FORM | 10-K |
McDONALD’S CORPORATION | ||||||||
(Exact name of registrant as specified in its charter) |
Delaware | 36-2361282 | |||||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||||||||
110 North Carpenter Street, Chicago, Illinois | 60607 | |||||||||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value | MCD | New York Stock Exchange |
Page | |||||
Forward-Looking Statements | |||||
About McDonald's | |||||
Business Summary | |||||
Management's Discussion and Analysis of Financial Condition and Results of Operations | |||||
Management's View of the Business | |||||
Financial Performance | |||||
Strategic Direction | |||||
Outlook | |||||
Consolidated Operating Results | |||||
Cash Flows | |||||
Financial Position and Capital Resources | |||||
Other Matters | |||||
Other Key Information | |||||
Five-Year Summary | |||||
Market for Registrant's Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities | |||||
Risk Factors | |||||
Legal Proceedings | |||||
Properties | |||||
Information About Our Executive Officers | |||||
Availability of Company Information | |||||
Financial Statements and Supplementary Data | |||||
Controls and Procedures | |||||
Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters | |||||
Form 10-K Cross-Reference Index | |||||
FORWARD-LOOKING STATEMENTS | ||
ABOUT McDONALD'S | ||
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | ||
Operating results | ||||||||||||||||||||||||||||||||||||||
2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||||
Dollars and shares in millions, except per share data | Amount | Increase/ (decrease) | Amount | Increase/ (decrease) | Amount | |||||||||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||||||||
Sales by Company-operated restaurants | $ | 9,787 | 20 | % | $ | 8,139 | (14 | %) | $ | 9,421 | ||||||||||||||||||||||||||||
Revenues from franchised restaurants | 13,085 | 22 | 10,726 | (8) | 11,656 | |||||||||||||||||||||||||||||||||
Other revenues | 351 | 2 | 343 | 19 | 288 | |||||||||||||||||||||||||||||||||
Total revenues | 23,223 | 21 | 19,208 | (10) | 21,365 | |||||||||||||||||||||||||||||||||
Operating costs and expenses | ||||||||||||||||||||||||||||||||||||||
Company-operated restaurant expenses | 8,047 | 15 | 6,981 | (10) | 7,761 | |||||||||||||||||||||||||||||||||
Franchised restaurants-occupancy expenses | 2,335 | 6 | 2,208 | — | 2,201 | |||||||||||||||||||||||||||||||||
Other restaurant expenses | 260 | (2) | 267 | 19 | 224 | |||||||||||||||||||||||||||||||||
Selling, general & administrative expenses | ||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 330 | 10 | 301 | 14 | 262 | |||||||||||||||||||||||||||||||||
Other | 2,378 | 6 | 2,245 | 14 | 1,967 | |||||||||||||||||||||||||||||||||
Other operating (income) expense, net | (483) | n/m | (118) | 2 | (120) | |||||||||||||||||||||||||||||||||
Total operating costs and expenses | 12,867 | 8 | 11,884 | (3) | 12,295 | |||||||||||||||||||||||||||||||||
Operating income | 10,356 | 41 | 7,324 | (19) | 9,070 | |||||||||||||||||||||||||||||||||
Interest expense | 1,186 | (3) | 1,218 | 9 | 1,122 | |||||||||||||||||||||||||||||||||
Nonoperating (income) expense, net | 42 | n/m | (35) | 50 | (70) | |||||||||||||||||||||||||||||||||
Income before provision for income taxes | 9,128 | 49 | 6,141 | (23) | 8,018 | |||||||||||||||||||||||||||||||||
Provision for income taxes | 1,583 | 12 | 1,410 | (29) | 1,993 | |||||||||||||||||||||||||||||||||
Net income | $ | 7,545 | 59 | % | $ | 4,731 | (21 | %) | $ | 6,025 | ||||||||||||||||||||||||||||
Earnings per common share—diluted | $ | 10.04 | 59 | % | $ | 6.31 | (20 | %) | $ | 7.88 | ||||||||||||||||||||||||||||
Weighted-average common shares outstanding— diluted | 751.8 | — | % | 750.1 | (2 | %) | 764.9 |
Reported amount | Currency translation benefit/(cost) | ||||||||||||||||||||||||||||||||||||||||
In millions, except per share data | 2021 | 2020 | 2019 | 2021 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Revenues | $ | 23,223 | $ | 19,208 | $ | 21,365 | $ | 488 | $ | (75) | $ | (610) | |||||||||||||||||||||||||||||
Company-operated margins | 1,740 | 1,158 | 1,660 | 42 | (1) | (51) | |||||||||||||||||||||||||||||||||||
Franchised margins | 10,750 | 8,519 | 9,455 | 223 | 32 | (256) | |||||||||||||||||||||||||||||||||||
Selling, general & administrative expenses | 2,708 | 2,546 | 2,229 | (28) | (2) | 29 | |||||||||||||||||||||||||||||||||||
Operating income | 10,356 | 7,324 | 9,070 | 231 | 35 | (280) | |||||||||||||||||||||||||||||||||||
Net income | 7,545 | 4,731 | 6,025 | 150 | 26 | (165) | |||||||||||||||||||||||||||||||||||
Earnings per common share—diluted | 10.04 | 6.31 | 7.88 | 0.20 | 0.04 | (0.21) |
Diluted Earnings Per Common Share Reconciliation | ||||||||||||||||||||||||||||||||||||||||||||
Amount | Increase/(decrease) | Increase/(decrease) excluding currency translation | ||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | 2019 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||||
GAAP earnings per share-diluted | $ | 10.04 | $ | 6.31 | $ | 7.88 | 59 | % | (20 | %) | 56 | % | (20 | %) | ||||||||||||||||||||||||||||||
Strategic (gains) charges | (0.28) | (0.26) | 0.07 | |||||||||||||||||||||||||||||||||||||||||
Income tax (benefit) cost, net | (0.48) | — | (0.11) | |||||||||||||||||||||||||||||||||||||||||
Non-GAAP earnings per share-diluted | $ | 9.28 | $ | 6.05 | $ | 7.84 | 53 | % | (23 | %) | 50 | % | (23 | %) |
Revenues | |||||||||||||||||||||||||||||||||||||||||||||||
Amount | Increase/(decrease) | Increase/(decrease) excluding currency translation | |||||||||||||||||||||||||||||||||||||||||||||
Dollars in millions | 2021 | 2020 | 2019 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||
Company-operated sales: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. | $ | 2,617 | $ | 2,395 | $ | 2,490 | 9 | % | (4 | %) | 9 | % | (4 | %) | |||||||||||||||||||||||||||||||||
International Operated Markets | 6,456 | 5,114 | 6,334 | 26 | (19) | 23 | (18) | ||||||||||||||||||||||||||||||||||||||||
International Developmental Licensed Markets & Corporate | 715 | 630 | 597 | 13 | 6 | 10 | 7 | ||||||||||||||||||||||||||||||||||||||||
Total | $ | 9,788 | $ | 8,139 | $ | 9,421 | 20 | % | (14 | %) | 18 | % | (12 | %) | |||||||||||||||||||||||||||||||||
Franchised revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. | $ | 6,094 | $ | 5,261 | $ | 5,353 | 16 | % | (2 | %) | 16 | % | (2 | %) | |||||||||||||||||||||||||||||||||
International Operated Markets | 5,638 | 4,348 | 5,064 | 30 | (14) | 24 | (15) | ||||||||||||||||||||||||||||||||||||||||
International Developmental Licensed Markets & Corporate | 1,353 | 1,117 | 1,239 | 21 | (10) | 20 | (8) | ||||||||||||||||||||||||||||||||||||||||
Total | $ | 13,085 | $ | 10,726 | $ | 11,656 | 22 | % | (8 | %) | 19 | % | (8 | %) | |||||||||||||||||||||||||||||||||
Total Company-operated sales and Franchised revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. | $ | 8,711 | $ | 7,656 | $ | 7,843 | 14 | % | (2 | %) | 14 | % | (2 | %) | |||||||||||||||||||||||||||||||||
International Operated Markets | 12,094 | 9,462 | 11,398 | 28 | (17) | 23 | (17) | ||||||||||||||||||||||||||||||||||||||||
International Developmental Licensed Markets & Corporate | 2,068 | 1,747 | 1,836 | 18 | (5) | 16 | (3) | ||||||||||||||||||||||||||||||||||||||||
Total | $ | 22,873 | $ | 18,865 | $ | 21,077 | 21 | % | (10 | %) | 19 | % | (10 | %) | |||||||||||||||||||||||||||||||||
Total Other revenues | $ | 350 | $ | 343 | $ | 288 | 2 | % | 19 | % | — | % | 19 | % | |||||||||||||||||||||||||||||||||
Total Revenues | $ | 23,223 | $ | 19,208 | $ | 21,365 | 21 | % | (10 | %) | 18 | % | (10 | %) |
U.S. | |||||||||||
International Operated Markets | |||||||||||
International Developmental Licensed Markets & Corporate |
Comparable sales increases/(decreases) | ||||||||||||||||||||
2021 | 2020 | 2019 | ||||||||||||||||||
U.S. | 13.8 | % | 0.4 | % | 5.0 | % | ||||||||||||||
International Operated Markets | 21.6 | (15.0) | 6.1 | |||||||||||||||||
International Developmental Licensed Markets & Corporate | 16.6 | (10.5) | 7.2 | |||||||||||||||||
Total | 17.0 | % | (7.7 | %) | 5.9 | % |
Systemwide sales increases/(decreases)* | ||||||||||||||||||||||||||
Increase/(decrease) excluding currency translation | ||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
U.S. | 13 | % | — | % | 13 | % | — | % | ||||||||||||||||||
International Operated Markets | 29 | (13) | 24 | (14) | ||||||||||||||||||||||
International Developmental Licensed Markets & Corporate | 21 | (10) | 20 | (8) | ||||||||||||||||||||||
Total | 21 | % | (7 | %) | 18 | % | (7 | %) |
Amount | Increase/(decrease) | Increase/(decrease) excluding currency translation | |||||||||||||||||||||||||||||||||||||||||||||
Dollars in millions | 2021 | 2020 | 2019 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||
U.S. | $ | 43,344 | $ | 38,123 | $ | 37,923 | 14 | % | 1 | % | 14 | % | 1 | % | |||||||||||||||||||||||||||||||||
International Operated Markets | 33,097 | 25,446 | 28,853 | 30 | (12) | 24 | (13) | ||||||||||||||||||||||||||||||||||||||||
International Developmental Licensed Markets & Corporate | 26,234 | 21,609 | 23,981 | 21 | (10) | 21 | (8) | ||||||||||||||||||||||||||||||||||||||||
Total | $ | 102,675 | $ | 85,178 | $ | 90,757 | 21 | % | (6 | %) | 18 | % | (6 | %) | |||||||||||||||||||||||||||||||||
Ownership type | |||||||||||||||||||||||||||||||||||||||||||||||
Conventional franchised | $ | 75,956 | $ | 63,297 | $ | 66,415 | 20 | (5 | %) | 18 | % | (5 | %) | ||||||||||||||||||||||||||||||||||
Developmental licensed | 15,151 | 11,781 | 14,392 | 29 | (18) | 28 | (14) | ||||||||||||||||||||||||||||||||||||||||
Foreign affiliated | 11,568 | 10,100 | 9,950 | 15 | 2 | 13 | — | ||||||||||||||||||||||||||||||||||||||||
Total | $ | 102,675 | $ | 85,178 | $ | 90,757 | 21 | % | (6 | %) | 18 | % | (6 | %) |
Amount | Increase/(decrease) | Increase/(decrease) excluding currency translation | |||||||||||||||||||||||||||||||||||||||
Dollars in millions | 2021 | 2020 | 2019 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
Franchised: | |||||||||||||||||||||||||||||||||||||||||
U.S. | $ | 4,906 | $ | 4,097 | $ | 4,227 | 20 | % | (3 | %) | 20 | % | (3 | %) | |||||||||||||||||||||||||||
International Operated Markets | 4,516 | 3,329 | 4,018 | 36 | (17) | 29 | (19) | ||||||||||||||||||||||||||||||||||
International Developmental Licensed Markets & Corporate | 1,328 | 1,093 | 1,210 | 22 | (10) | 20 | (8) | ||||||||||||||||||||||||||||||||||
Total | $ | 10,750 | $ | 8,519 | $ | 9,455 | 26 | % | (10 | %) | 24 | % | (10 | %) | |||||||||||||||||||||||||||
Company-operated: | |||||||||||||||||||||||||||||||||||||||||
U.S. | $ | 511 | $ | 405 | $ | 388 | 26 | % | 4 | % | 26 | % | 4 | % | |||||||||||||||||||||||||||
International Operated Markets | 1,208 | 748 | 1,266 | 61 | (41) | 56 | (41) | ||||||||||||||||||||||||||||||||||
International Developmental Licensed Markets & Corporate | n/m | n/m | n/m | n/m | n/m | n/m | n/m | ||||||||||||||||||||||||||||||||||
Total | $ | 1,740 | $ | 1,158 | $ | 1,660 | 50 | % | (30 | %) | 47 | % | (30 | %) | |||||||||||||||||||||||||||
Total restaurant margins: | |||||||||||||||||||||||||||||||||||||||||
U.S. | $ | 5,417 | $ | 4,502 | $ | 4,615 | 20 | % | (2 | %) | 20 | % | (2 | %) | |||||||||||||||||||||||||||
International Operated Markets | 5,724 | 4,077 | 5,284 | 40 | (23) | 34 | (24) | ||||||||||||||||||||||||||||||||||
International Developmental Licensed Markets & Corporate | n/m | n/m | n/m | n/m | n/m | n/m | n/m | ||||||||||||||||||||||||||||||||||
Total | $ | 12,490 | $ | 9,677 | $ | 11,115 | 29 | % | (13 | %) | 26 | % | (13 | %) |
Amount | Increase/(decrease) | Increase/(decrease) excluding currency translation | ||||||||||||||||||||||||||||||||||||||||||
Dollars in millions | 2021 | 2020 | 2019 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||||||||||
U.S. | $ | 696 | $ | 625 | $ | 587 | 11 | % | 7 | % | 11 | % | 7 | % | ||||||||||||||||||||||||||||||
International Operated Markets | 692 | 700 | 629 | (1) | 11 | (5) | 11 | |||||||||||||||||||||||||||||||||||||
International Developmental Licensed Markets & Corporate(1) | 1,320 | 1,221 | 1,013 | 8 | 20 | 8 | 20 | |||||||||||||||||||||||||||||||||||||
Total Selling, General & Administrative Expenses | $ | 2,708 | $ | 2,546 | $ | 2,229 | 6 | % | 14 | % | 5 | % | 14 | % | ||||||||||||||||||||||||||||||
Less: Incentive-Based Compensation(2) | 439 | 158 | 289 | n/m | (45 | %) | n/m | (45 | %) | |||||||||||||||||||||||||||||||||||
Total Excluding Incentive-Based Compensation | $ | 2,269 | $ | 2,388 | $ | 1,940 | (5 | %) | 23 | % | (6 | %) | 23 | % |
In millions | 2021 | 2020 | 2019 | ||||||||||||||
Gains on sales of restaurant businesses | $ | (96) | $ | (23) | $ | (127) | |||||||||||
Equity in earnings of unconsolidated affiliates | (177) | (117) | (154) | ||||||||||||||
Asset dispositions and other (income) expense, net | 75 | 290 | 87 | ||||||||||||||
Impairment and other charges (gains), net | (285) | (268) | 74 | ||||||||||||||
Total | $ | (483) | $ | (118) | $ | (120) |
Amount | Increase/(decrease) | Increase/(decrease) excluding currency translation | |||||||||||||||||||||||||||||||||||||||
Dollars in millions | 2021 | 2020 | 2019 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
U.S. | $ | 4,755 | $ | 3,789 | $ | 4,069 | 25 | % | (7 | %) | 25 | % | (7 | %) | |||||||||||||||||||||||||||
International Operated Markets | 5,130 | 3,315 | 4,789 | 55 | (31) | 48 | (32) | ||||||||||||||||||||||||||||||||||
International Developmental Licensed Markets & Corporate | 471 | 220 | 212 | n/m | 4 | n/m | 12 | ||||||||||||||||||||||||||||||||||
Total | $ | 10,356 | $ | 7,324 | $ | 9,070 | 41 | % | (19 | %) | 38 | % | (20 | %) | |||||||||||||||||||||||||||
Operating margin | 44.6 | % | 38.1 | % | 42.5 | % | |||||||||||||||||||||||||||||||||||
Non-GAAP operating margin | 43.4 | % | 36.7 | % | 42.8 | % | |||||||||||||||||||||||||||||||||||
U.S. | |||||||||||
International Operated Markets | |||||||||||
International Developmental Licensed Markets & Corporate* |
Non-GAAP operating margin | Increase | Decrease |
In millions | 2021 | 2020 | 2019 | |||||||||||||||||
Interest income | $ | (9) | $ | (18) | $ | (37) | ||||||||||||||
Foreign currency and hedging activity | 37 | (3) | (48) | |||||||||||||||||
Other expense | 14 | (14) | 15 | |||||||||||||||||
Total | $ | 42 | $ | (35) | $ | (70) |
2021 | 2020 | 2019 | |||||||||||||||
U.S. | 13,438 | 13,682 | 13,846 | ||||||||||||||
International Operated Markets | 10,785 | 10,560 | 10,465 | ||||||||||||||
International Developmental Licensed Markets & Corporate | 15,808 | 14,956 | 14,384 | ||||||||||||||
Total | 40,031 | 39,198 | 38,695 |
Franchised restaurants | Company-operated restaurants |
In millions, except per share data | 2021 | 2020 | 2019 | ||||||||||||||
Number of shares repurchased | 3.4 | 4.3 | 25.0 | ||||||||||||||
Shares outstanding at year end | 745 | 745 | 746 | ||||||||||||||
Dividends declared per share | $ | 5.25 | $ | 5.04 | $ | 4.73 | |||||||||||
Treasury stock purchases (in Shareholders' equity) | $ | 846 | $ | 874 | $ | 4,980 | |||||||||||
Dividends paid | 3,919 | 3,753 | 3,582 | ||||||||||||||
Total returned to shareholders | $ | 4,765 | $ | 4,627 | $ | 8,562 |
2021 | 2020 | 2019 | |||||||||||||||
Fixed-rate debt as a percent of total debt(2,3) | 95 | % | 95 | % | 92 | % | |||||||||||
Weighted-average annual interest rate of total debt(3) | 3.2 | 3.2 | 3.2 | ||||||||||||||
Foreign currency-denominated debt as a percent of total debt(2) | 36 | 36 | 38 | ||||||||||||||
Total debt as a percent of total capitalization (total debt and total Shareholders' equity)(2) | 115 | 126 | 131 | ||||||||||||||
Cash provided by operations as a percent of total debt(2) | 26 | 17 | 24 |
In millions of U.S. Dollars | 2021 | 2020 | |||||||||
British Pounds Sterling | $ | 1,293 | $ | 1,374 | |||||||
Canadian Dollars | 904 | 878 | |||||||||
Australian Dollars | 855 | 913 | |||||||||
Russian Ruble | 518 | 533 | |||||||||
Polish Zloty | 427 | 393 |
Other Key Information | ||
Years ended December 31, | |||||||||||||||||||||||||||||
In millions, except per share and unit amounts | 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||||||||||
Consolidated Statement of Income Data | |||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||
Sales by Company-operated restaurants | $ | 9,787 | $ | 8,139 | $ | 9,421 | $ | 10,013 | $ | 12,719 | |||||||||||||||||||
Revenues from franchised restaurants | 13,085 | 10,726 | 11,656 | 11,012 | 10,101 | ||||||||||||||||||||||||
Other revenues | 351 | 343 | 288 | 233 | 140 | ||||||||||||||||||||||||
Total revenues | 23,223 | 19,208 | 21,365 | 21,258 | 22,960 | ||||||||||||||||||||||||
Operating income | 10,356 | 7,324 | 9,070 | 8,823 | 9,553 | ||||||||||||||||||||||||
Net income | 7,545 | 4,731 | 6,025 | 5,924 | 5,192 | ||||||||||||||||||||||||
Consolidated Statement of Cash Flows Data | |||||||||||||||||||||||||||||
Cash provided by operations | $ | 9,142 | $ | 6,265 | $ | 8,122 | $ | 6,967 | $ | 5,551 | |||||||||||||||||||
Cash used for (provided by) investing activities | 2,166 | 1,546 | 3,071 | 2,455 | (562) | ||||||||||||||||||||||||
Capital expenditures | 2,040 | 1,641 | 2,394 | 2,742 | 1,854 | ||||||||||||||||||||||||
Cash used for financing activities | 5,596 | 2,249 | 4,995 | 5,950 | 5,311 | ||||||||||||||||||||||||
Treasury stock purchases(1) | 846 | 874 | 4,980 | 5,247 | 4,651 | ||||||||||||||||||||||||
Common stock dividends | 3,919 | 3,753 | 3,582 | 3,256 | 3,089 | ||||||||||||||||||||||||
Financial Position | |||||||||||||||||||||||||||||
Total assets(2) | $ | 53,854 | $ | 52,627 | $ | 47,511 | $ | 32,811 | $ | 33,804 | |||||||||||||||||||
Total debt | 35,623 | 37,440 | 34,177 | 31,075 | 29,536 | ||||||||||||||||||||||||
Total shareholders’ equity (deficit) | (4,601) | (7,825) | (8,210) | (6,258) | (3,268) | ||||||||||||||||||||||||
Shares outstanding | 745 | 745 | 746 | 767 | 794 | ||||||||||||||||||||||||
Per Common Share Data | |||||||||||||||||||||||||||||
Earnings-diluted | $ | 10.04 | $ | 6.31 | $ | 7.88 | $ | 7.54 | $ | 6.37 | |||||||||||||||||||
Dividends declared | 5.25 | 5.04 | 4.73 | 4.19 | 3.83 | ||||||||||||||||||||||||
Market price at year end | 268.07 | 214.58 | 197.61 | 177.57 | 172.12 | ||||||||||||||||||||||||
Restaurant Information and Other Data | |||||||||||||||||||||||||||||
Restaurants at year end | |||||||||||||||||||||||||||||
Company-operated restaurants | 2,736 | 2,677 | 2,636 | 2,770 | 3,133 | ||||||||||||||||||||||||
Franchised restaurants | 37,295 | 36,521 | 36,059 | 35,085 | 34,108 | ||||||||||||||||||||||||
Total Systemwide restaurants | 40,031 | 39,198 | 38,695 | 37,855 | 37,241 | ||||||||||||||||||||||||
Franchised sales(3) | $ | 102,675 | $ | 85,178 | $ | 90,757 | $ | 86,134 | $ | 78,191 |
Company/Index | 12/31/2016 | 12/31/2017 | 12/31/2018 | 12/31/2019 | 12/31/2020 | 12/31/2021 | ||||||||||||||
McDonald's Corporation | $100 | $145 | $153 | $175 | $195 | $249 | ||||||||||||||
S&P 500 Index | $100 | $122 | $116 | $153 | $181 | $233 | ||||||||||||||
Dow Jones Industrials | $100 | $128 | $124 | $155 | $170 | $206 |
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(1) | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs(1) | |||||||||||||||||||||||||
October 1-31, 2021 | 1,343,834 | 241.93 | 1,343,834 | $ | 13,741,799,249 | ||||||||||||||||||||||||
November 1-30, 2021 | 1,070,261 | 250.85 | 1,070,261 | 13,473,328,837 | |||||||||||||||||||||||||
December 1-31, 2021 | 750,182 | 257.22 | 750,182 | 13,280,370,238 | |||||||||||||||||||||||||
Total | 3,164,277 | 248.57 | 3,164,277 |
RISK FACTORS | ||
Financial Statements and Supplementary Data | ||||||||
Index to consolidated financial statements | Page reference | |||||||
Consolidated statement of income for each of the three years in the period ended December 31, 2021 | ||||||||
Consolidated statement of comprehensive income for each of the three years in the period ended December 31, 2021 | ||||||||
Consolidated balance sheet at December 31, 2021 and 2020 | ||||||||
Consolidated statement of cash flows for each of the three years in the period ended December 31, 2021 | ||||||||
Consolidated statement of shareholders’ equity for each of the three years in the period ended December 31, 2021 | ||||||||
Notes to consolidated financial statements | ||||||||
Management’s assessment of internal control over financial reporting | ||||||||
Report of independent registered public accounting firm—PCAOB ID: | 42 | |||||||
Report of independent registered public accounting firm on internal control over financial reporting | ||||||||
In millions, except per share data | Years ended December 31, 2021 | 2020 | 2019 | |||||||||||||||||
REVENUES | ||||||||||||||||||||
Sales by Company-operated restaurants | $ | 9,787.4 | $ | 8,139.2 | $ | 9,420.8 | ||||||||||||||
Revenues from franchised restaurants | 13,085.4 | 10,726.1 | 11,655.7 | |||||||||||||||||
Other revenues | 350.1 | 342.5 | 287.9 | |||||||||||||||||
Total revenues | 23,222.9 | 19,207.8 | 21,364.4 | |||||||||||||||||
OPERATING COSTS AND EXPENSES | ||||||||||||||||||||
Company-operated restaurant expenses | ||||||||||||||||||||
Food & paper | 3,096.8 | 2,564.2 | 2,980.3 | |||||||||||||||||
Payroll & employee benefits | 2,677.2 | 2,416.4 | 2,704.4 | |||||||||||||||||
Occupancy & other operating expenses | 2,273.3 | 2,000.6 | 2,075.9 | |||||||||||||||||
Franchised restaurants-occupancy expenses | 2,335.0 | 2,207.5 | 2,200.6 | |||||||||||||||||
Other restaurant expenses | 260.4 | 267.0 | 223.8 | |||||||||||||||||
Selling, general & administrative expenses | ||||||||||||||||||||
Depreciation and amortization | 329.7 | 300.6 | 262.5 | |||||||||||||||||
Other | 2,377.8 | 2,245.0 | 1,966.9 | |||||||||||||||||
Other operating (income) expense, net | (483.3) | (117.5) | (119.8) | |||||||||||||||||
Total operating costs and expenses | 12,866.9 | 11,883.8 | 12,294.6 | |||||||||||||||||
Operating income | 10,356.0 | 7,324.0 | 9,069.8 | |||||||||||||||||
Interest expense-net of capitalized interest of $6.8, $6.0 and $7.4 | 1,185.8 | 1,218.1 | 1,121.9 | |||||||||||||||||
Nonoperating (income) expense, net | 42.3 | (34.8) | (70.2) | |||||||||||||||||
Income before provision for income taxes | 9,127.9 | 6,140.7 | 8,018.1 | |||||||||||||||||
Provision for income taxes | 1,582.7 | 1,410.2 | 1,992.7 | |||||||||||||||||
Net income | $ | 7,545.2 | $ | 4,730.5 | $ | 6,025.4 | ||||||||||||||
Earnings per common share–basic | $ | 10.11 | $ | 6.35 | $ | 7.95 | ||||||||||||||
Earnings per common share–diluted | $ | 10.04 | $ | 6.31 | $ | 7.88 | ||||||||||||||
Dividends declared per common share | $ | 5.25 | $ | 5.04 | $ | 4.73 | ||||||||||||||
Weighted-average shares outstanding–basic | 746.3 | 744.6 | 758.1 | |||||||||||||||||
Weighted-average shares outstanding–diluted | 751.8 | 750.1 | 764.9 |
In millions | Years ended December 31, 2021 | 2020 | 2019 | ||||||||||||||||||||
Net income | $ | 7,545.2 | $ | 4,730.5 | $ | 6,025.4 | |||||||||||||||||
Other comprehensive income (loss), net of tax | |||||||||||||||||||||||
Foreign currency translation adjustments: | |||||||||||||||||||||||
Gain (loss) recognized in accumulated other comprehensive income ("AOCI"), including net investment hedges | (216.2) | 46.0 | 127.5 | ||||||||||||||||||||
Reclassification of (gain) loss to net income | 34.7 | 17.1 | 46.8 | ||||||||||||||||||||
Foreign currency translation adjustments-net of tax benefit (expense) of $(186.5), $204.8, and $(55.4) | (181.5) | 63.1 | 174.3 | ||||||||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||
Gain (loss) recognized in AOCI | 57.6 | (129.1) | 17.3 | ||||||||||||||||||||
Reclassification of (gain) loss to net income | 28.9 | 5.8 | (37.7) | ||||||||||||||||||||
Cash flow hedges-net of tax benefit (expense) of $(24.9), $36.6, and $6.1 | 86.5 | (123.3) | (20.4) | ||||||||||||||||||||
Defined benefit pension plans: | |||||||||||||||||||||||
Gain (loss) recognized in AOCI | 108.1 | (43.5) | (24.5) | ||||||||||||||||||||
Reclassification of (gain) loss to net income | — | (0.4) | (2.6) | ||||||||||||||||||||
Defined benefit pension plans-net of tax benefit (expense) of $(36.6), $9.3, and $5.2 | 108.1 | (43.9) | (27.1) | ||||||||||||||||||||
Total other comprehensive income (loss), net of tax | 13.1 | (104.1) | 126.8 | ||||||||||||||||||||
Comprehensive income | $ | 7,558.3 | $ | 4,626.4 | $ | 6,152.2 | |||||||||||||||||
In millions, except per share data | December 31, 2021 | 2020 | ||||||||||||
ASSETS | ||||||||||||||
Current assets | ||||||||||||||
Cash and equivalents | $ | 4,709.2 | $ | 3,449.1 | ||||||||||
Accounts and notes receivable | 1,872.4 | 2,110.3 | ||||||||||||
Inventories, at cost, not in excess of market | 55.6 | 51.1 | ||||||||||||
Prepaid expenses and other current assets | 511.3 | 632.7 | ||||||||||||
Total current assets | 7,148.5 | 6,243.2 | ||||||||||||
Other assets | ||||||||||||||
Investments in and advances to affiliates | 1,201.2 | 1,297.2 | ||||||||||||
Goodwill | 2,782.5 | 2,773.1 | ||||||||||||
Miscellaneous | 4,449.5 | 3,527.4 | ||||||||||||
Total other assets | 8,433.2 | 7,597.7 | ||||||||||||
Lease right-of-use asset, net | 13,552.0 | 13,827.7 | ||||||||||||
Property and equipment | ||||||||||||||
Property and equipment, at cost | 41,916.6 | 41,476.5 | ||||||||||||
Accumulated depreciation and amortization | (17,196.0) | (16,518.3) | ||||||||||||
Net property and equipment | 24,720.6 | 24,958.2 | ||||||||||||
Total assets | $ | 53,854.3 | $ | 52,626.8 | ||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||
Current liabilities | ||||||||||||||
Accounts payable | $ | 1,006.8 | $ | 741.3 | ||||||||||
Lease liability | 705.5 | 701.5 | ||||||||||||
Income taxes | 360.7 | 741.1 | ||||||||||||
Other taxes | 236.7 | 227.0 | ||||||||||||
Accrued interest | 363.3 | 388.4 | ||||||||||||
Accrued payroll and other liabilities | 1,347.0 | 1,138.3 | ||||||||||||
Current maturities of long-term debt | — | 2,243.6 | ||||||||||||
Total current liabilities | 4,020.0 | 6,181.2 | ||||||||||||
Long-term debt | 35,622.7 | 35,196.8 | ||||||||||||
Long-term lease liability | 13,020.9 | 13,321.3 | ||||||||||||
Long-term income taxes | 1,896.8 | 1,970.7 | ||||||||||||
Deferred revenues - initial franchise fees | 738.3 | 702.0 | ||||||||||||
Other long-term liabilities | 1,081.0 | 1,054.1 | ||||||||||||
Deferred income taxes | 2,075.6 | 2,025.6 | ||||||||||||
Shareholders’ equity (deficit) | ||||||||||||||
Preferred stock, no par value; authorized – 165.0 million shares; issued – none | — | — | ||||||||||||
Common stock, $.01 par value; authorized – 3.5 billion shares; issued – 1,660.6 million shares | 16.6 | 16.6 | ||||||||||||
Additional paid-in capital | 8,231.6 | 7,903.6 | ||||||||||||
Retained earnings | 57,534.7 | 53,908.1 | ||||||||||||
Accumulated other comprehensive income (loss) | (2,573.7) | (2,586.8) | ||||||||||||
Common stock in treasury, at cost; 915.8 and 915.2 million shares | (67,810.2) | (67,066.4) | ||||||||||||
Total shareholders’ equity (deficit) | (4,601.0) | (7,824.9) | ||||||||||||
Total liabilities and shareholders’ equity (deficit) | $ | 53,854.3 | $ | 52,626.8 |
In millions | Years ended December 31, 2021 | 2020 | 2019 | |||||||||||||||||
Operating activities | ||||||||||||||||||||
Net income | $ | 7,545.2 | $ | 4,730.5 | $ | 6,025.4 | ||||||||||||||
Adjustments to reconcile to cash provided by operations | ||||||||||||||||||||
Charges and credits: | ||||||||||||||||||||
Depreciation and amortization | 1,868.1 | 1,751.4 | 1,617.9 | |||||||||||||||||
Deferred income taxes | (428.3) | 6.4 | 149.7 | |||||||||||||||||
Share-based compensation | 139.2 | 92.4 | 109.6 | |||||||||||||||||
Net gain on sale of restaurant businesses | (97.8) | (28.2) | (128.2) | |||||||||||||||||
Other | (339.1) | (75.2) | 49.2 | |||||||||||||||||
Changes in working capital items: | ||||||||||||||||||||
Accounts receivable | 309.9 | (6.8) | 27.0 | |||||||||||||||||
Inventories, prepaid expenses and other current assets | (62.2) | (68.6) | 128.8 | |||||||||||||||||
Accounts payable | 225.0 | (137.5) | (26.8) | |||||||||||||||||
Income taxes | (302.5) | (43.6) | 173.4 | |||||||||||||||||
Other accrued liabilities | 284.0 | 44.4 | (3.9) | |||||||||||||||||
Cash provided by operations | 9,141.5 | 6,265.2 | 8,122.1 | |||||||||||||||||
Investing activities | ||||||||||||||||||||
Capital expenditures | (2,040.0) | (1,640.8) | (2,393.7) | |||||||||||||||||
Purchases of restaurant and other businesses | (374.2) | (66.1) | (540.9) | |||||||||||||||||
Sales of restaurant businesses | 196.2 | 76.3 | 340.8 | |||||||||||||||||
Sales of property | 106.2 | 27.4 | 151.2 | |||||||||||||||||
Other | (53.9) | 57.4 | (628.5) | |||||||||||||||||
Cash used for investing activities | (2,165.7) | (1,545.8) | (3,071.1) | |||||||||||||||||
Financing activities | ||||||||||||||||||||
Net short-term borrowings | 15.1 | (893.1) | 799.2 | |||||||||||||||||
Long-term financing issuances | 1,154.4 | 5,543.0 | 4,499.0 | |||||||||||||||||
Long-term financing repayments | (2,240.0) | (2,411.7) | (2,061.9) | |||||||||||||||||
Treasury stock purchases | (845.5) | (907.8) | (4,976.2) | |||||||||||||||||
Common stock dividends | (3,918.6) | (3,752.9) | (3,581.9) | |||||||||||||||||
Proceeds from stock option exercises | 285.7 | 295.5 | 350.5 | |||||||||||||||||
Other | (46.7) | (122.0) | (23.5) | |||||||||||||||||
Cash used for financing activities | (5,595.6) | (2,249.0) | (4,994.8) | |||||||||||||||||
Effect of exchange rates on cash and equivalents | (120.1) | 80.2 | (23.7) | |||||||||||||||||
Cash and equivalents increase | 1,260.1 | 2,550.6 | 32.5 | |||||||||||||||||
Cash and equivalents at beginning of year | 3,449.1 | 898.5 | 866.0 | |||||||||||||||||
Cash and equivalents at end of year | $ | 4,709.2 | $ | 3,449.1 | $ | 898.5 | ||||||||||||||
Supplemental cash flow disclosures | ||||||||||||||||||||
Interest paid | $ | 1,197.3 | $ | 1,136.0 | $ | 1,066.5 | ||||||||||||||
Income taxes paid | 2,403.9 | 1,441.9 | 1,589.7 |
Common stock issued | Accumulated other comprehensive income (loss) | Common stock in treasury | Total shareholders’ equity (deficit) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Additional paid-in capital | Retained earnings | Pensions | Cash flow hedges | Foreign currency translation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
In millions, except per share data | Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018 | 1,660.6 | $ | 16.6 | $ | 7,376.0 | $ | 50,487.0 | $ | (216.6) | $ | 32.4 | $ | (2,425.3) | (893.5) | $ | (61,528.5) | $ | (6,258.4) | |||||||||||||||||||||||||||||||||||||||||
Net income | 6,025.4 | 6,025.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | (27.1) | (20.4) | 174.3 | 126.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income | 6,152.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock cash dividends ($4.73 per share) | (3,581.9) | (3,581.9) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury stock purchases | (25.0) | (4,980.5) | (4,980.5) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | 109.6 | 109.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock option exercises and other | 168.3 | 4.2 | 180.4 | 348.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | 1,660.6 | 16.6 | 7,653.9 | 52,930.5 | (243.7) | 12.0 | (2,251.0) | (914.3) | (66,328.6) | (8,210.3) | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income | 4,730.5 | 4,730.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | (43.9) | (123.3) | 63.1 | (104.1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income | 4,626.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock cash dividends ($5.04 per share) | (3,752.9) | (3,752.9) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury stock purchases | (4.3) | (874.1) | (874.1) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | 92.4 | 92.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock option exercises and other | 157.3 | 3.4 | 136.3 | 293.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020 | 1,660.6 | 16.6 | 7,903.6 | 53,908.1 | (287.6) | (111.3) | (2,187.9) | (915.2) | (67,066.4) | (7,824.9) | |||||||||||||||||||||||||||||||||||||||||||||||||
Net income | 7,545.2 | 7,545.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | 108.1 | 86.5 | (181.5) | 13.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income | 7,558.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common stock cash dividends ($5.25 per share) | (3,918.6) | (3,918.6) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury stock purchases | (3.4) | (845.5) | (845.5) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | 139.2 | 139.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock option exercises and other | 188.8 | 2.8 | 101.7 | 290.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021 | 1,660.6 | $ | 16.6 | $ | 8,231.6 | $ | 57,534.7 | $ | (179.5) | $ | (24.8) | $ | (2,369.4) | (915.8) | $ | (67,810.2) | $ | (4,601.0) |
Notes to Consolidated Financial Statements | ||
Summary of Significant Accounting Policies | ||
Restaurants at December 31, | 2021 | 2020 | 2019 | ||||||||||||||
Conventional franchised | 21,607 | 21,712 | 21,837 | ||||||||||||||
Developmental licensed | 7,913 | 7,663 | 7,648 | ||||||||||||||
Foreign affiliated | 7,775 | 7,146 | 6,574 | ||||||||||||||
Total Franchised | 37,295 | 36,521 | 36,059 | ||||||||||||||
Company-operated | 2,736 | 2,677 | 2,636 | ||||||||||||||
Total Systemwide restaurants | 40,031 | 39,198 | 38,695 |
In millions | U.S. | International Operated Markets | International Developmental Licensed Markets & Corporate | Consolidated | |||||||||||||||||||
Balance at December 31, 2020 | $ | 1,625.5 | $ | 1,147.6 | $ | — | $ | 2,773.1 | |||||||||||||||
Net restaurant purchases (sales) | 47.9 | 16.9 | — | 64.8 | |||||||||||||||||||
Currency translation | — | (55.4) | — | (55.4) | |||||||||||||||||||
Balance at December 31, 2021 | $ | 1,673.4 | $ | 1,109.1 | $ | — | $ | 2,782.5 |
December 31, 2021 | |||||||||||||||||||||||
In millions | Level 1 (1) | Level 2 | Carrying Value | ||||||||||||||||||||
Derivative assets | $ | 209.8 | $ | 79.8 | $ | 289.6 | |||||||||||||||||
Derivative liabilities | $ | (7.9) | $ | (7.9) | |||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||
In millions | Level 1 (1) | Level 2 | Carrying Value | ||||||||||||||||||||
Derivative assets | $ | 185.6 | $ | 41.4 | $ | 227.0 | |||||||||||||||||
Derivative liabilities | $ | (97.5) | $ | (97.5) | |||||||||||||||||||
Segment and Geographic Information | ||
In millions | 2021 | 2020 | 2019 | |||||||||||||||||
U.S. | $ | 8,865.0 | $ | 7,828.5 | $ | 8,002.8 | ||||||||||||||
International Operated Markets | 12,219.8 | 9,570.7 | 11,480.1 | |||||||||||||||||
International Developmental Licensed Markets & Corporate | 2,138.1 | 1,808.6 | 1,881.5 | |||||||||||||||||
Total revenues | $ | 23,222.9 | $ | 19,207.8 | $ | 21,364.4 | ||||||||||||||
U.S. | $ | 4,754.7 | $ | 3,789.1 | $ | 4,068.7 | ||||||||||||||
International Operated Markets | 5,130.6 | 3,315.1 | 4,789.0 | |||||||||||||||||
International Developmental Licensed Markets & Corporate | 470.7 | 219.8 | 212.1 | |||||||||||||||||
Total operating income | $ | 10,356.0 | $ | 7,324.0 | $ | 9,069.8 | ||||||||||||||
U.S. | $ | 21,280.3 | $ | 21,010.0 | $ | 21,376.9 | ||||||||||||||
International Operated Markets | 24,186.1 | 24,744.0 | 22,847.5 | |||||||||||||||||
International Developmental Licensed Markets & Corporate | 8,387.9 | 6,872.8 | 3,286.4 | |||||||||||||||||
Total assets | $ | 53,854.3 | $ | 52,626.8 | $ | 47,510.8 | ||||||||||||||
U.S. | $ | 940.7 | $ | 890.4 | $ | 1,480.5 | ||||||||||||||
International Operated Markets | 1,050.6 | 731.5 | 886.6 | |||||||||||||||||
International Developmental Licensed Markets & Corporate | 48.7 | 18.9 | 26.6 | |||||||||||||||||
Total capital expenditures | $ | 2,040.0 | $ | 1,640.8 | $ | 2,393.7 | ||||||||||||||
U.S. | $ | 840.7 | $ | 813.8 | $ | 730.2 | ||||||||||||||
International Operated Markets | 726.4 | 678.5 | 669.3 | |||||||||||||||||
International Developmental Licensed Markets & Corporate | 301.0 | 259.1 | 218.4 | |||||||||||||||||
Total depreciation and amortization | $ | 1,868.1 | $ | 1,751.4 | $ | 1,617.9 |
Property and Equipment | ||
In millions | 'December 31, 2021 | 2020 | ||||||||||||
Land | $ | 6,487.6 | $ | 6,349.1 | ||||||||||
Buildings and improvements on owned land | 18,666.0 | 18,218.9 | ||||||||||||
Buildings and improvements on leased land | 13,283.3 | 13,364.5 | ||||||||||||
Equipment, signs and seating | 3,032.0 | 3,119.0 | ||||||||||||
Other | 447.7 | 425.0 | ||||||||||||
Property and equipment, at cost | 41,916.6 | 41,476.5 | ||||||||||||
Accumulated depreciation and amortization | (17,196.0) | (16,518.3) | ||||||||||||
Net property and equipment | $ | 24,720.6 | $ | 24,958.2 |
Franchise Arrangements | ||
In millions | 2021 | 2020 | 2019 | ||||||||||||||
Rents | $ | 8,381.1 | $ | 6,844.7 | $ | 7,500.2 | |||||||||||
Royalties | 4,645.1 | 3,831.5 | 4,107.1 | ||||||||||||||
Initial fees | 59.2 | 49.9 | 48.4 | ||||||||||||||
Revenues from franchised restaurants | $ | 13,085.4 | $ | 10,726.1 | $ | 11,655.7 |
In millions | Owned sites | Leased sites | Total | |||||||||||||||||
2022 | $ | 1,577.0 | $ | 1,485.6 | $ | 3,062.6 | ||||||||||||||
2023 | 1,523.5 | 1,426.6 | 2,950.1 | |||||||||||||||||
2024 | 1,484.0 | 1,372.0 | 2,856.0 | |||||||||||||||||
2025 | 1,439.3 | 1,311.0 | 2,750.3 | |||||||||||||||||
2026 | 1,390.9 | 1,255.5 | 2,646.4 | |||||||||||||||||
Thereafter | 10,441.4 | 9,076.4 | 19,517.8 | |||||||||||||||||
Total minimum payments | $ | 17,856.1 | $ | 15,927.1 | $ | 33,783.2 |
Leasing Arrangements | ||
In millions | 2021 | 2020 | 2019 | ||||||||||||||
Restaurants | $ | 1,486.3 | $ | 1,399.5 | $ | 1,530.4 | |||||||||||
Other | 74.0 | 79.8 | 76.4 | ||||||||||||||
Total rent expense | $ | 1,560.3 | $ | 1,479.3 | $ | 1,606.8 |
In millions | Total * | ||||
2022 | $ | 1,205.7 | |||
2023 | 1,173.5 | ||||
2024 | 1,138.5 | ||||
2025 | 1,098.9 | ||||
2026 | 1,043.7 | ||||
Thereafter | 13,784.7 | ||||
Total lease payments | 19,445.0 | ||||
Less: imputed interest | (5,718.6) | ||||
Present value of lease liability | $ | 13,726.4 |
Contingencies | ||
Other Operating (Income) Expense, Net | ||
In millions | 2021 | 2020 | 2019 | ||||||||||||||
Gains on sales of restaurant businesses | $ | (96.6) | $ | (23.3) | $ | (127.5) | |||||||||||
Equity in earnings of unconsolidated affiliates | (176.7) | (117.4) | (153.8) | ||||||||||||||
Asset dispositions and other (income) expense, net | 75.4 | 290.7 | 87.2 | ||||||||||||||
Impairment and other charges (gains), net | (285.4) | (267.5) | 74.3 | ||||||||||||||
Total | $ | (483.3) | $ | (117.5) | $ | (119.8) |
Income Taxes | ||
In millions | 2021 | 2020 | 2019 | ||||||||||||||
U.S. | $ | 2,413.9 | $ | 1,390.4 | $ | 2,159.1 | |||||||||||
Outside the U.S. | 6,714.0 | 4,750.3 | 5,859.0 | ||||||||||||||
Income before provision for income taxes * | $ | 9,127.9 | $ | 6,140.7 | $ | 8,018.1 |
In millions | 2021 | 2020 | 2019 | ||||||||||||||
U.S. federal | $ | 887.6 | $ | 554.1 | $ | 521.8 | |||||||||||
U.S. state | 228.1 | 119.1 | 194.7 | ||||||||||||||
Outside the U.S. | 895.3 | 730.6 | 1,126.5 | ||||||||||||||
Current tax provision | 2,011.0 | 1,403.8 | 1,843.0 | ||||||||||||||
U.S. federal | (177.4) | 870.3 | 38.5 | ||||||||||||||
U.S. state | (24.1) | 73.3 | 20.0 | ||||||||||||||
Outside the U.S. | (226.8) | (937.2) | 91.2 | ||||||||||||||
Deferred tax provision | (428.3) | 6.4 | 149.7 | ||||||||||||||
Provision for income taxes | $ | 1,582.7 | $ | 1,410.2 | $ | 1,992.7 |
In millions | December 31, 2021 | 2020 | |||||||||||||||
Lease right-of-use asset | $ | 3,462.7 | $ | 3,427.3 | |||||||||||||
Property and equipment | 1,648.6 | 1,600.4 | |||||||||||||||
Intangible assets | 696.0 | 1,046.2 | |||||||||||||||
Other | 490.8 | 322.4 | |||||||||||||||
Total deferred tax liabilities | 6,298.1 | 6,396.3 | |||||||||||||||
Lease liability | (3,516.9) | (3,462.0) | |||||||||||||||
Intangible assets | (2,524.6) | (2,095.9) | |||||||||||||||
Property and equipment | (647.1) | (593.8) | |||||||||||||||
Deferred foreign tax credits | (311.5) | (289.3) | |||||||||||||||
Employee benefit plans | (153.6) | (190.8) | |||||||||||||||
Deferred revenue | (121.4) | (154.8) | |||||||||||||||
Operating loss carryforwards | (96.1) | (86.8) | |||||||||||||||
Other | (284.4) | (449.0) | |||||||||||||||
Total deferred tax assets before valuation allowance | (7,655.6) | (7,322.4) | |||||||||||||||
Valuation allowance | 1,076.1 | 816.0 | |||||||||||||||
Net deferred tax (assets) liabilities | $ | (281.4) | $ | (110.1) | |||||||||||||
Balance sheet presentation: | |||||||||||||||||
Deferred income taxes | $ | 2,075.6 | $ | 2,025.6 | |||||||||||||
Other assets-miscellaneous | (2,357.0) | (2,135.7) | |||||||||||||||
Net deferred tax (assets) liabilities | $ | (281.4) | $ | (110.1) |
2021 | 2020 | 2019 | |||||||||||||||
Statutory U.S. federal income tax rate | 21.0 | % | 21.0 | % | 21.0 | % | |||||||||||
State income taxes, net of related federal income tax benefit | 1.8 | 1.8 | 1.8 | ||||||||||||||
Foreign income taxed at different rates | 0.9 | 0.4 | 1.6 | ||||||||||||||
Tax impact of intercompany transactions | 0.1 | 2.1 | — | ||||||||||||||
Global intangible low-tax income ("GILTI") | 0.3 | 1.2 | 1.3 | ||||||||||||||
Foreign-derived intangible income ("FDII") | (2.6) | (3.4) | (1.3) | ||||||||||||||
U.S./Foreign tax law changes | (3.9) | (1.8) | — | ||||||||||||||
Foreign tax credit redetermination regulations | — | — | (1.0) | ||||||||||||||
Other, net | (0.3) | 1.7 | 1.5 | ||||||||||||||
Effective income tax rates | 17.3 | % | 23.0 | % | 24.9 | % |
In millions | 2021 | 2020 | |||||||||
Balance at January 1 | $ | 1,479.2 | $ | 1,439.1 | |||||||
Decreases for positions taken in prior years | (31.9) | (71.4) | |||||||||
Increases for positions taken in prior years | 26.1 | 38.5 | |||||||||
Increases for positions related to the current year | 60.7 | 89.6 | |||||||||
Settlements with taxing authorities | (16.8) | (3.9) | |||||||||
Lapsing of statutes of limitations | (12.4) | (12.7) | |||||||||
Balance at December 31(1) | $ | 1,504.9 | $ | 1,479.2 |
Employee Benefit Plans | ||
Debt Financing | ||
Interest rates(1) December 31 | Amounts outstanding December 31 | |||||||||||||||||||||||||||||||
In millions of U.S. Dollars | Maturity dates | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||
Fixed | 3.9 | % | 3.9 | % | $ | 21,833.7 | $ | 22,734.5 | ||||||||||||||||||||||||
Floating | 1.6 | 0.9 | 1,150.0 | 1,150.0 | ||||||||||||||||||||||||||||
Total U.S. Dollar | 2022-2050 | 22,983.7 | 23,884.5 | |||||||||||||||||||||||||||||
Fixed | 1.4 | 1.5 | 8,682.3 | 9,453.9 | ||||||||||||||||||||||||||||
Floating | 2.1 | 2.1 | 341.1 | 366.5 | ||||||||||||||||||||||||||||
Total Euro | 2022-2033 | 9,023.4 | 9,820.4 | |||||||||||||||||||||||||||||
Fixed | 3.4 | 3.4 | 797.9 | 845.1 | ||||||||||||||||||||||||||||
Floating | 1.2 | 1.2 | 217.9 | 230.8 | ||||||||||||||||||||||||||||
Total Australian Dollar | 2024-2029 | 1,015.8 | 1,075.9 | |||||||||||||||||||||||||||||
Total British Pounds Sterling - Fixed | 2032-2054 | 4.2 | 4.2 | 1,145.0 | 1,156.4 | |||||||||||||||||||||||||||
Total Canadian Dollar - Fixed | 2025 | 3.1 | 3.1 | 790.6 | 784.9 | |||||||||||||||||||||||||||
Total Japanese Yen - Fixed | 2030 | 2.9 | 2.9 | 108.6 | 121.1 | |||||||||||||||||||||||||||
Fixed | 0.2 | 0.2 | 438.2 | 451.9 | ||||||||||||||||||||||||||||
Floating | 2.4 | 1.9 | 257.1 | 265.7 | ||||||||||||||||||||||||||||
Total other currencies(2) | 2022-2024 | 695.3 | 717.6 | |||||||||||||||||||||||||||||
Debt obligations before fair value adjustments and deferred debt costs(3) | 35,762.4 | 37,560.8 | ||||||||||||||||||||||||||||||
Fair value adjustments(4) | 4.8 | 35.8 | ||||||||||||||||||||||||||||||
Deferred debt costs | (144.5) | (156.2) | ||||||||||||||||||||||||||||||
Total debt obligations | $ | 35,622.7 | $ | 37,440.4 |
Share-based Compensation | ||
In millions, except per share data | 2021 | 2020 | 2019 | ||||||||||||||
Share-based compensation expense | $ | 139.2 | $ | 92.4 | $ | 109.6 | |||||||||||
After tax | $ | 120.4 | $ | 78.3 | $ | 94.2 | |||||||||||
Earnings per common share-diluted | $ | 0.16 | $ | 0.10 | $ | 0.12 |
2021 | 2020 | 2019 | |||||||||
Expected dividend yield | 2.4 | % | 2.3 | % | 2.7 | % | |||||
Expected stock price volatility | 21.8 | % | 19.1 | % | 18.9 | % | |||||
Risk-free interest rate | 0.7 | % | 1.4 | % | 2.5 | % | |||||
Expected life of options (in years) | 5.7 | 5.7 | 5.8 | ||||||||
Fair value per option granted | $ | 30.91 | $ | 29.40 | $ | 25.60 |
2021 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Options | Shares in millions | Weighted- average exercise price | Weighted- average remaining contractual life in years | Aggregate intrinsic value in millions | Shares in millions | Weighted- average exercise price | Shares in millions | Weighted- average exercise price | |||||||||||||||||||||||||||||||||||||||||||||||||||
Outstanding at beginning of year | 13.4 | $ | 139.44 | 14.6 | $ | 124.21 | 16.6 | $ | 113.06 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Granted | 2.1 | 215.73 | 1.8 | 214.18 | 2.0 | 175.17 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercised | (2.4) | 115.29 | (2.8) | 104.58 | (3.6) | 97.70 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Forfeited/expired | (1.1) | 160.50 | (0.2) | 184.69 | (0.4) | 154.65 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Outstanding at end of year | 12.0 | $ | 156.13 | 5.8 | $ | 1,343.7 | 13.4 | $ | 139.44 | 14.6 | $ | 124.21 | |||||||||||||||||||||||||||||||||||||||||||||||
Exercisable at end of year | 7.8 | $ | 130.70 | 4.5 | $ | 1,078.2 | 8.8 | 9.2 |
2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||||||||||
RSUs | Shares in millions | Weighted- average grant date fair value | Shares in millions | Weighted- average grant date fair value | Shares in millions | Weighted- average grant date fair value | ||||||||||||||||||||||||||||||||||||||
Nonvested at beginning of year | 1.3 | $ | 176.81 | 1.4 | $ | 150.95 | 1.5 | $ | 132.56 | |||||||||||||||||||||||||||||||||||
Granted | 0.6 | 206.92 | 0.6 | 201.92 | 0.6 | 171.48 | ||||||||||||||||||||||||||||||||||||||
Vested | (0.4) | 153.55 | (0.6) | 127.99 | (0.6) | 116.42 | ||||||||||||||||||||||||||||||||||||||
Forfeited | (0.2) | 168.38 | (0.1) | 172.45 | (0.1) | 153.58 | ||||||||||||||||||||||||||||||||||||||
Nonvested at end of year | 1.3 | $ | 197.10 | 1.3 | $ | 176.81 | 1.4 | $ | 150.95 |
Management’s Assessment of Internal Control Over Financial Reporting | ||
Report of Independent Registered Public Accounting Firm | ||
Valuation of Unrecognized Tax Benefits and Related Regulatory Actions | |||||
Description of the Matter | As described in the income taxes footnote to the consolidated financial statements, the Company’s unrecognized tax benefits, which includes transfer pricing matters, totaled $1,504.9 million at December 31, 2021. The Company, like other multi-national companies, is regularly audited by federal, state and foreign tax authorities, and tax assessments may arise several years after tax returns have been filed. Accordingly, tax liabilities are recorded when, in management’s judgment, a tax position does not meet the more likely than not threshold for recognition. For tax positions that meet the more likely than not threshold, a tax liability may still be recorded depending on management’s assessment of how the tax position will ultimately be settled. The Company may also be subject to regulatory actions related to these tax matters. The Company accrues liabilities for regulatory actions when a loss is probable and the amount or range of loss is reasonably estimable. Auditing the measurement of unrecognized tax benefits and liabilities arising from regulatory actions related to transfer pricing used in intercompany transactions was challenging because the measurement is based on judgmental interpretations of complex tax laws and legal rulings and because the pricing of the intercompany transactions is based on studies that may produce a range of outcomes (e.g., the price that would be charged in an arm’s-length transaction). | ||||
How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls over the Company’s process to assess the technical merits and measurement of these unrecognized tax benefits and related regulatory liabilities. For example, we tested management’s review of the unrecognized tax benefit calculations, which included evaluation of the comparable transactions used to determine the ranges of outcomes, pricing conclusions reached in management’s transfer pricing studies, and the assessment of other third-party information. With the assistance of our income tax professionals, we performed audit procedures that included, among others, evaluating the technical merits of the Company’s positions and testing the measurement of unrecognized tax benefits and liabilities resulting from regulatory actions related to transfer pricing. For example, we assessed the inputs utilized and the pricing conclusions reached in the transfer pricing studies executed by management, and compared the methods used to alternative methods and industry benchmarks. We also reviewed the Company’s communications with the relevant tax and regulatory authorities and any advice obtained by the Company from third-party advisors. In addition, we used our knowledge of historical settlement activity, income tax laws, and other market information to evaluate the technical merits of the Company’s positions. |
Report of Independent Registered Public Accounting Firm on Internal Control Over Financial Reporting | ||
Controls and Procedures | ||
Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters | ||
Number of securities to be issued upon exercise of outstanding options, warrants and rights | Weighted-average exercise price of outstanding options, warrants and rights | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) | ||||||||||||||||||
Plan category | (a) | (b) | (c) | |||||||||||||||||
Equity compensation plans approved by security holders | 13,317,975 | (1) | $ | 160.17 | 23,256,766 | |||||||||||||||
Equity compensation plans not approved by security holders | — | — | — | |||||||||||||||||
Total | 13,317,975 | $ | 160.17 | 23,256,766 |
Exhibits and Financial Statement Schedules | ||||||||
a. | (1) | All financial statements | ||||||
Consolidated financial statements are filed as part of this Form 10-K and begin on page 38 of this Form 10-K. | ||||||||
(2) | Financial statement schedules | |||||||
No schedules are required because either the required information is not present or is not present in amounts sufficient to require submission of the schedule, or because the required information is included in the consolidated financial statements and accompanying notes filed as part of this Form 10-K. | ||||||||
b. | Exhibits | |||||||
The exhibits below are filed as part of this Form 10-K. |
(101.CAL) | Inline XBRL Taxonomy Extension Calculation Linkbase Document. | ||||||||||||||||
(101.DEF) | Inline XBRL Taxonomy Extension Definition Linkbase Document. | ||||||||||||||||
(101.LAB) | Inline XBRL Taxonomy Extension Label Linkbase Document. | ||||||||||||||||
(101.PRE) | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | ||||||||||||||||
(104) | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document. | ||||||||||||||||
* | Other instruments defining the rights of holders of long-term debt of the registrant, and all of its subsidiaries for which consolidated financial statements are required to be filed and which are not required to be registered with the SEC, are not included herein as the securities authorized thereunder, individually, do not exceed 10% of the total assets of the registrant and its subsidiaries on a consolidated basis. An agreement to furnish a copy of any such instruments to the SEC upon request has been filed with the SEC. | ||||
** | Denotes compensatory plan. |
Form 10-K Cross-Reference Index | ||
Page | |||||||||||
Part I | |||||||||||
Item 1 | Business | Pages 3-7 | |||||||||
Item 1A | Risk Factors | Pages 3, 28-34 | |||||||||
Item 1B | Unresolved Staff Comments | Not applicable | |||||||||
Item 2 | Properties | Page 35 | |||||||||
Item 3 | Legal Proceedings | Pages 34-35 | |||||||||
Item 4 | Mine Safety Disclosures | Not applicable | |||||||||
Additional Item | Information About our Executive Officers | Page 36 | |||||||||
Part II | |||||||||||
Item 5 | Market for Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities | Page 27 | |||||||||
Item 6 | [Reserved] | Not applicable | |||||||||
Item 7 | Management’s Discussion and Analysis of Financial Condition and Results of Operations | Pages 8-37 | |||||||||
Item 7A | Quantitative and Qualitative Disclosures About Market Risk | Pages 22-23 | |||||||||
Item 8 | Financial Statements and Supplementary Data | Pages 38-59 | |||||||||
Item 9 | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure | Not applicable | |||||||||
Item 9A | Controls and Procedures | Page 64 | |||||||||
Item 9B | Other Information | Not applicable | |||||||||
Item 9C | Disclosure Regarding Foreign Jurisdictions that Prevent Inspections | Not applicable | |||||||||
Part III | |||||||||||
Item 10 | Directors, Executive Officers and Corporate Governance | Page 36, (a) | |||||||||
Item 11 | Executive Compensation | (a) | |||||||||
Item 12 | Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters | Page 64, (a) | |||||||||
Item 13 | Certain Relationships and Related Transactions, and Director Independence | (a) | |||||||||
Item 14 | Principal Accounting Fees and Services | (a) | |||||||||
Part IV | |||||||||||
Item 15 | Exhibits and Financial Statement Schedules | Pages 65-67 | |||||||||
Item 16 | Form 10-K Summary | Not applicable | |||||||||
Signatures | Page 69 |
Signatures | ||
By | /s/ Kevin M. Ozan | ||||
Kevin M. Ozan | |||||
Corporate Executive Vice President and Chief Financial Officer | |||||
February 24, 2022 |
By | /s/ Lloyd H. Dean | By | /s/ Richard H. Lenny | ||||||||
Lloyd H. Dean | Richard H. Lenny | ||||||||||
Director | Director | ||||||||||
By | /s/ Robert A. Eckert | By | /s/ John J. Mulligan | ||||||||
Robert A. Eckert | John J. Mulligan | ||||||||||
Director | Director | ||||||||||
By | /s/ Catherine M. Engelbert | By | /s/ Kevin M. Ozan | ||||||||
Catherine M. Engelbert | Kevin M. Ozan | ||||||||||
Director | Corporate Executive Vice President and Chief Financial Officer | ||||||||||
(Principal Financial Officer) | |||||||||||
By | /s/ Margaret H. Georgiadis | By | /s/ Sheila A. Penrose | ||||||||
Margaret H. Georgiadis | Sheila A. Penrose | ||||||||||
Director | Director | ||||||||||
By | /s/ Enrique Hernandez, Jr. | By | /s/ John W. Rogers, Jr. | ||||||||
Enrique Hernandez, Jr. | John W. Rogers, Jr. | ||||||||||
Chairman of the Board and Director | Director | ||||||||||
By | /s/ Catherine Hoovel | By | /s/ Paul S. Walsh | ||||||||
Catherine Hoovel | Paul S. Walsh | ||||||||||
Corporate Senior Vice President – Corporate Controller | Director | ||||||||||
(Principal Accounting Officer) | |||||||||||
By | /s/ Christopher J. Kempczinski | By | /s/ Miles D. White | ||||||||
Christopher J. Kempczinski | Miles D. White | ||||||||||
President, Chief Executive Officer and Director | Director | ||||||||||
(Principal Executive Officer) | |||||||||||
Executed | December 3, 2021 | |||||||||||||
McDonald’s Corporation | ||||||||||||||
/s/ Desiree Ralls-Morrison | ||||||||||||||
Desiree Ralls-Morrison Corporate Executive Vice President, General Counsel and Secretary |
Executed | December 3, 2021 | |||||||||||||
McDonald’s Corporation | ||||||||||||||
/s/ Desiree Ralls-Morrison | ||||||||||||||
Desiree Ralls-Morrison Corporate Executive Vice President, General Counsel and Secretary |
Except as herein amended, the Plan shall remain in full force and effect. | ||||||||||||||
Executed this | December 7, 2021 | |||||||||||||
By: | /s/ Mike Cieplak | |||||||||||||
Mike Cieplak | ||||||||||||||
Corporate Senior Vice President, Treasurer & Investor Relations |
Exhibit 21. Subsidiaries of the Registrant | ||
Exhibit 23. Consent of Independent Registered Public Accounting Firm | ||
Commission File No. for Registration Statements | |||||
Forms S-8 | Form S-3 | ||||
333-230498 | 333-258270 | ||||
333-225280 | |||||
333-71656 | |||||
333-115770 | |||||
333-149990 | |||||
333-177314 | |||||
333-193015 | |||||
Exhibit 24. Power of Attorney | ||
/s/ Lloyd H. Dean | /s/ Richard H. Lenny | |||||||
Lloyd H. Dean | Richard H. Lenny | |||||||
Director | Director | |||||||
/s/ Robert A. Echert | /s/ John J. Mulligan | |||||||
Robert A. Eckert | John J. Mulligan | |||||||
Director | Director | |||||||
/s/ Catherine M. Engelbert | /s/ Kevin M. Ozan | |||||||
Catherine M. Engelbert | Kevin M. Ozan | |||||||
Director | Corporate Executive Vice President and Chief Financial Officer | |||||||
(Principal Financial Officer) | ||||||||
/s/ Margaret H. Georgiadis | /s/ Sheila A. Penrose | |||||||
Margaret H. Georgiadis | Sheila A. Penrose | |||||||
Director | Director | |||||||
/s/ Enrique Hernandez, Jr. | /s/ John W. Rogers, Jr. | |||||||
Enrique Hernandez, Jr. | John W. Rogers, Jr. | |||||||
Chairman of the Board and Director | Director | |||||||
/s/ Catherine Hoovel | /s/ Paul S. Walsh | |||||||
Catherine Hoovel | Paul S. Walsh | |||||||
Corporate Senior Vice President – Corporate Controller | Director | |||||||
(Principal Accounting Officer) | ||||||||
/s/ Christopher J. Kempczinski | /s/ Miles D. White | |||||||
Christopher J. Kempczinski | Miles D. White | |||||||
President, Chief Executive Officer and Director | Director | |||||||
(Principal Executive Officer) | ||||||||
Exhibit 31.1. Rule 13a-14(a) Certification of Chief Executive Officer | ||
/s/ Christopher J. Kempczinski | ||
Christopher J. Kempczinski | ||
President and Chief Executive Officer |
Exhibit 31.2. Rule 13a-14(a) Certification of Chief Financial Officer | ||
/s/ Kevin M. Ozan | ||
Kevin M. Ozan | ||
Corporate Executive Vice President and Chief Financial Officer |
Exhibit 32.1. Certification pursuant to 18 U.S.C. Section 1350 by the Chief Executive Officer, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||
/s/ Christopher J. Kempczinski | ||
Christopher J. Kempczinski | ||
President and Chief Executive Officer |
Exhibit 32.2. Certification pursuant to 18 U.S.C. Section 1350 by the Chief Financial Officer, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | ||
/s/ Kevin M. Ozan | ||
Kevin M. Ozan | ||
Corporate Executive Vice President and Chief Financial Officer |
Exhibit 99.1. Computation of Ratios | |||||||||||||||||||||||||||||||||||
Fixed-Rate Debt as a Percent of Total Debt(1)(2) | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2021 | 2020 | 2019 | ||||||||||||||||||||
Total debt obligations | $ | 35,622.7 | $ | 37,440.4 | $ | 34,177.2 | |||||||||||||||||
Fair value adjustments | (4.8) | (35.8) | (12.1) | ||||||||||||||||||||
Deferred debt costs | 144.5 | 156.2 | 140.4 | ||||||||||||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 35,762.4 | $ | 37,560.8 | $ | 34,305.5 | |||||||||||||||||
Fixed-rate debt | $ | 33,796.3 | $ | 35,547.8 | $ | 31,466.8 | |||||||||||||||||
Fixed-rate debt as a percent of total debt | 95 | % | 95 | % | 92 | % |
Foreign Currency-Denominated Debt as a Percent of Total Debt(1) | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2021 | 2020 | 2019 | ||||||||||||||||||||
Total debt obligations | $ | 35,622.7 | $ | 37,440.4 | $ | 34,177.2 | |||||||||||||||||
Fair value adjustments | (4.8) | (35.8) | (12.1) | ||||||||||||||||||||
Deferred debt costs | 144.5 | 156.2 | 140.4 | ||||||||||||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 35,762.4 | $ | 37,560.8 | $ | 34,305.5 | |||||||||||||||||
Foreign currency-denominated debt | $ | 12,778.7 | $ | 13,676.3 | $ | 12,916.0 | |||||||||||||||||
Foreign currency-denominated debt as a percent of total debt | 36 | % | 36 | % | 38 | % |
Total Debt as a Percent of Total Capitalization(1)(2) | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2021 | 2020 | 2019 | ||||||||||||||||||||
Total debt obligations | $ | 35,622.7 | $ | 37,440.4 | $ | 34,177.2 | |||||||||||||||||
Fair value adjustments | (4.8) | (35.8) | (12.1) | ||||||||||||||||||||
Deferred debt costs | 144.5 | 156.2 | 140.4 | ||||||||||||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 35,762.4 | $ | 37,560.8 | $ | 34,305.5 | |||||||||||||||||
Total capitalization | $ | 31,161.4 | $ | 29,735.9 | $ | 26,095.2 | |||||||||||||||||
Total debt as a percent of total capitalization | 115 | % | 126 | % | 131 | % |
Cash Provided by Operations as a Percent of Total Debt(1) | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2021 | 2020 | 2019 | ||||||||||||||||||||
Total debt obligations | $ | 35,622.7 | $ | 37,440.4 | $ | 34,177.2 | |||||||||||||||||
Fair value adjustments | (4.8) | (35.8) | (12.1) | ||||||||||||||||||||
Deferred debt costs | 144.5 | 156.2 | 140.4 | ||||||||||||||||||||
Debt obligations before fair value adjustments and deferred debt costs | $ | 35,762.4 | $ | 37,560.8 | $ | 34,305.5 | |||||||||||||||||
Cash provided by operations | $ | 9,141.5 | $ | 6,265.2 | $ | 8,122.1 | |||||||||||||||||
Cash provided by operations as a percent of total debt | 26 | % | 17 | % | 24 | % |
Free Cash Flow and Free Cash Flow Conversion Rate | |||||||||||||||||||||||
Dollars in millions | Years ended December 31, 2021 | 2020 | 2019 | ||||||||||||||||||||
Cash provided by operations | $ | 9,141.5 | $ | 6,265.2 | $ | 8,122.1 | |||||||||||||||||
Less: Capital expenditures | 2,040.0 | 1,640.8 | 2,393.7 | ||||||||||||||||||||
Free cash flow | $ | 7,101.5 | $ | 4,624.4 | $ | 5,728.4 | |||||||||||||||||
Divided by: Net income | 7,545.2 | 4,730.5 | 6,025.4 | ||||||||||||||||||||
Free cash flow conversion rate | 94.1 | % | 97.8 | % | 95.1 | % |
After-tax Return on Invested Capital (dollars in millions) | ||||||||||||||||||||||||||
Numerator | Years ended December 31, 2021 | 2020 | 2019 | |||||||||||||||||||||||
Operating income | $ | 10,356.0 | $ | 7,324.0 | $ | 9,069.8 | ||||||||||||||||||||
Add: Nonoperating income (expense) | (42.3) | 34.8 | 70.2 | |||||||||||||||||||||||
Earnings before interest and income tax | $ | 10,313.7 | $ | 7,358.8 | $ | 9,140.0 | ||||||||||||||||||||
Add: Impairment and other charges (gains), net | (285.4) | (267.5) | 74.3 | |||||||||||||||||||||||
Add: Operating lease interest(1) | 509.5 | 511.1 | 510.0 | |||||||||||||||||||||||
Less: Income taxes(2) | 2,221.4 | 1,748.6 | 2,522.5 | |||||||||||||||||||||||
Net Operating income after tax | $ | 8,316.4 | $ | 5,853.8 | $ | 7,201.8 | ||||||||||||||||||||
Denominator | Years ended December 31, 2021 | 2020 | 2019 | |||||||||||||||||||||||
Add: Average Stockholders' equity(3) | $ | (5,829.9) | $ | (8,763.4) | $ | (7,542.3) | ||||||||||||||||||||
Add: Average Current and Long-term debt(3) | 35,474.1 | 38,046.9 | 33,143.4 | |||||||||||||||||||||||
Add: Average Current and Long-term lease liability(3) | 13,770.8 | 13,449.0 | 12,750.0 | |||||||||||||||||||||||
Less: Cash and equivalents | (4,709.2) | (3,449.1) | (898.5) | |||||||||||||||||||||||
Average invested capital | $ | 38,705.9 | $ | 39,283.4 | $ | 37,452.6 | ||||||||||||||||||||
Return on Invested Capital | 21.5 | % | 14.9 | % | 19.2 | % |
Reconciliation of Returns on Incremental Invested Capital |
One-year ROIIC calculation (dollars in millions): | Three-year ROIIC calculation (dollars in millions): | |||||||||||||||||||||||||||||||||||||||||||
Years ended December 31, | 2021 | 2020 | Increase/ (decrease) | Years ended December 31, | 2021 | 2018 | Increase/ (decrease) | |||||||||||||||||||||||||||||||||||||
NUMERATOR: | NUMERATOR: | |||||||||||||||||||||||||||||||||||||||||||
Operating income | 10,356.0 | $ | 7,324.0 | $ | 3,032.0 | Operating income | 10,356.0 | $ | 8,822.6 | $ | 1,533.4 | |||||||||||||||||||||||||||||||||
Depreciation and amortization | 1,868.1 | 1,751.4 | 116.7 | Depreciation and amortization | 1,868.1 | 1,482.0 | 386.1 | |||||||||||||||||||||||||||||||||||||
Currency translation(1) | (242.5) | Currency translation(1) | 43.5 | |||||||||||||||||||||||||||||||||||||||||
Change in operating income plus depreciation and amortization (at constant foreign exchange rates) | $ | 2,906.2 | Change in operating income plus depreciation and amortization (at constant foreign exchange rates) | $ | 1,963.0 | |||||||||||||||||||||||||||||||||||||||
DENOMINATOR: | DENOMINATOR: | |||||||||||||||||||||||||||||||||||||||||||
Weighted-average cash used for investing activities(2) | $ | 1,455.6 | Weighted-average cash used for investing activities(2) | $ | 6,827.3 | |||||||||||||||||||||||||||||||||||||||
Currency translation(1) | 0.4 | Currency translation(1) | 11.9 | |||||||||||||||||||||||||||||||||||||||||
Weighted-average cash used for investing activities (at constant foreign exchange rates) | $ | 1,456.0 | Weighted-average cash used for investing activities (at constant foreign exchange rates) | $ | 6,839.2 | |||||||||||||||||||||||||||||||||||||||
One-year ROIIC | 199.6 | % | Three-year ROIIC(3) | 28.7 | % |
Years ended December 31, | Years ended December 31, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||||||||||||||||||||
Cash (provided by) used for investing activities | $ | 2,165.7 | $ | 1,545.8 | Cash (provided by) used for investing activities | $ | 2,165.7 | $ | 1,545.8 | $ | 3,071.1 | $ | 2,455.1 | |||||||||||||||||||||||||
AS A PERCENT | AS A PERCENT | |||||||||||||||||||||||||||||||||||||
Quarters ended: | Quarters ended: | |||||||||||||||||||||||||||||||||||||
March 31 | 87.5 | % | 12.5 | % | March 31 | 87.5 | % | 100.0 | % | 100.0 | % | 12.5 | % | |||||||||||||||||||||||||
June 30 | 62.5 | 37.5 | June 30 | 62.5 | 100.0 | 100.0 | 37.5 | |||||||||||||||||||||||||||||||
September 30 | 37.5 | 62.5 | September 30 | 37.5 | 100.0 | 100.0 | 62.5 | |||||||||||||||||||||||||||||||
December 31 | 12.5 | 87.5 | December 31 | 12.5 | 100.0 | 100.0 | 87.5 |