Yum! Brands · Earnings release

NEWS

Yum! Brands Reports Third-Quarter Results

Taco Bell Same-Store Sales Growth 7% and KFC Unit Growth 6%;

Initiates Review of Strategic Options for Pizza Hut

Louisville, KY (November 4, 2025) - Yum! Brands, Inc. (NYSE: YUM) today reported results for the third quarter ended September 30, 2025. Third-quarter GAAP EPS was $1.41 and third-quarter EPS excluding Special Items was $1.58, a 15% increase year-over-year.

CHRIS TURNER COMMENTS

Chris Turner, CEO, said "I’m thrilled to step into the role as the CEO, and thankful to David for his contributions to Yum! and making the transition as seamless as possible. Over the past several months, I’ve engaged with Yum!’s leaders, franchise partners, team members, and shareholders to better understand how we can unlock even greater value together. Going forward, my three priorities for driving growth will be staying relevant with the next generation of consumers, leveraging our global scale to strengthen franchisees’ store-level economics, and expanding Byte across more restaurants worldwide. I’ve been proud to be a part of the unrivaled culture and talent that define the Yum! system, and it’s an honor to lead this global business. With a strong foundation in place, we are well positioned to build on our momentum and deliver sustained value for all our stakeholders."

STRATEGIC ANNOUNCEMENTS

•We announced the initiation of a process to explore strategic options for the Pizza Hut brand to maximize long-term value creation for Yum!, Pizza Hut, and its franchise partners. With strong brand equity, significant scale, and an experienced global franchise base, Pizza Hut is well-positioned to reclaim leadership in the fragmented pizza category.

•We expect to complete the acquisition of 128 Taco Bell restaurants across the Southeast U.S. in the fourth quarter. This acquisition will strengthen our equity-owned restaurant base with high-margin, mature assets, contribute to EBITDA and operating profit growth and unlock significant new development opportunities while reinforcing our role in leading the U.S. system through equity operations.

•We announced new leadership appointments effective October 1. Ranjith Roy has been promoted to Yum! Brands Chief Financial Officer. Sean Tresvant will now serve as Taco Bell Chief Executive Officer and Yum! Brands Chief Consumer Officer. Jim Dausch has been promoted to Yum! Brands Chief Digital & Technology Officer and President of Byte by Yum!.

THIRD-QUARTER HIGHLIGHTS

•Worldwide system sales grew 5%, excluding foreign currency translation, led by Taco Bell at 9% and KFC at 6%.

•Unit count increased 3% including 1,131 gross new units in the quarter.

•Record digital system sales reaching $10 billion, with record digital mix of approximately 60%.

•Foreign currency translation favorably impacted divisional operating profit by $7 million.

Reported Results

% Change

System Sales

Ex F/X

Same-Store Sales

Units

GAAP Operating Profit

Core

Operating Profit1

KFC Division

+6

+3

+6

Taco Bell Division

+9

+7

+3

+7

+7

Pizza Hut Division

(1)

(1)

Even

(8)

(8)

Worldwide

+5

+3

+3

+8

+7

Third-Quarter

Year-to-Date

% Change

% Change

GAAP EPS

+5

(2)

Less Special Items EPS1

NM

NM

EPS Excluding Special Items

1 See reconciliation of Non-GAAP Measurements to GAAP Results within this release for further detail of Core Operating Profit and Special Items.

All comparisons are versus the same period a year ago.

System sales growth figures exclude foreign currency translation ("F/X") and core operating profit growth figures exclude F/X and Special Items. Special Items are not allocated to any segment and therefore only impact worldwide GAAP results. See reconciliation of Non-GAAP Measurements to GAAP Results within this release for further details.

Digital system sales includes all transactions at system restaurants where consumers utilize ordering interaction that is primarily facilitated by automated technology.

Yum! Brands, Inc. • 1900 Colonel Sanders Lane • Louisville, KY 40213 • P: 502 874-8300 • investors.yum.com

KFC DIVISION

Third-Quarter

Year-to-Date

%/ppts Change

%/ppts Change

Reported

Ex F/X

Reported

Ex F/X

Restaurants

+6

N/A

+6

N/A

System Sales ($MM)

+8

+6

+6

+5

Same-Store Sales Growth (%)

+3

(4)

NM

NM

+2

(3)

NM

NM

Franchise and Property Revenues ($MM)

+8

+7

+7

Operating Profit ($MM)

Operating Margin (%)

Third-Quarter (% Change)

Year-to-Date (% Change)

International

U.S.

International

U.S.

System Sales Growth Ex F/X

+7

Even

+7

(3)

Same-Store Sales Growth

+3

+2

+3

(1)

•KFC Division opened 760 gross new restaurants across 60 countries.

•Company-owned restaurant margins were 13.7%, up 120 basis points year-over-year.

•Foreign currency translation favorably impacted operating profit by $7 million.

KFC Markets1

Percent of KFC System Sales2

System Sales Growth Ex F/X

Third-Quarter

(% Change)

Year-to-Date

(% Change)

China

+6

+5

United States

Even

(3)

Europe

+6

+7

Asia

+7

+8

Latin America

8%

Australia

7%

+4

+3

United Kingdom

6%

+6

Middle East / Turkey / North Africa

6%

+5

+9

Africa

5%

Canada

2%

+5

+8

India

2%

+6

+8

1Refer to investors.yum.com/financial-information/financial-reports/ for a list of the countries within each of the markets.

Yum! Brands, Inc. • 1900 Colonel Sanders Lane • Louisville, KY 40213 • P: 502 874-8300 • investors.yum.com

TACO BELL DIVISION

Third-Quarter

Year-to-Date

%/ppts Change

%/ppts Change

Reported

Ex F/X

Reported

Ex F/X

Restaurants

+3

N/A

+3

N/A

System Sales ($MM)

+9

+9

+9

+9

Same-Store Sales Growth (%)

+7

+4

NM

NM

+7

+3

NM

NM

Franchise and Property Revenues ($MM)

+8

+8

+8

+8

Operating Profit ($MM)

+7

+7

+9

+9

Operating Margin (%)

Even

Even

•Taco Bell Division opened 74 gross new restaurants across 14 countries.

•Taco Bell U.S. system sales grew 9% and Taco Bell International system sales, excluding foreign currency translation, grew 12%.

•Taco Bell U.S. same-store sales grew 7% and Taco Bell International same-store sales grew 6%.

•Taco Bell U.S. company-owned restaurant margins were 23.9%, a 50 basis point increase year-over-year.

PIZZA HUT DIVISION

Third-Quarter

Year-to-Date

%/ppts Change

%/ppts Change

Reported

Ex F/X

Reported

Ex F/X

Restaurants

Even

N/A

Even

N/A

System Sales ($MM)

Even

(1)

(2)

(2)

Same-Store Sales Growth (%)

(1)

(4)

NM

NM

(1)

(5)

NM

NM

Franchise and Property Revenues ($MM)

(3)

(3)

(2)

(2)

Operating Profit ($MM)

(8)

(8)

Operating Margin (%)

Third-Quarter (% Change)

Year-to-Date (% Change)

International

U.S.

International

U.S.

System Sales Growth Ex F/X

+3

(7)

+2

(7)

Same-Store Sales Growth

+2

(6)

+1

(5)

•Pizza Hut Division opened 289 gross new restaurants across 31 countries.

•Foreign currency translation had a negligible impact on operating profit.

3

Pizza Hut Markets1

Percent of Pizza Hut System Sales2

System Sales Growth Ex F/X

Third-Quarter

(% Change)

Year-to-Date

(% Change)

United States

(7)

(7)

China

+6

+2

Asia

+3

+4

Europe

(1)

(2)

Latin America

7%

Even

(2)

Middle East / Africa

4%

+5

+9

Canada

3%

+1

+2

India

2%

+2

+4

HABIT BURGER & GRILL DIVISION

•Habit Burger & Grill Division opened 8 gross new restaurants.

•Habit Burger & Grill Division system sales grew 3% and same-store sales grew 1%.

OTHER ITEMS

•During the third quarter of 2025 a subsidiary of Taco Bell Corp. issued $1.5 billion of Securitization Notes. Proceeds were used to repay existing debt and will be used for general corporate purposes including purchases of franchised restaurants.

•See reconciliation of Non-GAAP Measurements to GAAP results within this release for further detail of Special Items by financial statement line item including the impact of Special Items on General and administrative expenses.

•Disclosures pertaining to outstanding debt in our Restricted Group capital structure will be provided at the time of the filing of the third-quarter Form 10-Q.

LONG-TERM GROWTH ALGORITHM

•The Company targets the following long-term financial performance metrics, first announced in 2022, that it believes it can achieve over an extended period of time, on average:

G1•5% Unit Growth

G2•7% System Sales Growth, excluding F/X and 53rd week; and

G3•At least 8% Core Operating Profit Growth, excluding F/X and 53rd week3

1Refer to investors.yum.com/financial-information/financial-reports/ for a list of the countries within each of the markets.

3At this time, we are unable to forecast any Special Items or any impact from changes in F/X rates, and therefore cannot provide an estimate of Operating Profit Growth on a GAAP basis.

4

CONFERENCE CALL

Yum! Brands, Inc. will host a conference call to review the company's financial performance and strategies at 8:15 a.m. Eastern Time November 4, 2025. The number is 646/844-6383 for U.S. callers, 833/950-0062 for Canada callers, and +1/646-844-6383 for international callers, conference ID 604941.

The call will be available for playback beginning at 10:00 a.m. Eastern Time November 4, 2025 through November 11, 2025. To access the playback, dial 866/813-9403 in the U.S., 226/828-7578 in Canada, and +1/929-458-6194 internationally, conference ID 462141.

The webcast and the playback can be accessed by visiting Yum! Brands' website, investors.yum.com/events-and-presentations and selecting “Q3 2025 Yum! Brands, Inc. Earnings Call.”

ADDITIONAL INFORMATION ONLINE

Quarter-end dates for each division, restaurant count details, definitions of terms and Restricted Group financial information are available at investors.yum.com. Reconciliation of non-GAAP financial measures to the most directly comparable GAAP measures are included in our Condensed Consolidated Summary of Results.

FORWARD-LOOKING STATEMENTS

This announcement may contain “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,” “seek,” “project,” “model,” “ongoing,” “will,” “should,” “forecast,” “outlook” or similar terminology. These statements are based on and reflect our current expectations, estimates, assumptions and/ or projections, our perception of historical trends and current conditions, as well as other factors that we believe are appropriate and reasonable under the circumstances.

Forward-looking statements are neither predictions nor guarantees of future events, circumstances or performance and are inherently subject to known and unknown risks, uncertainties and assumptions that could cause our actual results to differ materially from those indicated by those statements. There can be no assurance that our expectations, estimates, assumptions and/or projections, including with respect to the future earnings and performance or capital structure of Yum! Brands, will prove to be correct or that any of our expectations, estimates or projections will be achieved.

Numerous factors could cause our actual results and events to differ materially from those expressed or implied by forward-looking statements, including, without limitation: food safety and food- or beverage-borne illness concerns; adverse impacts of health epidemics, deterioration in public health conditions or the occurrence of other catastrophic or unforeseen events; the success and financial stability of our concepts’ franchisees, particularly in light of challenging macroeconomic conditions; the success of our development strategy; anticipated benefits from past or potential future acquisitions, investments, other strategic transactions or initiatives, or our portfolio business model; the possibility that we may not be able to realize the anticipated benefits of a strategic review of the Pizza Hut business or any potential transaction involving Pizza Hut; our significant exposure to the Chinese market; our global operations and related exposure to geopolitical instability, including as a result of the Middle East conflict as well as the expansion or threatened expansion of restrictive trade policies which could also impact sentiment for U.S. brands; foreign currency risks and foreign exchange controls; our ability to protect the integrity or availability of IT systems or the security of confidential information and other cybersecurity risks; compliance with data privacy and data protection legal requirements and reporting obligations; our ability to successfully and securely implement technology initiatives, including utilization of artificial intelligence; our increasing dependence on digital commerce platforms; the impact of social media; our ability to protect our trademarks or other intellectual property; shortages or interruptions in the availability and the delivery of food, equipment and other supplies; the loss of key personnel or failure to successfully transition senior management, labor shortages and increased labor costs, including as a result of state and local legislation related to wages and working conditions; changes in food prices and other operating costs; our corporate reputation, the value and perception of our brands and changes in consumer preferences such as wellness trends; evolving expectations and requirements with respect to social and environmental sustainability matters; adverse effects of severe weather and climate change; pending or future litigation and legal claims or proceedings; changes in, or noncompliance with, legal requirements; tax matters, including changes in tax rates or laws, impositions of new taxes, tax implications of our restructurings, or disagreements with taxing authorities; changes in consumer discretionary spending and macroeconomic conditions, including inflationary pressures and elevated interest rates; competition within the retail food industry; and risks relating to our level of indebtedness.

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. The forward-looking statements included in this announcement are only made as of the date of this announcement and we disclaim any obligation to publicly update any forward-looking statement to reflect subsequent events or circumstances.

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 most recently filed Annual Report on Form 10-K and Quarterly Report on Form 10-Q) for additional detail about factors that could affect our financial and other results.

Yum! Brands, Inc., based in Louisville, Kentucky, and its subsidiaries franchise or operate a system of over 62,000 restaurants in more than 155 countries and territories under the company’s concepts – KFC, Taco Bell, Pizza Hut and Habit Burger & Grill. The Company's KFC, Taco Bell and Pizza Hut brands are global leaders of the chicken, Mexican-inspired food and pizza categories, respectively. Habit Burger & Grill is a fast casual restaurant concept specializing in made-to-order chargrilled burgers, sandwiches and more. In 2024, Yum! was named to the Dow Jones Sustainability Index North America and 3BL’s list of 100 Best Corporate Citizens. In 2025, the Company was recognized among TIME magazine’s list of Best Companies for Future Leaders.

In addition, KFC, Taco Bell and Pizza Hut led Entrepreneur's Top Global Franchises 2024 list and were ranked in the first 25 of Entrepreneur’s 2025 Franchise 500, with Taco Bell securing the No. 1 spot in North America for the fifth consecutive year.

Analysts are invited to contact:

Members of the media are invited to contact:

5

YUM! Brands, Inc.

Condensed Consolidated Summary of Results

(amounts in millions, except per share amounts)

(unaudited)

Quarter ended

% Change

Year to date

% Change

B/(W)

B/(W)

Revenues

Company sales

$

$

$

$

Franchise and property revenues

7

5

Franchise contributions for advertising and other services

6

7

Total revenues

8

Costs and Expenses, Net

Company restaurant expenses

General and administrative expenses

(7)

(7)

Franchise and property expenses

6

Franchise advertising and other services expense

(7)

(7)

Refranchising (gain) loss

6

Other (income) expense

(1)

(4)

NM

NM

Total costs and expenses, net

(9)

Operating Profit

8

5

Investment (income) expense, net

—

(1)

NM

(1)

NM

Other pension (income) expense

1

(2)

—

(5)

Interest expense, net

(4)

(3)

Income before income taxes

8

7

Income tax provision

Net Income

$

$

4

$

$

(4)

Basic EPS

EPS

$

$

5

$

$

(3)

Average shares outstanding

1

1

Diluted EPS

EPS

$

$

5

$

$

(2)

Average shares outstanding

1

1

Dividends declared per common share

$

$

$

$

See accompanying notes.

6

YUM! Brands, Inc.

KFC DIVISION Operating Results

(amounts in millions)

(unaudited)

Quarter ended

% Change

Year to date

% Change

B/(W)

B/(W)

Company sales

$

$

$

$

Franchise and property revenues

7

Franchise contributions for advertising and other services

9

Total revenues

Company restaurant expenses

General and administrative expenses

(2)

(1)

Franchise and property expenses

Franchise advertising and other services expense

(9)

Other (income) expense

—

—

NM

1

(3)

NM

Total costs and expenses, net

(9)

Operating Profit

$

$

$

$

Company restaurant margin %1

%

%

%

%

Operating margin

%

%

%

%

See accompanying notes.

1See reconciliation of Non-GAAP Measurements to GAAP Results within this release for further detail of Company restaurant margin %.

7

YUM! Brands, Inc.

TACO BELL DIVISION Operating Results

(amounts in millions)

(unaudited)

Quarter ended

% Change

Year to date

% Change

B/(W)

B/(W)

Company sales

$

$

$

$

9

Franchise and property revenues

8

8

Franchise contributions for advertising and other services

9

8

Total revenues

9

Company restaurant expenses

General and administrative expenses

(8)

Franchise and property expenses

8

6

3

Franchise advertising and other services expense

(9)

(8)

Other (income) expense

—

—

NM

—

(1)

NM

Total costs and expenses, net

(9)

Operating Profit

$

$

7

$

$

9

Company restaurant margin %1

%

%

%

%

Operating margin

%

%

%

%

Even

See accompanying notes.

1See reconciliation of Non-GAAP Measurements to GAAP Results within this release for further detail of Company restaurant margin %.

8

YUM! Brands, Inc.

PIZZA HUT DIVISION Operating Results

(amounts in millions)

(unaudited)

Quarter ended

% Change

Year to date

% Change

B/(W)

B/(W)

Company sales

$

9

$

1

$

$

5

Franchise and property revenues

(3)

(2)

Franchise contributions for advertising and other services

(2)

(4)

Total revenues

1

(1)

Company restaurant expenses

1

5

General and administrative expenses

Even

(4)

Franchise and property expenses

9

Franchise advertising and other services expense

Even

1

Other (income) expense

(4)

(3)

NM

(9)

NM

Total costs and expenses, net

(6)

(8)

Operating Profit

$

$

(8)

$

$

Company restaurant margin %1

%

%

%

%

Operating margin

%

%

%

%

See accompanying notes.

1See reconciliation of Non-GAAP Measurements to GAAP Results within this release for further detail of Company restaurant margin %.

9

YUM! Brands, Inc.

Condensed Consolidated Balance Sheets

(amounts in millions)

(unaudited)

ASSETS

Current Assets

Cash and cash equivalents

$

$

Accounts and notes receivable, less allowance: $74 in 2025 and 2024

Prepaid expenses and other current assets

Total Current Assets

Property, plant and equipment, net of accumulated depreciation of $1,487 in 2025

Goodwill

Intangible assets, net

Other assets

Deferred income taxes

Total Assets

$

$

LIABILITIES AND SHAREHOLDERS' DEFICIT

Current Liabilities

Accounts payable and other current liabilities

$

$

Income taxes payable

Short-term borrowings

Total Current Liabilities

Long-term debt

Other liabilities and deferred credits

Total Liabilities

Shareholders' Deficit

Common Stock, no par value, 750 shares authorized; 278 shares issued in 2025 and 279 shares issued in 2024

—

—

Accumulated deficit

Accumulated other comprehensive loss

Total Shareholders' Deficit

Total Liabilities and Shareholders' Deficit

$

$

See accompanying notes.

YUM! Brands, Inc.

Condensed Consolidated Statements of Cash Flows

(amounts in millions)

(unaudited)

Year to date

Cash Flows - Operating Activities

Net Income

$

$

Depreciation and amortization

Refranchising (gain) loss

Investment (income) expense, net

(1)

Deferred income taxes

5

Share-based compensation expense

Changes in accounts and notes receivable

Changes in prepaid expenses and other current assets

(8)

Changes in accounts payable and other current liabilities

Changes in income taxes payable

Other, net

Net Cash Provided by Operating Activities

Cash Flows - Investing Activities

Capital spending

Proceeds from sale of Devyani Investment

—

Acquisition of KFC U.K. and Ireland restaurants

—

Other restaurant acquisitions

Proceeds from refranchising of restaurants

Maturities (purchases) of Short term investments, net

Other, net

3

Net Cash Used in Investing Activities

Cash Flows - Financing Activities

Proceeds from long-term debt

Repayments of long-term debt

Revolving credit facilities, three months or less, net

Short-term borrowings by original maturity

More than three months - proceeds

—

More than three months - payments

—

Three months or less, net

—

—

Repurchase shares of Common Stock

Dividends paid on Common Stock

Other, net

Net Cash Used in Financing Activities

Effect of Exchange Rate on Cash and Cash Equivalents

Net Increase (Decrease) in Cash, Cash Equivalents, Restricted Cash and Restricted Cash

Equivalents

Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents - Beginning of Period

Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents - End of Period

$

$

See accompanying notes.

Reconciliation of Non-GAAP Measurements to GAAP Results

(amounts in millions, except per share amounts)

(unaudited)

In addition to the results provided in accordance with Generally Accepted Accounting Principles in the United States of America ("GAAP"), the Company provides the following non-GAAP measurements.

•Diluted Earnings Per Share ("EPS") excluding Special Items (as defined below);

•Effective Tax Rate excluding Special Items;

•Core Operating Profit. Core Operating Profit excludes Special Items and foreign currency translation (“F/X”) and we use Core Operating Profit for the purposes of evaluating performance internally;

•Net Income, excluding Special Items;

•Company restaurant profit and Company restaurant margin as a percentage of sales (as defined below).

These non-GAAP measurements 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 measurements provide additional information to investors to facilitate the comparison of past and present operations.

Special Items are not included in any of our Division segment results as the Company does not believe they are indicative of our ongoing operations due to their size and/or nature. Our chief operating decision maker does not consider the impact of Special Items when assessing segment performance. The Special Items are described in (a) - (f) in the accompanying notes.

Company restaurant profit is defined as Company sales less Company restaurant expenses, both of which appear on the face of our Condensed Consolidated Statements of Income. Company restaurant expenses include those expenses incurred directly by our Company-owned restaurants in generating Company sales, including cost of food and paper, cost of restaurant-level labor, rent, depreciation and amortization of restaurant-level assets and advertising expenses incurred by and on behalf of that Company restaurant. Company restaurant margin as a percentage of sales ("Company restaurant margin %") is defined as Company restaurant profit divided by Company sales. We use Company restaurant profit for the purposes of internally evaluating the performance of our Company-owned restaurants and we believe Company restaurant profit provides useful information to investors as to the profitability of our Company-owned restaurants.

In calculating Company restaurant profit, the Company excludes revenues and expenses directly associated with our franchise operations as well as non-restaurant-level costs included in General and administrative expenses, some of which may support Company-owned restaurant operations. The Company also excludes restaurant-level asset impairment and closures expenses, which have historically not been significant, from the determination of Company restaurant profit as such expenses are not believed to be indicative of ongoing operations. Further, while we generally include depreciation and amortization of restaurant-level assets within Divisional Company restaurant expenses used to derive Divisional Company restaurant profit, we record amortization of reacquired franchise rights arising from acquisition accounting within Corporate and Unallocated Company restaurant expenses as such amortization is not believed to be indicative of ongoing Divisional results as well as to enhance the comparability of acquired stores' margins with those of existing restaurants for which reacquired franchise rights are not applicable. Company restaurant profit and Company restaurant margin % as presented may not be comparable to other similarly titled measures of other companies in the industry.

Certain non-GAAP measurements are presented excluding the impact of F/X. These amounts are derived by translating current year results at prior year average exchange rates. We believe the elimination of the F/X impact provides better year-to-year comparability without the distortion of foreign currency fluctuations.

Quarter ended

Year to date

Reconciliation of GAAP Operating Profit to Core Operating Profit

Consolidated

GAAP Operating Profit

$

$

$

$

Detail of Special Items:

(Gain) loss associated with market-wide refranchisings(a)

—

(1)

—

3

Charges associated with Resource Optimization(b)

5

Charges associated with Brand HQ Consolidation (c)

3

—

—

German acquisition and Turkey termination-related costs (d)

1

—

8

—

Pizza Hut Strategic Review (e)

8

—

8

—

Special Items Expense - Operating Profit

(Positive) Foreign Currency Impact on Division Operating Profit

(7)

N/A

(1)

N/A

Core Operating Profit

$

$

$

$

Special Items as shown above were recorded to the financial statement line items identified below.

Quarter ended

Year to date

Condensed Consolidated Summary of Results Line Item

Decrease in Franchise and property revenues

$

4

$

—

$

5

$

—

Increase in General and administrative expenses

Increase in Refranchising (gain) loss

—

(1)

—

3

Increase in Other (income) expense

—

1

(3)

1

Special Items Expense - Operating Profit

$

$

$

$

KFC Division

GAAP Operating Profit

$

$

$

$

Negative (Positive) Foreign Currency Impact

(7)

N/A

(2)

N/A

Core Operating Profit

$

$

$

$

Taco Bell Division

GAAP Operating Profit

$

$

$

$

Negative (Positive) Foreign Currency Impact

—

N/A

—

N/A

Core Operating Profit

$

$

$

$

Pizza Hut Division

GAAP Operating Profit

$

$

$

$

Negative (Positive) Foreign Currency Impact

—

N/A

1

N/A

Core Operating Profit

$

$

$

$

Habit Burger & Grill Division

GAAP Operating Profit (Loss)

$

(2)

$

1

$

—

$

(2)

Negative (Positive) Foreign Currency Impact

—

N/A

—

N/A

Core Operating Profit (Loss)

$

(2)

$

1

$

—

$

(2)

Reconciliation of GAAP Net Income to Net Income excluding Special Items

GAAP Net Income

$

$

$

$

Special Items Expense - Operating Profit

Special Items Tax Expense (Benefit)(f)

(2)

Net Income excluding Special Items

$

$

$

$

Reconciliation of Diluted EPS to Diluted EPS excluding Special Items

Diluted EPS

$

$

$

$

Less Special Items Diluted EPS

Diluted EPS excluding Special Items

$

$

$

$

Reconciliation of GAAP Effective Tax Rate to Effective Tax Rate excluding Special Items

GAAP Effective Tax Rate

%

%

%

%

Impact on Tax Rate as a result of Special Items

%

%

%

%

Effective Tax Rate excluding Special Items

%

%

%

%

Reconciliation of GAAP Operating Profit to Company Restaurant Profit

KFC Division

Taco Bell Division

Pizza Hut Division

Habit Burger & Grill Division

Corporate and Unallocated

Consolidated

GAAP Operating Profit (Loss)

$

$

$

$

(2)

$

$

Less:

Franchise and property revenues

3

(4)

Franchise contributions for advertising and other services

1

—

Add:

General and administrative expenses

Franchise and property expenses

8

1

—

Franchise advertising and other services expense

1

—

Refranchising (gain) loss

—

—

—

—

Other (income) expense

—

—

(4)

—

3

(1)

Company restaurant profit (loss)

$

$

$

(1)

$

9

$

(4)

$

Company sales

$

$

$

9

$

$

—

$

Company restaurant margin %

%

%

%

%

N/A

%

KFC Division

Taco Bell Division

Pizza Hut Division

Habit Burger & Grill Division

Corporate and Unallocated

Consolidated

GAAP Operating Profit (Loss)

$

$

$

$

1

$

$

Less:

Franchise and property revenues

3

—

Franchise contributions for advertising and other services

1

—

Add:

General and administrative expenses

Franchise and property expenses

6

9

1

—

Franchise advertising and other services expense

1

—

Refranchising (gain) loss

—

—

—

—

Other (income) expense

—

—

(3)

1

(2)

(4)

Company restaurant profit (loss)

$

$

$

—

$

$

(3)

$

Company sales

$

$

$

1

$

$

—

$

Company restaurant margin %

%

%

%

%

N/A

%

KFC Division

Taco Bell Division

Pizza Hut Division

Habit Burger & Grill Division

Corporate and Unallocated

Consolidated

GAAP Operating Profit (Loss)

$

$

$

$

—

$

$

Less:

Franchise and property revenues

8

(5)

Franchise contributions for advertising and other services

2

—

Add:

General and administrative expenses

Franchise and property expenses

3

—

Franchise advertising and other services expense

2

—

Refranchising (gain) loss

—

—

—

—

Other (income) expense

1

—

(9)

1

(8)

Company restaurant profit (loss)

$

$

$

(2)

$

$

$

Company sales

$

$

$

$

$

—

$

Company restaurant margin %

%

%

%

%

N/A

%

KFC Division

Taco Bell Division

Pizza Hut Division

Habit Burger & Grill Division

Corporate and Unallocated

Consolidated

GAAP Operating Profit (Loss)

$

$

$

$

(2)

$

$

Less:

Franchise and property revenues

7

—

Franchise contributions for advertising and other services

2

—

Add:

General and administrative expenses

Franchise and property expenses

3

—

Franchise advertising and other services expense

2

—

Refranchising (gain) loss

—

—

—

—

Other (income) expense

(3)

(1)

1

3

Company restaurant profit (loss)

$

$

$

—

$

$

(4)

$

Company sales

$

$

$

5

$

$

—

$

Company restaurant margin %

%

%

%

%

N/A

%

YUM! Brands, Inc.

Segment Results

(amounts in millions)

(unaudited)

KFC Division

Taco Bell Division

Pizza Hut Division

Habit Burger & Grill Division

Corporate and Unallocated

Consolidated

Total revenues

$

$

$

$

$

(4)

$