Yum China Reports Fourth Quarter and Full Year 2021 Results

Author: Yum China Holdings, Inc. / 2023-07-24 00:04 / Source: Yum China Holdings, Inc.

Yum China Reports Fourth Quarter and Full Year 2021 Results

Fourth quarter Total Revenues grew 1%; remained profitable amid COVID-19 impact

Full yearTotal Revenues grew 19% with Operating Profit of $1.39 billion and Adjusted Operating Profit of $766million

Accelerated store expansion with record openings of 1,806 gross new stores or 1,282 net new stores in 2021

SHANGHAI,Feb. 9,2022 --Yum China Holdings,Inc. (the "Company" or "Yum China") (NYSE: YUMC and HKEX: 9987) today reported unaudited results for the fourth quarter and year ended December 31,2021.

Impact of COVID-19 Outbreak and Mitigation Efforts

Multiple waves of Delta variant outbreaks persisted throughout the fourth quarter,spreading tonearly all provinces inChina. Case counts in the fourth quarter were the highest since the first quarter of 2020. These widespread outbreaks resulted in more stringent public health measures nationwide in pursuit of a zero-COVID-19 case goal. These preventive measures,which include mass testing,regional lockdowns and travel restrictions,negatively affected the restaurant industry and our business. According to government statistics,total revenues of the restaurant industry in China declined year over year in the fourth quarter.Reduced traveling,fewer social activities and softened consumption demand were observed.

Fluid COVID-19 conditions caused significant volatilities in our fourth quarter operations. From a timing prospective,same-store sales recovered sequentially in early October when COVID-19 conditions were relatively stable. However,as COVID-19 outbreaks resurged,the same-store sales percentage declined by mid-teens year over year in November. Although sales trends recovered moderately,same-store sales still declined by more than 10% year over year in December. By region,the most impacted areas were northern and western China,especially Shaanxi province where the cases were concentrated. Eastern China was also impacted,especially Zhejiang province,which is one of the most economically vibrant provinces and our largest regional market.

Same-store sales in January2022 improvedmodestly from the fourth quarter. But comparing to the comparable Chinese New Year holiday period in 2021,same-store sales were still down year over year. The situation remains volatile. In January,cases of the Omicron variant emerged in China,spreading to major cities including Beijing,Shanghai,Tianjin and Shenzhen. A lockdown in Xi'an,which started in December,lasted nearly the whole month of January. A number of regions were identified as medium to high risk with restrictive measures put in place. At the peak in January,over 500 of our stores were temporarily closed or offered only takeaway and delivery services,compared to nearly 300 stores in the fourth quarter. Many provinces have measures discouraging travel during the Chinese New Year holiday,which is one of the most important trading periods in the year. We have launched numerous campaigns to drive traffic and engage customers online and offline. We will also continue to adjust operations and promotional offers as the situation evolves.

Fourth Quarter Highlights

In December 2021,the Company completed its investment of approximately $255 million for a 28% equity interest in Hangzhou Catering Service Group. As a result,the Company directly and indirectly holds an approximately 60% equity interest in the Hangzhou KFC joint venture ("Hangzhou KFC"). In connection with the transaction,the Company recognized a non-cash gain of $618 million from the fair value re-measurement of our previously held equity interest in Hangzhou KFC. The non-cash gain is recorded as a Special Item that impacts only the reported GAAP results of Yum China.

Total revenues increased 1% year over year to $2.29 billion from $2.26 billion (a 2% decrease excluding foreign currency translation ("F/X")).

Total system sales decreased 3% year over year,with decreases of 3% at KFC and 2% at Pizza Hut,excluding F/X.

Same-store sales decreased 11% year over year,with decreases of 12% at KFC and 8% at Pizza Hut,excluding F/X.

Opened 563 gross new stores,or 373 net new stores.

Restaurant margin was 7.5%,compared with 15.1% in the prior year period,primarily due to sales deleveraging as a result of worsened COVID-19 conditions.

Operating Profit increased to $633 million from $180 million,primarily due to the non-cash gain of $618 million from the re-measurement of our previously held equity interest in Hangzhou KFC.

Adjusted Operating Profit decreased 91% year over year to $16 million from $182 million (a 92% decrease excluding F/X).

Effective tax rate was 25.1%.

Net Income increased to $475 million from $151 million in the prior year period,primarily due to the increase in Operating Profit and partially offset by the loss from mark-to-market investment in Meituan Dianping ("Meituan").

Adjusted Net Income decreased 93% to $11 million from $153 million in the prior year period (an 85% decrease excluding the net loss of $9 million in the fourth quarter of 2021 and the net gain of $23 million in the fourth quarter of 2020,respectively,from the mark-to-market equity investment in Meituan; an 85% decrease if further excluding F/X).

Diluted EPS increased to $1.10 from $0.35 in the prior year period.

Adjusted Diluted EPS decreased 91% to $0.03 from $0.35 in the prior year period (an 83% decrease excluding the net loss in the fourth quarter of 2021 and the net gain in the fourth quarter of 2020,from the mark-to-market investment; an 83% decrease if further excluding F/X).

Results include the consolidation of Hangzhou KFC since December 2021.

Full Year Highlights

Total revenues increased 19% year over year to $9.85 billion from $8.26 billion (a 12% increase excluding F/X).

Total system sales increased 10% year over year,with increases of 8% at KFC and 14% at Pizza Hut,excluding F/X.

Same-store sales decreased 1% year over year,with a decrease of 3% at KFC and an increase of 7% at Pizza Hut,excluding F/X.

Total store count reached 11,788 as of December 31,2021,with record gross new store openings of 1,806,or 1,282 net new store openings during the year.

Restaurant margin was 13.7%,compared with 14.9% in the prior year.

Operating Profit increased 44% year over year to $1.39 billion from $961 million (a 34% increase excluding F/X),primarily due to the non-cash gain from the re-measurement of our previously held equity interest in Hangzhou KFC in the fourth quarter of 2021.

Adjusted Operating Profit increased 5% year over year to $766 million from $732 million (a 2% decrease excluding F/X).

Effective tax rate was 26.5%.

Net Income increased 26% to $990 million from $784 million in the prior year,primarily due to the increase in Operating Profit partially offset by loss from mark-to-market investments.

Adjusted Net Income decreased 15% to $525 million from $615 million in the prior year (a 7% increase excluding the net loss of $52 million in 2021 and the net gain of $75 million in 2020,from mark-to-market investments; or a 1% decrease if further excluding F/X).

Diluted EPS increased 17% to $2.28 from $1.95 in the prior year.

Adjusted Diluted EPS decreased 21% to $1.21 from $1.53 in the prior year (a 1% decrease excluding the net loss in 2021 and the net gain in 2020,from mark-to-market investments; a 7% decrease if further excluding F/X).

Approximately 41.9 million shares of common stock were issued as a result of the secondary listing in Hong Kong in September 2020. On a year over year basis,the dilution impact from the weighted average share count was 7% in 2021.

Key Financial Results

Fourth Quarter 2021

Full Year 2021

% Change

System

Sales

Same-

Store Sales

Net New

Units

Operating

Profit

System

Sales

Same-

Store Sales

Net New

Units

Operating

Profit

Yum China

(3)

(11)

+12

+252

+10

(1)

+12

+44

KFC

(3)

(12)

+14

(68)

(3)

+14

Pizza Hut

(2)

(8)

+10

(147)

+14

+10

+77

Fourth Quarter

Full Year

(in US$ million,except

per share data and percentages)

% Change

2021

2020

Reported

ExF/X

2021

2020

Reported

ExF/X

Operating Profit

633

180

+252

+238

1,386

961

+44

+34

Adjusted Operating Profit(1)

182

(91)

(92)

766

732

(2)

Net Income

475

151

+214

+201

990

784

+26

+16

Adjusted Net Income(1)

153

(93)

525

615

(15)

(21)

Basic Earnings Per Common

1.11

0.36

+208

+197

2.34

2.01

+16

Adjusted Basic Earnings Per

Common Share(1)

0.03

0.37

(92)

1.24

1.58

(22)

(27)

Diluted Earnings Per Common

1.10

0.35

+214

+200

2.28

1.95

+17

Adjusted Diluted Earnings Per

Common Share(1)

0.03

0.35

(91)

(94)

1.21

1.53

(21)

(27)

(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,"As I reflect on the past year,I want to thank our team for their unwavering commitment and tremendous effort. Together,we overcame operating challenges,grew the business and delivered substantial profits for the full year. We continue to focus on offering good food,great value and a seamless customer experience. At KFC,new menu categories such as beef burgers and whole chicken have received great customer feedback and are now permanent items on the menu. With the strong brand positioning,KFC continues to set new records for its restaurant openings. Pizza Hut improved profitability and reaccelerated its store openings to the highest level since 2016. Lavazza expanded from four stores to 58 stores. Our new retail business is also gaining momentum in capturing at-home consumption. We continue to build our industry leading membership program,which has grown 20% in the past year to over 360 million members. With enhanced digital capabilities,digital sales exceeded $7 billion,or over 85% of Company sales. Moreover,we strengthened our market leadership with record openings of over 1,200 net new stores while maintaining healthy new store payback."

Wat continued,"Looking ahead,we continue to face significant uncertainties from the COVID-19 situation and other headwinds from the external environment. But with our product innovation capabilities,world-class operational excellence and agility,I am confident that we will emerge from the pandemic even stronger than before. We are staying the course to reach our next milestone of 20,000 stores. Our innovative store models are creating new opportunities,enabling us to penetrate further into lower-tier cities and expand more flexibly in higher-tier cities. We will continue to apply a disciplined and systematic approach in opening new stores to ensure profitable growth of the business."

Andy Yeung,CFO of Yum China,added,"The COVID-19 situation presented tremendous volatility to our operations. We delivered strong performance in the first half of the year when COVID-19 conditions were relatively stable. In the second half,our business was significantly affected by regional outbreaks and tighter public health measures.The fourth quarter was particularly challenging with multiple widespread outbreaks and also being the seasonally smallest quarter. Nonetheless,with great effort from the entire team,we delivered positive revenue growth in the quarter. Proactive cost managementand productivity enhancement enabled us to partially mitigate the headwinds from substantial sales deleveraging and cost inflation,generating profit in a very difficult quarter. For2022,we expect our business and operating environment to remain challenging and volatile giventhe uncertainties of COVID-19,the weak macro environment,softening consumer sentiment and inflation headwinds. Despite the challenges,we have strong capabilities and are taking actions to drive sales and manage costs. We are also stepping up investments in supply chain,infrastructure and digital in 2022 to drive long-term sustainable growth of the business."

Dividendsand Share Repurchases

The Board of Directors declared a cash dividend of $0.12 per share on Yum China's common stock,payable as of the close of business on March 29,2022 to shareholders of record as of the close of business on March 8,2022.

During the fourth quarter,we repurchased approximately 0.74 million shares of Yum China common stock for $41.4 million at an average price of $55.66 per share. As of December 31,approximately $617 million remained available for future share repurchases under the current authorization.

Digital and Delivery

The KFC and Pizza Hut loyalty programs exceeded 360 million members combined as of quarter-end. Member sales accounted for approximately 60% of system sales in the fourth quarter of 2021.

Delivery contributed approximately 35% of KFC and Pizza Hut's Company sales in the fourth quarter of 2021,an increase of approximately six percentage points from the prior year period as COVID-19 cases resurged during the quarter.

Digital orders,including delivery,mobile orders and kiosk orders,accounted for approximately 88% of KFC and Pizza Hut's Company sales in the fourth quarter of 2021.

KFC and Pizza Hut Total

Fourth Quarter

Full Year

2021

2020

2021

2020

Member count (as of period-end)

360 million+

300 million+

360 million+

300 million+

Member sales as % of system sales

~60%

~59%

~60%

Delivery as % of Company sales

~35%

~29%

~32%

~30%

Digital orders as % of Company sales

~88%

~83%

~86%

~80%

New-Unit Development and Asset Upgrade

Yum China opened 563 gross new stores,or 373 net new stores in the fourth quarter of 2021 and 1,806 gross new stores,282 net new stores in the full year 2021,mainly driven by development of the KFC and Pizza Hut brands.

The Company remodeled 207 stores in the fourth quarter of 2021 and 842 stores in the full year 2021.

New Units

Restaurant Count

Fourth Quarter

Full Year

As of Year-End

2021

2020

Yum China

563

1,806

11,788

10,506

KFC

337

1,232

8,168

7,166

Pizza Hut

124

335

2,590

2,355

Others(2)

102

239

1,030

985

(2) Others include Taco Bell,Little Sheep,Huang Ji Huang,East Dawning,COFFii & JOY and Lavazza.

Restaurant Margin

Restaurant margin was 7.5% in the fourth quarter of 2021,primarily attributable to sales deleveraging,cost inflation,increased value promotions and increased rider cost associated with rising delivery volume.

Restaurant margin was 13.7% in the full year 2021,compared with 14.9% in the prior year,primarily attributable to increased value promotions,lower temporary relief provided by landlords and government agencies and wage inflation,partially offset by lower commodity prices.

Fourth Quarter

Full Year

2021

2020

ppts change

2021

2020

ppts change

Yum China

7.5%

15.1%

(7.6)

13.7%

14.9%

(1.2)

KFC

8.6%

16.8%

(8.2)

14.9%

16.3%

(1.4)

Pizza Hut

5.9%

10.4%

(4.5)

10.7%

10.5%

+0.2

2022Outlook

The Company currently expects:

Approximately 1,000 to 1,200 net new stores.

Capital expenditures in the range of $800 million to $1 billion,which includes stepped-up investments in supply chain,infrastructure and digital.

Other Updates

Recognizing the tremendous effort of our employees especially in navigating the COVID-19 situation,the Company has upgraded the medical insurance coverage of its front-line employees. Medical insurance coverage for each eligible restaurant general manager (RGM) was increased to RMB 1 million. Critical illness insurance was extended to service team leaders and coverage was increased for family members of both RGMs and other restaurant management team members. These enhanced benefits are expected to cover around 100,000 front-line employees and their family members.

In recognition of the Company's commitment and continued progress in sustainability,the Company received an "A" rating in the MSCI Environmental,Social and Governance (ESG) Ratings for 2021 and one of the best scores out of 28 companies assessed in the Restaurant & Leisure Facilities Industry in the S&P Global Corporate Sustainability Assessment (CSA) 2021. Yum China was the only company from mainland China selected as a member of DJSI World. In addition,Yum China was named for the fourth consecutive year to the Bloomberg Gender-Equality Index (GEI).

Note on Non-GAAP Adjusted Measures

Reported GAAPresults include Special Items,which are excluded from non-GAAP adjustedmeasures. 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 AdjustedMeasures" within this release.

Conference Call

Yum China's management will hold an earnings conference call at 7:00p.m. U.S. Eastern Time on Tuesday,February8,2022(8:00 a.m. Beijing/Hong Kong Time on Wednesday,February9,2022).

A live webcast of the call may be accessed athttps://edge.media-server.com/mmc/p/vs49ywki.

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 registrant ID.

Pre-registration Link: http://apac.directeventreg.com/registration/event/1696142

Conference ID:1696142

A replay of the conference call will be available two hours after the call ends until 8:00a.m. U.S. Eastern Time on Wednesday,February16,2022(9:00 p.m. Beijing/Hong Kong Time on Wednesday,2022) 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:

1696142

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 "2022 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,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,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 and regional outbreaks caused by existing or new COVID-19 variants,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,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 11,788 restaurants in over 1,600cities at the end of December2021.

In 2021,Yum Chinaranked # 363 on the Fortune 500 list and was named to TIME100 Most Influential Companies list. Yum China has also been selected as member of both Dow Jones Sustainability Indices (DJSI): World Index and Emerging Market Index. In 2022,the Company was named to the Bloomberg Gender-Equality Index and was certified as a Top Employer 2022in China by the Top Employers Institute,both for the fourthconsecutive year. 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

Yum China Holdings,Inc.

Condensed Consolidated Statements of Income

(in US$ million,except per share data)

(unaudited)

Quarter Ended

% Change

Year Ended

% Change

12/31/2021

12/31/2020

B/(W)

12/31/2021

12/31/2020

B/(W)

Revenues

Company sales

$ 2,087

$ 2,038

$ 8,961

$ 7,396

Franchise fees and income

(10)

153

148

Revenues from transactions with

franchisees and unconsolidated affiliates

144

159

(10)

663

647

Other revenues

Total revenues

2,291

2,259

9,853

8,263

Costs and Expenses,Net

Company restaurants

Food and paper

679

631

(8)

2,812

2,342

(20)

Payroll and employee benefits

583

494

(18)

2,258

1,730

(31)

Occupancy and other operating expenses

669

605

(11)

2,664

2,226

(20)

Company restaurant expenses

1,931

1,730

(12)

7,734

6,298

(23)

General and administrative expenses

156

140

(11)

564

479

(18)

Franchise expenses

Expenses for transactions with

franchisees and unconsolidated affiliates

140

153

649

633

(3)

Other operating costs and expenses

(24)

(14)

Closures and impairment expenses,net

Other income,net

(628)

(3)

(643)

(285)

125

Total costs and expenses,net

1,658

2,079

8,467

7,302

(16)

Operating Profit

633

180

252

1,386

961

Interest income,net

(15)

Investment (loss) gain

(11)

(54)

104

Income Before Income Taxes

635

224

184

1,392

1,108

Income tax provision

(159)

(63)

(155)

(369)

(295)

(25)

Net income – including noncontrolling interests

476

161

195

1,023

813

Net income – noncontrolling interests

(15)

Net Income – Yum China Holdings,Inc.

$ 475

$ 151

214

$ 990

$ 784

Effective tax rate

25.1%

28.0%

2.9

ppts.

26.5%

26.6%

0.1

ppts.

Basic Earnings Per Common Share

$ 1.11

$ 0.36

$ 2.34

$ 2.01

Weighted-average shares outstanding

(in millions)

427

420

422

390

Diluted Earnings Per Common Share

$ 1.10

$ 0.35

$ 2.28

$ 1.95

Weighted-average shares outstanding

(in millions)

433

434

402

Cash Dividends Declared Per Common Share

$ 0.12

$ 0.48

$ 0.24

Company sales

100.0%

Food and paper

32.5

31.0

(1.5)

ppts.

31.4

31.7

0.3

ppts.

Payroll and employee benefits

27.9

24.2

(3.7)

ppts.

25.2

23.4

(1.8)

ppts.

Occupancy and other operating expenses

32.1

29.7

(2.4)

ppts.

29.7

30.0

0.3

ppts.

Restaurant margin

7.5%

15.1%

(7.6)

ppts.

13.7%

14.9%

(1.2)

ppts.

Operating margin

30.3%

8.8%

21.5

ppts.

15.5%

13.0%

2.5

ppts.

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

Yum China Holdings,Inc.

KFC Operating Results

(in US$ million)

(unaudited)

Quarter Ended

% Change

Year Ended

% Change

12/31/2021

12/31/2020

B/(W)

12/31/2021

12/31/2020

B/(W)

Revenues

Company sales

$ 1,596

$ 1,556

$ 6,816

$ 5,633

Franchise fees and income

(10)

120

125

(4)

Revenues from transactions with

franchisees and unconsolidated affiliates

(5)

(4)

Other revenues

119

Total revenues

1,636

1,599

7,003

5,821

Costs and Expenses,Net

Company restaurants

Food and paper

529

486

(9)

2,158

1,801

(20)

Payroll and employee benefits

428

359

(19)

1,642

1,247

(32)

Occupancy and other operating expenses

503

450

(12)

2,003

1,665

(20)

Company restaurant expenses

1,460

1,295

(13)

5,803

4,713

(23)

General and administrative expenses

(4)

240

200

(20)

Franchise expenses

Expenses for transactions with

franchisees and unconsolidated affiliates

Other operating costs and expenses

(78)

Closures and impairment expenses,net

Other expenses (income),net

(3)

(8)

(42)

(82)

Total costs and expenses,572

1,396

(13)

6,176

5,020

(23)

Operating Profit

$ 64

$ 203

(68)

$ 827

$ 801

Company sales

100.0%

Food and paper

33.2

31.2

(2.0)

ppts.

31.7

32.0

0.3

ppts.

Payroll and employee benefits

26.8

23.1

(3.7)

ppts.

24.1

22.1

(2.0)

ppts.

Occupancy and other operating expenses

31.4

28.9

(2.5)

ppts.

29.3

29.6

0.3

ppts.

Restaurant margin

8.6%

16.8%

(8.2)

ppts.

14.9%

16.3%

(1.4)

ppts.

Operating margin

4.1%

13.0%

(8.9)

ppts.

12.1%

14.2%

(2.1)

ppts.

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

Yum China Holdings,Inc.

Pizza Hut Operating Results

(in US$ million)

(unaudited)

Quarter Ended

% Change

Year Ended

% Change

12/31/2021

12/31/2020

B/(W)

12/31/2021

12/31/2020

B/(W)

Revenues

Company sales

$ 475

$ 469

$ 2,092

$ 1,721

Franchise fees and income

Revenues from transactions with

franchisees and unconsolidated affiliates

(30)

Other revenues

—

Total revenues

479

471

2,109

1,730

Costs and Expenses,Net

Company restaurants

Food and paper

144

141

(1)

637

529

(20)

Payroll and employee benefits

148

132

(13)

598

471

(27)

Occupancy and other operating expenses

155

147

(5)

633

540

(17)

Company restaurant expenses

447

420

(6)

1,868

1,540

(21)

General and administrative expenses

(20)

111

(15)

Franchise expenses

(4)

(25)

Expenses for transactions with

franchisees and unconsolidated affiliates

(36)

Other operating costs and expenses

—

Closures and impairment expenses,net

Total costs and expenses,net

485

457

(6)

1,998

1,668

(20)

Operating (Loss) Profit

$ (6)

$ 14

(147)

$ 111

$ 62

Company sales

100.0%

Food and paper

30.3

—

ppts.

30.4

30.8

0.4

ppts.

Payroll and employee benefits

31.3

28.0

(3.3)

ppts.

28.6

27.3

(1.3)

ppts.

Occupancy and other operating expenses

32.5

31.3

(1.2)

ppts.

30.3

31.4

1.1

ppts.

Restaurant margin

5.9%

10.4%

(4.5)

ppts.

10.7%

10.5%

0.2

ppts.

Operating margin

(1.4)%

2.9%

(4.3)

ppts.

5.3%

3.6%

1.7

ppts.

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

Yum China Holdings,Inc.

Condensed Consolidated Balance Sheets

(in US$ million)

12/31/2021

12/31/2020

(unaudited)

ASSETS

Current Assets

Cash and cash equivalents

$ 1,136

$ 1,158

Short-term investments

2,860

3,105

Accounts receivable,net

Inventories,net

432

398

Prepaid expenses and other current assets

221

176

Total Current Assets

4,716

4,936

Property,plant and equipment,net

2,251

1,765

Operating lease right-of-use assets

2,612

2,164

Goodwill

2,142

832

Intangible assets,net

272

246

Deferred income tax assets

106

Investments in unconsolidated affiliates

292

Other assets

832

749

Total Assets

13,223

10,875

LIABILITIES,REDEEMABLE NONCONTROLLING INTEREST AND EQUITY

Current Liabilities

Accounts payable and other current liabilities

2,332

1,995

Income taxes payable

Total Current Liabilities

2,383

2,067

Non-current operating lease liabilities

2,286

1,915

Non-current finance lease obligations

Deferred income tax liabilities

425

227

Other liabilities

167

Total Liabilities

5,301

4,404

Redeemable Noncontrolling Interest

Equity

Common stock,$0.01 par value; 1,000 million shares authorized; 449 million shares and

440 million shares issued at December 31,2021 and 2020,respectively; 428 million

shares and 420 million shares outstanding at December 31,respectively

Treasury stock

(803)

(728)

Additional paid-in capital

4,695

4,658

Retained earnings

2,892

2,105

Accumulated other comprehensive income

268

167

Total Yum China Holdings,Inc. Stockholders' Equity

7,056

6,206

Noncontrolling interests

852

253

Total Equity

7,908

6,459

Total Liabilities,Redeemable Noncontrolling Interest and Equity

$ 13,223

$ 10,875

Yum China Holdings,Inc.

Condensed Consolidated Statements of Cash Flows

(in US$ million)

(unaudited)

Year Ended

12/31/2021

12/31/2020

Cash Flows – Operating Activities

Net income – including noncontrolling interests

$ 1,023

$ 813

Depreciation and amortization

516

450

Non-cash operating lease cost

424

368

Closures and impairment expenses

Gain from re-measurement of previously held equity interest

(628)

(239)

Investment loss (gain)

(104)

Equity income from investments in unconsolidated affiliates

(44)

(62)

Distributions of income received from unconsolidated affiliates

Deferred income taxes

160

111

Share-based compensation expense

Changes in accounts receivable

(5)

(15)

Changes in inventories

(16)

Changes in prepaid expenses and other current assets

(28)

(15)

Changes in accounts payable and other current liabilities

118

Changes in income taxes payable

(26)

Changes in non-current operating lease liabilities

(461)

(394)

Other,net

(62)

(44)

Net Cash Provided by Operating Activities

1,131

1,114

Cash Flows – Investing Activities

Capital spending

(689)

(419)

Purchases of short-term investments

(6,114)

(4,499)

Purchases of long-term time deposits

(25)

(57)

Maturities of short-term investments

6,061

Contribution to unconsolidated affiliates

—

(17)

Acquisition of business,net of cash acquired

(115)

(288)

(Acquisitions) disposal of equity investments

(300)

Other,net

Net Cash Used in Investing Activities

(855)

(3,109)

Cash Flows – Financing Activities

Common stock issuance proceeds,net of issuance costs

—

2,195

Repurchase of shares of common stock

(75)

(8)

Cash dividends paid on common stock

(203)

(95)

Dividends paid to noncontrolling interests

(57)

(33)

Contributions from noncontrolling interests

—

Payment of acquisition related holdback

(8)

—

Other,net

(7)

(1)

Net Cash (Used in) Provided by Financing Activities

(313)

2,058

Effect of Exchange Rates on Cash,Cash Equivalents and Restricted Cash

Net (Decrease) Increase in Cash,Cash Equivalents and Restricted Cash

(22)

103

Cash,Cash Equivalents,and Restricted Cash - Beginning of Year

1,055

Cash,and Restricted Cash - End of Year

$ 1,136

$ 1,158

In this press release:

The Company provides certain percentage changes excluding the impact of foreign currency translation ("F/X"). These amounts are derived by translating current year results at prior year average exchange rates. We believe the elimination of the F/X impact provides better year-to-year comparability without the distortion of foreign currency fluctuations.

System sales growth reflects the results of all restaurants regardless of ownership,including Company-owned,franchise and unconsolidated affiliate restaurants that operate our restaurant concepts,except for non-Company-owned restaurants for which we do not receive a sales-based royalty. Sales of franchise and unconsolidated affiliate restaurants typically generate ongoing franchise fees for the Company at an average rate of approximately 6% of system sales. Franchise and unconsolidated affiliate restaurant sales are not included in Company sales in the Condensed Consolidated Statements of Income; however,the franchise fees are included in the Company's revenues. We believe system sales growth is useful to investors as a significant indicator of the overall strength of our business as it incorporates all of our revenue drivers,Company and franchise same-store sales as well as net unit growth.

Effective January 1,the Company revised its definition of same-store sales growth to represent the estimated percentage change in sales of food of all restaurants in the Company system that have been open prior to the first day of our prior fiscal year,excluding the period during which stores are temporarily closed. We refer to these as our "base" stores. Previously,same-store sales growth represented the estimated percentage change in sales of all restaurants in the Company system that have been open for one year or more,including stores temporarily closed,and the base stores changed on a rolling basis from month to month. This revision was made to align with how management measures performance internally and focuses on trends of a more stable base of stores.

Company sales represent revenues from Company-owned restaurants. Company Restaurant profit ("Restaurant profit") is defined as Company sales less expenses incurred directly by our Company-owned restaurants in generating Company sales. Company restaurant margin percentage is defined as Restaurant profit divided by Company sales.

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 depreciationand amortization as well as store impairment charges,and Special Items.

The following table set forth thereconciliation of the most directly comparable GAAP financial measures to the non-GAAP adjustedfinancialmeasures.

Quarter Ended

Year Ended

12/31/2021

12/31/2020

12/31/2021

12/31/2020

Non-GAAP Reconciliations

Reconciliation of Operating Profit to Adjusted Operating Profit

Operating Profit

$ 633

$ 180

$ 1,386

$ 961

Special Items,Operating Profit

617

(2)

620

229

Adjusted Operating Profit

$ 16

$ 182

$ 766

$ 732

Reconciliation of Net Income to Adjusted Net Income

Net Income – Yum China Holdings,Inc.

$ 475

$ 151

$ 990

$ 784

Special Items,Net Income –Yum China Holdings,Inc.

464

(2)

465

169

Adjusted Net Income – Yum China Holdings,Inc.

$ 11

$ 153

$ 525

$ 615

Reconciliation of EPS to Adjusted EPS

Basic Earnings Per Common Share

$ 1.11

$ 0.36

$ 2.34

$ 2.01

Special Items,Basic Earnings Per Common Share

1.08

(0.01)

1.10

0.43

Adjusted Basic Earnings Per Common Share

$ 0.03

$ 0.37

$ 1.24

$ 1.58

Diluted Earnings Per Common Share

$ 1.10

$ 0.35

$ 2.28

$ 1.95

Special Items,Diluted Earnings Per Common Share

1.07

—

1.07

0.42

Adjusted Diluted Earnings Per Common Share

$ 0.03

$ 0.35

$ 1.21

$ 1.53

Reconciliation of Effective Tax Rate to Adjusted Effective Tax Rate

Effective tax rate

25.1%

28.0%

26.5%

26.6%

Impact on effective tax rate as a result of Special Items

(13.0)%

0.3%

(1.3)%

(0.2)%

Adjusted effective tax rate

38.1%

27.7%

27.8%

26.8%

Net income,along with the reconciliation to Adjusted EBITDA,is presented below:

Quarter Ended

Year Ended

12/31/2021

12/31/2020

12/31/2021

12/31/2020

Reconciliation of Net Income to Adjusted EBITDA

Net Income – Yum China Holdings,Inc.

$ 475

$ 151

$ 990

$ 784

Net income – noncontrolling interests

Income tax provision

159

369

295

Interest income,net

(13)

(15)

(60)

(43)

Investment loss (gain)

(29)

(104)

Operating Profit

633

180

1,386

961

Special Items,Operating Profit

(617)

(620)

(229)

Adjusted Operating Profit

182

766

732

Depreciation and amortization

136

123

516

450

Store impairment charges

Adjusted EBITDA

$ 177

$ 332

$ 1,330

$ 1,248

Details of Special Items are presented below:

Quarter Ended

Year Ended

12/31/2021

12/31/2020

12/31/2021

12/31/2020

Gain from re-measurement of previously held equity interest(1)

$ 618

$ —

$ 628

$ 239

Share-based compensation expense for Partner PSU awards(2)

(1)

(2)

(8)

(7)

Derecognition of indemnification assets related to Daojia(3)

—

(3)

Special Items,Operating Profit

617

(2)

620

229

Tax effect on Special Items(4)

(153)

—

(155)

(60)

Special Items,net income – including noncontrolling interests

464

(2)

465

169

Special Items,net income – noncontrolling interests

—

Special Items,Inc.

$ 464

$ (2)

$ 465

$ 169

Weighted-average Diluted Shares Outstanding (in millions)

433

434

402

Special Items,Diluted Earnings Per Common Share

$ 1.07

$ —

$ 1.07

$ 0.42

(1) In the quarters ended December 31 and September 30,as a result of the consolidation of Hangzhou KFC and the Lavazza joint venture,the Company recognized a gain of $618 million and $10 million,from the re-measurement of our previously held equity interest at fair value. In the quarter ended September 30,2020,the Company recognized a re-measurement gain of $239 million as a result of the consolidation of Suzhou KFC. The re-measurement gains were not allocated to any segment for performance reporting purposes.

(2) 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 $1 million and $8 million associated with the Partner PSU Awards for the quarter and year ended December 31,and $2 million and $7 million for the quarter and year ended December 31,respectively.

(3) In the quarter ended June 30,the Company derecognized a $3 million indemnification asset previously recorded for the Daojia acquisition as the indemnification right expired pursuant to the purchase agreement. The amount was included in Other income,but was not allocated to any segment for performance reporting purposes.

(4) 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,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

NewBuilds

Closures

Refranchised

Acquired

Other(1)

12/31/2021

Company-owned

5,872

978

(199)

(2)

780

7,437

Unconsolidated affiliates

677

116

(13)

—

(780)

—

Franchisees

617

138

(18)

(8)

—

731

Total

7,166

1,232

(230)

—

8,168

Pizza Hut

12/31/2020

NewBuilds

Closures

Acquired

12/31/2021

Company-owned

2,230

316

(95)

2,452

Franchisees

125

(5)

(1)

138

Total

2,355

335

(100)

—

2,590

Others

12/31/2020

NewBuilds

Closures

Other(1)

12/31/2021

Company-owned

(20)

162

Unconsolidated affiliates

—

(22)

—

Franchisees

893

149

(174)

—

868

Total

985

239

(194)

—

1,030

(1) As a result of the consolidation of Hangzhou KFC and the Lavazza joint venture in 2021,the restaurant units were transferred from unconsolidated affiliates

to Company-owned.

Yum China Holdings,Inc.

Segment Results

(in US$ million)

(unaudited)

Quarter Ended 12/31/2021

KFC

Pizza Hut

All Other

Segments

Corporate

and

Unallocated(1)

Elimination

Total

Company sales

$ 1,596

$ 475

$ 16

$ —

$ 2,087

Franchise fees and income

—

Revenues from transactions with

franchisees and unconsolidated affiliates(2)

107

—

144

Other revenues

110

(95)

Total revenues

$ 1,636

$ 479

$ 155

$ 116

$ (95)

$ 2,291

Company restaurant expenses

1,460

447

—

1,931

General and administrative expenses

—

156

Franchise expenses

—

Expenses for transactions with

franchisees and unconsolidated affiliates(2)

107

—

140

Other operating costs and expenses

111

(96)

Closures and impairment expenses,net

—

Other expenses (income),net

—

(1)

(635)

—

(628)

Total costs and expenses,572

485

169

(473)

(95)

1,658

Operating Profit (Loss)

$ 64

$ (6)

$ (14)

$ 589

$ —

$ 633

Quarter Ended 12/31/2020

KFC

Pizza Hut

All Other

Segments

Corporate

and

Unallocated(1)

Elimination

Total

Company sales

$ 1,556

$ 469

$ 13

$ —

$ 2,038

Franchise fees and income

—

Revenues from transactions with

franchisees and unconsolidated affiliates(2)

118

—

159

Other revenues

—

(22)

Total revenues

$ 1,599

$ 471

$ 91

$ 120

$ (22)

$ 2,259

Company restaurant expenses

1,295

420

—

1,730

General and administrative expenses

—

140

Franchise expenses

—

Expenses for transactions with

franchisees and unconsolidated affiliates(2)

116

—

153

Other operating costs and expenses

—

(24)

Closures and impairment expenses,net

—

Other (income) expenses,net

(3)

—

(1)

—

(3)

Total costs and expenses,396

457

160

(22)

2,079

Operating Profit (Loss)

$ 203

$ 14

$ 3

$ (40)

$ —

$ 180

Year Ended 12/31/2021

KFC

Pizza Hut

All Other

Segments

Corporate

and

Unallocated(1)

Elimination

Total

Company sales

$ 6,816

$ 2,092

$ 53

$ —

$ 8,961

Franchise fees and income

120

—

153

Revenues from transactions with

franchisees and unconsolidated affiliates(2)

500

—

663

Other revenues

297

(252)

Total revenues

$ 7,003

$ 2,109

$ 473

$ 520

$ (252)

$ 9,853

Company restaurant expenses

5,803

1,868

—

7,734

General and administrative expenses

240

111

171

—

564

Franchise expenses

—

Expenses for transactions with

franchisees and unconsolidated affiliates(2)

497

—

649

Other operating costs and expenses

294

(252)

Closures and impairment expenses,net

—

Other (income) expenses,net

(8)

—

(642)

—

(643)

Total costs and expenses,net

6,176

1,998

502

(252)

8,467

Operating Profit (Loss)

$ 827

$ 111

$ (29)

$ 477

$ —

$ 1,386

Year Ended 12/31/2020

KFC

Pizza Hut

All Other

Segments

Corporate

and

Unallocated(1)

Elimination

Total

Company sales

$ 5,633

$ 1,721

$ 42

$ —

$ 7,396

Franchise fees and income

125

—

148

Revenues from transactions with

franchisees and unconsolidated affiliates(2)

522

—

647

Other revenues

—

122

(58)

Total revenues

$ 5,821

$ 1,730

$ 242

$ 528

$ (58)

$ 8,263

Company restaurant expenses

4,713

1,540

—

6,298

General and administrative expenses

200

144

—

479

Franchise expenses

—

Expenses for transactions with

franchisees and unconsolidated affiliates(2)

520

—

633

Other operating costs and expenses

—

110

(58)

Closures and impairment expenses,net

—

Other (income) expenses,net

(42)

—

(245)

—

(285)

Total costs and expenses,net

5,020

1,668

249

423

(58)

7,302

Operating Profit (Loss)

$ 801

$ 62

$ (7)

$ 105

$ —

$ 961

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 included 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.

Tags: Banking/Financial Service Food/Beverages Restaurants Retail

Previous:MGM China Reports 2021 Annual Results

Next:Marina Bay Sands unveils US$1 billion reinvestment to transform luxury travel an...