Restaurant Brands International Limited Partnership - Quarter Report: 2016 June (Form 10-Q)
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Form 10-Q
(Mark One)
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2016
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number: 001-36787
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP
(Exact Name of Registrant as Specified in its Charter)
Ontario | 98-1206431 | |
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) | |
226 Wyecroft Road Oakville, Ontario |
L6K 3X7 | |
(Address of Principal Executive Offices) | (Zip Code) |
(905) 845-6511
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (check one);
Large accelerated filer | þ | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ
As of July 20, 2016, there were 227,164,247 Class B exchangeable limited partnership units and 202,006,067 Class A common units outstanding.
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
TABLE OF CONTENTS
Page | ||||||
PART I Financial Information | ||||||
Item 1. |
Financial Statements | 3 | ||||
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations | 32 | ||||
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk | 46 | ||||
Item 4. |
Controls and Procedures | 47 | ||||
PART II Other Information | ||||||
Item 5. |
Other Information | 48 | ||||
Item 6. |
Exhibits | 48 | ||||
Signatures | 49 | |||||
Index to Exhibits | 50 |
2
Table of Contents
PART I Financial Information
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In millions of U.S. dollars, except share data)
(unaudited)
As of | ||||||||
June 30, 2016 |
December 31, 2015 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 957.5 | $ | 753.7 | ||||
Trade and notes receivable, net of allowance of $13.9 million and $14.2 million, respectively |
379.9 | 421.7 | ||||||
Inventories and other current assets, net |
217.2 | 132.2 | ||||||
Advertising fund restricted assets |
44.7 | 57.5 | ||||||
|
|
|
|
|||||
Total current assets |
1,599.3 | 1,365.1 | ||||||
Property and equipment, net of accumulated depreciation of $413.0 million and $339.3 million, respectively |
2,140.5 | 2,150.6 | ||||||
Intangible assets, net |
9,541.2 | 9,147.8 | ||||||
Goodwill |
4,815.7 | 4,574.4 | ||||||
Net investment in property leased to franchisees |
106.5 | 117.2 | ||||||
Other assets, net |
893.8 | 1,053.4 | ||||||
|
|
|
|
|||||
Total assets |
$ | 19,097.0 | $ | 18,408.5 | ||||
|
|
|
|
|||||
LIABILITIES, REDEEMABLE PREFERRED UNITS AND EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts and drafts payable |
$ | 359.7 | $ | 361.5 | ||||
Other accrued liabilities |
471.4 | 438.3 | ||||||
Gift card liability |
131.4 | 168.5 | ||||||
Advertising fund liabilities |
87.3 | 93.6 | ||||||
Current portion of long term debt and capital leases |
94.9 | 56.1 | ||||||
|
|
|
|
|||||
Total current liabilities |
1,144.7 | 1,118.0 | ||||||
Term debt, net of current portion |
8,425.2 | 8,462.3 | ||||||
Capital leases, net of current portion |
211.6 | 203.4 | ||||||
Other liabilities, net |
891.7 | 795.9 | ||||||
Deferred income taxes, net |
1,631.2 | 1,618.8 | ||||||
|
|
|
|
|||||
Total liabilities |
12,304.4 | 12,198.4 | ||||||
|
|
|
|
|||||
Partnership preferred units; $43.775848 par value; 68,530,939 shares authorized, issued and outstanding at June 30, 2016 and December 31, 2015 |
3,297.0 | 3,297.0 | ||||||
Partners capital: |
||||||||
Class A common units; 202,006,067 units issued and outstanding at June 30, 2016 and December 31, 2015 |
3,176.0 | 2,876.7 | ||||||
Partnership exchangeable units; 227,164,977 issued and outstanding at June 30, 2016; 233,739,648 issued and outstanding at December 31, 2015 |
1,360.3 | 1,503.5 | ||||||
Accumulated other comprehensive income (loss) |
(1,045.1 | ) | (1,467.8 | ) | ||||
|
|
|
|
|||||
Total Partners capital |
3,491.2 | 2,912.4 | ||||||
Noncontrolling interests |
4.4 | 0.7 | ||||||
|
|
|
|
|||||
Total equity |
3,495.6 | 2,913.1 | ||||||
|
|
|
|
|||||
Total liabilities, Partnership preferred units and equity |
$ | 19,097.0 | $ | 18,408.5 | ||||
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
3
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(In millions of U.S. dollars, except per share data)
(unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Revenues: |
||||||||||||||||
Sales |
$ | 558.6 | $ | 567.8 | $ | 1,049.1 | $ | 1,067.3 | ||||||||
Franchise and property revenues |
481.6 | 474.4 | 909.6 | 908.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
1,040.2 | 1,042.2 | 1,958.7 | 1,975.5 | ||||||||||||
Cost of sales |
435.8 | 474.8 | 824.0 | 908.0 | ||||||||||||
Franchise and property expenses |
114.1 | 121.7 | 218.3 | 250.8 | ||||||||||||
Selling, general and administrative expenses |
73.1 | 102.0 | 146.3 | 213.0 | ||||||||||||
(Income) loss from equity method investments |
4.5 | 6.4 | (14.0 | ) | 4.7 | |||||||||||
Other operating expenses (income), net |
(11.3 | ) | 35.2 | 29.5 | 72.8 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating costs and expenses |
616.2 | 740.1 | 1,204.1 | 1,449.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
424.0 | 302.1 | 754.6 | 526.2 | ||||||||||||
Interest expense, net |
117.2 | 123.2 | 232.3 | 246.3 | ||||||||||||
(Gain) loss on early extinguishment of debt |
| 39.9 | | 39.6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
306.8 | 139.0 | 522.3 | 240.3 | ||||||||||||
Income tax expense |
59.2 | 45.2 | 106.4 | 95.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
247.6 | 93.8 | 415.9 | 144.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to noncontrolling interests (Note 12) |
0.9 | 1.0 | 1.8 | 2.0 | ||||||||||||
Partnership preferred unit distributions |
67.5 | 67.5 | 135.0 | 136.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to common unitholders |
$ | 179.2 | $ | 25.3 | $ | 279.1 | $ | 6.2 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per unitbasic (Note 4): |
||||||||||||||||
Class A common units |
$ | 0.45 | $ | 0.05 | $ | 0.70 | $ | 0.01 | ||||||||
Partnership exchangeable units |
$ | 0.39 | $ | 0.05 | $ | 0.60 | $ | 0.01 | ||||||||
Earnings per unitdiluted (Note 4): |
||||||||||||||||
Class A common units |
$ | 0.45 | $ | 0.05 | $ | 0.70 | $ | 0.01 | ||||||||
Partnership exchangeable units |
$ | 0.39 | $ | 0.05 | $ | 0.60 | $ | 0.01 | ||||||||
Weighted average units outstandingbasic (Note 4): |
||||||||||||||||
Class A common units |
202.0 | 202.0 | 202.0 | 202.0 | ||||||||||||
Partnership exchangeable units |
227.2 | 265.0 | 228.5 | 265.0 | ||||||||||||
Weighted average units outstandingdiluted (Note 4): |
||||||||||||||||
Class A common units |
202.0 | 202.0 | 202.0 | 202.0 | ||||||||||||
Partnership exchangeable units |
227.2 | 265.0 | 228.5 | 265.0 | ||||||||||||
Distributions per common unit |
$ | 0.15 | $ | 0.10 | $ | 0.29 | $ | 0.19 |
See accompanying notes to condensed consolidated financial statements.
4
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income (Loss)
(In millions of U.S. dollars)
(unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income |
$ | 247.6 | $ | 93.8 | $ | 415.9 | $ | 144.4 | ||||||||
Foreign currency translation adjustment |
21.1 | 193.1 | 670.5 | (898.7 | ) | |||||||||||
Net change in fair value of net investment hedges, net of tax of $(6.9), $25.2, $28.6 and $(42.9) |
47.5 | (160.1 | ) | (191.1 | ) | 226.1 | ||||||||||
Net change in fair value of cash flow hedges, net of tax of $5.7, $1.9, $21.4 and $21.3 |
(16.6 | ) | (5.1 | ) | (61.0 | ) | (59.0 | ) | ||||||||
Amounts reclassified to earnings of cash flow hedges, net of tax of $(1.8), $(6.7), $(1.8) and $(7.3) |
5.2 | 17.5 | 5.1 | 19.0 | ||||||||||||
Pension and post-retirement benefit plans, net of tax of $0, $0, $0 and $0.1 |
| | | (0.1 | ) | |||||||||||
Amortization of prior service (credits) costs, net of tax of $0.3, $0.3, $0.6 and $0.6 |
(0.5 | ) | (0.5 | ) | (0.9 | ) | (0.9 | ) | ||||||||
Amortization of actuarial (gains) losses, net of tax of $(0.1), $(0.3), $(0.1) and $(0.6) |
| 0.5 | 0.1 | 0.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss) |
56.7 | 45.4 | 422.7 | (712.7 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
304.3 | 139.2 | 838.6 | (568.3 | ) | |||||||||||
Comprehensive income (loss) attributable to noncontrolling interests |
0.9 | 1.0 | 1.8 | 2.0 | ||||||||||||
Comprehensive income attributable to preferred unitholders |
67.5 | 67.5 | 135.0 | 136.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) attributable to common unitholders |
$ | 235.9 | $ | 70.7 | $ | 701.8 | $ | (706.5 | ) | |||||||
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidated Statement of Equity
(In millions of U.S. dollars, except per share data)
(unaudited)
Accumulated | ||||||||||||||||||||||||||||
Partnership Exchangeable | Other | |||||||||||||||||||||||||||
Class A Common Units | Units | Comprehensive | Noncontrolling | |||||||||||||||||||||||||
Units | Amount | Units | Amount | Income (Loss) | Interest | Total | ||||||||||||||||||||||
Balances at December 31, 2015 |
202.0 | $ | 2,876.7 | 233.7 | $ | 1,503.5 | $ | (1,467.8 | ) | $ | 0.7 | $ | 2,913.1 | |||||||||||||||
Distributions declared on Class A common units ($0.29 per unit) |
| (67.6 | ) | | | | | (67.6 | ) | |||||||||||||||||||
Distributions declared on partnership exchangeable units ($0.29 per unit) |
| | | (66.0 | ) | | | (66.0 | ) | |||||||||||||||||||
Preferred unit distributions |
| (67.9 | ) | | (67.1 | ) | | | (135.0 | ) | ||||||||||||||||||
Exchange of Partnership exchangeable units for RBI common shares |
| 215.4 | (6.6 | ) | (215.4 | ) | | | | |||||||||||||||||||
Capital contribution from RBI Inc. |
| 33.8 | | | | | 33.8 | |||||||||||||||||||||
Distribution to RBI Inc. |
| (23.2 | ) | | | | | (23.2 | ) | |||||||||||||||||||
Restaurant VIE contributions |
| | | | | 1.9 | 1.9 | |||||||||||||||||||||
Net income |
| 208.8 | | 205.3 | | 1.8 | 415.9 | |||||||||||||||||||||
Other comprehensive income (loss) |
| | | | 422.7 | | 422.7 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balances at June 30, 2016 |
202.0 | $ | 3,176.0 | 227.1 | $ | 1,360.3 | $ | (1,045.1 | ) | $ | 4.4 | $ | 3,495.6 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
5
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(In millions of U.S. dollars)
(unaudited)
Six Months Ended June 30, |
||||||||
2016 | 2015 | |||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 415.9 | $ | 144.4 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
85.7 | 94.7 | ||||||
(Gain) loss on early extinguishment of debt |
| 39.6 | ||||||
Amortization of deferred financing costs and debt issuance discount |
19.3 | 15.3 | ||||||
(Income) loss from equity method investments |
(14.0 | ) | 4.7 | |||||
Loss (gain) on remeasurement of foreign denominated transactions |
19.0 | 27.5 | ||||||
Amortization of defined benefit pension and postretirement items |
(1.2 | ) | (0.1 | ) | ||||
Net losses (gains) on derivatives |
9.4 | 46.6 | ||||||
Net losses (gains) on refranchisings and dispositions of assets |
9.0 | (0.6 | ) | |||||
Bad debt expense (recoveries), net |
(0.7 | ) | 0.7 | |||||
Share-based compensation expense |
16.1 | 22.5 | ||||||
Acquisition accounting impact on cost of sales |
| 0.8 | ||||||
Deferred income taxes |
10.5 | (83.3 | ) | |||||
Changes in current assets and liabilities, excluding acquisitions and dispositions: |
||||||||
Reclassification of restricted cash to cash and cash equivalents |
| 79.2 | ||||||
Trade and notes receivable |
21.7 | 59.9 | ||||||
Inventories and other current assets |
(69.1 | ) | 5.0 | |||||
Accounts and drafts payable |
7.2 | 39.3 | ||||||
Accrued advertising |
(15.8 | ) | 6.2 | |||||
Other accrued liabilities |
(19.3 | ) | 36.9 | |||||
Other long-term assets and liabilities |
(1.7 | ) | (31.1 | ) | ||||
|
|
|
|
|||||
Net cash provided by operating activities |
492.0 | 508.2 | ||||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Payments for property and equipment |
(12.8 | ) | (57.0 | ) | ||||
Proceeds from refranchisings, disposition of assets and restaurant closures |
13.2 | 10.7 | ||||||
Return of investment on direct financing leases |
8.1 | 8.0 | ||||||
Settlement of derivatives, net |
1.5 | 11.5 | ||||||
Other investing activities, net |
1.8 | 2.3 | ||||||
|
|
|
|
|||||
Net cash provided by (used for) investing activities |
11.8 | (24.5 | ) | |||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Proceeds from Senior Notes |
| 1,250.0 | ||||||
Repayments of term debt, Tim Hortons Notes and capital leases |
(34.6 | ) | (2,592.4 | ) | ||||
Payment of financing costs |
| (81.3 | ) | |||||
Distributions on partnership units |
(260.2 | ) | (124.5 | ) | ||||
Capital contribution from RBI Inc. |
10.7 | 0.5 | ||||||
Distributions to RBI Inc. |
(23.2 | ) | | |||||
Other financing activities, net |
1.1 | (0.7 | ) | |||||
|
|
|
|
|||||
Net cash provided by (used for) financing activities |
(306.2 | ) | (1,548.4 | ) | ||||
|
|
|
|
|||||
Effect of exchange rates on cash and cash equivalents |
6.2 | (52.8 | ) | |||||
Increase (decrease) in cash and cash equivalents |
203.8 | (1,117.5 | ) | |||||
Cash and cash equivalents at beginning of period |
753.7 | 1,803.2 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 957.5 | $ | 685.7 | ||||
|
|
|
|
|||||
Supplemental cashflow disclosures: |
||||||||
Interest paid |
$ | 199.7 | $ | 224.8 | ||||
Income taxes paid |
$ | 76.6 | $ | 79.6 | ||||
Non-cash investing and financing activities: |
||||||||
Acquisition of property with capital lease obligations |
$ | 8.3 | $ | 7.9 |
See accompanying notes to condensed consolidated financial statements.
6
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Note 1. Description of Business and Organization
Description of Business
Restaurant Brands International Limited Partnership (Partnership, we, us or our) was formed on August 25, 2014 as a general partnership and was registered on October 27, 2014 as a limited partnership in accordance with the laws of the Province of Ontario. Pursuant to Rule 12g-3(a) under the Securities Exchange Act of 1934, as amended, Partnership is a successor issuer to Burger King Worldwide, Inc. Partnership is the indirect parent of The TDL Group Corp. (f/k/a Tim Hortons ULC and Tim Hortons Inc.), a limited company existing under the laws of British Columbia that franchises and operates quick service restaurants serving premium coffee and other beverage and food products under the Tim Hortons® brand (Tim Hortons or TH), and Burger King Worldwide, Inc., a Delaware corporation that franchises and operates fast food hamburger restaurants principally under the Burger King® brand (Burger King Worldwide, Burger King or BK). On December 12, 2014, a series of transactions (the Transactions) were completed resulting in Burger King Worldwide and Tim Hortons becoming indirect subsidiaries of Partnership. We are one of the worlds largest quick service restaurant, or QSR, chains as measured by total number of restaurants. As of June 30, 2016, we franchised or owned 4,464 Tim Hortons restaurants and 15,100 Burger King restaurants, for a total of 19,564 restaurants, in more than 100 countries and U.S. territories worldwide. Approximately 100% of current Tim Hortons and Burger King system-wide restaurants are franchised.
We are a limited partnership organized under the laws of Ontario, Canada and a subsidiary of Restaurant Brands International Inc. (RBI). RBI is our sole general partner. As our general partner, RBI has the exclusive right, power and authority to manage, control, administer and operate the business and affairs and to make decisions regarding the undertaking and business of Partnership in accordance with the partnership agreement of Partnership (partnership agreement) and applicable laws. There is no board of directors of Partnership. RBI has established a conflicts committee composed entirely of independent directors (as such term is defined in the partnership agreement) in order to consent to, approve or direct various enumerated actions on behalf of RBI (in its capacity as our general partner) in accordance with the terms of the partnership agreement.
All references to $ or dollars are to the currency of the United States unless otherwise indicated. All references to C$ or Canadian dollars are to the currency of Canada unless otherwise indicated.
Note 2. Basis of Presentation and Consolidation
We have prepared the accompanying unaudited condensed consolidated financial statements (Financial Statements) in accordance with the rules and regulations of the Securities and Exchange Commission (SEC) for interim financial information. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America (U.S. GAAP) for complete financial statements. Therefore, the Financial Statements should be read in conjunction with the audited consolidated financial statements contained in our Annual Report on Form 10-K filed with the SEC and Canadian securities regulatory authorities on February 26, 2016.
The Financial Statements include our accounts and the accounts of our wholly-owned subsidiaries. We consolidate entities in which we have a controlling financial interest, the usual condition of which is ownership of a majority voting interest. All material intercompany balances and transactions have been eliminated in consolidation. Investments in other affiliates that are owned 50% or less where we have significant influence are accounted for by the equity method.
We also consider for consolidation entities in which we have certain interests, where the controlling financial interest may be achieved through arrangements that do not involve voting interests. Such an entity, known as a variable interest entity (VIE), is required to be consolidated by its primary beneficiary. The primary beneficiary is the entity that possesses the power to direct the activities of the VIE that most significantly impact its economic performance and has the obligation to absorb losses or the right to receive benefits from the VIE that are significant to it. Our most significant variable interests are in entities that operate restaurants under our subsidiaries franchise arrangements and certain equity method investees that operate as master franchisees. Our maximum exposure to loss resulting from involvement with potential VIEs is attributable to trade and notes receivable balances, outstanding loan guarantees and future lease payments, where applicable.
7
Table of Contents
We do not have any ownership interests in our franchisees businesses, except for investments in various entities that are accounted for under the equity method. Tim Hortons has historically entered into certain arrangements in which an operator acquires the right to operate a restaurant, but Tim Hortons owns the restaurants assets. In these arrangements, Tim Hortons has the ability to determine which operators manage the restaurants and for what duration. Tim Hortons previously also entered into interest-free financing in connection with a Franchise Incentive Program (FIP) with certain U.S. restaurant owners whereby restaurant owners finance the initial franchise fee and purchase of restaurant assets. In both operator and FIP arrangements, we perform an analysis to determine if the legal entity in which operations are conducted is a VIE and consolidate a VIE entity if we also determine Tim Hortons is the entitys primary beneficiary (Restaurant VIEs). Additionally, Tim Hortons participates in advertising funds which, on behalf of Tim Hortons Company and franchise restaurants, collect contributions and administer funds for advertising and promotional programs. Tim Hortons is the sole shareholder (Canada) and sole member (U.S.) in these funds, and is the primary beneficiary of these funds (the Advertising VIEs). As Burger King franchise and master franchise arrangements provide the franchise and master franchise entities the power to direct the activities that most significantly impact their economic performance, we do not consider ourselves the primary beneficiary of any such entity that might be a VIE.
In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation have been included in the Financial Statements. The results for interim periods do not necessarily indicate the results that may be expected for any other interim period or for the full year.
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in our Financial Statements and notes (Notes) to the Financial Statements. Management adjusts such estimates and assumptions when facts and circumstances dictate. Such estimates and assumptions may be affected by volatile credit, equity, foreign currency, energy markets and declines in consumer spending. As future events and their effects cannot be determined with precision, actual results could differ significantly from these estimates.
Certain prior year amounts in the accompanying Financial Statements and Notes to the Financial Statements have been reclassified in order to be comparable with the current year classifications. These reclassifications had no effect on previously reported net income.
Note 3. New Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (FASB) issued an accounting standards update that amended accounting guidance on revenue recognition. Under this guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. An entity should disclose sufficient information to enable users of financial statements to understand the nature, timing, and uncertainty of revenue and cash flows arising from contracts with customers. In August 2015, the FASB issued an accounting standards update which deferred the effective date for adoption of the new revenue standard by one year. In March 2016, the FASB issued an accounting standards update that clarifies the implementation guidance on principal versus agent considerations on revenue recognition. In April 2016, the FASB issued an accounting standards update that clarifies the implementation guidance on performance obligations and licensing on revenue recognition. This standard will be effective for fiscal years, and interim periods within those years, beginning after December 15, 2017. Early adoption of the accounting standard is allowed as of the original effective date, which is for fiscal years, and interim periods within those years, beginning after December 15, 2016. The accounting standards update permits the use of either the retrospective or cumulative effect transition method. We are evaluating the impact of this accounting standards update on our consolidated financial statements and related disclosures. We have not yet selected a transition method nor have we determined the effect of the accounting standards update on our ongoing financial reporting.
8
Table of Contents
In February 2016, the FASB issued an accounting standards update which sets out the principles for the recognition, measurement, presentation and disclosure of leases applicable to both lessors and lessees. The new standard requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase by the lessee. This classification will determine whether lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease, respectively. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The new guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. We are currently evaluating the impact that the adoption of this accounting standards update will have on our financial statements, but we expect this new guidance will have a material impact on our consolidated financial statements since the Company has a significant number of operating and capital lease arrangements for which it is the lessee and others for which it is the lessor.
In March 2016, the FASB issued an accounting standards update that clarifies that a change in the counterparty to a derivative instrument that has been designated as a hedging instrument under existing accounting guidance does not, in and of itself, require de-designation of that hedging relationship provided that all other hedge accounting criteria continue to be met. Amendments in this update are effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. The amendments can be applied either prospectively or retrospectively on a modified basis. We do not expect the adoption of this new guidance to have a material impact on our consolidated financial statements.
In March 2016, the FASB issued an accounting standards update which eliminates the requirement that when an investment qualifies for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity method had been in effect during all previous periods that the investment had been held. The amendments require that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investors previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for equity method accounting. Therefore, upon qualifying for the equity method of accounting, no retroactive adjustment of the investment is required. Amendments in this update are effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. The amendments should be applied prospectively upon their effective date to increases in the level of ownership interest or degree of influence that result in the adoption of the equity method. Early adoption is permitted. We do not expect the adoption of this new guidance to have a material impact on our consolidated financial statements.
In March 2016, the FASB issued an accounting standards update which simplifies several aspects of the accounting for share-based payment transactions, including the income tax consequences, forfeitures, classification of awards as either equity or liabilities, and classification on the statement of cash flows. Amendments in this update are effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early adoption is permitted for any entity in any interim or annual period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. An entity that elects early adoption must adopt all of the amendments in the same period. We expect this new guidance to have an impact on our consolidated financial statements since the Company has share-based compensation arrangements. We are currently evaluating the impact that the adoption of this accounting standards update will have on our financial statements.
9
Table of Contents
Note 4. Earnings (Loss) Per Unit
As a result of the reorganization of Burger King Worldwide into Partnership following the Transactions, Partnership uses the two-class method in the computation of earnings per unit. Pursuant to the terms of the partnership agreement, RBI, as the holder of Partnerships Class A common units (Class A common units) is entitled to receive distributions from Partnership in an amount per Class A common unit equal to the aggregate dividends payable by RBI to holders of RBI common shares, and the holders of Class B exchangeable limited partnership units of Partnership (Partnership exchangeable units) are entitled to receive distributions from Partnership in an amount per Partnership exchangeable unit equal to the dividends payable by RBI on each RBI common share. Partnerships net income available to common unitholders is allocated between the Class A common units and Partnership exchangeable units on a fully-distributed basis and reflects residual net income after noncontrolling interests and Partnership preferred unit distributions. Basic and diluted earnings per Class A common unit is determined by dividing net income allocated to Class A common unitholders by the weighted average number of Class A common units outstanding for the period. Basic and diluted earnings per Partnership exchangeable unit is determined by dividing net income allocated to the Partnership exchangeable units by the weighted average number of Partnership exchangeable units outstanding during the period.
During the three and six months ended June 30, 2016, net income allocated to Partnership exchangeable units was calculated as 49.3% and 49.6%, respectively, of net income attributable to common unitholders.
Since December 12, 2015, the one year anniversary of the effective date of the Transactions, the holders of Partnership exchangeable units each have the right to require Partnership to exchange all or any portion of such holders Partnership exchangeable units on a one-for-one basis for RBI common shares, subject to RBIs right as the general partner of Partnership, at RBIs sole discretion, to deliver a cash payment in lieu of RBI common shares. The allocation of net income attributable to common unitholders between Class A common units and Partnership exchangeable units is affected by the exchange of Partnership exchangeable units.
Since all stock options were issued by RBI, there are no dilutive securities for Partnership as the exercise of stock options will not affect the number of Class A common units or Partnership exchangeable units outstanding. However, the issuance of shares by RBI in future periods will affect the allocation of net income attributable to common unitholders between Class A common units and Partnership exchangeable units.
The following table summarizes the basic and diluted earnings per unit calculations (in millions, except per unit amounts):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
NumeratorBasic and Diluted: |
||||||||||||||||
Net income attributable to common unitholders |
$ | 179.2 | $ | 25.3 | $ | 279.1 | $ | 6.2 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Allocation of net income among partner interests: |
||||||||||||||||
Net income allocated to Class A common unitholders |
$ | 90.9 | $ | 11.0 | $ | 140.9 | $ | 2.8 | ||||||||
Net income allocated to Partnership exchangeable unitholders |
88.3 | 14.3 | 138.2 | 3.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to common unitholders |
$ | 179.2 | $ | 25.3 | $ | 279.1 | $ | 6.2 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
DenominatorBasic and Diluted partnership units: |
||||||||||||||||
Weighted average Class A common units |
202.0 | 202.0 | 202.0 | 202.0 | ||||||||||||
Weighted average Partnership exchangeable units |
227.2 | 265.0 | 228.5 | 265.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total weighted average basic and diluted units outstanding |
429.2 | 467.0 | 430.5 | 467.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per unitbasic: |
||||||||||||||||
Class A common units |
$ | 0.45 | $ | 0.05 | $ | 0.70 | $ | 0.01 | ||||||||
Partnership exchangeable units |
$ | 0.39 | $ | 0.05 | $ | 0.60 | $ | 0.01 | ||||||||
Earnings per unitdiluted: |
||||||||||||||||
Class A common units |
$ | 0.45 | $ | 0.05 | $ | 0.70 | $ | 0.01 | ||||||||
Partnership exchangeable units |
$ | 0.39 | $ | 0.05 | $ | 0.60 | $ | 0.01 |
10
Table of Contents
Note 5. Inventories and Other Current Assets, net
Inventories and other current assets, net consist of the following (in millions):
As of | ||||||||
June 30, 2016 |
December 31, 2015 |
|||||||
Raw materials |
$ | 32.4 | $ | 22.7 | ||||
Finished goods |
54.3 | 58.6 | ||||||
|
|
|
|
|||||
Total inventory |
86.7 | 81.3 | ||||||
Refundable and prepaid income taxes |
93.9 | 21.5 | ||||||
Prepaids and other current assets |
36.6 | 29.4 | ||||||
|
|
|
|
|||||
Inventories and other current assets, net |
$ | 217.2 | $ | 132.2 | ||||
|
|
|
|
Note 6. Intangible Assets, net and Goodwill
Intangible assets, net and goodwill consist of the following (in millions):
As of | ||||||||||||||||||||||||
June 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
Gross | Accumulated Amortization |
Net | Gross | Accumulated Amortization |
Net | |||||||||||||||||||
Identifiable assets subject to amortization: |
||||||||||||||||||||||||
Franchise agreements |
$ | 666.7 | $ | (121.4 | ) | $ | 545.3 | $ | 653.0 | $ | (106.8 | ) | $ | 546.2 | ||||||||||
Favorable leases |
449.6 | (132.4 | ) | 317.2 | 436.5 | (107.5 | ) | 329.0 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Subtotal |
1,116.3 | (253.8 | ) | 862.5 | 1,089.5 | (214.3 | ) | 875.2 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Indefinite lived intangible assets: |
||||||||||||||||||||||||
Tim Hortons brand |
$ | 6,568.0 | $ | | $ | 6,568.0 | $ | 6,175.4 | $ | | $ | 6,175.4 | ||||||||||||
Burger King brand |
2,110.7 | | 2,110.7 | 2,097.2 | | 2,097.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Subtotal |
8,678.7 | | 8,678.7 | 8,272.6 | | 8,272.6 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Intangible assets, net |
$ | 9,541.2 | $ | 9,147.8 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Goodwill |
$ | 4,815.7 | $ | 4,574.4 |
We recorded amortization expense on intangible assets of $17.8 million for the three months ended June 30, 2016 and $20.1 million for the same period in the prior year. We recorded amortization expense on intangible assets of $36.1 million for the six months ended June 30, 2016 and $39.6 million for the same period in the prior year. The change in the brands and goodwill balances during the six months ended June 30, 2016 was due to the impact of foreign currency translation.
Note 7. Other Assets, net
Other assets, net consist of the following (in millions):
As of | ||||||||
June 30, 2016 |
December 31, 2015 |
|||||||
Derivative assetsnoncurrent |
$ | 629.8 | $ | 830.9 | ||||
Equity method investments |
152.9 | 139.0 | ||||||
Other assets |
111.1 | 83.5 | ||||||
|
|
|
|
|||||
Other assets, net |
$ | 893.8 | $ | 1,053.4 | ||||
|
|
|
|
11
Table of Contents
Note 8. Equity Method Investments
The aggregate carrying amount of our equity method investments was $152.9 million as of June 30, 2016 and $139.0 million as of December 31, 2015 and is included as a component of other assets, net in our condensed consolidated balance sheets. Below are the names of the entities, country of operation and our equity interest in our significant equity method investments based on the carrying value as of June 30, 2016.
Entity |
Country | Equity Interest | ||
TIMWEN Partnership |
Canada | 50.00% | ||
Carrols Restaurant Group, Inc. |
United States | 21.35% | ||
Pangaea Foods (China) Holdings, Ltd. |
China | 27.50% |
With respect to our TH business, the most significant equity method investment is our 50% joint-venture interest with The Wendys Company (the TIMWEN Partnership), which jointly holds real estate underlying Canadian combination restaurants. During the three months ended June 30, 2016, TH received $3.1 million in cash distributions and recognized $5.2 million of contingent rent expense associated with this joint venture. During the six months ended June 30, 2016, TH received $5.6 million in cash distributions and recognized $9.6 million of contingent rent expense associated with this joint venture.
The aggregate market value of our equity interest in Carrols Restaurant Group, Inc., based on the quoted market price on June 30, 2016, is approximately $112.0 million. No quoted market prices are available for our remaining equity method investments.
With respect to our BK operations, most of the entities in which we have an equity interest own or franchise BK restaurants. Franchise and property revenue we recognized from franchisees that are owned or franchised by entities in which we have an equity interest consist of the following (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Revenues from affiliates: |
||||||||||||||||
Franchise royalties |
$ | 31.6 | $ | 23.9 | $ | 59.3 | $ | 44.3 | ||||||||
Property revenues |
7.6 | 7.2 | 14.2 | 14.2 | ||||||||||||
Franchise fees and other revenue |
4.3 | 2.2 | 7.9 | 3.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 43.5 | $ | 33.3 | $ | 81.4 | $ | 61.9 | ||||||||
|
|
|
|
|
|
|
|
At June 30, 2016 and December 31, 2015, we had $14.6 million and $23.9 million, respectively, of accounts receivable from our equity method investments which were recorded in trade and notes receivable, net in our condensed consolidated balance sheets.
(Income) loss from equity method investments reflects our share of investee net income or loss. During the six months ended June 30, 2016, we recorded an $11.6 million increase to the carrying value of our investment balance and a noncash dilution gain included in (income) loss from equity method investments on the issuance of capital stock by Burger King France SAS (France JV), one of our equity method investees. This issuance of capital stock reduced our ownership interest in the France JV. The dilution gain reflects an adjustment to the difference between the amount of our underlying equity in the net assets of the France JV before and after the issuance of capital stock. Similarly, during the six months ended June 30, 2015, we recorded a $10.9 million increase to the carrying value of our investment balance and a noncash dilution gain included in (income) loss from equity method investments on the issuance of capital stock by BK Brasil Operacao E Assesoria A Restaurantes S.A. (Brazil JV), one of our equity method investees. This issuance of capital stock reduced our ownership interest in the Brazil JV. The dilution gain reflects an adjustment to the difference between the amount of our underlying equity in the net assets of the Brazil JV before and after the issuance of capital stock.
12
Table of Contents
Note 9. Other Accrued Liabilities and Other Liabilities, net
Other accrued liabilities (current) and other liabilities, net (noncurrent) consist of the following (in millions):
As of | ||||||||
June 30, 2016 |
December 31, 2015 |
|||||||
Current: |
||||||||
Dividend payable |
$ | 136.6 | $ | 128.3 | ||||
Interest payable |
62.9 | 63.1 | ||||||
Accrued compensation and benefits |
34.4 | 61.6 | ||||||
Taxes payablecurrent |
100.3 | 46.9 | ||||||
Deferred incomecurrent |
26.5 | 33.5 | ||||||
Closed property reserve |
11.2 | 14.0 | ||||||
Restructuring and other provisions |
9.2 | 13.5 | ||||||
Derivatives liabilitiescurrent |
6.5 | | ||||||
Other |
83.8 | 77.4 | ||||||
|
|
|
|
|||||
Other accrued liabilities |
$ | 471.4 | $ | 438.3 | ||||
|
|
|
|
|||||
Noncurrent: |
||||||||
Unfavorable leases |
$ | 307.0 | $ | 322.0 | ||||
Taxes payablenoncurrent |
254.3 | 236.7 | ||||||
Accrued pension |
78.9 | 80.2 | ||||||
Derivatives liabilitiesnoncurrent |
140.0 | 47.3 | ||||||
Lease liabilitynoncurrent |
28.0 | 29.5 | ||||||
Deferred incomenoncurrent |
25.5 | 23.7 | ||||||
Other |
58.0 | 56.5 | ||||||
|
|
|
|
|||||
Other liabilities, net |
$ | 891.7 | $ | 795.9 | ||||
|
|
|
|
Note 10. Long-Term Debt
Long-term debt consists of the following (in millions):
As of | ||||||||||||
Maturity dates | June 30, 2016 |
December 31, 2015 |
||||||||||
Term Loan Facility |
December 12, 2021 | $ | 5,071.9 | $ | 5,097.7 | |||||||
2015 Senior Notes |
January 15, 2022 | 1,250.0 | 1,250.0 | |||||||||
2014 Senior Notes |
April 1, 2022 | 2,250.0 | 2,250.0 | |||||||||
Tim Hortons Notes |
various | 42.2 | 39.4 | |||||||||
Other |
N/A | 93.5 | 88.5 | |||||||||
Less: unamortized discount and deferred financing costs |
(205.9 | ) | (224.3 | ) | ||||||||
|
|
|
|
|||||||||
Total debt, net |
8,501.7 | 8,501.3 | ||||||||||
Less: current maturities of debt |
(76.5 | ) | (39.0 | ) | ||||||||
|
|
|
|
|||||||||
Total long-term debt |
$ | 8,425.2 | $ | 8,462.3 | ||||||||
|
|
|
|
As of June 30, 2016 and December 31, 2015, unamortized discount included $39.5 million and $43.2 million, respectively, related to our secured term loans (the Term Loan Facility) under our credit agreement dated May 22, 2015 (the 2015 Amended Credit Agreement).
13
Table of Contents
As of June 30, 2016, deferred financing costs included $120.1 million related to the Term Loan Facility, $8.2 million related to our first lien senior secured notes (the 2015 Senior Notes) and $38.1 million related to our second lien senior secured notes (the 2014 Senior Notes). As of December 31, 2015, deferred financing costs included $131.3 million related to the Term Loan Facility, $9.0 million related to the 2015 Senior Notes and $40.8 million related to the 2014 Senior Notes. Deferred financing costs are amortized over the term of the debt into interest expense using the effective interest method. The amortization of deferred financing costs included in interest expense, net was $7.8 million for the three months ended June 30, 2016 and $6.2 million for the three months ended June 30, 2015. The amortization of deferred financing costs included in interest expense, net was $15.6 million for the six months ended June 30, 2016 and $11.1 million for the six months ended June 30, 2015.
Revolving Credit Facility
As of June 30, 2016, we had no amounts outstanding under the revolving credit facility available under the 2015 Amended Credit Agreement (the Revolving Credit Facility). Funds available under the Revolving Credit Facility may be used to repay other debt, to finance debt or share repurchases, to fund acquisitions or capital expenditures and for other general corporate purposes. We have a $125.0 million letter of credit sublimit as part of the Revolving Credit Facility, which reduces our borrowing availability under this facility by the cumulative amount of outstanding letters of credit. As of June 30, 2016, we had $1.5 million of letters of credit issued against the Revolving Credit Facility and our borrowing availability was $498.5 million.
Interest Expense, net
Interest expense, net consists of the following (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Term Loan Facility |
$ | 54.1 | $ | 69.4 | $ | 105.9 | $ | 145.2 | ||||||||
2015 Senior Notes |
14.4 | 6.3 | 28.9 | 6.3 | ||||||||||||
2014 Senior Notes |
33.8 | 33.7 | 67.5 | 67.5 | ||||||||||||
Tim Hortons Notes |
0.3 | 0.5 | 0.7 | 2.4 | ||||||||||||
Amortization of deferred financing costs and debt issuance discount |
9.6 | 8.3 | 19.3 | 15.3 | ||||||||||||
Capital lease obligations |
5.0 | 5.3 | 9.8 | 10.4 | ||||||||||||
Other |
0.9 | 0.7 | 1.7 | 1.6 | ||||||||||||
Interest income |
(0.9 | ) | (1.0 | ) | (1.5 | ) | (2.4 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense, net |
$ | 117.2 | $ | 123.2 | $ | 232.3 | $ | 246.3 | ||||||||
|
|
|
|
|
|
|
|
Note 11. Income Taxes
Our effective tax rate was 19.3% and 20.4% for the three and six months ended June 30, 2016, respectively. The effective tax rate during these periods was primarily a result of the mix of income from multiple tax jurisdictions, partially offset by the favorable impact from intercompany financing.
Our effective tax rate was 32.5% and 39.9% for the three and six months ended June 30, 2015, respectively. The effective tax rate during these periods was primarily due to the mix of income from multiple tax jurisdictions.
Note 12. Equity
Pursuant to the terms of the partnership agreement, RBI, as the holder of all of the Class A common units, is entitled to receive distributions from Partnership in an amount equal to the aggregate dividends payable by RBI to holders of RBI common shares, and the holders of Partnership exchangeable units are entitled to receive distributions from Partnership in an amount per Partnership exchangeable unit equal to the dividend payable by RBI on each RBI common share. Additionally, if RBI proposes to redeem, repurchase or otherwise acquire any RBI common shares, the partnership agreement requires that Partnership, immediately prior to such redemption, repurchase or acquisition, make a distribution to RBI on the Class A common units in an amount sufficient for RBI to fund such redemption, repurchase or acquisition, as the case may be.
14
Table of Contents
Each holder of a Partnership exchangeable unit is entitled to vote in respect of matters on which holders of RBI common shares are entitled to vote through one special voting share of RBI. Since December 12, 2015, the one year anniversary of the effective date of the Transactions, each holder of a Partnership exchangeable unit may require Partnership to exchange all or any portion of such holders Partnership exchangeable units for RBI common shares at a ratio of one RBI common share for each Partnership exchangeable unit, subject to RBIs right as the general partner of Partnership, in its sole discretion, to deliver a cash payment in lieu of RBI common shares. If RBI elects to make a cash payment in lieu of issuing RBI common shares, the amount of the payment will be the weighted average trading price of the RBI common shares on the New York Stock Exchange for the 20 consecutive trading days ending on the last business day prior to the exchange date.
During six months ended June 30, 2016, Partnership exchanged 6,574,671 Partnership exchangeable units pursuant to exchange notices received. In accordance with the terms of the partnership agreement, Partnership satisfied the exchange notices by exchanging these Partnership exchangeable units for the same number of newly issued RBI common shares. The exchanges represented increases in RBIs ownership interest in Partnership and were accounted for as equity transactions, with no gain or loss recorded in the condensed consolidated statement of operations. Pursuant to the terms of the partnership agreement, upon the exchange of Partnership exchangeable units, each such Partnership exchangeable unit is automatically deemed cancelled concurrently with such exchange.
Noncontrolling Interests
The noncontrolling interest recognized in connection with the Restaurant VIEs of Tim Hortons was $4.4 million and $0.7 million at June 30, 2016 and December 31, 2015, respectively.
We adjust net income (loss) in our condensed consolidated statements of operations to exclude the noncontrolling interests proportionate share of results of operations. Also, we present the proportionate share of equity attributable to the noncontrolling interests as a separate component of equity within our condensed consolidated balance sheets.
Distributions Declared
Distributions declared on Class A common units were $67.6 million during the six months ended June 30, 2016. Distributions declared on Partnership exchangeable units were $66.0 million during the six months ended June 30, 2016.
As described above, following the Transactions, the partnership agreement requires Partnership to make distributions to RBI as the holder of all of the Class A common units in an amount equal to the aggregate dividends payable by RBI to holders of RBI common shares. Additionally, the partnership agreement requires Partnership to make distributions to holders of Partnership exchangeable units in an amount per Partnership exchangeable unit equal to the dividend payable by RBI on each RBI common share. The terms of the Class A 9.0% cumulative compounding perpetual voting preferred shares of RBI (the Preferred Shares) and the 2015 Amended Credit Agreement, 2015 Senior Notes Indenture, 2014 Senior Notes Indenture and applicable Canadian law limit RBIs ability to pay cash dividends in certain circumstances.
Accumulated Other Comprehensive Income (Loss)
The following table displays the changes in the components of accumulated other comprehensive income (loss) (AOCI) (in millions):
Derivatives | Pensions | Foreign Currency Translation |
AOCI | |||||||||||||
Balances at December 31, 2015 |
$ | 637.0 | $ | (24.7 | ) | $ | (2,080.1 | ) | $ | (1,467.8 | ) | |||||
Foreign currency translation adjustment |
| | 670.5 | 670.5 | ||||||||||||
Net change in fair value of derivatives, net of tax |
(252.1 | ) | | | (252.1 | ) | ||||||||||
Amounts reclassified to earnings of cash flow hedges, net of tax |
5.1 | | | 5.1 | ||||||||||||
Amortization of prior service (credits) costs, net of tax |
| (0.9 | ) | | (0.9 | ) | ||||||||||
Amortization of actuarial (gains) losses, net of tax |
| 0.1 | | 0.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balances at June 30, 2016 |
$ | 390.0 | $ | (25.5 | ) | $ | (1,409.6 | ) | $ | (1,045.1 | ) | |||||
|
|
|
|
|
|
|
|
15
Table of Contents
The following table displays the reclassifications out of AOCI (in millions):
Amounts Reclassified from AOCI | ||||||||||||||||||
Details about AOCI Components |
Affected Line Item in the Statements of Operations |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||
Gains (losses) on cash flow hedges: |
||||||||||||||||||
Interest rate derivative contracts |
Interest expense, net | $ | (5.9 | ) | $ | (5.0 | ) | $ | (9.4 | ) | $ | (5.0 | ) | |||||
Interest rate derivative contracts |
Other operating expenses (income), net | | (22.7 | ) | | (27.6 | ) | |||||||||||
Forward-currency contracts |
Cost of sales | (1.1 | ) | 3.5 | 2.5 | 6.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total before tax | (7.0 | ) | (24.2 | ) | (6.9 | ) | (26.3 | ) | ||||||||||
Income tax (expense) benefit | 1.8 | 6.7 | 1.8 | 7.3 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net of tax | $ | (5.2 | ) | $ | (17.5 | ) | $ | (5.1 | ) | $ | (19.0 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Defined benefit pension: |
||||||||||||||||||
Amortization of prior service credits (costs) |
SG&A (a) | 0.8 | 0.7 | 1.5 | 1.4 | |||||||||||||
Amortization of actuarial gains (losses) |
SG&A (a) | (0.1 | ) | (0.7 | ) | (0.2 | ) | (1.4 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total before tax | 0.7 | | 1.3 | | ||||||||||||||
Income tax (expense) benefit | (0.2 | ) | | (0.5 | ) | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net of tax | $ | 0.5 | $ | | $ | 0.8 | $ | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total reclassifications |
Net of tax | $ | (4.7 | ) | $ | (17.5 | ) | $ | (4.3 | ) | $ | (19.0 | ) | |||||
|
|
|
|
|
|
|
|
(a) | Refers to selling, general and administrative expenses in the condensed consolidated statements of operations. |
Note 13. Fair Value Measurements
The following table presents our assets and liabilities measured at fair value on a recurring basis and the levels of inputs used to measure fair value, which include derivatives designated as cash flow hedging instruments and derivatives designated as net investment hedges, as well as their location on our condensed consolidated balance sheets as of June 30, 2016 and December 31, 2015 (in millions):
Balance Sheet Location | Fair Value Measurements at June 30, 2016 |
Fair Value Measurements at December 31, 2015 |
||||||||||||||||||
(Level 2) | Total | (Level 2) | Total | |||||||||||||||||
Assets: |
||||||||||||||||||||
Derivatives designated as cash flow hedges |
||||||||||||||||||||
Foreign currency |
Trade and notes receivable, net | $ | 0.4 | $ | 0.4 | $ | 6.6 | $ | 6.6 | |||||||||||
Derivatives designated as net investment hedges |
||||||||||||||||||||
Foreign currency |
Other assets, net | 629.8 | 629.8 | 830.9 | 830.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total assets at fair value |
$ | 630.2 | $ | 630.2 | $ | 837.5 | $ | 837.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities: |
||||||||||||||||||||
Derivatives designated as cash flow hedges |
||||||||||||||||||||
Interest rate |
Other liabilities, net | $ | 110.5 | $ | 110.5 | $ | 40.9 | $ | 40.9 | |||||||||||
Foreign currency |
Other accrued liabilities | 6.5 | 6.5 | | | |||||||||||||||
Derivatives designated as net investment hedges |
||||||||||||||||||||
Foreign currency |
Other liabilities, net | 29.5 | 29.5 | 6.3 | 6.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities at fair value |
$ | 146.5 | $ | 146.5 | $ | 47.2 | $ | 47.2 | ||||||||||||
|
|
|
|
|
|
|
|
Our derivatives are valued using a discounted cash flow analysis that incorporates observable market parameters, such as interest rate yield curves and currency rates, classified as Level 2 within the valuation hierarchy. Derivative valuations incorporate credit risk adjustments that are necessary to reflect the probability of default by us or the counterparty.
At June 30, 2016, the fair value of our variable rate term debt and bonds was estimated at $8.7 billion, compared to a principal carrying amount of $8.6 billion. At December 31, 2015, the fair value of our variable rate term debt and bonds was estimated at $8.7 billion, compared to a principal carrying amount of $8.6 billion. The fair value of our variable rate term debt and bonds was estimated using inputs based on bid and offer prices and are Level 2 inputs within the fair value hierarchy.
Certain nonfinancial assets and liabilities are measured at fair value on a non-recurring basis. These assets and liabilities are not measured at fair value on an ongoing basis but are subject to periodic impairment tests. These items primarily include long-lived assets, goodwill, the Tim Hortons brand, the Burger King brand and other intangible assets.
16
Table of Contents
Note 14. Derivative Instruments
Disclosures about Derivative Instruments and Hedging Activities
We enter into derivative instruments for risk management purposes, including derivatives designated as cash flow hedges, derivatives designated as net investment hedges and those utilized as economic hedges. We use derivatives to manage exposure to fluctuations in interest rates and currency exchange rates. See Note 13 for fair value measurements of our derivative instruments.
Interest Rate Swaps Outstanding as of June 30, 2016
During May 2015, we entered into a series of receive-variable, pay-fixed interest rate swaps to hedge the variability in the interest payments on $2,500.0 million of our Term Loan Facility beginning May 28, 2015, through the expiration of the final swap on March 31, 2021. The notional value of the swaps is $2,500.0 million. There are six sequential interest rate swaps to achieve the hedged position. Each year on March 31, the existing interest rate swap is scheduled to expire and be immediately replaced with a new interest rate swap until the expiration of the final swap on March 31, 2021. At inception, these interest rate swaps were designated as a cash flow hedge for hedge accounting, and as such, the effective portion of unrealized changes in market value are recorded in AOCI and reclassified into earnings during the period in which the hedged forecasted transaction affects earnings. Gains and losses from hedge ineffectiveness are recognized in current earnings.
Interest Rate Swaps Settled During 2015
The following derivative instruments were settled during May 2015. During November 2014, we entered into a series of receive-variable, pay-fixed interest rate swaps to hedge the variability in the interest payments associated with our Term Loan Facility beginning April 1, 2015, through the expiration of the final swap on March 31, 2021. The initial notional value of the swaps was $6,733.1 million, which initially aligned with the outstanding principal balance of the Term Loan Facility as of April 1, 2015, and was to be reduced quarterly in accordance with the principal repayments of the Term Loan Facility. There were six sequential interest rate swaps to achieve the hedged position. Each year on March 31, the existing interest rate swap was scheduled to expire and be immediately replaced with a new interest rate swap until the expiration of the arrangement on March 31, 2021. At inception, these interest rate swaps were designated as a cash flow hedge for hedge accounting, and as such, the effective portion of unrealized changes in market value were recorded in AOCI and reclassified into earnings during the period in which the hedged forecasted transaction affects earnings. Gains and losses from hedge ineffectiveness were recognized in earnings. During the first quarter of 2015, we temporarily discontinued hedge accounting on the entire balance of these interest rate swaps as a result of a $42.7 million mandatory prepayment of our Term Loan Facility as well as changes to forecasted cash flows, and settled $42.7 million of these instruments equal to the amount of the mandatory prepayment of our Term Loan Facility. During this same period, of the remaining $6,690.4 million of notional outstanding, we re-designated $5,690.4 million of notional amount as a cash flow hedge for hedge accounting and $1,000.0 million of notional amount was not designated for hedge accounting and as such changes in fair value on this portion of the interest rate swaps were recognized in earnings. During April 2015, in order to offset the cash flows associated with our $1,000.0 million notional value receive-variable, pay-fixed interest rate swap that was not designated for hedge accounting, we entered into a pay-variable, receive-fixed mirror interest rate swap with a notional value of $1,000.0 million and a maturity date of March 31, 2021.
The following derivative instruments were also settled during May 2015. During October 2014, we entered into a series of receive-variable, pay-fixed interest rate swaps with a combined initial notional value of $6,750.0 million that was amortized each quarter at the same rate of the Term Loan Facility. To offset the cash flows associated with these interest rate swaps, in November 2014 we entered into a series of receive-fixed, pay-variable mirror interest rate swaps with a combined initial notional value of $6,750.0 million that was amortized each quarter at the same rate of the Term Loan Facility. For all of these derivative instruments, each year on March 31, the existing interest rate swap was scheduled to expire and be immediately replaced with a new interest rate swap until the expiration of the arrangement on March 31, 2021. These interest rate swaps were not designated for hedge accounting and as such changes in fair value were recognized in earnings.
In connection with the interest rate swaps settled during May 2015, we paid $36.2 million. The net unrealized loss remaining in AOCI totaled $84.6 million at the date of settlement and is being reclassified into interest expense, net as the original hedged forecasted transaction affects earnings. The amount of pre-tax losses in AOCI as of June 30, 2016 that we expect to be reclassified into interest expense within the next 12 months is $12.6 million.
17
Table of Contents
Cross-Currency Rate Swaps
To protect the value of our investments in our foreign operations against adverse changes in foreign currency exchange rates, we may, from time to time, hedge a portion of our net investment in one or more of our foreign subsidiaries by using cross-currency rate swaps. We have designated cross-currency rate swap contracts between the Canadian dollar and U.S. dollar and the Euro and U.S. dollar as net investment hedges of a portion of our equity in foreign operations in those currencies. The component of the gains and losses on our net investment in these designated foreign operations driven by changes in foreign exchange rates are economically offset by movements in the fair value of our cross currency swap contracts. The fair value of the swaps is calculated each period with changes in fair value reported in AOCI net of tax. Such amounts will remain in AOCI until the complete or substantially complete liquidation of our investment in the underlying foreign operations.
At June 30, 2016, we had outstanding cross-currency rate swaps in which we pay quarterly between 4.802% and 7.002% on a tiered payment structure per annum on the Canadian dollar notional amount of C$5,641.7 million and receive quarterly between 3.948% and 6.525% on a tiered payment structure per annum on the U.S. dollar notional amount of $5,000.0 million through the maturity date of March 31, 2021. At inception, these derivative instruments were not designated for hedge accounting and, as such, changes in fair value were initially recognized in earnings. Beginning with the closing of the Transactions on December 12, 2014, we designated these cross-currency rate swaps as hedges and began accounting for these derivative instruments as net investment hedges.
At June 30, 2016, we also had outstanding a cross-currency rate swap in which we pay quarterly fixed-rate interest payments on the Euro notional amount of 1,107.8 million and receive quarterly fixed-rate interest payments on the U.S. dollar notional amount of $1,200.0 million through the maturity date of March 31, 2021. At inception, this cross-currency rate swap was designated as a hedge and is accounted for as a net investment hedge.
During the six months ended June 30, 2015, we terminated our cross-currency rate swaps entered into prior to the Transactions with an aggregate notional value of $315.0 million. In connection with this termination, we received $52.1 million, which is reflected as a source of cash provided by investing activities in the condensed consolidated statement of cash flows for the six months ended June 30, 2015. The net unrealized gains totaled $31.8 million as of the termination date. Such amounts will remain in AOCI until the complete or substantially complete liquidation of our investment in the underlying foreign operations. At inception, these cross-currency rate swaps were designated as a hedge and were accounted for as net investment hedges. A total notional value of $115.0 million of these swaps were contracts to exchange quarterly fixed-rate interest payments we make in Euros for quarterly fixed-rate interest payments we receive in U.S. dollars and had an original maturity of October 19, 2016. A total notional value of $200.0 million of these swaps were contracts to exchange quarterly floating-rate interest payments we make in Euros based on EURIBOR for quarterly floating-rate interest payments we receive in U.S. dollars based on LIBOR and had an original maturity of September 28, 2017. These cross-currency rate swaps also required the exchange of Euros and U.S. dollar principal payments upon maturity.
Foreign Currency Exchange Contracts
We use foreign exchange derivative instruments to manage the impact of foreign exchange fluctuations on U.S. dollar purchases and payments, such as coffee made by our Canadian Tim Hortons operations. At June 30, 2016, we had outstanding forward currency contracts to manage this risk in which we sell Canadian dollars and buy U.S. dollars with a notional value of $165.4 million with maturities to September 2017. We have designated these instruments as cash flow hedges, and as such, the effective portion of unrealized changes in market value are recorded in AOCI and are reclassified into earnings during the period in which the hedged forecasted transaction affects earnings. Gains and losses from hedge ineffectiveness are recognized in current earnings.
Credit Risk
By entering into derivative instrument contracts, we are exposed to counterparty credit risk. Counterparty credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is in an asset position, the counterparty has a liability to us, which creates credit risk for us. We attempt to minimize this risk by selecting counterparties with investment grade credit ratings and regularly monitoring our market position with each counterparty.
18
Table of Contents
Credit-Risk Related Contingent Features
Our derivative instruments do not contain any credit-risk related contingent features.
The following tables present the required quantitative disclosures for our derivative instruments (in millions):
Gain (Loss) Recognized in Other Comprehensive Income (Loss) (effective portion) |
||||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Derivatives designated as cash flow hedges: |
||||||||||||||||
Forward-starting interest rate swaps |
$ | (21.6 | ) | $ | (2.9 | ) | $ | (72.6 | ) | $ | (85.9 | ) | ||||
Forward-currency contracts |
$ | (0.7 | ) | $ | (4.2 | ) | $ | (9.8 | ) | $ | 5.5 | |||||
Derivatives designated as net investment hedges: |
||||||||||||||||
Cross-currency rate swaps |
$ | 54.4 | $ | (185.3 | ) | $ | (219.7 | ) | $ | 269.0 | ||||||
Classification on Condensed Consolidated Statements of Operations |
Gain (Loss) Reclassified from AOCI into Earnings |
|||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Interest expense, net |
$ | (5.9 | ) | $ | (5.0 | ) | $ | (9.4 | ) | $ | (5.0 | ) | ||||
Other operating expenses (income), net |
$ | | $ | (22.7 | ) | $ | | $ | (27.6 | ) | ||||||
Cost of sales |
$ | (1.1 | ) | $ | 3.5 | $ | 2.5 | $ | 6.3 | |||||||
Gain (Loss) Recognized in Other Operating Expenses (Income), net |
||||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Derivatives not designated as hedging instruments: |
||||||||||||||||
Interest rate swaps |
$ | | $ | (3.9 | ) | $ | | $ | (12.4 | ) | ||||||
Forward-currency contracts |
$ | | $ | 0.7 | $ | | $ | 2.8 | ||||||||
Ineffectiveness of cash flow hedges: |
||||||||||||||||
Interest rate swaps |
$ | | $ | | $ | | $ | (1.6 | ) |
Note 15. Franchise and Property Revenues
Franchise and property revenues consist of the following (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Franchise royalties |
$ | 249.8 | $ | 239.2 | $ | 477.6 | $ | 455.0 | ||||||||
Property revenues |
198.0 | 197.5 | 369.3 | 376.0 | ||||||||||||
Franchise fees and other revenue |
33.8 | 37.7 | 62.7 | 77.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Franchise and property revenues |
$ | 481.6 | $ | 474.4 | $ | 909.6 | $ | 908.2 | ||||||||
|
|
|
|
|
|
|
|
19
Table of Contents
Note 16. Other Operating Expenses (Income), net
Other operating expenses (income), net consist of the following (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net losses (gains) on disposal of assets, restaurant closures and refranchisings |
$ | 1.0 | $ | (3.9 | ) | $ | 16.3 | $ | (3.4 | ) | ||||||
Litigation settlements and reserves, net |
0.9 | 0.3 | 1.6 | 1.9 | ||||||||||||
Net losses (gains) on derivatives |
| 25.9 | | 38.8 | ||||||||||||
Net losses (gains) on foreign exchange |
(12.1 | ) | 11.8 | 12.0 | 34.3 | |||||||||||
Other, net |
(1.1 | ) | 1.1 | (0.4 | ) | 1.2 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other operating expenses (income), net |
$ | (11.3 | ) | $ | 35.2 | $ | 29.5 | $ | 72.8 | |||||||
|
|
|
|
|
|
|
|
Net losses (gains) on disposal of assets, restaurant closures and refranchisings for the six months ended June 30, 2016 primarily reflects losses in connection with sales of Company restaurants, or refranchisings in our TH business.
Net losses (gains) on derivatives for the three and six months ended June 30, 2015 is primarily due to changes in fair value related to interest rate swaps not designated for hedge accounting. These interest rate swaps were settled during May 2015.
Net losses (gains) on foreign exchange is primarily related to revaluation of foreign denominated assets and liabilities.
Note 17. Variable Interest Entities
VIEs for Which We Are the Primary Beneficiary
At June 30, 2016, December 31, 2015 and June 30, 2015, we consolidated 110, 141 and 237 Restaurant VIEs, respectively, where TH is the restaurants primary beneficiary and Advertising VIEs. During the three months ended June 30, 2016, sales and operating costs and expenses associated with Restaurant VIEs were $33.2 million and $32.1 million, respectively, prior to consolidation adjustments. During the three months ended June 30, 2015, sales and operating costs and expenses associated with Restaurant VIEs were $64.0 million and $62.8 million, respectively, prior to consolidation adjustments. During the six months ended June 30, 2016, sales and operating costs and expenses associated with Restaurant VIEs were $65.7 million and $63.5 million, respectively, prior to consolidation adjustments. During the six months ended June 30, 2015, sales and operating costs and expenses associated with Restaurant VIEs were $125.6 million and $123.2 million, respectively, prior to consolidation adjustments.
The liabilities recognized as a result of consolidating these VIEs do not necessarily represent additional claims on our general assets; rather, they represent claims against the specific assets of the consolidated VIEs. Conversely, assets recognized as a result of consolidating these VIEs do not represent additional assets that could be used to satisfy claims by our creditors as they are not legally included within our general assets.
VIEs for Which We Are Not the Primary Beneficiary
We have investments in certain TH real estate ventures and certain BK master franchisees, which were determined to be VIEs of which we are not the primary beneficiary. We do not consolidate these entities as control is considered to be shared by both TH and the other joint owners in the case of the TH real estate ventures, or control rests with other parties in the case of BK master franchisee VIEs.
Note 18. Segment Reporting
Under the Tim Hortons brand, we operate in the donut/coffee/tea category of the quick service segment of the restaurant industry. Under the Burger King brand, we operate in the fast food hamburger restaurant category of the quick service segment of the restaurant industry. We generate revenue from four sources: (i) sales exclusive to Tim Hortons franchisees related to our supply chain operations, including manufacturing, procurement, warehousing and distribution, as well as sales to retailers; (ii) property revenues from properties we lease or sublease to franchisees; (iii) franchise revenues, consisting primarily of royalties based on a percentage of sales reported by franchise restaurants and franchise fees paid by franchisees; and (iv) sales at Company restaurants.
20
Table of Contents
We have two operating segments: (1) TH, which includes all operations of our Tim Hortons brand, and (2) BK, which includes all operations of our Burger King brand. We also determined that our two operating segments represent our reportable segments.
Revenues by operating segment and country consist of the following (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Revenues by operating segment: |
||||||||||||||||
TH |
$ | 759.8 | $ | 764.0 | $ | 1,417.6 | $ | 1,447.7 | ||||||||
BK |
280.4 | 278.2 | 541.1 | 527.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
$ | 1,040.2 | $ | 1,042.2 | $ | 1,958.7 | $ | 1,975.5 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Revenues by country: |
||||||||||||||||
Canada |
$ | 683.0 | $ | 680.4 | $ | 1,264.2 | $ | 1,285.0 | ||||||||
United States |
246.3 | 250.1 | 475.8 | 481.9 | ||||||||||||
Other |
110.9 | 111.7 | 218.7 | 208.6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
$ | 1,040.2 | $ | 1,042.2 | $ | 1,958.7 | $ | 1,975.5 | ||||||||
|
|
|
|
|
|
|
|
Only Canada and the United States represented 10% or more of our total revenues in each period presented.
Our measure of segment income is Adjusted EBITDA. Adjusted EBITDA represents earnings (net income or loss) before interest, (gain) loss on early extinguishment of debt, taxes, depreciation and amortization, adjusted to exclude the impact of share-based compensation and non-cash incentive compensation expense, other operating expenses (income), net, (income) loss from equity method investments, net of cash distributions received from equity method investments, and all other specifically identified items that management believes do not directly reflect our core operations. Adjusted EBITDA assists management in comparing segment performance by removing the impact of such items, including acquisition accounting impact on cost of sales, TH transaction and restructuring costs, and integration costs. A reconciliation of segment income to net income consists of the following (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Segment Income: |
||||||||||||||||
TH |
$ | 279.0 | $ | 234.9 | $ | 506.8 | $ | 419.3 | ||||||||
BK |
200.1 | 192.9 | 380.1 | 363.6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
479.1 | 427.8 | 886.9 | 782.9 | ||||||||||||
Share-based compensation and non-cash incentive compensation expense |
11.3 | 8.1 | 19.2 | 22.0 | ||||||||||||
Acquisition accounting impact on cost of sales |
| (1.0 | ) | | 0.8 | |||||||||||
TH transaction and restructuring costs |
| 27.4 | | 55.4 | ||||||||||||
Integration costs |
3.8 | | 6.0 | | ||||||||||||
Impact of equity method investments (a) |
7.8 | 10.1 | (7.9 | ) | 11.0 | |||||||||||
Other operating expenses (income), net |
(11.3 | ) | 35.2 | 29.5 | 72.8 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
467.5 | 348.0 | 840.1 | 620.9 | ||||||||||||
Depreciation and amortization |
43.5 | 45.9 | 85.5 | 94.7 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
424.0 | 302.1 | 754.6 | 526.2 | ||||||||||||
Interest expense, net |
117.2 | 123.2 | 232.3 | 246.3 | ||||||||||||
(Gain) loss on early extinguishment of debt |
| 39.9 | | 39.6 | ||||||||||||
Income tax expense |
59.2 | 45.2 | 106.4 | 95.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 247.6 | $ | 93.8 | $ | 415.9 | $ | 144.4 | ||||||||
|
|
|
|
|
|
|
|
(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. |
21
Table of Contents
Note 19. Supplemental Financial Information
On May 22, 2015, 1011778 B.C Unlimited Liability Company (the Parent Issuer) and New Red Finance Inc. (the Co-Issuer and together with the Parent Issuer, the Issuers) entered into the 2015 Amended Credit Agreement. On May 22, 2015, the Issuers entered into an indenture (the 2015 Senior Notes Indenture) with respect to the 2015 Senior Notes. On October 8, 2014, the Issuers entered into an indenture (the 2014 Senior Notes Indenture) with respect to the 2014 Senior Notes.
The 2015 Amended Credit Agreement, the 2015 Senior Notes Indenture and the 2014 Senior Notes Indenture allow the financial reporting obligation of the Parent Issuer to be satisfied through the reporting of Partnerships consolidated financial information, provided that the consolidated financial information of the Parent Issuer and its restricted subsidiaries is presented on a standalone basis.
The following represents the condensed consolidating financial information for the Parent Issuer and its restricted subsidiaries (Consolidated Borrowers) on a consolidated basis, together with eliminations, as of and for the periods indicated. The condensed consolidating financial information of Partnership is combined with the financial information of its wholly-owned subsidiaries that are also parent entities of the Parent Issuer and presented in a single column under the heading RBILP. The consolidating financial information may not necessarily be indicative of the financial position, results of operations or cash flows had the Issuers and Partnership operated as independent entities.
22
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Balance Sheets
(In millions)
As of June 30, 2016
Consolidated Borrowers |
RBILP | Eliminations | Consolidated | |||||||||||||
ASSETS |
||||||||||||||||
Current assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 957.5 | $ | | $ | | $ | 957.5 | ||||||||
Trade and notes receivable, net |
379.9 | | | 379.9 | ||||||||||||
Inventories and other current assets, net |
217.2 | | | 217.2 | ||||||||||||
Advertising fund restricted assets |
44.7 | | | 44.7 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total current assets |
1,599.3 | | | 1,599.3 | ||||||||||||
Property and equipment, net |
2,140.5 | | | 2,140.5 | ||||||||||||
Intangible assets, net |
9,541.2 | | | 9,541.2 | ||||||||||||
Goodwill |
4,815.7 | | | 4,815.7 | ||||||||||||
Net investment in property leased to franchisees |
106.5 | | | 106.5 | ||||||||||||
Intercompany receivable |
| 136.6 | (136.6 | ) | | |||||||||||
Investment in subsidiaries |
| 6,792.6 | (6,792.6 | ) | | |||||||||||
Other assets, net |
893.8 | | | 893.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 19,097.0 | $ | 6,929.2 | $ | (6,929.2 | ) | $ | 19,097.0 | |||||||
|
|
|
|
|
|
|
|
|||||||||
LIABILITIES, REDEEMABLE PREFERRED UNITS AND EQUITY |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Accounts and drafts payable |
$ | 359.7 | $ | | $ | | $ | 359.7 | ||||||||
Other accrued liabilities |
334.8 | 136.6 | | 471.4 | ||||||||||||
Gift card liability |
131.4 | | | 131.4 | ||||||||||||
Advertising fund liabilities |
87.3 | | | 87.3 | ||||||||||||
Current portion of long term debt and capital leases |
94.9 | | | 94.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total current liabilities |
1,008.1 | 136.6 | | 1,144.7 | ||||||||||||
Term debt, net of current portion |
8,425.2 | | | 8,425.2 | ||||||||||||
Capital leases, net of current portion |
211.6 | | | 211.6 | ||||||||||||
Other liabilities, net |
891.7 | | | 891.7 | ||||||||||||
Payables to affiliates |
136.6 | | (136.6 | ) | | |||||||||||
Deferred income taxes, net |
1,631.2 | | | 1,631.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities |
12,304.4 | 136.6 | (136.6 | ) | 12,304.4 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Partnership preferred units |
| 3,297.0 | | 3,297.0 | ||||||||||||
Partners capital: |
||||||||||||||||
Class A common units |
| 3,176.0 | | 3,176.0 | ||||||||||||
Partnerhsip exchangeable units |
| 1,360.3 | | 1,360.3 | ||||||||||||
Common shares |
7,083.3 | | (7,083.3 | ) | | |||||||||||
Retained earnings |
750.0 | | (750.0 | ) | | |||||||||||
Accumulated other comprehensive income (loss) |
(1,045.1 | ) | (1,045.1 | ) | 1,045.1 | (1,045.1 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Partners capital/shareholders equity |
6,788.2 | 3,491.2 | (6,788.2 | ) | 3,491.2 | |||||||||||
Noncontrolling interests |
4.4 | 4.4 | (4.4 | ) | 4.4 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total equity |
6,792.6 | 3,495.6 | (6,792.6 | ) | 3,495.6 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities, Partnership preferred units and equity |
$ | 19,097.0 | $ | 6,929.2 | $ | (6,929.2 | ) | $ | 19,097.0 | |||||||
|
|
|
|
|
|
|
|
23
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Balance Sheets
(In millions)
As of December 31, 2015
Consolidated Borrowers |
RBILP | Eliminations | Consolidated | |||||||||||||
ASSETS |
||||||||||||||||
Current assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 753.7 | $ | | $ | | $ | 753.7 | ||||||||
Trade and notes receivable, net |
421.7 | | | 421.7 | ||||||||||||
Inventories and other current assets, net |
132.2 | | | 132.2 | ||||||||||||
Advertising fund restricted assets |
57.5 | | | 57.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total current assets |
1,365.1 | | | 1,365.1 | ||||||||||||
Property and equipment, net |
2,150.6 | | | 2,150.6 | ||||||||||||
Intangible assets, net |
9,147.8 | | | 9,147.8 | ||||||||||||
Goodwill |
4,574.4 | | | 4,574.4 | ||||||||||||
Net investment in property leased to franchisees |
117.2 | | | 117.2 | ||||||||||||
Intercompany receivable |
| 128.3 | (128.3 | ) | | |||||||||||
Investment in subsidiaries |
| 6,210.1 | (6,210.1 | ) | | |||||||||||
Other assets, net |
1,053.4 | | | 1,053.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 18,408.5 | $ | 6,338.4 | $ | (6,338.4 | ) | $ | 18,408.5 | |||||||
|
|
|
|
|
|
|
|
|||||||||
LIABILITIES, REDEEMABLE PREFERRED UNITS AND EQUITY |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Accounts and drafts payable |
$ | 361.5 | $ | | $ | | $ | 361.5 | ||||||||
Other accrued liabilities |
310.0 | 128.3 | | 438.3 | ||||||||||||
Gift card liability |
168.5 | | | 168.5 | ||||||||||||
Advertising fund liabilities |
93.6 | | | 93.6 | ||||||||||||
Current portion of long term debt and capital leases |
56.1 | | | 56.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total current liabilities |
989.7 | 128.3 | | 1,118.0 | ||||||||||||
Term debt, net of current portion |
8,462.3 | | | 8,462.3 | ||||||||||||
Capital leases, net of current portion |
203.4 | | | 203.4 | ||||||||||||
Other liabilities, net |
795.9 | | | 795.9 | ||||||||||||
Payables to affiliates |
128.3 | | (128.3 | ) | | |||||||||||
Deferred income taxes, net |
1,618.8 | | | 1,618.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities |
12,198.4 | 128.3 | (128.3 | ) | 12,198.4 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Partnership preferred units |
| 3,297.0 | | 3,297.0 | ||||||||||||
Partners capital: |
||||||||||||||||
Class A common units |
| 2,876.7 | | 2,876.7 | ||||||||||||
Partnerhsip exchangeable units |
| 1,503.5 | | 1,503.5 | ||||||||||||
Common shares |
7,318.1 | | (7,318.1 | ) | | |||||||||||
Retained earnings |
359.1 | | (359.1 | ) | | |||||||||||
Accumulated other comprehensive income (loss) |
(1,467.8 | ) | (1,467.8 | ) | 1,467.8 | (1,467.8 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Partners capital/shareholders equity |
6,209.4 | 2,912.4 | (6,209.4 | ) | 2,912.4 | |||||||||||
Noncontrolling interests |
0.7 | 0.7 | (0.7 | ) | 0.7 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total equity |
6,210.1 | 2,913.1 | (6,210.1 | ) | 2,913.1 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total liabilities, Partnership preferred units and equity |
$ | 18,408.5 | $ | 6,338.4 | $ | (6,338.4 | ) | $ | 18,408.5 | |||||||
|
|
|
|
|
|
|
|
24
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Operations
(In millions)
Three Months Ended June 30, 2016
Consolidated Borrowers |
RBILP | Eliminations | Consolidated | |||||||||||||
Revenues: |
||||||||||||||||
Sales |
$ | 558.6 | $ | | $ | | $ | 558.6 | ||||||||
Franchise and property revenues |
481.6 | | | 481.6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
1,040.2 | | | 1,040.2 | ||||||||||||
Cost of sales |
435.8 | | | 435.8 | ||||||||||||
Franchise and property expenses |
114.1 | | | 114.1 | ||||||||||||
Selling, general and administrative expenses |
73.1 | | | 73.1 | ||||||||||||
(Income) loss from equity method investments |
4.5 | | | 4.5 | ||||||||||||
Other operating expenses (income), net |
(11.3 | ) | | | (11.3 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating costs and expenses |
616.2 | | | 616.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
424.0 | | | 424.0 | ||||||||||||
Interest expense, net |
117.2 | | | 117.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
306.8 | | | 306.8 | ||||||||||||
Income tax expense |
59.2 | | | 59.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
247.6 | | | 247.6 | ||||||||||||
Equity in earnings of consolidated subsidiaries |
| 247.6 | (247.6 | ) | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
247.6 | 247.6 | (247.6 | ) | 247.6 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to noncontrolling interests |
0.9 | 0.9 | (0.9 | ) | 0.9 | |||||||||||
Partnership preferred unit distributions |
| 67.5 | | 67.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common unitholders / shareholders |
$ | 246.7 | $ | 179.2 | $ | (246.7 | ) | $ | 179.2 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income (loss) |
$ | 304.3 | $ | 304.3 | $ | (304.3 | ) | $ | 304.3 | |||||||
|
|
|
|
|
|
|
|
25
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Operations
(In millions)
Six Months Ended June 30, 2016
Consolidated Borrowers |
RBILP | Eliminations | Consolidated | |||||||||||||
Revenues: |
||||||||||||||||
Sales |
$ | 1,049.1 | $ | | $ | | $ | 1,049.1 | ||||||||
Franchise and property revenues |
909.6 | | | 909.6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
1,958.7 | | | 1,958.7 | ||||||||||||
Cost of sales |
824.0 | | | 824.0 | ||||||||||||
Franchise and property expenses |
218.3 | | | 218.3 | ||||||||||||
Selling, general and administrative expenses |
146.3 | | | 146.3 | ||||||||||||
(Income) loss from equity method investments |
(14.0 | ) | | | (14.0 | ) | ||||||||||
Other operating expenses (income), net |
29.5 | | | 29.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating costs and expenses |
1,204.1 | | | 1,204.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
754.6 | | | 754.6 | ||||||||||||
Interest expense, net |
232.3 | | | 232.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
522.3 | | | 522.3 | ||||||||||||
Income tax expense |
106.4 | | | 106.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
415.9 | | | 415.9 | ||||||||||||
Equity in earnings of consolidated subsidiaries |
| 415.9 | (415.9 | ) | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
415.9 | 415.9 | (415.9 | ) | 415.9 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to noncontrolling interests |
1.8 | 1.8 | (1.8 | ) | 1.8 | |||||||||||
Partnership preferred unit distributions |
| 135.0 | | 135.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common unitholders / shareholders |
$ | 414.1 | $ | 279.1 | $ | (414.1 | ) | $ | 279.1 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income (loss) |
$ | 838.6 | $ | 838.6 | $ | (838.6 | ) | $ | 838.6 | |||||||
|
|
|
|
|
|
|
|
26
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Operations
(In millions)
Three Months Ended June 30, 2015
Consolidated Borrowers |
RBILP | Eliminations | Consolidated | |||||||||||||
Revenues: |
||||||||||||||||
Sales |
$ | 567.8 | $ | | $ | | $ | 567.8 | ||||||||
Franchise and property revenues |
474.4 | | | 474.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
1,042.2 | | | 1,042.2 | ||||||||||||
Cost of sales |
474.8 | | | 474.8 | ||||||||||||
Franchise and property expenses |
121.7 | | | 121.7 | ||||||||||||
Selling, general and administrative expenses |
102.0 | | | 102.0 | ||||||||||||
(Income) loss from equity method investments |
6.4 | | | 6.4 | ||||||||||||
Other operating expenses (income), net |
35.2 | | | 35.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating costs and expenses |
740.1 | | | 740.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
302.1 | | | 302.1 | ||||||||||||
Interest expense, net |
123.2 | | | 123.2 | ||||||||||||
(Gain) loss on early extinguishment of debt |
39.9 | | | 39.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
139.0 | | | 139.0 | ||||||||||||
Income tax expense |
45.2 | | | 45.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
93.8 | | | 93.8 | ||||||||||||
Equity in earnings of consolidated subsidiaries |
| 93.8 | (93.8 | ) | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
93.8 | 93.8 | (93.8 | ) | 93.8 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to noncontrolling interests |
1.0 | 1.0 | (1.0 | ) | 1.0 | |||||||||||
Partnership preferred unit distributions |
| 67.5 | | 67.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common unitholders / shareholders |
$ | 92.8 | $ | 25.3 | $ | (92.8 | ) | $ | 25.3 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income (loss) |
$ | 139.2 | $ | 139.2 | $ | (139.2 | ) | $ | 139.2 | |||||||
|
|
|
|
|
|
|
|
27
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Operations
(In millions)
Six Months Ended June 30, 2015
Consolidated Borrowers |
RBILP | Eliminations | Consolidated | |||||||||||||
Revenues: |
||||||||||||||||
Sales |
$ | 1,067.3 | $ | | $ | | $ | 1,067.3 | ||||||||
Franchise and property revenues |
908.2 | | | 908.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
1,975.5 | | | 1,975.5 | ||||||||||||
Cost of sales |
908.0 | | | 908.0 | ||||||||||||
Franchise and property expenses |
250.8 | | | 250.8 | ||||||||||||
Selling, general and administrative expenses |
213.0 | | | 213.0 | ||||||||||||
(Income) loss from equity method investments |
4.7 | | | 4.7 | ||||||||||||
Other operating expenses (income), net |
72.8 | | | 72.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating costs and expenses |
1,449.3 | | | 1,449.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
526.2 | | | 526.2 | ||||||||||||
Interest expense, net |
246.3 | | | 246.3 | ||||||||||||
(Gain) loss on early extinguishment of debt |
39.6 | | | 39.6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
240.3 | | | 240.3 | ||||||||||||
Income tax expense |
95.9 | | | 95.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
144.4 | | | 144.4 | ||||||||||||
Equity in earnings of consolidated subsidiaries |
| 144.4 | (144.4 | ) | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
144.4 | 144.4 | (144.4 | ) | 144.4 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to noncontrolling interests |
2.0 | 2.0 | (2.0 | ) | 2.0 | |||||||||||
Partnership preferred unit distributions |
| 136.2 | | 136.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common unitholders / shareholders |
$ | 142.4 | $ | 6.2 | $ | (142.4 | ) | $ | 6.2 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income (loss) |
$ | (568.3 | ) | $ | (568.3 | ) | $ | 568.3 | $ | (568.3 | ) | |||||
|
|
|
|
|
|
|
|
28
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Cash Flows
(In millions)
Six Months Ended June 30, 2016
Consolidated Borrowers |
RBILP | Eliminations | Consolidated | |||||||||||||
Cash flows from operating activities: |
||||||||||||||||
Net income |
$ | 415.9 | $ | 415.9 | $ | (415.9 | ) | $ | 415.9 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||||||
Equity in loss (earnings) of consolidated subsidiaries |
| (415.9 | ) | 415.9 | | |||||||||||
Depreciation and amortization |
85.7 | | | 85.7 | ||||||||||||
Amortization of deferred financing costs and debt issuance discount |
19.3 | | | 19.3 | ||||||||||||
(Income) loss from equity method investments |
(14.0 | ) | | | (14.0 | ) | ||||||||||
Loss (gain) on remeasurement of foreign denominated transactions |
19.0 | | | 19.0 | ||||||||||||
Amortization of defined pension and postretirement benefits |
(1.2 | ) | | | (1.2 | ) | ||||||||||
Net losses (gains) on derivatives |
9.4 | | | 9.4 | ||||||||||||
Net losses (gains) on refranchisings and dispositions of assets |
9.0 | | | 9.0 | ||||||||||||
Bad debt expense (recoveries), net |
(0.7 | ) | | | (0.7 | ) | ||||||||||
Share-based compensation expense |
16.1 | | | 16.1 | ||||||||||||
Deferred income taxes |
10.5 | | | 10.5 | ||||||||||||
Changes in current assets and liabilities, excluding acquisitions and dispositions: |
||||||||||||||||
Trade and notes receivable |
21.7 | | | 21.7 | ||||||||||||
Inventories and other current assets |
(69.1 | ) | | | (69.1 | ) | ||||||||||
Accounts and drafts payable |
7.2 | | | 7.2 | ||||||||||||
Accrued advertising |
(15.8 | ) | | | (15.8 | ) | ||||||||||
Other accrued liabilities |
(19.3 | ) | | | (19.3 | ) | ||||||||||
Other long-term assets and liabilities |
(1.7 | ) | | | (1.7 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by operating activities |
492.0 | | | 492.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash flows from investing activities: |
||||||||||||||||
Payments for property and equipment |
(12.8 | ) | | | (12.8 | ) | ||||||||||
Proceeds from refranchisings, disposition of assets and restaurant closures |
13.2 | | | 13.2 | ||||||||||||
Return of investment on direct financing leases |
8.1 | | | 8.1 | ||||||||||||
Settlement of derivatives, net |
1.5 | | | 1.5 | ||||||||||||
Other investing activities, net |
1.8 | | | 1.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by (used for) investing activities |
11.8 | | | 11.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash flows from financing activities: |
||||||||||||||||
Repayments of term debt and capital leases |
(34.6 | ) | | (34.6 | ) | |||||||||||
Distributions on partnership units |
| (260.2 | ) | | (260.2 | ) | ||||||||||
Capital contribution from RBI Inc. |
| 10.7 | | 10.7 | ||||||||||||
Distribtuions to RBI Inc. |
| (23.2 | ) | | (23.2 | ) | ||||||||||
Other financing activities, net |
1.1 | | | 1.1 | ||||||||||||
Intercompany financing |
(272.7 | ) | 272.7 | | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by (used for) financing activities |
(306.2 | ) | | | (306.2 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Effect of exchange rates on cash and cash equivalents |
6.2 | | | 6.2 | ||||||||||||
Increase (decrease) in cash and cash equivalents |
203.8 | | | 203.8 | ||||||||||||
Cash and cash equivalents at beginning of period |
753.7 | | | 753.7 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents at end of period |
$ | 957.5 | $ | | $ | | $ | 957.5 | ||||||||
|
|
|
|
|
|
|
|
29
Table of Contents
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Cash Flows
(In millions)
Six Months Ended June 30, 2015
Consolidated Borrowers |
RBILP | Eliminations | Consolidated | |||||||||||||
Cash flows from operating activities: |
||||||||||||||||
Net income |
$ | 144.4 | $ | 144.4 | $ | (144.4 | ) | $ | 144.4 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||||||
Equity in loss (earnings) of consolidated subsidiaries |
| (144.4 | ) | 144.4 | | |||||||||||
Depreciation and amortization |
94.7 | | | 94.7 | ||||||||||||
Loss on early extinguishment of debt |
39.6 | | | 39.6 | ||||||||||||
Amortization of deferred financing costs and debt issuance discount |
15.3 | | | 15.3 | ||||||||||||
(Income) loss from equity method investments |
4.7 | | | 4.7 | ||||||||||||
Loss (gain) on remeasurement of foreign denominated transactions |
27.5 | | | 27.5 | ||||||||||||
Amortization of defined benefit pension and postretirement benefits |
(0.1 | ) | | | (0.1 | ) | ||||||||||
Net losses (gains) on derivatives |
46.6 | | | 46.6 | ||||||||||||
Net losses (gains) on refranchisings and dispositions of assets |
(0.6 | ) | | | (0.6 | ) | ||||||||||
Bad debt expense (recoveries), net |
0.7 | | | 0.7 | ||||||||||||
Share-based compensation expense |
22.5 | | | 22.5 | ||||||||||||
Acquisition accounting impact on cost of sales |
0.8 | 0.8 | ||||||||||||||
Deferred income taxes |
(83.3 | ) | | | (83.3 | ) | ||||||||||
Changes in current assets and liabilities, excluding acquisitions and dispositions: |
||||||||||||||||
Reclassification of restricted cash to cash and cash equivalents |
79.2 | | | 79.2 | ||||||||||||
Trade and notes receivable |
59.9 | | | 59.9 | ||||||||||||
Inventories and other current assets |
5.0 | | | 5.0 | ||||||||||||
Accounts and drafts payable |
39.3 | | | 39.3 | ||||||||||||
Accrued advertising |
6.2 | | | 6.2 | ||||||||||||
Other accrued liabilities |
36.9 | | | 36.9 | ||||||||||||
Other long-term assets and liabilities |
(31.1 | ) | | (31.1 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by operating activities |
508.2 | | | 508.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash flows from investing activities: |
||||||||||||||||
Payments for property and equipment |
(57.0 | ) | | | (57.0 | ) | ||||||||||
Proceeds from refranchisings, disposition of assets and restaurant closures |
10.7 | | | 10.7 | ||||||||||||
Return of investment on direct financing leases |
8.0 | | | 8.0 | ||||||||||||
Settlement of derivatives, net |
11.5 | | | 11.5 | ||||||||||||
Other investing activities |
2.3 | | | 2.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by (used for) investing activities |
(24.5 | ) | | | (24.5 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash flows from financing activities: |
||||||||||||||||
Proceeds from Senior Notes |
1,250.0 | | | 1,250.0 | ||||||||||||
Repayments of term debt, Tim Hortons Notes and capital leases |
(2,592.4 | ) | | | (2,592.4 | ) | ||||||||||
Payment of financing costs |
(81.3 | ) | | | (81.3 | ) | ||||||||||
Distributions on partnership units |
| (124.5 | ) | | (124.5 | ) | ||||||||||
Capital contribution from RBI Inc. |
| 0.5 | | 0.5 | ||||||||||||
Other financing activities |
(0.7 | ) | | | (0.7 | ) | ||||||||||
Intercompany financing |
(124.0 | ) | 124.0 | | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by (used for) financing activities |
(1,548.4 | ) | | | (1,548.4 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Effect of exchange rates on cash and cash equivalents |
(52.8 | ) | | | (52.8 | ) | ||||||||||
Increase (decrease) in cash and cash equivalents |
(1,117.5 | ) | | | (1,117.5 | ) | ||||||||||
Cash and cash equivalents at beginning of period |
1,803.2 | | | 1,803.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents at end of period |
$ | 685.7 | $ | | $ | | $ | 685.7 | ||||||||
|
|
|
|
|
|
|
|
30
Table of Contents
Note 20. Subsequent Event
Dividends
On July 6, 2016, RBI paid a cash dividend of $0.15 per RBI common share to common shareholders of record on May 16, 2016. On such date, Partnership made a distribution to RBI as holder of all of the Class A common units in the amount of the aggregate dividends declared and paid by RBI on RBI common shares and also made a distribution in respect of each Partnership exchangeable unit in the amount of $0.15 per Partnership exchangeable unit to holders of record on May 16, 2016. On July 5, 2016, RBI paid a cash dividend of $0.98 per preferred share, for a total dividend of $67.5 million, to the holder of the preferred shares. The dividend on the preferred shares included the amount due for the second calendar quarter of 2016. Partnership made a distribution to RBI as holder of the Partnership preferred units in an equal amount on the same date.
On August 3, 2016, the RBI board of directors declared a cash dividend of $0.16 per RBI common share, which will be paid on October 4, 2016 to RBI common shareholders of record on September 6, 2016. Partnership will make a distribution to RBI as holder of all of the Class A common units in the amount of the aggregate dividends declared and paid by RBI on RBI common shares. Partnership will also make a distribution in respect of each Partnership exchangeable unit in the amount of $0.16 per Partnership exchangeable unit, and the record date and payment date for such distribution will be the same as the record date and payment date for the cash dividend per RBI common share set forth above. On August 2, 2016, the RBI board of directors declared a cash dividend of $0.98 per preferred share, for a total dividend of $67.5 million which will be paid to the holder of the preferred shares on October 3, 2016. The dividend on the preferred shares includes the amount due for the third calendar quarter of 2016. Partnership will make a distribution to RBI as holder of the Partnership preferred units in an equal amount on the same date.
Share Repurchase Authorization
On August 2, 2016, the RBI board of directors approved a share repurchase authorization wherein RBI may purchase up to $300 million of RBI common shares over the next 5 years. Repurchases under RBIs new authorization will be made in the open market or through privately negotiated transactions. If RBI repurchases any RBI common shares, pursuant to the partnership agreement, Partnership will, immediately prior to such repurchase, make a distribution to RBI on its Common Units in an amount sufficient for RBI to fund such repurchase.
31
Table of Contents
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
On December 12, 2014, a series of transactions (the Transactions) were completed resulting in Burger King Worldwide, Inc., a Delaware corporation (Burger King Worldwide), and Tim Hortons Inc., a Canadian corporation (Tim Hortons), becoming indirect subsidiaries of Restaurant Brands International Inc., a Canadian corporation (RBI), and Restaurant Brands International Limited Partnership, an Ontario limited partnership (Partnership).
Results for 2015 have been retrospectively adjusted to reflect the final purchase price allocation for Tim Hortons.
We are a subsidiary of RBI and the indirect parent of Tim Hortons and Burger King Worldwide. RBI is our sole general partner and owns all of our outstanding Class A common units (Class A common units) and preferred units (Partnership preferred units). RBI has the exclusive right, power and authority to manage, control, administer and operate the business and affairs and to make decisions regarding the undertaking and business of Partnership in accordance with the partnership agreement of Partnership (the partnership agreement) and applicable laws. There is no board of directors of Partnership. RBI has established a conflicts committee composed entirely of independent directors (as such term is defined in the partnership agreement) in order to consent to, approve or direct various enumerated actions on behalf of RBI (in its capacity as our general partner) in accordance with the terms of the partnership agreement.
You should read the following discussion together with our unaudited condensed consolidated financial statements and the related notes thereto included in Part I, Item 1 Financial Statements of this report.
The following discussion includes information regarding future financial performance and plans, targets, aspirations, expectations, and objectives of management, which constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and forward-looking information within the meaning of Canadian securities laws as described in further detail under Special Note Regarding Forward-Looking Statements set forth below. Actual results may differ materially from the results discussed in the forward-looking statements. Please refer to the risks and further discussion in the Special Note Regarding Forward-Looking Statements below.
We prepare our financial statements in accordance with accounting principles generally accepted in the United States (U.S. GAAP or GAAP). However, this Managements Discussion and Analysis of Financial Condition and Results of Operations also contains certain non-GAAP financial measures to assist readers in understanding our performance. Non-GAAP financial measures either exclude or include amounts that are not reflected in the most directly comparable measure calculated and presented in accordance with GAAP. Where non-GAAP financial measures are used, we have provided the most directly comparable measures calculated in accordance with U.S. GAAP, a reconciliation to GAAP measures and a discussion of the reasons that management believes this information is useful to it and may be useful to investors.
Operating results for any one quarter are not necessarily indicative of results to be expected for any other quarter or for the fiscal year and our key business measures, as discussed below, may decrease for any future period. Unless the context otherwise requires, all references in this section to the Partnership, we, us, or our are to Partnership and its subsidiaries, collectively. Unless otherwise stated, comparable sales growth and sales growth are presented on a system-wide basis, which means that these measures include sales at both restaurants owned by us (Company restaurants) and franchise restaurants. Franchise sales represent sales at all franchise restaurants and are revenues to our franchisees. We do not record franchise sales as revenues; however, our franchise revenues include royalties based on franchise sales. System-wide results are driven primarily by our franchise restaurants, as approximately 100% of current Tim Hortons and Burger King system-wide restaurants are franchised.
32
Table of Contents
Overview
We are a limited partnership formed to serve as the indirect parent of Tim Hortons and its consolidated subsidiaries and Burger King Worldwide and its consolidated subsidiaries. We were formed on August 25, 2014 as a general partnership and registered on October 27, 2014 as a limited partnership in accordance with the laws of the Province of Ontario generally, and the Ontario Limited Partnerships Act specifically. We are a subsidiary of RBI, our sole general partner. We are one of the worlds largest quick service restaurant (QSR) businesses with over 19,000 restaurants in more than 100 countries and U.S. territories as of June 30, 2016 and over 110 years of combined brand heritage. Our Tim Hortons® and Burger King® brands have similar franchised business models with complementary daypart mixes. Our two iconic brands are managed independently while benefiting from global scale and sharing of best practices.
Tim Hortons restaurants are quick service restaurants with a menu that includes premium blend coffee, tea, espresso-based hot and cold specialty drinks, fresh baked goods, including donuts, Timbits®, bagels, muffins, cookies and pastries, grilled paninis, classic sandwiches, wraps, soups and more. Burger King restaurants are quick service restaurants that feature flame-grilled hamburgers, chicken and other specialty sandwiches, french fries, soft drinks and other affordably-priced food items.
We generate revenue from four sources: (i) sales exclusive to Tim Hortons franchisees related to our supply chain operations, including manufacturing, procurement, warehousing and distribution, as well as sales to retailers; (ii) property revenues from properties we lease or sublease to franchisees; (iii) franchise revenues, consisting primarily of royalties based on a percentage of sales reported by franchise restaurants and franchise fees paid by franchisees; and (iv) sales at Company restaurants.
As discussed in Note 18 to the accompanying unaudited condensed consolidated financial statements, we have two operating and reportable segments: (1) Tim Hortons (TH) and (2) Burger King (BK).
Tim Hortons second quarter of fiscal year 2015 began March 30, 2015 and ended June 28, 2015. Tim Hortons first six months of fiscal year 2015 began December 29, 2014 and ended June 28, 2015. The change to a calendar quarter end of June 30 in 2016 did not have a material impact on our results of operations or key financial measures.
Operating Metrics and Key Financial Measures
We evaluate our restaurants and assess our business based on the following operating metrics and key financial measures:
| System-wide sales growth refers to the change in sales at all franchise restaurants and Company restaurants in one period from the same period in the prior year. |
| System-wide sales represent sales at all franchise restaurants and Company restaurants. We do not record franchise sales as revenues; however, our franchise revenues include royalties based on a percentage of franchise sales. |
| Comparable sales growth refers to the change in restaurant sales in one period from the same prior year period for restaurants that have been opened for thirteen months or longer. |
| Net restaurant growth (NRG) represents the opening of new restaurants (other than limited service kiosks) during a stated period, net of closures. Commencing in the fourth quarter of 2015, we revised our presentation of NRG to exclude limited service kiosks, with the revision applied retrospectively to the earliest period presented to provide period-to-period comparability. |
| Adjusted EBITDA, which represents earnings (net income or loss) before interest, (gain) loss on early extinguishment of debt, taxes, depreciation and amortization, adjusted to exclude specifically identified items that management believes do not directly reflect our core operations. See Non-GAAP Reconciliations. |
33
Table of Contents
System-wide sales growth and comparable sales growth 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 growth, we calculate the FX Impact by translating prior year results at current year monthly average exchange rates. For items included in our results of operations, we calculate the FX Impact by translating current year results at prior year monthly average exchange rates. We analyze certain financial measures on a constant currency basis as this helps identify underlying business trends, without distortion from the effects of currency movements.
Recent Events and Factors Affecting Comparability
Integration Costs
In connection with the implementation of initiatives to integrate the back-office processes of TH and BK to enhance efficiencies, we incurred $3.8 million and $6.0 million related to these initiatives during the three and six months ended June 30, 2016, respectively, primarily consisting of professional fees.
TH Transaction and Restructuring Costs
In connection with the Transactions and a series of post-closing transactions during 2015 that resulted in changes to our legal and capital structure, we incurred certain non-recurring selling, general and administrative expenses during the three and six months ended June 30, 2015, respectively, consisting of the following:
| Financing, legal and advisory fees, share-based compensation expense due to accelerated vesting of equity awards as a result of the Transactions and integration costs related to a realignment of our global structure to better accommodate the needs of the combined business, totaling $16.2 million and $33.2 million during the three and six months ended June 30, 2015, respectively; |
| Severance benefits, other compensation costs and training expenses of approximately $9.0 million and $20.0 million during the three and six months ended June 30, 2015, respectively, related to a restructuring plan we implemented following the Transactions, which resulted in work force reductions throughout our TH business; and |
| Financing, legal and advisory fees totaling $2.2 million during the three and six months ended June 30, 2015, in connection with the issuance of the $1,250.0 million of 4.625% first lien senior secured notes due January 15, 2022 and entry into a first amendment to our credit agreement in May 2015. |
Results of Operations for the Three and Six Months Ended June 30, 2016 and 2015
Tabular amounts in millions of U.S. dollars unless noted otherwise.
Consolidated
Three Months Ended | Variance | Six Months Ended | Variance | |||||||||||||||||||||||||||||
June 30, | $ | % | June 30, | $ | % | |||||||||||||||||||||||||||
2016 | 2015 | Favorable / (Unfavorable) | 2016 | 2015 | Favorable / (Unfavorable) | |||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||
Sales |
$ | 558.6 | $ | 567.8 | $ | (9.2 | ) | (1.6 | )% | $ | 1,049.1 | $ | 1,067.3 | $ | (18.2 | ) | (1.7 | )% | ||||||||||||||
Franchise and property revenues |
481.6 | 474.4 | 7.2 | 1.5 | % | 909.6 | 908.2 | 1.4 | 0.2 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total revenues |
1,040.2 | 1,042.2 | (2.0 | ) | (0.2 | )% | 1,958.7 | 1,975.5 | (16.8 | ) | (0.9 | )% | ||||||||||||||||||||
Cost of sales |
435.8 | 474.8 | 39.0 | 8.2 | % | 824.0 | 908.0 | 84.0 | 9.3 | % | ||||||||||||||||||||||
Franchise and property expenses |
114.1 | 121.7 | 7.6 | 6.2 | % | 218.3 | 250.8 | 32.5 | 13.0 | % | ||||||||||||||||||||||
Selling, general and administrative expenses |
73.1 | 102.0 | 28.9 | 28.3 | % | 146.3 | 213.0 | 66.7 | 31.3 | % | ||||||||||||||||||||||
(Income) loss from equity method investments |
4.5 | 6.4 | 1.9 | NM | (14.0 | ) | 4.7 | 18.7 | NM | |||||||||||||||||||||||
Other operating expenses (income), net |
(11.3 | ) | 35.2 | 46.5 | 132.1 | % | 29.5 | 72.8 | 43.3 | 59.5 | % | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total operating costs and expenses |
616.2 | 740.1 | 123.9 | NM | 1,204.1 | 1,449.3 | 245.2 | NM | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income from operations |
424.0 | 302.1 | 121.9 | 40.4 | % | 754.6 | 526.2 | 228.4 | 43.4 | % | ||||||||||||||||||||||
Interest expense, net |
117.2 | 123.2 | 6.0 | 4.9 | % | 232.3 | 246.3 | 14.0 | 5.7 | % | ||||||||||||||||||||||
(Gain) loss on early extinguishment of debt |
| 39.9 | 39.9 | NM | | 39.6 | 39.6 | NM | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income before income taxes |
306.8 | 139.0 | 167.8 | 120.7 | % | 522.3 | 240.3 | 282.0 | 117.4 | % | ||||||||||||||||||||||
Income tax expense |
59.2 | 45.2 | (14.0 | ) | (31.0 | )% | 106.4 | 95.9 | (10.5 | ) | (10.9 | )% | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income |
247.6 | 93.8 | 153.8 | 164.0 | % | 415.9 | 144.4 | 271.5 | 188.0 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income attributable to noncontrolling interests |
0.9 | 1.0 | (0.1 | ) | NM | 1.8 | 2.0 | (0.2 | ) | NM | ||||||||||||||||||||||
Partnership preferred unit distributions |
67.5 | 67.5 | | 0.0 | % | 135.0 | 136.2 | 1.2 | 0.9 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income (loss) attributable to common unitholders |
$ | 179.2 | $ | 25.3 | 153.9 | NM | $ | 279.1 | $ | 6.2 | 272.9 | NM | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM Not meaningful
34
Table of Contents
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
FX Impact Favorable/(Unfavorable) | 2016 | 2015 (a) | 2016 | 2015 (a) | ||||||||||||
Total revenues |
$ | (39.1 | ) | $ | (18.9 | ) | $ | (109.7 | ) | $ | (33.4 | ) | ||||
Cost of sales |
18.5 | | 53.5 | | ||||||||||||
Franchise and property expenses |
3.8 | 1.2 | 10.9 | 2.4 | ||||||||||||
Selling, general and administrative expenses |
0.2 | 1.8 | 2.7 | 3.3 | ||||||||||||
Income from operations |
(11.3 | ) | (11.1 | ) | (40.2 | ) | (35.4 | ) | ||||||||
Net income |
(9.5 | ) | (11.1 | ) | (71.3 | ) | (33.1 | ) | ||||||||
Adjusted EBITDA |
(17.8 | ) | (16.8 | ) | (47.4 | ) | (29.6 | ) |
(a) | FX Impact for 2015 is only for BK Segment. |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
Key Business Metrics |
2016 | 2015 | 2016 | 2015 | ||||||||||||
System-wide sales growth |
||||||||||||||||
TH |
4.8 | % | 8.4 | % | 6.2 | % | 8.3 | % | ||||||||
BK |
5.9 | % | 11.6 | % | 7.9 | % | 10.6 | % | ||||||||
System-wide sales |
||||||||||||||||
TH |
$ | 1,667.9 | $ | 1,657.6 | $ | 3,092.6 | $ | 3,117.1 | ||||||||
BK |
$ | 4,544.1 | $ | 4,406.1 | $ | 8,780.9 | $ | 8,430.0 | ||||||||
Comparable sales growth |
||||||||||||||||
TH |
2.7 | % | 5.5 | % | 3.9 | % | 5.4 | % | ||||||||
BK |
0.6 | % | 6.7 | % | 2.5 | % | 5.7 | % | ||||||||
System Net Restaurant Growth (NRG) |
||||||||||||||||
TH (b) |
26 | 23 | 51 | 64 | ||||||||||||
BK |
92 | 141 | 97 | 156 | ||||||||||||
Restaurant count at period end |
||||||||||||||||
TH (b) |
4,464 | 4,322 | 4,464 | 4,322 | ||||||||||||
BK |
15,100 | 14,528 | 15,100 | 14,528 | ||||||||||||
System |
19,564 | 18,850 | 19,564 | 18,850 |
(b) | Restaurant count excludes 420 and 454 limited service kiosks as of June 30, 2016 and 2015, respectively. NRG excludes limited service kiosks for the three and six months ended June 30, 2016 and 2015. Commencing in the fourth quarter of 2015, we revised our presentation of restaurant counts to exclude limited service kiosks, with the revision applied retrospectively to the earliest period presented to provide period-to-period comparability. |
Comparable Sales Growth
TH global system comparable sales growth of 2.7% and 3.9% during the three and six months ended June 30, 2016, respectively, reflects impactful new product launches.
BK global system comparable sales growth of 0.6% during the three months ended June 30, 2016, reflects strength in Asia Pacific and Latin America and the Caribbean regions, partially offset by softness in the U.S. and Canada region. BK global system comparable sales growth of 2.5% during the six months ended June 30, 2016, reflects successful product launches and promotions.
Sales and Cost of Sales
Sales include TH supply chain sales and sales from Company restaurants. TH supply chain sales represent sales of products, supplies and restaurant equipment, other than equipment sales related to initial restaurant establishment or renovations that are shipped directly from our warehouses or by third-party distributors to restaurants or retailers, as well as sales to retailers. Sales from Company restaurants, including sales by our consolidated TH Restaurant VIEs (see Note 2 to the accompanying unaudited condensed consolidated financial statements for additional information on Restaurant VIEs), represent restaurant-level sales to our guests.
35
Table of Contents
Cost of sales includes costs associated with the management of our TH supply chain, including cost of goods, direct labor and depreciation, as well as the cost of goods delivered by third-party distributors to the restaurants for which we manage the supply chain logistics, and for products sold through retailers. Cost of sales also includes food, paper and labor costs of Company restaurants, which are principally costs incurred by our consolidated TH Restaurant VIEs.
During the three months ended June 30, 2016, the decrease in sales was driven primarily by an unfavorable FX Impact of $23.7 million and a decrease in our BK segment of $5.6 million, partially offset by an increase in our TH segment of $20.1 million.
During the six months ended June 30, 2016, the decrease in sales was driven primarily by an unfavorable FX Impact of $67.6 million and a decrease in our BK segment of $1.6 million, partially offset by an increase in our TH segment of $51.0 million.
During the three months ended June 30, 2016, the decrease in cost of sales was driven primarily by a favorable FX Impact of $18.5 million and decreases in our TH segment of $16.0 million and in our BK segment of $4.5 million.
During the six months ended June 30, 2016, the decrease in cost of sales was driven primarily by a favorable FX Impact of $53.5 million and decreases in our TH segment of $27.8 million and in our BK segment of $2.7 million.
Franchise and Property
Franchise and property revenues consist primarily of royalties earned on franchise sales, rents from real estate leased or subleased to franchisees, franchise fees, revenues derived from equipment packages at establishment of a restaurant and in connection with renewal or renovation, and other revenue. Franchise and property expenses consist primarily of depreciation of properties leased to franchisees, rental expense associated with properties subleased to franchisees, costs of equipment packages sold at establishment of a restaurant and in connection with renewal or renovation, amortization of franchise agreement and bad debt expense (recoveries).
During the three months ended June 30, 2016, the increase in franchise and property revenues was driven by increases in our BK segment of $13.5 million and in our TH segment of $9.1 million, partially offset by an unfavorable FX Impact of $15.4 million.
During the six months ended June 30, 2016, the increase in franchise and property revenues was driven by increases in our BK segment of $29.5 million and in our TH segment of $14.0 million, partially offset by an unfavorable FX Impact of $42.1 million.
During the three months ended June 30, 2016, the decrease in franchise and property expenses was attributable to a decrease of $5.5 million in our TH segment and a favorable FX Impact of $3.8 million, partially offset by an increase of $1.7 million in our BK segment.
During the six months ended June 30, 2016, the decrease in franchise and property expenses was attributable to decreases of $19.7 million in our TH segment and $1.9 million in our BK segment and a favorable FX Impact of $10.9 million.
Selling, General and Administrative Expenses
Our selling, general and administrative expenses were comprised of the following:
Three Months Ended | Variance | Six Months Ended | Variance | |||||||||||||||||||||||||||||
June 30, | $ | % | June 30, | $ | % | |||||||||||||||||||||||||||
2016 | 2015 | Favorable / (Unfavorable) | 2016 | 2015 | Favorable / (Unfavorable) | |||||||||||||||||||||||||||
Selling expenses |
$ | 1.4 | $ | 3.5 | $ | 2.1 | 60.0 | % | $ | 2.8 | $ | 8.3 | $ | 5.5 | 66.3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Management general and administrative expenses |
51.1 | 58.7 | 7.6 | 12.9 | % | 107.9 | 118.6 | 10.7 | 9.0 | % | ||||||||||||||||||||||
Share-based compensation and non-cash incentive compensation expense |
11.3 | 8.1 | (3.2 | ) | (39.5 | )% | 19.2 | 22.0 | 2.8 | 12.7 | % | |||||||||||||||||||||
Depreciation and amortization |
5.5 | 4.3 | (1.2 | ) | (27.9 | )% | 10.4 | 8.7 | (1.7 | ) | (19.5 | )% | ||||||||||||||||||||
TH transaction and restructuring costs |
| 27.4 | 27.4 | NM | | 55.4 | 55.4 | NM | ||||||||||||||||||||||||
Integration costs |
3.8 | | (3.8 | ) | NM | 6.0 | | (6.0 | ) | NM | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total general and administrative expenses |
71.7 | 98.5 | 26.8 | 27.2 | % | 143.5 | 204.7 | 61.2 | 29.9 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Selling, general and administrative expenses |
$ | 73.1 | $ | 102.0 | $ | 28.9 | 28.3 | % | $ | 146.3 | $ | 213.0 | $ | 66.7 | 31.3 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM Not meaningful
36
Table of Contents
Selling expenses consist primarily of Company restaurant advertising fund contributions. The decrease in selling expenses for the three and six months ended June 30, 2016 was primarily a result of a decrease in advertising fund contributions from TH Restaurant VIEs driven by a decrease in the number of Restaurant VIEs from the prior year period.
Management general and administrative expenses (Management G&A) are comprised primarily of salary and employee related costs for our non-restaurant employees, professional fees, information technology systems, and general overhead for our corporate offices. The decrease in Management G&A for the three and six months ended June 30, 2016 was driven primarily by decreases in salaries and benefits and favorable FX Impact.
During the three months ended June 30, 2016, the increase in share-based compensation and non-cash incentive compensation expense was due primarily to additional share-based awards granted during 2016 and 2015.
During the six months ended June 30, 2016, the decrease in share-based compensation and non-cash incentive compensation expense was due primarily to the non-recurrence of $8.9 million related to the remeasurement of liability-classified stock options to fair value in the prior year period, partially offset by additional share-based awards granted during 2016 and 2015. During 2015, we modified a portion of liability-classified awards that resulted in a change in classification of the awards from liability to equity and as such these modified awards are no longer being revalued after the modification date.
(Income) Loss from Equity Method Investments
(Income) loss from equity method investments reflects our share of investee net income or loss.
During the six months ended June 30, 2016, we recorded an $11.6 million increase to the carrying value of our investment balance and a noncash dilution gain included in (income) loss from equity method investments on the issuance of capital stock by Burger King France SAS (France JV), one of our equity method investees. This issuance of capital stock reduced our ownership interest in the France JV. The dilution gain reflects an adjustment to the difference between the amount of our underlying equity in the net assets of the France JV before and after the issuance of capital stock. Similarly, during the six months ended June 30, 2015, we recorded a $10.9 million increase to the carrying value of our investment balance and a noncash dilution gain included in (income) loss from equity method investments on the issuance of capital stock by BK Brasil Operacao E Assesoria A Restaurantes S.A. (Brazil JV), one of our equity method investees. This issuance of capital stock reduced our ownership interest in the Brazil JV. The dilution gain reflects an adjustment to the difference between the amount of our underlying equity in the net assets of the Brazil JV before and after the issuance of capital stock. During the three months ended June 30, 2016, the change in (income) loss from equity method investments from the prior year was not meaningful. During the six months ended June 30, 2016, the increase in income from equity method investments from the prior year period was driven primarily by net income from BK equity method investments.
Other Operating Expenses (Income), net
Our other operating expenses (income), net were comprised of the following:
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net losses (gains) on disposal of assets, restaurant closures and refranchisings |
$ | 1.0 | $ | (3.9 | ) | $ | 16.3 | $ | (3.4 | ) | ||||||
Litigation settlements and reserves, net |
0.9 | 0.3 | 1.6 | 1.9 | ||||||||||||
Net losses (gains) on derivatives |
| 25.9 | | 38.8 | ||||||||||||
Net losses (gains) on foreign exchange |
(12.1 | ) | 11.8 | 12.0 | 34.3 | |||||||||||
Other, net |
(1.1 | ) | 1.1 | (0.4 | ) | 1.2 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other operating expenses (income), net |
$ | (11.3 | ) | $ | 35.2 | $ | 29.5 | $ | 72.8 | |||||||
|
|
|
|
|
|
|
|
Net losses (gains) on disposal of assets, restaurant closures and refranchisings for the six months ended June 30, 2016 primarily reflects losses in connection with refranchisings in our TH business.
Net losses (gains) on derivatives for the three and six months ended June 30, 2015 is primarily due to changes in fair value related to interest rate swaps not designated for hedge accounting. These interest rate swaps were settled during May 2015.
Net losses (gains) on foreign exchange is primarily related to revaluation of foreign denominated assets and liabilities.
37
Table of Contents
Interest Expense, net
Our interest expense, net and weighted average interest rate on our long-term debt were as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Interest expense, net |
$ | 117.2 | $ | 123.2 | $ | 232.3 | $ | 246.3 | ||||||||
Weighted average interest rate on long-term debt |
5.2 | % | 5.3 | % | 5.2 | % | 5.2 | % |
During the three and six months ended June 30, 2016, interest expense, net decreased compared to the prior year periods primarily due to a decrease in outstanding debt as a result of term loan prepayments in May 2015.
Income Tax Expense
Our effective tax rate was 19.3% and 20.4% for the three and six months ended June 30, 2016, respectively. The effective tax rate during these periods was primarily a result of the mix of income from multiple tax jurisdictions, partially offset by the favorable impact from intercompany financing.
Our effective tax rate was 32.5% and 39.9% for the three and six months ended June 30, 2015, respectively. The effective tax rate during these periods was primarily due to the mix of income from multiple tax jurisdictions.
Net Income
We reported net income of $247.6 million for the three months ended June 30, 2016, compared to net income of $93.8 million for the three months ended June 30, 2015, primarily as a result of an increase in income from operations of $121.9 million, the non-recurrence of $39.9 million loss on early extinguishment of debt, and a decrease in interest expense, net of $6.0 million, partially offset by an increase in income tax expense of $14.0 million. The increase in income from operations was primarily driven by a decrease in other operating expenses (income), net, a decrease in cost of sales and a decrease in selling, general and administrative expenses.
We reported net income of $415.9 million for the six months ended June 30, 2016, compared to net income of $144.4 million for the six months ended June 30, 2015, primarily as a result of an increase in income from operations of $228.4 million, the non-recurrence of $39.6 million loss on early extinguishment of debt, and a decrease in interest expense, net of $14.0 million, partially offset by an increase in income tax expense of $10.5 million. The increase in income from operations was primarily driven by a decrease in cost of sales, a decrease in selling, general and administrative expenses, a decrease in other operating expenses (income), net, and a decrease in franchise and property expenses.
38
Table of Contents
Non-GAAP Reconciliations
The table below contains information regarding EBITDA and Adjusted EBITDA, which are non-GAAP measures, which may differ from similar captioned measures of other companies in our industry. We believe that these non-GAAP measures are useful to investors in assessing our operating performance, as it provides them with the same tools that management uses to evaluate our performance and is responsive to questions we receive from both investors and analysts. By disclosing these non-GAAP measures, we intend to provide investors with a consistent comparison of our operating results and trends for the periods presented. EBITDA is defined as earnings (net income or loss) before interest, (gain) loss on early extinguishment of debt, taxes, and depreciation and amortization and is used by management to measure operating performance of the business. Adjusted EBITDA is defined as EBITDA excluding the non-cash impact of share-based compensation and non-cash incentive compensation expense and (income) loss from equity method investments, net of cash distributions received from equity method investments, as well as other operating expenses (income), net. Other specifically identified costs associated with non-recurring projects are also excluded from Adjusted EBITDA, including acquisition accounting impact on cost of sales, Tim Hortons transaction and restructuring costs and integration costs, each of which is associated with the acquisition of Tim Hortons. Adjusted EBITDA is used by management to measure operating performance of the business, excluding these non-cash and other specifically identified items that management believes are not relevant to managements assessment of operating performance or the performance of an acquired business. Adjusted EBITDA, as defined above, also represents our measure of segment income.
Three Months Ended | Variance | Six Months Ended | Variance | |||||||||||||||||||||||||||||
June 30, | $ | % | June 30, | $ | % | |||||||||||||||||||||||||||
2016 | 2015 | Favorable / (Unfavorable) | 2016 | 2015 | Favorable / (Unfavorable) | |||||||||||||||||||||||||||
Segment income: |
||||||||||||||||||||||||||||||||
TH |
$ | 279.0 | $ | 234.9 | $ | 44.1 | 18.8 | % | $ | 506.8 | $ | 419.3 | $ | 87.5 | 20.9 | % | ||||||||||||||||
BK |
200.1 | 192.9 | 7.2 | 3.7 | % | 380.1 | 363.6 | 16.5 | 4.5 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted EBITDA |
479.1 | 427.8 | 51.3 | 12.0 | % | 886.9 | 782.9 | 104.0 | 13.3 | % | ||||||||||||||||||||||
Share-based compensation and non-cash incentive compensation expense |
11.3 | 8.1 | (3.2 | ) | (39.5 | )% | 19.2 | 22.0 | 2.8 | 12.7 | % | |||||||||||||||||||||
Acquisition accounting impact on cost of sales |
| (1.0 | ) | (1.0 | ) | NM | | 0.8 | 0.8 | NM | ||||||||||||||||||||||
TH transaction and restructuring costs |
| 27.4 | 27.4 | NM | | 55.4 | 55.4 | NM | ||||||||||||||||||||||||
Integration costs |
3.8 | | (3.8 | ) | NM | 6.0 | | (6.0 | ) | NM | ||||||||||||||||||||||
Impact of equity method investments (a) |
7.8 | 10.1 | 2.3 | NM | (7.9 | ) | 11.0 | 18.9 | NM | |||||||||||||||||||||||
Other operating expenses (income), net |
(11.3 | ) | 35.2 | 46.5 | NM | 29.5 | 72.8 | 43.3 | NM | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
EBITDA |
467.5 | 348.0 | 119.5 | 34.3 | % | 840.1 | 620.9 | 219.2 | 35.3 | % | ||||||||||||||||||||||
Depreciation and amortization |
43.5 | 45.9 | 2.4 | 5.2 | % | 85.5 | 94.7 | 9.2 | 9.7 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income from operations |
424.0 | 302.1 | 121.9 | 40.4 | % | 754.6 | 526.2 | 228.4 | 43.4 | % | ||||||||||||||||||||||
Interest expense, net |
117.2 | 123.2 | 6.0 | 4.9 | % | 232.3 | 246.3 | 14.0 | 5.7 | % | ||||||||||||||||||||||
(Gain) loss on early extinguishment of debt |
| 39.9 | 39.9 | NM | | 39.6 | 39.6 | NM | ||||||||||||||||||||||||
Income tax expense |
59.2 | 45.2 | (14.0 | ) | (31.0 | )% | 106.4 | 95.9 | (10.5 | ) | (10.9 | )% | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income |
$ | 247.6 | $ | 93.8 | $ | 153.8 | 164.0 | % | $ | 415.9 | $ | 144.4 | $ | 271.5 | 188.0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM Not meaningful
(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. |
The increase in Adjusted EBITDA for the three and six months ended June 30, 2016 as compared to the prior year periods primarily reflects increases in segment income in our TH and BK segments.
EBITDA for the three months ended June 30, 2016 increased over the prior year periods primarily due to increases in segment income in our TH and BK segments, the non-recurrence of TH transaction and restructuring costs, favorable results from other operating expenses (income), net, and favorable results from the impact of equity method investments, partially offset by integration costs recognized in the current period and an increase in share-based compensation and non-cash incentive compensation.
EBITDA for the six months ended June 30, 2016 increased over the prior year periods primarily due to increases in segment income in our TH and BK segments, the non-recurrence of TH transaction and restructuring costs, favorable results from other operating expenses (income), net, favorable results from the impact of equity method investments, and a decrease in share-based compensation and non-cash incentive compensation, partially offset by integration costs recognized in the current period.
39
Table of Contents
Results of Operations for TH Segment for the Three Months Ended June 30, 2016 and 2015
Variance Excluding | ||||||||||||||||||||||||||||
Three Months Ended | Variance | FX Impact | FX Impact | |||||||||||||||||||||||||
June 30, | Favorable / (Unfavorable) | |||||||||||||||||||||||||||
2016 | 2015 | $ | % | $ | $ | % | ||||||||||||||||||||||
Sales and cost of sales (a): |
||||||||||||||||||||||||||||
Sales |
$ | 535.5 | $ | 539.0 | $ | (3.5 | ) | (0.6 | )% | $ | (23.6 | ) | $ | 20.1 | 3.7 | % | ||||||||||||
Cost of sales |
415.5 | 449.8 | 34.3 | 7.6 | % | 18.3 | 16.0 | 3.6 | % | |||||||||||||||||||
Franchise and property: |
||||||||||||||||||||||||||||
Franchise and property revenues |
224.3 | 225.0 | (0.7 | ) | (0.3 | )% | (9.8 | ) | 9.1 | 4.0 | % | |||||||||||||||||
Franchise and property expenses |
79.6 | 88.6 | 9.0 | 10.2 | % | 3.5 | 5.5 | 6.2 | % | |||||||||||||||||||
Segment SG&A (b) |
15.1 | 23.0 | 7.9 | 34.3 | % | 0.3 | 7.6 | 33.0 | % | |||||||||||||||||||
Segment depreciation and amortization (c) |
26.1 | 29.6 | 3.5 | 11.8 | % | 1.1 | 2.4 | 8.1 | % | |||||||||||||||||||
Segment income (d) |
279.0 | 234.9 | 44.1 | 18.8 | % | (12.4 | ) | 56.5 | 24.1 | % |
(a) | Includes Restaurant VIEs. |
(b) | Segment selling, general and administrative expenses (Segment SG&A) consists of segment selling expenses and management general and administrative expenses. |
(c) | Segment depreciation and amortization consists of depreciation and amortization included in cost of sales and franchise and property expenses. |
(d) | Segment income for the three months ended June 30, 2016 includes $3.3 million of cash distributions received from equity method investments. Segment income for the three months ended June 30, 2015 excludes ($1.0) million of acquisition accounting impact on cost of sales and includes $3.7 million of cash distributions received from equity method investments. |
Sales and Cost of Sales
During the three months ended June 30, 2016, our sales results were driven primarily by an increase in supply chain sales of $47.3 million due to system-wide sales growth of 4.8% and retail sales, partially offset by a decrease in Company restaurant revenue of $27.2 million driven primarily by the conversion of Restaurant VIEs to franchise restaurants and unfavorable FX Impact.
During the three months ended June 30, 2016, the decrease in cost of sales was driven primarily by a decrease in Company restaurant cost of sales of $23.1 million primarily due to the conversion of Restaurant VIEs to franchise restaurants and favorable FX Impact. These decreases were partially offset by an increase in supply chain cost of sales of $7.1 million driven by an increase in supply chain sales as described above, partially offset by supply chain cost savings derived from effective cost management.
Franchise and Property
During the three months ended June 30, 2016, our franchise and property revenue results were driven by an increase in royalties and property revenues of $12.8 million primarily due to NRG of 142 restaurants during the trailing twelve-month period, comparable sales growth, and new leases and subleases associated with additional restaurants leased or subleased to franchisees as a result of converting Restaurant VIEs to franchise restaurants. These factors were partially offset by a decrease in franchise fees and other revenue of $3.7 million driven primarily by a decrease in sales of equipment packages and unfavorable FX Impact.
During the three months ended June 30, 2016, the decrease in franchise and property expenses was driven primarily by a decrease in the costs related to sale of equipment packages and favorable FX Impact.
Segment SG&A
During the three months ended June 30, 2016, segment SG&A decreased primarily due to a decrease in salaries and benefits and favorable FX Impact.
Segment Income
During the three months ended June 30, 2016, segment income increased primarily due to an increase in sales net of cost of sales, an increase in franchise and property revenues net of expenses, and a decrease in segment SG&A, partially offset by unfavorable FX Impact.
40
Table of Contents
Results of Operations for TH Segment for the Six Months Ended June 30, 2016 and 2015
Variance Excluding | ||||||||||||||||||||||||||||
Six Months Ended | Variance | FX Impact | FX Impact | |||||||||||||||||||||||||
June 30, | Favorable / (Unfavorable) | |||||||||||||||||||||||||||
2016 | 2015 | $ | % | $ | $ | % | ||||||||||||||||||||||
Sales and cost of sales: |
||||||||||||||||||||||||||||
Sales |
$ | 1,002.8 | $ | 1,019.1 | $ | (16.3 | ) | (1.6 | )% | $ | (67.3 | ) | $ | 51.0 | 5.0 | % | ||||||||||||
Cost of sales |
785.1 | 866.1 | 81.0 | 9.4 | % | 53.2 | 27.8 | 3.2 | % | |||||||||||||||||||
Franchise and property: |
||||||||||||||||||||||||||||
Franchise and property revenues |
414.8 | 428.6 | (13.8 | ) | (3.2 | )% | (27.8 | ) | 14.0 | 3.3 | % | |||||||||||||||||
Franchise and property expenses |
151.7 | 181.5 | 29.8 | 16.4 | % | 10.1 | 19.7 | 10.9 | % | |||||||||||||||||||
Segment SG&A |
31.3 | 50.1 | 18.8 | 37.5 | % | 1.1 | 17.7 | 35.3 | % | |||||||||||||||||||
Segment depreciation and amortization |
51.2 | 62.2 | 11.0 | 17.7 | % | 3.2 | 7.8 | 12.5 | % | |||||||||||||||||||
Segment income (e) |
506.8 | 419.3 | 87.5 | 20.9 | % | (33.9 | ) | 121.4 | 29.0 | % |
(e) | Segment income for the six months ended June 30, 2016 includes $6.1 million of cash distributions received from equity method investments. Segment income for the six months ended June 30, 2015 excludes $0.8 million of acquisition accounting impact on cost of sales and includes $6.3 million of cash distributions received from equity method investments. |
Sales and Cost of Sales
During the six months ended June 30, 2016, our sales results were driven primarily by an increase in supply chain sales of $103.2 million due to system-wide sales growth of 6.2% and retail sales, partially offset by a decrease in Company restaurant revenue of $52.2 million driven primarily by the conversion of Restaurant VIEs to franchise restaurants and unfavorable FX Impact.
During the six months ended June 30, 2016, the decrease in cost of sales was driven primarily by a decrease in Company restaurant cost of sales of $44.8 million primarily due to the conversion of Restaurant VIEs to franchise restaurants and favorable FX Impact. These decreases were partially offset by an increase in supply chain cost of sales of $17.0 million driven by an increase in supply chain sales as described above, partially offset by supply chain cost savings derived from effective cost management.
Franchise and Property
During the six months ended June 30, 2016, our franchise and property revenue results were driven by an increase in royalties and property revenues of $28.2 million primarily due to NRG of 142 restaurants during the trailing twelve-month period, comparable sales growth, and new leases and subleases associated with additional restaurants leased or subleased to franchisees as a result of converting Restaurant VIEs to franchise restaurants. These factors were partially offset by a decrease in franchise fees and other revenue of $14.2 million driven by a decrease in sales of equipment packages and unfavorable FX Impact.
During the six months ended June 30, 2016, the decrease in franchise and property expenses was driven primarily by a decrease in the costs related to sale of equipment packages and favorable FX Impact.
Segment SG&A
During the six months ended June 30, 2016, segment SG&A decreased primarily due to a decrease in salaries and benefits and favorable FX Impact.
Segment Income
During the six months ended June 30, 2016, segment income increased primarily due to an increase in sales net of cost of sales, an increase in franchise and property revenues net of expenses, and a decrease in segment SG&A, partially offset by unfavorable FX Impact.
41
Table of Contents
Results of Operations for BK Segment for the Three Months Ended June 30, 2016 and 2015
Variance Excluding | ||||||||||||||||||||||||||||
Three Months Ended | Variance | FX Impact | FX Impact | |||||||||||||||||||||||||
June 30, | Favorable / (Unfavorable) | |||||||||||||||||||||||||||
2016 | 2015 | $ | % | $ | $ | % | ||||||||||||||||||||||
Sales and cost of sales: |
||||||||||||||||||||||||||||
Sales |
$ | 23.1 | $ | 28.8 | $ | (5.7 | ) | (19.8 | )% | $ | (0.1 | ) | $ | (5.6 | ) | (19.4 | )% | |||||||||||
Cost of sales |
20.3 | 25.0 | 4.7 | 18.8 | % | 0.2 | 4.5 | 18.0 | % | |||||||||||||||||||
Franchise and property: |
||||||||||||||||||||||||||||
Franchise and property revenues |
257.3 | 249.4 | 7.9 | 3.2 | % | (5.6 | ) | 13.5 | 5.4 | % | ||||||||||||||||||
Franchise and property expenses |
34.5 | 33.1 | (1.4 | ) | (4.2 | )% | 0.3 | (1.7 | ) | (5.1 | )% | |||||||||||||||||
Segment SG&A |
37.4 | 39.2 | 1.8 | 4.6 | % | (0.2 | ) | 2.0 | 5.1 | % | ||||||||||||||||||
Segment depreciation and amortization |
11.9 | 12.0 | 0.1 | 0.8 | % | | 0.1 | 0.8 | % | |||||||||||||||||||
Segment income |
200.1 | 192.9 | 7.2 | 3.7 | % | (5.4 | ) | 12.6 | 6.5 | % |
Franchise and Property
During the three months ended June 30, 2016, our franchise and property revenue results were driven by an increase in royalties of $12.1 million primarily due to NRG of 572 restaurants during the trailing twelve-month period, partially offset by unfavorable FX Impact.
During the three months ended June 30, 2016, franchise and property expenses increased primarily due to an increase in bad debt expense, partially offset by favorable FX Impact.
Segment SG&A
During the three months ended June 30, 2016, segment SG&A decreased primarily due to a decrease in salary and benefits, partially offset by unfavorable FX Impact.
Segment Income
During the three months ended June 30, 2016, segment income increased primarily due to an increase in franchise and property revenues net of expenses and a decrease in segment SG&A, partially offset by decreases in sales net of cost of sales and unfavorable FX Impact.
Results of Operations for BK Segment for the Six Months Ended June 30, 2016 and 2015
Variance Excluding | ||||||||||||||||||||||||||||
Six Months Ended | Variance | FX Impact | FX Impact | |||||||||||||||||||||||||
June 30, | Favorable / (Unfavorable) | |||||||||||||||||||||||||||
2016 | 2015 | $ | % | $ | $ | % | ||||||||||||||||||||||
Sales and cost of sales: |
||||||||||||||||||||||||||||
Sales |
$ | 46.3 | $ | 48.2 | $ | (1.9 | ) | (3.9 | )% | $ | (0.3 | ) | $ | (1.6 | ) | (3.3 | )% | |||||||||||
Cost of sales |
38.9 | 41.9 | 3.0 | 7.2 | % | 0.3 | 2.7 | 6.4 | % | |||||||||||||||||||
Franchise and property: |
||||||||||||||||||||||||||||
Franchise and property revenues |
494.8 | 479.6 | 15.2 | 3.2 | % | (14.3 | ) | 29.5 | 6.2 | % | ||||||||||||||||||
Franchise and property expenses |
66.6 | 69.3 | 2.7 | 3.9 | % | 0.8 | 1.9 | 2.7 | % | |||||||||||||||||||
Segment SG&A |
79.4 | 76.8 | (2.6 | ) | (3.4 | )% | (0.1 | ) | (2.5 | ) | (3.3 | )% | ||||||||||||||||
Segment depreciation and amortization |
23.9 | 23.8 | (0.1 | ) | (0.4 | )% | (0.1 | ) | | 0.0 | % | |||||||||||||||||
Segment income |
380.1 | 363.6 | 16.5 | 4.5 | % | (13.5 | ) | 30.0 | 8.3 | % |
Franchise and Property
During the six months ended June 30, 2016, our franchise and property revenue results were driven by an increase in royalties of $30.1 million primarily due to NRG of 572 restaurants during the trailing twelve-month period and comparable sales growth, partially offset by unfavorable FX Impact.
42
Table of Contents
During the six months ended June 30, 2016, franchise and property expenses decreased primarily due to a decrease in rent expense related to leases that were assigned to franchisees during 2015 and favorable FX Impact.
Segment SG&A
During the six months ended June 30, 2016, segment SG&A increased primarily due to an increase in salary and benefits and unfavorable FX Impact.
Segment Income
During the six months ended June 30, 2016, segment income increased primarily due to an increase in franchise and property revenues net of expenses and an increase in sales net of cost of sales, partially offset by an increase in segment SG&A and unfavorable FX Impact.
Liquidity and Capital Resources
Our primary sources of liquidity are cash on hand, cash generated by operations and borrowings available under our Revolving Credit Facility (as defined below). We have used, and may in the future use, our liquidity to make required interest and/or principal payments, to pay dividends on our Partnership preferred units to allow RBI to pay dividends on its Preferred Shares (as defined below) dividends, to repurchase RBI common shares, to repurchase Class B exchangeable limited partnership units (Partnership exchangeable units), to voluntarily prepay and repurchase our or one of our affiliates outstanding debt, to fund our investing activities and to pay dividends on RBI common shares. As a result of our borrowings, we are highly leveraged. Our liquidity requirements are significant, primarily due to debt service and the cash distribution requirements of Partnership preferred units.
At June 30, 2016, we had cash and cash equivalents of $957.5 million and working capital of $454.6 million. In addition, at June 30, 2016, we had borrowing availability of $498.5 million under our Revolving Credit Facility. Based on our current level of operations and available cash, we believe our cash flow from operations, combined with availability under our Revolving Credit Facility, will provide sufficient liquidity to fund our current obligations, Preferred Share dividends, debt service requirements and capital spending over the next twelve months.
At June 30, 2016, approximately 10% of our consolidated cash and cash equivalents balances were held in tax jurisdictions other than Canada and the U.S. Undistributed earnings of our foreign subsidiaries for periods prior to the Transactions are considered indefinitely reinvested for U.S. income tax purposes. Subsequent to the Transactions, we record a deferred tax liability for earnings of foreign subsidiaries with U.S. parent companies when such amounts are not considered permanently reinvested and would be subject to tax in the U.S. upon repatriation of cash.
On August 2, 2016, the RBI board of directors approved a share repurchase authorization wherein RBI may purchase up to $300 million of RBI common shares over the next 5 years. Repurchases under RBIs new authorization will be made in the open market or through privately negotiated transactions. If RBI repurchases any RBI common shares, pursuant to the partnership agreement, Partnership will, immediately prior to such repurchase, make a distribution to RBI on its Common Units in an amount sufficient for RBI to fund such repurchase.
Debt Instruments and Debt Service Requirements
Our long-term debt is comprised primarily of borrowings under our 2015 Amended Credit Agreement, amounts outstanding under our 2015 Senior Notes, 2014 Senior Notes and Tim Hortons Notes (each as defined below), and obligations under capital leases. For further information about our long-term debt, see Note 10 to the accompanying unaudited condensed consolidated financial statements included in this report.
2015 Amended Credit Agreement
As of June 30, 2016, there was $5,071.9 million outstanding principal amount of secured term loans (the Term Loan Facility) under our credit agreement dated May 22, 2015 (the 2015 Amended Credit Agreement). As of June 30, 2016, the interest rate was 3.75% on our Term Loan Facility. Based on the amounts outstanding under the Term Loan Facility and the three-month LIBOR rate as of June 30, 2016, subject to a floor of 1.00%, required debt service for the next twelve months is estimated to be approximately $192.6 million in interest payments and $34.3 million in principal payments. In addition, as of June 30, 2016, net cash settlements that we expect to pay on our $2,500.0 million interest rate swap are estimated to be approximately $15.2 million for the next twelve months.
43
Table of Contents
As of June 30, 2016, we had no amounts outstanding under the revolving credit facility available under the 2015 Amended Credit Agreement (the Revolving Credit Facility). Funds available under the Revolving Credit Facility for future borrowings may be used to repay other debt, finance debt or share repurchases, acquisitions, capital expenditures and other general corporate purposes. We have a $125.0 million letter of credit sublimit as part of the Revolving Credit Facility, which reduces our borrowing capacity under this facility by the cumulative amount of outstanding letters of credit. As of June 30, 2016, we had $1.5 million of letters of credit issued against the Revolving Credit Facility and our borrowing availability was $498.5 million.
2015 Senior Notes
Two of our subsidiaries (the Borrowers) are parties to an indenture dated May 22, 2015 (the 2015 Senior Notes Indenture) in connection with the issuance of $1,250.0 million of 4.625% first lien senior secured notes due January 15, 2022 (the 2015 Senior Notes). The 2015 Senior Notes bear interest at a rate of 4.625% per annum and are payable semi-annually on January 15 and July 15 of each year. At June 30, 2016, we had outstanding $1,250.0 million of 2015 Senior Notes. Based on the amount outstanding at June 30, 2016, required debt service for the next twelve months on the 2015 Senior Notes is $57.8 million in interest payments. No principal payments are due until maturity.
2014 Senior Notes
The Borrowers are parties to an indenture dated October 8, 2014 (the 2014 Senior Notes Indenture) in connection with the issuance of $2,250.0 million of 6.00% second lien senior secured notes due April 1, 2022 (the 2014 Senior Notes). The 2014 Senior Notes bear interest at a rate of 6.00% per annum, payable semi-annually on April 1 and October 1 of each year. At June 30, 2016, we had outstanding $2,250.0 million of 2014 Senior Notes. Based on the amount outstanding at June 30, 2016, required debt service for the next twelve months on the 2014 Senior Notes is $135.0 million in interest payments. No principal payments are due until maturity.
Tim Hortons Notes
At June 30, 2016, we had notes outstanding with the following carrying values and terms: (i) C$48.0 million of 4.20% Senior Unsecured Notes, Series 1, due June 1, 2017, (ii) C$2.6 million of 4.52% Senior Unsecured Notes, Series 2, due December 1, 2023 and (iii) C$3.9 million of 2.85% Senior Unsecured Notes, Series 3, due April 1, 2019 (collectively, the Tim Hortons Notes). Based on the amounts outstanding at June 30, 2016, required debt service for the next twelve months on the Tim Hortons Notes is C$2.2 million in interest payments. No principal payments are due until maturity.
As of June 30, 2016, we were in compliance with all covenants of the 2015 Amended Credit Agreement, the 2015 Senior Notes Indenture, the 2014 Senior Notes Indenture and the indenture governing the Tim Hortons Notes, and there were no limitations on our ability to draw on our Revolving Credit Facility.
Partnership Preferred Units
In connection with the Transactions, we issued 68,530,939 preferred units (Partnership preferred units) to RBI, which are entitled to receive preferred distributions from Partnership that correspond to preferred dividends paid by RBI on the 68,530,939 Class A 9.0% cumulative compounding perpetual voting preferred shares of RBI (Preferred Shares) that were sold by RBI to a subsidiary of Berkshire Hathaway Inc. (Berkshire).
The distribution provisions of the partnership agreement requiring Partnership to fund the redemption of the Preferred Shares represent an in substance redemption provision of the Partnership preferred units and Partnerships lack of control over this distribution provision results in the requirement for Partnership to classify the Partnership preferred units as temporary equity.
Distribution Entitlements
Under the terms of the partnership agreement, if a dividend has been declared and is payable in respect of the Preferred Shares, Partnership must make a distribution in respect of the Partnership preferred units in an amount equal to the aggregate amount of dividends payable in respect of the Preferred Shares. The holders of the Preferred Shares are entitled to receive, as and when declared by the board of directors of RBI, cumulative cash dividends at an annual rate of 9.0% on the amount of the purchase price per Preferred Share, payable quarterly in arrears (regular quarterly dividends). Such dividends accrue daily on a cumulative basis, whether or not declared by RBIs board of directors. If any such dividend or make-whole dividend is not paid in full on the scheduled payment date or the required payment date, as applicable (the unpaid portion, past due dividends), additional cash dividends (additional dividends) shall accrue daily on a cumulative basis on past due dividends at an annual rate of 9.0%, compounded quarterly, whether or not such additional dividends are declared by the board of directors of RBI, until the date the same are declared by the board of directors of RBI and paid in cash to the holders of the Preferred Shares. While the board of directors of RBI has
44
Table of Contents
declared, and RBI has paid, regular quarterly dividends on the Preferred Shares every quarter since the three months ended March 31, 2015, the board of directors of RBI can elect not to declare such dividends in the future and, in such event, additional dividends will accrue on any past due dividends as set forth above.
Redemption
If RBI redeems, repurchases or otherwise acquires any Preferred Shares for cash, the partnership agreement requires that Partnership, immediately prior to such redemption, repurchase or acquisition, make a distribution to RBI on its Partnership preferred units in an amount sufficient for RBI to fund such redemption, repurchase or acquisition, as the case may be. The Preferred Shares may be redeemed at RBIs option, in whole or in part, at any time on and after the third anniversary of their original issuance on the closing date of the Transactions. After the tenth anniversary of the original issue date, holders of not less than a majority of the outstanding Preferred Shares may cause RBI to redeem the Preferred Shares at a 109.9% premium, or a redemption price of $48.109657 per Preferred Share, plus accrued and unpaid dividends and unpaid make-whole dividends. Holders of Preferred Shares also hold a contingently exercisable option to cause RBI to redeem their Preferred Shares at the redemption price in the event of a change in control.
Cash Distributions
On July 6, 2016, RBI paid a dividend of $0.15 per RBI common share. On the same date, Partnership made a distribution to RBI as holder of Class A common units in the amount of the aggregate dividends declared and paid by RBI on RBI common shares and also made a distribution in respect of each Partnership exchangeable unit in the amount of $0.15 per Partnership exchangeable unit. On July 5, 2016, RBI paid a dividend of $0.98 per Preferred Share, for a total of $67.5 million, which included the amount due for the second calendar quarter of 2016. Partnership made a distribution to RBI as holder of the Partnership preferred units in an equal amount on the same date.
On August 3, 2016, the RBI board of directors declared a cash dividend of $0.16 per RBI common share, which will be paid on October 4, 2016 to RBI common shareholders of record on September 6, 2016. Partnership will make a distribution to RBI as holder of all of the Class A common units in the amount of the aggregate dividends declared and paid by RBI on RBI common shares. Partnership will also make a distribution in respect of each Partnership exchangeable unit in the amount of $0.16 per Partnership exchangeable unit, and the record date and payment date for such distribution will be the same as the record date and payment date for the cash dividend per RBI common share set forth above. On August 2, 2016, the RBI board of directors declared a cash dividend of $0.98 per preferred share, for a total dividend of $67.5 million which will be paid to the holder of the preferred shares on October 3, 2016. The dividend on the preferred shares includes the amount due for the third calendar quarter of 2016. Partnership will make a distribution to RBI as holder of the Partnership preferred units in an equal amount on the same date.
No dividend may be declared or paid on RBI common shares or Partnership exchangeable units until a dividend is declared or paid on the Preferred Shares. In addition, if holders of at least a majority of the outstanding Preferred Shares have delivered a notice to exercise their right to have RBI redeem the Preferred Shares, no dividend may be declared or paid on RBI common shares or Partnership exchangeable units (except that dividends declared on RBI common shares and Partnership exchangeable units prior to the date of such delivery may be paid) unless on the date of such declaration or payment all Preferred Shares subject to such notice have been redeemed in full.
In addition, because we are a holding company, our ability to pay cash distributions on our Partnership exchangeable units may be limited by restrictions under our debt agreements. Although we do not have a distribution policy, we may, subject to compliance with the covenants contained in our debt agreements and other considerations, determine to pay distributions in the future. We expect to pay all distributions from cash generated from our operations.
Outstanding Security Data
As of July 20, 2016, we had outstanding 202,006,067 Class A common units issued to RBI, 68,530,939 Partnership preferred units issued to RBI and 227,164,247 Partnership exchangeable units. One special voting share of RBI is held by a trustee, entitling the trustee to that number of votes on matters on which holders of RBI common shares are entitled to vote equal to the number of Partnership exchangeable units outstanding. The trustee is required to cast such votes in accordance with voting instructions provided by holders of Partnership exchangeable units. At any shareholder meeting of RBI, holders of RBI common shares vote together as a single class with the Preferred Shares and the special voting share, except as otherwise provided by law. For information on equity-based compensation and our outstanding equity awards, see Note 19 to our audited consolidated financial statements in Part II, Item 8 of our Annual Report filed with the SEC and Canadian securities regulatory authorities on February 26, 2016.
45
Table of Contents
Since December 12, 2015, the holders of Partnership exchangeable units have had the right to require Partnership to exchange all or any portion of such holders Partnership exchangeable units for RBI common shares at a ratio of one common share for each Partnership exchangeable unit, subject to RBIs right as the general partner of Partnership, in its sole discretion, to determine to settle any such exchange for a cash payment in lieu of RBI common shares.
Comparative Cash Flows
Operating Activities
Cash provided by operating activities was $492.0 million during the six months ended June 30, 2016, compared to $508.2 million during the same period in the prior year. The decrease in cash provided by operating activities was driven by the reclassification of restricted cash to cash and cash equivalents during 2015 and changes in working capital, partially offset by an increase in net income, excluding non-cash adjustments.
Investing Activities
Cash provided by investing activities was $11.8 million for the six months ended June 30, 2016, compared to cash used for investing activities of $24.5 million during the same period in the prior year. The change in investing activities was driven primarily by a decrease in capital expenditures, partially offset by a decrease in proceeds from the settlement of derivative instruments.
Financing Activities
Cash used for financing activities was $306.2 million for the six months ended June 30, 2016, compared to $1,545.2 million during the same period in the prior year. The decrease in cash used for financing activities was driven primarily by the repayment of a portion of the Term Loan Facility, the redemption of a portion of the Tim Hortons Notes and payments of financing costs, partially offset by proceeds from the offering of the 2015 Senior Notes in the prior year and higher distribution payments in the current year.
Critical Accounting Policies and Estimates
This discussion and analysis of financial condition and results of operations is based on our unaudited condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires our management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses, as well as related disclosures of contingent assets and liabilities. We evaluate our estimates on an ongoing basis and we base our estimates on historical experience and various other assumptions we deem reasonable to the situation. These estimates and assumptions form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Volatile credit, equity, foreign currency and energy markets, and declines in consumer spending have increased and may continue to create uncertainty inherent in such estimates and assumptions. As future events and their effects cannot be determined with precision, actual results could differ significantly from these estimates. Changes in our estimates could materially impact our results of operations and financial condition in any particular period. For a complete discussion of our critical and significant accounting policies and estimates, please see Managements Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K filed with the SEC and Canadian securities regulatory authorities on February 26, 2016.
New Accounting Pronouncements
See Note 3 New Accounting Pronouncements, in the notes to the accompanying unaudited condensed consolidated financial statements.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
There were no material changes during the three months ended June 30, 2016 to the disclosures made in Part II, Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2015, filed with the SEC and Canadian securities regulatory authorities on February 26, 2016.
46
Table of Contents
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
An evaluation was conducted under the supervision and with the participation of the management of RBI, as the general partner of Partnership, including the Chief Executive Officer (CEO) and Chief Financial Officer (CFO) of RBI, of the effectiveness of Partnerships disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and Exchange Act Rules 15d-15(e)) as of June 30, 2016. Based on that evaluation, the CEO and CFO of RBI concluded that Partnerships disclosure controls and procedures were effective as of such date.
Internal Control Over Financial Reporting
The management of RBI, as the general partner of Partnership, including the CEO and CFO, confirm that there were no changes in Partnerships internal control over financial reporting during the three months ended June 30, 2016 that have materially affected, or are reasonably likely to materially affect, RBIs internal control over financial reporting.
Special Note Regarding Forward-Looking Statements
Certain information contained in this report, including information regarding future financial performance and plans, targets, aspirations, expectations, and objectives of management, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and forward-looking information within the meaning of Canadian securities laws. We refer to all of these as forward-looking statements. Forward-looking statements are forward-looking in nature and, accordingly, are subject to risks and uncertainties. These forward-looking statements can generally be identified by the use of words such as believe, anticipate, expect, intend, estimate, plan, continue, will, may, could, would, target, potential and other similar expressions and include, without limitation, statements regarding our expectations or beliefs regarding (i) our future financial obligations, including annual debt service requirements, capital expenditures and dividend payments, our ability to meet such obligations and the source of funds used to satisfy such obligations; and (ii) certain accounting and tax matters.
These forward looking statements represent managements expectations as of the date hereof. These forward-looking statements are based on certain assumptions and analyses made by Partnership in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate in the circumstances. However, these forward-looking statements are subject to a number of risks and uncertainties and actual results may differ materially from those expressed or implied in such statements. Important factors that could cause actual results, level of activity, performance or achievements to differ materially from those expressed or implied by these forward-looking statements include, among other things, risks related to: (1) our substantial indebtedness, which could adversely affect our financial condition and prevent us from fulfilling our obligations; (2) significant and rapid fluctuations in interest rates and in the currency exchange markets and the effectiveness of our hedging activity; (3) the ability of our credit facilities and derivatives counterparties to fulfill their commitments and/or obligations; (4) the restructuring activities that we have and will continue to implement in connection with the Transactions; and (5) changes in applicable tax laws or interpretations thereof.
We operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for our management to predict all risk factors, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.
Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements. You should not rely upon forward-looking statements as predictions of future events. Finally, our future results will depend upon various other risks and uncertainties, including, but not limited to, those detailed in the section entitled Item 1ARisk Factors of our Annual Report on Form 10-K for the year ended December 31, 2015 filed with the SEC and Canadian securities regulatory authorities on February 26, 2016, as well as other materials that we from time to time file with, or furnish to, the SEC or file with Canadian securities regulatory authorities. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements in this section and elsewhere in this report. Other than as required under securities laws, we do not assume a duty to update these forward-looking statements, whether as a result of new information, subsequent events or circumstances, changes in expectations or otherwise.
47
Table of Contents
Part II Other Information
Item 5.02 Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers
At the 2016 Annual and Special Meeting of the shareholders of Restaurant Brands International Inc. held on June 9, 2016, the shareholders approved amendments to the 2014 Omnibus Incentive Plan that permit common shares not used to settle awards under prior plans to be used under Restaurant Brands International Inc.s 2014 Omnibus Incentive Plan and made other administrative changes. A copy of the Amended and Restated 2014 Omnibus Incentive Plan is incorporated herein by reference to Exhibit 10.36 to the Form 10-Q of Restaurant Brands International Inc. filed on August 4, 2016.
The exhibits listed in the accompanying index are filed as part of this report.
Exhibit Number |
Description | |
31.1 | Certification of Chief Executive Officer of Restaurant Brands International Inc., as general partner of Restaurant Brands International Limited Partnership, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification of Chief Financial Officer of Restaurant Brands International Inc., as general partner of Restaurant Brands International Limited Partnership, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1 | Certification of Chief Executive Officer of Restaurant Brands International Inc., as general partner of Restaurant Brands International Limited Partnership, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2 | Certification of Chief Financial Officer of Restaurant Brands International Inc., as general partner of Restaurant Brands International Limited Partnership, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
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 |
48
Table of Contents
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Restaurant Brands International Limited Partnership | ||||||
By: Restaurant Brands International Inc., its general partner | ||||||
Date: August 4, 2016 | By: | /s/ Joshua Kobza | ||||
Name: Joshua Kobza, principal financial officer | ||||||
Title: Chief Financial Officer of Restaurant Brands International Inc. (principal financial officer) (duly authorized officer) |
49
Table of Contents
Exhibit Number |
Description | |
10.36 | Restaurant Brands International Inc. Amended and Restated 2014 Omnibus Incentive Plan (incorporated herein by reference to Exhibit 10.36 to the Form 10-Q of Restaurant Brands International Inc. filed on August 4, 2016). | |
31.1 | Certification of Chief Executive Officer of Restaurant Brands International Inc., as general partner of Restaurant Brands International Limited Partnership, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification of Chief Financial Officer of Restaurant Brands International Inc., as general partner of Restaurant Brands International Limited Partnership, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1 | Certification of Chief Executive Officer of Restaurant Brands International Inc., as general partner of Restaurant Brands International Limited Partnership, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2 | Certification of Chief Financial Officer of Restaurant Brands International Inc., as general partner of Restaurant Brands International Limited Partnership, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
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 |
50