yumc-ex991

EX-99.1 2 yumc-ex991_7.htm EX-99.1 yumc-ex991_7.htm

Exhibit 99.1

Yum China Reports Full Year Operating Profit of US$640 million, up 31% year-over-year

Led by Margin Expansion and New Unit Openings;

Board Authorizes Share Repurchase Program

Shanghai, China (February 8, 2017) – Yum China Holdings, Inc. (the “Company” or “Yum China”) (NYSE: YUMC) today reported unaudited results for the full year and fourth quarter ended December 31, 2016. Reported GAAP results include Special Items, which are excluded from non-GAAP measures. Special Items are not allocated to any segment and therefore only impact reported results of Yum China. See Reconciliation of Reported Results to Non-GAAP Measures within this release.

The Board of Directors authorized Yum China to repurchase up to $300 million of shares of common stock.

Full-Year Highlights

●

Total system sales grew 5%, including growth of 6% at KFC and 3% at Pizza Hut Casual Dining, excluding foreign currency translation (“F/X”).

●

Opened 575 new restaurants for the full year, or 5% net growth, surpassing 7,500 restaurants in China.

●

Same-store sales were flat, with an increase of 3% at KFC, offset by a decline of 7% at Pizza Hut Casual Dining.

●

Total restaurant margin increased 2.7 percentage points to 15.3%, primarily aided by the impact of retail tax structure reform implemented on May 1, 2016.

●

Reported operating profit grew 31%, primarily aided by the impact of retail tax structure reform. Foreign currency translation negatively impacted operating profit by $36 million. Excluding F/X and Special Items, operating profit grew 37%.

Fourth-Quarter Highlights

●

Total system sales grew 4%, including growth of 4% at KFC and 6% at Pizza Hut Casual Dining, excluding F/X.

●

Opened 302 new restaurants during the quarter.

●

Same-store sales were flat, with an increase of 1% at KFC, offset by a decline of 3% at Pizza Hut Casual Dining.

●

Foreign currency translation negatively impacted operating profit by $5 million.

Key Financial Results

	Fourth Quarter											Full Year
(in US$ million, except						% Change										% Change
for per share data and percentages)	2016		2015			Reported			Ex F/X			2016		2015		Reported			Ex F/X
Reported Operating Profit	$	58	$	5			922	%		1,010	%	$	640	$	488		31	%		38	%
Operating Profit Before Special Items¹	$	75	$	20			265	%		288	%	$	655	$	503		30	%		37	%
Diluted EPS	$	0.23	$	(0.08	)	NM			NM			$	1.36	$	0.89		53	%		62	%
Diluted EPS Before Special Items¹	$	0.17	$	(0.05	)	NM			NM			$	1.28	$	0.92		39	%		48	%

¹See Reconciliation of Reported Results to Non-GAAP Measures included in the accompanying tables of this release for further details.

Note: All comparisons are versus the same period a year ago.

Consistent with prior years, Yum China’s fiscal fourth quarter includes September, October, November and December results.

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

CEO Comments

“This was a momentous year for Yum China. We successfully became an independent, publicly traded company while simultaneously improving our business performance and investing for future growth. At year end 2016 with over 7,500 restaurants nationwide, we extended our market-leading position in China” said Micky Pant, CEO.

“For our shareholders, we exceeded our 2016 financial targets* in operating profit, restaurant margin and adjusted EBITDA. We continue to focus on our long-term growth formula: new unit development, same-store sales growth, and continued restaurant margin improvement. Right now, our top priority is consistently delivering positive same-store sales growth. During 2016, we continued to build a foundation for long-term growth with emphasis on product innovation, investments in refurbishing our restaurants, and focus on digital engagement with our customers.

2016 was a ground breaking year for Yum China in Digital and Delivery. Our loyalty programs have over 80 million members between KFC and Pizza Hut and are ranked #1 in the restaurant industry worldwide in terms of number of members. Total delivery sales reached approximately US$700 million, and in 2016, we were #1 among restaurant operators in terms of online sales in China. Cashless payment accounted for about 30% of our company sales.

Yum China has a long and successful track record of doing business in China, and 2017 marks the 30th anniversary of the launch of KFC in China. While we have achieved a lot in the past three decades, our growth plans give us confidence that we are well-positioned to drive strong operating performance and generate high returns for our shareholders over the long run. We believe the majority of our restaurants in China are yet to be built.”

New-Unit Development and Asset Upgrades

We believe development opportunities across China will provide us with new restaurant growth for all of our brands. Increasing urban population, continued development of city clusters and new transportation hubs provide growth opportunities for our nationwide development team.

●

Opened 575 new restaurants for the year and 302 for the fourth quarter, driven by development of the KFC brand.

●

96 of the new restaurants were opened in 56 new cities.

●

Remodeled 791 restaurants, focused on KFC. Over 75% of Yum China’s current store portfolio has been remodeled or built in the past five years.

●

Opened first Taco Bell restaurant in Shanghai, China.

	New Units				Restaurant Count
	Fourth Quarter		Full Year		Full Year		% Change¹
Yum China		302		575		7,562		5	%
KFC		179		323		5,224		4	%
Pizza Hut Casual Dining		87		178		1,714		9	%
Pizza Hut Home Service, Little Sheep, East Dawning and Taco Bell		36		74		624		4	%

¹Represents year-over-year change

* As detailed in our October 2016 investor conference.

Digital and Delivery Annual Update

Digital and delivery provide us with new growth opportunities. We are aggressively embracing leading technologies such as location-based service and mobile payment. Our delivery business has continued to grow with our own network and with the help of aggregators.

●

Members in the loyalty programs increased to over 60 million for KFC and over 20 million for Pizza Hut Casual Dining at year end.

●

Mobile payments reached about 17% of company sales in 2016, with over $2 billion in company sales paid using cashless payment methods.

●

Delivery represented about 10% of company sales for 2016.

Restaurant Margin

●

For the year, Yum China restaurant margin increased 2.7 percentage points to 15.3%, primarily aided by the impact of retail tax structure reform. This is reflected primarily in lower food and paper cost. Wage inflation of 8% partially offset these effects.

●

For the quarter, Yum China restaurant margin increased 3.0 percentage points to 11.0%, primarily aided by the impact of retail tax structure reform. Wage inflation companywide and commodity inflation at KFC partially offset these effects.

	Fourth Quarter								Full Year
	2016			2015			% ppts change		2016			2015			% ppts change
Yum China		11.0	%		8.0	%		3.0		15.3	%		12.6	%		2.7
KFC		11.7	%		9.5	%		2.2		16.3	%		13.3	%		3.0
Pizza Hut Casual Dining		10.4	%		5.6	%		4.8		14.0	%		12.3	%		1.7

Diluted Share Count

Pursuant to the strategic investment agreement between Yum China, Primavera Capital Group (“Primavera”), and Zhejiang Ant Small and Micro Financial Services Group Co., Ltd. (“Ant Financial”), collectively referred to as strategic investors, Yum China issued approximately 19 million shares of common stock to Primavera and Ant Financial on November 1, 2016. The reported full year 2016 diluted share count of 369 million is based on the weighted average number of days for the period that the shares or dilutive equity awards were outstanding, and includes only two months of impact from the shares issued to our two strategic investors on November 1, 2016 and public company stock compensation programs. On a pro forma basis, assuming all shares and dilutive equity awards were issued and outstanding on January 1, 2016, the total diluted share count would be 395 million. This would have reduced diluted EPS to $1.27 from $1.36.

(in US$ million, except for per share data)	Reported		Pro Forma Adjustments		Pro Forma
Net Income – Yum China	$	502		—	$	502
Weighted average diluted shares outstanding		369,143,838		26,208,256		395,352,094
Diluted Earnings Per Share	$	1.36		—	$	1.27

Share Repurchase Program

The Board of Directors authorized Yum China to repurchase up to $300 million of shares of common stock. These shares may be repurchased from time to time in the open market, through privately negotiated transactions or other programs, subject to market conditions and other factors.

Conference Call

Yum China Holdings, Inc. will host a conference call to review the Company's financial performance and strategies at 7:00 p.m. US Eastern Time on Tuesday, February 7, 2017 (8:00 a.m. Beijing/HK time on February 8, 2017). A copy of the presentation will be available on the Yum China Holdings, Inc. website, http://ir.yumchina.com

US:		+1-845-675-0437 or +1-866-519-4004
Hong Kong:		+852-3018-6771 or 800-906-601
Mainland China:		400-6208-038 or 800-8190-121
International:		+65-6713-5090
Passcode:		Yum China 2016

A replay of the conference call may be accessed by phone at the following numbers until February 15, 2017:

US:		+1-855-452-5696 or +1-646-254-3697
Hong Kong:		+852-3051 2780 or 800-963-117
International:		+61-2-8199-0299
Passcode:		52095978

The webcast and the playback can be accessed via the internet by visiting the Yum China Holdings, Inc. website, http://ir.yumchina.com

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. 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 and earnings and performance of Yum China, anticipated effects of population and macroeconomic trends, and statements regarding the capital structure of Yum China. 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 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 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 “Cautionary Statement Concerning Forward-Looking Statements” in the Information Statement included in our Registration Statement on Form 10) 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, which opened its first restaurant in China at the end of 2016. Yum China also owns the Little Sheep and East Dawning concepts outright. Yum China is well positioned for growth thanks to its strong competitive position, integration of its brands into Chinese popular culture and consumers' daily lives, expanding geographic footprint in China and existing operational expertise. It has a strong capital position, no external debt and expects to continue growing its system sales and profit by adding new restaurants and through growing same-store sales. Yum China had more than 7,500 restaurants and more than 420,000 employees in over 1,100 cities at 2016 year end. A new generation of younger consumers who are digitally sophisticated and brand driven are fueling growth in consumption in China. The ongoing growth of the middle class and urban population in China is expected to create the world's largest market for restaurant brands, with Yum China poised to be the market leader.

Analysts are invited to contact:
		Christie Ju, Vice President – Finance, Investor Relations, at +86 21 2407 8090
		Michelle Shen, Director – Finance, Investor Relations, at +86 21 2407 8260
Members of the media are invited to contact:
		Forest Liu, Director, Public Affairs, at +86 21 2407 7505

Yum China Holdings, Inc.

Consolidated and Combined Summary of Results

(amounts in US$ million, except for number of shares and per share amounts)

(unaudited)

	Quarter ended						% Change			Year ended						% Change
	12/31/16			12/31/15			B/(W)			12/31/16			12/31/15			B/(W)
Revenues
Company sales	$	1,938		$	2,011			(4	)	$	6,622		$	6,789			(2	)
Franchise fees and income		40			37			8			130			120			8
Total revenues		1,978			2,048			(3	)		6,752			6,909			(2	)
Costs and Expenses, Net
Company restaurants
Food and paper		558			641			13			1,919			2,159			11
Payroll and employee benefits		469			453			(3	)		1,432			1,386			(3	)
Occupancy and other operating expenses		697			754			8			2,259			2,386			5
Company restaurant expenses		1,724			1,848			7			5,610			5,931			5
General and administrative expenses		153			137			(12	)		424			395			(7	)
Franchise expenses		20			21			3			71			70			(1	)
Closures and impairment expenses, net		42			42			—			78			64			(22	)
Refranchising gain, net		(7	)		(6	)		—			(15	)		(13	)		9
Other (income) expense, net		(12	)		1		NM				(56	)		(26	)		113
Total costs and expenses, net		1,920			2,043			6			6,112			6,421			5
Operating Profit		58			5			922			640			488			31
Interest income, net		4			4			19			11			8			50
Changes in fair value of financial instruments		21			—		NM				21			—		NM
Income Before Income Taxes		83			9			830			672			496			36
Income tax benefit (provision)		7			(38	)	NM				(158	)		(168	)		6
Net income (loss) – including noncontrolling interests		90			(29	)	NM				514			328			57
Net income – noncontrolling interests		2			—		NM				12			5			154
Net Income (Loss) – Yum China Holdings, Inc.	$	88		$	(29	)	NM			$	502		$	323			55
Effective tax rate		(8.4	)%		437.4	%	NM				23.5	%		33.9	%		10.4		ppts.

Basic Earnings (Loss) Per Share	$	0.23		$	(0.08	)	NM			$	1.36		$	0.89			54
Weighted average shares outstanding		375,718,539			363,758,219		NM				367,744,992			363,758,219		NM

Diluted Earnings (Loss) Per Share	$	0.23		$	(0.08	)	NM			$	1.36		$	0.89			53
Weighted average shares outstanding		379,915,075			363,758,219		NM				369,143,838			363,758,219		NM

Percentages may not recompute due to rounding.

Yum China Holdings, Inc.

KFC Operating Results

(amounts in US$ million)

(unaudited)

	Quarter ended						% Change				Year ended						% Change
	12/31/16			12/31/15			B/(W)				12/31/16			12/31/15			B/(W)
Revenues
Company sales	$	1,334		$	1,395			(4	)		$	4,572		$	4,652			(2	)
Franchise fees and income		37			35			6				124			116			7
Total revenues		1,371			1,430			(4	)			4,696			4,768			(2	)
Costs and Expenses, Net
Company restaurants
Food and paper		401			454			12				1,368			1,512			10
Payroll and employee benefits		308			298			(3	)			933			903			(3	)
Occupancy and other operating expenses		469			509			8				1,525			1,617			6
Company restaurant expenses		1,178			1,261			7				3,826			4,032			5
General and administrative expenses		60			54			(11	)			161			150			(7	)
Franchise expenses		18			21			14				68			70			2
Closures and impairment expenses, net		16			33			51				41			50			18
Other income, net		(7	)		(7	)		(1	)			(45	)		(33	)		37
Total costs and expenses, net		1,265			1,362			7				4,051			4,269			5
Operating Profit	$	106		$	68			60			$	645		$	499			29
Company sales		100.0	%		100.0	%						100.0	%		100.0	%
Food and paper		30.1			32.5			2.4		ppts.		29.9			32.5			2.6		ppts.
Payroll and employee benefits		23.1			21.3			(1.8	)	ppts.		20.4			19.4			(1.0	)	ppts.
Occupancy and other operating expenses		35.1			36.7			1.6		ppts.		33.4			34.8			1.4		ppts.
Restaurant margin		11.7	%		9.5	%		2.2		ppts.		16.3	%		13.3	%		3.0		ppts.
Operating margin		7.9	%		4.7	%		3.2		ppts.		14.1	%		10.7	%		3.4		ppts.

Percentages may not recompute due to rounding.

Yum China Holdings, Inc.

Pizza Hut Casual Dining Operating Results

(amounts in US$ million)

(unaudited)

	Quarter ended						% Change				Year ended						% Change
	12/31/16			12/31/15			B/(W)				12/31/16			12/31/15			B/(W)
Revenues
Company sales	$	520			523			—			$	1,772			1,824			(3	)
Franchise fees and income		1			1			57				2			1			142
Total revenues		521			524			—				1,774			1,825			(3	)
Costs and Expenses, Net
Company restaurants
Food and paper		131			156			16				464			543			14
Payroll and employee benefits		135			126			(7	)			415			391			(6	)
Occupancy and other operating expenses		200			212			5				645			665			3
Company restaurant expenses		466			494			5				1,524			1,599			5
General and administrative expenses		26			24			(10	)			80			73			(10	)
Franchise expenses		2			—		NM					3			—		NM
Closures and impairment expenses, net		7			7			15				17			8			(112	)
Total costs and expenses, net		501			525			5				1,624			1,680			3
Operating Profit	$	20		$	(1	)	NM				$	150		$	145			4
Company sales		100.0	%		100.0	%						100.0	%		100.0	%
Food and paper		25.2			29.8			4.6		ppts.		26.2			29.8			3.6		ppts.
Payroll and employee benefits		25.9			24.1			(1.8	)	ppts.		23.4			21.5			(1.9	)	ppts.
Occupancy and other operating expenses		38.5			40.5			2.0		ppts.		36.4			36.4			—		ppts.
Restaurant margin		10.4	%		5.6	%		4.8		ppts.		14.0	%		12.3	%		1.7		ppts.
Operating margin		4.1	%		(0.1	)%		4.2		ppts.		8.5	%		7.9	%		0.5		ppts.

Percentages may not recompute due to rounding.

Yum China Holdings, Inc.

Consolidated and Combined Balance Sheets

(amounts in US$ million, except for number of shares)

(unaudited)

	12/31/16			12/31/15
ASSETS
Current Assets
Cash and cash equivalents	$	885		$	425
Short-term investments		79			—
Accounts receivable, net		74			33
Inventories, net		268			189
Prepaid expenses and other current assets		120			152
Total Current Assets		1,426			799
Property, plant and equipment, net		1,647			1,841
Goodwill		79			85
Intangible assets, net		88			107
Investments in unconsolidated affiliates		71			61
Other assets		254			192
Deferred income taxes		162			116
Total Assets		3,727			3,201
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY
Current Liabilities
Accounts payable and other current liabilities		971			926
Income taxes payable		33			22
Total Current Liabilities		1,004			948
Capital lease obligations		28			34
Other liabilities and deferred credits		252			234
Total Liabilities		1,284			1,216
Redeemable Noncontrolling Interest		—			6
Equity
Common stock, $0.01 par value; 1,000,000,000 shares authorized; 383,344,835.42 shares and nil shares issued and outstanding at December 31, 2016 and 2015, respectively		4			—
Treasury stock		(20	)		—
Additional paid-in capital		2,352			—
Retained earnings^(a)		40			—
Parent Company Investment^(b)		—			1,791
Accumulated other comprehensive income		1			130
Total Equity – Yum China Holdings, Inc.		2,377			1,921
Noncontrolling interests		66			58
Total Equity		2,443			1,979
Total Liabilities, Redeemable Noncontrolling Interest and Equity	$	3,727		$	3,201

(a)	Retained earnings represent the Company’s earnings after taxes generated from November 1, 2016 to December 31, 2016.

(b)

Parent Company Investment represents Yum! Brands, Inc.’s (“YUM”) historical investment in the Company, the Company’s accumulated net earnings after taxes, and the net effect of transactions with and allocations from YUM. Upon the spin-off, Parent Company Investment was reclassified into the Company’s common stock and additional paid-in capital.

Yum China Holdings, Inc.

Consolidated and Combined Statements of Cash Flows

(amounts in US$ million)

(unaudited)

	Year ended
	12/31/16			12/31/15
Cash Flows - Operating Activities
Net income - including noncontrolling interests	$	514		$	328
Depreciation and amortization		402			425
Closures and impairment expenses		78			64
Refranchising gain		(15	)		(13	)
Deferred income taxes		(40	)		29
Equity income from investments in unconsolidated affiliates		(54	)		(41	)
Distributions of income received from unconsolidated affiliates		35			21
Excess tax benefit from share-based compensation		(2	)		(3	)
Share-based compensation expense		16			14
Gain from changes in fair value of financial instruments		(21	)		—
Changes in accounts receivable		(54	)		(5	)
Changes in inventories		(96	)		61
Changes in prepaid expenses and other current assets		7			(8	)
Changes in accounts payable and other current liabilities		123			31
Changes in income taxes payable		6			(14	)
Other, net		(35	)		21
Net Cash Provided by Operating Activities		864			910
Cash Flows - Investing Activities
Capital spending		(436	)		(512	)
Changes in short-term investments, net		(83	)		—
Proceeds from refranchising of restaurants		32			27
Proceeds from disposal of aircraft		19			—
Other, net		(3	)		(8	)
Net Cash Used in Investing Activities		(471	)		(493	)
Cash Flows - Financing Activities
Net transfers to Parent		(357	)		(214	)
Payment of capital lease obligations		(3	)		(2	)
Excess tax benefit from share-based compensation		2			3
Proceeds from issuance of common stock and warrants		460			—
Other, net		(7	)		—
Net Cash Provided by (Used in) Financing Activities		95			(213	)
Effect of Exchange Rate on Cash and Cash Equivalents		(28	)		(17	)
Net Increase in Cash and Cash Equivalents		460			187
Cash and Cash Equivalents – Beginning of Year		425			238
Cash and Cash Equivalents – End of Year	$	885		$	425

Reconciliation of Reported Results to Non-GAAP Measures

(amounts in US$ million, except for number of shares and per share amounts)

(unaudited)

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 foreign currency translation impact provides better year-to-year comparability without the distortion of foreign currency fluctuations.

●

System sales growth includes the results of all restaurants regardless of ownership, including Company-owned, franchise and unconsolidated affiliate restaurants that operate our 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 a rate of approximately 6% of system sales. Franchise and unconsolidated affiliate restaurant sales are not included in Company sales on the Consolidated and Combined 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.

●

Same-store sales growth is the estimated percentage change in sales of all restaurants that have been open and in the Company system one year or more.

●

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 as a percentage of sales is defined as Restaurant profit divided by Company sales.

In addition to the results provided in accordance with US Generally Accepted Accounting Principles (“GAAP”) in this press release, the Company provides non-GAAP measures which present Operating Profit before Special Items, Diluted Earnings (Loss) Per Common Share before Special Items, effective tax rate before Special Items and Adjusted EBITDA. Included in Special Items are reversal of (provision for) losses associated with planned sales of aircraft, incremental restaurant-level impairment upon spin-off, changes in fair value of financial instruments and impact of the redemption of the Little Sheep noncontrolling interest. These amounts are described in (b), (c), (d), (e) and (f) in the accompanying notes. 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. These non-GAAP 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 non-GAAP 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 size and/or nature. These non-GAAP measures should not be considered in isolation or as a substitute for GAAP financial results, but should be read in conjunction with the unaudited Consolidated and Combined Summary of Results and other information presented herein. A reconciliation of non-GAAP measures to the most directly comparable GAAP measures follows.

	Quarter ended						Year ended
	12/31/16			12/31/15			12/31/16			12/31/15
Detail of Special Items
Reversal of (provision for) losses associated with sales of aircraft^(b)		—			(15	)		2			(15	)
Incremental restaurant-level impairment upon spin-off^(c)		(17	)		—			(17	)		—
Special Items Expense - Operating Profit		(17	)		(15	)		(15	)		(15	)
Changes in fair value of financial instruments^(d)		21			—			21			—
Tax benefit on Special Items^(e)		17			4			16			4
Special items income (expense), net of tax – including noncontrolling interests		21			(11	)		22			(11	)
Special items income (expense), net of tax – noncontrolling interests^(f)		—			—			(8	)		—
Special Items Income (Expense), net of tax – Yum China Holdings, Inc.		21			(11	)		30			(11	)
Weighted average diluted shares outstanding		379,915,075			363,758,219			369,143,838			363,758,219
Special Items Diluted Earnings (Loss) Per Common Share		0.06			(0.03	)		0.08			(0.03	)
Reconciliation of Reported Operating Profit to Operating Profit Before Special Items
Reported Operating Profit		58			5			640			488
Special Items Expense - Operating Profit		(17	)		(15	)		(15	)		(15	)
Operating Profit before Special Items		75			20			655			503
Reconciliation of Reported EPS to EPS Before Special Items
Reported Diluted Earnings (Loss) Per Common Share	$	0.23		$	(0.08	)	$	1.36		$	0.89
Special Items Diluted Earnings (Loss) Per Common Share		0.06			(0.03	)		0.08			(0.03	)
Diluted Earnings (Loss) Per Common Share before Special Items	$	0.17		$	(0.05	)	$	1.28		$	0.92
Reconciliation of Reported Effective Tax Rate to Effective Tax Rate Before Special Items
Reported effective tax rate		(8.4	)%		437.4	%		23.5	%		33.9	%
Impact on tax rate as a result of Special Items		(20.6	)%		257.1	%		(2.7	)%		0.2	%
Effective tax rate before Special Items		12.2	%		180.3	%		26.2	%		33.7	%

Reconciliation of Reported Net Income (Loss) to Adjusted EBITDA

(amounts in US$ million, except per share amounts)

(unaudited)

Reported net income (loss), along with the reconciliation to Adjusted EBITDA, is presented below.

	Quarter ended						Year ended
	12/31/16			12/31/15			12/31/16			12/31/15
Reconciliation of Reported Net Income (Loss) to Adjusted EBITDA
Net Income (Loss) – Yum China Holdings, Inc.	$	88		$	(29	)	$	502		$	323
Net income – noncontrolling interests		2			—			12			5
Income tax (benefit) provision		(7	)		38			158			168
Interest income, net		(4	)		(4	)		(11	)		(8	)
Change in fair value of financial instruments		(21	)		—			(21	)		—
Reported Operating Profit		58			5			640			488
Depreciation and amortization		130			140			402			425
Store impairment charges		27			43			70			70
Special Items Expense – Operating Profit		17			15			15			15
Adjusted EBITDA	$	232		$	203		$	1,127		$	998

Yum China Holdings, Inc.

Segment Results

(amounts in US$ million)

(unaudited)

Quarter Ended 12/31/16	KFC			Pizza Hut Casual Dining		Others			Corporate and Unallocated			Total
Total revenues	$	1,371		$	521	$	86		$	—		$	1,978
Company restaurant expenses		1,178			466		80			—			1,724
General and administrative expenses		60			26		10			57			153
Franchise expenses		18			2		—			—			20
Closures and impairment expenses, net		16			7		2			17			42
Refranchising gain, net		—			—		—			(7	)		(7	)
Other income, net		(7	)		—		(5	)		—			(12	)
		1,265			501		87			67			1,920
Operating Profit (Loss)	$	106		$	20	$	(1	)	$	(67	)	$	58

Quarter Ended 12/31/15	KFC			Pizza Hut Casual Dining			Others			Corporate and Unallocated			Total
Total revenues	$	1,430		$	524		$	94		$	—		$	2,048
Company restaurant expenses		1,261			494			93			—			1,848
General and administrative expenses		54			24			9			50			137
Franchise expenses		21			—			—			—			21
Closures and impairment expenses, net		33			7			2			—			42
Refranchising gain, net		—			—			—			(6	)		(6	)
Other income, net		(7	)		—			(3	)		11			1
		1,362			525			101			55			2,043
Operating Profit (Loss)	$	68		$	(1	)	$	(7	)	$	(55	)	$	5

The above tables reconcile segment information, which is based on management responsibility, with our Consolidated and Combined Summary of Results. Corporate and unallocated expenses comprise items that are not allocated to segments for performance reporting purposes.

The Corporate and Unallocated column in the above tables includes, among other amounts, all amounts that we have deemed Special Items. See Reconciliation of Reported Results to Non-GAAP Measures.

Yum China Holdings, Inc.

Segment Results

(amounts in US$ million)

(unaudited)

Year ended 12/31/16	KFC			Pizza Hut Casual Dining		Others			Corporate and Unallocated			Total
Total revenues	$	4,696		$	1,774	$	282		$	—		$	6,752
Company restaurant expenses		3,826			1,524		261			(1	)		5,610
General and administrative expenses		161			80		30			153			424
Franchise expenses		68			3		—			—			71
Closures and impairment expenses, net		41			17		3			17			78
Refranchising gain, net		—			—		—			(15	)		(15	)
Other income, net		(45	)		—		(6	)		(5	)		(56	)
		4,051			1,624		288			149			6,112
Operating Profit (Loss)	$	645		$	150	$	(6	)	$	(149	)	$	640

Year ended 12/31/15	KFC			Pizza Hut Casual Dining		Others			Corporate and Unallocated			Total
Total revenues	$	4,768		$	1,825	$	316		$	—		$	6,909
Company restaurant expenses		4,032			1,599		300			—			5,931
General and administrative expenses		150			73		28			144			395
Franchise expenses		70			—		—			—			70
Closures and impairment expenses, net		50			8		6			—			64
Refranchising gain, net		—			—		—			(13	)		(13	)
Other income, net		(33	)		—		(4	)		11			(26	)
		4,269			1,680		330			142			6,421
Operating Profit (Loss)	$	499		$	145	$	(14	)	$	(142	)	$	488

The Corporate and Unallocated column in the above tables includes, among other amounts, all amounts that we have deemed Special Items. See Reconciliation of Reported Results to Non-GAAP Measures.

Notes to the Consolidated and Combined Summary of Results, Consolidated and

Combined Balance Sheets

and Consolidated and Combined Statements of Cash Flows

(amounts in US$ million)

(unaudited)

(a)

Amounts presented as of and for the quarter and year ended December 31, 2016 are unaudited, and the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 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 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 spin-off 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)

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.

(e)

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.

(f)

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.