Fourth Quarter & Full Year 2017 Results Presentation. February 8, 2018

Similar documents
Fourth Quarter 2018 Results Presentation. January 31, 2019

4Q and Full Year 2016 Earnings Presentation. February 8, 2017

Page 1/12. Yum China Reports Fourth Quarter and Full Year 2017 Results. February 7, :30 PM ET

Jacky Lo Chief Finance Officer, Yum China

First Quarter 2018 Results Presentation. May 2, 2018

F I N A N C E U P D A T E G R O W T H W I T H D I S C I P L I N E

Yum China Reports First Quarter 2018 Results. May 1, :30 PM ET

Micky Pant CEO, Yum China

Donny Lau Senior Director, Investor Relations & Corporate Strategy

MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Keith Siegner Vice President, Investor Relations, Corporate Strategy and Treasurer. % Change. Same-Store Sales

Steve Schmitt Vice President, Investor Relations & Corporate Strategy

MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


NEWS. Tim Jerzyk Senior Vice President, Investor Relations

NEWS. Tim Jerzyk Senior Vice President, Investor Relations

MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Keith Siegner Vice President, Investor Relations, Corporate Strategy and Treasurer

4Q17 EARNINGS FEBRUARY 2018

Safe Harbor. Non-GAAP Financial Information

Forward Looking Statements

THIRD QUARTER 2015 EARNINGS WEBCAST NOVEMBER 3, 2015

Fourth Quarter & Full Year 2018 Results. February 26, 2018 (U.S. Eastern Time) February 27, 2018 (Singapore / Hong Kong Time)

May 9, First Quarter 2018 Results

September Quarter 2017 Results

1Q18 EARNINGS MAY 2018

December Quarter 2016 Results

AFFINION GROUP HOLDINGS, INC

4Q18 EARNINGS. February NASDAQ: GRPN /

August 8, Second Quarter 2018 Results

February 21, Fourth Quarter 2018 Results

SECOND QUARTER 2018 EARNINGS CONFERENCE CALL

AFFINION GROUP HOLDINGS, INC. ANNOUNCES RESULTS FOR THE THIRD QUARTER ENDED SEPTEMBER 30, 2017 GLOBAL LOYALTY REVENUE INCREASES 36% YEAR OVER YEAR

Investor Presentation

2Q17 EARNINGS AUGUST 2017

Yum! China. Mark Chu. Yum! China President & COO

PTC SECOND QUARTER FISCAL 2017 PREPARED REMARKS APRIL 19, 2017

Cautionary Statement Regarding Forward-Looking Statements

2013 Oldemark LLC. Third-Quarter 2014 Conference Call November 6, 2014

Domino s Pizza Financial Results Demonstrate Global Momentum Delivers 21.9% EPS Growth in the Fourth Quarter; Dividend Increases 25%

September Quarter 2016 Results

Illumina Q Financial Results April 25, Illumina, Inc. All rights reserved.

Avnet Fiscal First Quarter 2019 Financial Results. Bill Amelio Chief Executive Officer

November 7, Third Quarter 2018 Results

New Oriental Announces Results for the First Fiscal Quarter Ended August 31, 2018 and Adoption of up to US$200 Million Share Repurchase Program

2Q17 EARNINGS PRESENTATION NYSE: DOOR

Q Supplemental Financial Information. February 1, 2018

REXNORD Third Quarter Fiscal Year 2017 Financial Results. February 2, 2017

Investor Presentation

Investor Presentation

Safe Harbor and Non-GAAP Measures

Fourth Quarter 2017 Earnings Conference Call. January 24, 2018

4 th Quarter 2018 Earnings Release Conference Call

Q EARNINGS CALL FEBRUARY 20, 2018

JACK IN THE BOX INC. ICR CONFERENCE JANUARY 9, 2018

Horizon Global Third Quarter 2017 Earnings Presentation

21VIANET GROUP, INC. REPORTS UNAUDITED FIRST QUARTER 2018 FINANCIAL RESULTS

Transition to U.S. GAAP and U.S. dollar as reporting currency

ALLEGION REPORTS FOURTH-QUARTER, FULL-YEAR 2016 FINANCIAL RESULTS, PROVIDES 2017 OUTLOOK

Second Quarter 2012 Earnings Conference Call. August 9, Oldemark LLC JOHN BARKER CHIEF COMMUNICATIONS OFFICER

BEST Inc. Announces Unaudited Second Quarter 2018 Financial Results

2Q 2017 Earnings Call August 8, :00pm ET

4Q17 EARNINGS PRESENTATION NYSE: DOOR

DAVID POPLAR. Second-Quarter 2014 Conference Call August 7, Vice President Investor Relations 8/7/2014 7:11:27 AM.

ACI WORLDWIDE QUARTERLY AND FULL-YEAR EARNINGS PRESENTATION

ITT reports 2017 fourth-quarter and full-year results, 2018 guidance

UNITED STATES STEEL CORPORATION REPORTS FOURTH QUARTER AND FULL-YEAR 2017 RESULTS

Dunkin Brands Group, Inc.

2018 First Quarter Financial Results

5/7/2013. First Quarter 2013 Earnings Conference Call. May 8, Oldemark LLC JOHN BARKER. Chief Communications Officer.

Papa John's Announces Third Quarter Results

July 30, Highlights for Q include the following:

Click here to edit the name of your presentation. Fourth Quarter and Full Year Earnings Results

March Quarter & Fiscal Year 2016 Results

MSCI THIRD QUARTER 2016

Walmart reports Q3 EPS of $1.14, updates full year guidance; Aggressive holiday plans to drive sales

AFFINION GROUP HOLDINGS, INC. ANNOUNCES RESULTS FOR THE FOURTH QUARTER AND YEAR ENDED DECEMBER 31, 2014 ACHIEVES FULL YEAR ADJUSTED EBITDA OF $281

Q Investor Presentation May 8, 2018

AFFINION GROUP HOLDINGS, INC. ANNOUNCES RESULTS FOR THE SECOND QUARTER ENDED JUNE 30, 2017 GLOBAL LOYALTY REVENUE INCREASES 39% YEAR OVER YEAR

APTIV Third Quarter 2018 Earnings Call

N O V E M B E R 2 0,

ANNOUNCEMENT OF THE RESULTS FOR THE YEAR ENDED DECEMBER 31, 2018

EARNINGS CALL. FISCAL 2018: Q3 RESULTS March 22, 2018

FISCAL YEAR 2018 THIRD QUARTER. Investor Presentation

1Q 2017 Earnings Call May 9, :30am ET

Domino s Pizza Announces Second Quarter 2006 Results

Q Earnings. November 1, 2017

3 rd Quarter 2018 Earnings Release Conference Call

Q4 AND FULL YEAR 2017 EARNINGS

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

Q4 & Full Year 2017 Earnings. Webcast Presentation February 1, 2018

AFFINION GROUP HOLDINGS, INC. ANNOUNCES RESULTS FOR THE FOURTH QUARTER AND YEAR ENDED DECEMBER 31, 2015 ACHIEVES FULL YEAR ADJUSTED EBITDA OF $268

2015 Fourth-Quarter and Fiscal Year Performance

MSCI Reports Financial Results for Fourth Quarter and Full-Year 2018

Domino s Pizza Announces Second Quarter 2009 Financial Results

The Wendy s Company Reports Audited Full-Year 2012 Results

Q4 Fiscal 2017 Earnings Commentary. March 27, 2018

2018 THIRD QUARTER EARNINGS CALL

Safe Harbor and Non-GAAP Measures

Masonite International Corporation Reports 2016 Second Quarter Results

Transcription:

Fourth Quarter & Full Year 2017 Results Presentation February 8, 2018 1

Cautionary Statement on Forward-Looking Statements & Non-GAAP Measures This presentation 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. 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, likely, will, should, forecast, outlook or similar terminology. These statements are based on current estimates and assumptions made by us in light of our experience and perception of historical trends, current conditions and expected future developments, as well as other factors that we believe are appropriate and reasonable under the circumstances, but there can be no assurance that such estimates and assumptions will prove to be correct. Forward-looking statements include, without limitation, statements regarding the future business plans, earnings and performance of Yum China, anticipated effects of population and macroeconomic trends, the capital structure of Yum China, the estimated impact of the recent US tax reform, the anticipated effects of our digital and delivery capabilities 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 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 presentation are only made as of the date of this presentation, 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 to differ materially from those expressed or implied by forward-looking statements, including, without limitation: whether we are able to achieve development goals at the times and in the amounts currently anticipated, if at all, the success of our marketing campaigns and product innovation, our ability to maintain food safety and quality control systems, our ability to control costs and expenses, including tax costs, as well as changes in political, economic and regulatory conditions in China. In addition, other risks and uncertainties not presently known to us or that we currently believe to be immaterial could affect the accuracy of any such forward-looking statements. All forward-looking statements should be evaluated with the understanding of their inherent uncertainty. You should consult our filings with the Securities and Exchange Commission (including the information set forth under the captions Risk Factors and Forward-Looking Statements in our Annual Report on Form 10-K) for additional detail about factors that could affect our financial and other results. This presentation includes certain non-gaap financial measures. Reconciliation of these non-gaap financial measures to the most directly comparable GAAP measures are included in this presentation where indicated. You are urged to consider carefully the comparable GAAP measures and reconciliations. 2

Agenda 2017 Highlights Brand Performance Financial Results Q&A 3

2017 Fourth Quarter Results Highlights Financials Total Revenues $2.2bn, up 9% YoY ex FX; SSSG +5% (KFC +7%, Pizza Hut +1%). Restaurant Margin improved by 0.3ppt YoY to 11.3% Operating Profit was $71mn, up 23% YoY Net Loss of $90mn was affected by one-time tax charge of $164mn as a result of US tax reform; Adjusted Net Income was $74mn, +18% YoY ex FX Diluted EPS of negative $0.23, inclusive of $0.42 per share related to the one-time tax charge; Adjusted Diluted EPS of positive $0.19, up 18% YoY ex FX Development Opened 339 new restaurants and remodeled 359 stores Total restaurant count reached 7,983 across 1,200 cities Digital & Delivery Over 5,300 restaurants offer delivery; delivery sales over 15% of Company sales Mobile payment represented about 53% of Company sales Loyalty members increased to over 110 million for KFC and over 35 million for Pizza Hut Capital Return Cash dividend of $0.10 per share paid in Q4 Note: Yum China s fiscal fourth quarter includes September to December results; Adjusted Net Income and Adjusted Diluted EPS are non-gaap financial measures. See the appendix for a reconciliation to the GAAP equivalent. 4

2017 Full Year Results Highlights Financials Total Revenues $7.1bn, up 8% YoY ex FX. SSSG +4% (KFC +5%, Pizza Hut +1%) Restaurant Margin improved by 1.5ppt YoY to 16.8% Operating Profit reached $785mn, up 23% YoY Net Income of $403mn. Adjusted Net Income of $564mn, +24% YoY ex FX Diluted EPS $1.01, Adjusted Diluted EPS $1.42, +15% YoY ex FX Adjusted EBITDA reached $1.25bn Cash and short-term investments at $1.26bn, up $0.3bn YoY Development Digital & Delivery Opened 691 new restaurants Remodeled 788 stores mainly led by KFC Delivery sales contributed to 14% of company sales Mobile payment represented over 44% of Company sales Capital Return Spent $128mn on share repurchases in 2017 Note: Adjusted Net Income, Adjusted Diluted EPS and Adjusted EBITDA are non-gaap financial measures. See the appendix for a reconciliation to the GAAP equivalent. 5

SSSG Recovered After 3 Years of Decline Same-store sales growth (YoY) 1 System sales growth (YoY) 1 4% 8% 0% 5% -5% -4% 1% 2% -13% 2013 2014 2015 2016 2017-4% 2013 2014 2015 2016 2017 1 Stated in constant currency basis. 6

Restaurant Margin Expanded to 16.8%, Operating Profit +23% YoY Restaurant Margin (%) Operating Profit ($mn) 12.6% +2.7ppt 15.3% +1.5ppt 16.8% 640 +23% 785 488 +31% 2015 2016 2017 2015 2016 2017 7

Continue to Focus on 4 Key Strategic Priorities in 2018 Focus on China Invest locally for growth Digital and Delivery Invest and maintain lead Strengthen Core Business Improve stores, innovate menu, improve quality and value Innovation Product categories, formats and day parts 8

Agenda 2017 Highlights Brand Performance Financial Results Q&A 9

KFC Delivered Strong Performance in 2017 2017 Highlights SSSG +5%, system sales 1 +9% 408 new stores, 644 remodels Restaurant Margin at 18.1% Operating Profit 1 +29% 1 Stated in constant currency basis. 10

KFC Achieved Strong Sales Momentum in Q4 and Second Year of Positive SSSG Same-store sales growth (YoY) 1 Quarterly Annual 12% 3% 5% 7% 7% 3% 4% -4% -4% 1% 1% -1% 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17-15% 2013 2014 2015 2016 2017 1 Stated in constant currency basis. 11

Strong System Sales Growth in Both Q4 and Full Year System sales growth (YoY) 1 Quarterly Annual 9% 16% 6% 11% 11% 0% 5% 2% 4% 3% 8% -1% 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17-9% 2013 2014 2015 2016 2017 1 Stated in constant currency basis. 12

Continued Focus on Food 1. Innovative Products 2. Abundant Value 3. Premium Ingredients 13

Digital Initiatives to Enhance Customer Experience 110mn+ Loyalty members 38% Member Sales % in Q4 57% Mobile-Payment in Q4 14

Delivery Sales Continued to be Strong Delivery as % of sales Christmas Promotions Delivery Prime Delivery sales grew 47% YoY 11% 8% 2016 2017 15

Pizza Hut Showed Improvement in 2017 2017 Highlights SSSG +1%, system sales 1 +7% 180 new stores, 144 remodels Restaurant Margin at 13.9% Operating Profit 1 +8% 1 Stated in constant currency basis. 16

First Year of Positive SSSG since 2013 Same-store sales growth (YoY) 1 Quarterly Annual 2% 0% 0% 1% 4% 1% -4% -3% -12% -10% 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17-4% -5% -7% 2013 2014 2015 2016 2017 1 Stated in constant currency basis. 17

Stabilized System Sales Growth System sales growth (YoY) 1 Quarterly Annual 7% 7% 9% 7% 7% 6% 25% 12% 11% 0% 4% 7% -1% 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 2013 2014 2015 2016 2017 1 Stated in constant currency basis. 18

Invest in Food and Brand Building New and Upgraded Menu Innovation Pilots Campaigns Supported by Brand Ambassador 19

Step up on Member Sales and Digital Capability Member privileges Super App 2.0 35mn+ Loyalty members 34% Member Sales % in Q4 45% Mobile-Payment in Q4 20

Integrating Delivery System to Support Growth Delivery as % of sales Integration on Menu, Promotions, Riders, Platforms etc. Delivery sales grew 41% YoY 15% 20% 2016 2017 21

Smaller Multiple Models to Better Fulfill Customer Needs Large Store (~500m 2 ) Core Model Bistro Faster Table Service Casual Dining Self-Service Quick Service Delivery Small Store (~90m 2 ) 22

Stay on Track with Brand Revitalization in 2018 Menu Ambience Digital user base Active users I. Fix Fundamentals II. Enhance Digital III. Optimize Delivery Brand App Aggregators IV. Experiment New Models New store format Lower tier penetration 23

Two more Taco Bell restaurants opened in 2017 Wu Jiao Chang Feng Sheng Li 24

Agenda 2017 Highlights Brand Performance Financial Results Q&A 25

Overview of 2017 Financial Results Q4 2017 Full Year 2017 System Sales Growth Restaurant Margin +9% ex FX 11.3% +0.3 ppt YoY +8% ex FX 16.8% +1.5 ppt YoY Net Income Adjusted Net Income Adjusted EBITDA $(90)mn YoY: -203%, or -199% ex FX $74 mn YoY: +12%, or +18% ex FX $245 mn YoY: +6%, or +3% ex FX $403mn -20%, or -15% ex FX $564 mn +20%, or +24% ex FX $1,249 mn +11%, or +13% ex FX Note: Adjusted Net Income and Adjusted EBITDA are non-gaap financial measures. See the appendix for a reconciliation to the GAAP equivalent. 26

KFC Margin and OP Improved Significantly in Both Q4 and Full Year Restaurant Margin (%) Operating Profit 1 ($mn) +1.8ppt +29% YoY ex FX +2.0ppt 11.7% 13.7% 16.3% 18.1% 644 807 +50% YoY ex FX 106 160 Q4 2016 2017 FY Q4 FY 2016 2017 1 Segment Operating Profit before unallocated shared service costs 27

PH Q4 Profit Declined due to Product Upgrades; Full Year Margin and Profits Improved Restaurant Margin (%) Operating Profit 1 ($mn) -4.2ppt +0.5ppt 13.4% 13.9% +8% YoY ex FX 149 157 9.8% -211% YoY ex FX 5.6% 17-20 Q4 2016 2017 FY Q4 2016 2017 FY 1 Segment Operating Profit before unallocated shared service costs 28

Accelerated new restaurant openings nationwide to reach 7,983 stores New New Build Build by Tier 691 Portfolio Mix New Unit Return 1 5,488 2,195 575 53% 57% 40% Tier 1-2 Tier 3-6 53% KFC ~2 yrs ~2 yrs 47% 47% 43% 60% Pizza Hut <3 yrs <4 yrs 2016 2017 Tier 1-2 Tier 3-6 KFC Pizza Hut Tier 1-2 Tier 3-6 1 Refers to Average Pre-tax Cash Payback Period; Includes all units opened from Oct 2015 to Sep 2016, after deduction of 3% license fee. 29

Key Factors that Impacted 2017 Financial Results Adjusted Operating Profit 1 (US$mn) 782 655 No longer a tailwind from Q3 onwards 2016 Same-store Reported sales leverage OP = 640 VAT Reform Productivity Wage & commodity Inflation G&A increase 2017 Reported OP = 785 2017 Adjusted Operating Profit ex F/X +23% YoY 1 Adjusted Operating Profit is non-gaap financial measures. See the appendix for a reconciliation to the GAAP equivalent. 30

Impact from US Tax Reform US Tax Reform Impact China Tax Unchanged One-time Estimated tax charge of $164mn 1 : $130mn transition tax + $34mn from the revaluation of Deferred Tax Assets Of this $164mn, estimated net cash payment of $83mn over 8 years Ongoing Tax exemption of the repatriation of foreign earnings to the US parent company Chinese enterprise income tax at 25% Additional 10% withholding tax for any China-sourced earnings repatriated outside of China 1 Best estimates based on currently available information; Adjustments may be made in the one year measurement period. 31

Strong Cash Position G&A Net cash from operating activities Free cash flow Cash and shortterm investments Full Year 2017 Full Year 2017 As of Dec 2017 $884 mn $469 mn $1.26 bn Initiated Quarterly Cash Dividend Note: Free cash flow for the full year 2017 is net operating cash flow of $884 mn less capital spending of $415 mn. 32

3 Key Reporting Changes in 2018 ASC 606 Revenue Recognition New Quarterization SSSG calculation Accounting for restaurant sales remain unchanged Franchise initial fee will be amortized Revenues and costs related to transactions with franchisees will be grossed up No significant impact to income statement Change to four 3-month quarters Adjust to use a more stable store base for calculation To recast 2016 and 2017 financial figures in April 2018 33

2018 Outlook Tailwind Steady growth of economy Robust demand in delivery Growing membership program Sales momentum of KFC Headwind Tough lapping in 1 st half of 2018 Pizza Hut revitalization challenges Inflation Continued uncertainty of tax laws Yum China 2018 targets Expect to add 550 600 new stores Expect robust growth from Digital & Delivery to drive system sales & SSSG Expect strong free cash flow, enhanced balance sheet position Ongoing financial targets of high single digit system sales growth ex FX, ~17% restaurant margin and double digit operating profit growth ex FX 34

Summary 2017 Strong KFC performance and Pizza Hut revitalization on track Strong new unit builds, SSSG and cash position Double digit operating profit growth 2018 Tough lapping for First Half 2018 over powerful 2016 & 2017 results Focus on three key priorities : Continue to maintain KFC sales momentum Continue to revitalize Pizza Hut Continue to improve and pioneer in Digital 35

Agenda 2017 Highlights Brand Performance Financial Results Q&A 36

Appendix 1: Reconciliation of Reported Results to Non-GAAP Measures Quarter ended Year ended 12/31/2017 12/31/2016 12/31/2017 12/31/2016 Reconciliation of Net Income (Loss) to Adjusted EBITDA Net income noncontrolling interests $ 5 $ 2 $ 26 $ 12 Net Income (Loss) Yum China Holdings, Inc. (90) 88 403 502 Income tax provision (benefit) 168 (7) 381 158 Interest income, net (12) (4) (25) (11) Changes in fair value of financial instruments (21) (21) Operating Profit 71 58 785 640 Depreciation and amortization 144 130 409 402 Store impairment charges 30 27 58 70 Special Items Income (Expense) - Operating Profit 17 (3) 15 Adjusted EBITDA $ 245 $ 232 $ 1,249 $ 1,127 37

Appendix 2: Reconciliation of Reported Results to Non-GAAP Measures Quarter ended Year ended 12/31/2017 12/31/2016 12/31/2017 12/31/2016 Detail of Special Items Reversal of loss associated with sale of aircraft (b) 2 Incremental restaurant-level impairment upon separation (c) (17) (17) Income from the reversal of contingent consideration (d) 3 Special Items Income (Expense) - Operating Profit (17) 3 (15) Changes in fair value of financial instruments (e) 21 21 Tax benefit on Special Items (f) 17 16 Impact from the Tax Act (g) (164) (164) Special items income (expense), net of tax including noncontrolling interests (164) 21 (161) 22 Special items income, net of tax noncontrolling interests (h) (8) Special Items Income (Expense), net of tax Yum China Holdings, Inc. (164) 21 (161) 30 Weighted average diluted shares outstanding 399,229,895 379,915,075 398,089,606 369,143,838 Special Items Diluted Earnings (Loss) Per Common Share (0.42) 0.06 (0.41) 0.08 Reconciliation of Operating Profit to Adjusted Operating Profit Operating Profit 71 58 785 640 Special Items Income (Expense) - Operating Profit (17) 3 (15) Adjusted Operating Profit 71 75 782 655 Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) Net Income (Loss) (90) 88 403 502 Special Items Income (Expense) - Net Income (Loss) (164) 21 (161) 31 Adjusted Net Income 74 67 564 471 Reconciliation of EPS to Adjusted EPS Diluted (Loss) Earnings Per Common Share (0.23) 0.23 1.01 1.36 Special Items Diluted (Loss) Earnings Per Common Share (0.42) 0.06 (0.41) 0.08 Adjusted Diluted Earnings Per Common Share 0.19 0.17 1.42 1.28 Reconciliation of Effective Tax Rate to Adjusted Effective Tax Rate Effective Tax Rate 203.0% (8.4)% 47.0% 23.5% Impact on Effective Tax Rate as a result of Special Items 198.6% (20.6)% 20.1% (2.7)% Adjusted Effective Tax Rate 4.4% 12.2% 26.9% 26.2% 38

Notes for Appendix 2 a) Amounts presented as of and for the quarter and year ended December 31, 2017 are unaudited, and the Company s Annual Report on Form 10-K for the year ended December 31, 2017 may contain updates to the information disclosed in this press release. b) During 2015, we made the decision to dispose of a corporate aircraft in China and recognized a loss of $15 million associated with the planned sale of the aircraft for the year ended December 31, 2015. We completed the sale during 2016. The sale proceeds of $19 million was greater than the net book value of $17 million of the aircraft at the time of disposal, which resulted in the reversal of $2 million of the previously recognized loss. c) Incremental restaurant-level impairment represents additional impairment as a result of including the impact from the license fee paid to Yum! Brands on the individual restaurants future cash flow, which is equal to 3% of net system sales. Such license fee did not impact the impairment assessment prior to the separation as it was considered an intercompany charge at the time, whereas it became a charge from a third party after the spin-off and therefore should be considered in the impairment assessment. d) During the year ended December 31, 2017, we recognized income from the reversal of contingent consideration previously recorded for a business combination as the likelihood of making payment becomes remote. e) In connection with the investment agreement with strategic investors entered into on September 1, 2016, the Company issued 19,145,169 shares of common stock on November 1, 2016, subject to post-closing adjustment by December 30, 2016, and warrants to purchase additional shares of common stock. The post-closing adjustment and the warrants were accounted for as derivative instruments and liability-classified equity contracts, respectively. These financial instruments were initially measured at fair value on the date of issuance, with subsequent changes in fair value of $21 million recognized in earnings during the year ended December 31, 2016. No subsequent fair value measurements were recognized after December 30, 2016. f) The tax benefit was determined based upon the impact of the nature of each Special Item tax effected at the 25% China tax rate or the 35% US tax rate, except for the $21 million changes in fair value of financial instruments associated with the strategic investment which resulted in no income tax expense. Additionally, during the year ended December 31, 2016, we recognized a tax benefit of $26 million related to the legal entity restructuring of our Little Sheep business. $12 million of this benefit was attributed to previous Little Sheep impairment losses recognized within Special Items in 2013 and 2014 and as such was classified as a Special Item consistent with the classification of those historical impairments. g) The Company incurred an estimated one-time income tax charge of $164 million in the fourth quarter of 2017, as a result of the Tax Act, due to the transition tax on deemed repatriation of unremitted earnings of foreign subsidiaries, and the revaluation of certain tax assets. h) During the year ended December 31, 2016, the Little Sheep founding shareholders sold their remaining 7% Little Sheep ownership interest to the Company pursuant to their redemption rights. The difference between the purchase price of less than $1 million, which was determined using a non-fair value based formula pursuant to the agreement governing the redemption rights, and the carrying value of their redeemable noncontrolling interests was recorded as an $8 million loss attributable to noncontrolling interests. 39