AI Tokens
Stock Analysis on Net

YUM! Brands Inc. (NYSE:YUM)

This company has been moved to the archive! The financial data has not been updated since October 11, 2016.

Common-Size Income Statement

YUM! Brands Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 26, 2015 Dec 27, 2014 Dec 28, 2013 Dec 29, 2012 Dec 31, 2011
Company sales 85.04 85.28 85.48 86.80 86.27
Franchise and license fees and income 14.96 14.72 14.52 13.20 13.73
Revenues 100.00% 100.00% 100.00% 100.00% 100.00%
Food and paper -26.76 -27.70 -28.04 -28.42 -28.77
Payroll and employee benefits -19.21 -19.42 -19.10 -19.22 -19.15
Occupancy and other operating expenses -25.45 -25.79 -25.47 -24.63 -24.47
Company restaurant expenses -71.42% -72.91% -72.62% -72.27% -72.39%
General and administrative expenses -11.48 -10.69 -10.79 -11.08 -10.87
Franchise and license expenses -1.85 -1.20 -1.21 -0.98 -1.15
Closures and impairment expenses -0.60 -4.03 -2.53 -0.27 -1.07
Refranchising gain (loss) -0.08 0.25 0.76 0.57 -0.57
Equity income from investments in unconsolidated affiliates 0.31 0.23 0.20 0.34 0.37
Gain upon acquisition of Little Sheep 0.00 0.00 0.00 0.54 0.00
China poultry supply insurance recovery 0.04 0.19 0.00 0.00 0.00
Loss associated with planned sale of aircraft -0.11 0.00 0.00 0.00 0.00
Foreign exchange net gain (loss) and other -0.16 -0.11 -0.08 -0.04 0.05
Other income (expense) 0.08% 0.31% 0.12% 0.84% 0.42%
Costs and expenses, net -85.34% -88.27% -86.26% -83.17% -85.62%
Operating profit 14.66% 11.73% 13.74% 16.83% 14.38%
Interest expense -1.18 -1.14 -2.06 -1.24 -1.46
Interest income 0.16 0.17 0.18 0.15 0.22
Interest expense, net -1.02% -0.98% -1.89% -1.09% -1.24%
Income before income taxes 13.64% 10.75% 11.85% 15.73% 13.14%
Income tax provision -3.73 -3.06 -3.72 -3.94 -2.57
Net income, including noncontrolling interests 9.90% 7.69% 8.13% 11.79% 10.57%
Net (income) loss, noncontrolling interests -0.04 0.23 0.21 -0.08 -0.13
Net income, YUM! Brands, Inc. 9.87% 7.91% 8.34% 11.71% 10.45%

Based on: 10-K (reporting date: 2015-12-26), 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29), 10-K (reporting date: 2011-12-31).


Between 2011 and 2015, a gradual transition in the revenue composition is observed. Company sales decreased from 86.27% to 85.04% of total revenues, while franchise and license fees and income increased from 13.73% to 14.96%. This pattern indicates a strategic shift toward a more franchise-heavy revenue model.

Operating Expense Trends
Food and paper costs demonstrated a consistent downward trend, improving from 28.77% of revenues in 2011 to 26.76% in 2015. Payroll and employee benefits remained relatively stable, fluctuating between 19.10% and 19.42%. Occupancy and other operating expenses showed slight volatility, remaining within a range of 24.47% to 25.79%.
Administrative and Non-Recurring Costs
General and administrative expenses were largely consistent, hovering around 11% of revenues. Closures and impairment expenses were highly volatile, peaking significantly at 4.03% in 2014 before declining to 0.60% in 2015. Refranchising gains provided a positive offset in 2012, 2013, and 2014, though this effect was negligible by 2015.
Profitability Analysis
Operating profit experienced a period of volatility, peaking at 16.83% in 2012 and reaching a low of 11.73% in 2014, before recovering to 14.66% in 2015. This fluctuation correlates closely with the peaks and troughs seen in closure and impairment expenses.
Net Income Performance
Net income attributable to YUM! Brands followed a similar trajectory to operating profit, with a high of 11.71% in 2012 and a low of 7.91% in 2014, eventually recovering to 9.87% by the end of 2015.
Financial and Tax Obligations
Net interest expense varied between 0.98% and 1.89% of revenues, showing no linear trend. The income tax provision fluctuated between 2.57% and 3.94%, with the 2015 provision standing at 3.73% of revenues.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?