Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
Consolidated (GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Net revenues: | |||||||||||||||||||
Company-operated stores | $ | 4,741.8 | $ | 4,828.0 | $ | 5,060.4 | $ | 5,060.1 | $ | 19,690.3 | |||||||||
Licensed stores | 682.4 | 625.6 | 660.6 | 683.6 | 2,652.2 | ||||||||||||||
Other | 649.5 | 578.2 | 589.3 | 559.9 | 2,377.0 | ||||||||||||||
Total net revenues | 6,073.7 | 6,031.8 | 6,310.3 | 6,303.6 | 24,719.5 | ||||||||||||||
Cost of sales | 1,988.7 | 1,947.8 | 1,975.4 | 2,018.7 | 7,930.7 | ||||||||||||||
Store operating expenses | 2,255.8 | 2,365.8 | 2,412.5 | 2,438.1 | 9,472.2 | ||||||||||||||
Other operating expenses | 132.9 | 124.9 | 135.9 | 161.2 | 554.9 | ||||||||||||||
Depreciation and amortization expenses | 258.8 | 331.6 | 330.0 | 326.6 | 1,247.0 | ||||||||||||||
General and administrative expenses | 383.2 | 407.2 | 472.8 | 444.9 | 1,708.2 | ||||||||||||||
Restructuring and impairments | 27.6 | 134.7 | 16.9 | 45.2 | 224.4 | ||||||||||||||
Total operating expenses | 5,047.0 | 5,312.0 | 5,343.5 | 5,434.7 | 21,137.4 | ||||||||||||||
Income from equity investees | 89.4 | 52.7 | 71.4 | 87.7 | 301.2 | ||||||||||||||
Operating income | $ | 1,116.1 | $ | 772.5 | $ | 1,038.2 | $ | 956.6 | $ | 3,883.3 | |||||||||
Operating margin | 18.4 | % | 12.8 | % | 16.5 | % | 15.2 | % | 15.7 | % |
Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
Consolidated (Non-GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Net revenues: | |||||||||||||||||||
Company-operated stores | $ | 4,741.8 | $ | 4,828.0 | $ | 5,060.4 | $ | 5,060.1 | $ | 19,690.3 | |||||||||
Licensed stores | 682.4 | 625.6 | 660.6 | 683.6 | 2,652.2 | ||||||||||||||
Other | 649.5 | 578.2 | 589.3 | 559.9 | 2,377.0 | ||||||||||||||
Total net revenues | 6,073.7 | 6,031.8 | 6,310.3 | 6,303.6 | 24,719.5 | ||||||||||||||
Cost of sales | 1,984.3 | 1,950.1 | 1,975.9 | 2,018.7 | 7,929.1 | ||||||||||||||
Store operating expenses | 2,254.3 | 2,363.8 | 2,411.1 | 2,431.6 | 9,460.9 | ||||||||||||||
Other operating expenses | 132.9 | 122.1 | 130.6 | 121.6 | 507.2 | ||||||||||||||
Depreciation and amortization expenses | 246.9 | 276.1 | 274.6 | 274.3 | 1,071.9 | ||||||||||||||
General and administrative expenses | 377.2 | 395.3 | 419.6 | 402.0 | 1,594.2 | ||||||||||||||
Restructuring and impairments | — | — | — | — | — | ||||||||||||||
Total operating expenses | 4,995.6 | 5,107.4 | 5,211.8 | 5,248.2 | 20,563.3 | ||||||||||||||
Income from equity investees | 89.4 | 52.7 | 71.4 | 87.7 | 301.2 | ||||||||||||||
Operating income | $ | 1,167.5 | $ | 977.1 | $ | 1,169.9 | $ | 1,143.1 | $ | 4,457.4 | |||||||||
Operating margin | 19.2 | % | 16.2 | % | 18.5 | % | 18.1 | % | 18.0 | % |
Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
Americas (GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Net revenues: | |||||||||||||||||||
Company-operated stores | $ | 3,790.0 | $ | 3,568.1 | $ | 3,773.0 | $ | 3,790.3 | $ | 14,921.5 | |||||||||
Licensed stores | 466.7 | 429.3 | 452.0 | 466.1 | 1,814.0 | ||||||||||||||
Other | 3.9 | 2.2 | 3.5 | 3.5 | 13.1 | ||||||||||||||
Total net revenues | $ | 4,260.6 | $ | 3,999.6 | $ | 4,228.5 | $ | 4,259.9 | $ | 16,748.6 | |||||||||
Cost of sales | 1,250.5 | 1,181.0 | 1,211.8 | 1,240.8 | 4,884.1 | ||||||||||||||
Store operating expenses | 1,796.3 | 1,777.9 | 1,827.2 | 1,847.2 | 7,248.6 | ||||||||||||||
Other operating expenses | 38.9 | 34.3 | 37.0 | 41.0 | 151.2 | ||||||||||||||
Depreciation and amortization expenses | 158.3 | 160.8 | 160.2 | 161.7 | 641.0 | ||||||||||||||
General and administrative expenses | 64.5 | 74.2 | 100.4 | 66.0 | 305.1 | ||||||||||||||
Restructuring and impairments | 1.6 | 0.9 | 18.4 | 12.4 | 33.4 | ||||||||||||||
Total operating expenses | 3,310.1 | 3,229.1 | 3,355.0 | 3,369.1 | 13,263.4 | ||||||||||||||
Operating income | $ | 950.5 | $ | 770.5 | $ | 873.5 | $ | 890.8 | $ | 3,485.2 | |||||||||
Operating margin | 22.3 | % | 19.3 | % | 20.7 | % | 20.9 | % | 20.8 | % |
Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
Americas (Non-GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Net revenues: | |||||||||||||||||||
Company-operated stores | $ | 3,790.0 | $ | 3,568.1 | $ | 3,773.0 | $ | 3,790.3 | $ | 14,921.5 | |||||||||
Licensed stores | 466.7 | 429.3 | 452.0 | 466.1 | 1,814.0 | ||||||||||||||
Other | 3.9 | 2.2 | 3.5 | 3.5 | 13.1 | ||||||||||||||
Total net revenues | 4,260.6 | 3,999.6 | 4,228.5 | 4,259.9 | 16,748.6 | ||||||||||||||
Cost of sales | 1,250.5 | 1,181.0 | 1,211.8 | 1,240.8 | 4,884.1 | ||||||||||||||
Store operating expenses | 1,796.3 | 1,777.4 | 1,827.2 | 1,847.5 | 7,248.3 | ||||||||||||||
Other operating expenses | 38.9 | 34.3 | 37.2 | 41.0 | 151.4 | ||||||||||||||
Depreciation and amortization expenses | 158.3 | 160.8 | 160.2 | 161.7 | 641.0 | ||||||||||||||
General and administrative expenses | 64.5 | 73.1 | 100.4 | 67.1 | 305.1 | ||||||||||||||
Restructuring and impairments | — | — | — | — | — | ||||||||||||||
Total operating expenses | 3,308.5 | 3,226.6 | 3,336.8 | 3,358.1 | 13,229.9 | ||||||||||||||
Operating income | $ | 952.1 | $ | 773.0 | $ | 891.7 | $ | 901.8 | $ | 3,518.7 | |||||||||
Operating margin | 22.3 | % | 19.3 | % | 21.1 | % | 21.2 | % | 21.0 | % |
Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
International (GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Net revenues: | |||||||||||||||||||
Company-operated stores | $ | 898.5 | $ | 1,246.5 | $ | 1,287.4 | $ | 1,269.8 | $ | 4,702.1 | |||||||||
Licensed stores | 214.6 | 196.3 | 208.6 | 217.5 | 837.0 | ||||||||||||||
Other | 3.1 | 3.8 | 2.8 | 2.5 | 12.1 | ||||||||||||||
Total net revenues | 1,116.2 | 1,446.6 | 1,498.8 | 1,489.8 | 5,551.2 | ||||||||||||||
Cost of sales | 371.4 | 449.3 | 440.9 | 447.8 | 1,709.4 | ||||||||||||||
Store operating expenses | 427.7 | 579.1 | 584.9 | 590.6 | 2,182.3 | ||||||||||||||
Other operating expenses | 26.5 | 26.2 | 21.9 | 24.4 | 98.9 | ||||||||||||||
Depreciation and amortization expenses | 61.3 | 130.9 | 129.8 | 125.6 | 447.6 | ||||||||||||||
General and administrative expenses | 60.4 | 67.5 | 95.7 | 78.9 | 302.5 | ||||||||||||||
Restructuring and impairments | — | 28.5 | — | 26.6 | 55.1 | ||||||||||||||
Total operating expenses | 947.3 | 1,281.5 | 1,273.2 | 1,293.9 | 4,795.8 | ||||||||||||||
Income from equity investees | 50.7 | 16.7 | 23.5 | 26.5 | 117.4 | ||||||||||||||
Operating income | $ | 219.6 | $ | 181.8 | $ | 249.1 | $ | 222.4 | $ | 872.8 | |||||||||
Operating margin | 19.7 | % | 12.6 | % | 16.6 | % | 14.9 | % | 15.7 | % |
Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
International (Non-GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Net revenues: | |||||||||||||||||||
Company-operated stores | $ | 898.5 | $ | 1,246.5 | $ | 1,287.4 | $ | 1,269.8 | $ | 4,702.1 | |||||||||
Licensed stores | 214.6 | 196.3 | 208.6 | 217.5 | 837.0 | ||||||||||||||
Other | 3.1 | 3.8 | 2.8 | 2.5 | 12.1 | ||||||||||||||
Total net revenues | 1,116.2 | 1,446.6 | 1,498.8 | 1,489.8 | 5,551.2 | ||||||||||||||
Cost of sales | 371.4 | 449.3 | 440.9 | 447.8 | 1,709.4 | ||||||||||||||
Store operating expenses | 426.2 | 577.6 | 583.5 | 583.8 | 2,171.2 | ||||||||||||||
Other operating expenses | 26.5 | 23.4 | 22.1 | 24.4 | 96.3 | ||||||||||||||
Depreciation and amortization expenses | 49.4 | 75.4 | 74.4 | 73.3 | 272.5 | ||||||||||||||
General and administrative expenses | 58.9 | 60.6 | 73.0 | 73.8 | 266.3 | ||||||||||||||
Restructuring and impairments | — | — | — | — | — | ||||||||||||||
Total operating expenses | 932.4 | 1,186.3 | 1,193.9 | 1,203.1 | 4,515.7 | ||||||||||||||
Income from equity investees | 50.7 | 16.7 | 23.5 | 26.5 | 117.4 | ||||||||||||||
Operating income | $ | 234.5 | $ | 277.0 | $ | 328.4 | $ | 313.2 | $ | 1,152.9 | |||||||||
Operating margin | 21.0 | % | 19.1 | % | 21.9 | % | 21.0 | % | 20.8 | % |
Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
Channel Development (GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Total net revenues | $ | 628.0 | $ | 562.6 | $ | 567.4 | $ | 539.3 | $ | 2,297.3 | |||||||||
Cost of sales | 330.7 | 302.8 | 304.6 | 314.3 | 1,252.3 | ||||||||||||||
Other operating expenses | 62.4 | 58.1 | 74.0 | 92.0 | 286.5 | ||||||||||||||
Depreciation and amortization expenses | 0.6 | 0.3 | 0.2 | 0.1 | 1.3 | ||||||||||||||
General and administrative expenses | 3.4 | 3.4 | 3.7 | 3.3 | 13.9 | ||||||||||||||
Total operating expenses | 397.1 | 364.6 | 382.5 | 409.7 | 1,554.0 | ||||||||||||||
Income from equity investees | 38.7 | 36.0 | 47.9 | 61.2 | 183.8 | ||||||||||||||
Operating income | $ | 269.6 | $ | 234.0 | $ | 232.8 | $ | 190.8 | $ | 927.1 | |||||||||
Operating margin | 42.9 | % | 41.6 | % | 41.0 | % | 35.4 | % | 40.4 | % |
Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
Channel Development (Non-GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Total net revenues | $ | 628.0 | $ | 562.6 | $ | 567.4 | $ | 539.3 | $ | 2,297.3 | |||||||||
Cost of sales | 330.7 | 302.8 | 304.6 | 314.3 | 1,252.3 | ||||||||||||||
Other operating expenses | 62.4 | 58.1 | 68.4 | 52.4 | 241.3 | ||||||||||||||
Depreciation and amortization expenses | 0.6 | 0.3 | 0.2 | 0.1 | 1.3 | ||||||||||||||
General and administrative expenses | 3.4 | 3.4 | 4.7 | 3.3 | 14.9 | ||||||||||||||
Restructuring and impairments | — | — | — | — | — | ||||||||||||||
Total operating expenses | 397.1 | 364.6 | 377.9 | 370.1 | 1,509.8 | ||||||||||||||
Income from equity investees | 38.7 | 36.0 | 47.9 | 61.2 | 183.8 | ||||||||||||||
Operating income | $ | 269.6 | $ | 234.0 | $ | 237.4 | $ | 230.4 | $ | 971.3 | |||||||||
Operating margin | 42.9 | % | 41.6 | % | 41.8 | % | 42.7 | % | 42.3 | % |
Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
Corporate and Other (GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Net revenues: | |||||||||||||||||||
Company-operated stores | $ | 53.3 | $ | 13.4 | $ | — | $ | — | $ | 66.7 | |||||||||
Licensed stores | 1.1 | — | — | — | 1.2 | ||||||||||||||
Other | 14.5 | 9.6 | 15.6 | 14.6 | 54.5 | ||||||||||||||
Total net revenues | 68.9 | 23.0 | 15.6 | 14.6 | 122.4 | ||||||||||||||
Cost of sales | 36.1 | 14.7 | 18.1 | 15.8 | 84.9 | ||||||||||||||
Store operating expenses | 31.8 | 8.8 | 0.4 | 0.3 | 41.3 | ||||||||||||||
Other operating expenses | 5.1 | 6.3 | 3.0 | 3.8 | 18.3 | ||||||||||||||
Depreciation and amortization expenses | 38.6 | 39.6 | 39.8 | 39.2 | 157.1 | ||||||||||||||
General and administrative expenses | 254.9 | 262.1 | 273.0 | 296.7 | 1,086.7 | ||||||||||||||
Restructuring and impairments | 26.0 | 105.3 | (1.5 | ) | 6.2 | 135.9 | |||||||||||||
Total operating expenses | 392.5 | 436.8 | 332.8 | 362.0 | 1,524.2 | ||||||||||||||
Operating loss | $ | (323.6 | ) | $ | (413.8 | ) | $ | (317.2 | ) | $ | (347.4 | ) | $ | (1,401.8 | ) |
Quarter Ended | Fiscal Year Ended | ||||||||||||||||||
Corporate and Other (Non-GAAP) | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | ||||||||||||||
Net revenues: | |||||||||||||||||||
Company-operated stores | $ | 53.3 | $ | 13.4 | $ | — | $ | — | $ | 66.7 | |||||||||
Licensed stores | 1.1 | — | — | — | 1.2 | ||||||||||||||
Other | 14.5 | 9.6 | 15.6 | 14.6 | 54.5 | ||||||||||||||
Total net revenues | 68.9 | 23.0 | 15.6 | 14.6 | 122.4 | ||||||||||||||
Cost of sales | 31.7 | 17.0 | 18.6 | 15.8 | 83.3 | ||||||||||||||
Store operating expenses | 31.8 | 8.8 | 0.4 | 0.3 | 41.4 | ||||||||||||||
Other operating expenses | 5.1 | 6.3 | 2.9 | 3.8 | 18.2 | ||||||||||||||
Depreciation and amortization expenses | 38.6 | 39.6 | 39.8 | 39.2 | 157.1 | ||||||||||||||
General and administrative expenses | 250.4 | 258.2 | 241.5 | 257.8 | 1,007.9 | ||||||||||||||
Restructuring and impairments | — | — | — | — | — | ||||||||||||||
Total operating expenses | 357.6 | 329.9 | 303.2 | 316.9 | 1,307.9 | ||||||||||||||
Operating loss | $ | (288.7 | ) | $ | (306.9 | ) | $ | (287.6 | ) | $ | (302.3 | ) | $ | (1,185.5 | ) |
Quarter Ended | |||||||||||
Consolidated (GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Net revenues: | |||||||||||
Company-operated stores | $ | 5,370.3 | $ | 5,159.0 | $ | 5,535.0 | |||||
Licensed stores | 737.1 | 678.2 | 725.0 | ||||||||
Other | 525.3 | 468.7 | 563.0 | ||||||||
Total net revenues | 6,632.7 | 6,305.9 | 6,823.0 | ||||||||
Cost of sales | 2,175.8 | 2,012.0 | 2,199.6 | ||||||||
Store operating expenses | 2,586.8 | 2,554.1 | 2,643.2 | ||||||||
Other operating expenses | 97.6 | 87.1 | 94.4 | ||||||||
Depreciation and amortization expenses | 333.4 | 356.2 | 343.1 | ||||||||
General and administrative expenses | 448.0 | 458.1 | 459.7 | ||||||||
Restructuring and impairments | 43.2 | 43.0 | 37.7 | ||||||||
Total operating expenses | 5,684.8 | 5,510.5 | 5,777.7 | ||||||||
Income from equity investees | 67.8 | 62.3 | 76.0 | ||||||||
Operating income | $ | 1,015.7 | $ | 857.7 | $ | 1,121.3 | |||||
Operating margin | 15.3 | % | 13.6 | % | 16.4 | % |
Quarter Ended | |||||||||||
Consolidated (Non-GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Net revenues: | |||||||||||
Company-operated stores | $ | 5,370.3 | $ | 5,159.0 | $ | 5,535.0 | |||||
Licensed stores | 737.1 | 678.2 | 725.0 | ||||||||
Other | 525.3 | 468.7 | 563.0 | ||||||||
Total net revenues | 6,632.7 | 6,305.9 | 6,823.0 | ||||||||
Cost of sales | 2,176.0 | 2,012.0 | 2,199.6 | ||||||||
Store operating expenses | 2,582.1 | 2,550.3 | 2,638.3 | ||||||||
Other operating expenses | 92.6 | 82.8 | 90.6 | ||||||||
Depreciation and amortization expenses | 281.0 | 302.2 | 289.5 | ||||||||
General and administrative expenses | 415.1 | 421.8 | 434.4 | ||||||||
Restructuring and impairments | — | — | — | ||||||||
Total operating expenses | 5,546.8 | 5,369.1 | 5,652.4 | ||||||||
Income from equity investees | 67.8 | 62.3 | 76.0 | ||||||||
Operating income | $ | 1,153.7 | $ | 999.1 | $ | 1,246.6 | |||||
Operating margin | 17.4 | % | 15.8 | % | 18.3 | % |
Quarter Ended | |||||||||||
Americas (GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Net revenues: | |||||||||||
Company-operated stores | $ | 4,092.2 | $ | 3,849.6 | $ | 4,182.2 | |||||
Licensed stores | 514.6 | 463.1 | 496.3 | ||||||||
Other | 5.7 | 1.4 | 2.6 | ||||||||
Total net revenues | 4,612.5 | 4,314.1 | 4,681.1 | ||||||||
Cost of sales | 1,351.3 | 1,220.5 | 1,324.0 | ||||||||
Store operating expenses | 1,983.1 | 1,935.7 | 2,034.0 | ||||||||
Other operating expenses | 44.5 | 39.4 | 41.7 | ||||||||
Depreciation and amortization expenses | 166.9 | 173.0 | 175.6 | ||||||||
General and administrative expenses | 75.1 | 70.9 | 72.0 | ||||||||
Restructuring and impairments | 22.9 | 18.2 | 15.1 | ||||||||
Total operating expenses | 3,643.8 | 3,457.7 | 3,662.4 | ||||||||
Operating income | $ | 968.7 | $ | 856.4 | $ | 1,018.7 | |||||
Operating margin | 21.0 | % | 19.9 | % | 21.8 | % |
Quarter Ended | |||||||||||
Americas (Non-GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Net revenues: | |||||||||||
Company-operated stores | $ | 4,092.2 | $ | 3,849.6 | $ | 4,182.2 | |||||
Licensed stores | 514.6 | 463.1 | 496.3 | ||||||||
Other | 5.7 | 1.4 | 2.6 | ||||||||
Total net revenues | 4,612.5 | 4,314.1 | 4,681.1 | ||||||||
Cost of sales | 1,351.3 | 1,220.5 | 1,324.0 | ||||||||
Store operating expenses | 1,983.2 | 1,935.7 | 2,034.0 | ||||||||
Other operating expenses | 44.7 | 39.2 | 41.7 | ||||||||
Depreciation and amortization expenses | 166.9 | 173.0 | 175.6 | ||||||||
General and administrative expenses | 75.7 | 70.9 | 72.4 | ||||||||
Restructuring and impairments | — | — | — | ||||||||
Total operating expenses | 3,621.8 | 3,439.3 | 3,647.7 | ||||||||
Operating income | $ | 990.7 | $ | 874.8 | $ | 1,033.4 | |||||
Operating margin | 21.5 | % | 20.3 | % | 22.1 | % |
Quarter Ended | |||||||||||
International (GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Net revenues: | |||||||||||
Company-operated stores | $ | 1,278.1 | $ | 1,309.4 | $ | 1,352.8 | |||||
Licensed stores | 222.5 | 215.1 | 228.7 | ||||||||
Other | 3.4 | 4.9 | 3.8 | ||||||||
Total net revenues | 1,504.0 | 1,529.4 | 1,585.3 | ||||||||
Cost of sales | 462.7 | 470.2 | 476.1 | ||||||||
Store operating expenses | 603.7 | 618.4 | 609.2 | ||||||||
Other operating expenses | 31.3 | 26.3 | 26.7 | ||||||||
Depreciation and amortization expenses | 127.0 | 130.4 | 127.7 | ||||||||
General and administrative expenses | 69.3 | 80.2 | 86.0 | ||||||||
Restructuring and impairments | 6.4 | 24.2 | 16.6 | ||||||||
Total operating expenses | 1,300.4 | 1,349.7 | 1,342.3 | ||||||||
Income from equity investees | 26.4 | 22.1 | 27.2 | ||||||||
Operating income | $ | 230.0 | $ | 201.8 | $ | 270.2 | |||||
Operating margin | 15.3 | % | 13.2 | % | 17.0 | % |
Quarter Ended | |||||||||||
International (Non-GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Net revenues: | |||||||||||
Company-operated stores | $ | 1,278.1 | $ | 1,309.4 | $ | 1,352.8 | |||||
Licensed stores | 222.5 | 215.1 | 228.7 | ||||||||
Other | 3.4 | 4.9 | 3.8 | ||||||||
Total net revenues | 1,504.0 | 1,529.4 | 1,585.3 | ||||||||
Cost of sales | 462.7 | 470.2 | 476.1 | ||||||||
Store operating expenses | 598.9 | 614.6 | 604.3 | ||||||||
Other operating expenses | 31.4 | 26.2 | 24.4 | ||||||||
Depreciation and amortization expenses | 74.6 | 76.4 | 74.1 | ||||||||
General and administrative expenses | 66.3 | 69.1 | 74.2 | ||||||||
Restructuring and impairments | — | — | — | ||||||||
Total operating expenses | 1,233.9 | 1,256.5 | 1,253.1 | ||||||||
Income from equity investees | 26.4 | 22.1 | 27.2 | ||||||||
Operating income | $ | 296.5 | $ | 295.0 | $ | 359.4 | |||||
Operating margin | 19.7 | % | 19.3 | % | 22.7 | % |
Quarter Ended | |||||||||||
Channel Development (GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Total net revenues | $ | 504.6 | $ | 446.6 | $ | 533.3 | |||||
Cost of sales | 348.4 | 305.4 | 377.1 | ||||||||
Other operating expenses | 18.6 | 17.1 | 20.2 | ||||||||
Depreciation and amortization expenses | — | 12.3 | 0.2 | ||||||||
General and administrative expenses | 3.2 | 3.1 | 2.7 | ||||||||
Total operating expenses | 370.2 | 337.9 | 400.2 | ||||||||
Income from equity investees | 41.4 | 40.2 | 48.8 | ||||||||
Operating income | $ | 175.8 | $ | 148.9 | $ | 181.9 | |||||
Operating margin | 34.8 | % | 33.3 | % | 34.1 | % |
Quarter Ended | |||||||||||
Channel Development (Non-GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Total net revenues | $ | 504.6 | $ | 446.6 | $ | 533.3 | |||||
Cost of sales | 348.4 | 305.4 | 377.1 | ||||||||
Other operating expenses | 13.3 | 13.1 | 18.7 | ||||||||
Depreciation and amortization expenses | — | 12.3 | 0.2 | ||||||||
General and administrative expenses | 3.2 | 3.1 | 2.7 | ||||||||
Total operating expenses | 364.9 | 333.9 | 398.7 | ||||||||
Income from equity investees | 41.4 | 40.2 | 48.8 | ||||||||
Operating income | $ | 181.1 | $ | 152.9 | $ | 183.4 | |||||
Operating margin | 35.9 | % | 34.2 | % | 34.4 | % |
Quarter Ended | |||||||||||
Corporate and Other (GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Total net revenues | $ | 11.6 | $ | 15.8 | $ | 23.3 | |||||
Cost of sales | 13.4 | 15.9 | 22.4 | ||||||||
Store operating expenses | — | — | — | ||||||||
Other operating expenses | 3.2 | 4.3 | 5.8 | ||||||||
Depreciation and amortization expenses | 39.5 | 40.5 | 39.6 | ||||||||
General and administrative expenses | 300.4 | 303.9 | 299.0 | ||||||||
Restructuring and impairments | 13.9 | 0.6 | 6.0 | ||||||||
Total operating expenses | 370.4 | 365.2 | 372.8 | ||||||||
Operating loss | $ | (358.8 | ) | $ | (349.4 | ) | $ | (349.5 | ) |
Quarter Ended | |||||||||||
Corporate and Other (Non-GAAP) | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Total net revenues | $ | 11.6 | $ | 15.8 | $ | 23.3 | |||||
Cost of sales | 13.6 | 15.9 | 22.4 | ||||||||
Store operating expenses | — | — | — | ||||||||
Other operating expenses | 3.2 | 4.3 | 5.8 | ||||||||
Depreciation and amortization expenses | 39.5 | 40.5 | 39.6 | ||||||||
General and administrative expenses | 269.9 | 278.7 | 285.1 | ||||||||
Restructuring and impairments | — | — | — | ||||||||
Total operating expenses | 326.2 | 339.4 | 352.9 | ||||||||
Operating loss | $ | (314.6 | ) | $ | (323.6 | ) | $ | (329.6 | ) |
Quarter Ended | Fiscal Year Ended | |||||||||||||
International | Dec 31, 2017 | Apr 1, 2018 | Jul 1, 2018 | Sep 30, 2018 | Sep 30, 2018 | |||||||||
Comparable Store Sales Growth | — | % | 2 | % | (1 | )% | 1 | % | 1 | % | ||||
Change in Transactions | — | % | (1 | )% | (3 | )% | (1 | )% | (1 | )% | ||||
Change in Ticket | 1 | % | 3 | % | 2 | % | 2 | % | 2 | % |
Quarter Ended | ||||||||
International | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | |||||
Comparable Store Sales Growth | 2 | % | 2 | % | 5 | % | ||
Change in Transactions | 1 | % | — | % | 1 | % | ||
Change in Ticket | 1 | % | 2 | % | 3 | % |
Quarter Ended | |||||||||||
U.S. Supplemental Data | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Revenue | $ | 4,216.0 | $ | 3,955.3 | $ | 4,288.1 | |||||
Comparable Store Sales Growth(1) | 4 | % | 4 | % | 7 | % | |||||
Change in Transactions | — | % | — | % | 3 | % | |||||
Change in Ticket | 4 | % | 4 | % | 3 | % | |||||
Store Count | 14,767 | 14,787 | 14,883 |
Quarter Ended | |||||||||||
China Supplemental Data | Dec 30, 2018 | Mar 31, 2019 | Jun 30, 2019 | ||||||||
Revenue | $ | 657.7 | $ | 708.6 | $ | 735.2 | |||||
Comparable Store Sales Growth(2) | — | % | 2 | % | 6 | % | |||||
Change in Transactions | (2 | )% | (1 | )% | 2 | % | |||||
Change in Ticket | 2 | % | 3 | % | 4 | % | |||||
Store Count | 3,685 | 3,791 | 3,924 |