YUM
Yum! Brands, Inc. (YUM)
Last Price$156.7(0.9%)
Market Cap$44.4B
$7,549.0M
+6.7% YoY
$1,486.0M
-7.0% YoY
$11.6B
Net Debt to FCF - 8.1x
$1,437.0M
19.0% margin

YUM Income Statement

YUM Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$7,549.0M 6.7% YoY
$3,584.0M 2.5% YoY
47.5% margin
Cost of revenue
$3,965.0M 10.8% YoY
Operating income
$2,403.0M 3.7% YoY
31.8% margin
Other: $14.0M
Net interest: $489.0M
Operating expenses
$1,181.0M 0.2% YoY
Pre-tax income
$1,900.0M 4.5% YoY
25.2% margin
Net income
$1,486.0M (7.0%) YoY
19.7% margin
Income tax
$414.0M
21.8% tax rate
SG&A
$1,181.0M (1.0%) YoY
15.6% of revenue

YUM Income statement key metrics

Annual
Quarterly
LTM

Revenue

$7,549.0M +6.7% YoY

Operating Income

$2,403.0M +3.7% YoY

Net Income

$1,486.0M -7.0% YoY

YUM Balance Sheet

YUM Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$6,727.0M
Current assets ($1,871.0M, 27.8% of total)
$707.0M (10.5%)
$830.0M (12.3%)
Other current assets
$334.0M (5.0%)
Non-current assets ($4,856.0M, 72.2% of total)
$416.0M (6.2%)
Other non-current assets
$3,136.0M (46.6%)
Financial position
$11.5B
$707.0M$12.3B
Cash & Short-term Investments
Total Debt

YUM Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$6,727.0M +8.0% YoY

Liabilities

$14.4B +2.0% YoY

Shareholder's Equity

($7,648.0M) -2.7% YoY

YUM Cash Flow Statement

YUM Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$724.0M$1,689.0M($422.0M)($1,163.0M)($21.0M)$807.0M

YUM Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$1,689.0M +6.0% YoY

Free Cash Flow (FCF)

$1,689.0M +9.4% YoY

YUM Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Mar'06Dec'06Jan'08Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
% growth
9,349.0
3.8%
9,561.0
2.3%
10,416.0
8.9%
11,279.0
8.3%
10,836.0
(3.9%)
11,343.0
4.7%
12,626.0
11.3%
13,633.0
8.0%
13,084.0
(4.0%)
13,279.0
1.5%
13,105.0
(1.3%)
6,356.0
(51.5%)
5,878.0
(7.5%)
5,688.0
(3.2%)
5,597.0
(1.6%)
5,652.0
1.0%
6,584.0
16.5%
6,842.0
3.9%
7,076.0
3.4%
7,549.0
6.7%
Cost of Goods Sold (COGS)7,122.07,094.07,813.08,539.08,052.08,120.09,140.09,985.09,501.09,842.09,601.03,690.03,191.03,030.02,783.02,965.03,418.03,535.03,580.03,965.0
% margin
2,227.0
23.8%
2,467.0
25.8%
2,603.0
25.0%
2,740.0
24.3%
2,784.0
25.7%
3,223.0
28.4%
3,486.0
27.6%
3,648.0
26.8%
3,583.0
27.4%
3,437.0
25.9%
3,504.0
26.7%
2,666.0
41.9%
2,687.0
45.7%
2,658.0
46.7%
2,814.0
50.3%
2,687.0
47.5%
3,166.0
48.1%
3,307.0
48.3%
3,496.0
49.4%
3,584.0
47.5%
Operating Expenses1,074.01,146.01,222.01,196.01,194.01,407.01,464.01,510.01,412.01,419.01,504.01,161.01,046.0909.0921.01,078.01,067.01,149.01,179.01,181.0
Research & Development Expenses (R&D)0.00.00.00.00.00.00.030.031.025.024.024.022.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)1,158.01,222.01,293.01,342.01,324.01,387.01,517.01,510.01,412.01,419.01,504.01,161.01,046.0909.0921.01,078.01,067.01,140.01,193.01,181.0
1,153.0
12.3%
1,262.0
13.2%
1,357.0
13.0%
1,506.0
13.4%
1,590.0
14.7%
1,769.0
15.6%
1,815.0
14.4%
2,294.0
16.8%
1,798.0
13.7%
1,557.0
11.7%
1,921.0
14.7%
1,682.0
26.5%
2,761.0
47.0%
2,296.0
40.4%
1,930.0
34.5%
1,503.0
26.6%
2,139.0
32.5%
2,187.0
32.0%
2,318.0
32.8%
2,403.0
31.8%
Interest Income0.00.00.027.018.020.028.020.023.00.00.00.00.00.010.015.07.031.00.00.0
Interest Expense127.0127.0166.0226.0212.0195.0184.0149.0270.0130.0134.0305.0440.0452.0486.0543.0544.0527.0513.0489.0
Pre-tax Income1,026.01,108.01,191.01,280.01,396.01,594.01,659.02,145.01,551.01,427.01,787.01,345.02,274.01,839.01,373.01,020.01,674.01,662.01,818.01,900.0
% effective tax rate
264.0
25.7%
284.0
25.6%
282.0
23.7%
316.0
24.7%
313.0
22.4%
416.0
26.1%
324.0
19.5%
537.0
25.0%
487.0
31.4%
406.0
28.5%
489.0
27.4%
327.0
24.3%
934.0
41.1%
297.0
16.2%
79.0
5.8%
116.0
11.4%
99.0
5.9%
337.0
20.3%
221.0
12.2%
414.0
21.8%
% margin
762.0
8.2%
824.0
8.6%
909.0
8.7%
964.0
8.5%
1,071.0
9.9%
1,158.0
10.2%
1,319.0
10.4%
1,597.0
11.7%
1,091.0
8.3%
1,051.0
7.9%
1,293.0
9.9%
1,643.0
25.8%
1,340.0
22.8%
1,542.0
27.1%
1,294.0
23.1%
904.0
16.0%
1,575.0
23.9%
1,325.0
19.4%
1,597.0
22.6%
1,486.0
19.7%
EPS1.331.511.742.032.282.442.813.462.412.372.954.173.864.794.232.995.304.635.685.27
Diluted EPS1.271.461.681.962.222.382.743.382.362.322.904.103.774.694.132.945.224.575.605.21
% margin
1,622.0
17.3%
1,759.0
18.4%
1,932.0
18.5%
2,104.0
18.7%
2,201.0
20.3%
2,383.0
21.0%
2,473.0
19.6%
2,294.0
16.8%
2,519.0
19.3%
2,318.0
17.5%
1,839.0
14.0%
1,895.0
29.8%
1,999.0
34.0%
2,518.0
44.3%
2,001.0
35.8%
1,763.0
31.2%
2,406.0
36.5%
2,395.0
35.0%
2,484.0
35.1%
2,564.0
34.0%