
Yum! Brands (YUM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.8B
Gross Profit
837.0M
46.84%
Operating Income
535.0M
29.94%
Net Income
253.0M
14.16%
EPS (Diluted)
$0.90
Balance Sheet Metrics
Total Assets
6.7B
Total Liabilities
14.5B
Shareholders Equity
-7.8B
Cash Flow Metrics
Operating Cash Flow
464.0M
Free Cash Flow
333.0M
Revenue & Profitability Trend
Yum! Brands Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 7.5B | 7.1B | 6.8B | 6.6B | 5.7B |
Cost of Goods Sold | 4.0B | 3.6B | 3.5B | 3.4B | 3.0B |
Gross Profit | 3.6B | 3.5B | 3.3B | 3.2B | 2.7B |
Gross Margin % | 47.5% | 49.4% | 48.3% | 48.1% | 47.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B |
Operating Income | 2.4B | 2.3B | 2.2B | 2.1B | 1.6B |
Operating Margin % | 31.8% | 32.5% | 31.7% | 32.0% | 28.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 489.0M | 513.0M | 527.0M | 544.0M | 543.0M |
Other Non-Operating Income | -14.0M | 28.0M | 22.0M | 112.0M | -60.0M |
Pre-tax Income | 1.9B | 1.8B | 1.7B | 1.7B | 1.0B |
Income Tax | 414.0M | 221.0M | 337.0M | 99.0M | 116.0M |
Effective Tax Rate % | 21.8% | 12.2% | 20.3% | 5.9% | 11.4% |
Net Income | 1.5B | 1.6B | 1.3B | 1.6B | 904.0M |
Net Margin % | 19.7% | 22.6% | 19.4% | 23.9% | 16.0% |
Key Metrics | |||||
EBITDA | 2.6B | 2.5B | 2.3B | 2.3B | 1.8B |
EPS (Basic) | $5.28 | $5.68 | $4.63 | $5.30 | $2.99 |
EPS (Diluted) | $5.22 | $5.59 | $4.57 | $5.21 | $2.94 |
Basic Shares Outstanding | 282000000 | 281000000 | 286000000 | 297000000 | 302000000 |
Diluted Shares Outstanding | 282000000 | 281000000 | 286000000 | 297000000 | 302000000 |
Income Statement Trend
Yum! Brands Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 616.0M | 512.0M | 367.0M | 486.0M | 730.0M |
Short-term Investments | 91.0M | - | - | - | - |
Accounts Receivable | 775.0M | 737.0M | 648.0M | 596.0M | 534.0M |
Inventory | - | - | - | - | - |
Other Current Assets | 158.0M | 159.0M | 152.0M | 138.0M | 125.0M |
Total Current Assets | 1.9B | 1.6B | 1.6B | 1.5B | 1.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 881.0M | 764.0M | 742.0M | 809.0M | 851.0M |
Goodwill | 1.9B | 1.7B | 1.6B | 1.7B | 1.5B |
Intangible Assets | 416.0M | 377.0M | 354.0M | 359.0M | 343.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.5B | 1.5B | 1.2B | 1.3B | 1.1B |
Total Non-Current Assets | 4.9B | 4.6B | 4.2B | 4.4B | 4.2B |
Total Assets | 6.7B | 6.2B | 5.8B | 6.0B | 5.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 249.0M | 231.0M | 243.0M | 227.0M | 215.0M |
Short-term Debt | 118.0M | 132.0M | 477.0M | 156.0M | 550.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 419.0M | 373.0M | 425.0M | 420.0M | 383.0M |
Total Current Liabilities | 1.3B | 1.3B | 1.7B | 1.4B | 1.7B |
Non-Current Liabilities | |||||
Long-term Debt | 12.2B | 11.9B | 12.2B | 12.0B | 11.1B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 938.0M | 913.0M | 873.0M | 953.0M | 973.0M |
Total Non-Current Liabilities | 13.1B | 12.8B | 13.1B | 12.9B | 12.1B |
Total Liabilities | 14.4B | 14.1B | 14.7B | 14.3B | 13.7B |
Equity | |||||
Common Stock | 0 | 60.0M | 0 | 0 | 0 |
Retained Earnings | -7.3B | -7.6B | -8.5B | -8.0B | -7.5B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -7.6B | -7.9B | -8.9B | -8.4B | -7.9B |
Key Metrics | |||||
Total Debt | 12.3B | 12.0B | 12.7B | 12.1B | 11.6B |
Working Capital | 602.0M | 332.0M | -56.0M | 117.0M | 14.0M |
Balance Sheet Composition
Yum! Brands Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.5B | 1.6B | 1.3B | 1.6B | 904.0M |
Depreciation & Amortization | 175.0M | 153.0M | 146.0M | 164.0M | 146.0M |
Stock-Based Compensation | 69.0M | 95.0M | 84.0M | 75.0M | 97.0M |
Working Capital Changes | -45.0M | -119.0M | -123.0M | 76.0M | 190.0M |
Operating Cash Flow | 1.7B | 1.6B | 1.4B | 1.9B | 1.3B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -21.0M | 121.0M | 0 | 0 | -389.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | 0 | 0 | 206.0M |
Investing Cash Flow | -74.0M | 178.0M | 77.0M | 57.0M | -175.0M |
Financing Activities | |||||
Share Repurchases | -441.0M | -50.0M | -1.2B | -1.6B | -239.0M |
Dividends Paid | -752.0M | -678.0M | -649.0M | -592.0M | -566.0M |
Debt Issuance | 237.0M | 0 | 999.0M | 4.2B | 1.6B |
Debt Repayment | -479.0M | -397.0M | -699.0M | -3.7B | -1.6B |
Financing Cash Flow | -1.2B | -1.4B | -1.3B | -1.8B | -838.0M |
Free Cash Flow | 1.4B | 1.3B | 1.1B | 1.5B | 1.1B |
Net Change in Cash | 494.0M | 347.0M | 191.0M | 172.0M | 330.0M |
Cash Flow Trend
Yum! Brands Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
29.44
Forward P/E
24.60
Price to Book
-5.42
Price to Sales
5.25
PEG Ratio
9.57
Profitability Ratios
Profit Margin
18.12%
Operating Margin
33.85%
Return on Equity
-19.43%
Return on Assets
24.38%
Financial Health
Current Ratio
0.82
Debt to Equity
-1.60
Beta
0.73
Per Share Data
EPS (TTM)
$5.08
Book Value per Share
$-27.63
Revenue per Share
$28.19
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
yum | 41.5B | 29.44 | -5.42 | -19.43% | 18.12% | -1.60 |
McDonald's | 221.9B | 26.67 | -81.27 | -216.57% | 32.21% | -20.25 |
Starbucks | 103.0B | 39.22 | -13.41 | -50.54% | 7.18% | -3.63 |
Chipotle Mexican | 58.2B | 38.39 | 16.49 | 42.59% | 13.32% | 135.50 |
Restaurant Brands | 29.3B | 24.20 | 6.34 | 24.00% | 9.43% | 313.69 |
Darden Restaurants | 23.9B | 23.12 | 10.38 | 46.16% | 8.69% | 338.06 |
Financial data is updated regularly. All figures are in the company's reporting currency.