 12/31/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Corporate and Unallocated
|
|
Consolidated
|
|||||||||||
|
Company sales
|
$
|
615
|
|
|
$
|
127
|
|
|
$
|
496
|
|
|
$
|
—
|
|
|
$
|
1,238
|
|
|
|
Franchise and license fees and income
|
308
|
|
|
182
|
|
|
158
|
|
|
—
|
|
|
648
|
|
||||||
|
Total revenues
|
923
|
|
|
309
|
|
|
654
|
|
|
—
|
|
|
1,886
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Company restaurant expenses
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Food and paper
|
207
|
|
|
36
|
|
|
127
|
|
|
—
|
|
|
370
|
|
|||||
|
|
Payroll and employee benefits
|
145
|
|
|
40
|
|
|
141
|
|
|
—
|
|
|
326
|
|
|||||
|
|
Occupancy and other operating expenses
|
167
|
|
|
39
|
|
|
112
|
|
|
—
|
|
|
318
|
|
|||||
|
Company restaurant expenses
|
519
|
|
|
115
|
|
|
380
|
|
|
—
|
|
|
1,014
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative expenses
|
120
|
|
|
72
|
|
|
70
|
|
|
100
|
|
|
362
|
|
||||||
|
Franchise and license expenses
|
26
|
|
|
13
|
|
|
8
|
|
|
9
|
|
|
56
|
|
||||||
|
Closures and impairment (income) expenses
|
5
|
|
|
(2
|
)
|
|
2
|
|
|
—
|
|
|
5
|
|
||||||
|
Refranchising (gain) loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(88
|
)
|
|
(88
|
)
|
||||||
|
Other (income) expense
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
18
|
|
|
17
|
|
||||||
|
Total costs and expenses, net
|
670
|
|
|
198
|
|
|
459
|
|
|
39
|
|
|
1,366
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Profit (loss)
|
$
|
253
|
|
|
$
|
111
|
|
|
$
|
195
|
|
|
$
|
(39
|
)
|
|
$
|
520
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
YUM! Brands, Inc.
|
||||||||||||||||||||
|
Reconciliation of Non-GAAP Measurements to GAAP Results
|
||||||||||||||||||||
|
(amounts in millions)
|
||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Note: Consult our filings with the Securities and Exchange Commission for additional details related to our use of the Non-GAAP measures of Diluted EPS from Continuing Operations before Special Items and Core Operating Profit.
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
2016
|
|
2015
|
||||||||||||||||
|
|
|
Quarter Ended March 31
|
Quarter Ended June 30
|
Quarter Ended September 30
|
Quarter Ended December 31
|
Year Ended December 31
|
|
Year Ended December 31
|
||||||||||||
|
Detail of Special Items
|
|
|
|
|
|
|
|
|||||||||||||
|
Refranchising initiatives
|
$
|
—
|
|
$
|
54
|
|
$
|
21
|
|
$
|
88
|
|
$
|
163
|
|
|
$
|
(19
|
)
|
|
|
YUM's Strategic Transformation Initiatives
|
—
|
|
(4
|
)
|
(30
|
)
|
(33
|
)
|
(67
|
)
|
|
—
|
|
|||||||
|
Non-cash charges associated with share-based compensation
|
—
|
|
—
|
|
—
|
|
(30
|
)
|
(30
|
)
|
|
—
|
|
|||||||
|
Costs associated with KFC U.S. Acceleration Agreement
|
(9
|
)
|
(8
|
)
|
—
|
|
(9
|
)
|
(26
|
)
|
|
(72
|
)
|
|||||||
|
Other Special Items Income (Expense)
|
—
|
|
(2
|
)
|
(1
|
)
|
(2
|
)
|
(5
|
)
|
|
—
|
|
|||||||
|
Special Items Income (Expense) - Operating Profit
|
(9
|
)
|
40
|
|
(10
|
)
|
14
|
|
35
|
|
|
(91
|
)
|
|||||||
|
Settlement charges associated with pension deferred vested project and Other pension charges
|
—
|
|
—
|
|
—
|
|
(26
|
)
|
(26
|
)
|
|
—
|
|
|||||||
|
Tax Benefit (Expense) on Special Items
|
2
|
|
(7
|
)
|
5
|
|
24
|
|
24
|
|
|
(4
|
)
|
|||||||
|
Special Items Income (Expense), net of tax - Continuing Operations
|
$
|
(7
|
)
|
$
|
33
|
|
$
|
(5
|
)
|
$
|
12
|
|
$
|
33
|
|
|
$
|
(95
|
)
|
|
|
Average diluted shares outstanding
|
421
|
|
415
|
|
395
|
|
372
|
|
400
|
|
|
443
|
|
|||||||
|
Special Items diluted EPS
|
$
|
(0.01
|
)
|
$
|
0.08
|
|
$
|
(0.01
|
)
|
$
|
0.03
|
|
$
|
0.08
|
|
|
$
|
(0.22
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reconciliation of GAAP Operating Profit to Core Operating Profit
|
|
|
|
|
|
|
|
|||||||||||||
|
Consolidated
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP Operating Profit
|
$
|
349
|
|
$
|
415
|
|
$
|
398
|
|
$
|
520
|
|
$
|
1,682
|
|
|
$
|
1,434
|
|
|
|
Special Items Income (Expense) - Operating Profit
|
(9
|
)
|
40
|
|
(10
|
)
|
14
|
|
35
|
|
|
(91
|
)
|
|||||||
|
Foreign Currency Impact on Reported Operating Profit
|
(15
|
)
|
(13
|
)
|
(9
|
)
|
(10
|
)
|
(47
|
)
|
|
N/A
|
|
|||||||
|
Core Operating Profit
|
$
|
373
|
|
$
|
388
|
|
$
|
417
|
|
$
|
516
|
|
$
|
1,694
|
|
|
$
|
1,525
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
KFC Division
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP Operating Profit
|
$
|
185
|
|
203
|
|
230
|
|
253
|
|
871
|
|
|
835
|
|
||||||
|
Foreign Currency Impact on Reported Operating Profit
|
(13
|
)
|
(12
|
)
|
(8
|
)
|
(8
|
)
|
(41
|
)
|
|
N/A
|
|
|||||||
|
Core Operating Profit
|
$
|
198
|
|
$
|
215
|
|
$
|
238
|
|
$
|
261
|
|
$
|
912
|
|
|
$
|
835
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pizza Hut Division
|
|
|
|
|
|
|
|
|||||||||||||
|
GAAP Operating Profit
|
$
|
91
|
|
$
|
81
|
|
$
|
84
|
|
$
|
111
|
|
$
|
367
|
|
|
$
|
351
|
|
|
|
Foreign Currency Impact on Reported Operating Profit
|
(2
|
)
|
(1
|
)
|
(1
|
)
|
(3
|
)
|
(7
|
)
|
|
N/A
|
|
|||||||
|
Core Operating Profit
|
$
|
93
|
|
$
|
82
|
|
$
|
85
|
|
$
|
114
|
|
$
|
374
|
|
|
$
|
351
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Taco Bell Division
|
|
|
|
|
|
|
|
|||||||||||||
|
GAAP Operating Profit
|
$
|
118
|
|
$
|
139
|
|
$
|
143
|
|
$
|
195
|
|
$
|
595
|
|
|
$
|
546
|
|
|
|
Foreign Currency Impact on Reported Operating Profit
|
—
|
|
—
|
|
—
|
|
1
|
|
1
|
|
|
N/A
|
|
|||||||
|
Core Operating Profit
|
$
|
118
|
|
$
|
139
|
|
$
|
143
|
|
$
|
194
|
|
$
|
594
|
|
|
$
|
546
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reconciliation of Diluted EPS from Continuing Operations to Diluted EPS from Continuing Operations Before Special Items
|
|
|
|
|
|
|
|
|||||||||||||
|
Diluted EPS from Continuing Operations
|
$
|
0.54
|
|
$
|
0.64
|
|
$
|
0.55
|
|
$
|
0.83
|
|
$
|
2.54
|
|
|
$
|
2.09
|
|
|
|
Special Items EPS
|
(0.01
|
)
|
0.08
|
|
(0.01
|
)
|
0.03
|
|
0.08
|
|
|
(0.22
|
)
|
|||||||
|
Diluted EPS from Continuing Operations before Special Items
|
$
|
0.55
|
|
$
|
0.56
|
|
$
|
0.56
|
|
$
|
0.80
|
|
$
|
2.46
|
|
|
$
|
2.31
|
|
|
|
YUM! Brands, Inc.
|
|
||||||||||
|
Recast Annual Division System Sales Growth
|
|
||||||||||
|
(unaudited)
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended 12/31/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
3
|
%
|
|
0
|
%
|
|
6
|
%
|
|
3
|
%
|
|
System sales, excluding FX
|
7
|
%
|
|
2
|
%
|
|
6
|
%
|
|
5
|
%
|
|
System sales, excluding FX and 53rd week
|
6
|
%
|
|
1
|
%
|
|
5
|
%
|
|
4
|
%
|
|
Same store sales growth (decline)
|
2
|
%
|
|
-2
|
%
|
|
2
|
%
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended 12/31/15
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
-3
|
%
|
|
-1
|
%
|
|
8
|
%
|
|
0
|
%
|
|
System sales, excluding FX
|
5
|
%
|
|
3
|
%
|
|
8
|
%
|
|
5
|
%
|
|
Same store sales growth (decline)
|
1
|
%
|
|
0
|
%
|
|
5
|
%
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YUM! Brands, Inc.
|
|
||||||||||
|
Recast Quarterly Division System Sales Growth
|
|
||||||||||
|
(unaudited)
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended 3/31/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
1
|
%
|
|
0
|
%
|
|
4
|
%
|
|
1
|
%
|
|
System sales, excluding FX
|
6
|
%
|
|
3
|
%
|
|
4
|
%
|
|
5
|
%
|
|
Same store sales growth (decline)
|
3
|
%
|
|
-1
|
%
|
|
1
|
%
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended 6/30/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
2
|
%
|
|
0
|
%
|
|
2
|
%
|
|
1
|
%
|
|
System sales, excluding FX
|
6
|
%
|
|
2
|
%
|
|
2
|
%
|
|
4
|
%
|
|
Same store sales growth (decline)
|
3
|
%
|
|
-1
|
%
|
|
-1
|
%
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended 9/30/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
2
|
%
|
|
0
|
%
|
|
5
|
%
|
|
2
|
%
|
|
System sales, excluding FX
|
5
|
%
|
|
1
|
%
|
|
5
|
%
|
|
4
|
%
|
|
Same store sales growth (decline)
|
2
|
%
|
|
-1
|
%
|
|
3
|
%
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended 12/31/16
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
6
|
%
|
|
1
|
%
|
|
12
|
%
|
|
6
|
%
|
|
System sales, excluding FX
|
9
|
%
|
|
4
|
%
|
|
12
|
%
|
|
8
|
%
|
|
System sales, excluding FX and 53rd week
|
6
|
%
|
|
0
|
%
|
|
6
|
%
|
|
4
|
%
|
|
Same store sales growth (decline)
|
2
|
%
|
|
-3
|
%
|
|
3
|
%
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended 3/31/15
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
-3
|
%
|
|
1
|
%
|
|
9
|
%
|
|
0
|
%
|
|
System sales, excluding FX
|
2
|
%
|
|
3
|
%
|
|
9
|
%
|
|
4
|
%
|
|
Same store sales growth (decline)
|
-1
|
%
|
|
-1
|
%
|
|
6
|
%
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended 6/30/15
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
-6
|
%
|
|
-1
|
%
|
|
9
|
%
|
|
-2
|
%
|
|
System sales, excluding FX
|
2
|
%
|
|
3
|
%
|
|
9
|
%
|
|
3
|
%
|
|
Same store sales growth (decline)
|
-2
|
%
|
|
-1
|
%
|
|
6
|
%
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended 9/30/15
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
-1
|
%
|
|
0
|
%
|
|
7
|
%
|
|
1
|
%
|
|
System sales, excluding FX
|
9
|
%
|
|
5
|
%
|
|
7
|
%
|
|
7
|
%
|
|
Same store sales growth (decline)
|
5
|
%
|
|
1
|
%
|
|
4
|
%
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended 12/31/15
|
KFC
|
|
Pizza Hut
|
|
Taco Bell
|
|
Worldwide
|
||||
|
System sales, reported
|
-4
|
%
|
|
-2
|
%
|
|
7
|
%
|
|
-1
|
%
|
|
System sales, excluding FX
|
6
|
%
|
|
2
|
%
|
|
7
|
%
|
|
5
|
%
|
|
Same store sales growth (decline)
|
3
|
%
|
|
0
|
%
|
|
4
|
%
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YUM! Brands, Inc.
|
|||||||||
|
Recast Division Unit Activity
|
|||||||||
|
(unaudited)
|
|||||||||
|
|
|
|
|
|
|
|
|||
|
KFC
|
|
Franchise
|
|
Company-owned
|
|
Total
|
|||
|
Year ended 12/31/2014
|
|
17,895
|
|
|
1,523
|
|
|
19,418
|
|
|
|
|
|
|
|
|
|
|||
|
Net Unit Change
|
|
|
|
|
|
|
|||
|
Q1 2015
|
|
85
|
|
|
7
|
|
|
92
|
|
|
Q2 2015
|
|
43
|
|
|
16
|
|
|
59
|
|
|
Q3 2015
|
|
92
|
|
|
13
|
|
|
105
|
|
|
Q4 2015
|
|
358
|
|
|
(46
|
)
|
|
312
|
|
|
|
|
|
|
|
|
|
|||
|
Year Ended 12/31/2015
|
|
18,473
|
|
|
1,513
|
|
|
19,986
|
|
|
|
|
|
|
|
|
|
|||
|
Net Unit Change
|
|
|
|
|
|
|
|||
|
Q1 2016
|
|
16
|
|
|
(14
|
)
|
|
2
|
|
|
Q2 2016
|
|
132
|
|
|
5
|
|
|
137
|
|
|
Q3 2016
|
|
157
|
|
|
2
|
|
|
159
|
|
|
Q4 2016
|
|
458
|
|
|
(99
|
)
|
|
359
|
|
|
|
|
|
|
|
|
|
|||
|
Year ended 12/31/2016
|
|
19,236
|
|
|
1,407
|
|
|
20,643
|
|
|
|
|
|
|
|
|
|
|||
|
Pizza Hut
|
|
Franchise
|
|
Company-owned
|
|
Total
|
|||
|
Year ended 12/31/2014
|
|
14,787
|
|
|
823
|
|
|
15,610
|
|
|
|
|
|
|
|
|
|
|||
|
Net Unit Change
|
|
|
|
|
|
|
|||
|
Q1 2015
|
|
89
|
|
|
(36
|
)
|
|
53
|
|
|
Q2 2015
|
|
40
|
|
|
10
|
|
|
50
|
|
|
Q3 2015
|
|
153
|
|
|
(48
|
)
|
|
105
|
|
|
Q4 2015
|
|
265
|
|
|
1
|
|
|
266
|
|
|
|
|
|
|
|
|
|
|||
|
Year Ended 12/31/2015
|
|
15,334
|
|
|
750
|
|
|
16,084
|
|
|
|
|
|
|
|
|
|
|||
|
Net Unit Change
|
|
|
|
|
|
|
|||
|
Q1 2016
|
|
5
|
|
|
(1
|
)
|
|
4
|
|
|
Q2 2016
|
|
155
|
|
|
(65
|
)
|
|
90
|
|
|
Q3 2016
|
|
84
|
|
|
(47
|
)
|
|
37
|
|
|
Q4 2016
|
|
293
|
|
|
(88
|
)
|
|
205
|
|
|
|
|
|
|
|
|
|
|||
|
Year ended 12/31/2016
|
|
15,871
|
|
|
549
|
|
|
16,420
|
|
|
|
|
|
|
|
|
|
|||
|
Taco Bell
|
|
Franchise
|
|
Company-owned
|
|
Total
|
|||
|
Year ended 12/31/2014
|
|
5,277
|
|
|
933
|
|
|
6,210
|
|
|
|
|
|
|
|
|
|
|||
|
Net Unit Change
|
|
|
|
|
|
|
|||
|
Q1 2015
|
|
32
|
|
|
(2
|
)
|
|
30
|
|
|
Q2 2015
|
|
24
|
|
|
2
|
|
|
26
|
|
|
Q3 2015
|
|
67
|
|
|
(10
|
)
|
|
57
|
|
|
Q4 2015
|
|
113
|
|
|
(23
|
)
|
|
90
|
|
|
|
|
|
|
|
|
|
|||
|
Year Ended 12/31/2015
|
|
5,513
|
|
|
900
|
|
|
6,413
|
|
|
|
|
|
|
|
|
|
|||
|
Net Unit Change
|
|
|
|
|
|
|
|||
|
Q1 2016
|
|
20
|
|
|
3
|
|
|
23
|
|
|
Q2 2016
|
|
24
|
|
|
6
|
|
|
30
|
|
|
Q3 2016
|
|
57
|
|
|
(8
|
)
|
|
49
|
|
|
Q4 2016
|
|
113
|
|
|
(16
|
)
|
|
97
|
|
|
|
|
|
|
|
|
|
|||
|
Year ended 12/31/2016
|
|
5,727
|
|
|
885
|
|
|
6,612
|
|
|
|
|
|
|
|
|
|
|||