Fourth Quarter Operating Profit Grew 36% and OP
Margin1 Expanded 140 Basis Points
Sequential Improvement in Same-Store Sales Index and Eighth
Consecutive Quarter of Same-Store Transaction Growth
Full Year Operating Profit Rose 5% to $1.2
Billion, Core Operating Profit2 Up 12% and
Diluted EPS Up 18%
Record 2024 Results: Total Revenues of $11
Billion, 1,751 Net New Stores and $1.5 Billion Capital Returned to Shareholders
SHANGHAI, Feb. 6, 2025
/PRNewswire/ -- Yum China Holdings, Inc. (the "Company" or
"Yum China") (NYSE: YUMC and HKEX:
9987) today reported unaudited results for the fourth quarter and
year ended December 31, 2024.
Fourth Quarter Highlights
- Total system sales grew 4% year over year ("YoY"),
excluding foreign currency translation ("F/X"). The growth was
primarily attributable to 5% of net new unit
contribution.3
- Same-store sales reached 99% of the prior year's
level and improved sequentially from 97% in the third quarter.
Same-store transactions grew 4% YoY, the eighth consecutive quarter
of growth.
- Total revenues increased 4% YoY to $2.6 billion, a record-high for the fourth
quarter (a 4% increase excluding F/X).
- The Company opened 534 net new stores and reached
16,395 stores as of December 31,
2024.
- Operating profit grew 36% YoY to $151 million. Core operating profit grew
35% YoY.
- OP margin was 5.8%, an increase of 140 basis points
YoY, supported by restaurant margin expansion.
- Restaurant margin was 12.3%, an increase of 160
basis points YoY. Excluding $6
million in items affecting comparability, restaurant margin
increased 180 basis points YoY, driven primarily by improved
operational efficiencies.
- Diluted EPS increased 30% YoY to $0.30, or up 27% YoY excluding F/X. Excluding the
impact of $0.01 from F/X and the
mark-to-market equity investments in the fourth quarters of 2024
and 2023, Diluted EPS increased 20% YoY.
Full Year Highlights
- Total system sales grew 5% year over year,
excluding F/X. The growth was primarily attributable to 7% of net
new unit contribution. Same-store sales reached 97% of the
prior year's level for the year.
- Total revenues increased 3% YoY to $11.3 billion, a record level since the spin-off.
Excluding F/X, total revenues would have been $200 million higher, or a 5% increase YoY.
- Store count increased 12%, or 1,751 net new stores,
with 512 net new stores, or 29% opened by franchisees.
- Delivery sales grew 14% YoY, maintaining the
double-digit annual growth Yum China
has sustained over the past decade. Delivery contributed
approximately 39% of KFC and Pizza Hut's Company sales.
- Operating profit grew 5% YoY to $1.2 billion. Core operating profit grew
12% YoY.
- OP margin was 10.3%, up 20 basis points YoY,
supported by resilient restaurant margins and savings in G&A
expenses.
- Restaurant margin was 15.7%. Excluding $60 million in items affecting comparability,
restaurant margin was flat YoY.
- Diluted EPS increased 18% YoY to $2.33, a record-high for the year, or up 22% YoY
excluding F/X. Excluding the impact of $0.11 from F/X and the mark-to-market equity
investments, Diluted EPS increased 12% YoY.
- Returned $1.5 billion to
shareholders in 2024 through $248
million in cash dividends and $1.24 billion in share repurchases,
representing approximately 8% of outstanding shares as of
December 31, 2023.
- Digital sales4 reached $9.6 billion, with digital ordering
accounting for approximately 90% of total Company sales.
- Total membership of KFC and Pizza Hut exceeded 525
million, up 11% versus the prior year. Member sales accounted for
approximately 65% of KFC and Pizza Hut's system sales in
aggregate.
1 OP margin
refers to operating profit as a percentage of total
revenues.
|
2 Core
operating profit is defined as operating profit adjusted for
special items, further excluding items affecting comparability and
the impact of F/X. The Company uses core operating profit for the
purposes of evaluating the performance of its core operations.
Please refer to "Reconciliation of Reported GAAP Results to
Non-GAAP Measures" included in the accompanying tables of this
release for further details.
|
3 Net new
unit contribution refers to
sales contribution from net new stores.
|
4 Digital
sales refer to sales at Company-owned stores where orders were
placed digitally.
|
Joey Wat, CEO of Yum China, commented, "We closed the year with a
strong fourth quarter, propelling us to a number of record highs in
2024. In the fourth quarter, our system sales growth surpassed the
restaurant industry's growth rate. Our same-store sales index
improved sequentially to 99% of prior year levels, driven by the
eighth consecutive quarter of same-store transaction growth. OP
margin expanded by 140 basis points, and restaurant margin
increased by 160 basis points, both on a year-over-year basis. We
have steadily improved our metrics since the second quarter, with
improvement in same-store sales index, margins, and operating
profit growth each quarter. These results demonstrate the
resilience of our business and the effectiveness of our strategy in
improving sales and profitability amid challenging market
conditions."
Wat continued, "Our dual focus on operational efficiency and
innovation yielded excellent results, laying a solid foundation for
future growth. Our Project Fresh Eye and Project Red Eye
initiatives have given us new perspectives on our operations and
transformed our organization. They have made us more efficient,
agile and competitive across our restaurants, shared service
centers and supply chains. Our innovative measures—from menu
evolution to the introduction of breakthrough business models like
KCOFFEE Cafes and Pizza Hut WOW—have expanded our addressable
market and increased our market share. KFC has demonstrated
considerable resilience and growth momentum. Pizza Hut has made
significant progress in transforming itself to become more
affordable for customers and more profitable for the Company."
Wat concluded, "Looking ahead, we remain excited about the
significant growth opportunities in China. With tailored store models, we are
expanding through both Company-owned stores and franchise stores
and are on track to achieve our goal of 20,000 stores by 2026.
Franchisees enable us to expand into remote areas, lower-tier
cities and strategic locations previously beyond our reach. We are
also increasing our cash dividend by a considerable 50% and
continuing our share repurchases, positioning us to return a total
of $4.5 billion to shareholders
between 2024 and 2026. The average annual amount is equivalent to
9% of our current market capitalization. Leveraging our unique
strengths, we are confident the steps we are taking will help
create sustainable long-term value for our shareholders."
Key Financial
Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth
Quarter
|
|
|
Full
Year
|
|
|
|
|
|
%/ppts
Change
|
|
|
|
|
|
|
%/ppts
Change
|
|
2024
|
|
2023
|
|
Reported
|
|
Ex F/X
|
|
|
2024
|
|
2023
|
|
Reported
|
|
Ex F/X
|
System Sales Growth
(5) (%)
|
4
|
|
21
|
|
NM
|
|
NM
|
|
|
5
|
|
21
|
|
NM
|
|
NM
|
Same-Store Sales Growth
(5) (%)
|
(1)
|
|
4
|
|
NM
|
|
NM
|
|
|
(3)
|
|
7
|
|
NM
|
|
NM
|
Operating Profit
($mn)
|
151
|
|
110
|
|
+36
|
|
+35
|
|
|
1,162
|
|
1,106
|
|
+5
|
|
+8
|
Adjusted Operating
Profit (6) ($mn)
|
151
|
|
116
|
|
+29
|
|
+28
|
|
|
1,162
|
|
1,121
|
|
+4
|
|
+6
|
Core Operating Profit
(6) (7) ($mn)
|
150
|
|
110
|
|
NM
|
|
+35
|
|
|
1,190
|
|
1,061
|
|
NM
|
|
+12
|
OP Margin
(%)
|
5.8
|
|
4.4
|
|
+1.4
|
|
+1.4
|
|
|
10.3
|
|
10.1
|
|
+0.2
|
|
+0.3
|
Core OP Margin
(6) (8) (%)
|
5.8
|
|
4.4
|
|
NM
|
|
+1.4
|
|
|
10.4
|
|
9.7
|
|
NM
|
|
+0.7
|
Net Income
($mn)
|
115
|
|
97
|
|
+18
|
|
+17
|
|
|
911
|
|
827
|
|
+10
|
|
+13
|
Adjusted Net Income
(6) ($mn)
|
115
|
|
103
|
|
+11
|
|
+10
|
|
|
911
|
|
842
|
|
+8
|
|
+11
|
Diluted Earnings
Per Common Share ($)
|
0.30
|
|
0.23
|
|
+30
|
|
+27
|
|
|
2.33
|
|
1.97
|
|
+18
|
|
+22
|
Adjusted Diluted
Earnings
Per Common Share (6) ($)
|
0.30
|
|
0.25
|
|
+20
|
|
+20
|
|
|
2.33
|
|
2.00
|
|
+17
|
|
+19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 System
sales and same-store sales percentages exclude the impact of F/X.
Effective January 1, 2018, temporary store closures are normalized
in the same-store sales calculation by excluding
the period during which stores are temporarily closed.
|
6 See
"Reconciliation of Reported GAAP Results to non-GAAP Measures"
included in the accompanying tables of this release for further
details.
|
7 Current
period amounts are derived by translating results at average
exchange rates of the prior year period.
|
8 Core OP
margin refers to core operating profit as a percentage of total
revenues excluding F/X.
|
Note:
All comparisons are versus the same period a year
ago.
|
Percentages may not
recompute due to rounding.
|
NM refers to not
meaningful.
|
Capital Returns to Shareholders
- The Company is on track to return a total of $4.5 billion to shareholders between 2024 and
2026.
o The Company returned $1.5 billion in capital to shareholders for the
full year and $248 million in the
fourth quarter.
o For the full year, Yum China repurchased 31.3 million shares of
common stock, which is equivalent to approximately 8% of its
outstanding shares as of December 31,
2023.
o As of December
31, 2024, approximately $1.3
billion remained available for future share repurchases
under the current authorization program.
- The Company plans to return a total of $3 billion to shareholders from the beginning of
2025 through the end of 2026.
o The Board declared a 50% increase in the
cash dividend, raising it to $0.24
per share on Yum China's common
stock, payable on March 27, 2025, to
shareholders of record as of the close of business on March 6, 2025.
o The Company has entered into share
repurchase agreements in the U.S. and Hong Kong for an aggregate repurchase amount
of approximately US$360 million
through open market transactions for the first half of 2025. The
share repurchase agreements include approximately US$290 million under Rule 10b5-1 of the U.S.
Securities Exchange Act of 1934 in the U.S. and approximately
HK$550 million for a similar program
in Hong Kong.
KFC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth
Quarter
|
Full
Year
|
|
|
|
|
|
%/ppts
Change
|
|
|
|
|
%/ppts
Change
|
|
2024
|
|
2023
|
|
Reported
|
|
Ex
F/X
|
2024
|
|
2023
|
|
Reported
|
|
Ex
F/X
|
Restaurants
|
11,648
|
|
10,296
|
|
+13
|
|
NM
|
11,648
|
|
10,296
|
|
+13
|
|
NM
|
System Sales Growth
(%)
|
5
|
|
20
|
|
NM
|
|
NM
|
6
|
|
20
|
|
NM
|
|
NM
|
Same-Store Sales Growth
(%)
|
(1)
|
|
3
|
|
NM
|
|
NM
|
(2)
|
|
7
|
|
NM
|
|
NM
|
Total Revenues
($mn)
|
1,954
|
|
1,872
|
|
+4
|
|
+4
|
8,509
|
|
8,240
|
|
+3
|
|
+5
|
Operating Profit
($mn)
|
192
|
|
167
|
|
+15
|
|
+15
|
1,192
|
|
1,202
|
|
(1)
|
|
+2
|
Core Operating Profit
($mn)
|
191
|
|
162
|
|
NM
|
|
+18
|
1,218
|
|
1,154
|
|
NM
|
|
+6
|
OP Margin
(%)
|
9.9
|
|
8.9
|
|
+1.0
|
|
+1.0
|
14.0
|
|
14.6
|
|
(0.6)
|
|
(0.5)
|
Restaurant Margin
(%)
|
13.3
|
|
12.0
|
|
+1.3
|
|
+1.3
|
16.9
|
|
17.7
|
|
(0.8)
|
|
(0.8)
|
Fourth Quarter:
- System sales for KFC grew 5% YoY. Same-store sales reached
99% of the prior year's level, improved from 98% in the third
quarter. Same-store transactions grew 3% YoY, the eighth
consecutive quarter of growth.
- Delivery sales grew 16% YoY, contributing approximately
42% of KFC's Company sales.
- Operating profit increased 15% and Core operating profit
increased 18% YoY.
- OP margin was 9.9%, an increase of 100 basis
points YoY.
- Restaurant margin was 13.3%. Excluding items affecting
comparability at the restaurant level, restaurant margin expanded
160 basis points YoY, primarily due to favorable commodity
prices and higher operational efficiency, partially offset by the
impact of increased value-for-money offerings and wage
inflation.
Full Year:
- System sales for KFC grew 6% YoY. Same-store sales reached
98% of the prior year's level.
- Delivery sales grew 16%, contributing approximately 40%
of KFC's Company sales.
- KFC opened a record 1,352 net new stores in 2024, with 402 net
new stores opened by franchisees, accounting for 30%. Total store
count reached 11,648 stores at year-end 2024, of which 13% are
operated by franchisees.
- Operating profit was $1.2
billion, a 1% decrease YoY. Core operating profit
increased 6%.
- OP margin was 14.0%.
- Restaurant margin was 16.9%. Excluding items affecting
comparability at the restaurant level, restaurant margin decreased
by 20 basis points, primarily due to increased value-for-money
offerings to drive traffic and wage inflation, partially offset by
favorable commodity prices and improved operational
efficiency.
Pizza
Hut
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth
Quarter
|
Full
Year
|
|
|
|
|
|
%/ppts
Change
|
|
|
|
|
%/ppts
Change
|
|
2024
|
|
2023
|
|
Reported
|
|
Ex
F/X
|
2024
|
|
2023
|
|
Reported
|
|
Ex
F/X
|
Restaurants
|
3,724
|
|
3,312
|
|
+12
|
|
NM
|
3,724
|
|
3,312
|
|
+12
|
|
NM
|
System Sales Growth
(%)
|
3
|
|
24
|
|
NM
|
|
NM
|
2
|
|
20
|
|
NM
|
|
NM
|
Same-Store Sales Growth
(%)
|
(2)
|
|
6
|
|
NM
|
|
NM
|
(5)
|
|
6
|
|
NM
|
|
NM
|
Total Revenues
($mn)
|
510
|
|
496
|
|
+3
|
|
+2
|
2,260
|
|
2,246
|
|
+1
|
|
+2
|
Operating Profit
($mn)
|
14
|
|
5
|
|
+156
|
|
+153
|
153
|
|
142
|
|
+7
|
|
+11
|
Core Operating Profit
($mn)
|
14
|
|
4
|
|
NM
|
|
+226
|
157
|
|
132
|
|
NM
|
|
+19
|
OP Margin
(%)
|
2.6
|
|
1.0
|
|
+1.6
|
|
+1.5
|
6.8
|
|
6.3
|
|
+0.5
|
|
+0.5
|
Restaurant Margin
(%)
|
9.3
|
|
7.3
|
|
+2.0
|
|
+2.0
|
12.0
|
|
11.8
|
|
+0.2
|
|
+0.2
|
Fourth Quarter:
- System sales for Pizza Hut grew 3% YoY. Same-store sales
reached 98% of the prior year's level, improved from 94% in the
third quarter. Same-store transactions grew 9% YoY, the eighth
consecutive quarter of growth and the highest quarter of growth in
2024.
- Delivery sales grew 6% YoY, contributing approximately 42%
of Pizza Hut's Company sales.
- Operating profit grew 156% and core operating profit increased
226% YoY.
- OP margin was 2.6%, an increase of 160 basis
points YoY.
- Restaurant margin was 9.3%. Excluding items affecting
comparability at the restaurant level, restaurant margin expanded
220 basis points YoY, primarily due to higher operational
efficiency and favorable commodity prices, partially offset by the
impact of increased value-for-money offerings to drive traffic and
wage inflation.
Full Year:
- System sales for Pizza Hut grew 2% YoY. Same-store sales
finished at 95% of the prior year's level.
- Delivery sales grew 7% YoY, contributing approximately 39%
of Pizza Hut's Company sales.
- Pizza Hut opened a record 412 net new stores in 2024, with 42
net new stores opened by franchisees, accounting for 10%. Total
store count reached 3,724 stores at year-end 2024, of which 5% are
operated by franchisees.
- Operating profit was $153
million, representing 7% growth. Core operating profit
increased 19% YoY.
- OP margin was 6.8%, an increase of 50 basis
points YoY.
- Restaurant margin was 12.0%. Excluding items affecting
comparability at the restaurant level, restaurant margin expanded
60 basis points, primarily due to higher operational efficiency and
favorable commodity prices, partially offset by the impact of
increased value-for-money offerings to drive traffic and wage
inflation.
Outlook
- The Company targets approximately 1,600 to 1,800 net new stores
and capital expenditures in the range of approximately $700 million to $800
million for the 2025 fiscal year.
- The Company plans to return $3
billion to shareholders in 2025 through 2026, adding to the
$1.5 billion it delivered to
shareholders in 2024.
- The Company anticipates the franchise mix of net new stores
will gradually increase to 40-50% for KFC and 20-30% for Pizza
Hut over the next few years.
Other Updates
- Yum China was ranked No. 1 globally for the Restaurant
& Leisure Facilities Industry in the S&P Global 2024
Corporate Sustainability Assessment. Yum
China was included in both the Dow Jones Sustainability
Indices: World Index and Emerging Market Index for the fifth
consecutive year.
- Yum China was once again named
by Top Employers Institute as a Top Employer in China for the seventh consecutive year. The
Company ranked second nationwide for the first time and retained
its position as the top-ranked employer in the restaurant industry
for the fourth consecutive year. These achievements highlight
Yum China's unwavering commitment to
fostering an outstanding workplace and employee experience.
Note on Non-GAAP Measures
Reported GAAP results include items that are excluded from
non-GAAP measures. See "Reconciliation of Reported GAAP Results to
Non-GAAP Measures" and "Segment Results" within this release for
non-GAAP reconciliation details.
Conference Call
Yum China's management will hold
an earnings conference call at 7:00
a.m. U.S. Eastern Time on Thursday,
February 6, 2025 (8:00 p.m.
Beijing/Hong Kong Time on
Thursday, February 6, 2025).
A live webcast of the call may be accessed at
https://edge.media-server.com/mmc/p/v2wgc5an.
To join by phone, please register in advance of the conference
through the link provided below. Upon registering, you will be
provided with participant dial-in numbers and a unique access
PIN.
Pre-registration Link:
https://register.vevent.com/register/BI475e24b0874041078f0918c1c1fc901a
A replay of the webcast will be available two hours after the
event and will remain accessible until February 5, 2026. Additionally, earnings release
accompanying slides will be available at the Company's Investor
Relations website http://ir.yumchina.com.
For important news and information regarding Yum China, including our filings with the U.S.
Securities and Exchange Commission and the Hong Kong Stock
Exchange, visit Yum China's Investor
Relations website at http://ir.yumchina.com. Yum China uses this website as a primary channel
for disclosing key information to its investors, some of which may
contain material and previously non-public information.
Forward-Looking Statements
This press release contains "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, including under
"2024 Outlook." 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 generally
can be identified by the fact that they do not relate strictly to
historical or current facts and by the use of forward-looking words
such as "expect," "expectation," "believe," "anticipate," "may,"
"could," "intend," "belief," "plan," "estimate," "target,"
"predict," "project," "likely," "will," "continue," "should,"
"forecast," "outlook," "commit" or similar terminology. These
statements are based on current estimates and assumptions made by
us in light of our experience and perception of historical trends,
current conditions and expected future developments, as well as
other factors that we believe are appropriate and reasonable under
the circumstances, but there can be no assurance that such
estimates and assumptions will prove to be correct. Forward-looking
statements include, without limitation, statements regarding the
future strategies, growth, business plans, investments, store
openings, franchise mix of net new stores, capital expenditures,
dividend and share repurchase plans, CAGR for system sales,
operating profit and EPS, earnings, performance and returns of
Yum China, anticipated effects of
population and macroeconomic trends, pace of recovery of
Yum China's business, the
anticipated effects of our innovation, digital and delivery
capabilities and investments on growth and beliefs regarding the
long-term drivers of Yum China's
business. Forward-looking statements are not guarantees of
performance and are inherently subject to known and unknown risks
and uncertainties that are difficult to predict and could cause our
actual results or events to differ materially from those indicated
by those statements. We cannot assure you that any of our
expectations, estimates or assumptions will be achieved. The
forward-looking statements included in this press release are only
made as of the date of this press release, and we disclaim any
obligation to publicly update any forward-looking statement to
reflect subsequent events or circumstances, except as required by
law. Numerous factors could cause our actual results or events to
differ materially from those expressed or implied by
forward-looking statements, including, without limitation: whether
we are able to achieve development goals at the times and in the
amounts currently anticipated, if at all, the success of our
marketing campaigns and product innovation, our ability to maintain
food safety and quality control systems, changes in public health
conditions, our ability to control costs and expenses, including
tax costs, as well as changes in political, economic and regulatory
conditions in China, and those set
forth under the caption "Risk Factors" in our Annual Report on Form
10-K and subsequent Quarterly Reports on Form 10-Q. Our plan of
capital returns to shareholders is based on current expectations,
which may change based on market conditions, capital needs or
otherwise. In addition, other risks and uncertainties not presently
known to us or that we currently believe to be immaterial could
affect the accuracy of any such forward-looking statements. All
forward-looking statements should be evaluated with the
understanding of their inherent uncertainty. You should consult our
filings with the Securities and Exchange Commission (including the
information set forth under the caption "Management's Discussion
and Analysis of Financial Condition and Results of Operations" in
our Annual Report on Form 10-K and subsequent Quarterly Reports on
Form 10-Q) for additional detail about factors that could affect
our financial and other results.
About Yum China Holdings, Inc.
Yum China is the largest
restaurant company in China with a
mission to make every life taste beautiful. The Company operates
over 16,000 restaurants under six brands across over 2,200 cities
in China. KFC and Pizza Hut are
the leading brands in the quick-service and casual dining
restaurant spaces in China,
respectively. In addition, Yum China
has partnered with Lavazza to develop the Lavazza coffee concept in
China. Little Sheep and
Huang Ji Huang specialize in Chinese
cuisine. Taco Bell offers innovative Mexican-inspired food.
Yum China has a world-class,
digitalized supply chain, which includes an extensive network of
logistics centers nationwide and an in-house supply chain
management system. Its strong digital capabilities and loyalty
program enable the Company to reach customers faster and serve them
better. Yum China is a Fortune 500
company with the vision to be the world's most innovative pioneer
in the restaurant industry. For more information, please visit
http://ir.yumchina.com.
Contacts
Investor Relations
Contact:
|
|
|
Tel: +86 21 2407
7556
IR@YumChina.com
|
|
|
|
Media
Contact:
|
|
|
Tel: +86 21 2407 8288 /
+852 2267 5807
Media@YumChina.com
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Statements of Income
|
(in US$ million,
except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
Year
Ended
|
|
%
Change
|
|
|
12/31/2024
|
|
12/31/2023
|
|
B/(W)
|
|
12/31/2024
|
|
12/31/2023
|
|
B/(W)
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$ 2,434
|
|
$ 2,343
|
|
4
|
|
|
$
10,651
|
|
$
10,391
|
|
2
|
|
Franchise fees and
income
|
|
22
|
|
20
|
|
8
|
|
|
94
|
|
89
|
|
5
|
|
Revenues from
transactions with franchisees
|
|
101
|
|
90
|
|
14
|
|
|
420
|
|
372
|
|
13
|
|
Other
revenues
|
|
38
|
|
40
|
|
(5)
|
|
|
138
|
|
126
|
|
10
|
|
Total
revenues
|
|
2,595
|
|
2,493
|
|
4
|
|
|
11,303
|
|
10,978
|
|
3
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and
paper
|
|
776
|
|
758
|
|
(2)
|
|
|
3,387
|
|
3,224
|
|
(5)
|
|
Payroll and employee
benefits
|
|
685
|
|
678
|
|
(1)
|
|
|
2,787
|
|
2,725
|
|
(2)
|
|
Occupancy and other
operating expenses
|
|
672
|
|
654
|
|
(3)
|
|
|
2,798
|
|
2,752
|
|
(2)
|
|
Company restaurant
expenses
|
|
2,133
|
|
2,090
|
|
(2)
|
|
|
8,972
|
|
8,701
|
|
(3)
|
|
General and
administrative expenses
|
|
156
|
|
153
|
|
(3)
|
|
|
568
|
|
638
|
|
11
|
|
Franchise
expenses
|
|
8
|
|
8
|
|
(11)
|
|
|
37
|
|
36
|
|
(7)
|
|
Expenses for
transactions with franchisees
|
|
98
|
|
86
|
|
(14)
|
|
|
404
|
|
356
|
|
(13)
|
|
Other operating costs
and expenses
|
|
32
|
|
35
|
|
9
|
|
|
122
|
|
112
|
|
(9)
|
|
Closures and impairment
expenses, net
|
|
17
|
|
12
|
|
(47)
|
|
|
39
|
|
29
|
|
(38)
|
|
Other income,
net
|
|
—
|
|
(1)
|
|
NM
|
|
|
(1)
|
|
—
|
|
NM
|
|
Total costs and
expenses, net
|
|
2,444
|
|
2,383
|
|
(3)
|
|
|
10,141
|
|
9,872
|
|
(3)
|
|
Operating
Profit
|
|
151
|
|
110
|
|
36
|
|
|
1,162
|
|
1,106
|
|
5
|
|
Interest income,
net
|
|
29
|
|
45
|
|
(34)
|
|
|
129
|
|
169
|
|
(23)
|
|
Investment (loss)
gain
|
|
(10)
|
|
(17)
|
|
40
|
|
|
40
|
|
(49)
|
|
NM
|
|
Income Before Income
Taxes and
Equity in Net Earnings (Losses) from
Equity Method Investments
|
|
170
|
|
138
|
|
23
|
|
|
1,331
|
|
1,226
|
|
9
|
|
Income tax
provision
|
|
(47)
|
|
(33)
|
|
(40)
|
|
|
(356)
|
|
(329)
|
|
(8)
|
|
Equity in net earnings
(losses) from
equity method investments
|
|
3
|
|
2
|
|
43
|
|
|
5
|
|
4
|
|
18
|
|
Net income – including
noncontrolling interests
|
|
126
|
|
107
|
|
18
|
|
|
980
|
|
901
|
|
9
|
|
Net income –
noncontrolling interests
|
|
11
|
|
10
|
|
(16)
|
|
|
69
|
|
74
|
|
6
|
|
Net Income – Yum
China Holdings, Inc.
|
|
$
115
|
|
$
97
|
|
18
|
|
|
$
911
|
|
$
827
|
|
10
|
|
Effective tax
rate
|
|
27.6 %
|
|
24.2 %
|
|
(3.4)
|
ppts.
|
|
26.7 %
|
|
26.9 %
|
|
0.2
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Common Share
|
|
$
0.30
|
|
$
0.23
|
|
|
|
|
$
2.34
|
|
$
1.99
|
|
|
|
Weighted-average shares
outstanding
(in millions)
|
|
379
|
|
411
|
|
|
|
|
388
|
|
416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per
Common Share
|
|
$
0.30
|
|
$
0.23
|
|
|
|
|
$
2.33
|
|
$
1.97
|
|
|
|
Weighted-average shares
outstanding
(in millions)
|
|
382
|
|
415
|
|
|
|
|
390
|
|
420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OP margin
|
|
5.8 %
|
|
4.4 %
|
|
1.4
|
ppts.
|
|
10.3 %
|
|
10.1 %
|
|
0.2
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
100.0 %
|
|
100.0 %
|
|
|
|
Food and
paper
|
|
31.9
|
|
32.4
|
|
0.5
|
ppts.
|
|
31.8
|
|
31.0
|
|
(0.8)
|
ppts.
|
Payroll and employee
benefits
|
|
28.2
|
|
29.0
|
|
0.8
|
ppts.
|
|
26.2
|
|
26.2
|
|
—
|
ppts.
|
Occupancy and other
operating expenses
|
|
27.6
|
|
27.9
|
|
0.3
|
ppts.
|
|
26.3
|
|
26.5
|
|
0.2
|
ppts.
|
Restaurant
margin
|
|
12.3 %
|
|
10.7 %
|
|
1.6
|
ppts.
|
|
15.7 %
|
|
16.3 %
|
|
(0.6)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding. NM refers to not meaningful.
|
|
Yum China Holdings,
Inc.
|
KFC Operating
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
Year
Ended
|
|
%
Change
|
|
|
12/31/2024
|
|
12/31/2023
|
|
B/(W)
|
|
12/31/2024
|
|
12/31/2023
|
|
B/(W)
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$ 1,923
|
|
$ 1,842
|
|
4
|
|
|
$ 8,375
|
|
$ 8,116
|
|
3
|
|
Franchise fees and
income
|
|
16
|
|
14
|
|
16
|
|
|
69
|
|
62
|
|
11
|
|
Revenues from
transactions with franchisees
|
|
14
|
|
12
|
|
24
|
|
|
55
|
|
45
|
|
25
|
|
Other
revenues
|
|
1
|
|
4
|
|
(79)
|
|
|
10
|
|
17
|
|
(40)
|
|
Total
revenues
|
|
1,954
|
|
1,872
|
|
4
|
|
|
8,509
|
|
8,240
|
|
3
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and
paper
|
|
612
|
|
598
|
|
(2)
|
|
|
2,645
|
|
2,512
|
|
(5)
|
|
Payroll and employee
benefits
|
|
533
|
|
519
|
|
(3)
|
|
|
2,146
|
|
2,057
|
|
(4)
|
|
Occupancy and other
operating expenses
|
|
523
|
|
504
|
|
(4)
|
|
|
2,170
|
|
2,107
|
|
(3)
|
|
Company restaurant
expenses
|
|
1,668
|
|
1,621
|
|
(3)
|
|
|
6,961
|
|
6,676
|
|
(4)
|
|
General and
administrative expenses
|
|
65
|
|
60
|
|
(9)
|
|
|
248
|
|
263
|
|
6
|
|
Franchise
expenses
|
|
7
|
|
7
|
|
(12)
|
|
|
32
|
|
31
|
|
(7)
|
|
Expenses for
transactions with franchisees
|
|
13
|
|
10
|
|
(24)
|
|
|
49
|
|
39
|
|
(22)
|
|
Other operating costs
and expenses
|
|
1
|
|
4
|
|
88
|
|
|
8
|
|
15
|
|
48
|
|
Closures and impairment
expenses, net
|
|
8
|
|
3
|
|
(170)
|
|
|
19
|
|
12
|
|
(67)
|
|
Other expenses,
net
|
|
—
|
|
—
|
|
NM
|
|
|
—
|
|
2
|
|
84
|
|
Total costs and
expenses, net
|
|
1,762
|
|
1,705
|
|
(3)
|
|
|
7,317
|
|
7,038
|
|
(4)
|
|
Operating
Profit
|
|
$
192
|
|
$
167
|
|
15
|
|
|
$ 1,192
|
|
$ 1,202
|
|
(1)
|
|
OP margin
|
|
9.9 %
|
|
8.9 %
|
|
1.0
|
ppts.
|
|
14.0 %
|
|
14.6 %
|
|
(0.6)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
100.0 %
|
|
100.0 %
|
|
|
|
Food and
paper
|
|
31.8
|
|
32.5
|
|
0.7
|
ppts.
|
|
31.6
|
|
31.0
|
|
(0.6)
|
ppts.
|
Payroll and employee
benefits
|
|
27.7
|
|
28.2
|
|
0.5
|
ppts.
|
|
25.6
|
|
25.3
|
|
(0.3)
|
ppts.
|
Occupancy and other
operating expenses
|
|
27.2
|
|
27.3
|
|
0.1
|
ppts.
|
|
25.9
|
|
26.0
|
|
0.1
|
ppts.
|
Restaurant
margin
|
|
13.3 %
|
|
12.0 %
|
|
1.3
|
ppts.
|
|
16.9 %
|
|
17.7 %
|
|
(0.8)
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding. NM refers to not meaningful.
|
|
Yum China Holdings,
Inc.
|
Pizza Hut Operating
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
%
Change
|
|
Year
Ended
|
|
%
Change
|
|
|
12/31/2024
|
|
12/31/2023
|
|
B/(W)
|
|
12/31/2024
|
|
12/31/2023
|
|
B/(W)
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
$
500
|
|
$
486
|
|
3
|
|
|
$ 2,223
|
|
$ 2,214
|
|
—
|
|
Franchise fees and
income
|
|
2
|
|
1
|
|
10
|
|
|
8
|
|
7
|
|
5
|
|
Revenues from
transactions with franchisees
|
|
1
|
|
1
|
|
52
|
|
|
5
|
|
4
|
|
16
|
|
Other
revenues
|
|
7
|
|
8
|
|
(12)
|
|
|
24
|
|
21
|
|
14
|
|
Total
revenues
|
|
510
|
|
496
|
|
3
|
|
|
2,260
|
|
2,246
|
|
1
|
|
Costs and Expenses,
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
restaurants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and
paper
|
|
160
|
|
155
|
|
(4)
|
|
|
727
|
|
692
|
|
(5)
|
|
Payroll and employee
benefits
|
|
149
|
|
153
|
|
3
|
|
|
628
|
|
649
|
|
3
|
|
Occupancy and other
operating expenses
|
|
143
|
|
141
|
|
(2)
|
|
|
600
|
|
610
|
|
2
|
|
Company restaurant
expenses
|
|
452
|
|
449
|
|
(1)
|
|
|
1,955
|
|
1,951
|
|
—
|
|
General and
administrative expenses
|
|
30
|
|
29
|
|
(2)
|
|
|
110
|
|
118
|
|
7
|
|
Franchise
expenses
|
|
1
|
|
1
|
|
(2)
|
|
|
4
|
|
4
|
|
(2)
|
|
Expenses for
transactions with franchisees
|
|
1
|
|
1
|
|
(25)
|
|
|
4
|
|
4
|
|
(3)
|
|
Other operating costs
and expenses
|
|
6
|
|
8
|
|
18
|
|
|
22
|
|
19
|
|
(19)
|
|
Closures and impairment
expenses, net
|
|
6
|
|
3
|
|
(125)
|
|
|
12
|
|
8
|
|
(56)
|
|
Total costs and
expenses, net
|
|
496
|
|
491
|
|
(1)
|
|
|
2,107
|
|
2,104
|
|
—
|
|
Operating
Profit
|
|
$
14
|
|
$
5
|
|
156
|
|
|
$
153
|
|
$
142
|
|
7
|
|
OP margin
|
|
2.6 %
|
|
1.0 %
|
|
1.6
|
ppts.
|
|
6.8 %
|
|
6.3 %
|
|
0.5
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
sales
|
|
100.0 %
|
|
100.0 %
|
|
|
|
|
100.0 %
|
|
100.0 %
|
|
|
|
Food and
paper
|
|
32.2
|
|
32.0
|
|
(0.2)
|
ppts.
|
|
32.7
|
|
31.3
|
|
(1.4)
|
ppts.
|
Payroll and employee
benefits
|
|
29.8
|
|
31.7
|
|
1.9
|
ppts.
|
|
28.2
|
|
29.3
|
|
1.1
|
ppts.
|
Occupancy and other
operating expenses
|
|
28.7
|
|
29.0
|
|
0.3
|
ppts.
|
|
27.1
|
|
27.6
|
|
0.5
|
ppts.
|
Restaurant
margin
|
|
9.3 %
|
|
7.3 %
|
|
2.0
|
ppts.
|
|
12.0 %
|
|
11.8 %
|
|
0.2
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentages may not
recompute due to rounding.
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Balance Sheets
|
(in US$
million)
|
|
|
|
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current
Assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
723
|
|
$
1,128
|
Short-term
investments
|
|
1,121
|
|
1,472
|
Accounts receivable,
net
|
|
79
|
|
68
|
Inventories,
net
|
|
405
|
|
424
|
Prepaid expenses and
other current assets
|
|
366
|
|
339
|
Total Current
Assets
|
|
2,694
|
|
3,431
|
Property, plant and
equipment, net
|
|
2,407
|
|
2,310
|
Operating lease
right-of-use assets
|
|
2,146
|
|
2,217
|
Goodwill
|
|
1,880
|
|
1,932
|
Intangible assets,
net
|
|
144
|
|
150
|
Long-term bank deposits
and notes
|
|
1,088
|
|
1,265
|
Equity
investments
|
|
368
|
|
332
|
Deferred income tax
assets
|
|
138
|
|
129
|
Other assets
|
|
256
|
|
265
|
Total
Assets
|
|
11,121
|
|
12,031
|
|
|
|
|
|
LIABILITIES,
REDEEMABLE NONCONTROLLING INTEREST AND EQUITY
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
Accounts payable and
other current liabilities
|
|
2,080
|
|
2,164
|
Short-term
borrowings
|
|
127
|
|
168
|
Income taxes
payable
|
|
76
|
|
90
|
Total Current
Liabilities
|
|
2,283
|
|
2,422
|
Non-current operating
lease liabilities
|
|
1,816
|
|
1,899
|
Non-current finance
lease liabilities
|
|
49
|
|
44
|
Deferred income tax
liabilities
|
|
389
|
|
390
|
Other
liabilities
|
|
157
|
|
157
|
Total
Liabilities
|
|
4,694
|
|
4,912
|
|
|
|
|
|
Redeemable
Noncontrolling Interest
|
|
13
|
|
13
|
|
|
|
|
|
Equity
|
|
|
|
|
Common stock, $0.01 par
value; 1,000 million shares authorized; 379 million shares
and 407 million shares issued at
December 31, 2024 and 2023, respectively;
378 million shares and 407 million
shares outstanding at December 31, 2024
and 2023, respectively.
|
|
4
|
|
4
|
Treasury
stock
|
|
(52)
|
|
—
|
Additional paid-in
capital
|
|
4,028
|
|
4,320
|
Retained
earnings
|
|
2,089
|
|
2,310
|
Accumulated other
comprehensive loss
|
|
(341)
|
|
(229)
|
Total Yum China
Holdings, Inc. Stockholders' Equity
|
|
5,728
|
|
6,405
|
Noncontrolling
interests
|
|
686
|
|
701
|
Total
Equity
|
|
6,414
|
|
7,106
|
Total Liabilities,
Redeemable Noncontrolling Interest and Equity
|
|
$ 11,121
|
|
$
12,031
|
Yum China Holdings,
Inc.
|
Condensed
Consolidated Statements of Cash Flows
|
(in US$
million)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Year
Ended
|
|
|
|
12/31/2024
|
|
|
12/31/2023
|
Cash Flows –
Operating Activities
|
|
|
|
|
|
|
Net income – including
noncontrolling interests
|
|
|
$
980
|
|
|
$
901
|
Depreciation and
amortization
|
|
|
476
|
|
|
453
|
Non-cash operating
lease cost
|
|
|
408
|
|
|
404
|
Closures and impairment
expenses
|
|
|
39
|
|
|
29
|
Investment (gain)
loss
|
|
|
(40)
|
|
|
49
|
Equity in net
(earnings) losses from equity method investments
|
|
|
(5)
|
|
|
(4)
|
Distributions of income
received from equity method investments
|
|
|
11
|
|
|
11
|
Deferred income
taxes
|
|
|
(7)
|
|
|
(10)
|
Share-based
compensation expense
|
|
|
41
|
|
|
64
|
Changes in accounts
receivable
|
|
|
(9)
|
|
|
(6)
|
Changes in
inventories
|
|
|
8
|
|
|
(19)
|
Changes in prepaid
expenses, other current assets and value-added tax
assets
|
|
|
(27)
|
|
|
(35)
|
Changes in accounts
payable and other current liabilities
|
|
|
(3)
|
|
|
84
|
Changes in income taxes
payable
|
|
|
(12)
|
|
|
25
|
Changes in non-current
operating lease liabilities
|
|
|
(411)
|
|
|
(407)
|
Other, net
|
|
|
(30)
|
|
|
(66)
|
Net Cash Provided by
Operating Activities
|
|
|
1,419
|
|
|
1,473
|
Cash Flows –
Investing Activities
|
|
|
|
|
|
|
Capital
spending
|
|
|
(705)
|
|
|
(710)
|
Purchases of short-term
investments, long-term bank deposits and notes
|
|
|
(4,728)
|
|
|
(3,517)
|
Maturities of
short-term investments, long-term bank deposits and
notes
|
|
|
5,251
|
|
|
3,499
|
Acquisition of equity
investment
|
|
|
—
|
|
|
(20)
|
Other, net
|
|
|
4
|
|
|
5
|
Net Cash Used in
Investing Activities
|
|
|
(178)
|
|
|
(743)
|
Cash Flows –
Financing Activities
|
|
|
|
|
|
|
Proceeds from
short-term borrowings
|
|
|
307
|
|
|
264
|
Repayment of short-term
borrowings
|
|
|
(346)
|
|
|
(100)
|
Repurchase of shares of
common stock
|
|
|
(1,249)
|
|
|
(613)
|
Cash dividends paid on
common stock
|
|
|
(248)
|
|
|
(216)
|
Dividends paid to
noncontrolling interests
|
|
|
(80)
|
|
|
(77)
|
Contributions from
noncontrolling interests
|
|
|
—
|
|
|
35
|
Payment of acquisition
related holdback
|
|
|
—
|
|
|
(3)
|
Other, net
|
|
|
(20)
|
|
|
(6)
|
Net Cash Used in
Financing Activities
|
|
|
(1,636)
|
|
|
(716)
|
Effect of Exchange
Rates on Cash, Cash Equivalents and Restricted Cash
|
|
|
(10)
|
|
|
(16)
|
Net Decrease in
Cash, Cash Equivalents and Restricted Cash
|
|
|
(405)
|
|
|
(2)
|
Cash, Cash
Equivalents, and Restricted Cash - Beginning of Year
|
|
|
1,128
|
|
|
1,130
|
Cash, Cash
Equivalents, and Restricted Cash - End of Year
|
|
|
$
723
|
|
|
$
1,128
|
In this press release:
- Certain performance metrics and non-GAAP measures are presented
excluding the impact of foreign currency translation ("F/X"). These
amounts are derived by translating current year results at prior
year average exchange rates. We believe the elimination of the F/X
impact provides better year-to-year comparability without the
distortion of foreign currency fluctuations.
- System sales growth reflects the results of all restaurants
regardless of ownership, including Company-owned and franchise
restaurants that operate our restaurant concepts, except for
non-Company-owned restaurants for which we do not receive a
sales-based royalty. Sales of franchise restaurants typically
generate ongoing franchise fees for the Company at an average rate
of approximately 6% of system sales. Franchise restaurant sales are
not included in Company sales in the Condensed Consolidated
Statements of Income; however, the franchise fees are included in
the Company's revenues. We believe system sales growth is useful to
investors as a significant indicator of the overall strength of our
business as it incorporates all of our revenue drivers, Company and
franchise same-store sales as well as net unit growth.
- Effective January 1, 2018, the
Company revised its definition of same-store sales growth to
represent the estimated percentage change in sales of food of all
restaurants in the Company system that have been open prior to the
first day of our prior fiscal year, excluding the period during
which stores are temporarily closed. We refer to these as our
"base" stores. Previously, same-store sales growth represented the
estimated percentage change in sales of all restaurants in the
Company system that have been open for one year or more, including
stores temporarily closed, and the base stores changed on a rolling
basis from month to month. This revision was made to align with how
management measures performance internally and focuses on trends of
a more stable base of stores.
Unit Count by
Brand
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KFC
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
Acquired
|
|
12/31/2024
|
|
|
|
Company-owned
|
|
9,237
|
|
1,278
|
|
(330)
|
|
2
|
|
10,187
|
|
|
|
Franchisees
|
|
1,059
|
|
429
|
|
(25)
|
|
(2)
|
|
1,461
|
|
|
|
Total
|
|
10,296
|
|
1,707
|
|
(355)
|
|
—
|
|
11,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pizza
Hut
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
12/31/2024
|
|
|
|
|
|
Company-owned
|
|
3,155
|
|
539
|
|
(169)
|
|
3,525
|
|
|
|
|
|
Franchisees
|
|
157
|
|
47
|
|
(5)
|
|
199
|
|
|
|
|
|
Total
|
|
3,312
|
|
586
|
|
(174)
|
|
3,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Others
|
|
|
12/31/2023
|
|
New Builds
|
|
Closures
|
|
12/31/2024
|
|
|
|
|
|
Company-owned
|
|
256
|
|
20
|
|
(101)
|
|
175
|
|
|
|
|
|
Franchisees
|
|
780
|
|
190
|
|
(122)
|
|
848
|
|
|
|
|
|
Total
|
|
1,036
|
|
210
|
|
(223)
|
|
1,023
|
|
|
|
|
|
Reconciliation of Reported GAAP Results to
Non-GAAP Measures
(in millions, except per share
data)
(unaudited)
In addition to the results provided in accordance with U.S.
Generally Accepted Accounting Principles ("GAAP") in this press
release, the Company provides the following non-GAAP measures:
- Measures adjusted for Special Items, which include Adjusted
Operating Profit, Adjusted Net Income, Adjusted Earnings Per Common
Share ("EPS"), Adjusted Effective Tax Rate and Adjusted
EBITDA;
- Company Restaurant Profit ("Restaurant profit") and Restaurant
margin;
- Core Operating Profit and Core OP margin, which exclude Special
Items, and further adjusted for Items Affecting Comparability and
the impact of F/X;
These non-GAAP measures are not intended to replace the
presentation of our financial results in accordance with
GAAP. Rather, the Company believes that the presentation of
these non-GAAP measures provides additional information to
investors to facilitate the comparison of past and present results,
excluding those items that the Company does not believe are
indicative of our core operations.
With respect to non-GAAP measures adjusted for Special Items,
the Company excludes impact from Special Items for the purpose of
evaluating performance internally and uses them as factors in
determining compensation for certain employees. Special Items are
not included in any of our segment results.
Adjusted EBITDA is defined as net income including
noncontrolling interests adjusted for equity in net earnings
(losses) from equity method investments, income tax, interest
income, net, investment gain or loss, depreciation and
amortization, store impairment charges, and Special Items. Store
impairment charges included as an adjustment item in Adjusted
EBITDA primarily resulted from our semi-annual impairment
evaluation of long-lived assets of individual restaurants, and
additional impairment evaluation whenever events or changes in
circumstances indicate that the carrying value of the assets may
not be recoverable. If these restaurant-level assets were not
impaired, depreciation of the assets would have been recorded and
included in EBITDA. Therefore, store impairment charges were a
non-cash item similar to depreciation and amortization of our
long-lived assets of restaurants. The Company believes that
investors and analysts may find it useful in measuring operating
performance without regard to such non-cash items.
Restaurant Profit is defined as Company sales less expenses
incurred directly by our Company-owned restaurants in generating
Company sales, including cost of food and paper, restaurant-level
payroll and employee benefits, rent, depreciation and amortization
of restaurant-level assets, advertising expenses, and other
operating expenses. Company restaurant margin percentage is defined
as Restaurant profit divided by Company sales. We also use
Restaurant profit and Restaurant margin for the purposes of
internally evaluating the performance of our Company-owned
restaurants and we believe they provide useful information to
investors as to the profitability of our Company-owned
restaurants.
Core Operating Profit is defined as Operating Profit adjusted
for Special Items, and further excluding Items Affecting
Comparability and the impact of F/X. We consider quantitative and
qualitative factors in assessing whether to adjust for the impact
of items that may be significant or that could affect an
understanding of our ongoing financial and business performance or
trends. Items such as charges, gains and accounting changes which
are viewed by management as significantly impacting the current
period or the comparable period, due to changes in policy or other
external factors, or non-cash items pertaining to underlying
activities that are different from or unrelated to our core
operations, are generally considered "Items Affecting
Comparability." Examples of Items Affecting Comparability include,
but are not limited to: temporary relief from landlords and
government agencies; VAT deductions due to tax policy changes; and
amortization of reacquired franchise rights recognized upon
acquisitions. We believe presenting Core Operating Profit provides
additional information to further enhance comparability of our
operating results and we use this measure for purposes of
evaluating the performance of our core operations. Core OP margin
is defined as Core Operating Profit divided by Total revenues,
excluding the impact of F/X.
The following tables set forth the reconciliation of the most
directly comparable GAAP financial measures to the non-GAAP
financial measures. The reconciliation of GAAP Operating Profit to
Restaurant Profit and Core Operating Profit by segment is presented
in Segment Results within this release.
|
|
Quarter
Ended
|
|
Year
Ended
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating Profit to Adjusted Operating Profit
|
|
|
|
|
|
|
|
|
Operating
Profit
|
|
$
151
|
|
$
110
|
|
$ 1,162
|
|
$ 1,106
|
Special Items,
Operating Profit
|
|
—
|
|
(6)
|
|
—
|
|
(15)
|
Adjusted Operating
Profit
|
|
$
151
|
|
$
116
|
|
$ 1,162
|
|
$ 1,121
|
Reconciliation of
Net Income to Adjusted Net Income
|
|
|
|
|
|
|
|
|
Net Income – Yum China
Holdings, Inc.
|
|
$
115
|
|
$
97
|
|
$
911
|
|
$
827
|
Special Items, Net
Income –Yum China Holdings, Inc.
|
|
—
|
|
(6)
|
|
—
|
|
(15)
|
Adjusted Net Income –
Yum China Holdings, Inc.
|
|
$
115
|
|
$
103
|
|
$
911
|
|
$
842
|
Reconciliation of
EPS to Adjusted EPS
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Common Share
|
|
$
0.30
|
|
$
0.23
|
|
$
2.34
|
|
$
1.99
|
Special Items, Basic
Earnings Per Common Share
|
|
—
|
|
(0.02)
|
|
—
|
|
(0.03)
|
Adjusted Basic Earnings
Per Common Share
|
|
$
0.30
|
|
$
0.25
|
|
$
2.34
|
|
$
2.02
|
Diluted Earnings Per
Common Share
|
|
$
0.30
|
|
$
0.23
|
|
$
2.33
|
|
$
1.97
|
Special Items, Diluted
Earnings Per Common Share
|
|
—
|
|
(0.02)
|
|
—
|
|
(0.03)
|
Adjusted Diluted
Earnings Per Common Share
|
|
$
0.30
|
|
$
0.25
|
|
$
2.33
|
|
$
2.00
|
Reconciliation of
Effective Tax Rate to Adjusted Effective Tax Rate
|
|
|
|
|
|
|
|
|
Effective tax
rate
|
|
27.6 %
|
|
24.2 %
|
|
26.7 %
|
|
26.9 %
|
Impact on effective tax
rate as a result of Special Items
|
|
—
|
|
1.0 %
|
|
—
|
|
0.4 %
|
Adjusted effective tax
rate
|
|
27.6 %
|
|
23.2 %
|
|
26.7 %
|
|
26.5 %
|
Net income, along with
the reconciliation to Adjusted EBITDA, is presented
below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year
Ended
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income – Yum China
Holdings, Inc.
|
|
$
115
|
|
$
97
|
|
$
911
|
|
$
827
|
Net income –
noncontrolling interests
|
|
11
|
|
10
|
|
69
|
|
74
|
Equity in net
(earnings) losses from equity method investments
|
|
(3)
|
|
(2)
|
|
(5)
|
|
(4)
|
Income tax
provision
|
|
47
|
|
33
|
|
356
|
|
329
|
Interest income,
net
|
|
(29)
|
|
(45)
|
|
(129)
|
|
(169)
|
Investment loss
(gain)
|
|
10
|
|
17
|
|
(40)
|
|
49
|
Operating
Profit
|
|
151
|
|
110
|
|
1,162
|
|
1,106
|
Special Items,
Operating Profit
|
|
—
|
|
6
|
|
—
|
|
15
|
Adjusted Operating
Profit
|
|
151
|
|
116
|
|
1,162
|
|
1,121
|
Depreciation and
amortization
|
|
121
|
|
114
|
|
476
|
|
453
|
Store impairment
charges
|
|
20
|
|
13
|
|
49
|
|
37
|
Adjusted
EBITDA
|
|
$
292
|
|
$
243
|
|
$ 1,687
|
|
$ 1,611
|
Detail of Special Items
are presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year
Ended
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
|
|
|
|
|
|
|
|
|
Share-based
compensation expense for Partner PSU
Awards(1)
|
|
$
—
|
|
$
(6)
|
|
$
—
|
|
$
(15)
|
Special Items,
Operating Profit
|
|
—
|
|
(6)
|
|
—
|
|
(15)
|
Tax effect on Special
Items(2)
|
|
—
|
|
—
|
|
—
|
|
—
|
Special Items, net
income – including noncontrolling interests
|
|
—
|
|
(6)
|
|
—
|
|
(15)
|
Special Items, net
income – noncontrolling interests
|
|
—
|
|
—
|
|
—
|
|
—
|
Special Items, Net
Income –Yum China Holdings, Inc.
|
|
$
—
|
|
$
(6)
|
|
$
—
|
|
$
(15)
|
Weighted-average
Diluted Shares Outstanding (in millions)
|
|
382
|
|
415
|
|
390
|
|
420
|
Special Items, Diluted
Earnings Per Common Share
|
|
$
—
|
|
$ (0.02)
|
|
$
—
|
|
$ (0.03)
|
(1) In
February 2020, the Company granted Partner PSU Awards to select
employees who were deemed critical to the Company's execution
of its strategic operating plan. These PSU awards will only vest if
threshold performance goals are achieved over a four-year
performance
period, with the payout ranging from 0% to 200% of the target
number of shares subject to the PSU awards. These awards vested as
of
December 31, 2023 with a payout in the first quarter of 2024.
Partner PSU Awards were granted to address increased competition
for
executive talent, motivate transformational performance and
encourage management retention. Given the unique nature of these
grants,
the Compensation Committee does not intend to grant similar,
special grants to the same employees during the performance period.
The
impact from these special awards is excluded from metrics that
management uses to assess the Company's performance.
|
(2)
The tax expense was determined based upon the nature, as well as
the jurisdiction, of each Special Item at the applicable tax
rate.
|
Operating Profit,
along with the reconciliation to Core Operating Profit, is
presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
ended
|
|
%
Change
|
|
Year
Ended
|
|
%
Change
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
B/(W)
|
|
12/31/2024
|
|
12/31/2023
|
|
B/(W)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Profit
|
|
$
151
|
|
$
110
|
|
36
|
|
$
1,162
|
|
$ 1,106
|
|
5
|
|
Special Items,
Operating Profit
|
|
—
|
|
6
|
|
|
|
—
|
|
15
|
|
|
|
Adjusted Operating
Profit
|
|
$
151
|
|
$
116
|
|
29
|
|
$
1,162
|
|
$ 1,121
|
|
4
|
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary relief from
landlords(1)
|
|
—
|
|
(1)
|
|
|
|
—
|
|
(11)
|
|
|
|
Temporary relief from
government agencies(2)
|
|
—
|
|
(3)
|
|
|
|
—
|
|
(7)
|
|
|
|
VAT
deductions(3)
|
|
—
|
|
(2)
|
|
|
|
—
|
|
(44)
|
|
|
|
Amortization of
reacquired franchise rights(4)
|
|
—
|
|
—
|
|
|
|
—
|
|
2
|
|
|
|
F/X
impact(5)
|
|
(1)
|
|
—
|
|
|
|
28
|
|
—
|
|
|
|
Core Operating
Profit
|
|
$
150
|
|
$
110
|
|
35
|
|
$
1,190
|
|
$ 1,061
|
|
12
|
|
Total
revenues
|
|
2,595
|
|
2,493
|
|
4
|
|
11,303
|
|
10,978
|
|
3
|
|
F/X
impact(5)
|
|
(8)
|
|
—
|
|
|
|
200
|
|
—
|
|
|
|
Total revenues,
excluding the impact of F/X
|
|
$ 2,587
|
|
$ 2,493
|
|
4
|
|
$ 11,503
|
|
$
10,978
|
|
5
|
|
Core OP
margin
|
|
5.8 %
|
|
4.4 %
|
|
1.4
|
ppts
|
10.4 %
|
|
9.7 %
|
|
0.7
|
ppts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In relation to the
effects of the COVID-19 pandemic, the Company was granted lease
concessions from landlords. The lease concessions
were primarily in the form of rent reduction over the period of
time when the Company's restaurant business was adversely impacted.
Such
concessions were primarily recognized as a reduction of Occupancy
and other operating expenses within Company restaurant expenses
included in the Condensed Consolidated Statement of Income in the
period the concession was granted.
|
|
|
|
|
|
|
|
|
(2) In relation to the
effects of the COVID-19 pandemic, the Company received government
subsidies for employee benefits and providing
training to employees. The temporary relief was primarily
recognized as a reduction to Payroll and employee benefits within
Company
restaurant expenses included in the Condensed Consolidated
Statement of Income.
|
|
|
|
|
|
|
|
|
(3) Pursuant to the tax
policy issued by relevant government authorities, general VAT
taxpayers in certain industries that meet certain criteria
are allowed to claim an additional 10% or 15% input VAT, which will
be used to offset their VAT payables. This VAT policy was
further
extended to December 31, 2023 but the additional deduction was
reduced to 5% or 10% respectively. VAT deductions were
primarily
recorded as a reduction to Food and paper and Occupancy and other
operating expenses within Company restaurant expenses included
in
the Condensed Consolidated Statements of Income. Such preferential
policy was not extended in 2024.
|
|
|
|
|
|
|
|
|
(4) As a result of the
acquisition of our previously unconsolidated joint ventures of
Hangzhou KFC, Suzhou KFC and Wuxi KFC, $66 million,
$61 million and $61 million of the purchase price were allocated to
intangible assets related to reacquired franchise rights,
respectively,
which were amortized over the remaining franchise contract period
of 1 year, 2.4 years and 5 years, respectively. The reacquired
franchise
rights were fully amortized as of March 31, 2023. The amortization
was recorded in Other income, net included in the
Condensed Consolidated Statements of Income.
|
|
|
|
(5) The F/X impact on
Core Operating Profit and Total revenues is presented only for the
current year in relation to the immediately preceding
year presented. When determining applicable growth percentages of
Core Operating Profit, the Core Operating Profit for the current
year
should be compared to the prior year Operating Profit adjusted only
for any prior year Special Items and Items Affecting
Comparability.
When comparing Core OP margin, Total revenues excluding F/X for the
current year should be compared to the prior year Total
revenues.
|
|
Yum China Holdings,
Inc.
|
Segment
Results
|
(in US$
million)
|
(unaudited)
|
|
|
|
Quarter Ended 12/31/2024
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
Company
sales
|
|
$
|
1,923
|
|
|
$
|
500
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,434
|
|
Franchise fees and
income
|
|
|
16
|
|
|
|
2
|
|
|
|
4
|
|
|
|
—
|
|
|
|
—
|
|
|
|
22
|
|
Revenues from
transactions with franchisees(2)
|
|
|
14
|
|
|
|
1
|
|
|
|
16
|
|
|
|
70
|
|
|
|
—
|
|
|
|
101
|
|
Other
revenues
|
|
|
1
|
|
|
|
7
|
|
|
|
164
|
|
|
|
16
|
|
|
|
(150)
|
|
|
|
38
|
|
Total
revenues
|
|
$
|
1,954
|
|
|
$
|
510
|
|
|
$
|
195
|
|
|
$
|
86
|
|
|
$
|
(150)
|
|
|
$
|
2,595
|
|
Company restaurant
expenses
|
|
|
1,668
|
|
|
|
452
|
|
|
|
13
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,133
|
|
General and
administrative expenses
|
|
|
65
|
|
|
|
30
|
|
|
|
8
|
|
|
|
53
|
|
|
|
—
|
|
|
|
156
|
|
Franchise
expenses
|
|
|
7
|
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
8
|
|
Expenses for
transactions with franchisees(2)
|
|
|
13
|
|
|
|
1
|
|
|
|
15
|
|
|
|
69
|
|
|
|
—
|
|
|
|
98
|
|
Other operating costs
and expenses
|
|
|
1
|
|
|
|
6
|
|
|
|
159
|
|
|
|
16
|
|
|
|
(150)
|
|
|
|
32
|
|
Closures and impairment
expenses, net
|
|
|
8
|
|
|
|
6
|
|
|
|
3
|
|
|
|
—
|
|
|
|
—
|
|
|
|
17
|
|
Total costs and
expenses, net
|
|
|
1,762
|
|
|
|
496
|
|
|
|
198
|
|
|
|
138
|
|
|
|
(150)
|
|
|
|
2,444
|
|
Operating Profit
(Loss)
|
|
$
|
192
|
|
|
$
|
14
|
|
|
$
|
(3)
|
|
|
$
|
(52)
|
|
|
$
|
—
|
|
|
$
|
151
|
|
Reconciliation of GAAP Operating Profit to
Restaurant Profit is as follows:
|
|
Quarter Ended 12/31/2024
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
GAAP Operating Profit
(Loss)
|
|
$
|
192
|
|
|
$
|
14
|
|
|
$
|
(3)
|
|
|
$
|
(52)
|
|
|
$
|
—
|
|
|
$
|
151
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
|
16
|
|
|
|
2
|
|
|
|
4
|
|
|
|
—
|
|
|
|
—
|
|
|
|
22
|
|
Revenues from
transactions with franchisees(2)
|
|
|
14
|
|
|
|
1
|
|
|
|
16
|
|
|
|
70
|
|
|
|
—
|
|
|
|
101
|
|
Other
revenues
|
|
|
1
|
|
|
|
7
|
|
|
|
164
|
|
|
|
16
|
|
|
|
(150)
|
|
|
|
38
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
|
65
|
|
|
|
30
|
|
|
|
8
|
|
|
|
53
|
|
|
|
—
|
|
|
|
156
|
|
Franchise
expenses
|
|
|
7
|
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
8
|
|
Expenses for
transactions with franchisees(2)
|
|
|
13
|
|
|
|
1
|
|
|
|
15
|
|
|
|
69
|
|
|
|
—
|
|
|
|
98
|
|
Other operating costs
and expenses
|
|
|
1
|
|
|
|
6
|
|
|
|
159
|
|
|
|
16
|
|
|
|
(150)
|
|
|
|
32
|
|
Closures and impairment
expenses, net
|
|
|
8
|
|
|
|
6
|
|
|
|
3
|
|
|
|
—
|
|
|
|
—
|
|
|
|
17
|
|
Restaurant profit
(loss)
|
|
$
|
255
|
|
|
$
|
48
|
|
|
$
|
(2)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
301
|
|
Company
sales
|
|
|
1,923
|
|
|
|
500
|
|
|
|
11
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,434
|
|
Restaurant margin
%
|
|
|
13.3
|
%
|
|
|
9.3
|
%
|
|
|
(13.1)
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
12.3
|
%
|
Reconciliation of GAAP Operating Profit to Core Operating Profit
is as follows:
|
|
Quarter Ended 12/31/2024
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
GAAP Operating Profit
(Loss)
|
|
$
|
192
|
|
|
$
|
14
|
|
|
$
|
(3)
|
|
|
$
|
(52)
|
|
|
$
|
—
|
|
|
$
|
151
|
|
Special Items,
Operating Profit
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Adjusted Operating
Profit (Loss)
|
|
$
|
192
|
|
|
$
|
14
|
|
|
$
|
(3)
|
|
|
$
|
(52)
|
|
|
$
|
—
|
|
|
$
|
151
|
|
F/X impact
|
|
|
(1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1)
|
|
Core Operating Profit
(Loss)
|
|
$
|
191
|
|
|
$
|
14
|
|
|
$
|
(3)
|
|
|
$
|
(52)
|
|
|
$
|
—
|
|
|
$
|
150
|
|
|
|
|
|
|
|
Quarter Ended 12/31/2023
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
Company
sales
|
|
$
|
1,842
|
|
|
$
|
486
|
|
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,343
|
|
Franchise fees and
income
|
|
|
14
|
|
|
|
1
|
|
|
|
5
|
|
|
|
—
|
|
|
|
—
|
|
|
|
20
|
|
Revenues from
transactions with franchisees(2)
|
|
|
12
|
|
|
|
1
|
|
|
|
18
|
|
|
|
59
|
|
|
|
—
|
|
|
|
90
|
|
Other
revenues
|
|
|
4
|
|
|
|
8
|
|
|
|
156
|
|
|
|
12
|
|
|
|
(140)
|
|
|
|
40
|
|
Total
revenues
|
|
$
|
1,872
|
|
|
$
|
496
|
|
|
$
|
194
|
|
|
$
|
71
|
|
|
$
|
(140)
|
|
|
$
|
2,493
|
|
Company restaurant
expenses
|
|
|
1,621
|
|
|
|
449
|
|
|
|
20
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,090
|
|
General and
administrative expenses
|
|
|
60
|
|
|
|
29
|
|
|
|
11
|
|
|
|
53
|
|
|
|
—
|
|
|
|
153
|
|
Franchise
expenses
|
|
|
7
|
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
8
|
|
Expenses for
transactions with franchisees(2)
|
|
|
10
|
|
|
|
1
|
|
|
|
17
|
|
|
|
58
|
|
|
|
—
|
|
|
|
86
|
|
Other operating costs
and expenses
|
|
|
4
|
|
|
|
8
|
|
|
|
151
|
|
|
|
12
|
|
|
|
(140)
|
|
|
|
35
|
|
Closures and impairment
expenses, net
|
|
|
3
|
|
|
|
3
|
|
|
|
6
|
|
|
|
—
|
|
|
|
—
|
|
|
|
12
|
|
Other income,
net
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1)
|
|
|
|
—
|
|
|
|
(1)
|
|
Total costs and
expenses, net
|
|
|
1,705
|
|
|
|
491
|
|
|
|
205
|
|
|
|
122
|
|
|
|
(140)
|
|
|
|
2,383
|
|
Operating Profit
(Loss)
|
|
$
|
167
|
|
|
$
|
5
|
|
|
$
|
(11)
|
|
|
$
|
(51)
|
|
|
$
|
—
|
|
|
$
|
110
|
|
Reconciliation of GAAP Operating Profit to Restaurant Profit is
as follows:
|
|
Quarter Ended 12/31/2023
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
GAAP Operating Profit
(Loss)
|
|
$
|
167
|
|
|
$
|
5
|
|
|
$
|
(11)
|
|
|
$
|
(51)
|
|
|
$
|
—
|
|
|
$
|
110
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
|
14
|
|
|
|
1
|
|
|
|
5
|
|
|
|
—
|
|
|
|
—
|
|
|
|
20
|
|
Revenues from
transactions with franchisees(2)
|
|
|
12
|
|
|
|
1
|
|
|
|
18
|
|
|
|
59
|
|
|
|
—
|
|
|
|
90
|
|
Other
revenues
|
|
|
4
|
|
|
|
8
|
|
|
|
156
|
|
|
|
12
|
|
|
|
(140)
|
|
|
|
40
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
|
60
|
|
|
|
29
|
|
|
|
11
|
|
|
|
53
|
|
|
|
—
|
|
|
|
153
|
|
Franchise
expenses
|
|
|
7
|
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
8
|
|
Expenses for
transactions with franchisees(2)
|
|
|
10
|
|
|
|
1
|
|
|
|
17
|
|
|
|
58
|
|
|
|
—
|
|
|
|
86
|
|
Other operating costs
and expenses
|
|
|
4
|
|
|
|
8
|
|
|
|
151
|
|
|
|
12
|
|
|
|
(140)
|
|
|
|
35
|
|
Closures and impairment
expenses, net
|
|
|
3
|
|
|
|
3
|
|
|
|
6
|
|
|
|
—
|
|
|
|
—
|
|
|
|
12
|
|
Other income,
net
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1)
|
|
|
|
—
|
|
|
|
(1)
|
|
Restaurant profit
(loss)
|
|
$
|
221
|
|
|
$
|
37
|
|
|
$
|
(5)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
253
|
|
Company
sales
|
|
|
1,842
|
|
|
|
486
|
|
|
|
15
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,343
|
|
Restaurant margin
%
|
|
|
12.0
|
%
|
|
|
7.3
|
%
|
|
|
(35.9)
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
10.7
|
%
|
Reconciliation of GAAP Operating Profit to Core Operating Profit
is as follows:
|
|
Quarter Ended 12/31/2023
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
GAAP Operating Profit
(Loss)
|
|
$
|
167
|
|
|
$
|
5
|
|
|
$
|
(11)
|
|
|
$
|
(51)
|
|
|
$
|
—
|
|
|
$
|
110
|
|
Special Items,
Operating Profit
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6
|
|
|
|
—
|
|
|
|
6
|
|
Adjusted Operating
Profit (Loss)
|
|
$
|
167
|
|
|
$
|
5
|
|
|
$
|
(11)
|
|
|
$
|
(45)
|
|
|
$
|
—
|
|
|
$
|
116
|
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary relief from
landlords
|
|
|
(1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1)
|
|
Temporary relief from
government agencies
|
|
|
(2)
|
|
|
|
(1)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(3)
|
|
VAT
deductions
|
|
|
(2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(2)
|
|
F/X impact
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Core Operating Profit
(Loss)
|
|
$
|
162
|
|
|
$
|
4
|
|
|
$
|
(11)
|
|
|
$
|
(45)
|
|
|
$
|
—
|
|
|
$
|
110
|
|
|
|
|
|
|
|
Year Ended 12/31/2024
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
Company
sales
|
|
$
|
8,375
|
|
|
$
|
2,223
|
|
|
$
|
53
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,651
|
|
Franchise fees and
income
|
|
|
69
|
|
|
|
8
|
|
|
|
17
|
|
|
|
—
|
|
|
|
—
|
|
|
|
94
|
|
Revenues from
transactions with franchisees(2)
|
|
|
55
|
|
|
|
5
|
|
|
|
71
|
|
|
|
289
|
|
|
|
—
|
|
|
|
420
|
|
Other
revenues
|
|
|
10
|
|
|
|
24
|
|
|
|
648
|
|
|
|
64
|
|
|
|
(608)
|
|
|
|
138
|
|
Total
revenues
|
|
$
|
8,509
|
|
|
$
|
2,260
|
|
|
$
|
789
|
|
|
$
|
353
|
|
|
$
|
(608)
|
|
|
$
|
11,303
|
|
Company restaurant
expenses
|
|
|
6,961
|
|
|
|
1,955
|
|
|
|
58
|
|
|
|
—
|
|
|
|
(2)
|
|
|
|
8,972
|
|
General and
administrative expenses
|
|
|
248
|
|
|
|
110
|
|
|
|
37
|
|
|
|
173
|
|
|
|
—
|
|
|
|
568
|
|
Franchise
expenses
|
|
|
32
|
|
|
|
4
|
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
37
|
|
Expenses for
transactions with franchisees(2)
|
|
|
49
|
|
|
|
4
|
|
|
|
65
|
|
|
|
286
|
|
|
|
—
|
|
|
|
404
|
|
Other operating costs
and expenses
|
|
|
8
|
|
|
|
22
|
|
|
|
635
|
|
|
|
63
|
|
|
|
(606)
|
|
|
|
122
|
|
Closures and impairment
expenses, net
|
|
|
19
|
|
|
|
12
|
|
|
|
8
|
|
|
|
—
|
|
|
|
—
|
|
|
|
39
|
|
Other income,
net
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1)
|
|
|
|
—
|
|
|
|
(1)
|
|
Total costs and
expenses, net
|
|
|
7,317
|
|
|
|
2,107
|
|
|
|
804
|
|
|
|
521
|
|
|
|
(608)
|
|
|
|
10,141
|
|
Operating Profit
(Loss)
|
|
$
|
1,192
|
|
|
$
|
153
|
|
|
$
|
(15)
|
|
|
$
|
(168)
|
|
|
$
|
—
|
|
|
$
|
1,162
|
|
Reconciliation of GAAP Operating Profit to Restaurant Profit is
as follows:
|
|
Year Ended 12/31/2024
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
GAAP Operating Profit
(Loss)
|
|
$
|
1,192
|
|
|
$
|
153
|
|
|
$
|
(15)
|
|
|
$
|
(168)
|
|
|
$
|
—
|
|
|
$
|
1,162
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
|
69
|
|
|
|
8
|
|
|
|
17
|
|
|
|
—
|
|
|
|
—
|
|
|
|
94
|
|
Revenues from
transactions with franchisees(2)
|
|
|
55
|
|
|
|
5
|
|
|
|
71
|
|
|
|
289
|
|
|
|
—
|
|
|
|
420
|
|
Other
revenues
|
|
|
10
|
|
|
|
24
|
|
|
|
648
|
|
|
|
64
|
|
|
|
(608)
|
|
|
|
138
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
|
248
|
|
|
|
110
|
|
|
|
37
|
|
|
|
173
|
|
|
|
—
|
|
|
|
568
|
|
Franchise
expenses
|
|
|
32
|
|
|
|
4
|
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
37
|
|
Expenses for
transactions with franchisees(2)
|
|
|
49
|
|
|
|
4
|
|
|
|
65
|
|
|
|
286
|
|
|
|
—
|
|
|
|
404
|
|
Other operating costs
and expenses
|
|
|
8
|
|
|
|
22
|
|
|
|
635
|
|
|
|
63
|
|
|
|
(606)
|
|
|
|
122
|
|
Closures and impairment
expenses, net
|
|
|
19
|
|
|
|
12
|
|
|
|
8
|
|
|
|
—
|
|
|
|
—
|
|
|
|
39
|
|
Other income,
net
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1)
|
|
|
|
—
|
|
|
|
(1)
|
|
Restaurant profit
(loss)
|
|
$
|
1,414
|
|
|
$
|
268
|
|
|
$
|
(5)
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
1,679
|
|
Company
sales
|
|
|
8,375
|
|
|
|
2,223
|
|
|
|
53
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,651
|
|
Restaurant margin
%
|
|
|
16.9
|
%
|
|
|
12.0
|
%
|
|
|
(12.1)
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
15.7
|
%
|
Reconciliation of GAAP Operating Profit to Core Operating Profit
is as follows:
|
|
Year Ended 12/31/2024
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
GAAP Operating Profit
(Loss)
|
|
$
|
1,192
|
|
|
$
|
153
|
|
|
$
|
(15)
|
|
|
$
|
(168)
|
|
|
$
|
—
|
|
|
$
|
1,162
|
|
Special Items,
Operating Profit
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Adjusted Operating
Profit (Loss)
|
|
$
|
1,192
|
|
|
$
|
153
|
|
|
$
|
(15)
|
|
|
$
|
(168)
|
|
|
$
|
—
|
|
|
$
|
1,162
|
|
F/X impact
|
|
|
26
|
|
|
|
4
|
|
|
|
—
|
|
|
|
(2)
|
|
|
|
—
|
|
|
|
28
|
|
Core Operating Profit
(Loss)
|
|
$
|
1,218
|
|
|
$
|
157
|
|
|
$
|
(15)
|
|
|
$
|
(170)
|
|
|
$
|
—
|
|
|
$
|
1,190
|
|
|
|
|
|
|
|
Year Ended 12/31/2023
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
Company
sales
|
|
$
|
8,116
|
|
|
$
|
2,214
|
|
|
$
|
61
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,391
|
|
Franchise fees and
income
|
|
|
62
|
|
|
|
7
|
|
|
|
20
|
|
|
|
—
|
|
|
|
—
|
|
|
|
89
|
|
Revenues from
transactions with franchisees(2)
|
|
|
45
|
|
|
|
4
|
|
|
|
74
|
|
|
|
249
|
|
|
|
—
|
|
|
|
372
|
|
Other
revenues
|
|
|
17
|
|
|
|
21
|
|
|
|
624
|
|
|
|
44
|
|
|
|
(580)
|
|
|
|
126
|
|
Total
revenues
|
|
$
|
8,240
|
|
|
$
|
2,246
|
|
|
$
|
779
|
|
|
$
|
293
|
|
|
$
|
(580)
|
|
|
$
|
10,978
|
|
Company restaurant
expenses
|
|
|
6,676
|
|
|
|
1,951
|
|
|
|
76
|
|
|
|
—
|
|
|
|
(2)
|
|
|
|
8,701
|
|
General and
administrative expenses
|
|
|
263
|
|
|
|
118
|
|
|
|
43
|
|
|
|
214
|
|
|
|
—
|
|
|
|
638
|
|
Franchise
expenses
|
|
|
31
|
|
|
|
4
|
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
36
|
|
Expenses for
transactions with franchisees(2)
|
|
|
39
|
|
|
|
4
|
|
|
|
67
|
|
|
|
246
|
|
|
|
—
|
|
|
|
356
|
|
Other operating costs
and expenses
|
|
|
15
|
|
|
|
19
|
|
|
|
614
|
|
|
|
42
|
|
|
|
(578)
|
|
|
|
112
|
|
Closures and impairment
expenses, net
|
|
|
12
|
|
|
|
8
|
|
|
|
9
|
|
|
|
—
|
|
|
|
—
|
|
|
|
29
|
|
Other expenses
(income), net
|
|
|
2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(2)
|
|
|
|
—
|
|
|
|
—
|
|
Total costs and
expenses, net
|
|
|
7,038
|
|
|
|
2,104
|
|
|
|
810
|
|
|
|
500
|
|
|
|
(580)
|
|
|
|
9,872
|
|
Operating Profit
(Loss)
|
|
$
|
1,202
|
|
|
$
|
142
|
|
|
$
|
(31)
|
|
|
$
|
(207)
|
|
|
$
|
—
|
|
|
$
|
1,106
|
|
Reconciliation of GAAP Operating Profit to Restaurant Profit is
as follows:
|
|
Year Ended 12/31/2023
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
GAAP Operating Profit
(Loss)
|
|
$
|
1,202
|
|
|
$
|
142
|
|
|
$
|
(31)
|
|
|
$
|
(207)
|
|
|
$
|
—
|
|
|
$
|
1,106
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise fees and
income
|
|
|
62
|
|
|
|
7
|
|
|
|
20
|
|
|
|
—
|
|
|
|
—
|
|
|
|
89
|
|
Revenues from
transactions with franchisees(2)
|
|
|
45
|
|
|
|
4
|
|
|
|
74
|
|
|
|
249
|
|
|
|
—
|
|
|
|
372
|
|
Other
revenues
|
|
|
17
|
|
|
|
21
|
|
|
|
624
|
|
|
|
44
|
|
|
|
(580)
|
|
|
|
126
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
|
263
|
|
|
|
118
|
|
|
|
43
|
|
|
|
214
|
|
|
|
—
|
|
|
|
638
|
|
Franchise
expenses
|
|
|
31
|
|
|
|
4
|
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
36
|
|
Expenses for
transactions with franchisees(2)
|
|
|
39
|
|
|
|
4
|
|
|
|
67
|
|
|
|
246
|
|
|
|
—
|
|
|
|
356
|
|
Other operating costs
and expenses
|
|
|
15
|
|
|
|
19
|
|
|
|
614
|
|
|
|
42
|
|
|
|
(578)
|
|
|
|
112
|
|
Closures and impairment
expenses, net
|
|
|
12
|
|
|
|
8
|
|
|
|
9
|
|
|
|
—
|
|
|
|
—
|
|
|
|
29
|
|
Other expenses
(income), net
|
|
|
2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(2)
|
|
|
|
—
|
|
|
|
—
|
|
Restaurant profit
(loss)
|
|
$
|
1,440
|
|
|
$
|
263
|
|
|
$
|
(15)
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
1,690
|
|
Company
sales
|
|
|
8,116
|
|
|
|
2,214
|
|
|
|
61
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,391
|
|
Restaurant margin
%
|
|
|
17.7
|
%
|
|
|
11.8
|
%
|
|
|
(25.1)
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
16.3
|
%
|
Reconciliation of GAAP Operating Profit to Core Operating Profit
is as follows:
|
|
Year Ended 12/31/2023
|
|
|
|
KFC
|
|
|
Pizza Hut
|
|
|
All Other
Segments
|
|
|
Corporate
and
Unallocated(1)
|
|
|
Elimination
|
|
|
Total
|
|
GAAP Operating Profit
(Loss)
|
|
$
|
1,202
|
|
|
$
|
142
|
|
|
$
|
(31)
|
|
|
$
|
(207)
|
|
|
$
|
—
|
|
|
$
|
1,106
|
|
Special Items,
Operating Profit
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
15
|
|
|
|
—
|
|
|
|
15
|
|
Adjusted Operating
Profit (Loss)
|
|
$
|
1,202
|
|
|
$
|
142
|
|
|
$
|
(31)
|
|
|
$
|
(192)
|
|
|
$
|
—
|
|
|
$
|
1,121
|
|
Items Affecting
Comparability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporary relief from
landlords
|
|
|
(9)
|
|
|
|
(2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(11)
|
|
Temporary relief from
government agencies
|
|
|
(5)
|
|
|
|
(2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(7)
|
|
VAT
deductions
|
|
|
(36)
|
|
|
|
(6)
|
|
|
|
(2)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(44)
|
|
Amortization of
reacquired franchise rights
|
|
|
2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2
|
|
F/X impact
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Core Operating Profit
(Loss)
|
|
$
|
1,154
|
|
|
$
|
132
|
|
|
$
|
(33)
|
|
|
$
|
(192)
|
|
|
$
|
—
|
|
|
$
|
1,061
|
|
The above tables reconcile segment information,
which is based on management responsibility, with our Condensed
Consolidated Statements of Income.
(1) Amounts have not been allocated to any segment for purpose
of making operating decision or assessing financial performance as
the transactions are deemed corporate revenues and expenses in
nature.
(2) Primarily includes revenues and associated expenses of
transactions with franchisees derived from the Company's central
procurement model whereby the Company centrally purchases
substantially all food and paper products from suppliers and then
sells and delivers to KFC and Pizza Hut restaurants, including
franchisees.
View original
content:https://www.prnewswire.com/news-releases/yum-china-reports-fourth-quarter-results-and-increases-dividend-by-50-302369630.html
SOURCE Yum China Holdings, Inc.