XML 36 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Items Affecting Comparability of Net Income, Financial Position and Cash Flows (Tables)
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2018
Items Affecting Comparability of Net Income and Cash Flows [Abstract]    
Revenue Recognition adjustments made to Condensed Consolidated Balance Sheet [Table Text Block]  
CONDENSED CONSOLIDATED BALANCE SHEET
 
As Reported 9/30/2018
 
Impact
 
Balances under Legacy GAAP 9/30/2018
ASSETS
 
 
 
 
 
Current Assets
 
 
 
 
 
Cash and cash equivalents
$
198

 
$
(22
)
 
$
176

Accounts and notes receivable, net
528

 
(101
)
 
427

Prepaid expenses and other current assets
443

 
(71
)
 
372

Advertising cooperative assets, restricted

 
197

 
197

Total Current Assets
1,169

 
3

 
1,172

 
 
 
 
 
 
Property, plant and equipment, net
1,378

 
(19
)
 
1,359

Goodwill
489

 

 
489

Intangible assets, net
84

 

 
84

Other assets
886

 
(117
)
 
769

Deferred income taxes
149

 
(25
)
 
124

Total Assets
$
4,155

 
$
(158
)
 
$
3,997

 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ DEFICIT
 
 
 
 
 
Current Liabilities
 
 
 
 
 
Accounts payable and other current liabilities
$
885

 
$
(239
)
 
$
646

Income taxes payable
14

 

 
14

Short-term borrowings
295

 

 
295

Advertising cooperative liabilities

 
197

 
197

Total Current Liabilities
1,194

 
(42
)
 
1,152

 
 
 
 
 
 
Long-term debt
9,405

 

 
9,405

Other liabilities and deferred credits
1,014

 
(337
)
 
677

Total Liabilities
11,613

 
(379
)
 
11,234

 
 
 
 
 
 
Shareholders’ Deficit
 
 
 
 
 
Accumulated deficit
(7,141
)
 
241

 
(6,900
)
Accumulated other comprehensive loss
(317
)
 
(20
)
 
(337
)
Total Shareholders’ Deficit
(7,458
)
 
221

 
(7,237
)
Total Liabilities and Shareholders’ Deficit
$
4,155

 
$
(158
)
 
$
3,997

As a result, the following adjustments were made to the Condensed Consolidated Balance Sheet as of January 1, 2018:

CONDENSED CONSOLIDATED BALANCE SHEET
 
As Reported 12/31/2017
 
Adjustments
 
 
Balances with Adoption of Topic 606 1/1/2018
ASSETS
 
 
 
 
 
 
Current Assets
 
 
 
 
 
 
Cash and cash equivalents
$
1,522

 
$
11

 
 
$
1,533

Accounts and notes receivable, net
400

 
112

 
 
512

Prepaid expenses and other current assets
384

 
76

(a) 
 
460

Advertising cooperative assets, restricted
201

 
(201
)
 
 

Total Current Assets
2,507

 
(2
)
 
 
2,505

 
 
 
 
 
 
 
Property, plant and equipment, net
1,697

 
11

 
 
1,708

Goodwill
512

 

 
 
512

Intangible assets, net
110

 

 
 
110

Other assets
346

 
118

 
 
464

Deferred income taxes
139

 
26

 
 
165

Total Assets
$
5,311

 
$
153

 
 
$
5,464

 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ DEFICIT
 
 
 
 
 
 
Current Liabilities
 
 
 
 
 
 
Accounts payable and other current liabilities
$
813

 
$
220

 
 
$
1,033

Income taxes payable
123

 

 
 
123

Short-term borrowings
375

 

 
 
375

Advertising cooperative liabilities
201

 
(201
)
 
 

Total Current Liabilities
1,512

 
19

 
 
1,531

 
 
 
 
 
 
 
Long-term debt
9,429

 

 
 
9,429

Other liabilities and deferred credits
704

 
353

 
 
1,057

Total Liabilities
11,645

 
372

 
 
12,017

 
 
 
 
 
 
 
Shareholders’ Deficit
 
 
 
 
 
 
Accumulated deficit
(6,063
)
 
(240
)
 
 
(6,303
)
Accumulated other comprehensive loss
(271
)
 
21

 
 
(250
)
Total Shareholders’ Deficit
(6,334
)
 
(219
)
 
 
(6,553
)
Total Liabilities and Shareholders’ Deficit
$
5,311

 
$
153

 
 
$
5,464


(a)
Includes $58 million of restricted cash related to advertising cooperatives. These balances can only be used to settle obligations of the respective cooperatives.
Impact of adopting Topic 606 on our Condensed Consolidated Statements of Income [Table Text Block] The following tables reflect the impact of the adoption of Topic 606 on our Condensed Consolidated Statement of Income for the quarter and year to date ended September 30, 2018 and our Condensed Consolidated Balance Sheet as of September 30, 2018.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
 
Quarter ended 9/30/2018
Revenues
As Reported
 
Impact
 
 
Balances under Legacy GAAP
Company sales
$
499

 
$

 
 
$
499

Franchise and property revenues
605

 
11

 
 
616

Franchise contributions for advertising and other services
287

 
(287
)
 
 

Total revenues
1,391

 
(276
)
 
 
1,115

Costs and Expenses, Net
 
 
 
 
 
 
Company restaurant expenses
399

 

 
 
399

General and administrative expenses
204

 

 
 
204

Franchise and property expenses
40

 
10



 
50

Franchise advertising and other services expense
288

 
(288
)
 
 

Refranchising (gain) loss
(100
)
 

 
 
(100
)
Other (income) expense
7

 

 
 
7

Total costs and expenses, net
838

 
(278
)
 
 
560

Operating Profit
553

 
2

(a) 
 
555

Investment (income) expense, net
(96
)
 

 
 
(96
)
Other pension (income) expense
4

 

 
 
4

Interest expense, net
111

 

 
 
111

Income before income taxes
534

 
2

 
 
536

Income tax provision (benefit)
80

 
(2
)
 
 
78

Net Income
$
454

 
$
4

 
 
$
458

 
 
 
 
 
 
 
Basic Earnings Per Common Share
$
1.43

 
$
0.01

 
 
$
1.44

 
 
 
 
 
 
 
Diluted Earnings Per Common Share
$
1.40

 
$
0.01

 
 
$
1.41

 
 
 
 
 
 
 


 
Year to date ended 9/30/2018
Revenues
As Reported
 
Impact
 
 
Balances under Legacy GAAP
Company sales
$
1,523

 
$

 
 
$
1,523

Franchise and property revenues
1,773

 
23

 
 
1,796

Franchise contributions for advertising and other services
834

 
(834
)
 
 

Total revenues
4,130

 
(811
)
 
 
3,319

Costs and Expenses, Net
 
 
 
 
 
 
Company restaurant expenses
1,258

 

 
 
1,258

General and administrative expenses
631

 

 
 
631

Franchise and property expenses
127

 
21

 
 
148

Franchise advertising and other services expense
834

 
(834
)
 
 

Refranchising (gain) loss
(285
)
 
4

 
 
(281
)
Other (income) expense
10

 

 
 
10

Total costs and expenses, net
2,575

 
(809
)
 
 
1,766

Operating Profit
1,555

 
(2
)
(a) 
 
1,553

Investment (income) expense, net
(185
)
 

 
 
(185
)
Other pension (income) expense
10

 

 
 
10

Interest expense, net
330

 

 
 
330

Income before income taxes
1,400

 
(2
)
 
 
1,398

Income tax provision (benefit)
192

 
(3
)
 
 
189

Net Income
$
1,208

 
$
1

 
 
$
1,209

 
 
 
 
 
 
 
Basic Earnings Per Common Share
$
3.72

 
$
0.01

 
 
$
3.73

 
 
 
 
 
 
 
Diluted Earnings Per Common Share
$
3.64

 
$

 
 
$
3.64

 
 
 
 
 
 
 
(a)
Includes $2 million and $11 million of franchise incentive payments related to the KFC U.S. Acceleration Agreement or the Pizza Hut U.S. Transformation Agreement that would have been expensed immediately and that we would not have allocated to the KFC Division or the Pizza Hut Division under Legacy GAAP for the quarter and year to date ended September 30, 2018, respectively. Upon the adoption of Topic 606, these payments have been capitalized as assets.