EX-99.1 2 yumc-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img85703795_0.jpg 

Yum China Reports Second Quarter 2023 Results

Delivered record-breaking second quarter performance in Total Revenues, Operating Profit and net new adds

Total Revenues up 25%; System Sales grew 32% in constant currency; Operating Profit increased 216%

Store openings accelerated, 655 net new adds in the first half, on track for full-year net new store target

 

Shanghai, China (July 31, 2023) – Yum China Holdings, Inc. (the "Company" or "Yum China") (NYSE: YUMC and HKEX: 9987) today reported unaudited results for the second quarter ended June 30, 2023.

 

Second Quarter Highlights

Total revenues increased 25% year over year to $2.65 billion from $2.13 billion (a 32% increase excluding foreign currency translation (“F/X”)).
Total system sales increased 32% year over year, with increases of 32% at KFC and 30% at Pizza Hut, excluding F/X. Growth was mainly attributable to same-store sales, new unit contribution and lapping of temporary store closures in the prior year.
Same-store sales increased 15% year over year, with increases of 15% at KFC and 13% at Pizza Hut, excluding F/X.
Opened 422 net new stores during the quarter; total store count reached 13,602, as of June 30, 2023.
Operating Profit increased 216% year over year to $257 million from $81 million (a 228% increase excluding F/X), primarily driven by sales leveraging and margin expansion.
Adjusted Operating Profit increased 215% year over year to $259 million from $82 million (a 227% increase excluding F/X).
Restaurant margin was 16.1%, compared with 12.1% in the prior year period.
Effective tax rate was 24.7%.
Net Income increased 138% to $197 million from $83 million in the prior year period, primarily due to the increase in Operating Profit.
Adjusted Net Income increased 137% to $199 million from $84 million in the prior year period (a 207% increase excluding the net loss of $9 million in the second quarter of 2023 and net gain of $16 million in the second quarter of 2022, from the mark-to-market equity investment in Meituan; a 219% increase if further excluding F/X).
Diluted EPS increased 135% to $0.47 from $0.20 in the prior year period.
Adjusted Diluted EPS increased 135% to $0.47 from $0.20 in the prior year period (a 206% increase excluding the net loss from the mark-to-market equity investments in the second quarter of 2023 and net gain in the second quarter of 2022; a 219% increase if further excluding F/X).

 

Key Financial Results

Second Quarter 2023

 

 

Year to Date Ended 6/30/2023

 

% Change

 

 

% Change

 

System Sales

 

Same-Store Sales

 

Net New Units

 

Operating Profit

 

 

System Sales

 

Same-Store Sales

 

Net New Units

 

Operating Profit

 

Yum China

+32

 

+15

 

+12

 

+216

 

 

+24

 

+11

 

+12

 

+147

 

   KFC

+32

 

+15

 

+12

 

+125

 

 

+24

 

+11

 

+12

 

+103

 

   Pizza Hut

+30

 

+13

 

+13

 

+216

 

 

+23

 

+10

 

+13

 

+120

 

 

Yum China Holdings, Inc. • Shanghai, China • Website http://ir.yumchina.com

 


 

 

Second Quarter

 

 

 

Year to Date Ended 6/30

(in US$ million, except

 

 

 

% Change

 

 

 

 

 

 

% Change

per share data and percentages)

 

2023

 

 

2022

Reported

 

Ex F/X

 

 

 

2023

 

 

2022

Reported

 

Ex F/X

Operating Profit

$

257

 

$

81

+216

 

+228

 

 

$

673

 

$

272

+147

 

+164

Adjusted Operating Profit(1)

$

259

 

$

82

+215

 

+227

 

 

$

678

 

$

275

+146

 

+162

Net Income

$

197

 

$

83

+138

 

+147

 

 

$

486

 

$

183

+166

 

+184

Adjusted Net Income(1)

$

199

 

$

84

+137

 

+147

 

 

$

491

 

$

186

+164

 

+181

Basic Earnings Per Common Share

$

0.47

 

$

0.20

+135

 

+145

 

 

$

1.16

 

$

0.43

+170

 

+188

Adjusted Basic Earnings
  Per Common Share
(1)

$

0.47

 

$

0.20

+135

 

+145

 

 

$

1.17

 

$

0.44

+166

 

+184

Diluted Earnings Per Common Share

$

0.47

 

$

0.20

+135

 

+145

 

 

$

1.15

 

$

0.43

+167

 

+186

Adjusted Diluted Earnings
  Per Common Share
(1)

$

0.47

 

$

0.20

+135

 

+145

 

 

$

1.16

 

$

0.44

+164

 

+182

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.

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 excluding the period during which stores are temporarily closed.

 

CEO and CFO Comments

 

Joey Wat, CEO of Yum China, commented, “We achieved outstanding results, delivering substantial growth in the top-line and bottom-line, in the second quarter, thanks to our teams’ dedication and creativity. This once again demonstrates our anti-fragile business model and ability to capture opportunities in good times and stay resilient in bad times. Our innovative products and compelling value captured customer demand and drove double-digit same-store sales growth. KFC’s “K-zza” and Pizza Hut’s new menu items were hugely popular. Our exciting campaign with Genshin Impact and fun toy offerings with Sanrio and Pokemon spurred strong demand and brought consumers moments of joy. We registered record daily transactions of 8.5 million on Children’s Day. Our amazing operations team, robust end-to-end digital capabilities and agile supply chain enabled us to flexibly handle surges in customer traffic through holiday periods and special marketing campaigns, while maintaining consistent quality and customer service. As a result of these collective efforts, our operating profit for the first half of this year already exceeded the entire year of 2022.”

Wat continued, “We accelerated the pace of new store openings in the second quarter and celebrated two milestones. Pizza Hut surpassed 3,000 stores in China and KFC exceeded 500 stores in Shanghai alone. With 655 net new stores in the first half of 2023, we are on track to meet our expansion goals for the year. Importantly, new store payback periods remain healthy. Furthermore, we see abundant white space in China. With a presence in 1,900 cities, we are still tracking over 800 cities without a KFC. Similarly, Pizza Hut has a great potential for expanding its footprint. With our flexible store formats, we continue to expand addressable markets across city tiers. By actively pursuing our RGM (Resilience-Growth-Moat) strategy and leveraging our industry-leading strengths, we are confident in our ability to capture long-term growth opportunities.”

Andy Yeung, CFO of Yum China, added, “We delivered record second-quarter revenues and profits, despite challenging macro conditions and an uptick of COVID infections during the quarter. When customer demand softened in May, we adjusted nimbly to address consumer needs, captured holiday spending and successfully regained sales momentum. Sales growth and proactive cost structure rebasing helped us improve operating leverage, expanding restaurant margins and delivering record operating profit in the quarter. Even though same-store sales remained below 2019 levels, our revenue in the second quarter has increased by 25% and operating profits have risen by 26% compared to pre-pandemic levels in 2019.”

“As we move into the third quarter, driving sales remains our top priority. We have lined up exciting marketing campaigns and resources to seize sales opportunities in the peak summer season. Our efforts on efficiency improvement and cost structure rebasing should continue to benefit profitability in the long run. But, it is worth noting that last year’s record third-quarter restaurant margins set a relatively high benchmark, due to austerity measures and temporary reliefs. We will continue to stay agile through evolving market conditions, expand our store network and fortify our competitive moat to drive sustainable long-term growth,” Yeung concluded.

 

2


 

Share Repurchases and Dividends

During the second quarter, the Company repurchased approximately 1 million shares of Yum China common stock for $62 million at an average price of $60.23 per share. As of June 30, 2023, approximately $1 billion remained available for future share repurchases under the current authorization.
The Board declared a cash dividend of $0.13 per share on Yum China’s common stock, payable on September 18, 2023 to shareholders of record as of the close of business on August 28, 2023.

 

Digital and Delivery

The KFC and Pizza Hut loyalty programs exceeded 445 million members combined, as of quarter-end. Member sales accounted for approximately 66% of system sales in the second quarter of 2023.
Delivery contributed approximately 35% of KFC and Pizza Hut’s Company sales in the second quarter of 2023, a decrease of 3% compared with the prior year period.
Digital orders, including delivery, mobile orders and kiosk orders, accounted for approximately 90% of KFC and Pizza Hut’s Company sales in the second quarter of 2023.

 

KFC and Pizza Hut Total

 

Second Quarter

 

 

Year to Date Ended 6/30

 

 

 

2023

 

2022

 

 

2023

 

2022

 

        Member count (as of period-end)

 

445 million+

 

385 million+

 

 

445 million+

 

385 million+

 

        Member sales as % of system sales

 

~66%

 

~62%

 

 

~64%

 

~62%

 

        Delivery as % of Company sales

 

~35%

 

~38%

 

 

~36%

 

~37%

 

        Digital orders as % of Company sales

 

~90%

 

~89%

 

 

~90%

 

~88%

 

 

New-Unit Development and Asset Upgrade

The Company opened 422 net new stores in the second quarter of 2023, mainly driven by development of the KFC and Pizza Hut brands.
The Company remodeled 171 stores in the second quarter of 2023.

 

Net New Units

 

 

Restaurant Count

 

 

 

Second Quarter

 

Year to Date

 

 

As of June 30

 

 

 

2023

 

Ended 6/30/2023

 

 

2023

 

2022

 

Yum China

422

 

655

 

 

13,602

 

12,170

   KFC

323

 

468

 

 

9,562

 

8,510

   Pizza Hut

89

 

169

 

 

3,072

 

2,711

   Others(2)

10

 

18

 

 

968

 

949

2 Others include Taco Bell, Lavazza, Little Sheep, Huang Ji Huang, and, for 2022, COFFii & JOY.

 

Restaurant Margin

Restaurant margin was 16.1% in the second quarter of 2023 compared with 12.1% in the prior year period, driven primarily by sales leveraging and ongoing benefits of cost structure rebasing efforts; partially offset by lapping austerity measures in the prior year, higher promotion costs, and wage inflation.

 

Second Quarter

Year to Date Ended 6/30

 

 

 

2023

 

2022

 

ppts change

 

 

2023

 

2022

 

ppts change

 

Yum China

16.1%

 

12.1%

 

+4.0

 

18.3%

 

13.0%

 

+5.3

 

   KFC

17.3%

 

13.4%

 

+3.9

 

19.9%

 

14.4%

 

+5.5

 

   Pizza Hut

12.4%

 

8.6%

 

+3.8

 

13.3%

 

9.8%

 

+3.5

 

 

 

3


 

2023 Outlook

The Company's fiscal year 2023 targets remain unchanged:

To open approximately 1,100 to 1,300 net new stores.
To make capital expenditures in the range of approximately $700 million to $900 million.

 

Company Updates

On July 17, 2023, the Company announced the appointment of Mr. David Hoffmann to the Board of the Directors. With this appointment, the Board is now comprised of 10 directors, nine of whom are independent.

 

Note on Non-GAAP 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. In addition, for the non-GAAP measures of Restaurant profit and Restaurant margin, see “Reconciliation of GAAP Operating Profit to Restaurant Profit” under “Segment Results” 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 Monday, July 31, 2023 (8:00 a.m. Beijing/Hong Kong Time on Tuesday, August 1, 2023).

 

A live webcast of the call may be accessed at https://edge.media-server.com/mmc/p/4rchbbk4/.

 

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, a passcode and a unique access PIN.

 

Pre-registration Link: https://s1.c-conf.com/diamondpass/10031360-wcv829.html

A replay of the conference call will be available one hour after the call ends until Tuesday, August 8, 2023 and may be accessed by phone at the following numbers:

 

U.S.:

1 855 883 1031

Mainland China:

400 1209 216

Hong Kong:

800 930 639

U.K.:

0800 031 4295

 

 

Replay access code:

10031360

 

Additionally, this earnings release, the accompanying slides, as well as the live and 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.

4


 

 

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 “2023 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, 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 pandemic, 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, including the COVID-19 pandemic, 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 is the largest restaurant company in China with a mission to make every life taste beautiful. The Company has over 400,000 employees and operates over 13,000 restaurants under six brands across 1,900 cities in China. KFC and Pizza Hut are the leading brands in the quick-service and casual dining restaurant spaces in China, respectively. Taco Bell offers innovative Mexican-inspired food. Yum China has also partnered with Lavazza to develop the Lavazza coffee concept in China. Little Sheep and Huang Ji Huang specialize in Chinese cuisine. 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.

 

Investor Relations Contact:

 

 

Tel: +86 21 2407 7556 / +852 2267 5801

IR@YumChina.com

 

 

 

Media Contact:

 

 

Tel: +86 21 2407 7510

Media@YumChina.com

 

5


 

Yum China Holdings, Inc.

Condensed Consolidated Statements of Income

(in US$ million, except per share data)

(unaudited)

 

 

Quarter Ended

 

 

% Change

 

Year to Date Ended

 

 

% Change

 

 

6/30/2023

 

 

6/30/2022

 

 

B/(W)

 

6/30/2023

 

 

6/30/2022

 

 

B/(W)

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company sales

 

$

2,517

 

 

$

2,026

 

 

 

24

 

 

 

$

5,289

 

 

$

4,574

 

 

 

16

 

 

Franchise fees and income

 

 

21

 

 

 

19

 

 

 

16

 

 

 

 

46

 

 

 

43

 

 

 

8

 

 

Revenues from transactions with franchisees

 

 

89

 

 

 

62

 

 

 

43

 

 

 

 

182

 

 

 

139

 

 

 

31

 

 

Other revenues

 

 

27

 

 

 

21

 

 

 

33

 

 

 

 

54

 

 

 

40

 

 

 

38

 

 

Total revenues

 

 

2,654

 

 

 

2,128

 

 

 

25

 

 

 

 

5,571

 

 

 

4,796

 

 

 

16

 

 

Costs and Expenses, Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company restaurants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Food and paper

 

 

773

 

 

 

627

 

 

 

(23

)

 

 

 

1,608

 

 

 

1,419

 

 

 

(13

)

 

Payroll and employee benefits

 

 

665

 

 

 

549

 

 

 

(21

)

 

 

 

1,348

 

 

 

1,216

 

 

 

(11

)

 

Occupancy and other operating expenses

 

 

675

 

 

 

605

 

 

 

(12

)

 

 

 

1,366

 

 

 

1,343

 

 

 

(2

)

 

Company restaurant expenses

 

 

2,113

 

 

 

1,781

 

 

 

(19

)

 

 

 

4,322

 

 

 

3,978

 

 

 

(9

)

 

General and administrative expenses

 

 

153

 

 

 

141

 

 

 

(9

)

 

 

 

316

 

 

 

292

 

 

 

(8

)

 

Franchise expenses

 

 

9

 

 

 

8

 

 

 

(5

)

 

 

 

19

 

 

 

18

 

 

 

(1

)

 

Expenses for transactions with franchisees

 

 

84

 

 

 

61

 

 

 

(40

)

 

 

 

175

 

 

 

136

 

 

 

(29

)

 

Other operating costs and expenses

 

 

24

 

 

 

18

 

 

 

(29

)

 

 

 

48

 

 

 

35

 

 

 

(36

)

 

Closures and impairment expenses, net

 

 

14

 

 

 

14

 

 

 

(7

)

 

 

 

17

 

 

 

16

 

 

 

(12

)

 

Other expenses, net

 

 

 

 

 

24

 

 

 

99

 

 

 

 

1

 

 

 

49

 

 

 

97

 

 

Total costs and expenses, net

 

 

2,397

 

 

 

2,047

 

 

 

(17

)

 

 

 

4,898

 

 

 

4,524

 

 

 

(8

)

 

Operating Profit

 

 

257

 

 

 

81

 

 

 

216

 

 

 

 

673

 

 

 

272

 

 

 

147

 

 

Interest income, net

 

 

40

 

 

 

14

 

 

 

184

 

 

 

 

78

 

 

 

26

 

 

 

203

 

 

Investment (loss) gain

 

 

(11

)

 

 

20

 

 

NM

 

 

 

 

(28

)

 

 

(17

)

 

 

(69

)

 

Income Before Income Taxes and
  Equity in Net Earnings (Losses) from
  Equity Method Investments

 

 

286

 

 

 

115

 

 

 

147

 

 

 

 

723

 

 

 

281

 

 

 

157

 

 

Income tax provision

 

 

(71

)

 

 

(31

)

 

 

(131

)

 

 

 

(196

)

 

 

(86

)

 

 

(128

)

 

Equity in net earnings (losses) from
   equity method investments

 

 

(1

)

 

 

(1

)

 

 

45

 

 

 

 

 

 

 

(2

)

 

 

90

 

 

Net income – including noncontrolling interests

 

 

214

 

 

 

83

 

 

 

157

 

 

 

 

527

 

 

 

193

 

 

 

173

 

 

Net income – noncontrolling interests

 

 

17

 

 

 

 

 

NM

 

 

 

 

41

 

 

 

10

 

 

 

(290

)

 

Net Income – Yum China Holdings, Inc.

 

$

197

 

 

$

83

 

 

 

138

 

 

 

$

486

 

 

$

183

 

 

 

166

 

 

Effective tax rate

 

 

24.7

%

 

 

26.5

%

 

 

1.8

 

ppts.

 

 

27.0

%

 

 

30.4

%

 

 

3.4

 

ppts.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Common Share

 

$

0.47

 

 

$

0.20

 

 

 

 

 

 

$

1.16

 

 

$

0.43

 

 

 

 

 

Weighted-average shares outstanding
    (in millions)

 

 

418

 

 

 

421

 

 

 

 

 

 

 

418

 

 

 

423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Common Share

 

$

0.47

 

 

$

0.20

 

 

 

 

 

 

$

1.15

 

 

$

0.43

 

 

 

 

 

Weighted-average shares outstanding
    (in millions)

 

 

422

 

 

 

424

 

 

 

 

 

 

 

423

 

 

 

427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company sales

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

Food and paper

 

 

30.7

 

 

 

30.9

 

 

 

0.2

 

ppts.

 

 

30.4

 

 

 

31.0

 

 

 

0.6

 

ppts.

Payroll and employee benefits

 

 

26.4

 

 

 

27.1

 

 

 

0.7

 

ppts.

 

 

25.5

 

 

 

26.6

 

 

 

1.1

 

ppts.

Occupancy and other operating expenses

 

 

26.8

 

 

 

29.9

 

 

 

3.1

 

ppts.

 

 

25.8

 

 

 

29.4

 

 

 

3.6

 

ppts.

Restaurant margin

 

 

16.1

%

 

 

12.1

%

 

 

4.0

 

ppts.

 

 

18.3

%

 

 

13.0

%

 

 

5.3

 

ppts.

Operating margin

 

 

10.2

%

 

 

4.0

%

 

 

6.2

 

ppts.

 

 

12.7

%

 

 

6.0

%

 

 

6.7

 

ppts.

 

Percentages may not recompute due to rounding. NM refers to not meaningful.

 

6


 

Yum China Holdings, Inc.

KFC Operating Results

(in US$ million)

(unaudited)

 

 

Quarter Ended

 

 

% Change

 

Year to Date Ended

 

 

% Change

 

 

6/30/2023

 

 

6/30/2022

 

 

B/(W)

 

6/30/2023

 

 

6/30/2022

 

 

B/(W)

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company sales

 

$

1,954

 

 

$

1,571

 

 

 

24

 

 

 

$

4,120

 

 

$

3,562

 

 

 

16

 

 

Franchise fees and income

 

 

15

 

 

 

13

 

 

 

18

 

 

 

 

32

 

 

 

29

 

 

 

11

 

 

Revenues from transactions with franchisees

 

 

11

 

 

 

7

 

 

 

45

 

 

 

 

21

 

 

 

15

 

 

 

36

 

 

Other revenues

 

 

4

 

 

 

3

 

 

 

42

 

 

 

 

9

 

 

 

5

 

 

 

101

 

 

Total revenues

 

 

1,984

 

 

 

1,594

 

 

 

24

 

 

 

 

4,182

 

 

 

3,611

 

 

 

16

 

 

Costs and Expenses, Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company restaurants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Food and paper

 

 

602

 

 

 

484

 

 

 

(24

)

 

 

 

1,248

 

 

 

1,105

 

 

 

(13

)

 

Payroll and employee benefits

 

 

498

 

 

 

413

 

 

 

(21

)

 

 

 

1,010

 

 

 

914

 

 

 

(10

)

 

Occupancy and other operating expenses

 

 

516

 

 

 

464

 

 

 

(11

)

 

 

 

1,043

 

 

 

1,031

 

 

 

(1

)

 

Company restaurant expenses

 

 

1,616

 

 

 

1,361

 

 

 

(19

)

 

 

 

3,301

 

 

 

3,050

 

 

 

(8

)

 

General and administrative expenses

 

 

67

 

 

 

63

 

 

 

(6

)

 

 

 

135

 

 

 

128

 

 

 

(5

)

 

Franchise expenses

 

 

7

 

 

 

6

 

 

 

(9

)

 

 

 

16

 

 

 

15

 

 

 

(1

)

 

Expenses for transactions with franchisees

 

 

9

 

 

 

6

 

 

 

(41

)

 

 

 

18

 

 

 

14

 

 

 

(32

)

 

Other operating costs and expenses

 

 

4

 

 

 

2

 

 

 

(61

)

 

 

 

8

 

 

 

3

 

 

 

(143

)

 

Closures and impairment expenses, net

 

 

8

 

 

 

9

 

 

 

11

 

 

 

 

9

 

 

 

8

 

 

 

(15

)

 

Other expenses, net

 

 

 

 

 

25

 

 

 

99

 

 

 

 

2

 

 

 

51

 

 

 

96

 

 

Total costs and expenses, net

 

 

1,711

 

 

 

1,472

 

 

 

(16

)

 

 

 

3,489

 

 

 

3,269

 

 

 

(7

)

 

Operating Profit

 

$

273

 

 

$

122

 

 

 

125

 

 

 

$

693

 

 

$

342

 

 

 

103

 

 

Company sales

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

Food and paper

 

 

30.8

 

 

 

30.8

 

 

 

 

ppts.

 

 

30.3

 

 

 

31.0

 

 

 

0.7

 

ppts.

Payroll and employee benefits

 

 

25.5

 

 

 

26.3