Fourth quarter total revenues grew 2% or 7% in constant currency;
Fourth quarter total system sales grew 6% and same-store sales grew 2% in constant currency;
Opened 819 gross new stores in 2018
SHANGHAI, Feb. 1, 2019 /PRNewswire/ -- Yum China Holdings, Inc. (the "Company" or "Yum China") (NYSE: YUMC) today reported unaudited results for the fourth quarter and year ended December 31, 2018. Reported GAAP results include Special Items, which are excluded from 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 Adjusted Measures" within this release.
Fourth Quarter Highlights
Full Year Highlights
Key Financial Results
Fourth Quarter 2018 |
Full Year 2018 |
|||||||||||||||||||||||
% Change |
% Change |
|||||||||||||||||||||||
System |
Same- |
Net New |
Operating |
System |
Same- |
Net New |
Operating |
|||||||||||||||||
Yum China |
+6 |
+2 |
+6 |
+77 |
+5 |
+1 |
+6 |
+21 |
||||||||||||||||
KFC |
+9 |
+3 |
+8 |
+13 |
+7 |
+2 |
+8 |
+11 |
||||||||||||||||
Pizza Hut |
(2) |
(4) |
+2 |
+40 |
(1) |
(5) |
+2 |
(38) |
||||||||||||||||
Fourth Quarter |
Full Year |
|||||||||||||||||||||||
(in US$ million, except |
% Change |
% Change |
||||||||||||||||||||||
for per share data and percentages) |
2018 |
2017 |
Reported |
Ex F/X |
2018 |
2017 |
Reported |
Ex F/X |
||||||||||||||||
Operating Profit |
$ |
84 |
$ |
47 |
+77 |
+84 |
$ |
941 |
$ |
778 |
+21 |
+16 |
||||||||||||
Adjusted Operating Profit1 |
$ |
96 |
$ |
47 |
NM |
NM |
$ |
855 |
$ |
775 |
+10 |
+6 |
||||||||||||
Net Income |
$ |
74 |
$ |
(107) |
NM |
NM |
$ |
708 |
$ |
398 |
+78 |
+70 |
||||||||||||
Adjusted Net Income1 |
$ |
46 |
$ |
57 |
(19) |
(14) |
$ |
606 |
$ |
559 |
+9 |
+4 |
||||||||||||
Basic Earnings Per Common Share |
$ |
0.19 |
$ |
(0.28) |
NM |
NM |
$ |
1.84 |
$ |
1.03 |
+79 |
+71 |
||||||||||||
Adjusted Basic Earnings Per |
||||||||||||||||||||||||
Common Share1 |
$ |
0.12 |
$ |
0.15 |
(20) |
(13) |
$ |
1.58 |
$ |
1.44 |
+10 |
+5 |
||||||||||||
Diluted Earnings Per Common Share |
$ |
0.19 |
$ |
(0.28) |
NM |
NM |
$ |
1.79 |
$ |
1.00 |
+79 |
+71 |
||||||||||||
Adjusted Diluted Earnings Per |
||||||||||||||||||||||||
Common Share1 |
$ |
0.12 |
$ |
0.14 |
(14) |
(7) |
$ |
1.53 |
$ |
1.40 |
+9 |
+5 |
||||||||||||
[1] See "Reconciliation of Reported GAAP Results to 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 changes over 100%, from negative to positive amounts or from zero to an amount. |
||||||||||||||||||||||||
Yum China's fiscal fourth quarter 2018 includes October, November and December results. |
||||||||||||||||||||||||
Percentages may not recompute due to rounding. |
||||||||||||||||||||||||
System sales and same-store sales percentages exclude the impact of F/X. |
||||||||||||||||||||||||
Prior period results have been recast for the change of fiscal quarter, same-store sales growth definition and adoption of the new revenue accounting standard. |
CEO and CFO Comments
"We achieved a 6% increase in system sales in constant currency during the fourth quarter, marking our ninth consecutive quarter of system sales growth since the spin-off," said Joey Wat, CEO of Yum China. "This strong growth was led by accelerated new store openings and a robust performance at KFC, which delivered 3% same-store sales growth and 9% system sales growth during the quarter. Although Pizza Hut's sales remained soft, we are pleased to see same-store traffic growth of 1% and positive trends in customer feedback."
"In 2018, we aggressively expanded our footprint with 819 new stores across all city tiers, further strengthening our market position and laying a solid foundation for growth. While the macro backdrop is relatively soft, with our resilient business model and leadership in digital and delivery, we are confident that we have the right strategy and capabilities to maintain our growth trajectory and capitalize on the long-term potential of the China market," added Ms. Wat.
"Our strong sales growth and diligent cost controls across all aspects of our business led to a significant increase in operating profit during the fourth quarter. We also delivered on our commitment to return capital to shareholders with $473 million of share repurchases and cash dividends in 2018, including $191 million in the fourth quarter." said Jacky Lo, CFO of Yum China. "Looking into 2019, we are well positioned to face potential market softness while recognizing the first quarter of 2019 will be a tough lap given the excellent performance during the past three Chinese New Year holidays."
Dividend and Share Repurchase
Digital and Delivery
New-Unit Development and Asset Upgrade
New Units |
Restaurant Count |
||||||||||
Fourth Quarter |
Full Year |
As of Year-End |
|||||||||
2018 |
2018 |
2018 |
2017 |
||||||||
Yum China |
257 |
819 |
8,484 |
7,983 |
|||||||
KFC |
155 |
566 |
5,910 |
5,488 |
|||||||
Pizza Hut |
51 |
157 |
2,240 |
2,195 |
|||||||
Others[2] |
51 |
96 |
334 |
300 |
|||||||
[2] Others include Little Sheep, East Dawning, Taco Bell and COFFii & JOY. |
Restaurant Margin
Fourth Quarter |
Full Year |
|||||||||||||||||||||
2018 |
2017 |
% pts change |
2018 |
2017 |
% pts change |
|||||||||||||||||
Yum China |
11.5% |
11.6% |
(0.1) |
15.7% |
16.7% |
(1.0) |
||||||||||||||||
KFC |
14.3% |
13.9% |
+0.4 |
17.9% |
18.0% |
(0.1) |
||||||||||||||||
Pizza Hut |
4.9% |
6.4% |
(1.5) |
10.3% |
13.9% |
(3.6) |
2019 Outlook
The Company provides the following fiscal year 2019 targets:
Conference Call
Yum China's management will hold an earnings conference call at 7:00p.m. U.S. Eastern Time on Thursday, January 31, 2019 (8:00a.m. Beijing/Hong Kong Time on Friday, February 1, 2019). A copy of the presentation will be available on the Yum China Holdings, Inc. website, http://ir.yumchina.com
US: |
+1 845 675 0437 |
|
Hong Kong: |
+852 3018 6771 |
|
Mainland China: |
400 620 8038 or 800 819 0121 |
|
UK: |
+44 20 36214779 |
|
International: |
+65 6713 5090 |
|
Passcode: |
Yum China |
A replay of the conference call will be available two hours after the call ends until 8:00a.m. U.S. Eastern Time on Friday, February 8, 2019 (9:00p.m. Beijing/Hong Kong Time on Friday, February 8, 2019) and may be accessed by phone at the following numbers:
US: |
+1 855 452 5696 |
|
International: |
+61 2 8199 0299 |
|
Passcode: |
1896449 |
Additionally, a live webcast and an archived webcast of this conference call will be available at http://ir.yumchina.com.
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 "2019 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 business plans, earnings and performance of Yum China, statements regarding the revitalization of Pizza Hut, anticipated effects of population and macroeconomic trends, statements regarding the capital structure and effective tax rate of Yum China, 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, 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 "Forward-Looking Statements" in our Annual Report on Form 10-K) 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, East Dawning and COFFii & JOY concepts outright. The Company had more than 8,400 restaurants in over 1,200 cities at the end of December 2018. For more information, please visit http://ir.yumchina.com
Investor Relations Contact: |
||
Tel: +86 21 2407 7556 |
||
Media Contact: |
||
Tel: +86 21 2407 7510 |
Yum China Holdings, Inc. |
||||||||||||||||||||||||
Consolidated Statements of Income |
||||||||||||||||||||||||
(amounts in US$ million, except for per share amounts) |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
Quarter Ended |
% Change |
Year Ended |
% Change |
|||||||||||||||||||||
12/31/2018 |
12/31/2017 |
B/(W) |
12/31/2018 |
12/31/2017 |
B/(W) |
|||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Company sales |
$ |
1,721 |
$ |
1,667 |
3 |
$ |
7,633 |
$ |
6,993 |
9 |
||||||||||||||
Franchise fees and income |
31 |
34 |
(5) |
141 |
141 |
1 |
||||||||||||||||||
Revenues from transactions with franchisees and unconsolidated affiliates |
142 |
151 |
(6) |
603 |
599 |
1 |
||||||||||||||||||
Other revenues |
20 |
20 |
(3) |
38 |
36 |
4 |
||||||||||||||||||
Total revenues |
1,914 |
1,872 |
2 |
8,415 |
7,769 |
8 |
||||||||||||||||||
Costs and Expenses, Net |
||||||||||||||||||||||||
Company restaurants |
||||||||||||||||||||||||
Food and paper |
551 |
505 |
(9) |
2,326 |
2,034 |
(14) |
||||||||||||||||||
Payroll and employee benefits |
418 |
406 |
(3) |
1,714 |
1,543 |
(11) |
||||||||||||||||||
Occupancy and other operating expenses |
553 |
562 |
2 |
2,394 |
2,245 |
(7) |
||||||||||||||||||
Company restaurant expenses |
1,522 |
1,473 |
(3) |
6,434 |
5,822 |
(11) |
||||||||||||||||||
General and administrative expenses |
122 |
156 |
21 |
456 |
495 |
8 |
||||||||||||||||||
Franchise expenses |
16 |
17 |
9 |
71 |
71 |
1 |
||||||||||||||||||
Expenses for transactions with franchisees and unconsolidated affiliates |
141 |
149 |
5 |
595 |
592 |
(1) |
||||||||||||||||||
Other operating costs and expenses |
12 |
14 |
11 |
29 |
28 |
(5) |
||||||||||||||||||
Closures and impairment expenses, net |
26 |
27 |
7 |
41 |
47 |
14 |
||||||||||||||||||
Other income, net |
(9) |
(11) |
(23) |
(152) |
(64) |
NM |
||||||||||||||||||
Total costs and expenses, net |
1,830 |
1,825 |
— |
7,474 |
6,991 |
(7) |
||||||||||||||||||
Operating Profit |
84 |
47 |
77 |
941 |
778 |
21 |
||||||||||||||||||
Interest income, net |
8 |
9 |
(5) |
36 |
25 |
47 |
||||||||||||||||||
Investment loss |
(27) |
— |
NM |
(27) |
— |
NM |
||||||||||||||||||
Income Before Income Taxes |
65 |
56 |
16 |
950 |
803 |
18 |
||||||||||||||||||
Income tax benefit (provision) |
13 |
(159) |
NM |
(214) |
(379) |
43 |
||||||||||||||||||
Net income – including noncontrolling interests |
78 |
(103) |
NM |
736 |
424 |
74 |
||||||||||||||||||
Net income – noncontrolling interests |
4 |
4 |
(1) |
28 |
26 |
(7) |
||||||||||||||||||
Net Income – Yum China Holdings, Inc. |
$ |
74 |
$ |
(107) |
NM |
$ |
708 |
$ |
398 |
78 |
||||||||||||||
Effective tax rate |
(20.1) |
% |
285.2 |
% |
NM |
ppts. |
22.6 |
% |
47.2 |
% |
24.6 |
ppts. |
||||||||||||
Basic Earnings (Loss) Per Common Share |
$ |
0.19 |
$ |
(0.28) |
$ |
1.84 |
$ |
1.03 |
||||||||||||||||
Weighted average shares outstanding (in millions) |
380 |
386 |
384 |
387 |
||||||||||||||||||||
Diluted Earnings (Loss) Per Common Share |
$ |
0.19 |
$ |
(0.28) |
$ |
1.79 |
$ |
1.00 |
||||||||||||||||
Weighted average shares outstanding (in millions) |
389 |
386 |
395 |
398 |
||||||||||||||||||||
Cash Dividends Declared Per Common Share |
$ |
0.12 |
$ |
0.10 |
$ |
0.42 |
$ |
0.10 |
||||||||||||||||
Company sales |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
||||||||||||||||
Food and paper |
32.0 |
30.3 |
(1.7) |
ppts. |
30.5 |
29.1 |
(1.4) |
ppts. |
||||||||||||||||
Payroll and employee benefits |
24.3 |
24.4 |
0.1 |
ppts. |
22.5 |
22.1 |
(0.4) |
ppts. |
||||||||||||||||
Occupancy and other operating expenses |
32.2 |
33.7 |
1.5 |
ppts. |
31.3 |
32.1 |
0.8 |
ppts. |
||||||||||||||||
Restaurant margin |
11.5 |
% |
11.6 |
% |
(0.1) |
ppts. |
15.7 |
% |
16.7 |
% |
(1.0) |
ppts. |
||||||||||||
Operating margin |
4.8 |
% |
2.8 |
% |
2.0 |
ppts. |
12.3 |
% |
11.1 |
% |
1.2 |
ppts. |
||||||||||||
Percentages may not recompute due to rounding. |
Yum China Holdings, Inc. |
||||||||||||||||||||||||
KFC Operating Results |
||||||||||||||||||||||||
(amounts in US$ million) |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
Quarter Ended |
% Change |
Year Ended |
% Change |
|||||||||||||||||||||
12/31/2018 |
12/31/2017 |
B/(W) |
12/31/2018 |
12/31/2017 |
B/(W) |
|||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Company sales |
$ |
1,247 |
$ |
1,158 |
8 |
$ |
5,495 |
$ |
4,863 |
13 |
||||||||||||||
Franchise fees and income |
28 |
32 |
(6) |
132 |
134 |
(1) |
||||||||||||||||||
Revenues from transactions with franchisees and unconsolidated affiliates |
15 |
18 |
(17) |
63 |
69 |
(10) |
||||||||||||||||||
Total revenues |
1,290 |
1,208 |
7 |
5,690 |
5,066 |
12 |
||||||||||||||||||
Costs and Expenses, Net |
||||||||||||||||||||||||
Company restaurants |
||||||||||||||||||||||||
Food and paper |
398 |
354 |
(12) |
1,679 |
1,455 |
(15) |
||||||||||||||||||
Payroll and employee benefits |
288 |
265 |
(9) |
1,167 |
1,013 |
(15) |
||||||||||||||||||
Occupancy and other operating expenses |
384 |
379 |
(1) |
1,665 |
1,518 |
(10) |
||||||||||||||||||
Company restaurant expenses |
1,070 |
998 |
(7) |
4,511 |
3,986 |
(13) |
||||||||||||||||||
General and administrative expenses |
58 |
55 |
(7) |
193 |
176 |
(10) |
||||||||||||||||||
Franchise expenses |
16 |
16 |
8 |
69 |
69 |
2 |
||||||||||||||||||
Expenses for transactions with franchisees and unconsolidated affiliates |
14 |
19 |
16 |
62 |
70 |
8 |
||||||||||||||||||
Closures and impairment expenses, net |
4 |
10 |
54 |
10 |
20 |
48 |
||||||||||||||||||
Other income, net |
(8) |
(9) |
(9) |
(50) |
(57) |
(11) |
||||||||||||||||||
Total costs and expenses, net |
1,154 |
1,089 |
(6) |
4,795 |
4,264 |
(12) |
||||||||||||||||||
Operating Profit |
$ |
136 |
$ |
119 |
13 |
$ |
895 |
$ |
802 |
11 |
||||||||||||||
Company sales |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
||||||||||||||||
Food and paper |
31.8 |
30.6 |
(1.2) |
ppts. |
30.5 |
29.9 |
(0.6) |
ppts. |
||||||||||||||||
Payroll and employee benefits |
23.1 |
22.9 |
(0.2) |
ppts. |
21.2 |
20.8 |
(0.4) |
ppts. |
||||||||||||||||
Occupancy and other operating expenses |
30.8 |
32.6 |
1.8 |
ppts. |
30.4 |
31.3 |
0.9 |
ppts. |
||||||||||||||||
Restaurant margin |
14.3 |
% |
13.9 |
% |
0.4 |
ppts. |
17.9 |
% |
18.0 |
% |
(0.1) |
ppts. |
||||||||||||
Operating margin |
11.0 |
% |
10.5 |
% |
0.5 |
ppts. |
16.3 |
% |
16.5 |
% |
(0.2) |
ppts. |
||||||||||||
Percentages may not recompute due to rounding. |
Yum China Holdings, Inc. |
||||||||||||||||||||||||
Pizza Hut Operating Results |
||||||||||||||||||||||||
(amounts in US$ million) |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
Quarter Ended |
% Change |
Year Ended |
% Change |
|||||||||||||||||||||
12/31/2018 |
12/31/2017 |
B/(W) |
12/31/2018 |
12/31/2017 |
B/(W) |
|||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Company sales |
$ |
466 |
$ |
498 |
(6) |
$ |
2,106 |
$ |
2,090 |
1 |
||||||||||||||
Franchise fees and income |
1 |
— |
21 |
3 |
2 |
18 |
||||||||||||||||||
Revenues from transactions with franchisees and unconsolidated affiliates |
1 |
— |
62 |
2 |
1 |
12 |
||||||||||||||||||
Total revenues |
468 |
498 |
(6) |
2,111 |
2,093 |
1 |
||||||||||||||||||
Costs and Expenses, Net |
||||||||||||||||||||||||
Company restaurants |
||||||||||||||||||||||||
Food and paper |
151 |
148 |
(2) |
637 |
566 |
(12) |
||||||||||||||||||
Payroll and employee benefits |
128 |
138 |
8 |
538 |
519 |
(4) |
||||||||||||||||||
Occupancy and other operating expenses |
165 |
179 |
8 |
715 |
713 |
— |
||||||||||||||||||
Company restaurant expenses |
444 |
465 |
5 |
1,890 |
1,798 |
(5) |
||||||||||||||||||
General and administrative expenses |
22 |
30 |
23 |
102 |
108 |
5 |
||||||||||||||||||
Franchise expenses |
— |
1 |
(21) |
2 |
2 |
(22) |
||||||||||||||||||
Expenses for transactions with franchisees and unconsolidated affiliates |
1 |
— |
(53) |
2 |
1 |
(10) |
||||||||||||||||||
Closures and impairment expenses, net |
10 |
18 |
46 |
19 |
27 |
31 |
||||||||||||||||||
Other income, net |
— |
— |
NM |
(2) |
— |
NM |
||||||||||||||||||
Total costs and expenses, net |
477 |
514 |
7 |
2,013 |
1,936 |
(4) |
||||||||||||||||||
Operating (Loss) Profit |
$ |
(9) |
$ |
(16) |
40 |
$ |
98 |
$ |
157 |
(38) |
||||||||||||||
Company sales |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
||||||||||||||||
Food and paper |
32.4 |
29.8 |
(2.6) |
ppts. |
30.2 |
27.1 |
(3.1) |
ppts. |
||||||||||||||||
Payroll and employee benefits |
27.3 |
27.9 |
0.6 |
ppts. |
25.5 |
24.9 |
(0.6) |
ppts. |
||||||||||||||||
Occupancy and other operating expenses |
35.4 |
35.9 |
0.5 |
ppts. |
34.0 |
34.1 |
0.1 |
ppts. |
||||||||||||||||
Restaurant margin |
4.9 |
% |
6.4 |
% |
(1.5) |
ppts. |
10.3 |
% |
13.9 |
% |
(3.6) |
ppts. |
||||||||||||
Operating margin |
(2.0) |
% |
(3.2) |
% |
1.1 |
ppts. |
4.7 |
% |
7.5 |
% |
(2.8) |
ppts. |
||||||||||||
Percentages may not recompute due to rounding. |
Yum China Holdings, Inc. |
||||||
Consolidated Balance Sheets |
||||||
(amounts in US$ million) |
||||||
(unaudited) |
||||||
12/31/2018 |
12/31/2017 |
|||||
ASSETS |
||||||
Current Assets |
||||||
Cash and cash equivalents |
$ |
1,266 |
$ |
1,059 |
||
Short-term investments |
122 |
205 |
||||
Accounts receivable, net |
80 |
79 |
||||
Inventories, net |
307 |
297 |
||||
Prepaid expenses and other current assets |
177 |
162 |
||||
Total Current Assets |
1,952 |
1,802 |
||||
Property, plant and equipment, net |
1,615 |
1,691 |
||||
Goodwill |
266 |
108 |
||||
Intangible assets, net |
116 |
101 |
||||
Deferred income taxes |
89 |
105 |
||||
Investments in unconsolidated affiliates |
81 |
95 |
||||
Other assets |
491 |
385 |
||||
Total Assets |
4,610 |
4,287 |
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY |
||||||
Current Liabilities |
||||||
Accounts payable and other current liabilities |
1,199 |
985 |
||||
Income taxes payable |
54 |
39 |
||||
Total Current Liabilities |
1,253 |
1,024 |
||||
Capital lease obligations |
25 |
28 |
||||
Other liabilities |
355 |
388 |
||||
Total Liabilities |
1,633 |
1,440 |
||||
Redeemable Noncontrolling Interest |
1 |
5 |
||||
Equity |
||||||
Common stock, $0.01 par value; 1,000 million shares authorized; 392 million shares and 389 million shares issued at December 31, 2018 and 2017, respectively; 379 million shares and 385 million shares outstanding at December 31, 2018 and 2017, respectively |
4 |
4 |
||||
Treasury stock |
(460) |
(148) |
||||
Additional paid-in capital |
2,402 |
2,375 |
||||
Retained earnings |
944 |
397 |
||||
Accumulated other comprehensive (loss) income |
(17) |
137 |
||||
Total Equity – Yum China Holdings, Inc. |
2,873 |
2,765 |
||||
Noncontrolling interests |
103 |
77 |
||||
Total Equity |
2,976 |
2,842 |
||||
Total Liabilities, Redeemable Noncontrolling Interest and Equity |
$ |
4,610 |
$ |
4,287 |
Yum China Holdings, Inc. |
|||||||
Consolidated Statements of Cash Flows |
|||||||
(amounts in US$ million) |
|||||||
(unaudited) |
|||||||
Year Ended |
|||||||
12/31/2018 |
12/31/2017 |
||||||
Cash Flows – Operating Activities |
|||||||
Net income – including noncontrolling interests |
$ |
736 |
$ |
424 |
|||
Depreciation and amortization |
445 |
409 |
|||||
Closures and impairment expenses |
41 |
47 |
|||||
Gain from re-measurement of equity interest upon acquisition |
(98) |
— |
|||||
Investment loss |
27 |
— |
|||||
Equity income from investments in unconsolidated affiliates |
(65) |
(65) |
|||||
Distributions of income received from unconsolidated affiliates |
63 |
45 |
|||||
Deferred income taxes |
33 |
62 |
|||||
Share-based compensation expense |
24 |
26 |
|||||
Changes in accounts receivable |
(13) |
1 |
|||||
Changes in inventories |
(23) |
(11) |
|||||
Changes in prepaid expenses and other current assets |
(22) |
(15) |
|||||
Changes in accounts payable and other current liabilities |
254 |
(56) |
|||||
Changes in income taxes payable |
17 |
3 |
|||||
Other, net |
(86) |
14 |
|||||
Net Cash Provided by Operating Activities |
1,333 |
884 |
|||||
Cash Flows – Investing Activities |
|||||||
Capital spending |
(470) |
(415) |
|||||
Purchases of short-term investments |
(604) |
(596) |
|||||
Maturities of short-term investments |
680 |
479 |
|||||
Acquisition of business, net of cash acquired |
(91) |
(25) |
|||||
Investment in equity securities |
(74) |
— |
|||||
Other, net |
7 |
— |
|||||
Net Cash Used in Investing Activities |
(552) |
(557) |
|||||
Cash Flows – Financing Activities |
|||||||
Repurchase of shares of common stock |
(307) |
(128) |
|||||
Cash dividends paid on common stock |
(161) |
(38) |
|||||
Dividends paid to noncontrolling interests |
(36) |
(22) |
|||||
Other, net |
(14) |
3 |
|||||
Net Cash Used in Financing Activities |
(518) |
(185) |
|||||
Effect of Exchange Rates on Cash and Cash Equivalents |
(56) |
32 |
|||||
Net Increase in Cash and Cash Equivalents |
207 |
174 |
|||||
Cash and Cash Equivalents – Beginning of Year |
1,059 |
885 |
|||||
Cash and Cash Equivalents – End of Year |
$ |
1,266 |
$ |
1,059 |
In this press release:
Reconciliation of Reported GAAP Results to Adjusted Measures
(amounts in US$ million, except for per share amounts)
(unaudited)
In addition to the results provided in accordance with US Generally Accepted Accounting Principles ("GAAP") in this press release, the Company provides measures adjusted for Special Items, which include Adjusted Operating Profit, Adjusted Net Income, Adjusted Diluted Earnings Per Common Share, Adjusted Effective Tax Rate and Adjusted EBITDA, which we define as net income including noncontrolling interests adjusted for income tax, interest income, net, investment loss, depreciation, amortization and other items, including store impairment charges and Special Items. The Special Items consist of impairment on assets acquired from Daojia, gain recognized from the re-measurement of our previously held equity interest in Wuxi KFC at fair value upon acquisition, income from the reversal of contingent consideration previously recorded for a business combination and tax impact from the Tax Cuts and Jobs Act of 2017 ("the Tax Act"), as described in the accompanying notes. 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 loss, depreciation, amortization and other items, including store impairment charges. 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 provide 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. These adjusted measures should not be considered in isolation or as a substitute for GAAP financial results, but should be read in conjunction with the unaudited Consolidated Statements of Income and other information presented herein. A reconciliation of the most directly comparable GAAP measures to adjusted measures follows.
Quarter Ended |
Year Ended |
|||||||||||||||
12/31/2018 |
12/31/2017 |
12/31/2018 |
12/31/2017 |
|||||||||||||
Detail of Special Items |
||||||||||||||||
Daojia impairment(b) |
$ |
(12) |
$ |
— |
$ |
(12) |
$ |
— |
||||||||
Gain from re-measurement of equity interest upon acquisition(c) |
— |
— |
98 |
— |
||||||||||||
Income from the reversal of contingent consideration(d) |
— |
— |
— |
3 |
||||||||||||
Special Items, Operating Profit |
(12) |
— |
86 |
3 |
||||||||||||
Tax effect on Special Items(e) |
3 |
— |
(21) |
— |
||||||||||||
Impact from the Tax Act(f) |
36 |
(164) |
36 |
(164) |
||||||||||||
Special Items, net income – including noncontrolling interests |
27 |
(164) |
101 |
(161) |
||||||||||||
Special Items, net income – noncontrolling interests |
(1) |
— |
(1) |
— |
||||||||||||
Special Items, Net Income –Yum China Holdings, Inc. |
$ |
28 |
$ |
(164) |
$ |
102 |
$ |
(161) |
||||||||
Weighted Average Diluted Shares Outstanding |
389 |
400 |
395 |
398 |
||||||||||||
Special Items Diluted Earnings Per Common Share |
$ |
0.07 |
$ |
(0.41) |
$ |
0.26 |
$ |
(0.40) |
||||||||
Reconciliation of Operating Profit to Adjusted Operating Profit |
||||||||||||||||
Operating Profit |
$ |
84 |
$ |
47 |
$ |
941 |
$ |
778 |
||||||||
Special Items, Operating Profit |
(12) |
— |
86 |
3 |
||||||||||||
Adjusted Operating Profit |
$ |
96 |
$ |
47 |
$ |
855 |
$ |
775 |
||||||||
Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) |
||||||||||||||||
Net Income (Loss) – Yum China Holdings, Inc. |
$ |
74 |
$ |
(107) |
$ |
708 |
$ |
398 |
||||||||
Special Items, Net Income –Yum China Holdings, Inc. |
28 |
(164) |
102 |
(161) |
||||||||||||
Adjusted Net Income – Yum China Holdings, Inc. |
$ |
46 |
$ |
57 |
$ |
606 |
$ |
559 |
||||||||
Reconciliation of EPS to Adjusted EPS |
||||||||||||||||
Diluted Earnings (Loss) Per Common Share |
$ |
0.19 |
$ |
(0.28) |
$ |
1.79 |
$ |
1.00 |
||||||||
Special Items Diluted Earnings Per Common Share |
0.07 |
(0.41) |
0.26 |
(0.40) |
||||||||||||
Adjusted Diluted Earnings Per Common Share |
$ |
0.12 |
$ |
0.14 |
$ |
1.53 |
$ |
1.40 |
||||||||
Reconciliation of Effective Tax Rate to Adjusted Effective Tax Rate |
||||||||||||||||
Effective tax rate |
(20.1) |
% |
285.2 |
% |
22.6 |
% |
47.2 |
% |
||||||||
Impact on effective tax rate as a result of Special Items |
(53.6) |
% |
293.3 |
% |
(3.9) |
% |
20.3 |
% |
||||||||
Adjusted effective tax rate |
33.5 |
% |
(8.2) |
% |
26.5 |
% |
26.9 |
% |
Reconciliation of Net Income (Loss) to Adjusted EBITDA |
|||||||||||||||
(amounts in US$ million) |
|||||||||||||||
(unaudited) |
|||||||||||||||
Net income (loss), along with the reconciliation to Adjusted EBITDA, is presented below. |
|||||||||||||||
Quarter Ended |
Year Ended |
||||||||||||||
12/31/2018 |
12/31/2017 |
12/31/2018 |
12/31/2017 |
||||||||||||
Reconciliation of Net Income (Loss) to Adjusted EBITDA |
|||||||||||||||
Net Income (Loss) – Yum China Holdings, Inc. |
$ |
74 |
$ |
(107) |
$ |
708 |
$ |
398 |
|||||||
Net income – noncontrolling interests |
4 |
4 |
28 |
26 |
|||||||||||
Income tax (benefit) provision |
(13) |
159 |
214 |
379 |
|||||||||||
Interest income, net |
(8) |
(9) |
(36) |
(25) |
|||||||||||
Investment loss |
27 |
— |
27 |
— |
|||||||||||
Operating Profit |
84 |
47 |
941 |
778 |
|||||||||||
Special Items, Operating Profit |
12 |
— |
(86) |
(3) |
|||||||||||
Adjusted Operating Profit |
96 |
47 |
855 |
775 |
|||||||||||
Depreciation and amortization |
102 |
108 |
445 |
409 |
|||||||||||
Store impairment charges |
17 |
30 |
40 |
58 |
|||||||||||
Adjusted EBITDA |
$ |
215 |
$ |
185 |
$ |
1,340 |
$ |
1,242 |
Unit Count by Brand |
|||||||||||||||||||||
KFC |
|||||||||||||||||||||
12/31/2017 |
New Builds |
Acquired |
Closures |
Refranchised |
Others |
12/31/2018 |
|||||||||||||||
Company-owned |
4,112 |
443 |
2 |
(108) |
(9) |
157 |
4,597 |
||||||||||||||
Unconsolidated affiliates |
891 |
98 |
— |
(21) |
— |
(157) |
811 |
||||||||||||||
Franchise |
485 |
25 |
(2) |
(15) |
9 |
— |
502 |
||||||||||||||
Total |
5,488 |
566 |
— |
(144) |
— |
— |
5,910 |
Pizza Hut |
|||||||||||||||
12/31/2017 |
New Builds |
Closures |
Refranchised |
12/31/2018 |
|||||||||||
Company-owned |
2,166 |
140 |
(110) |
(8) |
2,188 |
||||||||||
Franchise |
29 |
17 |
(2) |
8 |
52 |
||||||||||
Total |
2,195 |
157 |
(112) |
— |
2,240 |
Others |
|||||||||||||||
12/31/2017 |
New Builds |
Closures |
Refranchised |
12/31/2018 |
|||||||||||
Company-owned |
29 |
23 |
(3) |
(2) |
47 |
||||||||||
Franchise |
271 |
73 |
(59) |
2 |
287 |
||||||||||
Total |
300 |
96 |
(62) |
— |
334 |
Yum China Holdings, Inc. |
||||||||||||||||||
Segment Results |
||||||||||||||||||
(amounts in US$ million) |
||||||||||||||||||
(unaudited) |
||||||||||||||||||
Quarter Ended 12/31/2018 |
KFC |
Pizza Hut |
All Other |
Corporate and Unallocated(1) |
Elimination |
Total |
||||||||||||
Company sales |
$ |
1,247 |
$ |
466 |
$ |
7 |
$ |
1 |
$ |
— |
$ |
1,721 |
||||||
Franchise fees and income |
28 |
1 |
2 |
— |
— |
31 |
||||||||||||
Revenues from transactions with franchisees and unconsolidated affiliates |
15 |
1 |
7 |
119 |
— |
142 |
||||||||||||
Other revenues |
— |
— |
21 |
3 |
(4) |
20 |
||||||||||||
Total revenues |
$ |
1,290 |
$ |
468 |
$ |
37 |
$ |
123 |
$ |
(4) |
$ |
1,914 |
||||||
Company restaurant expenses |
1,070 |
444 |
7 |
1 |
— |
1,522 |
||||||||||||
General and administrative expenses |
58 |
22 |
7 |
35 |
— |
122 |
||||||||||||
Franchise expenses |
16 |
— |
— |
— |
— |
16 |
||||||||||||
Expenses for transactions with franchisees and unconsolidated affiliates |
14 |
1 |
6 |
120 |
— |
141 |
||||||||||||
Other operating costs and expenses |
— |
— |
13 |
3 |
(4) |
12 |
||||||||||||
Closures and impairment expenses, net |
4 |
10 |
— |
12 |
— |
26 |
||||||||||||
Other income, net |
(8) |
— |
(1) |
— |
— |
(9) |
||||||||||||
1,154 |
477 |
32 |
171 |
(4) |
1,830 |
|||||||||||||
Operating Profit (Loss) |
$ |
136 |
$ |
(9) |
$ |
5 |
$ |
(48) |
$ |
— |
$ |
84 |
Quarter Ended 12/31/2017 |
KFC |
Pizza Hut |
All Other |
Corporate and Unallocated(1) |
Total |
||||||||||
Company sales |
$ |
1,158 |
$ |
498 |
$ |
11 |
$ |
— |
$ |
1,667 |
|||||
Franchise fees and income |
32 |
— |
2 |
— |
34 |
||||||||||
Revenues from transactions with franchisees and unconsolidated affiliates |
18 |
— |
11 |
122 |
151 |
||||||||||
Other revenues |
— |
— |
20 |
— |
20 |
||||||||||
Total revenues |
$ |
1,208 |
$ |
498 |
$ |
44 |
$ |
122 |
$ |
1,872 |
|||||
Company restaurant expenses |
998 |
465 |
10 |
— |
1,473 |
||||||||||
General and administrative expenses |
55 |
30 |
10 |
61 |
156 |
||||||||||
Franchise expenses |
16 |
1 |
— |
— |
17 |
||||||||||
Expenses for transactions with franchisees and unconsolidated affiliates |
19 |
— |
9 |
121 |
149 |
||||||||||
Other operating costs and expenses |
— |
— |
14 |
— |
14 |
||||||||||
Closures and impairment expenses (income), net |
10 |
18 |
(1) |
— |
27 |
||||||||||
Other (income) expenses, net |
(9) |
— |
2 |
(4) |
(11) |
||||||||||
Total costs and expenses, net |
1,089 |
514 |
44 |
178 |
1,825 |
||||||||||
Operating Profit (Loss) |
$ |
119 |
$ |
(16) |
$ |
— |
$ |
(56) |
$ |
47 |
Year Ended 12/31/2018 |
KFC |
Pizza Hut |
All Other |
Corporate and Unallocated(1) |
Elimination |
Total |
||||||||||||
Company sales |
$ |
5,495 |
$ |
2,106 |
$ |
31 |
$ |
1 |
$ |
— |
$ |
7,633 |
||||||
Franchise fees and income |
132 |
3 |
6 |
— |
— |
141 |
||||||||||||
Revenues from transactions with franchisees and unconsolidated affiliates |
63 |
2 |
24 |
514 |
— |
603 |
||||||||||||
Other revenues |
— |
— |
39 |
7 |
(8) |
38 |
||||||||||||
Total revenues |
$ |
5,690 |
$ |
2,111 |
$ |
100 |
$ |
522 |
$ |
(8) |
$ |
8,415 |
||||||
Company restaurant expenses |
4,511 |
1,890 |
32 |
1 |
— |
6,434 |
||||||||||||
General and administrative expenses |
193 |
102 |
32 |
129 |
— |
456 |
||||||||||||
Franchise expenses |
69 |
2 |
— |
— |
— |
71 |
||||||||||||
Expenses for transactions with franchisees and unconsolidated affiliates |
62 |
2 |
19 |
512 |
— |
595 |
||||||||||||
Other operating costs and expenses |
— |
— |
31 |
6 |
(8) |
29 |
||||||||||||
Closures and impairment expenses, net |
10 |
19 |
— |
12 |
— |
41 |
||||||||||||
Other income, net |
(50) |
(2) |
(2) |
(98) |
— |
(152) |
||||||||||||
4,795 |
2,013 |
112 |
562 |
(8) |
7,474 |
|||||||||||||
Operating Profit (Loss) |
$ |
895 |
$ |
98 |
$ |
(12) |
$ |
(40) |
$ |
— |
$ |
941 |
Year Ended 12/31/2017 |
KFC |
Pizza Hut |
All Other |
Corporate and Unallocated(1) |
Total |
||||||||||
Company sales |
$ |
4,863 |
$ |
2,090 |
$ |
40 |
$ |
— |
$ |
6,993 |
|||||
Franchise fees and income |
134 |
2 |
5 |
— |
141 |
||||||||||
Revenues from transactions with franchisees and unconsolidated affiliates |
69 |
1 |
25 |
504 |
599 |
||||||||||
Other revenues |
— |
— |
36 |
— |
36 |
||||||||||
Total revenues |
$ |
5,066 |
$ |
2,093 |
$ |
106 |
$ |
504 |
$ |
7,769 |
|||||
Company restaurant expenses |
3,986 |
1,798 |
38 |
— |
5,822 |
||||||||||
General and administrative expenses |
176 |
108 |
26 |
185 |
495 |
||||||||||
Franchise expenses |
69 |
2 |
— |
— |
71 |
||||||||||
Expenses for transactions with franchisees and unconsolidated affiliates |
70 |
1 |
21 |
500 |
592 |
||||||||||
Other operating costs and expenses |
— |
— |
28 |
— |
28 |
||||||||||
Closures and impairment expenses, net |
20 |
27 |
— |
— |
47 |
||||||||||
Other income (expenses), net |
(57) |
— |
2 |
(9) |
(64) |
||||||||||
4,264 |
1,936 |
115 |
676 |
6,991 |
|||||||||||
Operating Profit (Loss) |
$ |
802 |
$ |
157 |
$ |
(9) |
$ |
(172) |
$ |
778 |
|||||
The above tables reconcile segment information, which is based on management responsibility, with our Consolidated Statements of Income. |
|||||||||||||||
(1) Corporate and unallocated expenses comprise items that are not allocated to segments for performance reporting purposes. Amount includes revenues and expenses associated with transactions with franchisees and unconsolidated affiliates such as inventory procurement and other services provided to franchisees and unconsolidated affiliates. The Corporate and Unallocated column in the above tables includes, among other amounts, all amounts that we have deemed Special Items. See "Reconciliation of Reported GAAP Results to Adjusted Measures". |
Notes to the Consolidated Statements of Income, Consolidated Balance Sheets, |
Consolidated Statements of Cash Flows and Reconciliation of Reported GAAP Results to Adjusted Measures |
(amounts in US$ million) |
(unaudited) |
(a) Amounts presented as of and for the quarter and year ended December 31, 2018 are unaudited, and the Company's Annual Report on Form 10-K for the year ended December 31, 2018 may contain updates to the information disclosed in this press release. |
(b) During the year ended December 31, 2018, we recorded an impairment charge of $12 million on intangible assets of the Daojia business. It was included in Closures and impairment expenses in our Consolidated Statement of Income, but was not allocated to any segment for performance reporting purposes. We recorded a tax benefit of $3 million associated with the impairment and allocated $1 million of the after-tax impairment charge to noncontrolling interests. |
(c) As a result of the acquisition of Wuxi KFC in the first quarter of 2018, the Company recognized a gain of $98 million from the re-measurement of our previously held 47% equity interest at fair value, which was not allocated to any segment for performance reporting purposes. |
(d) During the year ended December 31, 2017, we recognized income from the reversal of contingent consideration previously recorded for a business combination as the likelihood of making payment became remote. |
(e) The tax expense was determined based upon the nature, as well as the jurisdiction, of each Special Item at the applicable tax rate. |
(f) The Company incurred an estimated one-time income tax charge of $164 million in the fourth quarter of 2017, as a result of the Tax Act, due to the transition tax on deemed repatriation of accumulated undistributed earnings of foreign subsidiaries, and additional tax related to the revaluation of certain deferred tax assets. In the fourth quarter of 2018, we recognized a tax benefit of $36 million as a result of adjusting the provisional amount of transition tax previously recorded. |
View original content:http://www.prnewswire.com/news-releases/yum-china-reports-fourth-quarter-and-fiscal-year-2018-results-300787338.html