You are on page 1of 18

Growth Profitability and Financial Ratios for Yum Brands Inc

Financials
2003-12 2004-12 2005-12 2006-12 2007-12
Revenue USD Mil
8,380
9,011
9,349
9,561
10,416
Gross Margin %
48.2
47.6
23.8
25.8
25
Operating Income USD Mil
1,059
1,155
1,153
1,262
1,357
Operating Margin %
12.6
12.8
12.3
13.2
13
Net Income USD Mil
617
740
762
824
909
Earnings Per Share USD
1.01
1.21
1.28
1.46
1.68
Dividends USD
0.1
0.22
0.27
0.53
Payout Ratio %
8.3
16.9
18.2
31.3
Shares Mil
611
612
598
564
541
Book Value Per Share USD
1.9
2.72
2.56
2.74
2.24
Operating Cash Flow USD Mil
1,053
1,131
1,272
1,302
1,567
Cap Spending USD Mil
-663
-645
-609
-614
-742
Free Cash Flow USD Mil
390
486
663
688
825
Free Cash Flow Per Share USD
0.64
0.79
1.11
1.22
1.52
Working Capital USD Mil
-655
-629
-768
-825
-581
Key Ratios -> Profitability
Margins % of Sales
Revenue
COGS
Gross Margin
SG&A
R&D
Other
Operating Margin
Net Int Inc & Other
EBT Margin
Profitability
Tax Rate %
Net Margin %
Asset Turnover (Average)
Return on Assets %
Financial Leverage (Average)
Return on Equity %
Return on Invested Capital %
Interest Coverage

2003-12 2004-12 2005-12 2006-12 2007-12


100
100
100
100
100
51.8
52.39
76.18
74.2
75.01
48.2
47.61
23.82
25.8
24.99
35.86
35.73
12.39
12.78
12.41
-0.3
12.64
-2.06
10.57

-0.94
12.82
-1.43
11.39

-0.9
12.33
-1.36
10.97

-0.18
13.2
-1.61
11.59

-0.45
13.03
-1.59
11.43

2003-12 2004-12 2005-12 2006-12 2007-12


30.25
27.88
25.73
25.63
23.68
7.36
8.21
8.15
8.62
8.73
1.52
1.59
1.64
1.59
1.53
11.2
13.08
13.38
13.68
13.37
5.02
3.57
3.93
4.42
6.36
72
54.51
50.07
57.1
70.57
15.95
19.84
20.09
20.22
19.41

Key Ratios -> Growth


2003-12
Revenue %
Year over Year
3-Year Average
5-Year Average

8.03
5.72
-0.21

2004-12
7.53
9.03
2.87

2005-12
3.75
6.42
5.68

2006-12
2.27
4.49
6.58

2007-12
8.94
4.95
6.07

10-Year Average
Operating Income %
Year over Year
3-Year Average
5-Year Average
10-Year Average
Net Income %
Year over Year
3-Year Average
5-Year Average
10-Year Average
EPS %
Year over Year
3-Year Average
5-Year Average
10-Year Average
Key Ratios -> Cash Flow
Cash Flow Ratios
Operating Cash Flow Growth % YOY
Free Cash Flow Growth % YOY
Cap Ex as a % of Sales
Free Cash Flow/Sales %
Free Cash Flow/Net Income
Key Ratios -> Financial Health
Balance Sheet Items (in %)
Cash & Short-Term Investments
Accounts Receivable
Inventory
Other Current Assets
Total Current Assets
Net PP&E
Intangibles
Other Long-Term Assets
Total Assets
Accounts Payable
Short-Term Debt
Taxes Payable
Accrued Liabilities
Other Short-Term Liabilities
Total Current Liabilities
Long-Term Debt
Other Long-Term Liabilities
Total Liabilities
Total Stockholders' Equity
Total Liabilities & Equity

0.73
5.37
7.06
6.64

9.07
10.07
4.88

-0.17
4.69
5.97

9.45
6.02
7.82

7.53
5.52
6.19
7.44

5.83
14.32
6.75

19.94
14.57
3.37

2.97
9.34
13.03

8.14
10.12
10.86

10.32
7.1
9.29

7.45
13.41
7.3

19.8
14.31
4.31

5.37
10.69
12.98

14.51
13.07
12.51

15.07
11.56
12.31

2003-12 2004-12 2005-12 2006-12 2007-12


-3.22
7.41
12.47
2.36
20.35
18.9
24.62
36.42
3.77
19.91
7.91
7.16
6.51
6.42
7.12
4.65
5.39
7.09
7.2
7.92
0.63
0.66
0.87
0.83
0.91

2003-12 2004-12 2005-12 2006-12 2007-12


3.68
2.04
3.53
5.12
10.89
3.01
3.37
4.14
3.46
3.11
1.19
1.33
1.49
1.46
1.77
6.46
6.37
5.53
4.11
4.68
14.34
13.11
14.69
14.15
20.45
58.36
60.38
58.9
57.15
53.15
15.62
15.8
15.23
15.88
13.88
11.67
10.71
11.18
12.81
12.52
100
100
100
100
100
21.58
7.27
21.73
21.82
8.82
0.18
0.19
3.7
3.57
3.98

4.23
26
36.58
17.49
80.07
19.93
100

4.62
12.08
24.16
30.39
17.45
72
28
100

2.74
28.17
28.94
17.46
74.57
25.43
100

1.75
27.14
32.19
18.05
77.38
22.62
100

5.14
10.54
28.47
40.38
15.42
84.27
15.73
100

Liquidity/Financial Health
Current Ratio
Quick Ratio
Financial Leverage
Debt/Equity

2003-12 2004-12 2005-12 2006-12 2007-12


0.55
0.54
0.52
0.52
0.72
0.26
0.22
0.27
0.32
0.49
5.02
3.57
3.93
4.42
6.36
1.84
1.09
1.14
1.42
2.57

Key Ratios -> Efficiency Ratios


Efficiency
Days Sales Outstanding
Days Inventory
Payables Period
Cash Conversion Cycle
Receivables Turnover
Inventory Turnover
Fixed Assets Turnover
Asset Turnover

2003-12 2004-12 2005-12 2006-12 2007-12


7.34
7.31
8.35
8.7
7.8
5.47
5.53
4.13
4.58
5.16
100.02
62.9
42.33
67.5
47.3
-87.21
-50.06
-29.85
-54.22
-34.34
49.73
49.92
43.69
41.93
46.81
66.78
66.03
88.47
79.71
70.71
2.65
2.68
2.75
2.74
2.79
1.52
1.59
1.64
1.59
1.53

2008-12 2009-12 2010-12 2011-12 2012-12 TTM


11,279
10,836
11,343
12,626
13,633
13,161
24.3
25.7
28.4
27.6
27.7
27.5
1,506
1,590
1,769
1,815
2,294
2,053
13.4
14.7
15.6
14.4
16.8
15.6
964
1,071
1,158
1,319
1,597
1,426
1.96
2.22
2.38
2.74
3.38
3.06
0.68
0.78
0.88
1.04
1.19
1.29
34.7
35.1
37
37.8
35.2
42.2
491
483
486
481
473
466
-0.23
2.19
3.36
3.96
4.78
4.98
1,521
1,404
1,968
2,170
2,294
2,099
-970
-797
-796
-940
-1,099
-1,165
551
607
1,172
1,230
1,195
934
1.12
1.26
2.41
2.56
2.53
-771
-445
-135
-129
-279

2008-12 2009-12 2010-12 2011-12 2012-12 TTM


100
100
100
100
100
100
75.71
74.31
71.59
72.39
72.27
72.48
24.29
25.69
28.41
27.61
27.73
27.52
11.9
12.22
12.23
12.01
12.05
12.48
-0.96
13.35
-2
11.35

-1.2
14.67
-1.79
12.88

0.59
15.6
-1.54
14.05

1.22
14.38
-1.24
13.14

-1.14
16.83
-1.09
15.73

-0.56
15.6
-1.04
14.56

2008-12 2009-12 2010-12 2011-12 2012-12 TTM


24.69
22.42
26.1
19.53
25.04
25.57
8.55
9.88
10.21
10.45
11.71
10.84
1.64
1.58
1.47
1.47
1.53
1.47
14
15.66
14.98
15.38
17.9
15.9
6.97
5.28
4.85
4.18
3.94
187
233.59
89.04
77.61
80.31
65.44
19.75
23.33
21.45
22.73
29.02
24.64
6.06
7.58
9.17
10.02
15.4
15.19

2008-12
8.29
6.46
6.12

2009-12
-3.93
4.26
3.76

2010-12
4.68
2.88
3.94

2011-12
11.31
3.83
5.72

2012-12
7.98
7.95
5.53

Latest Qtr
-8.33

2.91

3.31

4.81

6.15

5.8

10.98
9.31
7.3
6.97

5.58
8.01
6.6
5.74

11.26
9.24
8.94
7.44

2.6
6.42
7.54
7.68

26.39
13
11.07
8.6

6.05
8.15
9.33
8.04

11.1
9.13
7.67
5.5

8.12
8.4
8.73
10.86

13.9
11.02
9.87
10.36

21.08
14.25
11.93
10.6

16.67
15.41
14.18
10.69

13.27
14.99
12.91
8.52

7.21
12.31
13.3
13.14

15.13
11.81
13.42
12.96

23.36
15.04
15.01
13.65

-17.55

-11.59

2008-12 2009-12 2010-12 2011-12 2012-12 TTM


-2.94
-7.69
40.17
10.26
5.71
-33.21
10.16
93.08
4.95
-2.85
8.6
7.36
7.02
7.44
8.06
8.85
4.89
5.6
10.33
9.74
8.77
7.1
0.57
0.57
1.01
0.93
0.75
0.65

2008-12 2009-12 2010-12 2011-12 2012-12 Latest Qtr


3.31
4.94
17.15
13.56
8.61
5.71
3.51
3.34
3.08
3.24
3.34
4.02
2.19
1.71
2.27
3.09
3.47
3.64
5.56
6.91
5.32
6.38
5.76
4.95
14.57
16.9
27.81
26.27
21.19
18.31
56.84
54.55
46.06
45.76
47.16
48.52
14.4
15.42
13.64
11.09
19.13
20.85
14.19
13.14
12.49
16.88
12.52
12.32
100
100
100
100
100
100
22.57
6.98
19.26
21.21
21.58
19.84
0.38
0.83
8.09
3.62
0.11
0.78
1.75
2.55
0.73
1.61
1.08
1.16
4.78
1.69
7.99
1.35
1.29
1.51
0.92
26.38
23.13
29.44
27.73
24.28
22.71
54.6
44.87
35.05
33.93
32.54
33.3
20.67
17.67
16.56
17.7
19.28
18.63
101.65
85.66
81.05
79.36
76.1
74.63
-1.65
14.34
18.95
20.64
23.9
25.37
100
100
100
100
100
100

2008-12 2009-12 2010-12 2011-12 2012-12 Latest Qtr


0.55
0.73
0.94
0.95
0.87
0.81
0.26
0.36
0.69
0.61
0.49
0.43
6.97
5.28
4.85
4.18
3.94
3.13
1.85
1.64
1.36
1.31

2008-12 2009-12 2010-12 2011-12 2012-12 TTM


7.35
7.88
7.96
7.83
7.86
9.36
5.79
6.01
6.99
9.22
10.86
11.94
45.14
44.7
47.22
69.41
70.74
67.13
-32
-30.81
-32.27
-52.35
-52.03
-45.84
49.69
46.31
45.83
46.59
46.45
39
63.02
60.77
52.22
39.57
33.62
30.57
2.98
2.85
2.94
3.21
3.29
3.15
1.64
1.58
1.47
1.47
1.53
1.47

Liquidity
Current Ratio
Quick Ratio
Avg Collection Period
Receivables Turnover
Inventory Turnover

2006-12 2007-12 2008-12 2009-12 2010-12 2011-12 2012-12


0.52
0.72
0.55
0.73
0.94
0.95
0.87
0.32
0.49
0.26
0.36
0.69
0.61
0.49

Asset Management
Asset Turnover
Fixed Assets Turnover

2006-12 2007-12 2008-12 2009-12 2010-12 2011-12 2012-12


1.59
1.53
1.64
1.58
1.47
1.47
1.53
2.74
2.79
2.98
2.85
2.94
3.21
3.29

Capital Structure
Debt to Assets
Debt to Equity
Times Interest Earned

2006-12

Profitability
Contribution Margin
Profit Margin on Sales %
Break Even in Dollars
Return on Assets %
Return on Equity %
Earnings Per Share USD
PE Ratio

2006-12 2007-12 2008-12 2009-12 2010-12 2011-12 2012-12


20.22
19.41
19.75
23.33
21.45
22.73
29.02
13.2
13
13.4
14.7
15.6
14.4
16.8

41.93
79.71

1.42
0

13.68
57.1
1.46

46.81
70.71

2007-12
2.57
0

13.37
70.57
1.68

49.69
63.02

2008-12
0
6.06

14
187
1.96

46.31
60.77

2009-12
3.13
7.58

15.66
233.59
2.22

45.83
52.22

2010-12
1.85
9.17

14.98
89.04
2.38

46.59
39.57

2011-12
1.64
10.02

15.38
77.61
2.74

46.45
33.62

2012-12
1.36
15.4

17.9
80.31
3.38

Yum! Brands, Inc. (NYS: YUM)


Exchange rate used is that of the Year End reported date

As Reported Annual Balance Sheet


Report Date
Currency
Audit Status

12/29/2012
USD
Not Qualified

Consolidated
Scale
Cash & cash equivalents
Short-term investments
Accounts & notes receivable, gross
Less: Allowance for doubtful accounts - accounts & notes receivable
Accounts & notes receivable, net
Inventories
Income tax receivable
Assets held for sale
Other prepaid expenses & current assets
Prepaid expenses & other current assets
Prepaid expenses & other current assets
Deferred income taxes
Advertising cooperative assets, restricted
Total current assets
Land
Buildings & improvements
Capital leases, primarily buildings
Machinery & equipment
Property, plant & equipment, gross
Accumulated depreciation & amortization
Property, plant & equipment, net
Goodwill
Intangible assets, net
Investments in unconsolidated affiliates
Restricted cash
Other assets
Deferred income taxes
Total assets
Accounts payable
Capital expenditure liability
Accrued capital expenditure
Accrued compensation & benefits
Dividends payable
Accrued taxes, other than income taxes
Other current liabilities
Proceeds from sale of interest in Japan unconsolidated affiliate
Accounts payable & other current liabilities
Income taxes payable
Unsecured term loans
Current maturities of long-term debt

Yes
Millions
776
313
12
301
313
55
56
161
272
111
136
1,909
469
4,093
200
2,627
7,389
3,139
4,250
1,034
690
72
575
481
9,011
684
264
487
151
103
256
1,945
97
10

12/31/2011
USD
Not Qualified
Yes
Millions
1,198
308
22
286
273
150
24
164
338
112
114
2,321
527
3,856
316
2,568
7,267
3,225
4,042
681
299
167
300
475
549
8,834
712
229
440
131
112
250
1,874
142
315

Current portion of fair value hedge accounting adjustment


Other short-term borrowings
Short-term borrowings
Advertising cooperative liabilities
Total current liabilities
Unsecured international revolving credit facility
Unsecured revolving credit facility
Senior unsecured notes
Senior, unsecured term loan
Capital lease obligations
Other long-term debt
Total long-term debt
Less current maturities of long-term debt
Long-term debt excluding hedge accounting adjustment
Long-term portion of fair value hedge accounting adjustment
Long-term debt
Other liabilities & deferred credits
Total liabilities
Redeemable non-controlling interest
Common stock
Retained earnings (accumulated deficit)
Foreign currency translation adjustment
Pension & post retirement gains losses, net of tax
Net unrealized gains (losses) on derivative instruments, net of tax
Accumulated other comprehensive income (loss)
Total shareholders' equity (deficit) - YUM! Brands, Inc.
Noncontrolling interest
Total shareholders' equity (deficit)

10
136
2,188
2,750
170
2,920
10
2,910
22
2,932
1,579
6,699
59
2,286
166
(286)
(12)
(132)
2,154
99
2,253

5
320
114
2,450
3,012
279
3,291
315
2,976
21
2,997
1,471
6,918
18
2,052
140
(375)
(12)
(247)
1,823
93
1,916

12/25/2010
USD
Not Qualified

12/26/2009
USD
Not Qualified

12/27/2008
USD
Not Qualified

Yes
Millions
1,426
289
33
256
189
115
154
269
61
112
2,313
542
3,709
274
2,578
7,103
3,273
3,830
659
475
154
519
366
8,316
540
174
357
118
95
318
1,602
61
673

Yes
Millions
353
274
35
239
122
158
156
314
81
99
1,208
538
3,800
282
2,627
7,247
3,348
3,899
640
462
144
544
251
7,148
499
114
342
98
100
260
1,413
82
56

Yes
Millions
216
252
23
229
143
172
81
110
951
517
3,596
259
2,525
6,897
3,187
3,710
605
335
65
561
300
6,527
508
130
376
87
372
1,473
114
15

673
112
2,448
3,257
236
64
3,557
673
2,884
31
2,915
1,284
6,647
86
1,717
55
(269)
(13)
(227)
1,576
93
1,669

3
59
99
1,653
5
2,906
249
67
3,227
56
3,171
36
3,207
1,174
6,034
253
996
47
(259)
(12)
(224)
1,025
89
1,114

10
25
110
1,722
299
2,542
375
234
70
3,520
15
3,505
59
3,564
1,349
6,635
7
303
(129)
(272)
(17)
(418)
(108)
-

12/29/2007
USD
Not Qualified

12/30/2006
USD
Not Qualified

Yes
Millions
789
246
21
225
128
142
125
72
1,481
548
3,649
284
2,651
7,132
3,283
3,849
672
333
153
464
290
7,242
639
372
75
436
128
1,650
52
268

Yes
Millions
319
6
238
18
220
93
132
57
74
901
541
3,449
221
2,566
6,777
3,146
3,631
662
347
138
369
305
6,353
554
302
119
411
1,386
37
183
16

20
288
72
2,062
28
2,792
282
73
3,175
268
2,907
17
2,924
1,117
6,103
1,119
94
(64)
(10)
20
1,139
-

28
227
74
1,724
174
1,596
228
76
2,074
16
2,058
(13)
2,045
1,147
4,916
1,593
(160)
4
(156)
1,437
-

Yum! Brands, Inc. (NYS: YUM)


Exchange rate used is that of the Year End reported date

Profitability Ratios
ROA % (Net)
ROE % (Net)
ROI % (Operating)
EBITDA Margin %
Calculated Tax Rate %
Revenue per Employee

12/29/2012
17.95
80.53
41.05
21.1
25.6
26,139

12/31/2011
15.13
76.36
35.14
18.75
20.1
26,656

Liquidity Ratios
Quick Ratio
Current Ratio
Net Current Assets % TA

12/29/2012
0.49
0.87
(3.1)

12/31/2011
0.6
0.95
(1.46)

Debt Management
LT Debt to Equity
Total Debt to Equity
Interest Coverage

12/29/2012
1.36
1.37
14.06

12/31/2011
1.64
1.82
11.79

Asset Management
Total Asset Turnover
Receivables Turnover
Inventory Turnover
Accounts Payable Turnover
Accrued Expenses Turnover
Property Plant & Equip Turnover
Cash & Equivalents Turnover

12/29/2012
1.53
46.58
33.62
19.59
14.26
3.3
13.85

12/31/2011
1.45
45.84
39.57
19.84
15
3.16
9.47

Per Share
Cash Flow per Share
Book Value per Share

12/29/2012
4.99
4.91

12/31/2011
4.55
3.96

12/25/2010
15.02
89.29
37.97
20.21
26.8
30,090

12/26/2009
15.71
234.23
37.67
19.44
23.01
31,045

12/27/2008
14.04
187.52
35.11
17.89
25.28
33,661

12/25/2010
0.68
0.94
(1.62)

12/26/2009
0.35
0.73
(6.23)

12/27/2008
0.25
0.55
(11.81)

12/25/2010
1.85
2.28
10.23

12/26/2009
3.13
3.19
7.53

12/27/2008
Equity<0
Equity<0
6.07

12/25/2010
1.47
45.96
52.22
21.89
17.72
2.94
12.79

12/26/2009
1.59
46.43
59.88
21.58
21.67
2.86
38.19

12/27/2008
1.64
49.82
62.47
19.72
24.86
2.99
22.51

12/25/2010
4.16
3.36

12/26/2009
2.99
2.19

12/27/2008
3.21
(0.24)

12/29/2007
13.41
70.77
32.07
17.47
24.74
34,700

12/30/2006
13.71
57.26
33.86
17.54
26.87
34,240

12/29/2007
0.49
0.72
(8.02)

12/30/2006
0.32
0.52
(12.95)

12/29/2007
2.57
2.82
7.77

12/30/2006
1.42
1.58
7.69

12/29/2007
1.54
46.94
70.34
17.51
24.07
2.79
18.85

12/30/2006
1.59
42.05
79.71
20.14
27.59
2.74
40.2

12/29/2007
3.01
2.28

12/30/2006
2.39
2.71

Liquidity

Current Ratio
Quick Ratio

2012 %

0.87

-9%

0.49 -22%

0.95

1%

0.6 -13%

0.73 25%

2008 %

0.94

22%

0.68

49%

45.96

-1%

46.43

-7%

49.82

-4%

0.35 29%

Inventory Turnover

33.62 -18%

39.57 -32%

52.22 -15%

59.88

Asset Management

2012 %

2011 %

2010 %

2009 %

Capital Structure

0%

2009 %

46.58

Fixed Assets Turnover

45.84

2010 %

Avg Collection Period

Asset Turnover

2%

2011 %

0.55 -31%

2007 %

2006

0.72

28%

0.49

35%

0.32

46.94

10%

42.05

62.47 -13%

70.34 -13%

79.71

2008 %

2007 %

2006

0.25 -96%
6%

0.52

1.53

5%

1.45

-1%

1.47

-8%

1.59

-3%

1.64

6%

1.54

-3%

1.59

3.3

4%

3.16

7%

2.94

3%

2.86

-5%

2.99

7%

2.79

2%

2.74

2012 %

Debt to Assets

1.35

5%

Debt to Equity

1.37 -33%
16%

2011 %
1.28

2%

1.82 -25%
11.79

13%

2010 %
1.25

5%

2.28 -40%
10.23

26%

2009 %
1.18 17%
3.19
7.53 19%

2008 %
0.98 -21%
Equity<0
6.07 -28%

2007 %

2006

1.19

-9%

1.29

2.82

44%

1.58

7.77

1%

7.69

Times Interest Earned

14.06

Profitability

2012 %

2011 %

2010 %

2009 %

2008 %

2007 %

2006

Contribution Margin

27.70

0.00

27.60 -0.03

28.40

0.10

25.70 0.05

24.30 -0.03

25.00 -0.03

25.80

Profit Margin on Sales %

16.80

0.14

14.40 -0.08

15.60

0.06

14.70 0.09

13.40

0.03

13.00 -0.02

13.20

Return on Assets %

17.95

0.16

15.13

15.02 -0.05

15.71 0.11

14.04

0.04

13.41 -0.02

13.71

Return on Equity %

80.53

0.05

76.36 -0.17

89.29 -1.62 234.23 0.20

187.52

0.62

70.77

0.19

57.26

1.96

0.14

1.68

Break Even in Dollars

Earnings Per Share USD

0.01

3.38

0.19

2.74

0.13

2.38

0.07

2.22 0.12

0.13

1.46

Price Per Share USD

64.72

0.09

59.01

0.16

49.66

0.29

35.38 0.14

30.28 -0.27

38.54 -0.53

58.80

PE Ratio

19.15 -0.12

21.54

0.03

20.87

0.24

15.94 0.03

15.45 -0.48

22.94 -0.76

40.27

Date
Open
High
Low
Close
12/28/2012
65.06
65.29
64.7
64.72
12/30/2011
59.5
59.59
59.01
59.01
12/23/2010
49.99
50.27
49.54
49.66
12/24/2009
35.45
35.57
35.32
35.38
12/26/2008
30.39
30.71
29.95
30.28
12/28/2007
38.22
38.72
38.14
38.54
12/29/2006
59
59.36
58.65
58.8

Volume Adj Close


2804200
63.77
1246200
57.08
1631000
47.07
1028500
32.83
937000
27.43
1452300
34.23
1178800
25.69