These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
|
|
|
|
Canada
|
|
98-1202754
|
|
(State or Other Jurisdiction of
|
|
(I.R.S. Employer
|
|
Incorporation or Organization)
|
|
Identification No.)
|
|
|
|
|
|
226 Wyecroft Road
Oakville, Ontario
|
|
L6K 3X7
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
|
|
|
|
|
|
|
|
|
|
Large accelerated filer
|
|
☒
|
|
Accelerated filer
|
|
☐
|
|
|
|
|
|
|||
|
Non-accelerated filer
|
|
☐ (Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
☐
|
|
|
|
|
|
|
|
|
|
Emerging growth company ☐
|
||||||
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
||
|
Item 1.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
||
|
|
As of
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
852.4
|
|
|
$
|
1,097.4
|
|
|
Accounts and notes receivable, net of allowance of $19.5 and $16.4, respectively
|
467.6
|
|
|
488.8
|
|
||
|
Inventories, net
|
74.6
|
|
|
78.0
|
|
||
|
Prepaids and other current assets
|
87.8
|
|
|
85.4
|
|
||
|
Total current assets
|
1,482.4
|
|
|
1,749.6
|
|
||
|
Property and equipment, net of accumulated depreciation and amortization of $651.7 and $623.3, respectively
|
2,072.7
|
|
|
2,133.3
|
|
||
|
Intangible assets, net
|
10,904.6
|
|
|
11,062.2
|
|
||
|
Goodwill
|
5,693.5
|
|
|
5,782.3
|
|
||
|
Net investment in property leased to franchisees
|
66.9
|
|
|
71.3
|
|
||
|
Other assets, net
|
539.4
|
|
|
424.8
|
|
||
|
Total assets
|
$
|
20,759.5
|
|
|
$
|
21,223.5
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts and drafts payable
|
$
|
416.4
|
|
|
$
|
496.2
|
|
|
Other accrued liabilities
|
636.6
|
|
|
865.7
|
|
||
|
Gift card liability
|
107.3
|
|
|
214.9
|
|
||
|
Current portion of long term debt and capital leases
|
78.8
|
|
|
78.2
|
|
||
|
Total current liabilities
|
1,239.1
|
|
|
1,655.0
|
|
||
|
Term debt, net of current portion
|
11,788.1
|
|
|
11,800.9
|
|
||
|
Capital leases, net of current portion
|
236.6
|
|
|
243.8
|
|
||
|
Other liabilities, net
|
1,820.4
|
|
|
1,455.1
|
|
||
|
Deferred income taxes, net
|
1,432.9
|
|
|
1,508.1
|
|
||
|
Total liabilities
|
16,517.1
|
|
|
16,662.9
|
|
||
|
Shareholders’ equity:
|
|
|
|
||||
|
Common shares, no par value; unlimited shares authorized at March 31, 2018 and December 31, 2017; 249,101,633 shares issued and outstanding at March 31, 2018; 243,899,476 shares issued and outstanding at December 31, 2017
|
2,096.6
|
|
|
2,051.5
|
|
||
|
Retained earnings
|
553.9
|
|
|
650.6
|
|
||
|
Accumulated other comprehensive income (loss)
|
(572.5
|
)
|
|
(475.7
|
)
|
||
|
Total Restaurant Brands International Inc. shareholders’ equity
|
2,078.0
|
|
|
2,226.4
|
|
||
|
Noncontrolling interests
|
2,164.4
|
|
|
2,334.2
|
|
||
|
Total shareholders’ equity
|
4,242.4
|
|
|
4,560.6
|
|
||
|
Total liabilities and shareholders’ equity
|
$
|
20,759.5
|
|
|
$
|
21,223.5
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Revenues:
|
|
|
|
||||
|
Sales
|
$
|
547.8
|
|
|
$
|
550.4
|
|
|
Franchise and property revenues (Note 4)
|
706.0
|
|
|
450.2
|
|
||
|
Total revenues
|
1,253.8
|
|
|
1,000.6
|
|
||
|
Operating costs and expenses:
|
|
|
|
||||
|
Cost of sales
|
429.1
|
|
|
423.4
|
|
||
|
Franchise and property expenses
|
104.4
|
|
|
111.0
|
|
||
|
Selling, general and administrative expenses (Note 4)
|
301.3
|
|
|
121.9
|
|
||
|
(Income) loss from equity method investments
|
(14.3
|
)
|
|
(5.7
|
)
|
||
|
Other operating expenses (income), net
|
12.7
|
|
|
13.8
|
|
||
|
Total operating costs and expenses
|
833.2
|
|
|
664.4
|
|
||
|
Income from operations
|
420.6
|
|
|
336.2
|
|
||
|
Interest expense, net
|
140.1
|
|
|
111.4
|
|
||
|
Loss on early extinguishment of debt
|
—
|
|
|
20.4
|
|
||
|
Income before income taxes
|
280.5
|
|
|
204.4
|
|
||
|
Income tax expense
|
1.7
|
|
|
37.8
|
|
||
|
Net income
|
278.8
|
|
|
166.6
|
|
||
|
Net income attributable to noncontrolling interests (Note 11)
|
131.0
|
|
|
48.9
|
|
||
|
Preferred share dividends
|
—
|
|
|
67.5
|
|
||
|
Net income attributable to common shareholders
|
$
|
147.8
|
|
|
$
|
50.2
|
|
|
Earnings per common share
|
|
|
|
||||
|
Basic
|
$
|
0.60
|
|
|
$
|
0.21
|
|
|
Diluted
|
$
|
0.59
|
|
|
$
|
0.21
|
|
|
Weighted average shares outstanding
|
|
|
|
||||
|
Basic
|
245.9
|
|
|
234.7
|
|
||
|
Diluted
|
473.9
|
|
|
476.5
|
|
||
|
Cash dividends declared per common share
|
$
|
0.45
|
|
|
$
|
0.18
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Net income
|
$
|
278.8
|
|
|
$
|
166.6
|
|
|
|
|
|
|
||||
|
Foreign currency translation adjustment
|
(215.6
|
)
|
|
105.8
|
|
||
|
Net change in fair value of net investment hedges, net of tax of $(8.6) and $10.7
|
2.5
|
|
|
(43.5
|
)
|
||
|
Net change in fair value of cash flow hedges, net of tax of $(9.1) and $0.9
|
24.9
|
|
|
(2.6
|
)
|
||
|
Amounts reclassified to earnings of cash flow hedges, net of tax of $(2.1) and $(1.3)
|
5.7
|
|
|
3.7
|
|
||
|
Gain (loss) recognized on defined benefit pension plans, net of tax of $0.0 and $0.3
|
0.2
|
|
|
(0.3
|
)
|
||
|
Other comprehensive income (loss)
|
(182.3
|
)
|
|
63.1
|
|
||
|
Comprehensive income (loss)
|
96.5
|
|
|
229.7
|
|
||
|
Comprehensive income (loss) attributable to noncontrolling interests
|
45.4
|
|
|
79.9
|
|
||
|
Comprehensive income attributable to preferred shareholders
|
—
|
|
|
67.5
|
|
||
|
Comprehensive income (loss) attributable to common shareholders
|
$
|
51.1
|
|
|
$
|
82.3
|
|
|
|
Issued Common Shares
|
|
Retained
Earnings |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Noncontrolling
Interest |
|
Total
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||
|
Balances at December 31, 2017
|
243,899,476
|
|
|
$
|
2,051.5
|
|
|
$
|
650.6
|
|
|
$
|
(475.7
|
)
|
|
$
|
2,334.2
|
|
|
$
|
4,560.6
|
|
|
Cumulative effect adjustment (Note 4)
|
—
|
|
|
—
|
|
|
(132.0
|
)
|
|
—
|
|
|
(117.8
|
)
|
|
(249.8
|
)
|
|||||
|
Stock option exercises
|
5,058,992
|
|
|
25.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25.2
|
|
|||||
|
Share-based compensation
|
—
|
|
|
13.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13.6
|
|
|||||
|
Issuance of shares
|
113,733
|
|
|
5.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.5
|
|
|||||
|
Dividends declared on common shares
|
—
|
|
|
—
|
|
|
(112.1
|
)
|
|
—
|
|
|
—
|
|
|
(112.1
|
)
|
|||||
|
Dividend equivalents declared on restricted stock units
|
—
|
|
|
0.4
|
|
|
(0.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Distributions declared by Partnership on Partnership exchangeable units (Note 11)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(98.0
|
)
|
|
(98.0
|
)
|
|||||
|
Exchange of Partnership exchangeable units for RBI common shares
|
29,432
|
|
|
0.4
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.3
|
)
|
|
—
|
|
|||||
|
Restaurant VIE contributions (distributions)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
0.9
|
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
147.8
|
|
|
—
|
|
|
131.0
|
|
|
278.8
|
|
|||||
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(96.7
|
)
|
|
(85.6
|
)
|
|
(182.3
|
)
|
|||||
|
Balances at March 31, 2018
|
249,101,633
|
|
|
$
|
2,096.6
|
|
|
$
|
553.9
|
|
|
$
|
(572.5
|
)
|
|
$
|
2,164.4
|
|
|
$
|
4,242.4
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
278.8
|
|
|
$
|
166.6
|
|
|
Adjustments to reconcile net income to net cash (used for) provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
47.0
|
|
|
43.4
|
|
||
|
Premiums paid and non-cash loss on early extinguishment of debt
|
—
|
|
|
17.9
|
|
||
|
Amortization of deferred financing costs and debt issuance discount
|
7.2
|
|
|
8.5
|
|
||
|
(Income) loss from equity method investments
|
(14.3
|
)
|
|
(5.7
|
)
|
||
|
Loss (gain) on remeasurement of foreign denominated transactions
|
16.4
|
|
|
10.4
|
|
||
|
Net losses on derivatives
|
1.9
|
|
|
5.8
|
|
||
|
Share-based compensation expense
|
13.3
|
|
|
16.5
|
|
||
|
Deferred income taxes
|
(19.0
|
)
|
|
15.3
|
|
||
|
Other
|
3.7
|
|
|
3.6
|
|
||
|
Changes in current assets and liabilities, excluding acquisitions and dispositions:
|
|
|
|
||||
|
Accounts and notes receivable
|
15.4
|
|
|
47.8
|
|
||
|
Inventories and prepaids and other current assets
|
(7.0
|
)
|
|
7.8
|
|
||
|
Accounts and drafts payable
|
(72.8
|
)
|
|
38.9
|
|
||
|
Other accrued liabilities and gift card liability
|
(374.7
|
)
|
|
(82.6
|
)
|
||
|
Other long-term assets and liabilities
|
(6.9
|
)
|
|
(5.3
|
)
|
||
|
Net cash (used for) provided by operating activities
|
(111.0
|
)
|
|
288.9
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Payments for property and equipment
|
(7.0
|
)
|
|
(4.1
|
)
|
||
|
Proceeds from disposal of assets, restaurant closures, and refranchisings
|
1.6
|
|
|
6.8
|
|
||
|
Net payment for purchase of Popeyes, net of cash acquired
|
—
|
|
|
(1,635.9
|
)
|
||
|
Return of investment on direct financing leases
|
4.2
|
|
|
4.1
|
|
||
|
Settlement/sale of derivatives, net
|
3.0
|
|
|
5.2
|
|
||
|
Other investing activities, net
|
0.1
|
|
|
(0.8
|
)
|
||
|
Net cash provided by (used for) investing activities
|
1.9
|
|
|
(1,624.7
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from issuance of long-term debt
|
—
|
|
|
1,300.0
|
|
||
|
Repayments of long-term debt and capital leases
|
(21.7
|
)
|
|
(319.9
|
)
|
||
|
Payment of financing costs
|
—
|
|
|
(31.8
|
)
|
||
|
Payment of dividends on common and preferred shares and distributions on Partnership exchangeable units
|
(96.9
|
)
|
|
(145.9
|
)
|
||
|
Payments in connection with redemption of preferred shares
|
(33.6
|
)
|
|
—
|
|
||
|
Proceeds from stock option exercises
|
25.2
|
|
|
8.0
|
|
||
|
Other financing activities, net
|
(0.6
|
)
|
|
(1.1
|
)
|
||
|
Net cash (used for) provided by financing activities
|
(127.6
|
)
|
|
809.3
|
|
||
|
Effect of exchange rates on cash and cash equivalents
|
(8.3
|
)
|
|
3.3
|
|
||
|
Increase (decrease) in cash and cash equivalents
|
(245.0
|
)
|
|
(523.2
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
1,097.4
|
|
|
1,475.8
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
852.4
|
|
|
$
|
952.6
|
|
|
Supplemental cash flow disclosures:
|
|
|
|
||||
|
Interest paid
|
$
|
128.9
|
|
|
$
|
80.1
|
|
|
Income taxes paid
|
$
|
304.0
|
|
|
$
|
24.1
|
|
|
|
December 31, 2017
|
|
|
|
December 31, 2017
|
||||||
|
|
As Reported
|
|
Reclassification
|
|
As Adjusted
|
||||||
|
Current assets:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
1,073.4
|
|
|
$
|
24.0
|
|
|
$
|
1,097.4
|
|
|
Accounts and notes receivable, net
|
455.9
|
|
|
32.9
|
|
|
488.8
|
|
|||
|
Inventories, net
|
78.0
|
|
|
—
|
|
|
78.0
|
|
|||
|
Advertising fund restricted assets
|
83.3
|
|
|
(83.3
|
)
|
|
—
|
|
|||
|
Prepaids and other current assets
|
59.0
|
|
|
26.4
|
|
|
85.4
|
|
|||
|
Total current assets
|
$
|
1,749.6
|
|
|
$
|
—
|
|
|
$
|
1,749.6
|
|
|
|
|
|
|
|
|
||||||
|
Current liabilities:
|
|
|
|
|
|
||||||
|
Accounts and drafts payable
|
$
|
412.9
|
|
|
$
|
83.3
|
|
|
$
|
496.2
|
|
|
Other accrued liabilities
|
838.2
|
|
|
27.5
|
|
|
865.7
|
|
|||
|
Gift card liability
|
214.9
|
|
|
—
|
|
|
214.9
|
|
|||
|
Advertising fund liabilities
|
110.8
|
|
|
(110.8
|
)
|
|
—
|
|
|||
|
Current portion of long term debt and capital leases
|
78.2
|
|
|
—
|
|
|
78.2
|
|
|||
|
Total current liabilities
|
$
|
1,655.0
|
|
|
$
|
—
|
|
|
$
|
1,655.0
|
|
|
|
|
Contract Liabilities
|
||
|
Balance at January 1, 2018
|
|
$
|
455.0
|
|
|
Revenue recognized that was included in the contract liability balance at the beginning of the year
|
|
(12.2
|
)
|
|
|
Increase, excluding amounts recognized as revenue during the period
|
|
14.3
|
|
|
|
Impact of foreign currency translation
|
|
0.6
|
|
|
|
Balance at March 31, 2018
|
|
$
|
457.7
|
|
|
Contract liabilities expected to be recognized in
|
|
Amount
|
||
|
2018
|
|
$
|
24.7
|
|
|
2019
|
|
32.4
|
|
|
|
2020
|
|
31.7
|
|
|
|
2021
|
|
31.1
|
|
|
|
2022
|
|
30.4
|
|
|
|
Thereafter
|
|
307.4
|
|
|
|
Total
|
|
$
|
457.7
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Sales
|
$
|
547.8
|
|
|
$
|
550.4
|
|
|
Royalties
|
510.4
|
|
|
242.0
|
|
||
|
Property revenues
|
177.8
|
|
|
175.0
|
|
||
|
Franchise fees and other revenue
|
17.8
|
|
|
33.2
|
|
||
|
Total revenues
|
$
|
1,253.8
|
|
|
$
|
1,000.6
|
|
|
|
As Reported
|
|
Total
|
|
Adjusted
|
||||||
|
|
December 31, 2017
|
|
Adjustments
|
|
January 1, 2018
|
||||||
|
ASSETS
|
|
|
|
|
|
||||||
|
Current assets:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
1,097.4
|
|
|
$
|
—
|
|
|
$
|
1,097.4
|
|
|
Accounts and notes receivable, net
|
488.8
|
|
|
—
|
|
|
488.8
|
|
|||
|
Inventories, net
|
78.0
|
|
|
—
|
|
|
78.0
|
|
|||
|
Prepaids and other current assets
|
85.4
|
|
|
(23.0
|
)
|
|
62.4
|
|
|||
|
Total current assets
|
1,749.6
|
|
|
(23.0
|
)
|
|
1,726.6
|
|
|||
|
Property and equipment, net
|
2,133.3
|
|
|
—
|
|
|
2,133.3
|
|
|||
|
Intangible assets, net
|
11,062.2
|
|
|
—
|
|
|
11,062.2
|
|
|||
|
Goodwill
|
5,782.3
|
|
|
—
|
|
|
5,782.3
|
|
|||
|
Net investment in property leased to franchisees
|
71.3
|
|
|
—
|
|
|
71.3
|
|
|||
|
Other assets, net
|
424.8
|
|
|
106.6
|
|
|
531.4
|
|
|||
|
Total assets
|
$
|
21,223.5
|
|
|
$
|
83.6
|
|
|
$
|
21,307.1
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
||||||
|
Current liabilities:
|
|
|
|
|
|
||||||
|
Accounts and drafts payable
|
$
|
496.2
|
|
|
$
|
—
|
|
|
$
|
496.2
|
|
|
Other accrued liabilities
|
865.7
|
|
|
8.9
|
|
|
874.6
|
|
|||
|
Gift card liability
|
214.9
|
|
|
(43.0
|
)
|
|
171.9
|
|
|||
|
Current portion of long term debt and capital leases
|
78.2
|
|
|
—
|
|
|
78.2
|
|
|||
|
Total current liabilities
|
1,655.0
|
|
|
(34.1
|
)
|
|
1,620.9
|
|
|||
|
Term debt, net of current portion
|
11,800.9
|
|
|
—
|
|
|
11,800.9
|
|
|||
|
Capital leases, net of current portion
|
243.8
|
|
|
—
|
|
|
243.8
|
|
|||
|
Other liabilities, net
|
1,455.1
|
|
|
425.7
|
|
|
1,880.8
|
|
|||
|
Deferred income taxes, net
|
1,508.1
|
|
|
(58.2
|
)
|
|
1,449.9
|
|
|||
|
Total liabilities
|
16,662.9
|
|
|
333.4
|
|
|
16,996.3
|
|
|||
|
Shareholders’ equity:
|
|
|
|
|
|
||||||
|
Common shares
|
2,051.5
|
|
|
—
|
|
|
2,051.5
|
|
|||
|
Retained earnings
|
650.6
|
|
|
(132.0
|
)
|
|
518.6
|
|
|||
|
Accumulated other comprehensive income (loss)
|
(475.7
|
)
|
|
—
|
|
|
(475.7
|
)
|
|||
|
Total RBI shareholders’ equity
|
2,226.4
|
|
|
(132.0
|
)
|
|
2,094.4
|
|
|||
|
Noncontrolling interests
|
2,334.2
|
|
|
(117.8
|
)
|
|
2,216.4
|
|
|||
|
Total shareholders’ equity
|
4,560.6
|
|
|
(249.8
|
)
|
|
4,310.8
|
|
|||
|
Total liabilities and shareholders’ equity
|
$
|
21,223.5
|
|
|
$
|
83.6
|
|
|
$
|
21,307.1
|
|
|
•
|
A
$320.7 million
increase in Other liabilities, net for the cumulative reversal and deferral of previously recognized franchise fees related to franchise agreements in effect at January 1, 2018 that were entered into subsequent to the acquisitions of BK in 2010, TH in 2014 and PLK in 2017 (net of the cumulative revenue attributable for the period through January 1, 2018), with a corresponding decrease to Shareholders’ equity.
|
|
•
|
A
$106.6 million
increase in Other assets, net for the previously unrecognized value of equity interests received in connection with MFDA arrangements. This increase resulted in a corresponding increase in Other liabilities, net of
$105.0 million
and an adjustment to Shareholders' equity of
$1.6 million
for the cumulative effect of revenue attributable for the period between the inception of each such arrangement and January 1, 2018.
|
|
•
|
A
$67.1 million
decrease to Deferred income taxes, net for the tax effects of the two adjustments noted above, with a corresponding increase to Shareholders' equity.
|
|
|
|
|
Total
|
|
Amounts Under
|
||||||
|
|
As Reported
|
|
Adjustments
|
|
Previous Standards
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Sales
|
$
|
547.8
|
|
|
$
|
—
|
|
|
$
|
547.8
|
|
|
Franchise and property revenues
|
706.0
|
|
|
(182.0
|
)
|
|
524.0
|
|
|||
|
Total revenues
|
1,253.8
|
|
|
(182.0
|
)
|
|
1,071.8
|
|
|||
|
Operating costs and expenses:
|
|
|
|
|
|
||||||
|
Cost of sales
|
429.1
|
|
|
—
|
|
|
429.1
|
|
|||
|
Franchise and property expenses
|
104.4
|
|
|
(0.2
|
)
|
|
104.2
|
|
|||
|
Selling, general and administrative expenses
|
301.3
|
|
|
(190.5
|
)
|
|
110.8
|
|
|||
|
(Income) loss from equity method investments
|
(14.3
|
)
|
|
—
|
|
|
(14.3
|
)
|
|||
|
Other operating expenses (income), net
|
12.7
|
|
|
—
|
|
|
12.7
|
|
|||
|
Total operating costs and expenses
|
833.2
|
|
|
(190.7
|
)
|
|
642.5
|
|
|||
|
Income from operations
|
420.6
|
|
|
8.7
|
|
|
429.3
|
|
|||
|
Interest expense, net
|
140.1
|
|
|
0.5
|
|
|
140.6
|
|
|||
|
Income before income taxes
|
280.5
|
|
|
8.2
|
|
|
288.7
|
|
|||
|
Income tax expense
|
1.7
|
|
|
2.1
|
|
|
3.8
|
|
|||
|
Net income
|
278.8
|
|
|
6.1
|
|
|
284.9
|
|
|||
|
Net income attributable to noncontrolling interests
|
131.0
|
|
|
2.9
|
|
|
133.9
|
|
|||
|
Net income attributable to common shareholders
|
$
|
147.8
|
|
|
$
|
3.2
|
|
|
$
|
151.0
|
|
|
|
|
|
|
|
|
||||||
|
Earnings per common share:
|
|
|
|
|
|
||||||
|
Basic
|
$
|
0.60
|
|
|
|
|
$
|
0.61
|
|
||
|
Diluted
|
$
|
0.59
|
|
|
|
|
$
|
0.60
|
|
||
|
|
|
|
|
Total
|
|
Amounts Under
|
||||||
|
|
|
As Reported
|
|
Adjustments
|
|
Previous Standards
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Net income
|
|
$
|
278.8
|
|
|
$
|
6.1
|
|
|
$
|
284.9
|
|
|
Adjustments to reconcile net income to net cash (used for) provided by operating activities:
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
|
47.0
|
|
|
—
|
|
|
47.0
|
|
|||
|
Amortization of deferred financing costs and debt issuance discount
|
|
7.2
|
|
|
—
|
|
|
7.2
|
|
|||
|
(Income) loss from equity method investments
|
|
(14.3
|
)
|
|
—
|
|
|
(14.3
|
)
|
|||
|
Loss (gain) on remeasurement of foreign denominated transactions
|
|
16.4
|
|
|
—
|
|
|
16.4
|
|
|||
|
Net losses on derivatives
|
|
1.9
|
|
|
—
|
|
|
1.9
|
|
|||
|
Share-based compensation expense
|
|
13.3
|
|
|
—
|
|
|
13.3
|
|
|||
|
Deferred income taxes
|
|
(19.0
|
)
|
|
2.1
|
|
|
(16.9
|
)
|
|||
|
Other
|
|
3.7
|
|
|
—
|
|
|
3.7
|
|
|||
|
Changes in current assets and liabilities, excluding acquisitions and dispositions:
|
|
|
|
|
|
|
||||||
|
Accounts and notes receivable
|
|
15.4
|
|
|
—
|
|
|
15.4
|
|
|||
|
Inventories and prepaids and other current assets
|
|
(7.0
|
)
|
|
(4.7
|
)
|
|
(11.7
|
)
|
|||
|
Accounts and drafts payable
|
|
(72.8
|
)
|
|
1.9
|
|
|
(70.9
|
)
|
|||
|
Other accrued liabilities and gift card liability
|
|
(374.7
|
)
|
|
(0.9
|
)
|
|
(375.6
|
)
|
|||
|
Other long-term assets and liabilities
|
|
(6.9
|
)
|
|
(4.5
|
)
|
|
(11.4
|
)
|
|||
|
Net cash (used for) provided by operating activities
|
|
$
|
(111.0
|
)
|
|
$
|
—
|
|
|
$
|
(111.0
|
)
|
|
|
|
|
Total
|
|
Amounts Under
|
||||||
|
|
As Reported
|
|
Adjustments
|
|
Previous Standards
|
||||||
|
ASSETS
|
|
|
|
|
|
||||||
|
Current assets:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
852.4
|
|
|
$
|
—
|
|
|
$
|
852.4
|
|
|
Accounts and notes receivable, net
|
467.6
|
|
|
—
|
|
|
467.6
|
|
|||
|
Inventories, net
|
74.6
|
|
|
—
|
|
|
74.6
|
|
|||
|
Prepaids and other current assets
|
87.8
|
|
|
27.7
|
|
|
115.5
|
|
|||
|
Total current assets
|
1,482.4
|
|
|
27.7
|
|
|
1,510.1
|
|
|||
|
Property and equipment, net
|
2,072.7
|
|
|
—
|
|
|
2,072.7
|
|
|||
|
Intangible assets, net
|
10,904.6
|
|
|
—
|
|
|
10,904.6
|
|
|||
|
Goodwill
|
5,693.5
|
|
|
—
|
|
|
5,693.5
|
|
|||
|
Net investment in property leased to franchisees
|
66.9
|
|
|
—
|
|
|
66.9
|
|
|||
|
Other assets, net
|
539.4
|
|
|
(106.6
|
)
|
|
432.8
|
|
|||
|
Total assets
|
$
|
20,759.5
|
|
|
$
|
(78.9
|
)
|
|
$
|
20,680.6
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
||||||
|
Current liabilities:
|
|
|
|
|
|
||||||
|
Accounts and drafts payable
|
$
|
416.4
|
|
|
$
|
1.9
|
|
|
$
|
418.3
|
|
|
Other accrued liabilities
|
636.6
|
|
|
(10.4
|
)
|
|
626.2
|
|
|||
|
Gift card liability
|
107.3
|
|
|
43.6
|
|
|
150.9
|
|
|||
|
Current portion of long term debt and capital leases
|
78.8
|
|
|
—
|
|
|
78.8
|
|
|||
|
Total current liabilities
|
1,239.1
|
|
|
35.1
|
|
|
1,274.2
|
|
|||
|
Term debt, net of current portion
|
11,788.1
|
|
|
—
|
|
|
11,788.1
|
|
|||
|
Capital leases, net of current portion
|
236.6
|
|
|
—
|
|
|
236.6
|
|
|||
|
Other liabilities, net
|
1,820.4
|
|
|
(430.2
|
)
|
|
1,390.2
|
|
|||
|
Deferred income taxes, net
|
1,432.9
|
|
|
60.3
|
|
|
1,493.2
|
|
|||
|
Total liabilities
|
16,517.1
|
|
|
(334.8
|
)
|
|
16,182.3
|
|
|||
|
Shareholders’ equity:
|
|
|
|
|
|
||||||
|
Common shares
|
2,096.6
|
|
|
—
|
|
|
2,096.6
|
|
|||
|
Retained earnings
|
553.9
|
|
|
136.6
|
|
|
690.5
|
|
|||
|
Accumulated other comprehensive income (loss)
|
(572.5
|
)
|
|
—
|
|
|
(572.5
|
)
|
|||
|
Total RBI shareholders’ equity
|
2,078.0
|
|
|
136.6
|
|
|
2,214.6
|
|
|||
|
Noncontrolling interests
|
2,164.4
|
|
|
119.3
|
|
|
2,283.7
|
|
|||
|
Total shareholders’ equity
|
4,242.4
|
|
|
255.9
|
|
|
4,498.3
|
|
|||
|
Total liabilities and shareholders’ equity
|
$
|
20,759.5
|
|
|
$
|
(78.9
|
)
|
|
$
|
20,680.6
|
|
|
•
|
As described above, our transition to ASC 606 resulted in the deferral of franchise fees, recognition of franchise fees in connection with MFDAs where we received an equity interest in the equity method investee, and a change in the timing of recognizing gift card breakage income. The adjustments for the
three months ended March 31, 2018
to reflect the recognition of this revenue as if the Previous Standards were in effect consists of a
$3.9 million
increase in Franchise and property revenue and a
$1.1 million
increase in Income tax expense.
|
|
•
|
As described above, under the Previous Standards our statement of operations did not reflect gross presentations of advertising fund revenue and expenses. Our transition to ASC 606 requires the presentation of advertising fund contributions and advertising fund expenses on a gross basis. The adjustments for the
three months ended March 31,
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Numerator:
|
|
|
|
||||
|
Net income attributable to common shareholders - basic
|
$
|
147.8
|
|
|
$
|
50.2
|
|
|
Add: Net income attributable to noncontrolling interests
|
130.8
|
|
|
48.5
|
|
||
|
Net income available to common shareholders and noncontrolling interests - diluted
|
$
|
278.6
|
|
|
$
|
98.7
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
||||
|
Weighted average common shares - basic
|
245.9
|
|
|
234.7
|
|
||
|
Exchange of noncontrolling interests for common shares (Note 11)
|
217.7
|
|
|
226.9
|
|
||
|
Effect of other dilutive securities
|
10.3
|
|
|
14.9
|
|
||
|
Weighted average common shares - diluted
|
473.9
|
|
|
476.5
|
|
||
|
|
|
|
|
||||
|
Basic earnings per share
|
$
|
0.60
|
|
|
$
|
0.21
|
|
|
Diluted earnings per share
|
$
|
0.59
|
|
|
$
|
0.21
|
|
|
Anti-dilutive securities outstanding
|
5.9
|
|
|
3.5
|
|
||
|
|
As of
|
||||||||||||||||||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
|
Identifiable assets subject to amortization:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Franchise agreements
|
$
|
724.7
|
|
|
$
|
(176.5
|
)
|
|
$
|
548.2
|
|
|
$
|
724.7
|
|
|
$
|
(168.0
|
)
|
|
$
|
556.7
|
|
|
Favorable leases
|
448.4
|
|
|
(200.8
|
)
|
|
247.6
|
|
|
455.7
|
|
|
(193.7
|
)
|
|
262.0
|
|
||||||
|
Subtotal
|
1,173.1
|
|
|
(377.3
|
)
|
|
795.8
|
|
|
1,180.4
|
|
|
(361.7
|
)
|
|
818.7
|
|
||||||
|
Indefinite lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Tim Hortons
brand
|
$
|
6,574.3
|
|
|
$
|
—
|
|
|
$
|
6,574.3
|
|
|
$
|
6,727.1
|
|
|
$
|
—
|
|
|
$
|
6,727.1
|
|
|
Burger King
brand
|
2,179.6
|
|
|
—
|
|
|
2,179.6
|
|
|
2,161.5
|
|
|
—
|
|
|
2,161.5
|
|
||||||
|
Popeyes
brand
|
1,354.9
|
|
|
—
|
|
|
1,354.9
|
|
|
1,354.9
|
|
|
—
|
|
|
1,354.9
|
|
||||||
|
Subtotal
|
10,108.8
|
|
|
—
|
|
|
10,108.8
|
|
|
10,243.5
|
|
|
—
|
|
|
10,243.5
|
|
||||||
|
Intangible assets, net
|
|
|
|
|
$
|
10,904.6
|
|
|
|
|
|
|
$
|
11,062.2
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Goodwill
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Tim Hortons segment
|
$
|
4,232.0
|
|
|
|
|
|
|
$
|
4,325.8
|
|
|
|
|
|
||||||||
|
Burger King segment
|
615.7
|
|
|
|
|
|
|
610.7
|
|
|
|
|
|
||||||||||
|
Popeyes segment
|
845.8
|
|
|
|
|
|
|
845.8
|
|
|
|
|
|
||||||||||
|
Total
|
$
|
5,693.5
|
|
|
|
|
|
|
$
|
5,782.3
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Revenues from affiliates:
|
|
|
|
||||
|
Royalties
|
$
|
68.2
|
|
|
$
|
38.5
|
|
|
Property revenues
|
8.8
|
|
|
6.3
|
|
||
|
Franchise fees and other revenue
|
2.3
|
|
|
5.7
|
|
||
|
Total
|
$
|
79.3
|
|
|
$
|
50.5
|
|
|
|
As of
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Current:
|
|
|
|
||||
|
Dividend payable
|
$
|
210.0
|
|
|
$
|
96.9
|
|
|
Interest payable
|
93.0
|
|
|
88.6
|
|
||
|
Accrued compensation and benefits
|
36.6
|
|
|
66.6
|
|
||
|
Taxes payable
|
112.3
|
|
|
401.0
|
|
||
|
Deferred income
|
28.7
|
|
|
42.9
|
|
||
|
Accrued advertising expenses
|
27.9
|
|
|
27.5
|
|
||
|
Closed property reserve
|
12.4
|
|
|
10.8
|
|
||
|
Restructuring and other provisions
|
11.2
|
|
|
12.0
|
|
||
|
Other
|
104.5
|
|
|
119.4
|
|
||
|
Other accrued liabilities
|
$
|
636.6
|
|
|
$
|
865.7
|
|
|
Noncurrent:
|
|
|
|
||||
|
Derivatives liabilities
|
$
|
458.1
|
|
|
$
|
498.5
|
|
|
Taxes payable
|
478.3
|
|
|
495.6
|
|
||
|
Contract liabilities, net
|
457.7
|
|
|
10.0
|
|
||
|
Unfavorable leases
|
236.9
|
|
|
251.8
|
|
||
|
Accrued pension
|
70.3
|
|
|
72.0
|
|
||
|
Accrued lease straight-lining liability
|
48.5
|
|
|
46.4
|
|
||
|
Deferred income
|
23.6
|
|
|
27.4
|
|
||
|
Other
|
47.0
|
|
|
53.4
|
|
||
|
Other liabilities, net
|
$
|
1,820.4
|
|
|
$
|
1,455.1
|
|
|
|
As of
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Term Loan Facility (due February 17, 2024)
|
$
|
6,372.6
|
|
|
$
|
6,388.7
|
|
|
2017 4.25% Senior Notes (due May 15, 2024)
|
1,500.0
|
|
|
1,500.0
|
|
||
|
2015 4.625% Senior Notes (due January 15, 2022)
|
1,250.0
|
|
|
1,250.0
|
|
||
|
2017 5.00% Senior Notes (due October 15, 2025)
|
2,800.0
|
|
|
2,800.0
|
|
||
|
Other
|
85.2
|
|
|
89.1
|
|
||
|
Less: unamortized deferred financing costs and deferred issue discount
|
(163.1
|
)
|
|
(170.1
|
)
|
||
|
Total debt, net
|
11,844.7
|
|
|
11,857.7
|
|
||
|
Less: current maturities of debt
|
(56.6
|
)
|
|
(56.8
|
)
|
||
|
Total long-term debt
|
$
|
11,788.1
|
|
|
$
|
11,800.9
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Debt
|
$
|
129.4
|
|
|
$
|
100.0
|
|
|
Capital lease obligations
|
6.1
|
|
|
5.0
|
|
||
|
Amortization of deferred financing costs and debt issuance discount
|
7.2
|
|
|
8.5
|
|
||
|
Interest income
|
(2.6
|
)
|
|
(2.1
|
)
|
||
|
Interest expense, net
|
$
|
140.1
|
|
|
$
|
111.4
|
|
|
|
Derivatives
|
|
Pensions
|
|
Foreign Currency Translation
|
|
Accumulated Other Comprehensive Income (Loss)
|
||||||||
|
Balances at December 31, 2017
|
$
|
96.8
|
|
|
$
|
(15.3
|
)
|
|
$
|
(557.2
|
)
|
|
$
|
(475.7
|
)
|
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
(215.6
|
)
|
|
(215.6
|
)
|
||||
|
Net change in fair value of derivatives, net of tax
|
27.4
|
|
|
—
|
|
|
—
|
|
|
27.4
|
|
||||
|
Amounts reclassified to earnings of cash flow hedges, net of tax
|
5.7
|
|
|
—
|
|
|
—
|
|
|
5.7
|
|
||||
|
Pension and post-retirement benefit plans, net of tax
|
—
|
|
|
0.2
|
|
|
—
|
|
|
0.2
|
|
||||
|
Other comprehensive income attributable to noncontrolling interests
|
(15.6
|
)
|
|
(0.1
|
)
|
|
101.2
|
|
|
85.5
|
|
||||
|
Balances at March 31, 2018
|
$
|
114.3
|
|
|
$
|
(15.2
|
)
|
|
$
|
(671.6
|
)
|
|
$
|
(572.5
|
)
|
|
|
|
Gain or (Loss) Recognized in Other Comprehensive Income (Loss)
|
||||||
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Derivatives designated as cash flow hedges
(1)
|
|
|
|
|
||||
|
Interest rate swaps
|
|
$
|
28.7
|
|
|
$
|
(5.0
|
)
|
|
Forward-currency contracts
|
|
$
|
5.3
|
|
|
$
|
1.5
|
|
|
Derivatives designated as net investment hedges
|
|
|
|
|
||||
|
Cross-currency rate swaps
|
|
$
|
11.1
|
|
|
$
|
(54.2
|
)
|
|
(1)
|
We did not exclude any components from the cash flow hedge relationships presented in this table.
|
|
|
|
Location of Gain or (Loss) Reclassified from AOCI into Earnings
|
|
Gain or (Loss) Reclassified from AOCI into Earnings
|
||||||
|
|
|
|
Three Months Ended March 31,
|
|||||||
|
|
|
|
|
2018
|
|
2017
|
||||
|
Derivatives designated as cash flow hedges
(1)
|
|
|
|
|
|
|
||||
|
Interest rate swaps
|
|
Interest expense, net
|
|
$
|
(5.5
|
)
|
|
$
|
(5.9
|
)
|
|
Forward-currency contracts
|
|
Cost of sales
|
|
$
|
(2.3
|
)
|
|
$
|
0.9
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Location of Gain or (Loss) Recognized in Earnings (Amount Excluded from Effectiveness Testing)
|
|
Gain or (Loss) Recognized in Earnings (Amount Excluded from Effectiveness Testing)
|
||||||
|
|
|
|
Three Months Ended March 31,
|
|||||||
|
|
|
|
|
2018
|
|
2017
|
||||
|
Derivatives designated as net investment hedges
|
|
|
|
|
|
|
||||
|
Cross-currency rate swaps
|
|
Interest expense, net
|
|
$
|
3.6
|
|
|
$
|
—
|
|
|
|
Fair Value as of
|
|
|
|
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
|
Balance Sheet Location
|
||||||
|
Assets:
|
|
|
|
|
|
||||||
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
||||||
|
Foreign currency
|
$
|
4.2
|
|
|
$
|
0.5
|
|
|
Prepaids and other current assets
|
||
|
Total assets at fair value
|
$
|
4.2
|
|
|
$
|
0.5
|
|
|
|
||
|
|
|
|
|
|
|
||||||
|
Liabilities:
|
|
|
|
|
|
||||||
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
||||||
|
Interest rate
|
$
|
10.9
|
|
|
$
|
42.1
|
|
|
Other liabilities, net
|
||
|
Foreign currency
|
1.2
|
|
|
5.1
|
|
|
Other accrued liabilities
|
||||
|
Derivatives designated as net investment hedges
|
|
|
|
|
|
||||||
|
Foreign currency
|
447.2
|
|
|
456.4
|
|
|
Other liabilities, net
|
||||
|
Total liabilities at fair value
|
$
|
459.3
|
|
|
$
|
503.6
|
|
|
|
||
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Net losses (gains) on disposal of assets, restaurant closures, and refranchisings
|
$
|
1.7
|
|
|
$
|
2.9
|
|
|
Litigation settlements (gains) and reserves, net
|
(6.1
|
)
|
|
—
|
|
||
|
Net losses (gains) on foreign exchange
|
16.4
|
|
|
10.4
|
|
||
|
Other, net
|
0.7
|
|
|
0.5
|
|
||
|
Other operating expenses (income), net
|
$
|
12.7
|
|
|
$
|
13.8
|
|
|
|
Three Months Ended March 31,
|
||||||||||
|
|
2018
As Reported
|
|
2018
Amounts Under Previous Standards
|
|
2017
|
||||||
|
Revenues by operating segment:
|
|
|
|
|
|
||||||
|
TH
|
$
|
763.5
|
|
|
$
|
711.8
|
|
|
$
|
733.6
|
|
|
BK
|
389.9
|
|
|
292.8
|
|
|
267.0
|
|
|||
|
PLK
|
100.4
|
|
|
67.2
|
|
|
—
|
|
|||
|
Total revenues
|
$
|
1,253.8
|
|
|
$
|
1,071.8
|
|
|
$
|
1,000.6
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Revenues by country (a):
|
|
|
|
||||
|
Canada
|
$
|
692.4
|
|
|
$
|
657.0
|
|
|
United States
|
420.7
|
|
|
232.4
|
|
||
|
Other
|
140.7
|
|
|
111.2
|
|
||
|
Total revenues
|
$
|
1,253.8
|
|
|
$
|
1,000.6
|
|
|
(a)
|
Only Canada and the United States represented
10%
or more of our total revenues in each period presented.
|
|
|
Three Months Ended March 31,
|
||||||||||
|
|
2018
As Reported
|
|
2018
Amounts Under Previous Standards
|
|
2017
|
||||||
|
Segment income:
|
|
|
|
|
|
||||||
|
TH
|
$
|
245.2
|
|
|
$
|
250.5
|
|
|
$
|
256.2
|
|
|
BK
|
214.1
|
|
|
215.0
|
|
|
187.1
|
|
|||
|
PLK
|
38.5
|
|
|
40.8
|
|
|
—
|
|
|||
|
Adjusted EBITDA
|
497.8
|
|
|
506.3
|
|
|
443.3
|
|
|||
|
Share-based compensation and non-cash incentive compensation expense
|
15.3
|
|
|
15.3
|
|
|
18.5
|
|
|||
|
PLK Transaction costs
|
5.1
|
|
|
5.1
|
|
|
34.4
|
|
|||
|
Corporate restructuring and tax advisory fees
|
7.1
|
|
|
7.1
|
|
|
—
|
|
|||
|
Impact of equity method investments (a)
|
(10.0
|
)
|
|
(10.0
|
)
|
|
(2.9
|
)
|
|||
|
Other operating expenses (income), net
|
12.7
|
|
|
12.7
|
|
|
13.8
|
|
|||
|
EBITDA
|
467.6
|
|
|
476.1
|
|
|
379.5
|
|
|||
|
Depreciation and amortization
|
47.0
|
|
|
46.8
|
|
|
43.3
|
|
|||
|
Income from operations
|
420.6
|
|
|
429.3
|
|
|
336.2
|
|
|||
|
Interest expense, net
|
140.1
|
|
|
140.6
|
|
|
111.4
|
|
|||
|
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
20.4
|
|
|||
|
Income tax expense
|
1.7
|
|
|
3.8
|
|
|
37.8
|
|
|||
|
Net income
|
$
|
278.8
|
|
|
$
|
284.9
|
|
|
$
|
166.6
|
|
|
(a)
|
Represents (i) (income) loss from equity method investments and (ii) cash distributions received from our equity method investments. Cash distributions received from our equity method investments are included in segment income.
|
|
•
|
System-wide sales growth refers to the percentage change in sales at all franchise restaurants and Company restaurants in one period from the same period in the prior year.
|
|
•
|
Comparable sales refers to the percentage change in restaurant sales in one period from the same prior year period for restaurants that have been open for 13 months or longer for TH and BK and 17 months or longer for PLK.
|
|
•
|
System-wide sales growth and comparable sales are measured on a constant currency basis, which means the results exclude the effect of foreign currency translation (“FX Impact”). For system-wide sales growth and comparable sales, we calculate the FX Impact by translating prior year results at current year monthly average exchange rates.
|
|
•
|
Unless otherwise stated, system-wide sales growth, system-wide sales and comparable sales are presented on a system-wide basis, which means they include franchise restaurants and Company restaurants. System-wide results are driven by our franchise restaurants, as approximately 100% of current system-wide restaurants are franchised. Franchise sales represent sales at all franchise restaurants and are revenues to our franchisees. We do not record franchise sales as revenues; however, our royalty revenues are calculated based on a percentage of franchise sales.
|
|
•
|
Net restaurant growth reflects the percentage change in restaurant count (openings, net of closures) over a trailing twelve month period, divided by the restaurant count at the beginning of the trailing twelve month period.
|
|
•
|
Franchise fee revenue for franchise agreements entered into subsequent to the acquisitions of BK in 2010, TH in 2014 and PLK in 2017 are deferred and amortized over the franchise agreement term beginning in 2018 compared to upfront recognition in 2017 under previously applicable accounting standards. Franchise fees associated with acquired franchise agreements are not included in franchise fee revenue under ASC 606. Consequently, we expect the impact to be greater in those periods in which more openings occur.
|
|
•
|
Advertising fund contributions and advertising fund expenses are reflected on a gross basis in our 2018 statement of operations and there may be a difference in timing for recognition of advertising fund contributions and advertising fund expenses beginning in 2018. Under previously applicable accounting standards, our statement of operations did not reflect gross advertising fund contributions and advertising fund expenses and temporary net differences between contributions and expenses due to the timing of expenses were reflected as current assets or current liabilities on our consolidated balance sheet.
|
|
•
|
The portion of gift cards sold to customers which are never redeemed is commonly referred to as gift card breakage. Under ASC 606, we recognize gift card breakage income proportionately as each gift card is redeemed using an estimated breakage rate based on our historical experience. Under the Previous Standards, we recognized gift card breakage income for each gift card’s remaining balance when redemption of that balance was deemed remote. This change may impact the timing of when gift card breakage income is recognized.
|
|
PLK Segment (in millions of U.S. dollars)
|
Three months ended March 31, 2018
|
||
|
Revenues:
|
|
||
|
Sales
|
$
|
20.8
|
|
|
Franchise and property revenues
|
79.6
|
|
|
|
Total revenues
|
100.4
|
|
|
|
Cost of sales
|
16.8
|
|
|
|
Franchise and property expenses
|
2.4
|
|
|
|
Segment SG&A
|
45.4
|
|
|
|
Segment depreciation and amortization
(a)
|
2.7
|
|
|
|
Segment income
|
38.5
|
|
|
|
(a)
|
Segment depreciation and amortization consists of depreciation and amortization included in cost of sales and franchise and property expenses.
|
|
Consolidated
|
Three Months Ended
March 31, |
|
Variance
|
|
FX Impact (b)
|
|
Variance Excluding FX Impact
|
||||||||||||
|
|
2018
|
|
2017
|
|
Favorable / (Unfavorable)
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Sales
|
$
|
547.8
|
|
|
$
|
550.4
|
|
|
$
|
(2.6
|
)
|
|
$
|
21.7
|
|
|
$
|
(24.3
|
)
|
|
Franchise and property revenues
|
706.0
|
|
|
450.2
|
|
|
255.8
|
|
|
15.9
|
|
|
239.9
|
|
|||||
|
Total revenues
|
1,253.8
|
|
|
1,000.6
|
|
|
253.2
|
|
|
37.6
|
|
|
215.6
|
|
|||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of sales
|
429.1
|
|
|
423.4
|
|
|
(5.7
|
)
|
|
(16.6
|
)
|
|
10.9
|
|
|||||
|
Franchise and property expenses
|
104.4
|
|
|
111.0
|
|
|
6.6
|
|
|
(3.9
|
)
|
|
10.5
|
|
|||||
|
Selling, general and administrative expenses
|
301.3
|
|
|
121.9
|
|
|
(179.4
|
)
|
|
(2.8
|
)
|
|
(176.6
|
)
|
|||||
|
(Income) loss from equity method investments
|
(14.3
|
)
|
|
(5.7
|
)
|
|
8.6
|
|
|
(0.1
|
)
|
|
8.7
|
|
|||||
|
Other operating expenses (income), net
|
12.7
|
|
|
13.8
|
|
|
1.1
|
|
|
(1.3
|
)
|
|
2.4
|
|
|||||
|
Total operating costs and expenses
|
833.2
|
|
|
664.4
|
|
|
(168.8
|
)
|
|
(24.7
|
)
|
|
(144.1
|
)
|
|||||
|
Income from operations
|
420.6
|
|
|
336.2
|
|
|
84.4
|
|
|
12.9
|
|
|
71.5
|
|
|||||
|
Interest expense, net
|
140.1
|
|
|
111.4
|
|
|
(28.7
|
)
|
|
(0.2
|
)
|
|
(28.5
|
)
|
|||||
|
Loss on early extinguishment of debt
|
—
|
|
|
20.4
|
|
|
20.4
|
|
|
—
|
|
|
20.4
|
|
|||||
|
Income before income taxes
|
280.5
|
|
|
204.4
|
|
|
76.1
|
|
|
12.7
|
|
|
63.4
|
|
|||||
|
Income tax expense
|
1.7
|
|
|
37.8
|
|
|
36.1
|
|
|
(1.3
|
)
|
|
37.4
|
|
|||||
|
Net income
|
$
|
278.8
|
|
|
$
|
166.6
|
|
|
$
|
112.2
|
|
|
$
|
11.4
|
|
|
$
|
100.8
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
TH Segment
|
Three Months Ended
March 31, |
|
Variance
|
|
FX Impact (b)
|
|
Variance Excluding FX Impact
|
||||||||||||
|
|
2018
|
|
2017
|
|
Favorable / (Unfavorable)
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Sales
|
$
|
508.3
|
|
|
$
|
527.4
|
|
|
$
|
(19.1
|
)
|
|
$
|
21.4
|
|
|
$
|
(40.5
|
)
|
|
Franchise and property revenues
|
255.2
|
|
|
206.2
|
|
|
49.0
|
|
|
8.4
|
|
|
40.6
|
|
|||||
|
Total revenues
|
763.5
|
|
|
733.6
|
|
|
29.9
|
|
|
29.8
|
|
|
0.1
|
|
|||||
|
Cost of sales
|
395.9
|
|
|
402.5
|
|
|
6.6
|
|
|
(16.4
|
)
|
|
23.0
|
|
|||||
|
Franchise and property expenses
|
69.5
|
|
|
77.7
|
|
|
8.2
|
|
|
(3.2
|
)
|
|
11.4
|
|
|||||
|
Segment SG&A
|
82.3
|
|
|
25.1
|
|
|
(57.2
|
)
|
|
(0.7
|
)
|
|
(56.5
|
)
|
|||||
|
Segment depreciation and amortization
(a)
|
26.3
|
|
|
25.1
|
|
|
(1.2
|
)
|
|
(1.0
|
)
|
|
(0.2
|
)
|
|||||
|
Segment income
(c)
|
245.2
|
|
|
256.2
|
|
|
(11.0
|
)
|
|
10.6
|
|
|
(21.6
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
BK Segment
|
Three Months Ended
March 31, |
|
Variance
|
|
FX Impact (b)
|
|
Variance Excluding FX Impact
|
||||||||||||
|
|
2018
|
|
2017
|
|
Favorable / (Unfavorable)
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Sales
|
$
|
18.7
|
|
|
$
|
23.0
|
|
|
$
|
(4.3
|
)
|
|
$
|
0.3
|
|
|
$
|
(4.6
|
)
|
|
Franchise and property revenues
|
371.2
|
|
|
244.0
|
|
|
127.2
|
|
|
7.5
|
|
|
119.7
|
|
|||||
|
Total revenues
|
389.9
|
|
|
267.0
|
|
|
122.9
|
|
|
7.8
|
|
|
115.1
|
|
|||||
|
Cost of sales
|
16.4
|
|
|
20.9
|
|
|
4.5
|
|
|
(0.2
|
)
|
|
4.7
|
|
|||||
|
Franchise and property expenses
|
32.5
|
|
|
33.3
|
|
|
0.8
|
|
|
(0.7
|
)
|
|
1.5
|
|
|||||
|
Segment SG&A
|
140.3
|
|
|
38.2
|
|
|
(102.1
|
)
|
|
(1.4
|
)
|
|
(100.7
|
)
|
|||||
|
Segment depreciation and amortization
(a)
|
12.2
|
|
|
12.5
|
|
|
0.3
|
|
|
(0.3
|
)
|
|
0.6
|
|
|||||
|
Segment income
(d)
|
214.1
|
|
|
187.1
|
|
|
27.0
|
|
|
5.8
|
|
|
21.2
|
|
|||||
|
(b)
|
For items included in our results of operations, we calculate the FX Impact by translating prior year results at current year monthly average exchange rates. We analyze these results on a constant currency basis as this helps identify underlying business trends, without distortion from the effects of currency movements.
|
|
(c)
|
TH segment income includes
$3.1 million
and
$2.8 million
of cash distributions received from equity method investments for the
three months ended March 31, 2018 and 2017
, respectively.
|
|
(d)
|
BK segment income includes
$1.2 million
of cash distributions received from equity method investments for the
three months ended March 31, 2018
.
|
|
|
|
Three Months Ended
March 31, |
||||||
|
Key Business Metrics
|
|
2018
|
|
2017
|
||||
|
System-wide sales growth
|
|
|
|
|
||||
|
TH
|
|
2.1
|
%
|
|
3.3
|
%
|
||
|
BK
|
|
11.3
|
%
|
|
6.2
|
%
|
||
|
PLK
(e)
|
|
10.9
|
%
|
|
6.1
|
%
|
||
|
System-wide sales
|
|
|
|
|
||||
|
TH
|
|
$
|
1,607.7
|
|
|
$
|
1,514.0
|
|
|
BK
|
|
$
|
5,148.9
|
|
|
$
|
4,477.0
|
|
|
PLK
(e)
|
|
$
|
903.7
|
|
|
$
|
835.8
|
|
|
Comparable sales
|
|
|
|
|
||||
|
TH
|
|
(0.3
|
)%
|
|
(0.1
|
)%
|
||
|
BK
|
|
3.8
|
%
|
|
(0.1
|
)%
|
||
|
PLK
(e)
|
|
3.2
|
%
|
|
(0.2
|
)%
|
||
|
|
|
|
|
|
||||
|
|
|
As of
|
||||||
|
|
|
March 31, 2018
|
|
March 31, 2017
|
||||
|
Net restaurant growth
|
|
|
|
|
||||
|
TH
|
|
2.8
|
%
|
|
4.6
|
%
|
||
|
BK
|
|
6.9
|
%
|
|
5.1
|
%
|
||
|
PLK
(f)
|
|
6.7
|
%
|
|
5.8
|
%
|
||
|
Restaurant count
|
|
|
|
|
||||
|
TH
|
|
4,774
|
|
|
4,644
|
|
||
|
BK
|
|
16,859
|
|
|
15,768
|
|
||
|
PLK
(f)
|
|
2,926
|
|
|
2,743
|
|
||
|
(e)
|
For 2017, PLK figures are shown for informational purposes only and are consistent with PLK's former fiscal calendar. Consequently, results for 2018 may not be comparable to those of 2017.
|
|
(f)
|
For 2017, PLK net restaurant growth is for the period from April 17, 2016 through March 27, 2017.
|
|
|
Three Months Ended
March 31, |
|
Variance
|
||||||||
|
|
|
$
|
|||||||||
|
|
2018
|
|
2017
|
|
Favorable / (Unfavorable)
|
||||||
|
Segment SG&A:
|
|
|
|
|
|
||||||
|
TH
|
$
|
82.3
|
|
|
$
|
25.1
|
|
|
$
|
(57.2
|
)
|
|
BK
|
140.3
|
|
|
38.2
|
|
|
(102.1
|
)
|
|||
|
PLK
|
45.4
|
|
|
—
|
|
|
(45.4
|
)
|
|||
|
Share-based compensation and non-cash incentive compensation expense
|
15.3
|
|
|
18.5
|
|
|
3.2
|
|
|||
|
Depreciation and amortization
|
5.8
|
|
|
5.7
|
|
|
(0.1
|
)
|
|||
|
PLK Transaction costs
|
5.1
|
|
|
34.4
|
|
|
29.3
|
|
|||
|
Corporate restructuring and tax advisory fees
|
7.1
|
|
|
—
|
|
|
(7.1
|
)
|
|||
|
Selling, general and administrative expenses
|
$
|
301.3
|
|
|
$
|
121.9
|
|
|
$
|
(179.4
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Net losses (gains) on disposal of assets, restaurant closures, and refranchisings
|
$
|
1.7
|
|
|
$
|
2.9
|
|
|
Litigation settlements (gains) and reserves, net
|
(6.1
|
)
|
|
—
|
|
||
|
Net losses (gains) on foreign exchange
|
16.4
|
|
|
10.4
|
|
||
|
Other, net
|
0.7
|
|
|
0.5
|
|
||
|
Other operating expenses (income), net
|
$
|
12.7
|
|
|
$
|
13.8
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Interest expense, net
|
$
|
140.1
|
|
|
$
|
111.4
|
|
|
Weighted average interest rate on long-term debt
|
4.6
|
%
|
|
5.0
|
%
|
||
|
|
Three Months Ended
March 31, |
|
Variance
|
|||||||||||
|
|
|
$
|
|
%
|
||||||||||
|
|
2018
|
|
2017
|
|
Favorable / (Unfavorable)
|
|||||||||
|
Segment income:
|
|
|
|
|
|
|
|
|||||||
|
TH
|
$
|
245.2
|
|
|
$
|
256.2
|
|
|
$
|
(11.0
|
)
|
|
(4.3
|
)%
|
|
BK
|
214.1
|
|
|
187.1
|
|
|
27.0
|
|
|
14.4
|
%
|
|||
|
PLK
|
38.5
|
|
|
—
|
|
|
38.5
|
|
|
NM
|
|
|||
|
Adjusted EBITDA
|
497.8
|
|
|
443.3
|
|
|
54.5
|
|
|
12.3
|
%
|
|||
|
Share-based compensation and non-cash incentive compensation expense
|
15.3
|
|
|
18.5
|
|
|
3.2
|
|
|
17.3
|
%
|
|||
|
PLK Transaction costs
|
5.1
|
|
|
34.4
|
|
|
29.3
|
|
|
85.2
|
%
|
|||
|
Corporate restructuring and tax advisory fees
|
7.1
|
|
|
—
|
|
|
(7.1
|
)
|
|
NM
|
|
|||
|
Impact of equity method investments (a)
|
(10.0
|
)
|
|
(2.9
|
)
|
|
7.1
|
|
|
NM
|
|
|||
|
Other operating expenses (income), net
|
12.7
|
|
|
13.8
|
|
|
1.1
|
|
|
8.0
|
%
|
|||
|
EBITDA
|
467.6
|
|
|
379.5
|
|
|
88.1
|
|
|
23.2
|
%
|
|||
|
Depreciation and amortization
|
47.0
|
|
|
43.3
|
|
|
(3.7
|
)
|
|
(8.5
|
)%
|
|||
|
Income from operations
|
420.6
|
|
|
336.2
|
|
|
84.4
|
|
|
25.1
|
%
|
|||
|
Interest expense, net
|
140.1
|
|
|
111.4
|
|
|
(28.7
|
)
|
|
(25.8
|
)%
|
|||
|
Loss on early extinguishment of debt
|
—
|
|
|
20.4
|
|
|
20.4
|
|
|
NM
|
|
|||
|
Income tax expense
|
1.7
|
|
|
37.8
|
|
|
36.1
|
|
|
95.5
|
%
|
|||
|
Net income
|
$
|
278.8
|
|
|
$
|
166.6
|
|
|
$
|
112.2
|
|
|
67.3
|
%
|
|
(a)
|
Represents (i) (income) loss from equity method investments and (ii) cash distributions received from our equity method investments. Cash distributions received from our equity method investments are included in segment income.
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
10.48*
|
|
|
|
|
|
|
|
10.49(a)*
|
|
|
|
|
|
|
|
10.49(b)*
|
|
|
|
|
|
|
|
10.49(c)*
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RESTAURANT BRANDS INTERNATIONAL INC.
(Registrant)
|
||||
|
|
|
|
|
|||||
|
Date: April 24, 2018
|
|
|
|
By:
|
|
/s/ Matthew Dunnigan
|
||
|
|
|
|
|
|
|
Name:
|
|
Matthew Dunnigan, principal financial officer
|
|
|
|
|
|
|
|
Title:
|
|
Chief Financial Officer
(principal financial officer)
(duly authorized officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|