| | | |
Page
|
| |||
| Prospectus Supplement | | | | | | | |
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-iv | | | |
| | | | | S-1 | | | |
| | | | | S-11 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-18 | | | |
| | | | | S-23 | | | |
| | | | | S-29 | | | |
| | | | | S-34 | | | |
| | | | | S-39 | | | |
| | | | | S-40 | | | |
| | | | | S-41 | | | |
| | | |
Page
|
| |||
| Prospectus | | | | | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | |
Fiscal Year Ended
December 31,(1) |
| |||||||||||||||
| | | |
2019
|
| |
2020(2)
|
| |
2021
|
| |||||||||
| | | |
(dollars in millions, except unit amounts)
|
| |||||||||||||||
| Income Statement Data: | | | | | | | | | | | | | | | | | | | |
|
Company sales
|
| | | $ | 1,546 | | | | | $ | 1,810 | | | | | $ | 2,106 | | |
|
Franchise and property revenues
|
| | | | 2,660 | | | | | | 2,510 | | | | | | 2,900 | | |
|
Franchise contributions for advertising and other services
|
| | | | 1,391 | | | | | | 1,332 | | | | | | 1,578 | | |
|
Total revenues
|
| | | | 5,597 | | | | | | 5,652 | | | | | | 6,584 | | |
|
Company restaurant expenses
|
| | | | 1,235 | | | | | | 1,506 | | | | | | 1,725 | | |
|
General and administrative expenses
|
| | | | 917 | | | | | | 1,064 | | | | | | 1,060 | | |
|
Franchise and property expenses
|
| | | | 180 | | | | | | 145 | | | | | | 117 | | |
|
Franchise advertising and other services expense
|
| | | | 1,368 | | | | | | 1,314 | | | | | | 1,576 | | |
|
Refranchising (gain) loss
|
| | | | (37) | | | | | | (34) | | | | | | (35) | | |
|
Other (income) expense
|
| | | | 4 | | | | | | 154 | | | | | | 2 | | |
|
Total costs and expenses, net
|
| | | | 3,667 | | | | | | 4,149 | | | | | | 4,445 | | |
|
Operating profit
|
| | | | 1,930 | | | | | | 1,503 | | | | | | 2,139 | | |
|
Investment (income) expense, net
|
| | | | 67 | | | | | | (74) | | | | | | (86) | | |
|
Other pension (income) expense
|
| | | | 4 | | | | | | 14 | | | | | | 7 | | |
|
Interest expense, net
|
| | | | 486 | | | | | | 543 | | | | | | 544 | | |
|
Income before income taxes
|
| | | | 1,373 | | | | | | 1,020 | | | | | | 1,674 | | |
|
Income tax provision
|
| | | | 79 | | | | | | 116 | | | | | | 99 | | |
|
Net Income
|
| | | $ | 1,294 | | | | | $ | 904 | | | | | $ | 1,575 | | |
| Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | |
|
Capital spending
|
| | | $ | 196 | | | | | $ | 160 | | | | | $ | 230 | | |
|
Depreciation and amortization
|
| | | | 112 | | | | | | 146 | | | | | | 164 | | |
|
Proceeds from refranchising of restaurants
|
| | | | 110 | | | | | | 19 | | | | | | 85 | | |
| Other Financial and Operating Data: | | | | | | | | | | | | | | | | | | | |
| Company-owned units(3) | | | | | 913 | | | | | | 1,098 | | | | | | 1,051 | | |
| Franchised units(3) | | | | | 49,257 | | | | | | 49,255 | | | | | | 52,373 | | |
|
System sales(4)
|
| | | $ | 52,584 | | | | | $ | 50,359 | | | | | $ | 58,188 | | |
|
Financing EBITDA(5)
|
| | | $ | 2,117 | | | | | $ | 2,037 | | | | | $ | 2,398 | | |
| | | |
Fiscal Year Ended
December 31, |
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
(dollars in millions)
|
| |||||||||||||||
| Reconciliation of Financing EBITDA: | | | | | | | | | | | | | | | | | | | |
|
Net Income
|
| | | $ | 1,294 | | | | | $ | 904 | | | | | $ | 1,575 | | |
|
Income tax provision
|
| | | | 79 | | | | | | 116 | | | | | | 99 | | |
|
Investment (income) expense, net
|
| | | | 67 | | | | | | (74) | | | | | | (86) | | |
|
Other pension (income) expense
|
| | | | 4 | | | | | | 14 | | | | | | 7 | | |
|
Interest expense, net
|
| | | | 486 | | | | | | 543 | | | | | | 544 | | |
|
GAAP Operating Profit
|
| | | $ | 1,930 | | | | | $ | 1,503 | | | | | $ | 2,139 | | |
|
Special Items (Income) Expense—Operating Profit(a)
|
| | | | 11 | | | | | | 267 | | | | | | 9 | | |
|
Depreciation and amortization
|
| | | | 112 | | | | | | 146 | | | | | | 164 | | |
|
Share-based compensation(b)
|
| | | | 59 | | | | | | 97 | | | | | | 75 | | |
|
Impairment charges(c)
|
| | | | 5 | | | | | | 24 | | | | | | 11 | | |
|
Financing EBITDA
|
| | | $ | 2,117 | | | | | $ | 2,037 | | | | | $ | 2,398 | | |
| | | |
Fiscal Year Ended
December 31, |
| |||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | | |
(dollars in millions)
|
| |||||||||||||||
| Details of Special Items: | | | | | | | | | | | | | | | | | | | |
|
Refranchising gain (loss)(a)
|
| | | $ | 12 | | | | | $ | 8 | | | | | $ | 3 | | |
|
Impairment of Habit Burger Grill goodwill(b)
|
| | | | — | | | | | | (144) | | | | | | — | | |
|
Costs associated with acquisition and integration of Habit Burger Grill(c)
|
| | | | (1) | | | | | | (9) | | | | | | (4) | | |
|
Unlocking Opportunity Initiative contribution(d)
|
| | | | — | | | | | | (50) | | | | | | — | | |
|
COVID-19 relief contribution(e)
|
| | | | — | | | | | | (25) | | | | | | — | | |
|
Charges associated with resource optimization(f)
|
| | | | — | | | | | | (36) | | | | | | (9) | | |
|
Costs associated with Pizza Hut U.S. Transformation Agreement(g)
|
| | | | (13) | | | | | | (5) | | | | | | — | | |
|
Other Special Items Income (Expense)(h)
|
| | | | (9) | | | | | | (6) | | | | | | 1 | | |
|
Special Items Income (Expense)—Operating Profit
|
| | | $ | (11) | | | | | $ | (267) | | | | | $ | (9) | | |
| | | |
As of
December 31, 2021 |
| |||||||||
| | | |
Actual
|
| |
(Unaudited)
Pro Forma |
| ||||||
| | | |
(dollars in millions)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 486 | | | | | $ | | | |
|
Parent Outstanding Notes
|
| | | | 4,475 | | | | | | 3,875 | | |
|
% Notes offered hereby
|
| | | | — | | | | | | | | |
| Debt of Subsidiaries:(1) | | | | | | | | | | | | | |
|
Senior Secured Credit Facilities:
|
| | | | | | | | | | | | |
|
Revolving credit facility due 2026(2)
|
| | | | — | | | | | | — | | |
|
Term loan A due 2026
|
| | | | 750 | | | | | | 750 | | |
|
Term loan B due 2028
|
| | | | 1,489 | | | | | | 1,489 | | |
|
Senior Notes
|
| | | | 750 | | | | | | 750 | | |
|
Finance lease obligations
|
| | | | 64 | | | | | | 64 | | |
|
Total debt of Restricted Group
|
| | | | 3,053 | | | | | | 3,053 | | |
|
Taco Bell Securitization Notes
|
| | | | 3,811 | | | | | | 3,811 | | |
|
Total debt(1)
|
| | | | 11,339 | | | | | | | | |
|
Total shareholders’ deficit
|
| | | | (8,373) | | | | | | (8,373) | | |
|
Total capitalization
|
| | | $ | 2,966 | | | | | $ | | | |
|
Year
|
| |
Percentage
|
| |||
| | | | | % | | | |
| | | | | % | | | |
| | | | | % | | | |
|
and thereafter
|
| | | | 100.000% | | |
|
Name
|
| |
Principal Amount of Notes
|
| |||
|
BofA Securities, Inc.
|
| | | | | | |
|
Citigroup Global Markets Inc.
|
| | | | | | |
|
Goldman Sachs & Co. LLC
|
| | | | | | |
|
J.P. Morgan Securities LLC
|
| | | | | | |
|
Wells Fargo Securities, LLC
|
| | | | | | |
|
Fifth Third Securities, Inc.
|
| | | | | | |
|
Barclays Capital Inc.
|
| | | | | | |
|
Capital One Securities, Inc.
|
| | | | | | |
|
ING Financial Markets LLC
|
| | | | | | |
|
MUFG Securities Americas Inc.
|
| | | | | | |
|
BNP Paribas Securities Corp.
|
| | | | | | |
|
HSBC Securities (USA) Inc.
|
| | | | | | |
|
Huntington Securities, Inc.
|
| | | | | | |
|
ICBC Standard Bank Plc
|
| | | | | | |
|
PNC Capital Markets LLC
|
| | | | | | |
|
Rabo Securities USA, Inc.
|
| | | | | | |
|
Scotia Capital (USA) Inc.
|
| | | | | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | | | |
|
Siebert Williams Shank & Co., LLC
|
| | | | | | |
|
Total
|
| | | $ | | | |
|
Name
|
| |
Per Note
|
| |
Total
|
| ||||||
|
Underwriting discount for the Notes:
|
| | | $ | | | | | $ | | | ||
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 8 | | | |
| | | | | | 10 | | | |
| | | | | | 10 | | |