SHANGHAI, April 28, 2021 /PRNewswire/ -- Yum China Holdings, Inc. (the "Company" or "Yum China") (NYSE: YUMC and HKEX: 9987) today reported unaudited results for the first quarter ended March 31, 2021.
Impact of COVID-19 Outbreak and Mitigation Efforts
Yum China reported substantial year-over-year growth in the first quarter, as the Company began to lap prior year periods that were impacted by COVID-19. System sales growth was mainly attributable to same-store sales growth, new unit contribution and substantially fewer temporary store closures. Operating Profit growth was further driven by lower commodity prices and productivity gains.
First quarter sales were impacted by regional resurgences of COVID-19 before the Chinese New Year and tightened public health measures across China. The tightened measures and associated consumer caution resulted in smaller gatherings and a noticeably reduced volume of travel. Our transportation and tourist locations, representing high single digits of our store mix, were significantly affected by the decline in travel. According to government statistics, the number of travelers was down approximately 40% versus 2020, and down approximately 70% versus 2019, when compared to the corresponding 40-day Chinese New Year holiday periods. These impacts were more pronounced for KFC, which accounts for most of our stores in these locations.
The pandemic has also introduced volatility and uncertainty to our operations. The Company acted and reacted nimbly to changing conditions. By planning for a wide range of possible situations, our team worked tirelessly to meet shifting demand across city tiers, trade zones and sales channels. Leveraging our digital capabilities, direct connection with consumers and in-house supply chain, we were able to deftly adjust offers and promotions to changing market conditions. We deployed resources flexibly to help ensure the best possible levels of restaurant staffing and delivery riders, as demand patterns shifted.
Looking ahead, the Company expects a full recovery of same-store sales to pre-COVID-19 levels to take time, and the unevenness of recovery to linger for several reasons. Public health measures and social distancing behaviors persist as occasional outbreaks, such as those in the first quarter and more recent outbreaks in Yunnan province, remind people of the lingering risks. Dine-in traffic, as well as sales at our transportation locations, remains well below 2019 levels. Accordingly, the Company will continue to focus on driving the sales recovery while ensuring the safety of our employees and customers.
First Quarter Highlights
Key Financial Results
First Quarter 2021 |
||||||||||||||||
% Change |
||||||||||||||||
System Sales |
Same-Store Sales |
Net New Units |
Operating Profit |
|||||||||||||
Yum China |
+34 |
+10 |
+15 |
+250 |
||||||||||||
KFC |
+24 |
+5 |
+11 |
+113 |
||||||||||||
Pizza Hut |
+57 |
+38 |
+5 |
NM |
First Quarter |
||||||||||||||||||
(in US$ million, except |
% Change |
|||||||||||||||||
per share data and percentages) |
2021 |
2020 |
Reported |
Ex F/X |
||||||||||||||
Operating Profit |
$ |
342 |
$ |
97 |
+250 |
+227 |
||||||||||||
Adjusted Operating Profit(1) |
$ |
345 |
$ |
98 |
+249 |
+227 |
||||||||||||
Net Income |
$ |
230 |
$ |
62 |
+272 |
+244 |
||||||||||||
Adjusted Net Income(1) |
$ |
233 |
$ |
63 |
+271 |
+244 |
||||||||||||
Basic Earnings Per Common Share |
$ |
0.55 |
$ |
0.16 |
+244 |
+219 |
||||||||||||
Adjusted Basic Earnings Per |
||||||||||||||||||
Common Share(1) |
$ |
0.55 |
$ |
0.17 |
+224 |
+200 |
||||||||||||
Diluted Earnings Per Common Share |
$ |
0.53 |
$ |
0.16 |
+231 |
+206 |
||||||||||||
Adjusted Diluted Earnings Per |
||||||||||||||||||
Common Share(1) |
$ |
0.54 |
$ |
0.16 |
+238 |
+213 |
(1) See "Reconciliation of Reported GAAP Results to non-GAAP Adjusted Measures" included in the accompanying tables of this release for further details. |
Note: All comparisons are versus the same period a year ago. |
NM refers to not meaningful. |
Percentages may not recompute due to rounding. |
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 |
CEO and CFO Comments
Joey Wat, CEO of Yum China, commented, "Our first quarter results once again demonstrated the resilience of Yum China and were accomplished by our dedicated and tireless team of over 400,000 people. We delivered solid sales growth and operating profit amid challenging market conditions. Our operations and supply chain teams overcame a wide array of challenges and uncertainties, managed potential disruptions and delivered robust operations for our stores. Our brands adapted quickly to an unusual Chinese New Year, driving on- and off-premise dining demand with compelling offers and flexible resource planning. KFC continued its journey of accelerated growth, while Pizza Hut made significant strides in making its business more resilient."
Wat continued, "We remain optimistic about our long-term growth opportunity in China, which is reflected in our vigorous pace of investment. We accelerated store network expansion, opening 315 new stores during the quarter. As part of our end-to-end digitization initiatives, we are digitizing and automating our restaurants to improve operational efficiency. Leveraging emerging technologies, we have been enhancing our ability to manage inventory, product quality and kitchen processes. Furthermore, we continue to fortify our supply chain to give us more operational flexibility, allow us to be more responsive and to grow even faster. During the quarter, we took a 5% equity interest in our largest poultry supplier Sunner to deepen collaboration, and broke ground to build an intelligent supply chain support center in Chengdu. All these initiatives are essential to help accelerate our growth in the years ahead."
Andy Yeung, CFO of Yum China, added, "While we are pleased with the first quarter performance, sales were impacted by regional outbreaks and significantly reduced travel volumes. The impacts of COVID-19 are subsiding, but we continue to expect the recovery of same-store sales to 2019 levels to take time and the recovery path to remain uneven and non-linear. In the short term, the top priority of our business is to drive consumer traffic back to our stores. We plan to invest more in our marketing, value proposition, digital engagement and customer service. On the other hand, we are also seeing early signs of inflationary pressure in commodity prices and wages as the economy continues to recover. Despite the lingering effects of COVID-19, we will continue to invest to drive sustainable long-term growth."
Dividends
Digital and Delivery
KFC and Pizza Hut Total |
First Quarter |
|||||
2021 |
2020 |
|||||
Member count (as of period-end) |
315 million+ |
250 million+ |
||||
Member sales as % of system sales |
~61% |
~59% |
||||
Delivery as % of Company sales |
~29% |
~35% |
||||
Digital orders as % of Company sales |
~84% |
~80% |
New-Unit Development and Asset Upgrade
New Units |
Restaurant Count |
|||||||||||||
First Quarter |
As of March 31 |
|||||||||||||
2021 |
2021 |
2020 |
||||||||||||
Yum China |
315 |
10,725 |
9,295 |
|||||||||||
KFC |
253 |
7,373 |
6,661 |
|||||||||||
Pizza Hut |
44 |
2,382 |
2,271 |
|||||||||||
Others(2) |
18 |
970 |
363 |
(2) Others include Taco Bell, Little Sheep, Huang Ji Huang, East Dawning, COFFii & JOY and Lavazza. |
Restaurant Margin
First Quarter |
|||||||||||||
2021 |
2020 |
ppts change |
|||||||||||
Yum China |
18.7 |
% |
10.7 |
% |
+8.0 |
||||||||
KFC |
19.9 |
% |
13.6 |
% |
+6.3 |
||||||||
Pizza Hut |
15.3 |
% |
0.3 |
% |
+15.0 |
2021 Outlook
The Company's fiscal year 2021 targets remain unchanged:
Other Updates
Note on Non-GAAP Adjusted Measures
Reported GAAP results include Special Items, which are excluded from non-GAAP adjusted measures. Special Items are not allocated to any segment and therefore only impact reported GAAP results of Yum China. See "Reconciliation of Reported GAAP Results to Non-GAAP Adjusted Measures" within this release.
Conference Call
Yum China's management will hold an earnings conference call at 8:00 p.m. U.S. Eastern Time on Tuesday, April 27, 2021 (8:00 a.m. Beijing/Hong Kong Time on Wednesday, April 28, 2021).
Operator-assisted conference calls are not available at the moment. Please register in advance of the conference through the link provided below. Upon registering, you will be provided with participant dial-in numbers, a passcode and a unique registrant ID.
Pre-registration Link: http://apac.directeventreg.com/registration/event/2388999
Conference ID: 2388999
A live webcast of the call may also be accessed at https://edge.media-server.com/mmc/p/6urc2ev7.
A replay of the conference call will be available two hours after the call ends until 10:00 a.m. U.S. Eastern Time on Wednesday, May 5, 2021 (10:00 p.m. Beijing/Hong Kong Time on Wednesday, May 5, 2021) and may be accessed by phone at the following numbers:
U.S.: 1 855 452 5696
Mainland China: 400 602 2065 or 800 870 0206
Hong Kong: +852 3051 2780
U.K.: 0808 234 0072
International: +61 2 8199 0299
Replay access code: 2388999
Additionally, this earnings release, the accompanying slides, a live webcast and an archived webcast of this conference call will be available at Yum China's Investor Relations website at 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 "2021 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" 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, business plans, investment, dividend and share repurchase plans, earnings, performance and returns of Yum China, anticipated effects of population and macroeconomic trends, the expected impact of the COVID-19 outbreak, 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, including the COVID-19 outbreak, our ability to control costs and expenses, including tax costs, as well as changes in political, economic and regulatory conditions in China. 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 captions "Risk Factors" and "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 Holdings, Inc. is a licensee of Yum! Brands in mainland China. It has exclusive rights in mainland China to KFC, China's leading quick-service restaurant brand, Pizza Hut, the leading casual dining restaurant brand in China, and Taco Bell, a California-based restaurant chain serving innovative Mexican-inspired food. Yum China also owns the Little Sheep, Huang Ji Huang, East Dawning and COFFii & JOY concepts outright. In addition, Yum China has partnered with Lavazza to explore and develop the Lavazza coffee shop concept in China. The Company had 10,725 restaurants in over 1,500 cities at the end of March 2021. Yum China ranked # 361 on the Fortune 500 list for 2020. Yum China has been named the Industry Leader for the Restaurant & Leisure Facilities Industry in the 2020 Dow Jones Sustainability Indices. In 2021, Yum China was named to the Bloomberg Gender-Equality Index and was certified as a Top Employer 2021 in China by the Top Employers Institute, both for the third consecutive year. For more information, please visit http://ir.yumchina.com.
Investor Relations Contact: |
||
Tel: +86 21 2407 7556 / +852 2267 5801
|
||
Media Contact: |
||
Tel: +86 21 2407 7510 |
Yum China Holdings, Inc. |
|||||||
Condensed Consolidated Statements of Income |
|||||||
(in US$ million, except per share data) |
|||||||
(unaudited) |
|||||||
Quarter Ended |
% Change |
||||||
3/31/2021 |
3/31/2020 |
B/(W) |
|||||
Revenues |
|||||||
Company sales |
$ 2,331 |
$ 1,548 |
51 |
||||
Franchise fees and income |
42 |
35 |
17 |
||||
Revenues from transactions with |
171 |
161 |
6 |
||||
Other revenues |
13 |
10 |
29 |
||||
Total revenues |
2,557 |
1,754 |
46 |
||||
Costs and Expenses, Net |
|||||||
Company restaurants |
|||||||
Food and paper |
704 |
495 |
(42) |
||||
Payroll and employee benefits |
544 |
394 |
(38) |
||||
Occupancy and other operating expenses |
648 |
494 |
(31) |
||||
Company restaurant expenses |
1,896 |
1,383 |
(37) |
||||
General and administrative expenses |
130 |
99 |
(32) |
||||
Franchise expenses |
17 |
17 |
3 |
||||
Expenses for transactions with |
169 |
156 |
(8) |
||||
Other operating costs and expenses |
11 |
10 |
(5) |
||||
Closures and impairment (income) expenses, net |
(2) |
8 |
NM |
||||
Other income, net |
(6) |
(16) |
(63) |
||||
Total costs and expenses, net |
2,215 |
1,657 |
(34) |
||||
Operating Profit |
342 |
97 |
250 |
||||
Interest income, net |
15 |
9 |
68 |
||||
Investment loss |
(12) |
(8) |
(42) |
||||
Income Before Income Taxes |
345 |
98 |
251 |
||||
Income tax provision |
(102) |
(32) |
(218) |
||||
Net income – including noncontrolling interests |
243 |
66 |
268 |
||||
Net income – noncontrolling interests |
13 |
4 |
(206) |
||||
Net Income – Yum China Holdings, Inc. |
$ 230 |
$ 62 |
272 |
||||
Effective tax rate |
29.6% |
32.7% |
3.1 |
ppts. |
|||
Basic Earnings Per Common Share |
$ 0.55 |
$ 0.16 |
|||||
Weighted-average shares outstanding |
420 |
376 |
|||||
Diluted Earnings Per Common Share |
$ 0.53 |
$ 0.16 |
|||||
Weighted-average shares outstanding |
434 |
386 |
|||||
Cash Dividends Declared Per Common Share |
$ 0.12 |
$ 0.12 |
|||||
Company sales |
100.0% |
100.0% |
|||||
Food and paper |
30.2 |
32.0 |
1.8 |
ppts. |
|||
Payroll and employee benefits |
23.3 |
25.5 |
2.2 |
ppts. |
|||
Occupancy and other operating expenses |
27.8 |
31.8 |
4.0 |
ppts. |
|||
Restaurant margin |
18.7% |
10.7% |
8.0 |
ppts. |
|||
Operating margin |
14.7% |
6.3% |
8.4 |
ppts. |
|||
Percentages may not recompute due to rounding. |
Yum China Holdings, Inc. |
|||||||
KFC Operating Results |
|||||||
(in US$ million) |
|||||||
(unaudited) |
|||||||
Quarter Ended |
% Change |
||||||
3/31/2021 |
3/31/2020 |
B/(W) |
|||||
Revenues |
|||||||
Company sales |
$ 1,783 |
$ 1,220 |
46 |
||||
Franchise fees and income |
33 |
33 |
(2) |
||||
Revenues from transactions with |
15 |
16 |
(6) |
||||
Other revenues |
1 |
— |
NM |
||||
Total revenues |
1,832 |
1,269 |
44 |
||||
Costs and Expenses, Net |
|||||||
Company restaurants |
|||||||
Food and paper |
540 |
392 |
(38) |
||||
Payroll and employee benefits |
398 |
287 |
(39) |
||||
Occupancy and other operating expenses
|
490 |
375 |
(30) |
||||
Company restaurant expenses |
1,428 |
1,054 |
(36) |
||||
General and administrative expenses |
55 |
46 |
(19) |
||||
Franchise expenses |
16 |
16 |
3 |
||||
Expenses for transactions with |
15 |
16 |
7 |
||||
Closures and impairment expenses, net |
— |
1 |
NM |
||||
Other income, net |
(9) |
(17) |
(45) |
||||
Total costs and expenses, net |
1,505 |
1,116 |
(35) |
||||
Operating Profit |
$ 327 |
$ 153 |
113 |
||||
Company sales |
100.0% |
100.0% |
|||||
Food and paper |
30.3 |
32.1 |
1.8 |
ppts. |
|||
Payroll and employee benefits |
22.3 |
23.5 |
1.2 |
ppts. |
|||
Occupancy and other operating expenses |
27.5 |
30.8 |
3.3 |
ppts. |
|||
Restaurant margin |
19.9% |
13.6% |
6.3 |
ppts. |
|||
Operating margin |
18.3% |
12.6% |
5.7 |
ppts. |
|||
Percentages may not recompute due to rounding. |
Yum China Holdings, Inc. |
|||||||
Pizza Hut Operating Results |
|||||||
(in US$ million) |
|||||||
(unaudited) |
|||||||
Quarter Ended |
% Change |
||||||
3/31/2021 |
3/31/2020 |
B/(W) |
|||||
Revenues |
|||||||
Company sales |
$ 538 |
$ 322 |
67 |
||||
Franchise fees and income |
2 |
1 |
90 |
||||
Revenues from transactions with |
1 |
1 |
91 |
||||
Total revenues |
541 |
324 |
67 |
||||
Costs and Expenses, Net |
|||||||
Company restaurants |
|||||||
Food and paper |
160 |
102 |
(58) |
||||
Payroll and employee benefits |
143 |
104 |
(36) |
||||
Occupancy and other operating expenses |
153 |
115 |
(34) |
||||
Company restaurant expenses |
456 |
321 |
(42) |
||||
General and administrative expenses |
25 |
24 |
(6) |
||||
Franchise expenses |
1 |
1 |
(38) |
||||
Expenses for transactions with |
1 |
1 |
(75) |
||||
Closures and impairment (income) expenses, net
|
(2) |
5 |
NM |
||||
Total costs and expenses, net |
481 |
352 |
(37) |
||||
Operating Profit (Loss) |
$ 60 |
$ (28) |
NM |
||||
Company sales |
100.0% |
100.0% |
|||||
Food and paper |
29.8 |
31.6 |
1.8 |
ppts. |
|||
Payroll and employee benefits |
26.4 |
32.4 |
6.0 |
ppts. |
|||
Occupancy and other operating expenses |
28.5 |
35.7 |
7.2 |
ppts. |
|||
Restaurant margin |
15.3% |
0.3% |
15.0 |
ppts. |
|||
Operating margin |
11.1% |
(8.7)% |
19.8 |
ppts. |
|||
Percentages may not recompute due to rounding. |
Yum China Holdings, Inc. |
||||
Condensed Consolidated Balance Sheets |
||||
(in US$ million) |
||||
3/31/2021 |
12/31/2020 |
|||
(Unaudited) |
||||
ASSETS |
||||
Current Assets |
||||
Cash and cash equivalents |
$ 1,084 |
$ 1,158 |
||
Short-term investments |
3,026 |
3,105 |
||
Accounts receivable, net |
102 |
99 |
||
Inventories, net |
345 |
398 |
||
Prepaid expenses and other current assets |
199 |
176 |
||
Total Current Assets |
4,756 |
4,936 |
||
Property, plant and equipment, net |
1,749 |
1,765 |
||
Operating lease right-of-use assets |
2,140 |
2,164 |
||
Goodwill |
829 |
832 |
||
Intangible assets, net |
234 |
246 |
||
Deferred income tax assets |
83 |
98 |
||
Investments in unconsolidated affiliates |
48 |
85 |
||
Other assets |
998 |
749 |
||
Total Assets |
10,837 |
10,875 |
||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST
|
||||
Current Liabilities |
||||
Accounts payable and other current liabilities |
1,800 |
1,995 |
||
Income taxes payable |
122 |
72 |
||
Total Current Liabilities |
1,922 |
2,067 |
||
Non-current operating lease liabilities |
1,882 |
1,915 |
||
Non-current finance lease obligations |
28 |
28 |
||
Deferred income tax liabilities |
227 |
227 |
||
Other liabilities |
165 |
167 |
||
Total Liabilities |
4,224 |
4,404 |
||
Redeemable Noncontrolling Interest |
12 |
12 |
||
Equity |
||||
Common stock, $0.01 par value; 1,000 million shares authorized; 440 million shares and |
4 |
4 |
||
Treasury stock |
(728) |
(728) |
||
Additional paid-in capital |
4,664 |
4,658 |
||
Retained earnings |
2,285 |
2,105 |
||
Accumulated other comprehensive income |
150 |
167 |
||
Total Yum China Holdings, Inc. Stockholders' Equity |
6,375 |
6,206 |
||
Noncontrolling interests |
226 |
253 |
||
Total Equity |
6,601 |
6,459 |
||
Total Liabilities, Redeemable Noncontrolling Interest and Equity |
$ 10,837 |
$ 10,875 |
Yum China Holdings, Inc. |
||||||
Condensed Consolidated Statements of Cash Flows |
||||||
(in US$ million) |
||||||
(unaudited) |
||||||
Quarter Ended |
||||||
3/31/2021 |
3/31/2020 |
|||||
Cash Flows – Operating Activities |
||||||
Net income – including noncontrolling interests |
$ 243 |
$ 66 |
||||
Depreciation and amortization |
128 |
109 |
||||
Non-cash operating lease cost |
101 |
88 |
||||
Closures and impairment (income) expenses |
(2) |
8 |
||||
Investment loss |
12 |
8 |
||||
Equity income from investments in unconsolidated affiliates |
(17) |
(20) |
||||
Distributions of income received from unconsolidated affiliates |
11 |
8 |
||||
Deferred income taxes |
15 |
2 |
||||
Share-based compensation expense |
10 |
7 |
||||
Changes in accounts receivable |
(3) |
9 |
||||
Changes in inventories |
52 |
57 |
||||
Changes in prepaid expenses and other current assets |
20 |
10 |
||||
Changes in accounts payable and other current liabilities |
(175) |
(192) |
||||
Changes in income taxes payable |
51 |
5 |
||||
Changes in non-current operating lease liabilities |
(104) |
(102) |
||||
Other, net |
(11) |
(3) |
||||
Net Cash Provided by Operating Activities |
331 |
60 |
||||
Cash Flows – Investing Activities |
||||||
Capital spending |
(165) |
(87) |
||||
Purchases of short-term investments |
(1,180) |
(275) |
||||
Maturities of short-term investments |
1,258 |
390 |
||||
Prepayment for investment |
— |
(27) |
||||
Investment in equity securities |
(261) |
— |
||||
Other, net |
1 |
1 |
||||
Net Cash (Used in) Provided by Investing Activities |
(347) |
2 |
||||
Cash Flows – Financing Activities |
||||||
Repurchase of shares of common stock |
— |
(8) |
||||
Cash dividends paid on common stock |
(50) |
(45) |
||||
Dividends paid to noncontrolling interests |
(1) |
— |
||||
Other, net |
(4) |
1 |
||||
Net Cash Used in Financing Activities |
(55) |
(52) |
||||
Effect of Exchange Rates on Cash, Cash Equivalents and Restricted Cash |
(3) |
(8) |
||||
Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash |
(74) |
2 |
||||
Cash, Cash Equivalents, and Restricted Cash - Beginning of Period |
1,158 |
1,055 |
||||
Cash, Cash Equivalents, and Restricted Cash - End of Period |
$ 1,084 |
$ 1,057 |
In this press release:
Reconciliation of Reported GAAP Results to Non-GAAP Adjusted 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 non-GAAP 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, which we define as net income including noncontrolling interests adjusted for income tax, interest income, net, investment gain or loss, certain non-cash expenses, consisting of depreciation and amortization as well as store impairment charges, and Special Items.
The following table set forth the reconciliation of the most directly comparable GAAP financial measures to the non-GAAP adjusted financial measures.
Quarter Ended |
||||
3/31/2021 |
3/31/2020 |
|||
Non-GAAP Reconciliations |
||||
Reconciliation of Operating Profit to Adjusted Operating Profit |
||||
Operating Profit |
$ 342 |
$ 97 |
||
Special Items, Operating Profit |
(3) |
(1) |
||
Adjusted Operating Profit |
$ 345 |
$ 98 |
||
Reconciliation of Net Income to Adjusted Net Income |
||||
Net Income – Yum China Holdings, Inc. |
$ 230 |
$ 62 |
||
Special Items, Net Income –Yum China Holdings, Inc. |
(3) |
(1) |
||
Adjusted Net Income – Yum China Holdings, Inc. |
$ 233 |
$ 63 |
||
Reconciliation of EPS to Adjusted EPS |
||||
Basic Earnings Per Common Share |
$ 0.55 |
$ 0.16 |
||
Special Items, Basic Earnings Per Common Share |
— |
(0.01) |
||
Adjusted Basic Earnings Per Common Share |
$ 0.55 |
$ 0.17 |
||
Diluted Earnings Per Common Share |
$ 0.53 |
$ 0.16 |
||
Special Items, Diluted Earnings Per Common Share |
(0.01) |
— |
||
Adjusted Diluted Earnings Per Common Share |
$ 0.54 |
$ 0.16 |
||
Reconciliation of Effective Tax Rate to Adjusted Effective Tax Rate |
||||
Effective tax rate |
29.6% |
32.7% |
||
Impact on effective tax rate as a result of Special Items |
0.3% |
0.3% |
||
Adjusted effective tax rate |
29.3% |
32.4% |
Net income, along with the reconciliation to Adjusted EBITDA, is presented below:
Quarter Ended |
||||
3/31/2021 |
3/31/2020 |
|||
Reconciliation of Net Income to Adjusted EBITDA |
||||
Net Income – Yum China Holdings, Inc. |
$ 230 |
$ 62 |
||
Net income – noncontrolling interests |
13 |
4 |
||
Income tax provision |
102 |
32 |
||
Interest income, net |
(15) |
(9) |
||
Investment loss |
12 |
8 |
||
Operating Profit |
342 |
97 |
||
Special Items, Operating Profit |
3 |
1 |
||
Adjusted Operating Profit |
345 |
98 |
||
Depreciation and amortization |
128 |
109 |
||
Store impairment charges |
3 |
12 |
||
Adjusted EBITDA |
$ 476 |
$ 219 |
Details of Special Items are presented below:
Quarter Ended |
||||
3/31/2021 |
3/31/2020 |
|||
Share-based compensation expense for Partner PSU awards(1) |
$ (3) |
$ (1) |
||
Special Items, Operating Profit |
(3) |
(1) |
||
Tax effect on Special Items(2) |
- |
- |
||
Special Items, net income – including noncontrolling interests |
(3) |
(1) |
||
Special Items, net income – noncontrolling interests |
- |
- |
||
Special Items, Net Income –Yum China Holdings, Inc. |
$ (3) |
$ (1) |
||
Weighted-average Diluted Shares Outstanding (in millions) |
434 |
386 |
||
Special Items, Diluted Earnings Per Common Share |
$ (0.01) |
$ — |
(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. 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. The Company recognized share-based compensation cost of $3 million and $1 million associated with the Partner PSU Awards for the quarter ended March 31, 2021 and 2020, respectively.
(2) The tax expense was determined based upon the nature, as well as the jurisdiction, of each Special Item at the applicable tax rate.
The Company excludes impact from Special Items for the purpose of evaluating performance internally. Special Items are not included in any of our segment results. In addition, the Company provides Adjusted EBITDA because we believe that investors and analysts may find it useful in measuring operating performance without regard to items such as 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 analyst may find it useful in measuring operating performance without regard to such non-cash item.
These adjusted 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 adjusted 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 ongoing operations due to their nature.
Unit Count by Brand |
||||||||||||||
KFC |
||||||||||||||
12/31/2020 |
New Builds |
Closures |
Refranchised |
3/31/2021 |
||||||||||
Company-owned |
5,872 |
197 |
(38) |
(1) |
6,030 |
|||||||||
Unconsolidated affiliates |
677 |
31 |
(4) |
— |
704 |
|||||||||
Franchisees |
617 |
25 |
(4) |
1 |
639 |
|||||||||
Total |
7,166 |
253 |
(46) |
— |
7,373 |
|||||||||
Pizza Hut |
||||||||||||||
12/31/2020 |
New Builds |
Closures |
3/31/2021 |
|||||||||||
Company-owned |
2,230 |
42 |
(17) |
2,255 |
||||||||||
Franchisees |
125 |
2 |
— |
127 |
||||||||||
Total |
2,355 |
44 |
(17) |
2,382 |
||||||||||
Others |
||||||||||||||
12/31/2020 |
New Builds |
Closures |
3/31/2021 |
|||||||||||
Company-owned |
88 |
2 |
(4) |
86 |
||||||||||
Unconsolidated affiliates |
4 |
1 |
— |
5 |
||||||||||
Franchisees |
893 |
15 |
(29) |
879 |
||||||||||
Total |
985 |
18 |
(33) |
970 |
||||||||||
Yum China Holdings, Inc. |
||||||||||||
Segment Results |
||||||||||||
(in US$ million) |
||||||||||||
(unaudited) |
||||||||||||
Quarter Ended 3/31/2021 |
KFC |
Pizza Hut |
All Other Segments |
Corporate |
Elimination |
Total |
||||||
Company sales |
$ 1,783 |
$ 538 |
$ 10 |
$ — |
$ — |
$ 2,331 |
||||||
Franchise fees and income |
33 |
2 |
7 |
— |
— |
42 |
||||||
Revenues from transactions with |
15 |
1 |
26 |
129 |
— |
171 |
||||||
Other revenues |
1 |
— |
35 |
2 |
(25) |
13 |
||||||
Total revenues |
$ 1,832 |
$ 541 |
$ 78 |
$ 131 |
$ (25) |
$ 2,557 |
||||||
Company restaurant expenses |
1,428 |
456 |
12 |
— |
— |
1,896 |
||||||
General and administrative expenses |
55 |
25 |
9 |
41 |
— |
130 |
||||||
Franchise expenses |
16 |
1 |
— |
— |
— |
17 |
||||||
Expenses for transactions with |
15 |
1 |
24 |
129 |
— |
169 |
||||||
Other operating costs and expenses |
— |
— |
33 |
3 |
(25) |
11 |
||||||
Closures and impairment income, net |
— |
(2) |
— |
— |
— |
(2) |
||||||
Other (income) expenses, net |
(9) |
— |
3 |
— |
— |
(6) |
||||||
Total costs and expenses, net |
1,505 |
481 |
81 |
173 |
(25) |
2,215 |
||||||
Operating Profit (Loss) |
$ 327 |
$ 60 |
$ (3) |
$ (42) |
$ — |
$ 342 |
||||||
Quarter Ended 3/31/2020 |
KFC |
Pizza Hut |
All Other Segments |
Corporate |
Elimination |
Total |
||||||
Company sales |
$ 1,220 |
$ 322 |
$ 6 |
$ — |
$ — |
$ 1,548 |
||||||
Franchise fees and income |
33 |
1 |
1 |
— |
— |
35 |
||||||
Revenues from transactions with |
16 |
1 |
5 |
139 |
— |
161 |
||||||
Other revenues |
— |
— |
16 |
1 |
(7) |
10 |
||||||
Total revenues |
$ 1,269 |
$ 324 |
$ 28 |
$ 140 |
$ (7) |
$ 1,754 |
||||||
Company restaurant expenses |
1,054 |
321 |
9 |
— |
(1) |
1,383 |
||||||
General and administrative expenses |
46 |
24 |
8 |
21 |
— |
99 |
||||||
Franchise expenses |
16 |
1 |
— |
— |
— |
17 |
||||||
Expenses for transactions with |
16 |
1 |
4 |
135 |
— |
156 |
||||||
Other operating costs and expenses |
— |
— |
15 |
1 |
(6) |
10 |
||||||
Closures and impairment expenses, net |
1 |
5 |
2 |
— |
— |
8 |
||||||
Other income, net |
(17) |
— |
— |
1 |
— |
(16) |
||||||
Total costs and expenses, net |
1,116 |
352 |
38 |
158 |
(7) |
1,657 |
||||||
Operating Profit (Loss) |
$ 153 |
$ (28) |
$ (10) |
$ (18) |
$ — |
$ 97 |
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 and unconsolidated affiliates 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 and unconsolidated affiliates.
View original content:http://www.prnewswire.com/news-releases/yum-china-reports-first-quarter-2021-results-301277506.html