Yum! Brands Reports Full-Year EPS Decline of 9%, or $2.97 Per Share, Excluding Special Items

Reaffirms Full-Year Guidance of at least 20% EPS Growth in 2014

LOUISVILLE, Ky.- (BUSINESS WIRE) - Feb. 3, 2014 - Yum! Brands, Inc. (NYSE: YUM) today reported results for the fourth quarter ended December 28, 2013, including EPS growth of 4%, or $0.86, excluding Special Items. Reported EPS was $0.70 for the quarter and $2.36 for the year.

Full-Year Highlights

  • KFC China sales and profits were significantly impacted by the effects of the December 2012 poultry supply incident, as well as subsequent news of avian flu.
  • Worldwide system sales grew 2%, prior to foreign currency translation, including 5% growth at Yum! Restaurants International (YRI) and 1% growth in the U.S. System sales declined 4% in China.
  • Same-store sales declined 13% in China. Same-store sales grew 1% at YRI and were flat in the U.S.
  • Total international development was 1,952 new restaurants; 82% of this development occurred in emerging markets.
  • Worldwide restaurant margin declined 1.6 percentage points to 15.0%, including a decline of 2.7 percentage points in China. Restaurant margin was even at YRI and increased 0.6 percentage points in the U.S.
  • Worldwide operating profit declined 10%, prior to foreign currency translation, including a decline of 26% in China. Operating profit grew 10% at YRI and 3% in the U.S.
  • Worldwide effective tax rate, prior to Special Items, increased to 28.0% from 25.8% driven primarily by a tax reserve adjustment in the third quarter. This charge impacted reported EPS by 2 percentage points for the full year.
  • A non-cash, Special Items net charge of $258 million related to the write-down of Little Sheep intangible assets was recorded in the third quarter. This charge impacted reported EPS by 16 percentage points for the full year.
  • The company repurchased $550 million of outstanding debt in the fourth quarter and recorded a Special Items net charge of approximately $75 million, primarily due to premiums paid related to this transaction. This impacted reported EPS by 22 percentage points for the quarter and 5 percentage points for the full year.

Fourth-Quarter Highlights

  • Worldwide system sales grew 3%, prior to foreign currency translation, including 3% growth in China and 6% growth at YRI. System sales declined 1% in the U.S.
  • Same-store sales declined 4% in China and 2% in the U.S. Same-store sales grew 2% at YRI.
  • Worldwide restaurant margin declined 0.2 percentage points to 14.2%, including declines of 1.4 percentage points at YRI and 0.3 percentage points in the U.S. China restaurant margin increased 0.4 percentage points.
  • Worldwide operating profit grew 2%, prior to foreign currency translation, including 5% in China, 11% at YRI and 2% in the U.S.
      Fourth Quarter     Full Year
      2013     2012     % Change     2013     2012     % Change
EPS Excluding Special Items     $0.86       $0.83       4%     $2.97       $3.25     (9)%
Special Items Gain/(Loss)1     $(0.16 )     $(0.11 )     NM     $(0.61 )     $0.13     NM
EPS     $0.70       $0.72       (3)%     $2.36       $3.38     (30)%
                                           

See Reconciliation of Non-GAAP Measurements to GAAP Results for further detail of the Special Items. Special Items for 2013 are primarily related to the Little Sheep impairment, expenses related to the extinguishment of debt, U.S. refranchising gains and Yum! pension settlement charges. Special Items for 2012 comparable periods are primarily related to Yum! pension settlement charges, Little Sheep acquisition gain, U.S. refranchising gains and Pizza Hut UK refranchising.

 

Note: All comparisons are versus the same period a year ago and exclude Special Items unless noted.

David C. Novak Comments

David C. Novak, Chairman and CEO said, "While 2013 was a challenging year, I’m pleased to report continued progress as we enter 2014 with fourth-quarter EPS growth of 4%, excluding Special Items. More importantly, with the decisive actions we've taken to strengthen our company across the board, we are well positioned to deliver double-digit EPS growth in 2014 and the years ahead.

In China, we strengthened our poultry supply chain, made significant progress rebuilding consumer trust in the KFC brand and made substantial gains in restaurant productivity. At Pizza Hut Casual Dining, we increased our asset base by 28%, grew same-store sales by 4% and expanded breakfast into over 120 restaurants. We also achieved solid unit economics at Pizza Hut Home Service, and intend to scale this business over time. Overall, we opened 740 new restaurants in China, further strengthening our category-leading positions.

Outside of China, our franchise-led system opened over 1,200 new international restaurants, including more than 70% in high-growth emerging markets. Additionally, we continued to make investments ahead of the growth curve in India as we opened over 150 new units. In the U.S., Taco Bell delivered its eighth consecutive quarter of same-store sales growth and we are enthusiastic about our upcoming national breakfast launch. We are also excited about our plans at Pizza Hut to nationally advertise WingStreet and its award-winning chicken wings for the first time.

Importantly, as of January 1, 2014, we combined our Yum! Restaurants International and U.S. divisions into three global brand divisions: KFC, Pizza Hut and Taco Bell. China and India will remain separate divisions given their strategic importance and enormous growth potential. This new structure is designed to drive greater brand focus and lead to even more aggressive global growth.

We are confident we have the people and resources to deliver at least 20% EPS growth in 2014 and re-establish our track record of double-digit EPS growth."

CHINA DIVISION

      Fourth Quarter     Full Year
            % Change                 % Change
    2013     2012     Reported     Ex F/X     2013     2012     Reported     Ex F/X
System Sales Growth                 +6     +3                 (1)     (4)
Same-Store Sales Growth (%)     (4)     (6)     NM     NM     (13)     +4     NM     NM
Restaurant Margin (%)     14.3     13.9     0.4     0.4     15.4     18.1     (2.7)     (2.7)
Operating Profit ($MM)     220     203     +9     +5     777     1,015     (23)     (26)
                                                 
  • China Division sales and profits were significantly impacted by the effects of the December 2012 poultry supply incident, as well as subsequent news of avian flu.
  • System sales declined 4% for the year and grew 3% in the quarter, prior to foreign currency translation.
    • KFC same-store sales declined 15% for the year and 4% in the quarter.
    • Pizza Hut Casual Dining same-store sales grew 4% for the year and 5% in the quarter.
  • China Division opened 740 new units during the year, including 282 units in the quarter. For the year, KFC opened 428 new units, Pizza Hut Casual Dining opened 247 new units and Pizza Hut Home Service opened 49 new units.
China Units     Q4 2013     % Change2
Traditional Restaurants1     6,243     +9
KFC     4,563     +7
Pizza Hut Casual Dining     1,060     +28
Pizza Hut Home Service     203     +28
             

1 Total includes East Dawning and Little Sheep units

2 Represents year-over-year change

 
  • Restaurant margin decreased 2.7 percentage points to 15.4% for the year, driven by significant sales deleverage, which was partially offset by restaurant operating efficiencies. Restaurant margin increased 0.4 percentage points to 14.3% for the quarter. Excluding Little Sheep, restaurant margin was 16.2% for the year and 15.5% for the quarter.
  • Foreign currency translation positively impacted operating profit by $23 million for the year and $8 million for the quarter.

YUM! RESTAURANTS INTERNATIONAL (YRI) DIVISION

             
      Fourth Quarter     Full Year
                  % Change                 % Change
      2013     2012     Reported     Ex F/X     2013     2012     Reported     Ex F/X
Traditional Restaurants     15,110     14,500     +4     NA     15,110     14,500     +4     NA
System Sales Growth                 +1     +6                 +1     +5
Restaurant Margin (%)     12.7     14.1     (1.4)     (1.4)     12.9     12.9     Even     Even
Franchise & License Fees ($MM)     296     283     +5     +9     940     879     +7     +10
Operating Profit ($MM)     235     224     +5     +11     760     715     +6     +10
Operating Margin (%)     23.5     21.6     1.9     2.5     24.5     21.8     2.7     3.1
                                                 
  • YRI Division system sales increased 5% for the year and 6% for the quarter, prior to foreign currency translation. The system sales increases were driven by record new-unit development and same-store sales growth of 1% for the year and 2% for the quarter.
    • Emerging markets system sales grew 11% for the year, driven by 7% unit growth and 4% same-store sales growth. For the quarter, system sales grew 11%, driven by 7% unit growth and 3% same-store sales growth.
    • Developed markets system sales grew 1% for the year, including 1% unit growth. Same-store sales were even. For the quarter, system sales grew 3%, driven by 1% unit growth and 1% same-store sales growth.
  • YRI opened a record 1,055 new units in 78 countries. This included 488 new units in the fourth quarter.
    • For the year, 703 of these units were opened in emerging markets.
    • 89% of all new units during the year were opened by franchisees.
  • Restaurant margin was even for the year. Restaurant margin declined 1.4 percentage points for the quarter, as a result of margin performance in KFC UK.
  • Operating profit growth was 10% for the year, prior to foreign currency translation. This included a benefit of 3 percentage points from refranchising the Pizza Hut UK Dine-In business in the fourth quarter of 2012.
  • Foreign currency translation negatively impacted operating profit by $25 million for the year and $14 million for the quarter.
             
YRI MARKETS1           SYSTEM Sales Growth Ex F/X
    Percent of YRI2     Fourth Quarter (%)     Full Year (%)
Franchise                  
Asia (ex Japan)     17%     +5     +6
Latin America     11%     +8     +7
Japan     9%     (3)     (6)
Middle East3     8%     +13     +7
Continental Europe     6%     +5     +3
Canada     6%     +2     Even
                   
Combined Company / Franchise                  
UK     12%     +3     +1
Australia / New Zealand     11%     +4     +4
Thailand     2%     +4     +9
Korea     2%     +4     +5
                   
Key Growth                  
Africa     7%     +6     +13
France     4%     +10     +7
Russia     3%     +47     +48
Germany / Netherlands     2%     +12     +14
 

1 See website www.yum.com under tab "Investors" for a list of the countries within each of the YRI markets

2 Percentage of Total YRI System Sales for Full Year 2013

3 Middle East excludes Turkey, which was acquired from a franchisee in the second quarter

 

U.S. DIVISION

      Fourth Quarter     Full Year
      2013     2012     % Change     2013     2012     % Change
Same-Store Sales Growth (%)     (2)     +3     NM     -     +5     NM
Restaurant Margin (%)     16.4     16.7     (0.3)     16.9     16.3     0.6
Franchise and License Fees ($MM)     251     247     +1     837     802     +4
Operating Profit ($MM)     182     180     +2     684     666     +3
Operating Margin (%)     21.2     19.0     2.2     23.2     19.9     3.3
                                     
  • U.S. Division same-store sales were flat for the year; including growth of 3% at Taco Bell, and declines of 2% at Pizza Hut and KFC. Same-store sales decreased 2% for the quarter, including declines of 4% at Pizza Hut and 5% at KFC. This was offset by 1% growth at Taco Bell, marking the eighth consecutive quarter of same-store sales growth.
  • Net unit growth was 77 for the full year. This was the second consecutive year of net unit growth in the U.S.
  • Operating profit growth was 3% for the year. Excluding the impact of refranchising, operating profit growth was 6%.

INDIA DIVISION

  • India Division system sales increased 20% for the year and 22% for the quarter, prior to foreign currency translation. The system sales increase was driven by unit growth of 24%, and offset by a 1% decline in same-store sales for the year and a 4% decline for the quarter.
India Units     Q4 2013     % Change2
Traditional Restaurants1     733     +24
KFC     361     +29
Pizza Hut Casual Dining     191     +6
Pizza Hut Home Service     176     +36

1 Total includes 5 Taco Bell units

2 Represents year-over-year change

Ownership Update

For the year in the U.S., we refranchised 214 units, primarily related to Taco Bell, for proceeds of $220 million. We recorded pre-tax U.S. refranchising gains of $91 million in Special Items. At year end, our company ownership in the U.S. was 10%.

Other Items Update

In the fourth quarter, we increased our annual dividend rate to $1.48 per share. This 10% increase marked the ninth consecutive year the dividend increased at a double-digit percentage rate.
For the full year, we repurchased 10.9 million shares totaling $750 million at an average price of $69.

Conference Call

Yum! Brands, Inc. will host a conference call to review the company's financial performance and strategies at 9:15 a.m. Eastern Time Tuesday, February 4, 2014. The number is 877/815-2029 for U.S. callers and 706/645-9271 for international callers.

The call will be available for playback beginning at 12:45 p.m. Eastern Time Tuesday, February 4, through midnight Tuesday, March 4, 2014. To access the playback, dial 855/859-2056 in the United States and 404/537-3406 internationally. The playback pass code is 40244877.

The webcast and the playback can be accessed via the internet by visiting Yum! Brands' Web site, www.yum.com/investors and selecting "Q4 2013 Earnings Conference Call" under "Investment Events." A podcast will be available within 24 hours.

Additional Information Online

Quarter end dates for each division, restaurant-count details and definitions of terms are available online at www.yum.com under "Investors".

This announcement, any related announcements and the related webcast may contain "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.

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 can be identified by the fact that they do not relate strictly to historical or current facts. Our forward-looking statements are subject to risks and uncertainties, which may cause actual results to differ materially from those projected. Factors that can cause our actual results to differ materially include, but are not limited to: food safety and food-borne illness issues; economic conditions, consumer preferences, adverse publicity, tax rates, the regulatory environment, increased competition and other risks in China, where a significant and growing portion of our restaurants are located; economic and political conditions in the other countries where we operate; the success of our international development strategy; commodity, labor and other operating costs; our ability to secure and maintain distribution and adequate supply to our restaurants; the continued viability and success of our franchise and license operators; the impact or threat of any widespread illness or outbreaks of viruses or other diseases; a deterioration of the value or perception of our brands; our ability to manage the accelerating impact of social media; the impact of a potential suspension of our independent auditor; pending or future litigation and legal claims or proceedings; our ability to recruit, develop and retain effective leaders and other key executives; new and changing government regulations; our effective tax rates and disagreements with taxing authorities; our ability to protect the integrity and security of individually identifiable data of our customers and employees; changes in accounting standards or the underlying assumptions, estimates or judgments relating to financial reporting; our ability to protect our service marks and other intellectual property; changes in global economic conditions, including consumer spending, consumer confidence and unemployment; competition within the retail food industry, including with respect to price and quality, new product development, advertising levels and promotional initiatives, customer service, reputation, restaurant location, and attractiveness and maintenance of properties; and risks associated with the Little Sheep business. You should consult our filings with the Securities and Exchange Commission (including the information set forth under the captions "Risk Factors" and "Forward-Looking Statements" in our Annual Report on Form 10-K) for additional detail about factors that could affect our financial and other results. Forward looking statements are based on current expectations and assumptions and currently available data and are neither predictions nor guarantees of future events or performance. You should not place undue reliance on forward-looking statements, which speak only as of the date hereof. We are not undertaking to update any of these statements.

Yum! Brands, Inc., based in Louisville, Kentucky, has over 40,000 restaurants in more than 125 countries and territories. Yum! is ranked #201 on the Fortune 500 List with revenues of over $13 billion in 2012 and in 2013 was named among the top 100 Corporate Citizens by Corporate Responsibility Magazine. The Company's restaurant brands - KFC, Pizza Hut and Taco Bell - are the global leaders of the chicken, pizza and Mexican-style food categories. Outside the United States, the Yum! Brands system opened over five new restaurants per day, making it a leader in international retail development.

YUM! Brands, Inc.

Consolidated Summary of Results

(amounts in millions, except per share amounts)

(unaudited)

                         
      Quarter ended     % Change     Year ended     % Change
      12/28/13     12/29/12     B/(W)     12/28/13     12/29/12     B/(W)
                                     
Company sales     $ 3,590       $ 3,585           $ 11,184       $ 11,833       (5)
Franchise and license fees and income     589       568       4     1,900       1,800       6
Total revenues     4,179       4,153       1     13,084       13,633       (4)
                                     
Company restaurant expenses                                    
Food and paper     1,188       1,162       (2)     3,669       3,874       5
Payroll and employee benefits     798       834       4     2,499       2,620       5
Occupancy and other operating expenses     1,095       1,070       (2)     3,333       3,358       1
Company restaurant expenses     3,081       3,066           9,501       9,852       4
                                     
General and administrative expenses     479       560       14     1,412       1,510       6
Franchise and license expenses     50       49       (2)     158       133       (19)
Closures and impairment (income) expenses     21       28       25     331       37       NM
Refranchising (gain) loss     (13 )     (37 )     (66)     (100 )     (78 )     29
Other (income) expense     (10 )     (18 )     (41)     (16 )     (115 )     (86)
Total costs and expenses, net     3,608       3,648       1     11,286       11,339      
                                     
Operating Profit     571       505       13     1,798       2,294       (22)
Interest expense, net     153       42       NM     247       149       (66)
Income before income taxes     418       463       (10)     1,551       2,145       (28)
Income tax provision     103       127       19     487       537       9
Net income - including noncontrolling interests     315       336       (6)     1,064       1,608       (34)
Net income (loss) - noncontrolling interests     (6 )     (1 )     NM     (27 )     11       NM
Net income - YUM! Brands, Inc.     $ 321       $ 337       (5)     $ 1,091       $ 1,597       (32)
                                     

Effective tax rate

    24.6 %     27.5 %     2.9 ppts.     31.4 %     25.0 %     (6.4 ppts.)
                                     

Effective tax rate before special items

    27.4 %     26.4 %     (1.0 ppts.)     28.0 %     25.8 %     (2.2 ppts.)
                                     

Basic EPS Data

                                   
EPS     $ 0.72       $ 0.74       (3)     $ 2.41       $ 3.46       (30)
Average shares outstanding     448       457       2     452       461       2
                                     

Diluted EPS Data

                                   
EPS     $ 0.70       $ 0.72       (3)     $ 2.36       $ 3.38       (30)
Average shares outstanding     458       468       2     461       473       3
                                     
Dividends declared per common share     $ 0.74       $ 0.67             $ 1.41       $ 1.24        
                                                     

See accompanying notes.

 

Percentages may not recompute due to rounding.

                         

YUM! Brands, Inc.

CHINA DIVISION Operating Results

(amounts in millions)

(unaudited)

                         
      Quarter ended     % Change     Year ended     % Change
      12/28/13     12/29/12     B/(W)     12/28/13     12/29/12     B/(W)
                                     
Company sales     $ 2,237       $ 2,105       6     $ 6,800       $ 6,797      
Franchise and license fees and income     35       31       15     105       101       4
Total revenues     2,272       2,136       6     6,905       6,898      
                                     
Company restaurant expenses                                    
Food and paper     750       701       (7)     2,258       2,312       2
Payroll and employee benefits     453       444       (2)     1,360       1,259       (8)
Occupancy and other operating expenses     713       668       (7)     2,132       1,993       (7)
Company restaurant expenses     1,916       1,813       (6)     5,750       5,564       (3)
General and administrative expenses     124       121       (3)     357       334       (7)
Franchise and license expenses     5       3       (27)     13       9       (41)
Closures and impairment (income) expenses     16       5       NM     30       9       NM
Other (income) expense     (9 )     (9 )     6     (22 )     (33 )     (33)
      2,052       1,933       (6)     6,128       5,883       (4)
Operating Profit     $ 220       $ 203       9     $ 777       $ 1,015       (23)
                                     
Company sales     100.0 %     100.0 %           100.0 %     100.0 %      
Food and paper     33.5       33.3       (0.2 ppts.)     33.2       34.1       0.9 ppts.
Payroll and employee benefits     20.3       21.1       0.8 ppts.     20.0       18.5       (1.5 ppts.)
Occupancy and other operating expenses     31.9       31.7       (0.2 ppts.)     31.4       29.3       (2.1 ppts.)
Restaurant margin     14.3 %     13.9 %     0.4 ppts.     15.4 %     18.1 %     (2.7 ppts.)
                                     
Operating margin     9.7 %     9.5 %     0.2 ppts.     11.3 %     14.7 %     (3.4 ppts.)
 

See accompanying notes.

 

Percentages may not recompute due to rounding.

                         

YUM! Brands, Inc.

YUM! RESTAURANTS INTERNATIONAL DIVISION Operating Results

(amounts in millions)

(unaudited)

                         
      Quarter ended     % Change     Year ended     % Change
      12/28/13     12/29/12     B/(W)     12/28/13     12/29/12     B/(W)
                                     
Company sales     $ 702       $ 751       (7)     $ 2,159       $ 2,402       (10)
Franchise and license fees and income     296       283       5     940       879       7
Total revenues     998       1,034       (3)     3,099       3,281       (6)
                                     
Company restaurant expenses                                    
Food and paper     244       246       1     748       787       5
Payroll and employee benefits     164       184       11     508       599       15
Occupancy and other operating expenses     205       215       5     625       705       12
Company restaurant expenses     613       645       5     1,881       2,091       10
General and administrative expenses     129       139       6     394       414       5
Franchise and license expenses     21       16       (25)     65       50       (29)
Closures and impairment (income) expenses     (1 )     17       NM     (1 )     19       NM
Other (income) expense     1       (7 )     NM           (8 )     (94)
      763       810       6     2,339       2,566       9
Operating Profit     $ 235       $ 224       5     $ 760       $ 715       6
                                     
Company sales     100.0 %     100.0 %           100.0 %     100.0 %      
Food and paper     34.8       32.7       (2.1 ppts.)     34.7       32.8       (1.9 ppts.)
Payroll and employee benefits     23.4       24.5       1.1 ppts.     23.5       24.9       1.4 ppts.
Occupancy and other operating expenses     29.1       28.7       (0.4 ppts.)     28.9       29.4       0.5 ppts.
Restaurant margin     12.7 %     14.1 %     (1.4 ppts.)     12.9 %     12.9 %     -
                                     
Operating margin     23.5 %     21.6 %     1.9 ppts.     24.5 %     21.8 %     2.7 ppts.
 

See accompanying notes.

 

Percentages may not recompute due to rounding.

                         

YUM! Brands, Inc.

UNITED STATES DIVISION Operating Results

(amounts in millions)

(unaudited)

                         
      Quarter ended     % Change     Year ended     % Change
      12/28/13     12/29/12     B/(W)     12/28/13     12/29/12     B/(W)
                                     
Company sales     $ 614       $ 700       (12)     $ 2,116       $ 2,550       (17)
Franchise and license fees and income     251       247       1     837       802       4
Total revenues     865       947       (9)     2,953       3,352       (12)
                                     
Company restaurant expenses                                    
Food and paper     179       203       12     615       740       17
Payroll and employee benefits     175       202       13     615       751       18
Occupancy and other operating expenses     159       179       10     529       643       18
Company restaurant expenses     513       584       12     1,759       2,134       18
General and administrative expenses     143       145       3     427       467       9
Franchise and license expenses     24       30       16     78       74       (6)
Closures and impairment (income) expenses     5       6       35     5       9       41
Other (income) expense     (2 )     2       NM           2       NM
      683       767       11     2,269       2,686       16
Operating Profit     $ 182       $ 180       2     $ 684       $ 666       3
                                     
Company sales     100.0 %     100.0 %           100.0 %     100.0 %      
Food and paper     29.0       29.0       -     29.0       29.0       -
Payroll and employee benefits     28.5       28.9       0.4 ppts.     29.1       29.5       0.4 ppts.
Occupancy and other operating expenses     26.1       25.4       (0.7 ppts.)     25.0       25.2       0.2 ppts.
      16.4 %     16.7 %     (0.3 ppts.)     16.9 %     16.3 %     0.6 ppts.
                                     
Operating margin     21.2 %     19.0 %     2.2 ppts.     23.2 %     19.9 %     3.3 ppts.
 

See accompanying notes.

 

Percentages may not recompute due to rounding.

 

YUM! Brands, Inc.

Consolidated Balance Sheets

(amounts in millions)

 
 
      (unaudited)      
      12/28/2013     12/29/2012
ASSETS            
Current Assets            
Cash and cash equivalents     $

573

      $ 776  
Accounts and notes receivable, less allowance: $11 in 2013 and $12 in 2012       319       301  
Inventories       294       313  
Prepaid expenses and other current assets       286       272  
Deferred income taxes       123       127  
Advertising cooperative assets, restricted       96       136  
Total Current Assets      

1,691

      1,925  
             

Property, plant and equipment, net of accumulated depreciation and amortization of $3,391 in 2013 and $3,139 in 2012

      4,459       4,250  
Goodwill       889       1,034  
Intangible assets, net       638       690  
Investments in unconsolidated affiliates       53       72  
Other assets       566       575  
Deferred income taxes       399       467  
Total Assets     $

8,695

      $ 9,013  
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
Current Liabilities            
Accounts payable and other current liabilities     $

1,929

      $ 2,036  
Income taxes payable       169       97  
Short-term borrowings       71       10  
Advertising cooperative liabilities       96       136  
Total Current Liabilities      

2,265

      2,279  
             
Long-term debt       2,918       2,932  
Other liabilities and deferred credits       1,244       1,490  
Total Liabilities      

6,427

      6,701  
             
Redeemable noncontrolling interest       39       59  
             
Shareholders' Equity            
Common stock, no par value, 750 shares authorized; 443 shares and 451 shares issued in 2013 and 2012, respectively              
Retained earnings       2,102       2,286  
Accumulated other comprehensive income (loss)       64       (132 )
Total Shareholders' Equity - YUM! Brands, Inc.       2,166       2,154  
Noncontrolling interests       63       99  
Total Shareholders' Equity       2,229       2,253  
Total Liabilities, Redeemable Noncontrolling Interest and Shareholders' Equity    

$

8,695

      $ 9,013  
 

See accompanying notes.

       

YUM! Brands, Inc.

Consolidated Statements of Cash Flows

(amounts in millions)

(unaudited)

       
      Year ended
     

(unaudited)

12/28/13

    12/29/12
Cash Flows - Operating Activities            
Net income - including noncontrolling interests     $ 1,064       $ 1,608  
Depreciation and amortization     721       665  
Closures and impairment (income) expenses     331       37  
Refranchising (gain) loss     (100 )     (78 )
Contributions to defined benefit pension plans     (23 )     (119 )
Pension Plan settlement charges     30       89  
Gain upon acquisition of Little Sheep           (74 )

Losses and other costs related to the extinguishment of debt

   

120

     

 
Deferred income taxes     (24 )     28  
Equity income from investments in unconsolidated affiliates     (26 )     (47 )
Distribution of income received from unconsolidated affiliates     43       41  
Excess tax benefit from share-based compensation     (44 )     (98 )
Share-based compensation expense    

49

      50  
Changes in accounts and notes receivable     (12 )     (18 )
Changes in inventories     18       9  
Changes in prepaid expenses and other current assets     (21 )     (14 )
Changes in accounts payable and other current liabilities    

(102

)     9  
Changes in income taxes payable    

81

      126  
Other, net    

34

      80  
Net Cash Provided by Operating Activities    

2,139

      2,294  
             
Cash Flows - Investing Activities            
Capital spending     (1,049 )     (1,099 )
Proceeds from refranchising of restaurants     260       364  
Acquisitions     (99 )     (543 )
Changes in restricted cash           300  
Other, net     2       (27 )
Net Cash Used in Investing Activities     (886 )     (1,005 )
             
Cash Flows - Financing Activities            
Proceeds from long-term debt     599        
Repayments of long-term debt     (666 )     (282 )
Short-term borrowings, by original maturity            
More than three months - proceeds     56        
More than three months - payments     (56 )      

Three months or less, net

           
Revolving credit facilities, three months or less, net            
Repurchase shares of Common Stock     (770 )     (965 )
Excess tax benefit from share-based compensation     44       98  
Employee stock option proceeds     37       62  
Dividends paid on Common Stock     (615 )     (544 )
Other, net    

(80

)     (85 )
Net Cash Used in Financing Activities    

(1,451

)     (1,716 )
Effect of Exchange Rate on Cash and Cash Equivalents     (5 )     5  
Net Decrease in Cash and Cash Equivalents    

(203

)     (422 )
Cash and Cash Equivalents - Beginning of Period     776       1,198  
Cash and Cash Equivalents - End of Period     $

573

      $ 776  
 

See accompanying notes.

 

Reconciliation of Non-GAAP Measurements to GAAP Results

(amounts in millions, except per share amounts)

(unaudited)

 

In addition to the results provided in accordance with U.S. Generally Accepted Accounting Principles ("GAAP") throughout this document, the Company has provided non-GAAP measurements which present results in 2013 and 2012 on a basis before Special Items. Included in Special Items are U.S. refranchising gain (loss), YUM pension settlement charges in 2013 and 2012, charges associated with the impairment of certain Little Sheep assets in 2013, the gain upon acquisition of Little Sheep in 2012, charges relating to U.S. General and Administrative ("G&A") productivity initiatives and realignment of resources, losses associated with the refranchising of the Pizza Hut UK dine-in business and losses related to the extinguishment of debt in 2013. These amounts are described in (c), (d), (e), (f), (g) and (h) in the accompanying notes. Other Special Items Income (Expense) in the year ended 2012 includes the depreciation reductions from Pizza Hut UK and KFC U.S. restaurants impaired upon our decision or offer to refranchise that remained Company stores for some or all of the periods presented and gains from real estate sales related to our previously refranchised Mexico business.

 

The Company uses earnings before Special Items as a key performance measure of results for the purpose of evaluating performance internally and Special Items are not included in any of our segment results. This non-GAAP measurement is not intended to replace the presentation of our financial results in accordance with GAAP. Rather, the Company believes that the presentation of earnings before Special Items provides additional information to investors to facilitate the comparison of past and present results, excluding items in the quarters and years to date ended December 28, 2013 and December 29, 2012 that the Company does not believe are indicative of our ongoing operations due to their size and/or nature.

 
      Quarter ended     Year ended
      12/28/13     12/29/12     12/28/13     12/29/12

Detail of Special Items

                       
U.S. Refranchising gain (loss)(c)     $ 9       $ 69       $ 91       $ 122  
YUM pension settlement charges(d)     (6 )     (84 )     (10 )     (84 )
Little Sheep impairment(e)                 (295 )      
Gain upon acquisition of Little Sheep(e)                       74  
Charges relating to U.S. G&A productivity initiatives and realignment of resources(f)                 (5 )      
Losses associated with the refranchising of the Pizza Hut UK dine-in business(g)           (46 )     (1 )     (70 )
Other Special Items Income (Expense)     (3 )     1       (2 )     16  
Special Items Income (Expense) - Operating Profit           (60 )     (222 )     58  
Losses related to the extinguishment of debt - Interest Expense, net(h)     (118 )           (118 )      
Special Items Income (Expense) before income taxes     (118 )     (60 )     (340 )     58  
Tax Benefit (Expense) on Special Items     44       10       41       1  
Special Items Income (Expense), net of tax - including noncontrolling interests     $ (74 )     $ (50 )     $ (299 )     $ 59  
Special Items Income (Expense), net of tax - noncontrolling interests                 19        
Special Items Income (Expense), net of tax - Yum Brands, Inc.     (74 )     (50 )     (280 )     59  
Average diluted shares outstanding     458       468       461       473  
Special Items diluted EPS     $ (0.16 )     $ (0.11 )     $ (0.61 )     $ 0.13  
                         

Reconciliation of Operating Profit Before Special Items to Reported Operating Profit

                       
Operating Profit Before Special Items     $ 571       $ 565       $ 2,020       $ 2,236  
Special Items Income (Expense) - Operating Profit           (60 )     (222 )     58  
Reported Operating Profit     $ 571       $ 505       $ 1,798       $ 2,294  
                         

Reconciliation of EPS Before Special Items to Reported EPS

                       
Diluted EPS Before Special Items     $ 0.86       $ 0.83       $ 2.97       $ 3.25  
Special Items EPS     (0.16 )     (0.11 )     (0.61 )     0.13  
Reported EPS     $ 0.70       $ 0.72       $ 2.36       $ 3.38  
                         

Reconciliation of Effective Tax Rate Before Special Items to Reported Effective Tax Rate

                       
Effective Tax Rate Before Special Items     27.4 %     26.4 %     28.0 %     25.8 %
Impact on Tax Rate as a result of Special Items     (2.8 )%     1.1 %     3.4 %     (0.8 )%
Reported Effective Tax Rate     24.6 %     27.5 %     31.4 %     25.0 %
                                     

YUM! Brands, Inc.

Segment Results

(amounts in millions)

(unaudited)

                                     
Quarter Ended 12/28/13     China     YRI    

United
States

    India    

Corporate
and
Unallocated

    Consolidated
Total revenues     $ 2,272       $ 998       $ 865       $ 44       $       $ 4,179  
                                     
Company restaurant expenses     1,916       613       513       39             3,081  
General and administrative expenses     124       129       143       9       74       479  
Franchise and license expenses     5       21       24                   50  
Closures and impairment (income) expenses     16       (1 )     5       1             21  
Refranchising (gain) loss                             (13 )     (13 )
Other (income) expense     (9 )     1       (2 )                 (10 )
      2,052       763       683       49       61       3,608  
Operating Profit (loss)     $ 220       $ 235       $ 182       $ (5 )     $ (61 )     $ 571  
                                                             
Quarter Ended 12/29/12     China     YRI    

United
States

    India    

Corporate
and
Unallocated

    Consolidated
Total revenues     $ 2,136       $ 1,034       $ 947       $ 36       $       $ 4,153  
                                     
Company restaurant expenses     1,813       645       584       28       (4 )     3,066  
General and administrative expenses     121       139       145       8       147       560  
Franchise and license expenses     3       16       30                   49  
Closures and impairment (income) expenses     5       17       6                   28  
Refranchising (gain) loss                             (37 )     (37 )
Other (income) expense     (9 )     (7 )     2             (4 )     (18 )
      1,933       810       767       36       102       3,648  
Operating Profit (loss)     $ 203       $ 224       $ 180       $       $ (102 )     $ 505  
                                                             

The above tables reconcile segment information, which is based on management responsibility, with our Consolidated Summary of Results. Corporate and unallocated expenses comprise items that are not allocated to segments for performance reporting purposes.

 

The Corporate and Unallocated column in the above tables includes, among other amounts, all amounts that we have deemed Special Items. See Reconciliation of Non-GAAP Measurements to GAAP Results.

 
                                     

YUM! Brands, Inc.

Segment Results

(amounts in millions)

(unaudited)

                                     
Year Ended 12/28/13     China     YRI    

United
States

    India    

Corporate
and
Unallocated

    Consolidated
Total revenues     $ 6,905       $ 3,099       $ 2,953       $ 127       $       $ 13,084  
                                     
Company restaurant expenses     5,750       1,881       1,759       111             9,501  
General and administrative expenses     357       394       427       27       207       1,412  
Franchise and license expenses     13       65       78       2             158  
Closures and impairment (income) expenses     30       (1 )     5       2       295       331  
Refranchising (gain) loss                             (100 )     (100 )
Other (income) expense     (22 )                       6       (16 )
      6,128       2,339       2,269       142       408       11,286  
Operating Profit (loss)     $ 777       $ 760       $ 684       $ (15 )     $ (408 )     $ 1,798  
                                                             
Year Ended 12/29/12     China     YRI    

United
States

    India    

Corporate
and
Unallocated

    Consolidated
Total revenues     $ 6,898       $ 3,281       $ 3,352       $ 102       $       $ 13,633  
                                     
Company restaurant expenses     5,564       2,091       2,134       79       (16 )     9,852  
General and administrative expenses     334       414       467       24       271       1,510  
Franchise and license expenses     9       50       74                   133  
Closures and impairment (income) expenses     9       19       9                   37  
Refranchising (gain) loss                             (78 )     (78 )
Other (income) expense     (33 )     (8 )     2             (76 )     (115 )
      5,883       2,566       2,686       103       101       11,339  
Operating Profit (loss)     $ 1,015       $ 715       $ 666       $ (1 )     $ (101 )     $ 2,294  
 

The above tables reconcile segment information, which is based on management responsibility, with our Consolidated Summary of Results. Corporate and unallocated expenses comprise items that are not allocated to segments for performance reporting purposes.

 

The Corporate and Unallocated column in the above tables includes, among other amounts, all amounts that we have deemed Special Items. See Reconciliation of Non-GAAP Measurements to GAAP Results.

   

Notes to the Consolidated Summary of Results, Consolidated Balance Sheets

and Consolidated Statements of Cash Flows

(amounts in millions, except per share amounts)

(unaudited)

   

(a)

Amounts presented as of and for the quarter and year ended December 28, 2013 are preliminary.

   

(b)

Other (income) expense for the China Division primarily consists of equity income (loss) from investments in unconsolidated affiliates. The year ended December 29, 2012 also includes costs related to the acquisition of Little Sheep Group Limited ("Little Sheep").

   

(c)

During the quarter and year ended December 28, 2013, we recorded gains of $9 million and $91 million, respectively, related to refranchising in the U.S., primarily at Taco Bell. During the quarter and year ended December 29, 2012, we recorded gains of $69 million and $122 million, respectively, related to refranchising in the U.S., primarily at Taco Bell. We have traditionally not allocated refranchising (gains) losses for segment reporting purposes. Additionally, U.S. refranchising (gains) losses have been reflected as Special Items for certain performance measures (see accompanying reconciliation to reported results).

   

(d)

During the fourth quarter of 2012 and continuing through 2013, the Company allowed certain former employees with deferred vested balances in our U.S. pension plans an opportunity to voluntarily elect an early payout of their pension benefits. The majority of these payouts were funded from existing pension plan assets. The Company recorded pre-tax settlement charges of $6 million and $10 million in the quarter and year ended December 28, 2013, respectively, and $84 million in the quarter and year ended December 29, 2012 as a result of these payouts. The charges were recorded in General and administrative expenses and were not allocated for segment reporting purposes and are reflected as a Special Item for certain performance measures (see accompanying reconciliation to reported results).

   

(e)

On February 1, 2012 we acquired an additional 66% interest in Little Sheep for $540 million, net of cash acquired of $44 million, increasing our ownership to 93%. The acquisition was driven by our strategy to build leading brands across China in every significant category. Prior to our acquisition of this additional interest, our 27% interest in Little Sheep was accounted for under the equity method of accounting. As a result of the acquisition we obtained voting control of Little Sheep, and thus we began consolidating Little Sheep upon acquisition. As required by GAAP, we remeasured our previously held 27% ownership in Little Sheep, which had a recorded value of $107 million at the date of acquisition, at fair value and recognized a non-cash gain of $74 million. This gain, which resulted in no related income tax expense, was recorded in Other (income) expense on our Condensed Consolidated Statement of Income during the quarter ended March 24, 2012.

   
 

During the quarter ended September 7, 2013, we recorded an impairment charge for certain Little Sheep assets totaling $258 million (net of income tax benefit of $18 million and amounts allocated to noncontrolling interests of $19 million). This charge was driven by a write down in goodwill from $384 million to $162 million and a write down in trademark from $414 million to $345 million. The gain upon acquisition and the impairment charge were not allocated for segment reporting purposes and were reflected as Special Items for certain performance measures (see accompanying reconciliation to reported results).

   

(f)

During the quarter ended September 7, 2013, as part of our U.S. G&A productivity initiatives and realignment of resources, we recorded a one-time charge of $5 million related to the outsourcing of certain information technology, accounting and payroll services. This charge was not allocated for segment reporting purposes and was reflected as a Special Item for certain performance measures (see accompanying reconciliation to reported results).

   

(g)

During the quarter ended December 29, 2012, we refranchised our remaining 331 Pizza Hut UK dine-in restaurants and recorded a loss of $46 million to Refranchising (gain) loss. During the quarter ended March 24, 2012, we recorded pre-tax losses of $24 million to Refranchising (gain) loss primarily to adjust the carrying amount of the asset group to its then estimated fair value. These losses were not allocated for segment reporting purposes and were reflected as Special Items for certain performance measures (see accompanying reconciliation to reported results).

   
 

For the quarter ended December 28, 2013, the refranchising of the Pizza Hut UK dine-in restaurants decreased Company sales by 14% and increased Franchise and license fees and income and Operating Profit by 1% and 3%, respectively, for the YRI Division. For the year ended December 28, 2013, the refranchising of the Pizza Hut UK dine-in restaurants decreased Company sales by 18% and increased Franchise and license fees and income and Operating Profit by 2% and 3%, respectively, for the YRI Division.

   

(h)

During the fourth quarter of 2013, we completed a cash tender offer to repurchase $550 million of our Senior Unsecured Notes due either March 2018 or November 2037. This transaction resulted in $120 million of losses, $118 million of which was classified as Interest expense, net in our Consolidated Statement of Income. The repurchase of the Senior Unsecured Notes was funded primarily by proceeds received of $599 million from the issuance of new Senior Unsecured Notes. These losses were not allocated for segment reporting purposes and were reflected as Special Items for certain performance measures (see accompanying reconciliation to reported results).

   

(i)

At the beginning of fiscal 2013 we eliminated the period lag that we previously used to facilitate the reporting of our India Division's results. Accordingly, the India Division's 2013 fourth quarter results include the months of September through December 2013, and the 2013 full year results include the months of January through December 2013. Due to the immateriality of the India Division's results we did not restate the prior year operating results for the elimination of this period lag and therefore the 2012 fourth quarter results continue to include the months of August through November 2012 and the 2012 full year results include the months of December 2011 through November 2012. However, we have presented India Division system sales growth, same-store sales growth and restaurant unit growth within this release by comparing September through December 2013 to September through December 2012 for the fourth quarter and January through December 2013 to January through December 2012 for the full year to enhance comparability.

 

Photos/Multimedia Gallery Available: http://www.businesswire.com/multimedia/home/20140203006477/en/

Source: Yum! Brands, Inc.

Contacts:

YUM! Brands, Inc.

Analysts:

Steve Schmitt
888-298-6986
Vice President Investor Relations

Donny Lau
888-298-6986
Director Investor Relations

Media:

Virginia Ferguson
502-874-8200
Director Public Relations

###

Share this Story:

Comments:

comments powered by Disqus

Franchise News Room »


News By Industry »


Featured Opportunities

Wayback Burgers
Wayback Burgers is strategically poised to grow dynamically. This could be your opportunity to partner with a leader in a rapidly growing food market...
ZIPS Dry Cleaners
ZIPS, since 1996, began as eight dry cleaners in the Baltimore-Washington, D.C., metro area and has grown to more than 40 stores. Find out more.
Papa Murphy's Take 'N' Bake Pizza
The world's largest, fastest growing Take 'N' Bake pizza franchise is offering you something fresh.
Dickey's Barbecue Pit®
Since 1941 Dickey's Barbecue Pit® has been treating customers to great tasting barbecue and has become a restaurant icon in the process! Now you can...
Firehouse Subs
We are currently looking for hard-working, dedicated people to become Area Representatives in markets throughout the United States.

Subscribe to Franchising.com Express

A Franchise Update Media Production
Franchise Update Media | P.O. Box 20547 // San Jose, CA 95160 // PH. (408) 402-5681
Copyright © 2001 - 2017. All Rights Reserved.

In Loving Memory Of Timothy Gardner (1987-2014)