Restaurant Brands International Inc(NYSE:QSR)
Restaurant Brands International Inc. owns, operates, and franchises quick service restaurants under the Tim Hortons (TH), Burger King (BK), and Popeyes (PLK) brands. The company operates through three segments: TH, BK, and PLK. Its restaurants offer blend coffee, tea, espresso-based hot and cold spe...
Website: http://www.rbi.com
Founded: 2014
Full Time Employees: 6,300
CEO: José Cil
Sector: Consumer Cyclical
Industry: Restaurants
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
- Steady System-Wide Sales and Franchise-Led Growth Model: Restaurant Brands International (RBI) primarily grows through franchised restaurants, which supports an asset-light model with recurring royalty revenue and typically lower capital intensity versus company-operated peers.
- Margin and Earnings Sensitivity to Commodity and Labor Costs: Although the franchise mix can buffer profitability, results can still be influenced by inflation in food, packaging, and labor—both at the company level (e.g., supply chain, corporate costs) and through franchisee health and store-level economics.
- Unit Development and International Expansion as Key Growth Drivers: Net restaurant openings and development agreements—especially in international markets—are central to RBI’s long-term growth, with brand momentum and real estate availability affecting the pace of new unit additions.
- Brand Reinvestment and Marketing to Support Traffic: Sustaining comparable sales often depends on consistent menu innovation, value positioning, and marketing effectiveness across its major banners, with competitive intensity in QSR making share gains challenging.
- Leverage and Capital Allocation Remain Important to the Equity Story: As a franchise-heavy operator, RBI’s capital allocation (dividends, buybacks, debt paydown, and reinvestment) and overall leverage profile can materially influence shareholder returns and valuation.
Bull Thesis:
- Global Expansion Potential for Core Brands: RBI's portfolio, particularly Burger King and Popeyes, continues to have significant runway for international growth, especially in emerging markets. Successful expansion into new territories can drive long-term revenue and royalty income.
- Asset-Light Franchise Model Generates Stable Cash Flow: The vast majority of RBI's restaurants are franchised, providing a high-margin, asset-light business model. This generates stable royalty and rental income with lower capital expenditure requirements, leading to strong free cash flow generation.
- Brand Revitalization and Digital Investments: Initiatives like Burger King's 'Reclaim the Flame' program in the U.S. and Popeyes' 'Ignite' program are focused on improving restaurant image, operational efficiency, and menu innovation. Coupled with investments in digital ordering, loyalty programs, and delivery, these efforts aim to drive comparable sales growth and market share.
- Diversified Portfolio Mitigates Brand-Specific Risks: With four distinct global brands (Burger King, Tim Hortons, Popeyes, Firehouse Subs), RBI benefits from a diversified revenue stream. Strong performance in one brand or region can offset weaker performance in another, providing overall stability to the business.
Bear Thesis:
- Intense Competition in the QSR Segment: The quick-service restaurant market is highly competitive, with established global players (McDonald's, Yum! Brands, Starbucks) and numerous regional and local chains. This intense competition can pressure pricing, marketing spend, and market share, particularly in mature markets like the U.S. and Canada.
- Inflationary Pressures and Franchisee Profitability: Rising costs for labor, food, and energy can squeeze franchisee margins. If franchisees face sustained profitability challenges, it could impact their willingness and ability to invest in restaurant remodels, new technology, or expansion, which are crucial for RBI's growth strategy.
- Inconsistent Performance Across Brands and Regions: While some brands or regions may perform strongly, others have faced challenges (e.g., historical struggles with Burger King's U.S. market share or Tim Hortons' performance in certain periods). Inconsistent execution or brand relevance can hinder overall company growth and investor confidence.
- Potential Slowdown in Consumer Discretionary Spending: Economic downturns or persistent high inflation could lead consumers to reduce discretionary spending on dining out. While fast food is generally more resilient, a significant slowdown could impact traffic and average check sizes across RBI's brands.
Main Competitors:
- McDonald's Corporation ($MCD) (McDonald's restaurants (Big Mac, Quarter Pounder, McCafe, Egg McMuffin, McChicken)), McDonald's is a global fast-food giant that directly competes with Burger King in the burger segment, offering similar menu items, value propositions, and drive-thru convenience. It also competes with Tim Hortons through its McCafe offerings and breakfast menu, and indirectly with Popeyes through its chicken sandwich and other chicken items, vying for the same quick-service customer base and prime real estate locations worldwide.
- Yum! Brands, Inc. ($YUM) (KFC (Kentucky Fried Chicken), Pizza Hut, Taco Bell), Yum! Brands is a major global QSR operator. Its KFC brand is a direct and primary competitor to Popeyes Louisiana Kitchen in the fried chicken segment, both globally and in key markets. They compete for market share, customer visits, and franchisee investment, often in similar geographic locations. While other brands like Pizza Hut and Taco Bell don't directly overlap with RBI's core offerings, they compete for the broader QSR dollar.
- Starbucks Corporation ($SBUX) (Starbucks coffee shops (coffee, espresso beverages, pastries, breakfast sandwiches)), Starbucks is the leading global coffeehouse chain and a direct competitor to Tim Hortons, especially in Canada and other international markets. They compete for morning and afternoon beverage and food occasions, offering a wide range of coffee, tea, baked goods, and breakfast/lunch items. Starbucks' strong brand loyalty and premium positioning challenge Tim Hortons' value-oriented approach.
- Chick-fil-A, Inc. (Chick-fil-A restaurants (chicken sandwiches, nuggets, waffle fries)), Chick-fil-A is a highly successful, privately held fast-food chain primarily focused on chicken, making it a formidable competitor to Popeyes Louisiana Kitchen in the U.S. market. Known for its strong customer service, operational efficiency, and popular chicken sandwich, Chick-fil-A consistently outperforms many QSR competitors in sales per unit and customer satisfaction, posing a significant challenge for market share in the chicken segment.
Moat:
Restaurant Brands International (RBI) operates in highly competitive quick-service restaurant (QSR) segments, where its brands (Burger King, Tim Hortons, Popeyes, Firehouse Subs) face intense rivalry. Main competitors include global giants like McDonald's and Yum! Brands, which possess vast resources, extensive global footprints, and established market positions across multiple categories. Specialized leaders such as Starbucks and Chick-fil-A also pose significant threats by dominating specific niches (coffee and chicken, respectively) through strong brand loyalty, operational excellence, and innovative offerings. Competition revolves around menu innovation, value propositions, speed of service, digital engagement, brand loyalty, and securing prime real estate, all while navigating evolving consumer preferences and economic pressures. RBI's multi-brand strategy aims to capture diverse customer segments, but each brand must continuously innovate and execute to maintain and grow market share against these formidable rivals.
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||
supply chain sales | 686,000,000 | 797,000,000 | 769,000,000 | 732,000,000 | 611,000,000 | 700,000,000 | 699,000,000 | 682,000,000 | ||||||||||||||||||||||||||||||||||||||
company restaurant sales | 559,000,000 | 602,000,000 | 588,000,000 | 600,000,000 | 558,000,000 | 576,000,000 | 567,000,000 | 347,000,000 | ||||||||||||||||||||||||||||||||||||||
franchise and property revenues | 722,000,000 | 759,000,000 | 778,000,000 | 760,000,000 | 663,000,000 | 725,000,000 | 735,000,000 | 747,000,000 | 712,000,000 | 740,000,000 | 753,000,000 | 742,000,000 | 668,000,000 | 672,000,000 | 698,000,000 | 676,000,000 | 615,000,000 | 651,000,000 | 639,000,000 | 614,000,000 | 548,000,000 | 795,000,000 | 796,000,000 | 642,000,000 | 722,000,000 | 852,000,000 | 834,000,000 | 811,000,000 | 744,000,000 | 772,600,000 | 766,200,000 | 757,200,000 | 706,000,000 | 628,000,000 | 577,000,000 | 530,600,000 | 450,200,000 | 542,200,000 | 489,300,000 | 481,600,000 | 428,000,000 | 501,200,000 | 473,800,000 | 473,600,000 | 432,500,000 | |
advertising revenues and other services | 297,000,000 | 308,000,000 | 314,000,000 | 318,000,000 | 277,000,000 | 295,000,000 | 290,000,000 | 304,000,000 | 298,000,000 | 313,000,000 | 313,000,000 | 289,000,000 | 254,000,000 | 274,000,000 | 269,000,000 | 255,000,000 | 227,000,000 | |||||||||||||||||||||||||||||
total revenues | 2,264,000,000 | 2,466,000,000 | 2,449,000,000 | 2,410,000,000 | 2,109,000,000 | 2,296,000,000 | 2,291,000,000 | 2,080,000,000 | 1,739,000,000 | 1,820,000,000 | 1,837,000,000 | 1,775,000,000 | 1,590,000,000 | 1,689,000,000 | 1,726,000,000 | 1,639,000,000 | 1,451,000,000 | 1,546,000,000 | 1,495,000,000 | 1,438,000,000 | 1,260,000,000 | 1,358,000,000 | 1,337,000,000 | 1,048,000,000 | 1,225,000,000 | 1,479,000,000 | 1,458,000,000 | 1,400,000,000 | 1,266,000,000 | 1,384,500,000 | 1,375,300,000 | 1,343,400,000 | 1,253,800,000 | 1,234,200,000 | 1,208,600,000 | 1,132,700,000 | 1,000,600,000 | 1,111,400,000 | 1,075,700,000 | 1,040,200,000 | 918,500,000 | 1,057,000,000 | 1,019,700,000 | 1,041,400,000 | 932,000,000 | |
yoy | 7.35% | 7.40% | 6.90% | 15.87% | 21.28% | 26.15% | 24.71% | 17.18% | 9.37% | 7.76% | 6.43% | 8.30% | 9.58% | 9.25% | 15.45% | 13.98% | 15.16% | 13.84% | 11.82% | 37.21% | 2.86% | -8.18% | -8.30% | -25.14% | -3.24% | 6.83% | 6.01% | 4.21% | 0.97% | 12.18% | 13.79% | 18.60% | 25.30% | 11.05% | 12.35% | 8.89% | 8.94% | 5.15% | 5.49% | -0.12% | -1.45% | |||||
qoq | -8.19% | 0.69% | 1.62% | 14.27% | -8.14% | 0.22% | 10.14% | 19.61% | -4.45% | -0.93% | 3.49% | 11.64% | -5.86% | -2.14% | 5.31% | 12.96% | -6.14% | 3.41% | 3.96% | 14.13% | -7.22% | 1.57% | 27.58% | -14.45% | -17.17% | 1.44% | 4.14% | 10.58% | -8.56% | 0.67% | 2.37% | 7.15% | 1.59% | 2.12% | 6.70% | 13.20% | -9.97% | 3.32% | 3.41% | 13.25% | -13.10% | 3.66% | -2.08% | 11.74% | ||
operating costs and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 564,000,000 | 659,000,000 | 619,000,000 | 589,000,000 | 496,000,000 | 564,000,000 | 559,000,000 | 540,000,000 | 606,000,000 | 643,000,000 | 630,000,000 | 612,000,000 | 550,000,000 | 619,000,000 | 615,000,000 | 584,000,000 | 494,000,000 | 532,000,000 | 490,000,000 | 467,000,000 | 401,000,000 | 454,000,000 | 418,000,000 | 339,000,000 | 399,000,000 | 479,000,000 | 475,000,000 | 453,000,000 | 406,000,000 | 470,100,000 | 469,900,000 | 448,900,000 | 429,100,000 | 473,400,000 | 493,300,000 | 460,200,000 | 423,400,000 | 448,300,000 | 455,000,000 | 435,800,000 | 388,200,000 | 454,900,000 | 446,600,000 | 475,900,000 | 436,500,000 | |
company restaurant expenses | 477,000,000 | 504,000,000 | 498,000,000 | 498,000,000 | 468,000,000 | 480,000,000 | 473,000,000 | 286,000,000 | ||||||||||||||||||||||||||||||||||||||
franchise and property expenses | 119,000,000 | 131,000,000 | 147,000,000 | 144,000,000 | 130,000,000 | 150,000,000 | 134,000,000 | 134,000,000 | 126,000,000 | 140,000,000 | 119,000,000 | 130,000,000 | 123,000,000 | 126,000,000 | 137,000,000 | 125,000,000 | 130,000,000 | 131,000,000 | 121,000,000 | 121,000,000 | 116,000,000 | 140,000,000 | 128,000,000 | 134,000,000 | 126,000,000 | 139,000,000 | 133,000,000 | 135,000,000 | 133,000,000 | 107,600,000 | 107,600,000 | 102,400,000 | 104,400,000 | 134,400,000 | 118,500,000 | 113,700,000 | 111,000,000 | 123,900,000 | 111,900,000 | 114,100,000 | 104,200,000 | 138,000,000 | 114,400,000 | 125,600,000 | 130,000,000 | |
advertising expenses and other services | 341,000,000 | 341,000,000 | 342,000,000 | 364,000,000 | 311,000,000 | 358,000,000 | 327,000,000 | 334,000,000 | 311,000,000 | 364,000,000 | 326,000,000 | 312,000,000 | 271,000,000 | 295,000,000 | 276,000,000 | 259,000,000 | 247,000,000 | |||||||||||||||||||||||||||||
general and administrative expenses | 180,000,000 | 192,000,000 | 170,000,000 | 188,000,000 | 191,000,000 | 199,000,000 | 176,000,000 | 185,000,000 | 173,000,000 | 197,000,000 | 169,000,000 | 163,000,000 | 175,000,000 | 196,000,000 | 156,000,000 | 146,000,000 | 133,000,000 | 167,000,000 | 123,000,000 | 113,000,000 | 105,000,000 | |||||||||||||||||||||||||
loss from equity method investments | -2,000,000 | 1,000,000 | -2,000,000 | -5,000,000 | -5,000,000 | 3,000,000 | -69,000,000 | -3,000,000 | -27,000,000 | 1,000,000 | 11,000,000 | 7,000,000 | 14,000,000 | 8,000,000 | 9,000,000 | 13,000,000 | -8,000,000 | 7,000,000 | 3,000,000 | 2,000,000 | 3,000,000 | 18,000,000 | 16,000,000 | 2,000,000 | -11,000,000 | 2,000,000 | -2,000,000 | -5,100,000 | -3,800,000 | 1,200,000 | -14,300,000 | -3,500,000 | -4,100,000 | 900,000 | -5,700,000 | -3,600,000 | -2,600,000 | 4,500,000 | -18,500,000 | -1,600,000 | 1,000,000 | 5,300,000 | -2,800,000 | |||
other operating expenses (income) | -21,000,000 | 17,000,000 | 12,000,000 | 149,000,000 | 83,000,000 | -90,000,000 | 42,000,000 | 7,000,000 | -18,000,000 | 35,000,000 | 10,000,000 | -7,000,000 | 17,000,000 | 93,000,000 | -27,000,000 | -25,000,000 | -16,000,000 | 57,000,000 | -16,000,000 | 8,000,000 | -42,000,000 | 46,000,000 | 54,000,000 | 21,000,000 | -16,000,000 | 34,000,000 | -30,000,000 | 3,000,000 | -17,000,000 | -1,400,000 | 26,100,000 | -29,400,000 | 12,700,000 | 27,100,000 | 21,500,000 | 46,800,000 | 13,800,000 | -38,900,000 | 8,700,000 | -11,300,000 | 40,800,000 | 23,300,000 | 9,400,000 | 34,200,000 | 35,500,000 | |
total operating costs and expenses | 1,658,000,000 | 1,845,000,000 | 1,786,000,000 | 1,927,000,000 | 1,674,000,000 | 1,661,000,000 | 1,714,000,000 | 1,417,000,000 | 1,195,000,000 | 1,352,000,000 | 1,255,000,000 | 1,221,000,000 | 1,143,000,000 | 1,343,000,000 | 1,165,000,000 | 1,098,000,000 | 1,001,000,000 | 1,130,000,000 | 962,000,000 | 950,000,000 | 818,000,000 | 985,000,000 | 920,000,000 | 805,000,000 | 836,000,000 | 968,000,000 | 887,000,000 | 909,000,000 | 832,000,000 | 868,000,000 | 898,100,000 | 840,700,000 | 833,200,000 | 728,200,000 | 729,300,000 | 718,300,000 | 664,400,000 | 619,800,000 | 655,200,000 | 616,200,000 | 587,900,000 | 735,000,000 | 675,700,000 | 743,100,000 | 710,200,000 | |
income from operations | 606,000,000 | 621,000,000 | 663,000,000 | 483,000,000 | 435,000,000 | 635,000,000 | 577,000,000 | 663,000,000 | 544,000,000 | 468,000,000 | 582,000,000 | 554,000,000 | 447,000,000 | 346,000,000 | 561,000,000 | 541,000,000 | 450,000,000 | 416,000,000 | 533,000,000 | 488,000,000 | 442,000,000 | 373,000,000 | 417,000,000 | 243,000,000 | 389,000,000 | 511,000,000 | 571,000,000 | 491,000,000 | 434,000,000 | 516,500,000 | 477,200,000 | 502,700,000 | 420,600,000 | 506,000,000 | 479,300,000 | 414,400,000 | 336,200,000 | 491,600,000 | 420,500,000 | 424,000,000 | 330,600,000 | 322,000,000 | 344,000,000 | 298,300,000 | 221,800,000 | |
yoy | 39.31% | -2.20% | 14.90% | -27.15% | -20.04% | 35.68% | -0.86% | 19.68% | 21.70% | 35.26% | 3.74% | 2.40% | -0.67% | -16.83% | 5.25% | 10.86% | 1.81% | 11.53% | 27.82% | 100.82% | 13.62% | -27.01% | -26.97% | -50.51% | -10.37% | -1.06% | 19.66% | -2.33% | 3.19% | 2.08% | -0.44% | 21.31% | 25.10% | 2.93% | 13.98% | -2.26% | 1.69% | 52.67% | 22.24% | 42.14% | 49.05% | |||||
qoq | -2.42% | -6.33% | 37.27% | 11.03% | -31.50% | 10.05% | -12.97% | 21.88% | 16.24% | -19.59% | 5.05% | 23.94% | 29.19% | -38.32% | 3.70% | 20.22% | 8.17% | -21.95% | 9.22% | 10.41% | 18.50% | -10.55% | 71.60% | -37.53% | -23.87% | -10.51% | 16.29% | 13.13% | -15.97% | 8.24% | -5.07% | 19.52% | -16.88% | 5.57% | 15.66% | 23.26% | -31.61% | 16.91% | -0.83% | 28.25% | 2.67% | -6.40% | 15.32% | 34.49% | ||
operating margin % | 26.77% | 25.18% | 27.07% | 20.04% | 20.63% | 27.66% | 25.19% | 31.87% | 31.28% | 25.71% | 31.68% | 31.21% | 28.11% | 20.49% | 32.50% | 33.01% | 31.01% | 26.91% | 35.65% | 33.94% | 35.08% | 27.47% | 31.19% | 23.19% | 31.76% | 34.55% | 39.16% | 35.07% | 34.28% | 37.31% | 34.70% | 37.42% | 33.55% | 41.00% | 39.66% | 36.59% | 33.60% | 44.23% | 39.09% | 40.76% | 35.99% | 30.46% | 33.74% | 28.64% | 23.80% | |
interest expense | 123,000,000 | 125,000,000 | 129,000,000 | 132,000,000 | 130,000,000 | 135,000,000 | 147,000,000 | 147,000,000 | 148,000,000 | 152,000,000 | 143,000,000 | 145,000,000 | 142,000,000 | 144,000,000 | 133,000,000 | 129,000,000 | 127,000,000 | 127,000,000 | 128,000,000 | 126,000,000 | 124,000,000 | 132,000,000 | 129,000,000 | 128,000,000 | 119,000,000 | 126,000,000 | 137,000,000 | 137,000,000 | 132,000,000 | 130,200,000 | 134,900,000 | 129,800,000 | 140,100,000 | 136,800,000 | 136,000,000 | 128,000,000 | 111,400,000 | 117,300,000 | 117,300,000 | 117,200,000 | 115,100,000 | 116,000,000 | 116,000,000 | 123,800,000 | 123,900,000 | |
income from continuing operations before income taxes | 483,000,000 | 494,000,000 | 534,000,000 | 351,000,000 | 305,000,000 | |||||||||||||||||||||||||||||||||||||||||
income tax expense from continuing operations | 38,000,000 | 220,000,000 | 94,000,000 | 87,000,000 | 82,000,000 | |||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | 445,000,000 | 274,000,000 | 440,000,000 | 264,000,000 | 223,000,000 | |||||||||||||||||||||||||||||||||||||||||
net loss from discontinued operations | 119,000,000 | 4,000,000 | 1,000,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||
net income | 445,000,000 | 155,000,000 | 436,000,000 | 263,000,000 | 221,000,000 | 361,000,000 | 357,000,000 | 399,000,000 | 328,000,000 | 726,000,000 | 364,000,000 | 351,000,000 | 277,000,000 | 336,000,000 | 530,000,000 | 346,000,000 | 270,000,000 | 262,000,000 | 329,000,000 | 391,000,000 | 271,000,000 | 139,000,000 | 223,000,000 | 164,000,000 | 224,000,000 | 257,000,000 | 351,000,000 | 257,000,000 | 246,000,000 | 301,200,000 | 249,800,000 | 314,200,000 | 278,800,000 | 578,400,000 | 246,800,000 | 243,500,000 | 166,600,000 | 301,400,000 | 238,600,000 | 247,600,000 | 168,300,000 | 184,500,000 | 182,900,000 | 90,800,000 | 50,900,000 | |
yoy | 101.36% | -57.06% | 22.13% | -34.09% | -32.62% | -50.28% | -1.92% | 13.68% | 18.41% | 116.07% | -31.32% | 1.45% | 2.59% | 28.24% | 61.09% | -11.51% | -0.37% | 88.49% | 47.53% | 138.41% | 20.98% | -45.91% | -36.47% | -36.19% | -8.94% | -14.67% | 40.51% | -18.20% | -11.76% | -47.93% | 1.22% | 29.03% | 67.35% | 91.90% | 3.44% | -1.66% | -1.01% | 63.36% | 30.45% | 172.69% | 230.65% | |||||
qoq | 187.10% | -64.45% | 65.78% | 19.00% | -38.78% | 1.12% | -10.53% | 21.65% | -54.82% | 99.45% | 3.70% | 26.71% | -17.56% | -36.60% | 53.18% | 28.15% | 3.05% | -20.36% | -15.86% | 44.28% | 94.96% | -37.67% | 35.98% | -26.79% | -12.84% | -26.78% | 36.58% | 4.47% | -18.33% | 20.58% | -20.50% | 12.70% | -51.80% | 134.36% | 1.36% | 46.16% | -44.72% | 26.32% | -3.63% | 47.12% | -8.78% | 0.87% | 101.43% | 78.39% | ||
net income margin % | 19.66% | 6.29% | 17.80% | 10.91% | 10.48% | 15.72% | 15.58% | 19.18% | 18.86% | 39.89% | 19.81% | 19.77% | 17.42% | 19.89% | 30.71% | 21.11% | 18.61% | 16.95% | 22.01% | 27.19% | 21.51% | 10.24% | 16.68% | 15.65% | 18.29% | 17.38% | 24.07% | 18.36% | 19.43% | 21.76% | 18.16% | 23.39% | 22.24% | 46.86% | 20.42% | 21.50% | 16.65% | 27.12% | 22.18% | 23.80% | 18.32% | 17.46% | 17.94% | 8.72% | 5.46% | |
net income attributable to noncontrolling interests | 107,000,000 | 42,000,000 | 121,000,000 | 74,000,000 | 62,000,000 | 102,000,000 | 105,000,000 | 119,000,000 | 98,000,000 | 218,000,000 | 112,000,000 | 110,000,000 | 88,000,000 | 107,000,000 | 170,000,000 | 110,000,000 | 87,000,000 | 83,000,000 | 108,000,000 | 132,000,000 | 92,000,000 | 48,000,000 | 78,000,000 | 58,000,000 | 80,000,000 | 92,000,000 | 150,000,000 | 115,000,000 | 111,000,000 | 138,200,000 | 116,200,000 | 146,600,000 | 131,000,000 | 363,200,000 | 87,900,000 | 86,500,000 | 48,900,000 | 115,500,000 | 84,800,000 | 89,200,000 | 50,800,000 | 65,300,000 | 65,800,000 | 13,700,000 | -9,700,000 | |
net income attributable to common shareholders | 338,000,000 | 113,000,000 | 315,000,000 | 189,000,000 | 159,000,000 | 259,000,000 | 252,000,000 | 280,000,000 | 230,000,000 | 508,000,000 | 252,000,000 | 241,000,000 | 189,000,000 | 229,000,000 | 360,000,000 | 236,000,000 | 183,000,000 | 179,000,000 | 221,000,000 | 259,000,000 | 179,000,000 | 91,000,000 | 145,000,000 | 106,000,000 | 144,000,000 | 165,000,000 | 201,000,000 | 142,000,000 | 135,000,000 | 163,000,000 | 133,600,000 | 167,600,000 | 147,800,000 | 395,000,000 | 91,400,000 | 89,500,000 | 50,200,000 | 118,400,000 | 86,300,000 | 90,900,000 | 50,000,000 | 51,700,000 | 49,600,000 | 9,600,000 | -8,100,000 | |
earnings per common share | ||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share from continuing operations | 0.98 | 0.6 | 0.97 | 0.58 | 0.49 | |||||||||||||||||||||||||||||||||||||||||
basic net loss per share from discontinued operations | -0.26 | -0.01 | ||||||||||||||||||||||||||||||||||||||||||||
basic net income per share | 0.98 | 0.33 | 0.96 | 0.58 | 0.49 | |||||||||||||||||||||||||||||||||||||||||
diluted net income per share from continuing operations | 0.97 | 0.6 | 0.96 | 0.58 | 0.49 | |||||||||||||||||||||||||||||||||||||||||
diluted net loss per share from discontinued operations | -0.27 | -0.01 | ||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share | 0.97 | 0.34 | 0.96 | 0.57 | 0.49 | |||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 347 | 329 | 328 | 328 | 326 | 319,000,000 | 319,000,000 | 317,000,000 | 314,000,000 | 312,000,000 | 314,000,000 | 312,000,000 | 309,000,000 | 307,000,000 | 306,000,000 | 308,000,000 | 309,000,000 | 310,000,000 | 311,000,000 | 307,000,000 | 306,000,000 | 302,000,000 | 303,000,000 | 301,000,000 | 299,000,000 | 268,000,000 | 267,000,000 | 255,000,000 | 252,000,000 | 249,000,000 | 250,500,000 | 249,300,000 | 245,900,000 | 237,000,000 | 236,600,000 | 235,800,000 | 234,700,000 | 232,900,000 | 233,900,000 | 233,500,000 | 230,000,000 | 203,500,000 | 202,400,000 | 202,400,000 | 202,200,000 | |
diluted | 459 | 457 | 457 | 457 | 456 | 454,000,000 | 454,000,000 | 453,000,000 | 453,000,000 | 456,000,000 | 459,000,000 | 458,000,000 | 456,000,000 | 455,000,000 | 454,000,000 | 455,000,000 | 458,000,000 | 464,000,000 | 465,000,000 | 466,000,000 | 465,000,000 | 468,000,000 | 470,000,000 | 469,000,000 | 469,000,000 | 469,000,000 | 470,000,000 | 469,000,000 | 467,000,000 | 473,000,000 | 474,900,000 | 474,100,000 | 473,900,000 | 477,400,000 | 478,600,000 | 478,000,000 | 476,500,000 | 470,000,000 | 470,600,000 | 470,100,000 | 468,400,000 | 476,000,000 | 476,500,000 | 476,400,000 | 467,200,000 | |
loss on early extinguishment of debt | 1,000,000 | 32,000,000 | 16,000,000 | 11,000,000 | 19,000,000 | 4,000,000 | 43,400,000 | 58,200,000 | 20,400,000 | 400,000 | 39,900,000 | -300,000 | ||||||||||||||||||||||||||||||||||
income before income taxes | 500,000,000 | 429,000,000 | 484,000,000 | 396,000,000 | 316,000,000 | 423,000,000 | 409,000,000 | 305,000,000 | 202,000,000 | 428,000,000 | 412,000,000 | 323,000,000 | 289,000,000 | 394,000,000 | 362,000,000 | 318,000,000 | 143,000,000 | 288,000,000 | 115,000,000 | 270,000,000 | 366,000,000 | 430,000,000 | 354,000,000 | 302,000,000 | 386,300,000 | 342,300,000 | 372,900,000 | 280,500,000 | 325,800,000 | 285,100,000 | 286,400,000 | 204,400,000 | 374,300,000 | 303,200,000 | 306,800,000 | 215,500,000 | 206,000,000 | 227,600,000 | 134,600,000 | 98,200,000 | ||||||
income tax expense | 139,000,000 | 72,000,000 | 85,000,000 | 68,000,000 | -410,000,000 | 59,000,000 | 58,000,000 | 28,000,000 | -134,000,000 | -102,000,000 | 66,000,000 | 53,000,000 | 27,000,000 | 65,000,000 | -29,000,000 | 47,000,000 | 4,000,000 | 65,000,000 | -49,000,000 | 46,000,000 | 109,000,000 | 79,000,000 | 97,000,000 | 56,000,000 | 85,100,000 | 92,500,000 | 58,700,000 | 1,700,000 | -252,600,000 | 38,300,000 | 42,900,000 | 37,800,000 | 72,900,000 | 64,600,000 | 59,200,000 | 47,200,000 | 21,500,000 | 44,700,000 | 43,800,000 | 47,300,000 | ||||||
earnings per common share | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 800,000 | 790,000 | 890,000 | 730,000 | 1,630,000 | 800,000 | 770,000 | 610,000 | 750,000 | 1,180,000 | 770,000 | 590,000 | 570,000 | 710,000 | 840,000 | 590,000 | 300,000 | 480,000 | 350,000 | 480,000 | 550,000 | 760,000 | 560,000 | 530,000 | 650,000 | 530,000 | 670,000 | 600,000 | 1,660,000 | 390,000 | 380,000 | 210,000 | 500,000 | 370,000 | 390,000 | 220,000 | 250,000 | 250,000 | 50,000 | -40,000 | ||||||
diluted | 790,000 | 790,000 | 880,000 | 720,000 | 1,600,000 | 790,000 | 770,000 | 610,000 | 740,000 | 1,170,000 | 760,000 | 590,000 | 570,000 | 700,000 | 840,000 | 580,000 | 300,000 | 470,000 | 350,000 | 480,000 | 550,000 | 750,000 | 550,000 | 530,000 | 640,000 | 530,000 | 660,000 | 590,000 | 1,590,000 | 370,000 | 370,000 | 210,000 | 490,000 | 360,000 | 380,000 | 210,000 | 250,000 | 240,000 | 50,000 | -40,000 | ||||||
sales | 729,000,000 | 767,000,000 | 771,000,000 | 744,000,000 | 668,000,000 | 743,000,000 | 759,000,000 | 708,000,000 | 609,000,000 | 660,000,000 | 621,000,000 | 590,000,000 | 507,000,000 | 563,000,000 | 541,000,000 | 406,000,000 | 503,000,000 | 627,000,000 | 624,000,000 | 589,000,000 | 522,000,000 | 611,900,000 | 609,100,000 | 586,200,000 | 547,800,000 | 606,200,000 | 631,600,000 | 602,100,000 | 550,400,000 | 569,200,000 | 586,400,000 | 558,600,000 | 490,500,000 | 555,800,000 | 545,900,000 | 567,800,000 | 499,500,000 | |||||||||
advertising revenues | 235,000,000 | 235,000,000 | 234,000,000 | 205,000,000 | ||||||||||||||||||||||||||||||||||||||||||
advertising expenses | 251,000,000 | 237,000,000 | 238,000,000 | 236,000,000 | ||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative expenses | 342,000,000 | 302,000,000 | 295,000,000 | 325,000,000 | 316,000,000 | 320,000,000 | 316,000,000 | 312,000,000 | 296,800,000 | 298,300,000 | 317,600,000 | 301,300,000 | 96,800,000 | 100,100,000 | 96,700,000 | 121,900,000 | 90,100,000 | 82,200,000 | 73,100,000 | 73,200,000 | 120,400,000 | 104,300,000 | 102,100,000 | 111,000,000 | ||||||||||||||||||||||
preferred share dividends | 50,625,000 | 67,500,000 | 67,500,000 | 67,500,000 | 50,625,000 | 67,500,000 | 67,500,000 | 67,500,000 | 50,925,000 | 67,500,000 | 67,500,000 | 68,700,000 | ||||||||||||||||||||||||||||||||||
cash dividends declared per common share | 337,500 | 450,000 | 450,000 | 450,000 | 142,500 | 200,000 | 190,000 | 180,000 | 112,500 | 160,000 | 150,000 | 140,000 | 77,500 | 120,000 | 100,000 | |||||||||||||||||||||||||||||||
earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 800,000 | 790,000 | 890,000 | 730,000 | 1,630,000 | 800,000 | 770,000 | 610,000 | 750,000 | 1,180,000 | 770,000 | 590,000 | 570,000 | 710,000 | 840,000 | 590,000 | 300,000 | 480,000 | 350,000 | 480,000 | 550,000 | 760,000 | 560,000 | 530,000 | 650,000 | 530,000 | 670,000 | 600,000 | 1,660,000 | 390,000 | 380,000 | 210,000 | 500,000 | 370,000 | 390,000 | 220,000 | 250,000 | 250,000 | 50,000 | -40,000 | ||||||
diluted | 790,000 | 790,000 | 880,000 | 720,000 | 1,600,000 | 790,000 | 770,000 | 610,000 | 740,000 | 1,170,000 | 760,000 | 590,000 | 570,000 | 700,000 | 840,000 | 580,000 | 300,000 | 470,000 | 350,000 | 480,000 | 550,000 | 750,000 | 550,000 | 530,000 | 640,000 | 530,000 | 660,000 | 590,000 | 1,590,000 | 370,000 | 370,000 | 210,000 | 490,000 | 360,000 | 380,000 | 210,000 | 250,000 | 240,000 | 50,000 | -40,000 | ||||||
dividends per common share | 90,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,012,000,000 | 1,163,000,000 | 1,206,000,000 | 1,026,000,000 | 899,000,000 | 1,334,000,000 | 1,176,000,000 | 942,000,000 | 1,049,000,000 | 1,139,000,000 | 1,310,000,000 | 1,213,000,000 | 1,033,000,000 | 1,178,000,000 | 946,000,000 | 838,000,000 | 895,000,000 | 1,087,000,000 | 1,773,000,000 | 1,762,000,000 | 1,563,000,000 | 1,560,000,000 | 1,919,000,000 | 1,540,000,000 | 2,498,000,000 | 1,533,000,000 | 1,732,000,000 | 1,028,000,000 | 902,000,000 | 913,000,000 | 1,143,500,000 | 987,500,000 | 852,400,000 | 1,073,400,000 | 3,607,100,000 | 3,435,500,000 | 923,900,000 | 1,460,400,000 | 1,274,400,000 | 998,100,000 | 825,900,000 | 757,800,000 | 975,500,000 | 688,900,000 | 1,021,900,000 | 1,803,200,000 |
accounts and notes receivable | 767,000,000 | 794,000,000 | 761,000,000 | 778,000,000 | 677,000,000 | 698,000,000 | 693,000,000 | 737,000,000 | 749,000,000 | 749,000,000 | 692,000,000 | 639,000,000 | 612,000,000 | 614,000,000 | 598,000,000 | 551,000,000 | 593,000,000 | 547,000,000 | 537,000,000 | 535,000,000 | 519,000,000 | 536,000,000 | 589,000,000 | 520,000,000 | 414,000,000 | 527,000,000 | 472,000,000 | 476,000,000 | 441,000,000 | 452,000,000 | 481,400,000 | 441,800,000 | 467,600,000 | 455,900,000 | 421,900,000 | 388,800,000 | 362,000,000 | 403,500,000 | ||||||||
inventories | 203,000,000 | 205,000,000 | 216,000,000 | 167,000,000 | 159,000,000 | 142,000,000 | 169,000,000 | 160,000,000 | 152,000,000 | 166,000,000 | 160,000,000 | 171,000,000 | 145,000,000 | 133,000,000 | 129,000,000 | 114,000,000 | 108,000,000 | 96,000,000 | 96,000,000 | 99,000,000 | 98,000,000 | 96,000,000 | 87,000,000 | 96,000,000 | 85,000,000 | 84,000,000 | 83,000,000 | 81,000,000 | 74,000,000 | 75,000,000 | 91,800,000 | 85,500,000 | 74,600,000 | 78,000,000 | 91,900,000 | 89,500,000 | 83,300,000 | 71,800,000 | ||||||||
prepaids and other current assets | 172,000,000 | 179,000,000 | 201,000,000 | 195,000,000 | 150,000,000 | 108,000,000 | 217,000,000 | 191,000,000 | 121,000,000 | 119,000,000 | 221,000,000 | 167,000,000 | 103,000,000 | 123,000,000 | 251,000,000 | 65,000,000 | 90,000,000 | 86,000,000 | 178,000,000 | 132,000,000 | 111,000,000 | 72,000,000 | 85,000,000 | 71,000,000 | 62,000,000 | 52,000,000 | 86,000,000 | 69,000,000 | 63,000,000 | 60,000,000 | 48,700,000 | 116,100,000 | 87,800,000 | 59,000,000 | 108,100,000 | 106,900,000 | 122,200,000 | 103,600,000 | ||||||||
assets held for sale - discontinued operations | 489,000,000 | 631,000,000 | 622,000,000 | 645,000,000 | ||||||||||||||||||||||||||||||||||||||||||
total current assets | 2,154,000,000 | 2,830,000,000 | 3,015,000,000 | 2,788,000,000 | 2,530,000,000 | 2,282,000,000 | 2,255,000,000 | 2,030,000,000 | 2,071,000,000 | 2,173,000,000 | 2,383,000,000 | 2,190,000,000 | 1,893,000,000 | 2,048,000,000 | 1,924,000,000 | 1,568,000,000 | 1,686,000,000 | 1,816,000,000 | 2,584,000,000 | 2,528,000,000 | 2,291,000,000 | 2,264,000,000 | 2,680,000,000 | 2,227,000,000 | 3,059,000,000 | 2,196,000,000 | 2,373,000,000 | 1,654,000,000 | 1,480,000,000 | 1,500,000,000 | 1,765,400,000 | 1,630,900,000 | 1,482,400,000 | 1,749,600,000 | 4,339,800,000 | 4,113,500,000 | 1,577,100,000 | 2,097,000,000 | 1,877,200,000 | 1,640,500,000 | 1,473,000,000 | 1,369,500,000 | 1,641,600,000 | 1,404,300,000 | 1,723,300,000 | 2,661,100,000 |
property and equipment | 2,261,000,000 | 2,303,000,000 | 2,260,000,000 | 2,243,000,000 | 2,217,000,000 | 2,236,000,000 | 2,229,000,000 | 2,213,000,000 | 1,929,000,000 | 1,952,000,000 | 1,904,000,000 | 1,957,000,000 | 1,943,000,000 | 1,950,000,000 | 1,913,000,000 | 1,984,000,000 | 2,023,000,000 | 2,035,000,000 | 2,013,000,000 | 2,033,000,000 | 2,028,000,000 | 2,031,000,000 | 1,975,000,000 | 1,958,000,000 | 1,939,000,000 | 2,007,000,000 | 1,981,000,000 | 2,007,000,000 | 2,011,000,000 | 1,996,000,000 | 2,054,100,000 | 2,033,900,000 | 2,072,700,000 | 2,133,300,000 | 2,158,200,000 | 2,153,500,000 | 2,140,400,000 | 2,054,700,000 | 2,095,800,000 | 2,140,500,000 | 2,169,600,000 | 2,150,600,000 | 2,212,000,000 | 2,393,000,000 | 2,400,500,000 | 2,539,600,000 |
operating lease assets | 1,972,000,000 | 1,961,000,000 | 1,907,000,000 | 1,909,000,000 | 1,862,000,000 | 1,852,000,000 | 1,870,000,000 | 1,874,000,000 | 1,141,000,000 | 1,122,000,000 | 1,060,000,000 | 1,094,000,000 | 1,075,000,000 | 1,082,000,000 | 1,056,000,000 | 1,113,000,000 | 1,137,000,000 | 1,130,000,000 | 1,118,000,000 | 1,143,000,000 | 1,140,000,000 | 1,152,000,000 | 1,122,000,000 | 1,117,000,000 | 1,115,000,000 | 1,176,000,000 | 1,147,000,000 | 1,154,000,000 | 1,148,000,000 | |||||||||||||||||
intangible assets | 11,079,000,000 | 11,190,000,000 | 11,130,000,000 | 11,279,000,000 | 10,932,000,000 | 10,922,000,000 | 11,347,000,000 | 11,266,000,000 | 10,970,000,000 | 11,107,000,000 | 10,946,000,000 | 11,120,000,000 | 11,005,000,000 | 10,991,000,000 | 10,831,000,000 | 11,296,000,000 | 11,451,000,000 | 11,417,000,000 | 10,652,000,000 | 10,820,000,000 | 10,742,000,000 | 10,701,000,000 | 10,415,000,000 | 10,288,000,000 | 10,085,000,000 | 10,563,000,000 | 10,439,000,000 | 10,543,000,000 | 10,427,000,000 | 10,463,000,000 | 10,821,000,000 | 10,736,400,000 | 10,904,600,000 | 11,062,200,000 | 11,121,800,000 | 10,841,600,000 | 10,293,500,000 | 9,228,000,000 | 9,434,000,000 | 9,541,200,000 | 9,539,500,000 | 9,147,800,000 | 9,408,900,000 | 8,898,100,000 | 8,819,700,000 | 9,441,100,000 |
goodwill | 6,251,000,000 | 6,306,000,000 | 6,221,000,000 | 6,301,000,000 | 6,099,000,000 | 5,986,000,000 | 6,187,000,000 | 6,140,000,000 | 5,702,000,000 | 5,775,000,000 | 5,681,000,000 | 5,772,000,000 | 5,700,000,000 | 5,688,000,000 | 5,605,000,000 | 5,866,000,000 | 6,050,000,000 | 6,006,000,000 | 5,743,000,000 | 5,831,000,000 | 5,781,000,000 | 5,739,000,000 | 5,571,000,000 | 5,498,000,000 | 5,376,000,000 | 5,651,000,000 | 5,579,000,000 | 5,625,000,000 | 5,555,000,000 | 5,486,000,000 | 5,680,000,000 | 5,619,900,000 | 5,693,500,000 | 5,782,300,000 | 5,810,300,000 | 5,683,700,000 | 5,787,300,000 | 4,675,100,000 | 4,762,000,000 | 4,815,700,000 | 4,797,700,000 | 4,574,400,000 | 4,617,300,000 | 5,437,900,000 | 5,360,200,000 | 5,851,300,000 |
other assets | 1,163,000,000 | 1,025,000,000 | 1,136,000,000 | 1,168,000,000 | 1,241,000,000 | 1,354,000,000 | 1,183,000,000 | 1,326,000,000 | 1,332,000,000 | 1,262,000,000 | 1,103,000,000 | 1,000,000,000 | 827,000,000 | 905,000,000 | 1,145,000,000 | 845,000,000 | 743,000,000 | 762,000,000 | 739,000,000 | 806,000,000 | 808,000,000 | 824,000,000 | 707,000,000 | 866,000,000 | 1,006,000,000 | 719,000,000 | 683,000,000 | 695,000,000 | 622,000,000 | 642,000,000 | 606,800,000 | 531,900,000 | 539,400,000 | 424,800,000 | 421,300,000 | 363,100,000 | 279,000,000 | 260,300,000 | 924,300,000 | 877,400,000 | 865,500,000 | 1,051,600,000 | 1,031,500,000 | 763,600,000 | 936,600,000 | 530,400,000 |
total assets | 24,880,000,000 | 25,615,000,000 | 25,669,000,000 | 25,688,000,000 | 24,881,000,000 | 24,632,000,000 | 25,071,000,000 | 24,849,000,000 | 23,145,000,000 | 23,391,000,000 | 23,077,000,000 | 23,133,000,000 | 22,526,000,000 | 22,746,000,000 | 22,557,000,000 | 22,754,000,000 | 23,172,000,000 | 23,246,000,000 | 22,928,000,000 | 23,241,000,000 | 22,857,000,000 | 22,777,000,000 | 22,533,000,000 | 22,016,000,000 | 22,629,000,000 | 22,360,000,000 | 22,249,000,000 | 21,725,000,000 | 21,293,000,000 | 20,141,000,000 | 20,985,300,000 | 20,614,800,000 | 20,759,500,000 | 21,223,500,000 | 23,927,500,000 | 23,236,900,000 | 20,822,400,000 | 19,124,900,000 | 19,193,400,000 | 19,121,800,000 | 18,956,500,000 | 18,411,100,000 | 19,034,700,000 | 19,027,700,000 | 19,375,400,000 | 21,164,000,000 |
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
accounts and drafts payable | 813,000,000 | 866,000,000 | 826,000,000 | 763,000,000 | 697,000,000 | 765,000,000 | 754,000,000 | 720,000,000 | 734,000,000 | 790,000,000 | 693,000,000 | 735,000,000 | 679,000,000 | 758,000,000 | 696,000,000 | 705,000,000 | 637,000,000 | 614,000,000 | 592,000,000 | 575,000,000 | 488,000,000 | 464,000,000 | 523,000,000 | 470,000,000 | 484,000,000 | 644,000,000 | 510,000,000 | 486,000,000 | 451,000,000 | 513,000,000 | 467,000,000 | 474,400,000 | 416,400,000 | 412,900,000 | 365,200,000 | 376,100,000 | 391,400,000 | 369,800,000 | 352,100,000 | 359,900,000 | 361,300,000 | 361,500,000 | 337,500,000 | 250,800,000 | 233,900,000 | 223,000,000 |
other accrued liabilities | 1,099,000,000 | 1,271,000,000 | 1,277,000,000 | 1,135,000,000 | 1,029,000,000 | 1,141,000,000 | 1,158,000,000 | 1,099,000,000 | 893,000,000 | 1,005,000,000 | 1,132,000,000 | 975,000,000 | 901,000,000 | 1,001,000,000 | 959,000,000 | 783,000,000 | 917,000,000 | 947,000,000 | 910,000,000 | 812,000,000 | 805,000,000 | 835,000,000 | 883,000,000 | 596,000,000 | 779,000,000 | 790,000,000 | 797,000,000 | 699,000,000 | 689,000,000 | 637,000,000 | 678,400,000 | 662,700,000 | 636,600,000 | 838,200,000 | 530,600,000 | 492,100,000 | 496,400,000 | 469,300,000 | 506,800,000 | 473,200,000 | 479,600,000 | 441,300,000 | 608,600,000 | 492,400,000 | 465,000,000 | 318,800,000 |
gift card liability | 191,000,000 | 249,000,000 | 170,000,000 | 189,000,000 | 183,000,000 | 236,000,000 | 170,000,000 | 181,000,000 | 187,000,000 | 248,000,000 | 159,000,000 | 174,000,000 | 174,000,000 | 230,000,000 | 148,000,000 | 163,000,000 | 169,000,000 | 221,000,000 | 137,000,000 | 149,000,000 | 147,000,000 | 191,000,000 | 108,000,000 | 112,000,000 | 106,000,000 | 168,000,000 | 94,000,000 | 106,000,000 | 112,000,000 | 167,000,000 | 95,300,000 | 102,500,000 | 107,300,000 | 214,900,000 | 130,300,000 | 139,500,000 | 139,100,000 | 194,400,000 | 124,200,000 | 131,400,000 | 132,500,000 | 168,500,000 | 112,600,000 | 125,800,000 | 125,900,000 | 187,000,000 |
current portion of long-term debt and finance leases | 75,000,000 | 68,000,000 | 116,000,000 | 221,000,000 | 218,000,000 | 222,000,000 | 126,000,000 | 617,000,000 | 110,000,000 | 101,000,000 | 87,000,000 | 132,000,000 | 128,000,000 | 127,000,000 | 117,000,000 | 112,000,000 | 105,000,000 | 96,000,000 | 113,000,000 | 113,000,000 | 112,000,000 | 111,000,000 | 107,000,000 | 106,000,000 | ||||||||||||||||||||||
liabilities held for sale - discontinued operations | 437,000,000 | 458,000,000 | 446,000,000 | 500,000,000 | ||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 2,178,000,000 | 2,891,000,000 | 2,847,000,000 | 2,754,000,000 | 2,627,000,000 | 2,364,000,000 | 2,208,000,000 | 2,617,000,000 | 1,924,000,000 | 2,144,000,000 | 2,071,000,000 | 2,016,000,000 | 1,882,000,000 | 2,116,000,000 | 1,920,000,000 | 1,763,000,000 | 1,828,000,000 | 1,878,000,000 | 1,752,000,000 | 1,649,000,000 | 1,552,000,000 | 1,601,000,000 | 1,621,000,000 | 1,284,000,000 | 1,472,000,000 | 1,703,000,000 | 2,177,000,000 | 1,383,000,000 | 1,346,000,000 | 1,408,000,000 | 1,320,300,000 | 1,318,400,000 | 1,239,100,000 | 1,655,000,000 | 1,257,700,000 | 1,204,700,000 | 1,274,900,000 | 1,210,700,000 | 1,189,900,000 | 1,146,700,000 | 1,109,700,000 | 1,121,000,000 | 1,215,700,000 | 1,002,600,000 | 939,800,000 | 1,925,200,000 |
long-term debt | 13,228,000,000 | 13,250,000,000 | 13,415,000,000 | 13,428,000,000 | 13,441,000,000 | 13,455,000,000 | 13,571,000,000 | 13,092,000,000 | 12,832,000,000 | 12,854,000,000 | 12,862,000,000 | 12,801,000,000 | 12,821,000,000 | 12,839,000,000 | 12,853,000,000 | 12,881,000,000 | 12,903,000,000 | 12,916,000,000 | 12,379,000,000 | 12,375,000,000 | 12,386,000,000 | 12,397,000,000 | 12,300,000,000 | 12,310,000,000 | 12,822,000,000 | |||||||||||||||||||||
finance leases, net of current portion | 253,000,000 | 261,000,000 | 269,000,000 | 282,000,000 | 280,000,000 | 286,000,000 | 305,000,000 | 302,000,000 | 308,000,000 | 312,000,000 | 305,000,000 | 315,000,000 | 310,000,000 | 311,000,000 | 310,000,000 | 326,000,000 | 337,000,000 | 333,000,000 | 328,000,000 | 326,000,000 | 318,000,000 | 315,000,000 | 304,000,000 | 299,000,000 | 283,000,000 | 288,000,000 | 279,000,000 | 284,000,000 | 287,000,000 | |||||||||||||||||
operating lease liabilities, net of current portion | 1,916,000,000 | 1,900,000,000 | 1,842,000,000 | 1,835,000,000 | 1,783,000,000 | 1,770,000,000 | 1,775,000,000 | 1,768,000,000 | 1,075,000,000 | 1,059,000,000 | 1,003,000,000 | 1,036,000,000 | 1,019,000,000 | 1,027,000,000 | 1,003,000,000 | 1,053,000,000 | 1,074,000,000 | 1,070,000,000 | 1,056,000,000 | 1,078,000,000 | 1,075,000,000 | 1,082,000,000 | 1,054,000,000 | 1,046,000,000 | 1,039,000,000 | 1,089,000,000 | 1,055,000,000 | 1,056,000,000 | 1,046,000,000 | |||||||||||||||||
other liabilities | 931,000,000 | 1,034,000,000 | 977,000,000 | 1,094,000,000 | 733,000,000 | 706,000,000 | 931,000,000 | 823,000,000 | 862,000,000 | 996,000,000 | 864,000,000 | 960,000,000 | 895,000,000 | 872,000,000 | 1,044,000,000 | 1,477,000,000 | 1,689,000,000 | 1,822,000,000 | 1,898,000,000 | 2,110,000,000 | 2,089,000,000 | 2,236,000,000 | 1,917,000,000 | 1,810,000,000 | 1,774,000,000 | 1,698,000,000 | 1,598,000,000 | 1,730,000,000 | 1,531,000,000 | 1,547,000,000 | 1,738,500,000 | 1,664,200,000 | 1,820,400,000 | 1,455,100,000 | 1,354,000,000 | 1,178,900,000 | 806,000,000 | 784,900,000 | 903,500,000 | 891,700,000 | 918,500,000 | 795,900,000 | 848,400,000 | 633,800,000 | 743,100,000 | 644,100,000 |
deferred income taxes | 1,083,000,000 | 1,120,000,000 | 1,154,000,000 | 1,205,000,000 | 1,193,000,000 | 1,208,000,000 | 1,242,000,000 | 1,296,000,000 | 1,309,000,000 | 1,296,000,000 | 1,308,000,000 | 1,327,000,000 | 1,288,000,000 | 1,313,000,000 | 1,388,000,000 | 1,345,000,000 | 1,380,000,000 | 1,374,000,000 | 1,407,000,000 | 1,444,000,000 | 1,435,000,000 | 1,425,000,000 | 1,422,000,000 | 1,415,000,000 | 1,487,000,000 | 1,564,000,000 | 1,509,000,000 | 1,575,000,000 | 1,563,000,000 | 1,519,000,000 | 1,524,700,000 | 1,400,800,000 | 1,432,900,000 | 1,508,100,000 | 2,200,300,000 | 2,198,000,000 | 2,089,200,000 | 1,715,100,000 | 1,648,700,000 | 1,631,200,000 | 1,613,400,000 | 81,300,000 | 104,300,000 | 96,800,000 | 85,600,000 | |
total liabilities | 19,589,000,000 | 20,456,000,000 | 20,504,000,000 | 20,598,000,000 | 20,057,000,000 | 19,789,000,000 | 20,032,000,000 | 19,898,000,000 | 18,310,000,000 | 18,661,000,000 | 18,413,000,000 | 18,455,000,000 | 18,215,000,000 | 18,478,000,000 | 18,518,000,000 | 18,845,000,000 | 19,211,000,000 | 19,393,000,000 | 18,820,000,000 | 18,982,000,000 | 18,855,000,000 | 19,056,000,000 | 18,618,000,000 | 18,164,000,000 | 18,877,000,000 | 18,101,000,000 | 18,186,000,000 | 17,765,000,000 | 17,520,000,000 | 16,523,000,000 | 16,590,900,000 | 16,390,500,000 | 16,517,100,000 | 16,662,900,000 | 16,354,300,000 | 16,065,700,000 | 13,928,100,000 | 12,339,300,000 | 12,377,300,000 | 12,306,400,000 | 12,320,800,000 | 12,201,400,000 | 12,432,900,000 | 12,186,400,000 | 12,561,700,000 | 13,543,800,000 |
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2026 and december 31, 2025; 347,325,114 shares issued and outstanding at march 31, 2026; 346,323,165 shares issued and outstanding at december 31, 2025 | 2,902,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 1,903,000,000 | 1,795,000,000 | 1,902,000,000 | 1,794,000,000 | 1,811,000,000 | 1,860,000,000 | 1,794,000,000 | 1,734,000,000 | 1,640,000,000 | 1,599,000,000 | 1,268,000,000 | 1,198,000,000 | 1,134,000,000 | 1,121,000,000 | 1,062,000,000 | 871,000,000 | 804,000,000 | 791,000,000 | 779,000,000 | 728,000,000 | 635,000,000 | 622,000,000 | 692,000,000 | 708,000,000 | 761,000,000 | 775,000,000 | 762,000,000 | 704,000,000 | 692,000,000 | 674,000,000 | 626,000,000 | 607,800,000 | 553,900,000 | 650,600,000 | 541,100,000 | 497,600,000 | 453,300,000 | 445,700,000 | 367,400,000 | 318,800,000 | 263,300,000 | 245,800,000 | 220,500,000 | 190,400,000 | 201,300,000 | |
accumulated other comprehensive income | -1,062,000,000 | -1,020,000,000 | -1,023,000,000 | -946,000,000 | -1,125,000,000 | -1,107,000,000 | -858,000,000 | -804,000,000 | -747,000,000 | -706,000,000 | -627,000,000 | -591,000,000 | -716,000,000 | -679,000,000 | -713,000,000 | -586,000,000 | -573,000,000 | -710,000,000 | -753,000,000 | -679,000,000 | -719,000,000 | -854,000,000 | -997,000,000 | -1,025,000,000 | -1,113,000,000 | -763,000,000 | -864,000,000 | -717,000,000 | -775,000,000 | -800,000,000 | -596,300,000 | -647,400,000 | -572,500,000 | -475,700,000 | -425,100,000 | -578,100,000 | -666,600,000 | -698,300,000 | -594,900,000 | -540,400,000 | -568,700,000 | -733,700,000 | -561,100,000 | -420,300,000 | -440,000,000 | -111,700,000 |
total restaurant brands international inc. shareholders’ equity | 3,743,000,000 | 3,634,000,000 | 3,381,000,000 | 3,317,000,000 | 3,116,000,000 | 3,110,000,000 | 3,236,000,000 | 3,068,000,000 | 2,969,000,000 | 2,866,000,000 | 2,908,000,000 | 2,854,000,000 | 2,575,000,000 | 2,499,000,000 | 2,313,000,000 | 2,214,000,000 | 2,290,000,000 | 2,237,000,000 | 2,516,000,000 | 2,561,000,000 | 2,370,000,000 | 2,167,000,000 | 2,343,000,000 | 2,285,000,000 | 2,185,000,000 | 2,490,000,000 | 2,358,000,000 | 1,857,000,000 | 1,729,000,000 | 1,611,000,000 | 2,185,400,000 | 2,076,800,000 | 2,078,000,000 | 2,226,400,000 | 2,135,600,000 | 1,922,500,000 | 1,773,700,000 | 1,702,500,000 | 1,708,300,000 | 1,701,600,000 | 1,602,400,000 | 1,336,600,000 | 1,454,000,000 | 1,544,500,000 | 1,527,700,000 | 1,870,900,000 |
noncontrolling interests | 1,548,000,000 | 1,525,000,000 | 1,784,000,000 | 1,773,000,000 | 1,708,000,000 | 1,733,000,000 | 1,803,000,000 | 1,883,000,000 | 1,866,000,000 | 1,864,000,000 | 1,756,000,000 | 1,824,000,000 | 1,736,000,000 | 1,769,000,000 | 1,726,000,000 | 1,695,000,000 | 1,671,000,000 | 1,616,000,000 | 1,592,000,000 | 1,698,000,000 | 1,632,000,000 | 1,554,000,000 | 1,572,000,000 | 1,567,000,000 | 1,567,000,000 | 1,769,000,000 | 1,705,000,000 | 2,103,000,000 | 2,044,000,000 | 2,007,000,000 | 2,209,000,000 | 2,147,500,000 | 2,164,400,000 | 2,334,200,000 | 2,140,600,000 | 1,951,700,000 | 1,823,600,000 | 1,786,100,000 | 1,810,800,000 | 1,816,800,000 | 1,736,300,000 | 1,576,100,000 | 1,850,800,000 | 1,999,800,000 | 1,989,000,000 | 2,452,300,000 |
total shareholders’ equity | 5,291,000,000 | 5,159,000,000 | 5,165,000,000 | 5,090,000,000 | 4,824,000,000 | 4,843,000,000 | 5,039,000,000 | 4,951,000,000 | 4,835,000,000 | 4,730,000,000 | 4,664,000,000 | 4,678,000,000 | 4,311,000,000 | 4,268,000,000 | 4,039,000,000 | 3,909,000,000 | 3,961,000,000 | 3,853,000,000 | 4,108,000,000 | 4,259,000,000 | 4,002,000,000 | 3,721,000,000 | 3,915,000,000 | 3,852,000,000 | 3,752,000,000 | 4,259,000,000 | 4,063,000,000 | 3,960,000,000 | 3,773,000,000 | 3,618,000,000 | 4,394,400,000 | 4,224,300,000 | 4,242,400,000 | 4,560,600,000 | 4,276,200,000 | 3,874,200,000 | 3,597,300,000 | 3,488,600,000 | 3,519,100,000 | 3,518,400,000 | 3,338,700,000 | 2,912,700,000 | 3,304,800,000 | 3,544,300,000 | 3,516,700,000 | 4,323,200,000 |
total liabilities and shareholders’ equity | 24,880,000,000 | 25,615,000,000 | 25,669,000,000 | 25,688,000,000 | 24,881,000,000 | 24,632,000,000 | 25,071,000,000 | 24,849,000,000 | 23,145,000,000 | 23,391,000,000 | 23,077,000,000 | 23,133,000,000 | 22,526,000,000 | 22,746,000,000 | 22,557,000,000 | 22,754,000,000 | 23,172,000,000 | 23,246,000,000 | 22,928,000,000 | 23,241,000,000 | 22,857,000,000 | 22,777,000,000 | 22,533,000,000 | 22,016,000,000 | 22,629,000,000 | 22,360,000,000 | 22,249,000,000 | 21,725,000,000 | 21,293,000,000 | 20,141,000,000 | 20,985,300,000 | 20,614,800,000 | 20,759,500,000 | |||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2025 and december 31, 2024; 346,323,165 shares issued and outstanding at december 31, 2025; 324,426,589 shares issued and outstanding at december 31, 2024 | 2,859,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2025 and december 31, 2024; 327,807,087 shares issued and outstanding at september 30, 2025; 324,426,589 shares issued and outstanding at december 31, 2024 | 2,502,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2025 and december 31, 2024; 327,777,360 shares issued and outstanding at june 30, 2025; 324,426,589 shares issued and outstanding at december 31, 2024 | 2,469,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2025 and december 31, 2024; 327,629,161 shares issued and outstanding at march 31, 2025; 324,426,589 shares issued and outstanding at december 31, 2024 | 2,430,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2024 and december 31, 2023; 324,426,589 shares issued and outstanding at december 31, 2024; 312,454,851 shares issued and outstanding at december 31, 2023 | 2,357,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2024 and december 31, 2023; 323,704,500 shares issued and outstanding at september 30, 2024; 312,454,851 shares issued and outstanding at december 31, 2023 | 2,300,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2024 and december 31, 2023; 316,897,975 shares issued and outstanding at june 30, 2024; 312,454,851 shares issued and outstanding at december 31, 2023 | 2,138,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2024 and december 31, 2023; 316,382,439 shares issued and outstanding at march 31, 2024; 312,454,851 shares issued and outstanding at december 31, 2023 | 2,076,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2023 and december 31, 2022; 312,454,851 shares issued and outstanding at december 31, 2023; 307,142,436 shares issued and outstanding at december 31, 2022 | 1,973,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2023 and december 31, 2022; 317,837,606 shares issued and outstanding at september 30, 2023; 307,142,436 shares issued and outstanding at december 31, 2022 | 2,267,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2023 and december 31, 2022; 312,203,465 shares issued and outstanding at june 30, 2023; 307,142,436 shares issued and outstanding at december 31, 2022 | 2,247,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
net investment in property leased to franchisees | 83,000,000 | 82,000,000 | 83,000,000 | 82,000,000 | 82,000,000 | 80,000,000 | 79,000,000 | 80,000,000 | 67,000,000 | 66,000,000 | 63,000,000 | 62,000,000 | 49,000,000 | 48,000,000 | 47,000,000 | 47,000,000 | 50,000,000 | 54,000,000 | 58,000,000 | 61,800,000 | 66,900,000 | 71,300,000 | 76,100,000 | 81,500,000 | 85,300,000 | 91,900,000 | 100,100,000 | 106,500,000 | 111,200,000 | 117,200,000 | 123,400,000 | 130,800,000 | 135,100,000 | 140,500,000 | ||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2023 and december 31, 2022; 311,171,545 shares issued and outstanding at march 31, 2023; 307,142,436 shares issued and outstanding at december 31, 2022 | 2,157,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2022 and december 31, 2021; 307,142,436 shares issued and outstanding at december 31, 2022; 309,025,068 shares issued and outstanding at december 31, 2021 | 2,057,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2022 and december 31, 2021; 305,859,367 shares issued and outstanding at september 30, 2022; 309,025,068 shares issued and outstanding at december 31, 2021 | 1,964,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2022 and december 31, 2021; 305,743,537 shares issued and outstanding at june 30, 2022; 309,025,068 shares issued and outstanding at december 31, 2021 | 1,929,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2022 and december 31, 2021; 308,684,403 shares issued and outstanding at march 31, 2022; 309,025,068 shares issued and outstanding at december 31, 2021 | 2,059,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2021 and december 31, 2020; 309,025,068 shares issued and outstanding at december 31, 2021; 304,718,749 shares issued and outstanding at december 31, 2020 | 2,156,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2021 and december 31, 2020; 315,065,839 shares issued and outstanding at september 30, 2021; 304,718,749 shares issued and outstanding at december 31, 2020 | 2,490,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2021 and december 31, 2020; 308,040,537 shares issued and outstanding at june 30, 2021; 304,718,749 shares issued and outstanding at december 31, 2020 | 2,512,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2021 and december 31, 2020; 306,959,241 shares issued and outstanding at march 31, 2021; 304,718,749 shares issued and outstanding at december 31, 2020 | 2,454,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2020 and december 31, 2019; 304,718,749 shares issued and outstanding at december 31, 2020; 298,281,081 shares issued and outstanding at december 31, 2019 | 2,399,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2020 and december 31, 2019; 303,877,203 shares issued and outstanding at september 30, 2020; 298,281,081 shares issued and outstanding at december 31, 2019 | 2,648,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2020 and december 31, 2019; 302,623,813 shares issued and outstanding at june 30, 2020; 298,281,081 shares issued and outstanding at december 31, 2019 | 2,602,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
current portion of long term-debt and finance leases | 103,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2020 and december 31, 2019; 299,767,716 shares issued and outstanding at march 31, 2020; 298,281,081 shares issued and outstanding at december 31, 2019 | 2,537,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
current portion of long term debt and finance leases | 101,000,000 | 776,000,000 | 92,000,000 | 94,000,000 | ||||||||||||||||||||||||||||||||||||||||||
term debt, net of current portion | 11,759,000,000 | 11,568,000,000 | 11,737,000,000 | 11,747,000,000 | 11,823,000,000 | 11,766,800,000 | 11,776,000,000 | 11,788,100,000 | 11,800,900,000 | 11,303,600,000 | 11,252,900,000 | 9,531,500,000 | 8,410,200,000 | 8,421,300,000 | 8,425,200,000 | 8,465,600,000 | 8,462,300,000 | 8,471,700,000 | 8,651,800,000 | 8,961,000,000 | 8,936,700,000 | |||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2019 and december 31, 2018; 298,281,081 shares issued and outstanding at december 31, 2019; 251,532,493 shares issued and outstanding at december 31, 2018 | 2,478,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2019 and december 31, 2018; 298,095,767 shares issued and outstanding at september 30, 2019; 251,532,493 shares issued and outstanding at december 31, 2018 | 2,460,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2019 and december 31, 2018; 255,630,895 shares issued and outstanding at june 30, 2019; 251,532,493 shares issued and outstanding at december 31, 2018 | 1,870,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2019 and december 31, 2018; 253,828,112 shares issued and outstanding at march 31, 2019; 251,532,493 shares issued and outstanding at december 31, 2018 | 1,812,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
current portion of long term debt and capital leases | 91,000,000 | 79,600,000 | 78,800,000 | 78,800,000 | 78,200,000 | 77,500,000 | 76,300,000 | 110,100,000 | 93,900,000 | 94,100,000 | 94,900,000 | 57,600,000 | 56,100,000 | 56,500,000 | 46,300,000 | 39,100,000 | 80,100,000 | |||||||||||||||||||||||||||||
capital leases, net of current portion | 226,000,000 | 240,600,000 | 231,100,000 | 236,600,000 | 243,800,000 | 238,700,000 | 231,200,000 | 226,500,000 | 218,400,000 | 213,900,000 | 211,600,000 | 213,600,000 | 203,400,000 | 207,900,000 | 161,400,000 | 161,500,000 | 175,700,000 | |||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2018 and december 31, 2017; 251,532,493 shares issued and outstanding at december 31, 2018; 243,899,476 shares issued and outstanding at december 31, 2017 | 1,737,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2018 and december 31, 2017; 251,120,351 shares issued and outstanding at september 30, 2018; 243,899,476 shares issued and outstanding at december 31, 2017 | 2,155,700,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2018 and december 31, 2017; 249,567,271 shares issued and outstanding at june 30, 2018; 243,899,476 shares issued and outstanding at december 31, 2017 | 2,116,400,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2018 and december 31, 2017; 249,101,633 shares issued and outstanding at march 31, 2018; 243,899,476 shares issued and outstanding at december 31, 2017 | 2,096,600,000 | |||||||||||||||||||||||||||||||||||||||||||||
advertising fund restricted assets | 83,300,000 | 110,800,000 | 92,800,000 | 85,700,000 | 57,700,000 | 57,700,000 | 44,700,000 | 50,900,000 | 57,500,000 | 58,600,000 | 54,000,000 | 44,400,000 | 53,000,000 | |||||||||||||||||||||||||||||||||
derivative assets | 659,800,000 | 717,900,000 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable preferred shares and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
advertising fund liabilities | 110,800,000 | 154,100,000 | 120,700,000 | 137,900,000 | 83,300,000 | 112,700,000 | 87,300,000 | 78,700,000 | 48,400,000 | 53,100,000 | 48,300,000 | 40,200,000 | 45,600,000 | |||||||||||||||||||||||||||||||||
redeemable preferred shares; no par value; 68,530,939 shares authorized, issued and outstanding at december 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2017 and december 31, 2016; 243,899,476 shares issued and outstanding at december 31, 2017; 234,236,678 shares issued and outstanding at december 31, 2016 | 2,051,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable preferred shares and shareholders’ equity | 21,223,500,000 | 23,927,500,000 | 23,236,900,000 | 20,822,400,000 | 19,124,900,000 | 19,193,400,000 | 19,121,800,000 | 18,956,500,000 | 18,411,100,000 | 19,034,700,000 | 19,027,700,000 | 19,375,400,000 | 21,164,000,000 | |||||||||||||||||||||||||||||||||
redeemable preferred shares; no par value; 68,530,939 shares authorized, issued and outstanding at september 30, 2017 and december 31, 2016 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2017 and december 31, 2016; 237,278,477 shares issued and outstanding at september 30, 2017; 234,236,678 shares issued and outstanding at december 31, 2016 | 2,019,600,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; no par value; 68,530,939 shares authorized, issued and outstanding at june 30, 2017 and december 31, 2016 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2017 and december 31, 2016; 236,247,377 shares issued and outstanding at june 30, 2017; 234,236,678 shares issued and outstanding at december 31, 2016 | 2,003,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; no par value; 68,530,939 shares authorized, issued and outstanding at march 31, 2017 and december 31, 2016 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2017 and december 31, 2016; 235,479,654 shares issued and outstanding at march 31, 2017; 234,236,678 shares issued and outstanding at december 31, 2016 | 1,987,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; no par value; 68,530,939 shares authorized, issued and outstanding at december 31, 2016 and december 31, 2015 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2016 and 2015; 234,236,678 shares issued and outstanding at december 31, 2016; 225,707,588 shares issued and outstanding at december 31, 2015 | 1,955,100,000 | |||||||||||||||||||||||||||||||||||||||||||||
trade and notes receivable, net of allowance of 14.1 million and 14.2 million, respectively | 374,300,000 | |||||||||||||||||||||||||||||||||||||||||||||
inventories and other current assets | 170,800,000 | 217,500,000 | 229,800,000 | 132,200,000 | 154,700,000 | 196,900,000 | 198,700,000 | 194,900,000 | ||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; 43.775848 par value; 68,530,939 shares authorized, issued and outstanding at september 30, 2016 and december 31, 2015 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at september 30, 2016 and december 31, 2015; 234,097,876 shares issued and outstanding at september 30, 2016; 225,707,588 shares issued and outstanding at december 31, 2015 | 1,935,800,000 | |||||||||||||||||||||||||||||||||||||||||||||
trade and notes receivable, net of allowance of 13.9 million and 14.2 million, respectively | 380,200,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; 43.775848 par value; 68,530,939 shares authorized, issued and outstanding at june 30, 2016 and december 31, 2015 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at june 30, 2016 and december 31, 2015; 233,740,606 shares issued and outstanding at june 30, 2016; 225,707,588 shares issued and outstanding at december 31, 2015; | 1,923,200,000 | |||||||||||||||||||||||||||||||||||||||||||||
trade and notes receivable, net of allowance of 15.5 million and 14.2 million, respectively | 366,400,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; 43.775848 par value; 68,530,939 shares authorized, issued and outstanding at march 31, 2016 and december 31, 2015 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at march 31, 2016 and december 31, 2015; 233,004,921 shares issued and outstanding at march 31, 2016; 225,707,588 shares issued and outstanding at december 31, 2015; | 1,907,800,000 | |||||||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents | 84,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
trade and notes receivable, net of allowance of 14.2 million and 20.1 million, respectively | 422,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
accrued advertising | 45,200,000 | 47,400,000 | 39,000,000 | 35,700,000 | 25,900,000 | |||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; 43.775848 par value; 68,530,939 shares authorized, issued and outstanding at december 31, 2015 and december 31, 2014 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value; unlimited shares authorized at december 31, 2015 and december 31, 2014; 225,707,588 shares issued and outstanding at december 31, 2015; 202,052,741 shares issued and outstanding at december 31, 2014 | 1,824,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
trade and notes receivable, net of allowance of 11.7 million and 20.1 million, respectively | 371,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; 43.775848 par value; 68,530,939 shares authorized, issued and outstanding at september 30, 2015 and december 31, 2014 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares; no par value; unlimited shares authorized; 202,411,121 shares issued and outstanding at september 30, 2015; 202,052,741 shares issued and outstanding at december 31, 2014 | 1,794,600,000 | |||||||||||||||||||||||||||||||||||||||||||||
trade and notes receivable, net of allowance of 14.8 million and 20.1 million, respectively | 360,200,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; 43.775848 par value; 68,530,939 shares authorized, issued and outstanding at june 30, 2015 and december 31, 2014 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares; no par value; unlimited shares authorized; 202,411,121 shares issued and outstanding at june 30, 2015; 202,052,741 shares issued and outstanding at december 31, 2014 | 1,774,400,000 | |||||||||||||||||||||||||||||||||||||||||||||
trade and notes receivable, net of allowance of 18.0 million and 20.1 million, respectively | 361,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; 43.775848 par value; 68,530,939 shares authorized, issued and outstanding at march 31, 2015 and december 31, 2014; | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares; no par value; unlimited shares authorized; 202,304,385 shares issued and outstanding at march 31, 2015; 202,052,741 shares issued and outstanding at december 31, 2014; | 1,766,400,000 | |||||||||||||||||||||||||||||||||||||||||||||
trade and notes receivable | 439,900,000 | |||||||||||||||||||||||||||||||||||||||||||||
tim hortons notes | 1,044,800,000 | |||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred shares; 43.775848 par value; 68,530,939 shares authorized, issued and outstanding at december 31, 2014; 0 authorized, issued and outstanding at december 31, 2013 | 3,297,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
common shares, no par value at december 31, 2014, 0.01 par value at december 31, 2013, unlimited shares authorized at december 31, 2014, 2,000,000,000 shares authorized at december 31, 2013, 202,052,741 shares issued and outstanding at december 31, 2014; 352,161,950 shares issued at december 31, 2013 | 1,755,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | ||||||||||||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | 227,600,000 | |||||||||||||||||||||||||||||||||||||||||||||
treasury stock |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
net income | 445,000,000 | 155,000,000 | 436,000,000 | 263,000,000 | 221,000,000 | 361,000,000 | 357,000,000 | 399,000,000 | 328,000,000 | 726,000,000 | 364,000,000 | 351,000,000 | 277,000,000 | 336,000,000 | 530,000,000 | 346,000,000 | 270,000,000 | 262,000,000 | 329,000,000 | 391,000,000 | 271,000,000 | 139,000,000 | 223,000,000 | 164,000,000 | 224,000,000 | 257,000,000 | 351,000,000 | 257,000,000 | 246,000,000 | 301,200,000 | 249,800,000 | 314,200,000 | 278,800,000 | 578,400,000 | 246,800,000 | 243,500,000 | 166,600,000 | 301,400,000 | 238,600,000 | 247,600,000 | 168,300,000 | 184,500,000 | 183,400,000 | 92,900,000 | 50,900,000 |
net loss from discontinued operations | 119,000,000 | 4,000,000 | 1,000,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | 445,000,000 | 274,000,000 | 440,000,000 | 264,000,000 | 223,000,000 | ||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 78,000,000 | 76,000,000 | 77,000,000 | 77,000,000 | 71,000,000 | 77,000,000 | 79,000,000 | 59,000,000 | 49,000,000 | 49,000,000 | 47,000,000 | 49,000,000 | 46,000,000 | 47,000,000 | 46,000,000 | 48,000,000 | 49,000,000 | 51,000,000 | 50,000,000 | 51,000,000 | 49,000,000 | 50,000,000 | 48,000,000 | 46,000,000 | 45,000,000 | 46,000,000 | 47,000,000 | 45,000,000 | 47,000,000 | 42,500,000 | 44,900,000 | 45,600,000 | 47,000,000 | 46,200,000 | 46,200,000 | 45,300,000 | 43,400,000 | 43,100,000 | 43,300,000 | 43,600,000 | 42,100,000 | 44,200,000 | 35,700,000 | 51,200,000 | 50,900,000 |
amortization of deferred financing costs and debt issuance discount | 6,000,000 | 6,000,000 | 6,000,000 | 7,000,000 | 6,000,000 | 6,000,000 | 7,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 6,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 6,000,000 | 6,000,000 | 7,000,000 | 7,000,000 | 8,000,000 | 7,000,000 | 7,100,000 | 7,400,000 | 7,300,000 | 7,200,000 | 7,500,000 | 8,500,000 | 8,200,000 | 8,500,000 | 9,800,000 | 9,800,000 | 9,600,000 | 9,700,000 | 9,900,000 | 9,700,000 | 8,300,000 | 7,000,000 |
loss from equity method investments | -2,000,000 | 1,000,000 | -2,000,000 | -5,000,000 | -5,000,000 | 0 | 3,000,000 | -69,000,000 | -3,000,000 | -27,000,000 | 1,000,000 | 11,000,000 | 7,000,000 | 14,000,000 | 8,000,000 | 9,000,000 | 13,000,000 | -8,000,000 | 2,000,000 | -5,100,000 | -3,800,000 | 1,200,000 | -14,300,000 | -3,500,000 | -4,100,000 | 900,000 | -5,700,000 | -3,600,000 | -2,600,000 | 4,500,000 | -18,500,000 | -1,600,000 | 3,200,000 | 5,300,000 | -2,800,000 | ||||||||||
loss on remeasurement of foreign denominated transactions | -30,000,000 | 1,000,000 | 1,000,000 | 132,000,000 | 75,000,000 | -86,000,000 | 44,000,000 | -6,000,000 | -23,000,000 | 31,000,000 | -18,000,000 | -1,000,000 | 8,000,000 | 78,000,000 | -30,000,000 | -31,000,000 | -21,000,000 | -18,000,000 | -43,000,000 | -13,700,000 | -3,100,000 | -32,600,000 | 16,400,000 | 12,600,000 | 17,600,000 | 36,700,000 | 10,400,000 | -36,200,000 | -2,900,000 | -9,000,000 | 28,000,000 | 5,900,000 | 3,600,000 | 9,400,000 | 18,100,000 | ||||||||||
net losses on derivatives | -41,000,000 | -47,000,000 | -49,000,000 | -51,000,000 | -51,000,000 | -51,000,000 | -49,000,000 | -50,000,000 | -41,000,000 | -40,000,000 | -39,000,000 | -38,000,000 | -34,000,000 | -26,000,000 | -10,000,000 | 9,000,000 | 18,000,000 | 22,000,000 | 20,000,000 | -15,600,000 | -9,600,000 | -16,700,000 | 1,900,000 | 7,900,000 | 8,200,000 | 9,100,000 | 5,800,000 | 6,000,000 | 5,900,000 | 5,900,000 | 3,500,000 | 3,500,000 | 3,500,000 | 31,600,000 | 15,000,000 | ||||||||||
share-based compensation and non-cash incentive compensation expense | 35,000,000 | 38,000,000 | 32,000,000 | 33,000,000 | 48,000,000 | 48,000,000 | 37,000,000 | 41,000,000 | 46,000,000 | 53,000,000 | 49,000,000 | 47,000,000 | 45,000,000 | 43,000,000 | 34,000,000 | 32,000,000 | 27,000,000 | ||||||||||||||||||||||||||||
deferred income taxes | -49,000,000 | 116,000,000 | -27,000,000 | -7,000,000 | 15,000,000 | 11,000,000 | -26,000,000 | -8,000,000 | 18,000,000 | -383,000,000 | -7,000,000 | -12,000,000 | -28,000,000 | -31,000,000 | -16,000,000 | -40,000,000 | 11,000,000 | 10,000,000 | 14,000,000 | -88,000,000 | 11,000,000 | -100,000,000 | -31,000,000 | 74,000,000 | -39,000,000 | -15,000,000 | 38,000,000 | 22,900,000 | 64,200,000 | -39,100,000 | -19,000,000 | -739,300,000 | -25,500,000 | 7,100,000 | 15,300,000 | 45,500,000 | 24,100,000 | 82,500,000 | -22,300,000 | -54,500,000 | -38,000,000 | ||||
other non-cash adjustments | -11,000,000 | 5,000,000 | 13,000,000 | 20,000,000 | 11,000,000 | ||||||||||||||||||||||||||||||||||||||||
changes in current assets and liabilities, excluding acquisitions and dispositions: | |||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable | 30,000,000 | -23,000,000 | 6,000,000 | -87,000,000 | 15,000,000 | -50,000,000 | 48,000,000 | 15,000,000 | -6,000,000 | -61,000,000 | -57,000,000 | -21,000,000 | -8,000,000 | -17,000,000 | -97,000,000 | 50,000,000 | -46,000,000 | -3,000,000 | -6,000,000 | -7,000,000 | 24,000,000 | 53,000,000 | -47,000,000 | -130,000,000 | 94,000,000 | -46,000,000 | 9,000,000 | -30,000,000 | 14,000,000 | 19,300,000 | -36,500,000 | 20,800,000 | 15,400,000 | -30,700,000 | -27,100,000 | -20,400,000 | 47,800,000 | ||||||||
inventories and prepaids and other current assets | -5,000,000 | 9,000,000 | -46,000,000 | 9,000,000 | -39,000,000 | 29,000,000 | -13,000,000 | 7,000,000 | 7,000,000 | 6,000,000 | -4,000,000 | -25,000,000 | -20,000,000 | 6,000,000 | -40,000,000 | -5,000,000 | -22,000,000 | 15,000,000 | 2,000,000 | -1,000,000 | -4,000,000 | 11,000,000 | 7,000,000 | -15,000,000 | -13,000,000 | 19,000,000 | -24,000,000 | 3,000,000 | -13,000,000 | 9,300,000 | -700,000 | -8,600,000 | -7,000,000 | 15,400,000 | -1,400,000 | -2,700,000 | -8,400,000 | ||||||||
accounts and drafts payable | -42,000,000 | 31,000,000 | 64,000,000 | 45,000,000 | -51,000,000 | 15,000,000 | 25,000,000 | -24,000,000 | -46,000,000 | 84,000,000 | -31,000,000 | 50,000,000 | -81,000,000 | 56,000,000 | 14,000,000 | 81,000,000 | 18,000,000 | 20,000,000 | 26,000,000 | 84,000,000 | 19,000,000 | -73,000,000 | 48,000,000 | -22,000,000 | -136,000,000 | 127,000,000 | 25,000,000 | 29,000,000 | -69,000,000 | 65,000,000 | -12,600,000 | 61,400,000 | -72,800,000 | 50,300,000 | -20,900,000 | -24,100,000 | 14,600,000 | 15,700,000 | 4,400,000 | 13,400,000 | -6,000,000 | 52,400,000 | 99,500,000 | 14,900,000 | 24,400,000 |
other accrued liabilities and gift card liability | -176,000,000 | 55,000,000 | 93,000,000 | 32,000,000 | -187,000,000 | 134,000,000 | 39,000,000 | -35,000,000 | -175,000,000 | 71,000,000 | 73,000,000 | -12,000,000 | -123,000,000 | 111,000,000 | 125,000,000 | -108,000,000 | -91,000,000 | 145,000,000 | 45,000,000 | -10,000,000 | -113,000,000 | 28,000,000 | 1,000,000 | 54,000,000 | -67,000,000 | 34,000,000 | 81,000,000 | -40,000,000 | -126,000,000 | 64,600,000 | 63,800,000 | 27,300,000 | -374,700,000 | 521,500,000 | 2,800,000 | -81,600,000 | -82,600,000 | ||||||||
tenant inducements paid to franchisees | -8,000,000 | -18,000,000 | -12,000,000 | -8,000,000 | -6,000,000 | -15,000,000 | -12,000,000 | -6,000,000 | -5,000,000 | -17,000,000 | -6,000,000 | -3,000,000 | -6,000,000 | -13,000,000 | -7,000,000 | -4,000,000 | -2,000,000 | -15,000,000 | -4,000,000 | -15,000,000 | -2,000,000 | -2,000,000 | -3,000,000 | -41,000,000 | -5,000,000 | ||||||||||||||||||||
changes in other long-term assets and liabilities | -3,000,000 | 29,000,000 | -4,000,000 | -12,000,000 | -7,000,000 | ||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from continuing operations | 227,000,000 | 555,000,000 | 592,000,000 | 449,000,000 | 118,000,000 | 481,000,000 | 540,000,000 | 334,000,000 | 148,000,000 | 403,000,000 | 433,000,000 | 392,000,000 | 95,000,000 | 423,000,000 | 398,000,000 | 435,000,000 | 234,000,000 | 471,000,000 | 510,000,000 | 479,000,000 | 266,000,000 | 313,000,000 | 412,000,000 | 60,000,000 | 136,000,000 | 565,000,000 | 436,000,000 | 321,000,000 | 154,000,000 | 491,900,000 | 385,700,000 | 398,400,000 | -111,000,000 | 568,500,000 | 332,500,000 | 205,400,000 | 275,600,000 | 350,000,000 | 413,700,000 | 322,000,000 | 183,300,000 | 254,400,000 | 442,200,000 | 246,500,000 | 261,700,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | -55,000,000 | -43,000,000 | -26,000,000 | -47,000,000 | -25,000,000 | -30,000,000 | -18,000,000 | -48,000,000 | -24,000,000 | -18,000,000 | -10,000,000 | -36,000,000 | -24,000,000 | -31,000,000 | -15,000,000 | -46,000,000 | -32,000,000 | -20,000,000 | -19,000,000 | -30,000,000 | -18,000,000 | -9,000,000 | -5,000,000 | -32,700,000 | -31,700,000 | -14,600,000 | -7,000,000 | -19,800,000 | -5,200,000 | -7,600,000 | -4,100,000 | -15,500,000 | -5,400,000 | -7,200,000 | -5,600,000 | -32,400,000 | -25,900,000 | -27,600,000 | -29,400,000 |
free cash flows | 227,000,000 | 555,000,000 | 592,000,000 | 449,000,000 | 118,000,000 | 481,000,000 | 485,000,000 | 291,000,000 | 122,000,000 | 356,000,000 | 408,000,000 | 362,000,000 | 77,000,000 | 375,000,000 | 374,000,000 | 417,000,000 | 224,000,000 | 435,000,000 | 486,000,000 | 448,000,000 | 251,000,000 | 267,000,000 | 380,000,000 | 40,000,000 | 117,000,000 | 535,000,000 | 418,000,000 | 312,000,000 | 149,000,000 | 459,200,000 | 354,000,000 | 383,800,000 | -118,000,000 | 548,700,000 | 327,300,000 | 197,800,000 | 271,500,000 | 334,500,000 | 408,300,000 | 314,800,000 | 177,700,000 | 222,000,000 | 416,300,000 | 218,900,000 | 232,300,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||
payments for additions of property and equipment | -58,000,000 | -102,000,000 | -61,000,000 | -38,000,000 | -64,000,000 | ||||||||||||||||||||||||||||||||||||||||
net proceeds from disposal of assets, restaurant closures, and refranchisings | 21,000,000 | 12,000,000 | 14,000,000 | 2,000,000 | 10,000,000 | 10,000,000 | 5,000,000 | 2,000,000 | 10,000,000 | 9,000,000 | 4,000,000 | 1,000,000 | 6,000,000 | 4,000,000 | 0 | 3,000,000 | 11,000,000 | 4,000,000 | 1,000,000 | 4,000,000 | 0 | 18,000,000 | 4,000,000 | ||||||||||||||||||||||
net payments for acquisition of franchised restaurants, net of cash acquired | 0 | 0 | -1,000,000 | -151,000,000 | |||||||||||||||||||||||||||||||||||||||||
settlement/sale of derivatives | 16,000,000 | 18,000,000 | 18,000,000 | 19,000,000 | 21,000,000 | 20,000,000 | 19,000,000 | 19,000,000 | 16,000,000 | 72,000,000 | 12,000,000 | 14,000,000 | 14,000,000 | 49,000,000 | 13,000,000 | 6,000,000 | 3,000,000 | 3,000,000 | 1,000,000 | -1,000,000 | 2,000,000 | 4,000,000 | 7,000,000 | 10,000,000 | 12,000,000 | 7,000,000 | 2,000,000 | 4,000,000 | 11,000,000 | 5,800,000 | 0 | 8,200,000 | 3,000,000 | 500,000 | -200,000 | 766,800,000 | 5,200,000 | ||||||||
other investing activities | -12,000,000 | -33,000,000 | -2,000,000 | -24,000,000 | -17,000,000 | 0 | 0 | -10,000,000 | -29,000,000 | 4,000,000 | 1,000,000 | -10,000,000 | 0 | -5,000,000 | 1,000,000 | 700,000 | 100,000 | 100,000 | 100,000 | 2,800,000 | -2,600,000 | 1,100,000 | -800,000 | 1,000,000 | 200,000 | -400,000 | 2,200,000 | 1,600,000 | -200,000 | 800,000 | 1,500,000 | ||||||||||||||
net cash from investing activities from continuing operations | -33,000,000 | -105,000,000 | -11,000,000 | -18,000,000 | -184,000,000 | ||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt and finance leases | -28,000,000 | -229,000,000 | -132,000,000 | -33,000,000 | -33,000,000 | -26,000,000 | -525,000,000 | -1,615,000,000 | -24,000,000 | -13,000,000 | -11,000,000 | -36,000,000 | -32,000,000 | -24,000,000 | -26,000,000 | -21,000,000 | -25,000,000 | -1,976,000,000 | -242,000,000 | -25,000,000 | -23,000,000 | ||||||||||||||||||||||||
payment of common share dividends and partnership exchangeable unit distributions | -283,000,000 | -282,000,000 | -282,000,000 | -282,000,000 | -262,000,000 | -262,000,000 | -261,000,000 | ||||||||||||||||||||||||||||||||||||||
repurchase of common shares | -32,000,000 | -385,000,000 | 0 | 0 | -165,000,000 | -161,000,000 | -369,000,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 28,000,000 | 13,000,000 | 0 | 7,000,000 | 13,000,000 | 7,000,000 | 11,000,000 | 21,000,000 | 39,000,000 | 8,000,000 | 3,000,000 | 43,000,000 | 6,000,000 | 14,000,000 | 3,000,000 | 1,000,000 | 3,000,000 | 0 | 4,000,000 | 36,000,000 | 20,000,000 | 22,000,000 | 19,000,000 | 11,000,000 | 30,000,000 | 3,000,000 | 19,000,000 | 38,000,000 | 42,000,000 | 8,100,000 | 23,900,000 | 3,800,000 | 25,200,000 | 11,200,000 | 5,200,000 | 4,300,000 | 8,000,000 | 1,800,000 | 4,200,000 | 6,500,000 | 0 | 1,200,000 | 400,000 | ||
proceeds from derivatives | 10,000,000 | 15,000,000 | 18,000,000 | 17,000,000 | 17,000,000 | 24,000,000 | 28,000,000 | 29,000,000 | 28,000,000 | 41,000,000 | 37,000,000 | 34,000,000 | 29,000,000 | 26,000,000 | 14,000,000 | 0 | -6,000,000 | -6,000,000 | -16,000,000 | 6,000,000 | |||||||||||||||||||||||||
other financing activities | -1,000,000 | 0 | 0 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | 0 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -3,000,000 | 1,000,000 | -1,000,000 | 1,000,000 | -1,000,000 | -1,000,000 | 4,000,000 | 6,000,000 | 3,700,000 | 3,100,000 | -1,200,000 | -600,000 | -3,900,000 | -3,900,000 | -1,200,000 | -1,100,000 | -6,200,000 | -300,000 | -2,000,000 | 3,100,000 | -1,700,000 | -3,200,000 | -2,100,000 | 1,400,000 | ||||||||
net cash from financing activities from continuing operations | -306,000,000 | -484,000,000 | -397,000,000 | -290,000,000 | -265,000,000 | ||||||||||||||||||||||||||||||||||||||||
net cash from discontinued operations | -27,000,000 | -29,000,000 | 33,000,000 | -59,000,000 | -26,000,000 | ||||||||||||||||||||||||||||||||||||||||
effect of exchange rates on cash and cash equivalents | -3,000,000 | 1,000,000 | -4,000,000 | 16,000,000 | 3,000,000 | -19,000,000 | 4,000,000 | -4,000,000 | -4,000,000 | 4,000,000 | -7,000,000 | 3,000,000 | -19,000,000 | -11,000,000 | -1,000,000 | 0 | -12,000,000 | 4,000,000 | 5,000,000 | 13,000,000 | 9,000,000 | 7,000,000 | -23,000,000 | 9,000,000 | -5,000,000 | 6,000,000 | 6,000,000 | -9,600,000 | 5,200,000 | -7,300,000 | -8,300,000 | 1,300,000 | 9,400,000 | 10,000,000 | 3,300,000 | -17,000,000 | 8,400,000 | -7,700,000 | 13,900,000 | -16,300,000 | -4,400,000 | 6,200,000 | -59,000,000 | ||
increase in cash and cash equivalents, including cash classified as assets held for sale - discontinued operations | -142,000,000 | -62,000,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in cash classified as assets held for sale - discontinued operations | -9,000,000 | 19,000,000 | -33,000,000 | 29,000,000 | -81,000,000 | ||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | -151,000,000 | -43,000,000 | 158,000,000 | 234,000,000 | -107,000,000 | -90,000,000 | -171,000,000 | 97,000,000 | 180,000,000 | -145,000,000 | 232,000,000 | 108,000,000 | -57,000,000 | -192,000,000 | -686,000,000 | 11,000,000 | 199,000,000 | 3,000,000 | -359,000,000 | 379,000,000 | -958,000,000 | 965,000,000 | -199,000,000 | 704,000,000 | 126,000,000 | -11,000,000 | -230,100,000 | 156,000,000 | 135,100,000 | -245,000,000 | -2,533,700,000 | 171,600,000 | 2,511,600,000 | -536,500,000 | 186,000,000 | 276,300,000 | 172,200,000 | 68,100,000 | -217,700,000 | 286,600,000 | -333,000,000 | -781,300,000 | |||
cash and cash equivalents at beginning of period | 1,163,000,000 | 0 | 0 | 0 | 1,334,000,000 | 0 | 0 | 0 | 1,139,000,000 | 0 | 0 | 0 | 1,178,000,000 | 0 | 0 | 0 | 1,087,000,000 | 0 | 0 | 0 | 1,560,000,000 | 0 | 0 | 0 | 1,533,000,000 | 0 | 0 | 0 | 913,000,000 | -400,000 | 0 | 0 | 1,097,400,000 | 0 | 0 | 0 | 1,460,400,000 | 0 | 0 | 0 | 757,800,000 | 0 | 0 | 0 | 1,803,200,000 |
cash and cash equivalents at end of period | 1,012,000,000 | -43,000,000 | 180,000,000 | 127,000,000 | 899,000,000 | 158,000,000 | 234,000,000 | -107,000,000 | 1,049,000,000 | -171,000,000 | 97,000,000 | 180,000,000 | 1,033,000,000 | 232,000,000 | 108,000,000 | -57,000,000 | 895,000,000 | -686,000,000 | 11,000,000 | 199,000,000 | 1,563,000,000 | -359,000,000 | 379,000,000 | -958,000,000 | 2,498,000,000 | -199,000,000 | 704,000,000 | 126,000,000 | 902,000,000 | -230,500,000 | 156,000,000 | 135,100,000 | 852,400,000 | -2,533,700,000 | 171,600,000 | 2,511,600,000 | 923,900,000 | 186,000,000 | 276,300,000 | 172,200,000 | 825,900,000 | -217,700,000 | 286,600,000 | -333,000,000 | 1,021,900,000 |
supplemental cash flow disclosures: | |||||||||||||||||||||||||||||||||||||||||||||
interest paid | 137,000,000 | 200,000,000 | 154,000,000 | 207,000,000 | 153,000,000 | 216,000,000 | 179,000,000 | 220,000,000 | 170,000,000 | 217,000,000 | 164,000,000 | 217,000,000 | 163,000,000 | 169,000,000 | 109,000,000 | 134,000,000 | 75,000,000 | 123,000,000 | 83,000,000 | 126,000,000 | 72,000,000 | 148,000,000 | 81,000,000 | 130,000,000 | 104,000,000 | 151,000,000 | 141,000,000 | 152,000,000 | 140,000,000 | 150,500,000 | 136,900,000 | 144,700,000 | 128,900,000 | 107,000,000 | 134,600,000 | 125,500,000 | 80,100,000 | 121,200,000 | 86,200,000 | 117,300,000 | 82,400,000 | 122,500,000 | 61,000,000 | 136,300,000 | 88,500,000 |
income taxes paid | 137,000,000 | 81,000,000 | 84,000,000 | 95,000,000 | 190,000,000 | 31,000,000 | 76,000,000 | 99,000,000 | 87,000,000 | 106,000,000 | 38,000,000 | 85,000,000 | 61,000,000 | 98,000,000 | 57,000,000 | 78,000,000 | 42,000,000 | 67,000,000 | 47,000,000 | 46,000,000 | 96,000,000 | 104,000,000 | 103,000,000 | 12,000,000 | 48,000,000 | 77,000,000 | 44,000,000 | 82,000,000 | 45,000,000 | 59,200,000 | -200,000 | 70,000,000 | 304,000,000 | 10,900,000 | 72,400,000 | 92,800,000 | 24,100,000 | 66,000,000 | 16,700,000 | 29,000,000 | 47,600,000 | 116,500,000 | 12,200,000 | 36,700,000 | 42,900,000 |
accruals for additions of property and equipment | 28,000,000 | 3,000,000 | 28,000,000 | 4,000,000 | 18,000,000 | ||||||||||||||||||||||||||||||||||||||||
non-cash loss on early extinguishment of debt | 0 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 0 | 500,000,000 | 0 | 53,000,000 | 0 | 1,000,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||
payment of financing costs | -3,000,000 | -6,000,000 | -1,000,000 | -12,000,000 | -33,000,000 | 0 | -37,000,000 | -5,900,000 | -10,000,000 | -15,200,000 | -31,800,000 | 0 | 0 | ||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents, including cash classified as assets held for sale - discontinued operations | 98,000,000 | -354,000,000 | |||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | 127,000,000 | -435,000,000 | |||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
other | 15,000,000 | -1,000,000 | -2,000,000 | 7,000,000 | 7,000,000 | 25,000,000 | -7,000,000 | 1,000,000 | 11,000,000 | 6,000,000 | -7,000,000 | 9,000,000 | -2,000,000 | -2,000,000 | -4,000,000 | -8,000,000 | 5,000,000 | 3,000,000 | 24,000,000 | -4,000,000 | 5,000,000 | 4,000,000 | -6,000,000 | 3,000,000 | -6,100,000 | 6,800,000 | 600,000 | 3,700,000 | 5,200,000 | 3,000,000 | 6,200,000 | 3,600,000 | |||||||||||||
other long-term assets and liabilities | -13,000,000 | 1,000,000 | -15,000,000 | -14,000,000 | -102,000,000 | 4,000,000 | -199,000,000 | -159,000,000 | -8,000,000 | 21,000,000 | -5,000,000 | 12,000,000 | -91,000,000 | 6,000,000 | 13,000,000 | 20,000,000 | -24,000,000 | 14,000,000 | 41,000,000 | 14,000,000 | 61,000,000 | 22,000,000 | 43,800,000 | 2,400,000 | 3,700,000 | -6,900,000 | 60,300,000 | -7,200,000 | -7,600,000 | -5,300,000 | -19,800,000 | 3,900,000 | 11,600,000 | -1,400,000 | 5,700,000 | -9,000,000 | -1,000,000 | -24,500,000 | |||||||
net proceeds from disposal of assets, restaurant closures and refranchisings | |||||||||||||||||||||||||||||||||||||||||||||
payment for purchase of carrols restaurant group, net of cash acquired | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
net payments for acquisition of franchised restaurants | -2,000,000 | -7,000,000 | |||||||||||||||||||||||||||||||||||||||||||
payment for purchase of firehouse subs, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -44,000,000 | -57,000,000 | -528,000,000 | -31,000,000 | 22,000,000 | -3,000,000 | 2,000,000 | -20,000,000 | -47,000,000 | 1,000,000 | -1,034,000,000 | -33,000,000 | -29,000,000 | -7,000,000 | -46,000,000 | -21,000,000 | -9,000,000 | -3,000,000 | -37,000,000 | -16,000,000 | 12,000,000 | 11,000,000 | -16,300,000 | -29,200,000 | -400,000 | 1,900,000 | -5,900,000 | 6,000,000 | 766,800,000 | -1,624,700,000 | 7,600,000 | 7,500,000 | 5,000,000 | 6,800,000 | -21,500,000 | -15,500,000 | -57,200,000 | 32,700,000 | |||||||
proceeds from issuance of common shares | |||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -260,000,000 | -253,000,000 | 91,000,000 | -203,000,000 | -600,000,000 | -326,000,000 | -208,000,000 | -240,000,000 | -196,000,000 | -251,000,000 | -434,000,000 | -426,000,000 | -123,000,000 | -454,000,000 | -255,000,000 | -261,000,000 | -639,000,000 | -21,000,000 | -1,016,000,000 | 855,000,000 | -736,000,000 | 289,000,000 | -213,000,000 | -182,000,000 | -696,100,000 | -205,700,000 | -255,600,000 | -127,600,000 | -3,097,600,000 | -176,300,000 | 1,529,400,000 | 809,300,000 | -154,600,000 | -153,300,000 | -147,100,000 | -135,900,000 | -434,300,000 | -135,700,000 | -528,500,000 | -1,016,700,000 | |||||
payments for property and equipment | -55,000,000 | -43,000,000 | -26,000,000 | -47,000,000 | -25,000,000 | -30,000,000 | -18,000,000 | -48,000,000 | -24,000,000 | -18,000,000 | -10,000,000 | -36,000,000 | -24,000,000 | -31,000,000 | -15,000,000 | -46,000,000 | -32,000,000 | -20,000,000 | -19,000,000 | -30,000,000 | -18,000,000 | -9,000,000 | -5,000,000 | -32,700,000 | -31,700,000 | -14,600,000 | -7,000,000 | -19,800,000 | -5,200,000 | -7,600,000 | -4,100,000 | -15,500,000 | -5,400,000 | -7,200,000 | -5,600,000 | -32,400,000 | -25,900,000 | -27,600,000 | -29,400,000 | ||||||
net payments from acquisition of franchised restaurants | -23,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
payment of dividends on common shares and distributions on partnership exchangeable units | -245,000,000 | -249,000,000 | -249,000,000 | -249,000,000 | -243,000,000 | -243,000,000 | -243,000,000 | -244,000,000 | -241,000,000 | -244,000,000 | -246,000,000 | -245,000,000 | -239,000,000 | -243,000,000 | 0 | -484,000,000 | -232,000,000 | -232,000,000 | -230,000,000 | -207,000,000 | |||||||||||||||||||||||||
premiums paid and non-cash loss on early extinguishment of debt | 0 | 43,200,000 | |||||||||||||||||||||||||||||||||||||||||||
net payment for purchase of firehouse subs, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||
net payments in connection with purchase of firehouse subs | 0 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving line of credit and long-term debt | 533,000,000 | 0 | 500,000,000 | 1,085,000,000 | |||||||||||||||||||||||||||||||||||||||||
repayments of revolving line of credit, long-term debt and finance leases | -24,000,000 | -811,000,000 | -27,000,000 | -27,000,000 | -26,000,000 | ||||||||||||||||||||||||||||||||||||||||
repurchase of partnership exchangeable units | |||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 22,000,000 | 18,000,000 | 22,000,000 | 19,000,000 | 16,000,000 | 20,000,000 | 19,000,000 | 12,000,000 | 17,000,000 | 17,000,000 | 22,000,000 | 8,700,000 | 12,700,000 | 13,300,000 | 13,300,000 | 10,300,000 | 10,800,000 | 10,700,000 | 16,500,000 | 9,200,000 | 9,800,000 | 9,700,000 | 6,400,000 | 13,900,000 | 14,400,000 | 7,000,000 | 15,500,000 | ||||||||||||||||||
(income) income from equity method investments | 3,000,000 | 18,000,000 | 16,000,000 | 2,000,000 | 0 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||
(gain) loss on remeasurement of foreign denominated transactions | 44,000,000 | 18,000,000 | -8,000,000 | -35,000,000 | |||||||||||||||||||||||||||||||||||||||||
net (gains) losses on derivatives | 18,000,000 | 15,000,000 | 5,000,000 | -6,000,000 | -6,000,000 | -9,000,000 | -14,000,000 | -20,000,000 | |||||||||||||||||||||||||||||||||||||
(payments) proceeds from derivatives | -17,000,000 | -15,000,000 | -12,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of foreign denominated transactions | -15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 1,500,000,000 | 1,500,000,000 | 1,300,000,000 | 1,750,000,000 | 1,300,000,000 | ||||||||||||||||||||||||||||||||||||||||
net payment for purchase of popeyes, net of cash acquired | 0 | 0 | 0 | -1,635,900,000 | |||||||||||||||||||||||||||||||||||||||||
payments in connection with redemption of preferred shares | 100,000 | 0 | -26,500,000 | -33,600,000 | |||||||||||||||||||||||||||||||||||||||||
payment of dividends on common and preferred shares and distributions on partnership exchangeable units | -210,900,000 | -210,100,000 | -210,100,000 | -96,900,000 | -211,600,000 | -155,300,000 | -150,700,000 | -145,900,000 | |||||||||||||||||||||||||||||||||||||
proceeds from disposal of assets, restaurant closures and refranchisings | |||||||||||||||||||||||||||||||||||||||||||||
return of investment on direct financing leases | 3,700,000 | 4,000,000 | 4,100,000 | 4,200,000 | 4,100,000 | 4,000,000 | 3,700,000 | 4,100,000 | 4,100,000 | 4,400,000 | 4,000,000 | 4,100,000 | 4,200,000 | 4,100,000 | 4,000,000 | 4,000,000 | |||||||||||||||||||||||||||||
repayments of long-term debt and capital leases | -8,100,000 | -22,600,000 | -21,600,000 | -21,700,000 | -1,051,500,000 | -1,312,300,000 | -57,800,000 | -319,900,000 | |||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||
supplemental cashflow disclosures: | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of assets, restaurant closures, and refranchisings | 1,800,000 | 1,600,000 | 10,000,000 | 2,800,000 | 6,800,000 | ||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||
advertising fund restricted assets and fund liabilities | -16,800,000 | 16,800,000 | -25,900,000 | 27,200,000 | |||||||||||||||||||||||||||||||||||||||||
redemption of preferred shares | |||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of property with capital lease obligations | 13,100,000 | 5,300,000 | 4,000,000 | 13,700,000 | 9,600,000 | 14,200,000 | 2,900,000 | 5,400,000 | 6,300,000 | 2,500,000 | 3,400,000 | 4,500,000 | |||||||||||||||||||||||||||||||||
non-cash loss on extinguishment of debt | 17,900,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 400,000 | 39,900,000 | -300,000 | |||||||||||||||||||||||||||||||||||||||||
net payment for purchase of tim hortons, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of preferred shares | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option/warrant exercises | |||||||||||||||||||||||||||||||||||||||||||||
amortization of defined benefit pension and postretirement items | -700,000 | -600,000 | -600,000 | ||||||||||||||||||||||||||||||||||||||||||
net losses on refranchisings and dispositions of assets | 1,000,000 | -400,000 | 9,400,000 | 11,200,000 | -5,200,000 | -1,800,000 | 1,200,000 | ||||||||||||||||||||||||||||||||||||||
bad debt expense (recoveries) | 600,000 | -400,000 | -300,000 | 3,200,000 | 200,000 | -1,500,000 | 2,200,000 | ||||||||||||||||||||||||||||||||||||||
acquisition accounting impact on cost of sales | 0 | -300,000 | |||||||||||||||||||||||||||||||||||||||||||
reclassification of restricted cash to cash and cash equivalents | 0 | 0 | 79,200,000 | ||||||||||||||||||||||||||||||||||||||||||
trade and notes receivable | -1,400,000 | -12,400,000 | 33,800,000 | -61,900,000 | -24,500,000 | 4,300,000 | 55,600,000 | ||||||||||||||||||||||||||||||||||||||
inventories and other current assets | 66,400,000 | 9,600,000 | -79,000,000 | 14,300,000 | -10,100,000 | 8,000,000 | -3,000,000 | ||||||||||||||||||||||||||||||||||||||
accrued advertising | 19,800,000 | -100,000 | -15,700,000 | 3,100,000 | 23,600,000 | 6,400,000 | -200,000 | ||||||||||||||||||||||||||||||||||||||
other accrued liabilities | -6,300,000 | -21,100,000 | 3,600,000 | -116,000,000 | 136,300,000 | 30,100,000 | 5,800,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from refranchisings, disposition of assets and restaurant closures | 4,900,000 | 6,000,000 | 7,200,000 | 2,700,000 | 6,200,000 | 6,200,000 | 4,500,000 | ||||||||||||||||||||||||||||||||||||||
settlement of derivatives | 3,400,000 | 2,600,000 | -1,100,000 | 300,000 | -40,600,000 | 52,100,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from senior notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
repayments of term debt, tim hortons notes and capital leases | -18,100,000 | -17,400,000 | -17,200,000 | -18,200,000 | -1,571,800,000 | -1,020,600,000 | |||||||||||||||||||||||||||||||||||||||
dividends paid on common shares and preferred shares | -136,700,000 | -131,900,000 | -128,300,000 | -123,600,000 | -114,300,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of shares | 0 | 0 | 0 | 2,100,000 | |||||||||||||||||||||||||||||||||||||||||
net payments for acquired and disposed franchisee operations, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from term debt | |||||||||||||||||||||||||||||||||||||||||||||
repayments of term debt, senior notes, discount notes and capital leases | |||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | |||||||||||||||||||||||||||||||||||||||||||||
investments in unconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||
amortization of cost of sales step-up | 4,700,000 | ||||||||||||||||||||||||||||||||||||||||||||
dividends paid on common stock | |||||||||||||||||||||||||||||||||||||||||||||
amortization of inventory step-up | |||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing leases |

