Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

Form 10-Q

 

 

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2015

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to                     

Commission file number: 001-36786

 

 

RESTAURANT BRANDS INTERNATIONAL INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Canada   98-1202754

(State or Other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

 

226 Wyecroft Road

Oakville, Ontario

  L6K 3X7
(Address of Principal Executive Offices)   (Zip Code)

(905) 845-6511

(Registrant’s telephone number, including area code)

 

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes   x     No   ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes   x     No   ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (check one);

 

Large accelerated filer   x    Accelerated filer   ¨
Non-accelerated filer   ¨   (Do not check if a smaller reporting company)    Smaller reporting company   ¨

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes   ¨     No   x

As of October 20, 2015, there were 202,426,801 common shares of the Registrant outstanding.

 

 

 


Table of Contents

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES

TABLE OF CONTENTS

 

         Page  
  PART I – Financial Information   

Item 1.

 

Financial Statements

     3   

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

     29   

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

     43   

Item 4.

 

Controls and Procedures

     43   
  PART II – Other Information   

Item 5.

 

Other Information

     44   

Item 6.

 

Exhibits

     45   
 

Signatures

     46   
 

Index to Exhibits

     47   

 

2


Table of Contents

PART I — Financial Information

 

Item 1. Financial Statements

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(In millions of U.S. dollars, except share data)

(unaudited)

 

    As of  
    September 30,
2015
    December 31,
2014
 
ASSETS    

Current assets:

   

Cash and cash equivalents

  $ 975.5     $ 1,803.2   

Restricted cash and cash equivalents

    —          84.5   

Trade and notes receivable, net of allowance of $11.7 million and $20.1 million, respectively

    371.5       441.2   

Inventories and other current assets, net

    154.7       172.3   

Advertising fund restricted assets

    58.6       53.0   

Deferred income taxes, net

    81.3       86.6   
 

 

 

   

 

 

 

Total current assets

    1,641.6       2,640.8   

Property and equipment, net of accumulated depreciation of $314.5 million and $225.1 million, respectively

    2,212.0        2,437.1   

Intangible assets, net

    9,408.9       10,445.1   

Goodwill

    4,617.3       5,230.1   

Net investment in property leased to franchisees

    123.4       140.5   

Other assets, net

    1,031.5       444.4   
 

 

 

   

 

 

 

Total assets

  $ 19,034.7     $ 21,338.0   
 

 

 

   

 

 

 
LIABILITIES, REDEEMABLE PREFERRED SHARES AND SHAREHOLDERS’ EQUITY    

Current liabilities:

   

Accounts and drafts payable

  $ 337.5     $ 223.0   

Accrued advertising

    47.4       25.9   

Other accrued liabilities

    608.6       335.6   

Gift card liability

    112.6       187.0   

Advertising fund liabilities

    53.1       45.5   

Current portion of long term debt and capital leases

    56.5       1,128.8   
 

 

 

   

 

 

 

Total current liabilities

    1,215.7       1,945.8   

Term debt, net of current portion

    8,471.7       8,826.5   

Capital leases, net of current portion

    207.9       243.7   

Other liabilities, net

    848.4       707.8   

Deferred income taxes, net

    1,689.2       1,982.8   
 

 

 

   

 

 

 

Total liabilities

    12,432.9       13,706.6   
 

 

 

   

 

 

 

Redeemable preferred shares; $43.775848 par value;
68,530,939 shares authorized, issued and outstanding at September 30, 2015 and December 31, 2014

    3,297.0       3,297.0   

Shareholders’ Equity:

   

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

    1,794.6       1,755.0   
   
   

Retained earnings

    220.5       231.0   

Accumulated other comprehensive income (loss)

    (561.1 )     (108.6
 

 

 

   

 

 

 

Total Restaurant Brands International Inc. shareholders’ equity

    1,454.0       1,877.4   

Noncontrolling interests

    1,850.8       2,457.0   
 

 

 

   

 

 

 

Total shareholders’ equity

    3,304.8       4,334.4   
 

 

 

   

 

 

 

Total liabilities, redeemable preferred shares and shareholders’ equity

  $ 19,034.7     $ 21,338.0   
 

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

3


Table of Contents

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(In millions of U.S. dollars, except per share data)

(unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2015      2014     2015      2014  

Revenues:

          

Sales

   $ 545.9      $ 18.9      $ 1,613.2       $ 55.7   

Franchise and property revenues

     473.8        260.0        1,382.0         725.3   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total revenues

     1,019.7        278.9        2,995.2         781.0   

Cost of sales

     446.6         16.5        1,354.6         47.7   

Franchise and property expenses

     114.4         41.4        365.2         114.5   

Selling, general and administrative expenses

     104.3         78.3        317.3         173.5   

(Income) loss from equity method investments

     1.0         (4.1     5.7         5.8   

Other operating expenses (income), net

     9.4         145.9        82.2         155.8   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total operating costs and expenses

     675.7         278.0        2,125.0         497.3   
  

 

 

    

 

 

   

 

 

    

 

 

 

Income from operations

     344.0         0.9        870.2         283.7   

Interest expense, net

     116.0         51.3        362.3         151.9   

(Gain) loss on early extinguishment of debt

     0.4         —          40.0         —     
  

 

 

    

 

 

   

 

 

    

 

 

 

Income (loss) before income taxes

     227.6         (50.4     467.9         131.8   

Income tax expense (benefit)

     44.7         (26.9     140.7         19.8   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income (loss)

     182.9         (23.5     327.2         112.0   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income (loss) attributable to noncontrolling interests (Note 13)

     65.8         —          71.3         —     

Preferred share dividends

     67.5         —          203.7         —     
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income (loss) attributable to common shareholders

   $ 49.6       $ (23.5   $ 52.2       $ 112.0   
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings (loss) per common share:

          

Basic

   $ 0.25       $ (0.07   $ 0.26       $ 0.32   

Diluted

   $ 0.24       $ (0.07   $ 0.25       $ 0.31   

Weighted average shares outstanding

          

Basic

     202.4         352.0        202.3         351.9   

Diluted

     476.5         352.0        476.4         359.2   

Cash dividends declared per common share

   $ 0.12       $ 0.08      $ 0.31       $ 0.22   

See accompanying notes to condensed consolidated financial statements.

 

4


Table of Contents

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income (Loss)

(In millions of U.S. dollars)

(unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2015     2014     2015     2014  

Net income (loss)

   $ 182.9      $ (23.5   $ 327.2      $ 112.0   

Foreign currency translation adjustment

     (644.8     (109.0     (1,543.5     (118.7

Net change in fair value of net investment hedges, net of tax of $(51.8), $(13.6), $(94.6) and $(14.2)

     345.9        21.4        572.0        22.4   

Net change in fair value of cash flow hedges, net of tax of $11.8, $8.7, $33.1 and $51.1

     (33.6     (13.8     (92.6     (80.7

Amounts reclassified to earnings of cash flow hedges, net of tax of $0, $4.3, $(7.3) and $2.7

     0.2        (6.7     19.2        (4.1

Pension and post-retirement benefit plans, net of tax of $0, $0, $0.1 and $0

     —          —          (0.1     —     

Amortization of prior service (credits) costs, net of tax of $0.3, $0.3, $0.8 and $0.8

     (0.4     (0.4     (1.3     (1.3

Amortization of actuarial (gains) losses, net of tax of $(0.3), $0, $(0.8) and $0

     0.4        (0.1     1.3        (0.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss)

     (332.3     (108.6     (1,045.0     (182.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

     (149.4     (132.1     (717.8     (70.6

Comprehensive income (loss) attributable to noncontrolling interests

     (122.6     —          (521.2     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss) attributable to common shareholders

   $ (26.8   $ (132.1   $ (196.6   $ (70.6
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

5


Table of Contents

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Shareholders’ Equity

(In millions of U.S. dollars, except per share data)

(unaudited)

 

     Issued Common Shares      Retained     Accumulated
Other
Comprehensive
    Noncontrolling        
     Shares      Amount      Earnings     Income (Loss)     Interest     Total  

Balances at December 31, 2014

     202.1      $ 1,755.0      $ 231.0     $ (108.6 )   $ 2,457.0      $ 4,334.4   

Stock option exercises

     0.2        2.4        —          —          —          2.4   

Share-based compensation

     —           20.1        —          —          —          20.1   

Issuance of shares

     0.1        6.9        —          —          —          6.9   

Modification of equity awards

     —           10.2        —          —          —          10.2   

Dividend declared on common shares ($0.31 per share)

     —           —           (62.7 )     —          —          (62.7

Distributions declared by Partnership on partnership exchangeable units ($0.31 per unit) (Note 13)

     —           —           —          —          (82.2     (82.2

Preferred share dividends

     —           —           (203.7 )     —          —          (203.7

Restaurant VIE distributions

     —           —           —          —          (2.8     (2.8

Net income (loss)

     —           —           255.9       —          71.3        327.2   

Other comprehensive income (loss)

     —           —           —          (452.5 )     (592.5     (1,045.0
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balances at September 30, 2015

     202.4      $ 1,794.6      $ 220.5     $ (561.1 )   $ 1,850.8      $ 3,304.8   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

6


Table of Contents

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(In millions of U.S. dollars)

(unaudited)

 

     Nine Months Ended September 30,  
     2015     2014  

Cash flows from operating activities:

    

Net income (loss)

   $ 327.2     $ 112.0   

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

    

Depreciation and amortization

     137.8       48.7   

(Gain) loss on early extinguishment of debt

     40.0       —     

Amortization of deferred financing costs and debt issuance discount

     25.0       45.7   

(Income) loss from equity method investments

     5.7       5.8   

Loss (gain) on remeasurement of foreign denominated transactions

     31.1       (22.0

Amortization of defined benefit pension and postretirement items

     —          (2.4

Net losses (gains) on derivatives

     50.1       154.5   

Net losses (gains) on refranchisings and dispositions of assets

     (5.8 )     11.8   

Bad debt expense (recoveries), net

     0.9       0.9   

Share-based compensation expense

     36.9       9.5   

Acquisition accounting impact on cost of sales

     0.5       —     

Deferred income taxes

     (114.8 )     (59.1

Changes in current assets and liabilities, excluding acquisitions and dispositions:

    

Reclassification of restricted cash to cash and cash equivalents

     79.2       —     

Trade and notes receivable

     35.4       10.0   

Inventories and other current assets

     (5.1 )     10.8   

Accounts and drafts payable

     138.8       1.8   

Accrued advertising

     29.8       (22.2

Other accrued liabilities

     172.2       88.0   

Other long-term assets and liabilities

     (34.5 )     (18.2
  

 

 

   

 

 

 

Net cash provided by operating activities

     950.4       375.6   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Payments for property and equipment

     (82.9 )     (10.7

Proceeds (payments) from refranchisings, disposition of assets and restaurant closures

     16.9       (6.6

Net payments for acquired and disposed franchisee operations, net of cash acquired

     —          (3.9

Return of investment on direct financing leases

     12.1       11.6   

Settlement of derivatives, net

     11.8       —     

Other investing activities, net

     2.1       (0.2
  

 

 

   

 

 

 

Net cash provided by (used for) investing activities

     (40.0 )     (9.8
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from Senior Notes

     1,250.0       —     

Repayments of term debt, Tim Hortons Notes and capital leases

     (2,610.6 )     (57.3

Payment of financing costs

     (81.3 )     —     

Dividends paid on common shares and preferred shares

     (238.8 )     (77.4

Proceeds from stock option exercises

     1.6       0.1   

Proceeds from issuance of shares

     2.1       —     

Excess tax benefits from share-based compensation

     —          0.2   

Other financing activities

     (3.9 )     —     
  

 

 

   

 

 

 

Net cash provided by (used for) financing activities

     (1,680.9 )     (134.4
  

 

 

   

 

 

 

Effect of exchange rates on cash and cash equivalents

     (57.2 )     (4.6

Increase (decrease) in cash and cash equivalents

     (827.7 )     226.8   

Cash and cash equivalents at beginning of period

     1,803.2       786.9   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 975.5     $ 1,013.7   
  

 

 

   

 

 

 

Supplemental cashflow disclosures:

    

Interest paid

   $ 285.8     $ 82.4   

Income taxes paid

   $ 91.8     $ 28.5   

Non-cash investing and financing activities:

    

Acquisition of property with capital lease obligations

   $ 10.4     $ —     

See accompanying notes to condensed consolidated financial statements.

 

7


Table of Contents

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(Tabular amounts in millions unless noted otherwise)

Note 1. Description of Business and Organization

Description of Business

Restaurant Brands International Inc. (“RBI,” “we,” “us” and “our”) was originally formed on August 25, 2014 and continued under the laws of Canada. Pursuant to Rule 12g-3(a) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), RBI is a successor issuer to Burger King Worldwide, Inc. RBI serves as the sole general partner of Restaurant Brands International Limited Partnership (“Partnership”), the indirect parent of The TDL Group Corp. (f/k/a Tim Hortons ULC and Tim Hortons Inc.), a limited company existing under the laws of British Columbia that franchises and operates quick service restaurants serving premium coffee and other beverage and food products under the Tim Hortons® brand (“Tim Hortons”), and Burger King Worldwide, Inc., a Delaware corporation that franchises and operates fast food hamburger restaurants principally under the Burger King® brand (“Burger King Worldwide”). We are one of the world’s largest quick service restaurant, or QSR, chains as measured by total number of restaurants. As of September 30, 2015, we franchised or owned a total of 19,514 restaurants in approximately 100 countries and U.S. territories worldwide. Approximately 100% of current Tim Hortons and Burger King system-wide restaurants are franchised.

The following table outlines our restaurant count and activity, by brand and consolidated, for the periods indicated.

 

     Tim Hortons      Burger King      System Wide  

Total restaurants – December 31, 2014

     4,671         14,372         19,043   

Openings

     205         534         739   

Closures

     (31      (237      (268
  

 

 

    

 

 

    

 

 

 

Total restaurants – September 30, 2015

     4,845         14,669         19,514   
  

 

 

    

 

 

    

 

 

 

Excluded from the table above are licensed Tim Hortons locations in the Republic of Ireland and the United Kingdom.

All references to USD or $ are to United States dollars, and all references to C$ are to Canadian dollars.

Note 2. Basis of Presentation and Consolidation

We have prepared the accompanying unaudited Condensed Consolidated Financial Statements (“Financial Statements”) in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial information. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America (“U.S. GAAP”) for complete financial statements. Therefore, the Financial Statements should be read in conjunction with the audited Consolidated Financial Statements contained in our Annual Report on Form 10-K filed with the SEC and Canadian securities regulatory authorities on March 2, 2015.

The Financial Statements include our accounts and the accounts of our wholly-owned subsidiaries. We consolidate entities in which we have a controlling financial interest, the usual condition of which is ownership of a majority voting interest. All material intercompany balances and transactions have been eliminated in consolidation. Investments in other affiliates that are owned 50% or less where we have significant influence are accounted for by the equity method.

We are the sole general partner of Partnership and, as such, we have the exclusive right, power and authority to manage, control, administer and operate the business and affairs and to make decisions regarding the undertaking and business of Partnership, subject to the terms of the partnership agreement of Partnership and applicable laws. As a result, we consolidate the results of Partnership and record a noncontrolling interest in our consolidated balance sheets and statements of operations with respect to the remaining economic interest in Partnership we do not hold.

 

8


Table of Contents

We also consider for consolidation entities in which we have certain interests, where the controlling financial interest may be achieved through arrangements that do not involve voting interests. Such an entity, known as a variable interest entity (“VIE”), is required to be consolidated by its primary beneficiary. The primary beneficiary is the entity that possesses the power to direct the activities of the VIE that most significantly impact its economic performance and has the obligation to absorb losses or the right to receive benefits from the VIE that are significant to it. Our most significant VIEs are Tim Hortons advertising funds and in entities that operate restaurants under our subsidiaries’ franchise arrangements and certain equity method investees that operate as master franchisees. Our maximum exposure to loss resulting from involvement with potential VIEs is attributable to trade and notes receivable balances, outstanding loan guarantees and future lease payments, where applicable.

We do not have any ownership interests in our franchisees’ businesses, except for investments in various entities that are accounted for under the equity method. Tim Hortons has historically entered into certain arrangements in which an operator acquires the right to operate a restaurant, but Tim Hortons owns the restaurant’s assets. In these arrangements, Tim Hortons has the ability to determine which operators manage the restaurants and for what duration. Tim Hortons previously also entered into interest-free financing in connection with a Franchise Incentive Program (“FIP”) with certain U.S. restaurant owners whereby restaurant owners finance with Tim Hortons the initial franchise fee and purchase of restaurant assets. In both operator and FIP arrangements, we perform an analysis to determine if the legal entity in which operations are conducted is a VIE and consolidate the VIE if we also determine Tim Hortons is the entity’s primary beneficiary (“Restaurant VIEs”). Additionally, Tim Hortons participates in advertising funds which, on behalf of Tim Hortons restaurants and franchise restaurants, collect contributions and administer funds for advertising and promotional programs. Tim Hortons is the sole shareholder (Canada) and sole member (U.S.) in these funds, and is the primary beneficiary of these funds (“Advertising VIEs”). As Burger King franchise and master franchise arrangements provide the franchisee and master franchise entities the power to direct the activities that most significantly impact their economic performance, we do not consider ourselves the primary beneficiary of any such entity that might be a VIE.

In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation have been included in the Financial Statements. The results for interim periods do not necessarily indicate the results that may be expected for any other interim period or for the full year.

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in our Financial Statements and notes (“Notes”) to the Financial Statements. Management adjusts such estimates and assumptions when facts and circumstances dictate. Such estimates and assumptions may be affected by volatile credit, equity, foreign currency, energy markets and declines in consumer spending. As future events and their effects cannot be determined with precision, actual results could differ significantly from these estimates.

During the nine months ended September 30, 2015, amounts previously classified as restricted cash were reclassified to cash and cash equivalents as a result of the restructuring of our banking arrangements and our intent to no longer classify this cash as restricted. This reclassification is reflected as a source of cash provided by operating activities in the condensed consolidated statement of cash flows for the nine months ended September 30, 2015.

Certain prior year amounts in the accompanying Financial Statements and Notes to the Financial Statements have been reclassified in order to be comparable with the current year classifications. These reclassifications had no effect on previously reported net income.

 

9


Table of Contents

Note 3. The Transactions

On December 12, 2014 (the “Closing Date”), a series of transactions (the “Transactions”) were completed resulting in RBI indirectly acquiring Burger King Worldwide and Tim Hortons (the “Acquisition”) for total consideration paid of $11,294.9 million. The Acquisition was accounted for as a business combination using the acquisition method of accounting and Burger King Worldwide was determined to be the accounting acquirer. The primary reason for the Acquisition was to create one of the world’s largest quick service restaurant companies.

During the three months ended September 30, 2015, we adjusted our preliminary estimate of the fair value of net assets acquired. The allocation of consideration to the net tangible and intangible assets acquired and liabilities assumed remains preliminary and reflects various revised fair value estimates and analyses as of September 30, 2015, including work performed by third-party valuation specialists. The preliminary purchase price allocation as of September 30, 2015 is presented in the tables below and remains subject to revision as valuations are finalized and we complete our review of the valuations.

 

     December 12, 2014  

Total current assets

   $ 654.9   

Property and equipment

     1,673.0   

Intangible assets

     7,819.3   

Other assets, net

     146.2   

Accounts payable

     (228.2

Advertising fund liabilities

     (49.7

Other accrued liabilities

     (211.0

Total debt and capital lease obligations

     (1,358.0

Other liabilities, net

     (375.3

Deferred income taxes, net

     (1,415.2
  

 

 

 

Total identifiable net assets

     6,656.0   

Noncontrolling interest

     (1.1

Goodwill

     4,640.0   
  

 

 

 

Total consideration

   $ 11,294.9   
  

 

 

 

The adjustments to the preliminary estimate of net assets acquired resulted in a corresponding $623.2 million decrease in estimated goodwill due to the following changes to preliminary estimates of fair value and allocation of purchase price:

 

     Increase (Decrease)
in Goodwill
 

Change in:

  

Total current assets

   $ (14.2

Property and equipment

     105.0   

Other assets

     (53.7

Other accrued liabilities

     (11.3

Other liabilities, net

     65.0   

Intangible assets

     (1,001.7

Total debt and capital lease obligations

     124.2   

Deferred income taxes, net

     163.5   
  

 

 

 

Total decrease in goodwill

   $ (623.2
  

 

 

 

All purchase price allocation adjustments have been reflected on a retrospective basis as of the Closing Date. Additionally, our results of operations were retrospectively adjusted to reflect the effects of these revisions to the preliminary purchase price allocation. We expect to continue to obtain information to assist in determining the fair value of the net assets acquired as of the Closing Date during the measurement period. Measurement period adjustments that we determine to be material will be applied retrospectively to the Closing Date.

 

10


Table of Contents

Note 4. New Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued an accounting standards update that amended accounting guidance on revenue recognition. Under this guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. An entity should disclose sufficient information to enable users of financial statements to understand the nature, timing, and uncertainty of revenue and cash flows arising from contracts with customers. In August 2015, the FASB issued an accounting standards update which deferred the effective date for adoption of the new revenue standard by one year. As such, this standard will be effective for fiscal years, and interim periods within those years, beginning after December 15, 2017. Early adoption of the accounting standard is allowed as of the original effective date, which is for fiscal years, and interim periods within those years, beginning after December 15, 2016. The accounting standards update permits the use of either the retrospective or cumulative effect transition method. We are evaluating the impact of this accounting standards update on our consolidated financial statements and related disclosures. We have not yet selected a transition method nor have we determined the effect of the accounting standards update on our ongoing financial reporting.

In February 2015, the FASB issued an accounting standards update that changed the analysis that a reporting entity must perform to determine whether it should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. This guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2015, with early adoption permitted. We are currently evaluating the impact that the adoption of this accounting standards update will have on our financial statements; however, the adoption is not expected to have a significant impact on our consolidated financial position or results of operations.

In April 2015, the FASB issued an accounting standards update that changed the presentation of debt issuance costs in financial statements. Under the new guidance, an entity presents such costs in the balance sheet as a direct deduction from the related debt liability rather than as an asset. Amortization of the costs is reported as interest expense. During the three months ended September 30, 2015, we adopted this updated standard, which required retrospective application and resulted in the reclassification of debt issuance costs of $20.5 million from Inventories and other current assets, net and $129.6 million from Other assets, net to a reduction of $150.1 million in Term debt, net of current portion in our condensed consolidated balance sheet as of December 31, 2014. Other than this change in presentation, this accounting standards update did not have an impact on our consolidated financial position, results of operations or cash flows. See Note 11, Long Term Debt for more information.

In July 2015, the FASB issued an accounting standards update to simplify the measurement of inventory and to change the measurement from lower of cost or market to lower of cost or net realizable value. The update does not apply to inventory that is measured using last-in, first out (“LIFO”) or the retail inventory method. This guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016, with early adoption permitted. We expect the adoption of this guidance to have no significant impact on our consolidated financial position or results of operations.

In September 2015, the FASB issued an accounting standards update that amended accounting guidance related to restating prior periods to reflect adjustments made to provisional amounts recognized in a business combination. The update requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined, including the cumulative effect of the change in provisional amount as if the accounting had been completed at the acquisition date. The adjustments related to previous reporting periods since the acquisition date must be disclosed by income statement line item either on the face of the income statement or in the notes. This guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2015, with early adoption permitted. The new guidance must be applied prospectively to adjustments to provisional amounts that occur after the effective date. We are currently evaluating the impact that the adoption of this accounting standards update will have on our financial statements; however, the adoption is not expected to have a significant impact on our consolidated financial position or results of operations.

 

11


Table of Contents

Note 5. Earnings (Loss) Per Share

Basic earnings (loss) per common share is determined by dividing net income (loss) attributable to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings (loss) per share is determined by dividing net income (loss) attributable to common shareholders and noncontrolling interests by the weighted average number of common shares outstanding, assuming all potentially dilutive shares were issued.

Basic and diluted earnings (loss) per share is computed using the weighted average number of shares outstanding for Burger King Worldwide shareholders for the three and nine months ended September 30, 2014, and RBI shareholders for the three and nine months ended September 30, 2015. Additionally, beginning on December 12, 2014, an economic interest in Partnership common equity is held by the holders of Class B exchangeable limited partnership units of Partnership (“Partnership exchangeable units”). From and after December 12, 2015, the one year anniversary of the effective date of the Transactions, the holders of Partnership exchangeable units will each have the right to require Partnership to exchange all or any portion of such holder’s Partnership exchangeable units on a one-for-one basis for RBI common shares, subject to RBI’s right as the general partner of Partnership, at RBI’s sole discretion, to deliver a cash payment in lieu of RBI common shares. See Note 13, Common Shareholders’ Equity .

We apply the treasury stock method to determine the dilutive weighted average common shares represented by Partnership exchangeable units and outstanding stock options, unless the effect of their inclusion is anti-dilutive. The diluted earnings (loss) per share calculation assumes conversion of 100% of the Partnership exchangeable units under the “if converted” method. Accordingly, the numerator is also adjusted to include the earnings allocated to the holders of noncontrolling interests.

Basic and diluted earnings (loss) per share are as follows (in millions, except per share information):

 

     Three Months Ended September 30,      Nine Months Ended September 30,  
     2015      2014      2015      2014  

Numerator - Basic:

           

Net income (loss) attributable to common shareholders

   $ 49.6      $ (23.5    $ 52.2      $ 112.0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Numerator - Diluted:

           

Net income (loss) attributable to common shareholders

   $ 49.6      $ (23.5    $ 52.2      $ 112.0   

Add: Net income (loss) attributable to noncontrolling interests

     64.9        —           68.4        —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Dilutive net income (loss) available to common shareholders and noncontrolling interests

   $ 114.5      $ (23.5    $ 120.6      $ 112.0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Denominator:

           

Weighted average common shares - basic

     202.4        352.0         202.3        351.9   

Exchange of noncontrolling interests for common shares

     265.0        —           265.0        —     

Effect of other dilutive securities

     9.1        —           9.1        7.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average common shares - diluted

     476.5        352.0         476.4        359.2   
  

 

 

    

 

 

    

 

 

    

 

 

 

Basic earnings (loss) per share

   $ 0.25      $ (0.07    $ 0.26      $ 0.32   

Diluted earnings (loss) per share

   $ 0.24      $ (0.07    $ 0.25      $ 0.31   

Anti-dilutive share options outstanding

     5.2        19.5         5.2        3.6   

 

12


Table of Contents

Note 6. Inventories and Other Current Assets, net

Inventories and other current assets, net consist of the following:

 

     As of  
     September 30,
2015
     December 31,
2014
 
     

Raw materials

   $ 35.2      $ 26.3   

Finished goods

     63.6        71.8   
  

 

 

    

 

 

 

Total Inventory

     98.8        98.1   

Refundable and prepaid income taxes

     18.3        18.3   

Prepaid rent

     6.5        13.4   

Prepaids and other current assets

     31.1        42.5   
  

 

 

    

 

 

 

Inventories and other current assets, net

   $ 154.7      $ 172.3   
  

 

 

    

 

 

 

Note 7. Intangible Assets, net and Goodwill

Intangible assets, net and goodwill consist of the following:

 

     As of  
     September 30, 2015      December 31, 2014  
     Gross      Accumulated
Amortization
    Net      Gross      Accumulated
Amortization
    Net  

Identifiable assets subject to amortization:

               

Franchise agreements

   $ 661.0      $ (100.7 )   $ 560.3      $ 696.8      $ (83.1 )   $ 613.7   

Favorable leases

     452.1        (98.1 )     354.0        490.7        (62.8 )     427.9   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     1,113.1        (198.8 )     914.3        1,187.5        (145.9 )     1,041.6   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Indefinite lived intangible assets:

               

Tim Hortons brand

   $ 6,380.1      $ —        $ 6,380.1      $ 7,236.5      $ —        $ 7,236.5   

Burger King brand

     2,114.5        —          2,114.5        2,167.0        —          2,167.0   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     8,494.6        —          8,494.6        9,403.5        —          9,403.5   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Intangible assets, net

        $ 9,408.9           $ 10,445.1   
       

 

 

         

 

 

 

Goodwill

   $ 4,617.3           $ 5,230.1       

We recorded amortization expense on intangible assets of $19.2 million for the three months ended September 30, 2015 and $8.3 million for the same period in the prior year. We recorded amortization expense on intangible assets of $58.8 million for the nine months ended September 30, 2015 and $25.9 million for the same period in the prior year. The increase in amortization expense from the prior year was due to amortization recorded on intangible assets acquired in connection with the Acquisition. Identifiable assets subject to amortization also decreased as a result of foreign currency translation effect. The change in the brand and goodwill balances for the nine months ended September 30, 2015 was due to foreign currency translation effect.

 

13


Table of Contents

Note 8. Other assets, net

Other assets, net consist of the following:

 

     As of  
     September 30,
2015
     December 31,
2014
 

Derivative assets - noncurrent

   $ 718.7      $ 164.8   

Equity method investments

     143.3        169.7   

Other assets

     169.5        109.9   
  

 

 

    

 

 

 

Other assets, net

   $ 1,031.5      $ 444.4   
  

 

 

    

 

 

 

Note 9. Equity Method Investments

The aggregate carrying amount of our equity method investments was $143.3 million as of September 30, 2015 and $169.7 million as of December 31, 2014 and is included as a component of other assets, net in our condensed consolidated balance sheets.

With respect to our Tim Hortons (“TH”) business, the most significant equity investment is our 50% joint-venture interest with The Wendy’s Company, which jointly holds real estate underlying Canadian combination restaurants. During the three months ended September 30, 2015, Tim Hortons received $3.4 million in cash distributions and recognized $5.2 million of contingent rent expense associated with this joint venture. During the nine months ended September 30, 2015, Tim Hortons received $9.3 million in cash distributions and recognized $15.6 million of contingent rent expense associated with this joint venture.

With respect to our Burger King (“BK”) business, most of the entities in which we have an equity interest own or franchise Burger King restaurants. Franchise and property revenues we recognized from franchisees in which we have an equity interest consist of the following:

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2015      2014      2015      2014  

Revenues from affiliates:

           

Franchise royalties

   $ 23.0      $ 21.8       $ 67.3      $ 61.6   

Property revenues

     6.7        7.0         20.9        19.7   

Franchise fees and other revenue

     2.4        2.2         5.8        5.5   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 32.1      $ 31.0       $ 94.0      $ 86.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

At September 30, 2015 and December 31, 2014, we had $15.8 million and $22.6 million, respectively, of accounts receivable from our equity method investments which were recorded in trade and notes receivable, net in our condensed consolidated balance sheets.

(Income) loss from equity method investments reflects our share of investee net income or loss. During 2015, we recorded a $10.9 million noncash dilution gain included in (income) loss from equity method investments on the issuance of capital stock by BK Brasil Operacao E Assesoria A Restaurantes S.A. (“Brazil JV”), one of our equity method investees. This issuance of capital stock reduced our ownership interest in the Brazil JV. The dilution gain reflects an adjustment to the difference between the amount of our underlying equity in the net assets of the Brazil JV before and after the issuance of capital stock.

 

14


Table of Contents

Note 10. Other Accrued Liabilities and Other Liabilities, net

Other accrued liabilities and other liabilities, net consist of the following:

 

     As of  
     September 30,
2015
     December 31,
2014
 

Current:

     

Taxes payable - current

   $ 225.5      $ 79.2  

Accrued compensation and benefits

     53.0        39.4  

Interest payable

     81.4        36.3  

Restructuring and other provisions

     15.7        29.5  

Deferred income - current

     26.4        19.8  

Closed property reserve

     11.3        15.2  

Dividend payable

     120.2        13.8  

Other

     75.1        102.4  
  

 

 

    

 

 

 

Other accrued liabilities

   $ 608.6       $ 335.6   
  

 

 

    

 

 

 

Non-current:

     

Unfavorable leases

   $ 350.1       $ 428.5   

Derivatives liabilities - noncurrent

     75.6        25.6  

Taxes payable - noncurrent

     252.5        50.3  

Accrued pension

     61.9         62.9   

Lease liability - noncurrent

     30.8        35.2  

Share-based compensation liability

     6.0        34.9  

Deferred income - noncurrent

     21.7        18.9  

Other

     49.8        51.5  
  

 

 

    

 

 

 

Other liabilities, net

   $ 848.4       $ 707.8   
  

 

 

    

 

 

 

Note 11. Long-Term Debt

Long-term debt consists of the following:

 

          As of  
    

Maturity dates

   September 30,
2015
     December 31,
2014
 

2014 Term Loan Facility (a)

   December 12, 2021    $ 5,065.5       $ 6,682.8   

2015 Senior Notes

   January 15, 2022      1,250.0         —     

2014 Senior Notes

   April 1, 2022      2,250.0         2,250.0   

Tim Hortons Notes

   various      40.9         1,044.8   

Other

   N/A      93.0         107.9   

Less: deferred financing costs

        (188.6      (150.1
     

 

 

    

 

 

 

Total debt, net

        8,510.8         9,935.4   

Less: current maturities of debt

        (39.1      (1,108.9
     

 

 

    

 

 

 

Total long-term debt

      $ 8,471.7       $ 8,826.5   
     

 

 

    

 

 

 

 

(a) Principal face amount herein is presented net of a discount of $45.1 million at September 30, 2015 and $67.2 million at December 31, 2014.

As of September 30, 2015, deferred financing costs included $137.1 million related to the 2014 Term Loan Facility (as defined below), $9.3 million related to the 2015 Senior Notes (as defined below) and $42.2 million related to the 2014 Senior Notes (as defined below). As of December 31, 2014, deferred financing costs included $104.1 million related to the 2014 Term Loan Facility and $46.0 million related to the 2014 Senior Notes.

 

15


Table of Contents

2015 Amended Credit Agreement

On May 22, 2015, two of our subsidiaries (the “Borrowers”) entered into a first amendment (the “2015 Amended Credit Agreement”) to the credit agreement dated as of October 27, 2014. Under the 2015 Amended Credit Agreement, the aggregate principal amount of secured term loans (the “2014 Term Loan Facility”) was decreased to $5,140.4 million as a result of the repayment of $1,550.0 million from the net proceeds from the offering of the 2015 Senior Notes (as defined below) and cash on hand, and the interest rate applicable to the 2014 Term Loan Facility was reduced to, at the Borrowers’ option, either (i) a base rate plus an applicable margin equal to 1.75% or (ii) a Eurocurrency rate plus an applicable margin equal to 2.75%. The 2015 Amended Credit Agreement also provides for a senior secured revolving credit facility for up to $500.0 million of revolving extensions of credit outstanding at any time (including revolving loans, swingline loans and letters of credit), the amount of which was unchanged by the May 22, 2015 amendment (the “2014 Revolving Credit Facility,” together with the 2014 Term Loan Facility, the “2014 Credit Facilities”).

Under the 2015 Amended Credit Agreement, at the Borrowers’ option, the interest rate per annum applicable to the 2014 Credit Facilities is based on a fluctuating interest rate determined by reference to either (i) a base rate determined by reference to the highest of (a) the prime rate of JPMorgan Chase Bank, N.A., (b) the federal funds effective rate plus 0.50%, (c) the Eurocurrency rate applicable for an interest period of one month plus 1.00% and (d) in respect of the 2014 Term Loan Facility, 2.00% per annum (“Base Rate Loans”), plus an applicable margin equal to 1.75% for any 2014 Term Loan Facility and 2.00% for loans under the 2014 Revolving Credit Facility, or (ii) a Eurocurrency rate determined by reference to LIBOR, adjusted for statutory reserve requirements (“Eurocurrency Rate Loans”), plus an applicable margin equal to 2.75% for any 2014 Term Loan Facility and 3.00% for loans under the 2014 Revolving Credit Facility. Borrowings under the 2014 Credit Facilities will be subject to a floor of 1.00% in the case of Eurocurrency Rate Loans and 2.00% in the case of Base Rate Loans. We have elected our applicable rate per annum as Eurocurrency rate determined by reference to LIBOR. As of September 30, 2015, the interest rate on our 2014 Term Loan Facility was 3.75%.

In connection with the 2015 Amended Credit Agreement and the related repayment on the 2014 Term Loan Facility, we recorded a $40.3 million loss on early extinguishment of debt during the nine months ended September 30, 2015. The loss on early extinguishment of debt primarily reflects the write-off of unamortized debt issuance costs and the write-off of unamortized discounts.

As of September 30, 2015, we had no amounts outstanding under the 2014 Revolving Credit Facility. Funds available under the 2014 Revolving Credit Facility may be used to repay other debt, finance debt or share repurchases, to fund acquisitions or capital expenditures and for other general corporate purposes. We have a $125.0 million letter of credit sublimit as part of the 2014 Revolving Credit Facility, which reduces our borrowing availability under this facility by the cumulative amount of outstanding letters of credit. As of September 30, 2015, we had $3.9 million of letters of credit issued against the 2014 Revolving Credit Facility and our borrowing availability was $496.1 million.

2015 Senior Notes

The Borrowers are party to an indenture, dated as of May 22, 2015 (the “2015 Senior Notes Indenture”), in connection with the issuance of $1,250.0 million of 4.625% first lien senior secured notes due January 15, 2022 (the “2015 Senior Notes”). The 2015 Senior Notes bear interest at a rate of 4.625% per annum, payable semi-annually on January 15 and July 15 of each year. No principal payments are due until maturity. The net proceeds from the offering of the 2015 Senior Notes, together with cash on hand, were used to repay $1,550.0 million of the outstanding borrowings under our 2014 Term Loan Facility and to pay related premiums, fees and expenses.

The 2015 Senior Notes are guaranteed on a senior secured basis, jointly and severally, by the Borrowers and substantially all of their Canadian and U.S. subsidiaries, including Burger King Worldwide, Tim Hortons and substantially all of their respective Canadian and U.S. subsidiaries (the “Note Guarantors”).

The 2015 Senior Notes are first lien senior secured obligations and rank (i) equal in right of payment with all of the existing and future senior debt of Borrowers and Note Guarantors, including borrowings under and guarantees of the 2014 Credit Facilities and the 2014 Senior Notes (as defined below); (ii) equal in right of payment with all of the existing and future first-priority senior secured debt of Borrowers and Note Guarantors, including the borrowings under and guarantees of the 2014 Credit Facilities, to the extent of the value of the collateral securing such debt; (iii) effectively senior in the right of payment to all of the existing and future unsecured senior debt and junior lien debt of Borrowers and Note Guarantors, including the 2014 Senior Notes, to the extent of the value of collateral securing the 2015 Senior Notes; (iv) senior in right of payment to all of the existing and future subordinated debt of Borrowers and Note Guarantors; and (v) structurally subordinated to all existing and future liabilities of the Borrowers’ non-guarantor subsidiaries.

 

16


Table of Contents

The Borrowers may redeem some or all of the 2015 Senior Notes at any time prior to October 1, 2017 at a price equal to 100% of the principal amount redeemed plus a “make whole” premium and accrued and unpaid interest, if any. The 2015 Senior Notes are redeemable at our option, in whole or in part, at any time during the twelve-month period beginning on October 1, 2017 at 102.313% of the principal amount redeemed, at any time during the twelve-month period beginning on October 1, 2018 at 101.156% of the principal amount redeemed or at any time on or after October 1, 2019 at 100.0% of the principal amount redeemed. In addition, at any time prior to October 1, 2017, up to 40% of the aggregate principal amount of the 2015 Senior Notes may be redeemed with the net proceeds of certain equity offerings, at a redemption price equal to 104.625% of the principal amount of the 2015 Senior Notes plus accrued and unpaid interest, if any, to the redemption date. In connection with any tender offer for the 2015 Senior Notes, including a change of control offer or an asset sale offer, the Borrowers will have the right to redeem the 2015 Senior Notes at a redemption price equal to the amount offered in that tender offer if not less than 90% in aggregate principal amount of the outstanding 2015 Senior Notes validly tender and do not withdraw such 2015 Senior Notes in such tender offer. If the Borrowers experience a change of control, the holders of the 2015 Senior Notes will have the right to require the Borrowers to repurchase the 2015 Senior Notes at a purchase price equal to 101% of their aggregate principal amount plus accrued and unpaid interest and Additional Amounts (as defined in the 2015 Senior Notes Indenture), if any, to the date of such repurchase.

2014 Senior Notes

At September 30, 2015, we had outstanding $2,250.0 million of 6.00% second lien senior secured notes due April 1, 2022 (the “2014 Senior Notes”).

Tim Hortons Notes

At the time of the Transactions, Tim Hortons had the following Canadian dollar denominated senior unsecured notes outstanding: (i) C$300.0 million aggregate principal amount of 4.20% Senior Unsecured Notes, Series 1, due June 1, 2017 (“Series 1 Notes”), (ii) C$450.0 million aggregate principal amount of 4.52% Senior Unsecured Notes, Series 2, due December 1, 2023 (“Series 2 Notes”) and (iii) C$450.0 million aggregate principal amount of 2.85% Senior Unsecured Notes, Series 3, due April 1, 2019 (“Series 3 Notes”) (collectively, the “Tim Hortons Notes”). During the nine months ended September 30, 2015, Tim Hortons accepted for purchase, and settled for cash, the following: (i) C$252.6 million principal amount of Series 1 Notes; (ii) C$447.4 million principal amount of Series 2 Notes and (iii) C$446.1 million principal amount of Series 3 Notes, pursuant to tender offers made following the Transactions.

At December 31, 2014, the entire outstanding amount of the Tim Hortons Notes were classified within current liabilities, as we expected to fully redeem the Tim Hortons Notes during the first quarter of 2015. At September 30, 2015, the Tim Hortons Notes that remain outstanding, and therefore not redeemed, are classified within long-term liabilities, as we intend to leave these outstanding until maturity.

On March 12, 2015, we made a mandatory prepayment on the 2014 Term Loan Facility of $42.7 million equal to the U.S. dollar equivalent of the principal amount of Tim Hortons Notes that remained outstanding after 90 days following the Closing Date.

Debt issuance costs

In connection with entering into the 2015 Amended Credit Agreement and issuing the 2015 Senior Notes, we incurred an aggregate of $80.3 million of costs that were recorded as deferred financing costs and included as a component of term debt, net of current portion within our condensed consolidated balance sheet.

 

17


Table of Contents

Interest Expense, net

Interest expense, net consists of the following:

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2015      2014      2015      2014  

2014 Term Loan Facility

   $ 52.6      $ —         $ 197.8       $ —     

2015 Senior Notes

     14.4        —           20.7         —     

2014 Senior Notes

     33.8        —           101.3         —     

Tim Hortons Notes

     0.4        —           2.8         —     

2012 Term Loan Facility

     —           12.8         —           38.3   

Interest Rate Caps

     —           2.5         —           7.0   

2010 Senior Notes

     —           19.6         —           58.8   

2011 Discount Notes

     —           13.0         —           37.9   

Amortization of deferred financing costs and debt issuance discount

     9.7        2.6         25.0        7.8   

Capital lease obligations

     5.3        1.3         15.7         4.0   

Other

     0.7        0.3         2.3         0.9   

Interest income

     (0.9 )      (0.8      (3.3      (2.8
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest expense, net

   $ 116.0      $ 51.3       $ 362.3       $ 151.9   
  

 

 

    

 

 

    

 

 

    

 

 

 

Note 12. Income Taxes

Our effective tax rate was 19.6% and 30.1% for the three and nine months ended September 30, 2015, respectively. The effective tax rate during these periods was primarily a result of the mix of income from multiple tax jurisdictions and the revaluation of certain monetary assets and liabilities due to changes in foreign currency exchange rates, partially offset by the favorable impact from a restructuring of certain legal entities.

Our effective tax rate was 53.4% and 15.0% for the three and nine months ended September 30, 2014, respectively. We recognized an income tax benefit during the three months ended September 30, 2014 as a result of generating losses before income taxes during this period. The effective tax rate during these periods was primarily a result of the mix of income from multiple tax jurisdictions and losses on derivatives, partially offset by non-deductible TH transaction and restructuring costs.

Note 13. Common Shareholders’ Equity

Noncontrolling Interests

Noncontrolling interests represent equity interests in consolidated subsidiaries that are not attributable to us. As of September 30, 2015, the holders of Partnership exchangeable units held an economic interest of approximately 56.7% in Partnership common equity through the ownership of 265,041,783 Partnership exchangeable units.

Pursuant to the terms of the partnership agreement, each Partnership exchangeable unit is entitled to a distribution from Partnership in an amount equal to any dividends or distributions that we declare and pay with respect to each of our common shares. Additionally, each holder of a Partnership exchangeable unit is entitled to vote in respect of matters on which holders of our common shares are entitled to vote through a special voting share of RBI. From and after December 12, 2015, the one year anniversary of the effective date of the Transactions, the holder of a Partnership exchangeable unit will have the right to require Partnership to exchange all or any portion of such holder’s Partnership exchangeable units for our common shares at a ratio of one common share for each Partnership exchangeable unit, subject to our right as the general partner of Partnership, in our sole discretion, to deliver a cash payment in lieu of our common shares. If we elect to make a cash payment in lieu of issuing common shares, the amount of the payment will be the weighted average trading price of the common shares on the New York Stock Exchange for the 20 consecutive trading days ending on the last business day prior to the exchange date.

We adjust the net income (loss) in our condensed consolidated statement of operations to exclude the noncontrolling interests’ proportionate share of results. Also, we present the proportionate share of equity attributable to the noncontrolling interests as a separate component of shareholders’ equity within our condensed consolidated balance sheet.

 

18


Table of Contents

Accumulated Other Comprehensive Income (Loss)

The following table displays the change in the components of accumulated other comprehensive income (loss) (“AOCI”):

 

    Derivatives     Pensions     Foreign Currency
Translation
    AOCI  

Balances at December 31, 2014

  $ 4.7      $ (4.5   $ (108.8   $ (108.6

Foreign currency translation adjustment

    —          —          (1,543.5     (1,543.5

Net change in fair value of derivatives, net of tax

    479.4        —          —          479.4   

Amounts reclassified to earnings of cash flow hedges, net of tax

    19.2        —          —          19.2   

Pension and post-retirement benefit plans, net of tax

    —          (0.1     —          (0.1

Amortization of prior service (credits) costs, net of tax

    —          (1.3     —          (1.3

Amortization of actuarial (gains) losses, net of tax

    —          1.3        —          1.3   

Other comprehensive income attributable to noncontrolling interests

    (282.7     —          875.2        592.5   
 

 

 

   

 

 

   

 

 

   

 

 

 

Balances at September 30, 2015

  $ 220.6      $ (4.6   $ (777.1   $ (561.1
 

 

 

   

 

 

   

 

 

   

 

 

 

The following table displays the reclassifications out of accumulated other comprehensive income (loss):

 

        Amounts Reclassified from AOCI  
    Affected Line Item in the   Three Months Ended September 30,     Nine Months Ended September 30,  

Details about AOCI Components

 

Statements of Operations

  2015     2014     2015     2014  

Gains (losses) on cash flow hedges:

         

Interest rate derivative contracts

  Interest expense, net   $ (3.5   $ (2.4   $ (8.5   $ (6.6

Interest rate derivative contracts

  Other operating expenses (income), net     —          13.4        (27.6     13.4   

Forward-currency contracts

  Cost of sales     3.3        —          9.6        —     
   

 

 

   

 

 

   

 

 

   

 

 

 
  Total before tax     (0.2     11.0        (26.5     6.8   
  Income tax (expense) benefit     —          (4.3     7.3        (2.7
   

 

 

   

 

 

   

 

 

   

 

 

 
  Net of tax   $ (0.2   $ 6.7      $ (19.2   $ 4.1   
   

 

 

   

 

 

   

 

 

   

 

 

 

Defined benefit pension:

         

Amortization of prior service credits (costs)

  SG&A (1)     0.8        0.7        2.2        2.2   

Amortization of actuarial gains(losses)

  SG&A (1)     (0.7     0.1        (2.1     0.2   
   

 

 

   

 

 

   

 

 

   

 

 

 
  Total before tax     0.1        0.8        0.1        2.4   
  Income tax (expense) benefit     (0.1     (0.3     (0.1     (0.9
   

 

 

   

 

 

   

 

 

   

 

 

 
  Net of tax   $ —        $ 0.5      $ —        $ 1.5   
   

 

 

   

 

 

   

 

 

   

 

 

 

Total reclassifications

  Net of tax   $ (0.2   $ 7.2      $ (19.2   $ 5.6   
   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Refers to selling, general and administrative expenses in the condensed consolidated statements of operations.

 

19


Table of Contents

Note 14. Fair Value Measurements

The following table presents our assets and liabilities measured at fair value on a recurring basis and the levels of inputs used to measure fair value, which include derivatives designated as cash flow hedging instruments, derivatives designated as net investment hedges, derivatives not designated as hedging instruments, investments held in a rabbi trust which consist of money market accounts and mutual funds established to fund a portion of our current and future obligations under the Burger King Executive Retirement Plan (“ERP”), and ERP liabilities as well as their location on our condensed consolidated balance sheets as of September 30, 2015 and December 31, 2014:

 

          Fair Value Measurements
at September 30, 2015
     Fair Value Measurements
at December 31, 2014
 
    

Balance Sheet Location

   (Level 1)      (Level 2)      Total      (Level 1)      (Level 2)      Total  
Assets:                     

Derivatives designated as cash flow hedges

                    

Foreign currency

   Trade and notes receivable, net    $ —         $ 4.9       $ 4.9       $ —         $ 6.0       $ 6.0   

Derivatives designated as net investment hedges

                    

Foreign currency

   Inventories and other current assets, net      —           —           —           —           2.1         2.1   

Foreign currency

   Other assets, net      —           718.7         718.7         —           75.9         75.9   

Derivatives not designated as hedging instruments

                    

Foreign currency

   Trade and notes receivable, net      —           0.7         0.7         —           —           —     

Interest rate

   Other assets, net      —           —           —           —           88.9         88.9   

Other

                    

Investments held in a rabbi trust

   Inventories and other current assets, net      0.9         —           0.9         1.1         —           1.1   

Investments held in a rabbi trust

   Other assets, net      4.1         —           4.1         5.2         —           5.2   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

      $ 5.0       $ 724.3       $ 729.3       $ 6.3       $ 172.9       $ 179.2   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Liabilities:                     

Derivatives designated as cash flow hedges

                    

Interest rate

   Other liabilities, net    $ —         $ 52.3       $ 52.3       $ —         $ 25.6       $ 25.6   

Derivatives designated as net investment hedges

                    

Foreign currency

   Other liabilities, net      —           23.3         23.3         —           —           —     

Derivatives not designated as hedging instruments

                    

Foreign currency

   Other accrued liabilities      —           0.2         0.2         —           —           —     

Other

                    

ERP liabilities

   Other accrued liabilities      —           0.9         0.9         —           1.1         1.1   

ERP liabilities

   Other liabilities, net      —           4.1         4.1         —           5.2         5.2   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities at fair value

      $ —         $ 80.8       $ 80.8       $ —         $ 31.9       $ 31.9   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Our derivatives are valued using a discounted cash flow analysis that incorporates observable market parameters, such as interest rate yield curves and currency rates, and are classified as Level 2 within the valuation hierarchy. Derivative valuations incorporate credit risk adjustments that are necessary to reflect the probability of default by us or the counterparty.

Investments held in a rabbi trust consist of money market funds and mutual funds and the fair value measurements are derived using quoted prices in active markets for the specific funds which are based on Level 1 inputs of the fair value hierarchy. The fair value measurements of the ERP liabilities are derived principally from observable market data which are based on Level 2 inputs of the fair value hierarchy.

At September 30, 2015, the fair value of our variable rate term debt and bonds was estimated at $8.7 billion, compared to a carrying amount of $8.6 billion, net of original issue discount. At December 31, 2014, the fair value of our variable rate term debt and bonds was estimated at $10.1 billion, compared to a carrying amount of $10.0 billion, net of original issue discount. Fair value of variable rate term debt and fixed rate debt was estimated using inputs based on bid and offer prices and are Level 2 inputs within the fair value hierarchy.

Certain nonfinancial assets and liabilities are measured at fair value on a nonrecurring basis. These assets and liabilities are not measured at fair value on an ongoing basis but are subject to periodic impairment tests. These items primarily include long-lived assets, goodwill, the Tim Hortons and Burger King brands and other intangible assets.

 

20


Table of Contents

Note 15. Derivative Instruments

We enter into derivative instruments for risk management purposes, including derivatives designated as cash flow hedges, derivatives designated as net investment hedges and those utilized as economic hedges. We use derivatives to manage exposure to fluctuations in interest rates and currency exchange rates. See Note 14 for fair value measurements of our derivative instruments.

Interest Rate Swaps – outstanding as of September 30, 2015

During May 2015, we entered into a series of receive-variable, pay-fixed interest rate swaps to hedge the variability in the interest payments on $2,500.0 million of our 2014 Term Loan Facility beginning May 28, 2015, through the expiration of the final swap on March 31, 2021. The notional value of the swaps is $2,500.0 million. There are six sequential interest rate swaps to achieve the hedged position. Each year on March 31, the existing interest rate swap is scheduled to expire and be immediately replaced with a new interest rate swap until the expiration of the final swap on March 31, 2021. At inception, these interest rate swaps were designated as a cash flow hedge for hedge accounting, and as such, the effective portion of unrealized changes in market value are recorded in accumulated other comprehensive income (loss) (“AOCI”) and reclassified into earnings during the period in which the hedged forecasted transaction affects earnings. Gains and losses from hedge ineffectiveness are recognized in current earnings.

Interest Rate Swaps – settled prior to September 30, 2015

The following derivative instruments were settled during May 2015. During November 2014, we entered into a series of receive-variable, pay-fixed interest rate swaps to hedge the variability in the interest payments associated with our 2014 Term Loan Facility beginning April 1, 2015, through the expiration of the final swap on March 31, 2021. The initial notional value of the swaps was $6,733.1 million, which initially aligned with the outstanding principal balance of the 2014 Term Loan Facility as of April 1, 2015, and was to be reduced quarterly in accordance with the principal repayments of the 2014 Term Loan Facility. There were six sequential interest rate swaps to achieve the hedged position. Each year on March 31, the existing interest rate swap was scheduled to expire and be immediately replaced with a new interest rate swap until the expiration of the arrangement on March 31, 2021. At inception, these interest rate swaps were designated as a cash flow hedge for hedge accounting, and as such, the effective portion of unrealized changes in market value were recorded in AOCI and reclassified into earnings during the period in which the hedged forecasted transaction affects earnings. Gains and losses from hedge ineffectiveness were recognized in earnings. During the first quarter of 2015, we temporarily discontinued hedge accounting on the entire balance of these interest rate swaps as a result of the $42.7 million mandatory prepayment of our 2014 Term Loan Facility as well as changes to forecasted cash flows and settled $42.7 million of these instruments equal to the amount of the mandatory prepayment of our 2014 Term Loan Facility. During this same period, of the remaining $6,690.4 million of notional outstanding, we re-designated $5,690.4 million of notional amount as a cash flow hedge for hedge accounting and $1,000.0 million of notional amount was not designated for hedge accounting and as such changes in fair value on this portion of the interest rate swaps were recognized in earnings. During April 2015, in order to offset the cash flows associated with our $1,000.0 million notional value receive-variable, pay-fixed interest rate swap that was not designated for hedge accounting, we entered into a pay-variable, receive-fixed mirror interest rate swap with a notional value of $1,000.0 million and a maturity date of March 31, 2021.

The following derivative instruments were settled during May 2015. During October 2014, we entered into a series of receive-variable, pay-fixed interest rate swaps with a combined initial notional value of $6,750.0 million that was amortized each quarter at the same rate of the 2014 Term Loan Facility. To offset the cash flows associated with these interest rate swaps, in November 2014 we entered into a series of receive-fixed, pay-variable mirror interest rate swaps with a combined initial notional value of $6,750.0 million that was amortized each quarter at the same rate of the 2014 Term Loan Facility. For all of these derivative instruments, each year on March 31, the existing interest rate swap was scheduled to expire and be immediately replaced with a new interest rate swap until the expiration of the arrangement on March 31, 2021. These interest rate swaps were not designated for hedge accounting and as such changes in fair value were recognized in earnings.

In connection with the interest rate swaps settled during May 2015, we paid $36.2 million that is reflected as a use of cash within investing activities in the condensed consolidated statement of cash flows for the nine months ended September 30, 2015. The net unrealized loss remaining in AOCI totaled $84.6 million at the date of settlement and will be reclassified into interest expense, net as the original hedged forecasted transaction affects earnings. The amount of pre-tax losses in AOCI as of September 30, 2015 that we expect to be reclassified into interest expense within the next 12 months is $12.7 million.

 

21


Table of Contents

Interest Rate Swaps – settled prior to December 31, 2014

During 2012, we entered into three forward-starting interest rate swaps with a total notional value of $2,300.0 million to hedge the variability of forecasted interest payments on our forecasted debt issuance attributable to changes in LIBOR. These swaps were settled during the fourth quarter of 2014. The forward-starting interest rate swaps fixed LIBOR on $1,000.0 million of floating-rate debt beginning 2015 and an additional $1,300.0 million of floating-rate debt starting 2016. During 2014, we discontinued hedge accounting on our forward-starting interest rate swaps as it was probable at the time that the forecasted transactions will not occur since we intended to repay our outstanding 2012 Term Loan Facility concurrently with the Transactions and did not anticipate issuing new debt in 2015 or 2016. Whenever hedge accounting is discontinued and the derivative remains outstanding, we continue to carry the derivative at its fair value on the balance sheet and recognize any subsequent changes in fair value in earnings. When it is no longer probable that a forecasted transaction will occur, we discontinue hedge accounting and recognize immediately in earnings any gains and losses, attributable to those forecasted transactions that are probable not to occur, that were recorded in AOCI related to the hedging relationship. Prior to the discontinuance of hedge accounting, we accounted for these swaps as cash flow hedges, and as such, the effective portion of unrealized changes in market value was recorded in AOCI and was to be reclassified into earnings during the period in which the hedged forecasted transaction affects earnings. Gains and losses from hedge ineffectiveness are recognized in earnings.

Cross-Currency Rate Swaps

To protect the value of our investments in our foreign operations against adverse changes in foreign currency exchange rates, we may, from time to time, hedge a portion of our net investment in one or more of our foreign subsidiaries by using cross-currency rate swaps. At September 30, 2015, we designated cross-currency rate swap contracts between the Canadian dollar and U.S. dollar and the Euro and U.S. dollar as net investment hedges of a portion of our equity in foreign operations in those currencies. The component of the gains and losses on our net investment in these designated foreign operations driven by changes in foreign exchange rates are economically offset by movements in the fair value of our cross currency swap contracts. The fair value of the swaps is calculated each period with changes in fair value reported in AOCI net of tax. Such amounts will remain in AOCI until the complete or substantially complete liquidation of our investment in the underlying foreign operations.

At September 30, 2015, we had outstanding cross-currency rate swaps in which we pay quarterly between 4.802% and 7.002% on a tiered payment structure per annum on the Canadian dollar notional amount of C$5,641.7 million and receive quarterly between 3.948% and 6.525% on a tiered payment structure per annum on the U.S. dollar notional amount of $5,000.0 million through the maturity date of March 31, 2021. At inception, these derivative instruments were not designated for hedge accounting and, as such, changes in fair value were initially recognized in earnings. Beginning with the closing of the Transactions on December 12, 2014, we designated these cross-currency rate swaps as hedges and began accounting for these derivative instruments as net investment hedges.

At September 30, 2015, we also had outstanding a cross-currency rate swap in which we pay quarterly fixed-rate interest payments on the Euro notional amount of €1,107.8 million and receive quarterly fixed-rate interest payments on the U.S. dollar notional amount of $1,200.0 million through the maturity date of March 31, 2021. At inception, this cross-currency rate swap was designated as a hedge and is accounted for as a net investment hedge.

During the nine months ended September 30, 2015, we terminated our cross-currency rate swaps entered into prior to the Transactions with an aggregate notional value of $315.0 million. In connection with this termination, we received $52.1 million which is reflected as a source of cash provided by investing activities in the consolidated statement of cash flows for the nine months ended September 30, 2015. The net unrealized gains totaled $31.8 million as of September 30, 2015. Such amounts will remain in AOCI until the complete or substantially complete liquidation of our investment in the underlying foreign operations. At inception, these cross-currency rate swaps were designated as a hedge and were accounted for as net investment hedges. A total notional value of $115.0 million of these swaps were contracts to exchange quarterly fixed-rate interest payments we make in Euros for quarterly fixed-rate interest payments we receive in U.S. dollars and had an original maturity of October 19, 2016. A total notional value of $200.0 million of these swaps were contracts to exchange quarterly floating-rate interest payments we make in Euros based on EURIBOR for quarterly floating-rate interest payments we receive in U.S. dollars based on LIBOR and had an original maturity of September 28, 2017. These cross-currency rate swaps also required the exchange of Euros and U.S. dollar principal payments upon maturity.

 

22


Table of Contents

Foreign Currency Exchange Contracts

We use foreign exchange derivative instruments to manage the impact of foreign exchange fluctuations on U.S. dollar purchases and payments, such as coffee made by our Canadian Tim Hortons operations. At September 30, 2015, we had outstanding forward currency contracts to manage this risk in which we sell Canadian dollars and buy U.S. dollars with a notional value of $145.9 million with maturities to October 2016. We have designated these instruments as cash flow hedges, and as such, the effective portion of unrealized changes in market value are recorded in AOCI and are reclassified into earnings during the period in which the hedged forecasted transaction affects earnings. Gains and losses from hedge ineffectiveness are recognized in current earnings.

Interest Rate Caps

During 2010, we entered into interest rate cap agreements (the “Cap Agreements”) to manage interest rate risk related to our variable rate debt. The six year Cap Agreements were a series of individual caplets that reset and settled quarterly with an original maturity of October 19, 2016, consistent with the payment dates of our LIBOR-based term debt. The Cap Agreements were designated as cash flow hedges and, to the extent they were effective in offsetting the variability of the variable rate interest payments, changes in the derivatives’ fair values were not included in earnings but were included in AOCI. At each cap maturity date, the portion of the fair value attributable to the matured cap was reclassified from AOCI into earnings as a component of interest expense, net.

During 2014, we terminated the Cap Agreements and discontinued hedge accounting for our Cap Agreements in connection with the repayment of the 2012 Term Loans, 2010 Senior Notes and 2011 Discount Notes concurrent with the Transactions.

Credit Risk

By entering into derivative instrument contracts, we are exposed to counterparty credit risk. Counterparty credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is in an asset position, the counterparty has a liability to us, which creates credit risk for us. We attempt to minimize this risk by selecting counterparties with investment grade credit ratings and regularly monitoring our market position with each counterparty.

 

23


Table of Contents

Credit-Risk Related Contingent Features

Our derivative instruments do not contain any credit-risk related contingent features.

The following tables present the required quantitative disclosures for our derivative instruments:

 

     Gain (Loss) Recognized in Other Comprehensive Income (Loss)
(effective portion)
 
     Three Months Ended September 30,      Nine Months Ended September 30,  
     2015      2014      2015      2014  

Derivatives designated as cash flow hedges:

           

Interest rate caps

   $ —         $ 0.4      $ —         $ (1.9

Interest rate swaps

   $ (53.4 )    $ (22.9 )    $ (139.3 )    $ (129.9

Forward-currency contracts

   $ 8.0      $ —         $ 13.5      $ —     

Derivatives designated as net investment hedges:

           

Cross-currency rate swaps

   $ 397.7      $ 34.9      $ 666.7      $ 36.6   

Classification on Condensed
Consolidated

Statements of Operations

   Gain (Loss) Reclassified from AOCI into Earnings  
     Three Months Ended September 30,      Nine Months Ended September 30,  
     2015      2014      2015      2014  

Interest expense, net

   $ (3.5 )    $ (2.4 )    $ (8.5 )    $ (6.6

Other operating expenses (income), net

   $ —         $ 13.4      $ (27.6 )    $ 13.4   

Cost of sales

   $ 3.3      $ —         $ 9.6      $ —     
     Gain (Loss) Recognized in other operating expenses (income), net  
     Three Months Ended September 30,      Nine Months Ended September 30,  
     2015      2014      2015      2014  

Derivatives not designated as hedging instruments:

           

Interest rate swaps

   $ —         $ 12.1      $ (12.4 )    $ 12.1   

Forward-currency contracts

   $ 1.5      $ (113.6 )    $ 4.3      $ (113.6

Ineffectiveness of cash flow hedges:

           

Interest rate swaps

   $ —         $ —         $ (1.6 )    $ —     

Note 16. Share-Based Compensation

Share-based incentive awards are provided to employees, directors and other persons who provide services to RBI and its subsidiaries under the terms of various share-based compensation plans.

We recorded $14.4 million of share-based compensation expense in selling, general and administrative expenses for the three months ended September 30, 2015 compared to $3.5 million for the three months ended September 30, 2014. We recorded $36.9 million of share-based compensation expense in selling, general and administrative expenses for the nine months ended September 30, 2015 compared to $9.5 million for the nine months ended September 30, 2014. The increase in share-based compensation was mainly due to $4.2 million and $16.6 million during the three and nine months ended September 30, 2015, respectively, related to the remeasurement of liability-classified stock options to fair value, incremental expense of $4.6 million related to a stock option modification during the three and nine months ended September 30, 2015, and additional stock options granted during 2015 and 2014.

 

24


Table of Contents

Note 17. Franchise and Property Revenues

Franchise and property revenues consist of the following:

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2015      2014      2015      2014  

Franchise royalties

   $ 242.8      $ 182.3       $ 697.8      $ 516.9   

Property revenues

     191.7        54.3         567.7        162.1   

Franchise fees and other revenue

     39.3        23.4         116.5        46.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Franchise and property revenues

   $ 473.8      $ 260.0       $ 1,382.0      $ 725.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Note 18. Other Operating Expenses (Income), net

Other operating expenses (income), net consists of the following:

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2015      2014      2015      2014  

Net losses (gains) on disposal of assets, restaurant closures and refranchisings

   $ 0.5      $ 8.4       $ (6.6 )    $ 16.3   

Litigation settlements and reserves, net

     0.1        1.6         1.8        3.8   

Net losses (gains) on derivatives

     (1.5 )      147.9         37.3        147.9   

Net losses (gains) on foreign exchange

     10.9        (18.9      45.1        (21.4

Other, net

     (0.6 )      6.9         4.6        9.2   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other operating (income) expenses, net

   $ 9.4      $ 145.9       $ 82.2      $ 155.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net losses (gains) on disposal of assets, restaurant closures and refranchisings for the nine months ended September 30, 2015 primarily reflects gains in connection with refranchisings in our TH business and gains related to a lease termination as well as the write-off of unfavorable lease balances related to this lease termination in our BK business.

Net losses (gains) on derivatives for the nine months ended September 30, 2015 primarily reflects the reclassification of losses on cash flow hedges from accumulated other comprehensive income (loss) to earnings as a result of de-designation and settlement of certain interest rate swaps.

During the three and nine months ended September 30, 2014, we entered into a foreign currency swap and two foreign currency option contracts to hedge our exposure to the volatility of the Canadian dollar in connection with the Transactions. We recorded a net loss on derivatives of $113.6 million related to the change in fair value on these instruments and an expense of $59.8 million related to the premium on the foreign currency option contracts. Additionally, as a result of discontinuing hedge accounting on our interest rate caps and forward-starting interest rate swaps, we recognized a gain of $12.1 million related to the change in fair value on our forward-starting interest rate swaps and a net gain of $13.4 million related to the reclassification of amounts from AOCI into earnings related to both instruments.

Net losses (gains) on foreign exchange is primarily related to revaluation of foreign denominated assets and liabilities.

 

25


Table of Contents

Note 19. Variable Interest Entities

VIEs for which we are the primary beneficiary

We consolidate 198 Restaurant VIEs where TH is the restaurants’ primary beneficiary and Advertising VIEs. During the three months ended September 30, 2015, sales and cost of sales associated with Restaurant VIEs were $54.6 million and $53.5 million, respectively. During the nine months ended September 30, 2015, sales and cost of sales associated with Restaurant VIEs were $180.2 million and $176.6 million, respectively.

The balance sheet data associated with Restaurant VIEs and Advertising VIEs presented on a gross basis, prior to consolidation adjustments, are as follows:

 

     As of September 30, 2015      As of December 31, 2014  
     Restaurant
VIE’s
     Advertising
VIE’s
     Restaurant
VIE’s
     Advertising
VIE’s
 

Cash and cash equivalents

   $ 3.8      $ —         $ 5.9       $ —     

Inventories and other current assets, net

     3.5        —           5.2         —     

Advertising fund restricted assets – current

     —           58.6         —           53.0   

Property and equipment, net

     7.3        40.6         10.7         55.7   

Other assets, net

     0.1        0.1         0.2         0.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 14.7      $ 99.3       $ 22.0       $ 109.1   
  

 

 

    

 

 

    

 

 

    

 

 

 

Notes payable to Tim Hortons Inc. – current (1)(2)

   $ 7.1      $ 9.9       $ 9.2       $ 11.4   

Other accrued liabilities

     4.8        —           7.5         0.2   

Advertising fund liabilities – current

     —           53.1         —           45.5   

Notes payable to Tim Hortons Inc. – long-term (1)(2)

     0.1        32.2         0.3         45.5   

Other liabilities, net

     1.5        4.1         3.9         6.5   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

     13.5        99.3         20.9         109.1   

Equity of VIEs

     1.2        —           1.1         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities and equity

   $ 14.7      $ 99.3       $ 22.0       $ 109.1   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Various assets and liabilities are eliminated upon the consolidation of these VIEs.
(2) In fiscal 2014, the Ad Fund entered into an agreement with a Tim Hortons subsidiary for the Tim Card Revolving Credit Facility and the Tim Card Loan. These balances are eliminated upon consolidation of the Ad Fund.

The liabilities recognized as a result of consolidating these VIEs do not necessarily represent additional claims on our general assets; rather, they represent claims against the specific assets of the consolidated VIEs. Conversely, assets recognized as a result of consolidating these VIEs do not represent additional assets that could be used to satisfy claims by our creditors as they are not legally included within RBI’s general assets.

VIEs for which we are not the primary beneficiary

We have investments in certain TH real estate ventures and certain BK master franchisees, which were determined to be VIEs of which we are not the primary beneficiary. We do not consolidate these entities as control is considered to be shared by both TH and the other joint owners in the case of the TH real estate ventures, or control rests with other parties in the case of BK master franchisee VIEs.

 

26


Table of Contents

Note 20. Segment Reporting

Under the Tim Hortons brand, we operate in the donut/coffee/tea category of the quick service segment of the restaurant industry. Under the Burger King brand, we operate in the fast food hamburger restaurant category of the quick service segment of the restaurant industry. We generate revenue from four primary sources: (i) franchise revenues, consisting primarily of royalties based on a percentage of sales reported by franchise restaurants and franchise fees paid by franchisees; (ii) property revenues from properties we lease or sublease to franchisees; (iii) retail sales at Company restaurants; and (iv) distribution sales to Tim Hortons franchisees, which are sales related to our supply chain operations, including manufacturing, procurement, warehousing and distribution.

Prior to the first quarter of 2015, we had five operating segments consisting of TH and four geographical regions of BK. We completed an internal reorganization of our business following the Transactions, which resulted in two brand presidents, both of whom report to our chief operating decision maker (“CODM”), who is our Chief Executive Officer. This reorganization changed the way our CODM manages and evaluates our business. Accordingly, during the first quarter of 2015, we determined we had two operating segments: (1) TH, which includes all operations of our Tim Hortons brand and (2) BK, which includes all operations of our Burger King brand.

We also determined that our two operating segments represent our reportable segments. This change had no effect on our previously reported consolidated results of operations, financial position or cash flows. In connection with this change, we have reclassified historical amounts to conform to our current segment presentation.

Revenues by operating segment consist of the following:

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2015      2014      2015      2014  

Revenues:

           

TH

   $ 737.7      $ —         $ 2,185.4       $ —     

BK

     282.0        278.9         809.8         781.0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

   $ 1,019.7      $ 278.9       $ 2,995.2       $ 781.0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Only Canada and the U.S. represented more than 10% of our total revenues during the three and nine months ended September 30, 2015 and only the U.S. represented more than 10% of our total revenues during the three and nine months ended September 30, 2014. Revenues in Canada and the U.S. totaled $658.1 million and $244.3 million for the three months ended September 30, 2015, respectively. Revenues in Canada and the U.S. totaled $1,943.1 million and $726.2 million for the nine months ended September 30, 2015, respectively. Revenues in the U.S. totaled $159.6 million and $454.2 million for the three and nine months ended September 30, 2014, respectively.

 

27


Table of Contents

Our measure of segment income is Adjusted EBITDA. Adjusted EBITDA represents earnings (net income or loss) before interest, (gain) loss on early extinguishment of debt, taxes, depreciation and amortization, adjusted to exclude the impact of share-based compensation and non-cash incentive compensation expense, other operating expenses (income), net, (income) loss from equity method investments, net of cash distributions received from equity method investments, and all other specifically identified items that management believes do not directly reflect our core operations. Adjusted EBITDA assists management in comparing segment performance by removing the impact of such items, including acquisition accounting impact on cost of sales and Tim Hortons transaction and restructuring costs. A reconciliation of segment income to net income (loss) consists of the following:

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2015      2014      2015      2014  

Segment Income:

           

TH

   $ 244.0       $ —         $ 663.3       $ —     

BK

     196.7         194.4         560.3         536.9   
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     440.7         194.4         1,223.6         536.9   

Share-based compensation and non-cash incentive compensation expense

     15.5         4.5         37.5         12.2   

Acquisition accounting impact on cost of sales

     (0.3      —           0.5         —     

TH transaction and restructuring costs

     24.3         30.7         79.7         30.7   

Impact of equity method investments (a)

     4.7         (4.1      15.7         5.8   

Other operating expenses (income), net

     9.4         145.9         82.2         155.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

EBITDA

     387.1         17.4         1,008.0         332.4   

Depreciation and amortization

     43.1         16.5         137.8         48.7   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income from operations

     344.0         0.9         870.2         283.7   

Interest expense, net

     116.0         51.3         362.3         151.9   

(Gain) loss on early extinguishment of debt

     0.4         —           40.0         —     

Income tax expense (benefit)

     44.7         (26.9      140.7         19.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

   $ 182.9       $ (23.5    $ 327.2       $ 112.0   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Represents (i) (income) loss from equity method investments and (ii) cash distributions received from our equity method investments. Cash distributions received from our equity method investments are included in segment income.

Note 21. Subsequent Event

Dividends

On October 2, 2015, we paid a cash dividend of $0.12 per common share to common shareholders of record on August 28, 2015. On such date, Partnership also made a distribution in respect of each Partnership exchangeable unit in the amount of $0.12 per exchangeable unit to holders of record on August 28, 2015. On October 1, 2015, we paid a cash dividend of $0.98 per Preferred Share, for a total dividend of $67.5 million, to the holder of the Preferred Shares. The dividend on the Preferred Shares included the amount due for the third calendar quarter of 2015.

On October 27, 2015, our board of directors declared a cash dividend of $0.13 per common share, which will be paid on January 5, 2016, to common shareholders of record on November 25, 2015. Partnership will also make a distribution in respect of each Partnership exchangeable unit in the amount of $0.13 per exchangeable unit, and the record date and payment date for distributions on Partnership exchangeable units are the same as the record date and payment date set forth above. On October 26, 2015, our board of directors declared a cash dividend of $0.98 per Preferred Share, for a total dividend of $67.5 million which will be paid to the holder of the Preferred Shares on January 4, 2016. The dividend on the Preferred Shares includes the amount due for the fourth calendar quarter of 2015.

 

28


Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion together with our unaudited condensed consolidated financial statements and the related notes thereto included in Part I, Item 1 “Financial Statements.”

On December 12, 2014, a series of transactions (the “Transactions”) were completed resulting in RBI indirectly acquiring Tim Hortons Inc. (now The TDL Group Corp, “Tim Hortons”) and Burger King Worldwide, Inc. (“Burger King Worldwide”).

Unless the context otherwise requires, all references in this section to “we,” “us,” or “our” are to RBI and its subsidiaries, collectively.

We are the sole general partner of Partnership, which is the indirect parent of Tim Hortons and Burger King Worldwide. As a result of our controlling interest, we consolidate the financial results of Partnership and record a noncontrolling interest for the portion of Partnership we do not own in our consolidated financial statements. Net income (loss) attributable to noncontrolling interests on the consolidated statements of operations represents the portion of earnings or loss attributable to the economic interest in Partnership owned by the holders of the noncontrolling interests. As sole general partner, we manage all of Partnership’s operations and activities in accordance with the partnership agreement of Partnership.

We prepare our financial statements in accordance with accounting principles generally accepted in the United States (“U.S. GAAP” or “GAAP”). However, this Management’s Discussion and Analysis of Financial Condition and Results of Operations also contains certain non-GAAP financial measures to assist readers in understanding our performance. Non-GAAP financial measures either exclude or include amounts that are not reflected in the most directly comparable measure calculated and presented in accordance with GAAP. Where non-GAAP financial measures are used, we have provided the most directly comparable measures calculated in accordance with U.S. GAAP and a reconciliation to GAAP measures.

The following discussion includes information regarding future financial performance and plans, targets, aspirations, expectations, and objectives of management, which constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and forward-looking information within the meaning of Canadian securities laws as described in further detail under “Cautionary Note Regarding Forward-Looking Statements” that is set forth below. Actual results may differ materially from the results discussed in the forward-looking statements because of a number of risks and uncertainties, including the matters discussed in the “Cautionary Note Regarding Forward-Looking Statements” below. In addition, please refer to the risks set forth under the caption “Risk Factors” included in our Annual Report on Form 10-K for the year ended December 31, 2014 filed with the Securities and Exchange Commission (“SEC”) and Canadian securities regulatory authorities on March 2, 2015, for a further description of risks and uncertainties affecting our business and financial results. Historical trends should not be taken as indicative of future operations and financial results. Other than as required under the U.S. Federal securities laws or the Canadian securities laws, we do not assume a duty to update these forward-looking statements, whether as a result of new information, subsequent events or circumstances, changes in expectations or otherwise.

Operating results for any one quarter are not necessarily indicative of results to be expected for any other quarter or for the fiscal year and our key business measures, as discussed below, may decrease for any future period. Unless otherwise stated, comparable sales growth and sales growth are presented on a system-wide basis, which means they include sales at both restaurants owned by us (“Company restaurants”) and franchise restaurants. Franchise sales represent sales at all franchise restaurants and are revenues to our franchisees. We do not record franchise sales as revenues; however, our franchise revenues include royalties based on franchise sales. System-wide results are driven by our franchise restaurants, as approximately 100% of current Tim Hortons and Burger King system-wide restaurants are franchised.

Overview

We are a Canadian corporation originally formed on August 25, 2014 to serve as the indirect holding company for Tim Hortons and its consolidated subsidiaries and Burger King Worldwide and its consolidated subsidiaries. We are one of the world’s largest quick service restaurant (“QSR”) companies with over 19,000 restaurants in approximately 100 countries and U.S. territories as of September 30, 2015 and over 110 years of combined brand heritage. Our Tim Hortons ® and Burger King ® brands, have similar franchised business models with complementary daypart mixes. Our two iconic brands are managed independently while benefitting from global scale and sharing of best practices.

Tim Hortons restaurants are quick service restaurants with a menu that includes premium blend coffee, tea, espresso-based hot and cold specialty drinks, fresh baked goods, including donuts, Timbits ® , bagels, muffins, cookies and pastries, grilled paninis, classic sandwiches, wraps, soups and more. Burger King restaurants are quick service restaurants that feature flame-grilled hamburgers, chicken and other specialty sandwiches, french fries, soft drinks and other affordably-priced food items.

 

29


Table of Contents

We generate revenue from four primary sources: (i) franchise revenues, consisting primarily of royalties based on a percentage of sales reported by franchise restaurants and franchise fees paid by franchisees; (ii) property revenues from properties we lease or subleases to franchisees; (iii) retail sales at Company restaurants; and (iv) distribution sales to Tim Hortons franchisees, which are sales related to our supply chain operations, including manufacturing, procurement, warehousing and distribution.

As discussed in Note 20 to our unaudited condensed consolidated financial statements, we completed an internal reorganization of our business following the acquisition of Tim Hortons that resulted in two operating and reportable segments: (1) Tim Hortons (“TH”) and (2) Burger King (“BK”). This change had no effect on our previously reported consolidated results of operations, financial position or cash flows. In connection with this change, we have reclassified historical amounts to conform to our current segment presentation.

Operating Metrics and Key Financial Measures

We evaluate our restaurants and assess our business based on the following operating metrics and key financial measures:

 

    System-wide sales growth refers to the change in sales at all franchise restaurants and Company restaurants in one period from the same period in the prior year.

 

    System-wide sales represent sales at all Company restaurants and franchise restaurants. We do not record franchise sales as revenues; however, our franchise revenues include royalties based on a percentage of franchise sales.

 

    Comparable sales growth refers to the change in restaurant sales in one period from the same prior year period for restaurants that have been opened for thirteen months or longer.

 

    Net restaurant growth (“NRG”) represents the opening of new restaurants during a stated period, net of closures.

 

    Adjusted EBITDA, which represents earnings (net income or loss) before interest, taxes, depreciation and amortization, adjusted to exclude specifically identified items that management believes do not directly reflect our core operations. See Non-GAAP Reconciliations .

System-wide sales growth and comparable sales growth are measured on a constant currency basis, which means the results exclude the effect of foreign currency translation (“FX impact”). For system-wide sales growth and comparable sales growth, we calculate FX impact by translating prior year results at current year monthly average exchange rates. For items included in our results of operations, we calculate the FX impact by translating current year results at prior year monthly average exchange rates. We analyze certain financial measures on a constant currency basis as this helps identify underlying business trends, without distortion from the effects of currency movements.

 

30


Table of Contents

The Transactions

Tim Hortons Acquisition

We have consolidated the results of operations of our TH business commencing on the acquisition date of December 12, 2014, and the changes in our results of operations for the three and nine months ended September 30, 2015 as compared to the three and nine months ended September 30, 2014 are largely driven by the inclusion of the results of operations of Tim Hortons. The TH statement of operations data for the three and nine months ended September 30, 2015 is summarized as follows:

 

Tim Hortons Impact (millions)

  Three Months Ended
September 30, 2015
    Nine Months Ended
September 30, 2015
 

Revenues:

   

Sales

  $ 522.1      $ 1,541.2   

Franchise and property revenues

    215.6        644.2   
 

 

 

   

 

 

 

Total revenues

    737.7        2,185.4   

Cost of sales

    426.7        1,292.8   

Franchise and property expenses

    79.2        260.7   

Selling, general and administrative expenses (1)

    34.6        127.4   

(Income) loss from equity method investments

    (2.0     (6.0

Other operating expenses (income), net

    (3.5     (0.8
 

 

 

   

 

 

 

Total operating costs and expenses

    535.0        1,674.1   
 

 

 

   

 

 

 

Income from operations

  $ 202.7      $ 511.3   
 

 

 

   

 

 

 

 

(1) TH selling, general and administrative expenses include $5.0 million and $16.0 million for the three and nine months ended September 30, 2015, respectively, of transaction costs associated with the Transactions and $6.0 million and $26.0 million for the three and nine months ended September 30, 2015, respectively, of restructuring costs associated with severance benefits and other severance-related expenses, which are further discussed below. These transaction and restructuring costs are included as a component of TH transaction and restructuring costs which is discussed below.

TH Transaction and Restructuring Costs

In connection with the Transactions, we incurred certain non-recurring financing, legal and advisory fees totaling $18.3 million and $51.5 million during the three and nine months ended September 30, 2015, respectively, all of which were classified as general and administrative expenses. We also incurred non-recurring costs to realign our global structure to better accommodate the needs of the combined business and support successful global growth. In addition, after consummation of the Transactions, we implemented a restructuring plan that resulted in work force reductions throughout our TH business and as a result incurred incremental costs of approximately $6.0 million and $26.0 million during the three and nine months ended September 30, 2015, respectively, all classified as general and administrative expenses. The restructuring is part of our on-going cost reduction efforts with the goal of driving efficiencies and creating fiscal resources that will be reinvested into our TH business. The non-recurring general and administrative expenses include financing, legal and advisory fees, severance benefits and other compensation costs, and training expenses. Lastly, in connection with issuing $1,250.0 million of 4.625% first lien senior secured notes due January 15, 2022 (the “2015 Senior Notes”) and entering into a first amendment (the “2015 Amended Credit Agreement”) to our credit agreement in May 2015, we incurred non-recurring financing, legal and advisory fees totaling $2.2 million during the nine months ended September 30, 2015, all classified as general and administrative expenses.

 

31


Table of Contents

Results of Operations for the three and nine months ended September 30, 2015 and 2014

Tabular amounts in millions unless noted otherwise.

The following tables present consolidated our results of operations and key business metrics for the three and nine months ended September 30, 2015 and 2014:

 

     Three Months Ended     Variance     Nine Months Ended     Variance  
     September 30,     Favorable     September 30,     Favorable  
     2015     2014     (Unfavorable)     2015     2014     (Unfavorable)  

Revenues:

            

Sales

   $ 545.9      $ 18.9      $ 527.0      $ 1,613.2      $ 55.7      $ 1,557.5   

Franchise and property revenues

     473.8        260.0        213.8        1,382.0        725.3        656.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     1,019.7        278.9        740.8        2,995.2        781.0        2,214.2   

Cost of sales

     446.6        16.5        (430.1     1,354.6        47.7        (1,306.9

Franchise and property expenses

     114.4        41.4        (73.0     365.2        114.5        (250.7

Selling, general and administrative expenses

     104.3        78.3        (26.0     317.3        173.5        (143.8

(Income) loss from equity method investments

     1.0        (4.1     (5.1     5.7        5.8        0.1   

Other operating expenses (income), net

     9.4        145.9        136.5        82.2        155.8        73.6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     675.7        278.0        (397.7     2,125.0        497.3        (1,627.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     344.0        0.9        343.1        870.2        283.7        586.5   

Interest expense, net

     116.0        51.3        (64.7     362.3        151.9        (210.4

(Gain) loss on early extinguishment of debt

     0.4        —          (0.4     40.0        —          (40.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     227.6        (50.4     278.0        467.9        131.8        336.1   

Income tax expense (benefit)

     44.7        (26.9     (71.6     140.7        19.8        (120.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     182.9        (23.5     206.4        327.2        112.0        215.2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to noncontrolling interests

     65.8        —          (65.8     71.3        —          (71.3

Preferred shares dividend

     67.5        —          (67.5     203.7        —          (203.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to common shareholders

   $ 49.6      $ (23.5   $ 73.1      $ 52.2      $ 112.0      $ (59.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
September 30,
          Nine Months Ended
September 30,
       
BK Segment FX Impact Favorable/(Unfavorable)    2015     2014           2015     2014        

Consolidated total revenues

   $ (20.9   $ (2.1     $ (54.4   $ (5.9  

Consolidated franchise and property expenses

     1.4        (0.1       3.8        (0.6  

Consolidated SG&A

     2.7        (0.1       6.0        (0.8  

Consolidated income from operations

     (16.6     (2.3       (52.0     (7.4  

Consolidated net income

     (17.0     (2.5       (49.1     (8.2  

Consolidated Adjusted EBITDA

     (18.5     (2.1       (48.1     (5.8  
     Three Months Ended
September 30,
          Nine Months Ended
September 30,
       

Key Business Metrics

   2015     2014 (a)           2015     2014 (a)        

System-wide sales growth

            

TH

     8.2     7.5       8.3     6.4  

BK

     11.2     7.7       10.8     6.7  

System-wide sales

            

TH

   $ 1,600.0      $ 1,741.3        $ 4,717.1      $ 4,940.1     

BK

   $ 4,520.6      $ 4,448.3        $ 12,950.5      $ 12,653.5     

Comparable sales growth

            

TH

     5.3     3.8       5.3     2.8  

BK

     6.2     2.4       5.9     1.8  

System Net Restaurant Growth (NRG)

            

TH

     69        44          174        105     

BK

     141        152          297        293     

Restaurant count at period end

            

TH

     4,845        4,590          4,845        4,590     

BK

     14,669        13,960          14,669        13,960     

System

     19,514        18,550          19,514        18,550     

 

(a) TH 2014 figures are shown for informational purposes only and represent amounts prior to the Transactions.

 

32


Table of Contents

System Comparable Sales Growth

TH global system comparable sales growth of 5.3% during each of the three and nine months ended September 30, 2015 reflects the launch of premium breakfast and lunch wraps and continued strength in beverages.

BK global system comparable sales growth of 6.2% and 5.9% during the three and nine months ended September 30, 2015, respectively, reflects the impact of successful new products and promotions.

Sales and Cost of Sales

Sales include TH distribution sales and sales from Company restaurants, which are principally sales by our consolidated TH Restaurant VIEs. TH distribution sales represent sales of products, supplies and restaurant equipment; but do not include equipment sales related to initial restaurant establishment or renovations that are shipped directly from our warehouses or by third-party distributors to restaurants or retailers. Sales from Company restaurants, which are principally sales by our consolidated TH Restaurant VIEs, represent restaurant-level sales to our guests.

Cost of sales includes costs associated with the management of our TH supply chain, including cost of goods, direct labor and depreciation, as well as the cost of goods delivered by third-party distributors to the restaurants for which we manage the supply chain logistics, and for canned coffee sold through grocery stores. Cost of sales also includes food, paper and labor costs of Company restaurants, which are principally costs incurred by our consolidated TH Restaurant VIEs.

During the three and nine months ended September 30, 2015, the increase in sales was driven primarily by the inclusion of $522.1 million and $1,541.2 million, respectively, of TH distribution sales and TH Company restaurant sales as a result of the Transactions.

During the three and nine months ended September 30, 2015, the increase in cost of sales was driven primarily by the inclusion of $426.7 million and $1,292.8 million, respectively, of TH distribution cost of sales and TH Company restaurant cost of sales as a result of the Transactions.

Franchise and Property

Franchise and property revenues consist primarily of royalties earned on franchise sales, rents from real estate leased or subleased to franchisees, franchise fees, including revenues derived from equipment packages at the establishment of a restaurant and in connection with renewal or renovation, and other revenue. Franchise and property expenses consist primarily of depreciation of properties leased to franchisees, rental expense associated with properties subleased to franchisees, costs of equipment packages sold at the establishment of a restaurant and in connection with renewal or renovation, amortization of franchise agreement and bad debt expense (recoveries).

During the three and nine months ended September 30, 2015, the increase in franchise and property revenues, excluding FX impact, was driven by the inclusion of $215.6 million and $644.2 million, respectively, of TH franchise and property revenues as a result of the Transactions. To a lesser extent, the increase in franchise and property revenues was also due to an increase in BK franchise and property revenues, excluding FX impact, driven by NRG and comparable sales growth. During the three and nine months ended September 30, 2015, franchise and property revenues had a $20.6 million and $53.8 million, respectively, unfavorable FX impact related to our BK segment.

During the three and nine months ended September 30, 2015, franchise and property expenses, excluding FX impact, increased primarily due to the inclusion of $79.2 million and $260.7 million, respectively, of TH franchise and property expenses as a result of the Transactions.

 

33


Table of Contents

Selling, general and administrative expenses

Our selling, general and administrative expenses were comprised of the following:

 

     Three Months Ended
September 30,
     Variance     Nine Months Ended
September 30,
     Variance  
        Favorable        Favorable  
     2015      2014      (Unfavorable)     2015      2014      (Unfavorable)  

Selling expenses

   $ 3.0      $ 0.6       $ (2.4   $ 11.3      $ 0.9       $ (10.4
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Management general and administrative expenses

     57.5        39.0         (18.5     176.1        119.6         (56.5

Share-based compensation and non-cash incentive compensation expense

     15.5        4.5         (11.0     37.5        12.2         (25.3

Depreciation and amortization

     4.0        3.5         (0.5     12.7        10.1         (2.6

TH transaction and restructuring costs

     24.3        30.7         6.4        79.7        30.7         (49.0
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total general and administrative expenses

     101.3        77.7         (23.6     306.0        172.6         (133.4
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Selling, general and administrative expenses

   $ 104.3      $ 78.3       $ (26.0   $ 317.3      $ 173.5       $ (143.8
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Selling expenses consist primarily of Company restaurant advertising fund contributions and the increase in selling expenses for the three and nine month period was primarily a result of advertising fund contributions from TH Company restaurants, including Restaurant VIEs.

Management general and administrative expenses (“Management G&A”) are comprised primarily of salary and employee related costs for our non-restaurant employees, professional fees, information technology systems, and general overhead for our corporate offices. The increase in Management G&A in 2015 was driven primarily by the inclusion of $14.2 million and $54.2 million during the three and nine months ended September 30, 2015, respectively, of Management G&A from the TH business as a result of the Transactions, and an increase in BK salary and fringe benefits, partially offset by favorable FX impact.

During the three and nine months ended September 30, 2015, the increase in share-based compensation and non-cash incentive compensation expense was primarily due to incremental expense of $3.8 million and $12.7 million related to the remeasurement of liability-classified stock options to fair value for the three and nine months ended September 30, 2015, respectively, incremental expense of $4.6 million related to a stock option modification during the three and nine months ended September 30, 2015, and additional stock options granted during 2015 and 2014.

The increase in depreciation and amortization expense is primarily due to the inclusion of the TH business as a result of the Transactions and corporate capital expenditures during the trailing twelve-month period.

During the three and nine months ended September 30, 2015 and 2014, we recorded TH transaction and restructuring costs which were primarily related to non-recurring financing, legal, and professional advisory fees associated with the Transactions, and non-recurring severance benefits and other compensation costs associated with implementing a restructuring plan. During 2015, TH transaction and restructuring costs also included non-recurring financing, legal and professional advisory fees in connection with the issuance of the 2015 Senior Notes and entering into the 2015 Amended Credit Agreement. TH transaction and restructuring costs includes $0.4 million and $3.9 million during the three and nine months ended September 30, 2015, respectively, of share-based compensation related to the remeasurement of liability-classified stock options to fair value.

(Income) loss from equity method investments

(Income) loss from equity method investments reflects our share of investee net income or loss. The (income) loss from equity method investments includes $2.0 million and $6.0 million for the three and nine months ended September 30, 2015, respectively, of investee net income from TH equity method investments. During 2015, we also recorded a $10.9 million noncash dilution gain included in (income) loss from equity method investments on the issuance of capital stock by BK Brasil Operacao E Assesoria A Restaurantes S.A. (“Brazil JV”), one of our BK equity method investees. This issuance of capital stock reduced our ownership interest in the Brazil JV. The dilution gain reflects an adjustment to the difference between the amount of our underlying equity in the net assets of the Brazil JV before and after the issuance of capital stock. The investee net income from TH equity method investments and dilution gain are offset by net losses from BK equity method investments.

 

34


Table of Contents

Other operating expenses (income), net

Our other operating expenses (income), net were comprised of the following:

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2015      2014      2015      2014  

Net losses (gains) on disposal of assets, restaurant closures and refranchisings

   $ 0.5      $ 8.4       $ (6.6 )    $ 16.3   

Litigation settlements and reserves, net

     0.1        1.6         1.8        3.8   

Net losses (gains) on derivatives

     (1.5 )      147.9         37.3        147.9   

Net losses (gains) on foreign exchange

     10.9        (18.9      45.1        (21.4

Other, net

     (0.6 )      6.9         4.6        9.2   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other operating expenses (income), net

   $ 9.4      $ 145.9       $ 82.2      $ 155.8   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net losses (gains) on disposal of assets, restaurant closures and refranchisings for the nine months ended September 30, 2015 primarily reflects gains in connection with refranchisings in our TH business and gains related to a lease termination as well as the write-off of unfavorable lease balances related to this lease termination in our BK business.

Net losses (gains) on derivatives for the nine months ended September 30, 2015 primarily reflects the reclassification of losses on cash flow hedges from accumulated other comprehensive income (loss) to earnings as a result of de-designation and settlement of certain interest rate swaps.

During the three and nine months ended September 30, 2014, we entered into a foreign currency swap and two foreign currency option contracts to hedge our exposure to the volatility of the Canadian dollar in connection with the Transactions. We recorded a net loss on derivatives of $113.6 million related to the change in fair value on these instruments and an expense of $59.8 million related to the premium on the foreign currency option contracts. Additionally, as a result of discontinuing hedge accounting on our interest rate caps and forward-starting interest rate swaps, we recognized a gain of $12.1 million related to the change in fair value on our forward-starting interest rate swaps and a net gain of $13.4 million related to the reclassification of amounts from AOCI into earnings related to both instruments.

Net losses (gains) on foreign exchange is primarily related to revaluation of foreign denominated assets and liabilities.

Interest expense, net

Our interest expense, net and weighted average interest rate on our long-term debt were as follows:

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2015     2014     2015     2014  

Interest expense, net

   $ 116.0     $ 51.3      $ 362.3     $ 151.9   

Weighted average interest rate on long-term debt

     5.1 %     6.9     5.2 %     6.9

During the three and nine months ended September 30, 2015, interest expense, net increased compared to the three and nine months ended September 30, 2014 primarily due to an increase in outstanding debt as a result of the Transactions, partially offset by a reduction in our weighted average interest rate.

(Gain) loss on early extinguishment of debt

In connection with the refinancing and prepayment of a portion of the term loans outstanding under our 2014 Credit Facilities as well as the redemption of our Tim Hortons Notes, we recorded a $40.0 million loss on early extinguishment of debt during nine months ended September 30, 2015. The loss on early extinguishment of debt primarily reflects the write-off of unamortized debt issuance costs and the write-off of unamortized discounts.

 

35


Table of Contents

Income tax expense

During the nine months ended September 30, 2015, we completed a series of transactions which resulted in a change to our legal and capital structure. The restructuring impacts the comparability of the current period effective tax rate to prior periods.

Our effective tax rate was 19.6% and 30.1% for the three and nine months ended September 30, 2015, respectively. The effective tax rate during these periods was primarily a result of the mix of income from multiple tax jurisdictions and the revaluation of certain monetary assets and liabilities as a result of changes in foreign currency exchange rates, partially offset by the favorable impact from a restructuring of certain legal entities.

Our effective tax rate was 53.4% and 15.0% for the three and nine months ended September 30, 2014, respectively. We recognized an income tax benefit during the three months ended September 30, 2014 as a result of generating losses before income taxes during this period. The effective tax rate during these periods was primarily a result of the mix of income from multiple tax jurisdictions and losses on derivatives, partially offset by non-deductible TH transaction and restructuring costs.

Net income (loss)

Our net income increased by $206.4 million during the three months ended September 30, 2015, primarily as a result of an increase in income from operations of $343.1 million, partially offset by an increase in interest expense, net of $64.7 million and an increase in income tax expense of $71.6 million. The increase in income from operations was driven by an increase in sales, an increase in franchise and property revenues and a decrease in other operating expenses (income), net, partially offset by an increase in cost of sales, an increase in franchise and property expenses, and an increase in selling, general and administrative expenses, as discussed above.

Our net income increased by $215.2 million during the nine months ended September 30, 2015, primarily as a result of an increase in income from operations of $586.5 million, partially offset by an increase in interest expense, net of $210.4 million, loss on early extinguishment of debt in the current period of $40.0 million, and an increase in income tax expense of $120.9 million. The increase in income from operations was driven by an increase in sales, an increase in franchise and property revenues and a decrease in other operating expenses (income), net, partially offset by an increase in cost of sales, an increase in franchise and property expenses, and an increase in selling, general and administrative expenses, as discussed above.

 

36


Table of Contents

Non-GAAP Reconciliations

The table below contains information regarding EBITDA and Adjusted EBITDA, which are non-GAAP measures. EBITDA is defined as earnings (net income or loss) before interest, (gain) loss on early extinguishment of debt, taxes, and depreciation and amortization. Adjusted EBITDA is defined as EBITDA excluding the impact of share-based compensation and non-cash incentive compensation expense, other operating expenses (income), net, (income) loss from equity method investments, net of cash distributions received from equity method investments, and all other specifically identified costs associated with non-recurring projects, including acquisition accounting impact on cost of sales and Tim Hortons transaction and restructuring costs. Adjusted EBITDA is used by management to measure operating performance of the business, excluding specifically identified items that management believes do not directly reflect our core operations, and represents our measure of segment income.

 

     Three Months Ended
September 30,
    Variance     Nine Months Ended
September 30,
     Variance  
       Favorable
(Unfavorable)
       Favorable
(Unfavorable)
 
     2015     2014       2015      2014     

Segment income:

              

TH

   $ 244.0     $ —        $ 244.0     $ 663.3      $ —         $ 663.3  

BK

     196.7       194.4        2.3       560.3        536.9         23.4  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     440.7       194.4        246.3       1,223.6        536.9         686.7  

Share-based compensation and non-cash incentive compensation expense

     15.5       4.5        (11.0 )     37.5        12.2         (25.3 )

Acquisition accounting impact on cost of sales

     (0.3 )     —          0.3       0.5        —           (0.5 )

TH transaction and restructuring costs

     24.3       30.7        6.4       79.7        30.7         (49.0 )

Impact of equity method investments (a)

     4.7       (4.1     (8.8 )     15.7        5.8         (9.9 )

Other operating expenses (income), net

     9.4       145.9        136.5       82.2        155.8         73.6  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

EBITDA

     387.1       17.4        369.7       1,008.0        332.4         675.6  

Depreciation and amortization

     43.1       16.5        (26.6 )     137.8        48.7         (89.1 )
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Income from operations

     344.0       0.9        343.1       870.2        283.7         586.5  

Interest expense, net

     116.0       51.3        (64.7 )     362.3        151.9         (210.4 )

(Gain) loss on early extinguishment of debt

     0.4       —          (0.4 )     40.0        —           (40.0 )

Income tax expense (benefit)

     44.7       (26.9     (71.6 )     140.7        19.8         (120.9 )
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net income (loss)

   $ 182.9     $ (23.5   $ 206.4     $ 327.2      $ 112.0       $ 215.2  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

 

(a) Represents (i) (income) loss from equity method investments and (ii) cash distributions received from our equity method investments. Cash distributions received from our equity method investments are included in segment income.

Adjusted EBITDA for the three and nine months ended September 30, 2015 primarily reflects the acquisition of Tim Hortons and, to a lesser extent, an increase in segment income in our BK segment.

EBITDA for the three months ended September 30, 2015 increased primarily as a result of the acquisition of TH and an increase in BK segment income, a decrease in other operating expenses (income), net, and a decrease in TH transaction and restructuring costs, partially offset by an increase in share-based compensation and non-cash incentive compensation expense.

EBITDA for the nine months ended September 30, 2015 increased primarily as a result of the acquisition of TH, an increase in BK segment income, and a decrease in other operating expenses (income), net, partially offset by an increase in TH transaction and restructuring costs and an increase in share-based compensation and non-cash incentive compensation expense.

 

37


Table of Contents

Segment Results for the Three Months Ended September 30, 2015 and 2014

 

     Three Months Ended September 30,      BK Segment  
     2015      2014      Favorable (Unfavorable)  
     Total      TH Segment      BK Segment      BK Segment      $     %  

Franchise:

                

Franchise and property revenues

   $ 473.8      $ 215.6      $ 258.2      $ 260.0       $ (1.8 )     (0.7 )% 

Franchise and property expenses

     114.4        79.2        35.2        41.4         6.2       15.0

Sales and cost of sales (1):

                

Sales

     545.9        522.1        23.8        18.9         4.9       25.9

Cost of sales

     446.6        426.7        19.9        16.5         (3.4 )     (20.6 )% 

Segment SG&A (2)

     60.5        18.5        42.0        39.6         (2.4 )     (6.1 )% 

Segment depreciation and amortization (3)

     39.1        27.3        11.8        13.0         1.2       9.2

Segment income (4)

     440.7        244.0        196.7        194.4         2.3       1.2

 

(1) Includes Restaurant VIEs.
(2) Segment selling, general and administrative expenses (“Segment SG&A”) consists of segment selling expenses and segment management general and administrative expenses.
(3) Segment depreciation and amortization consists of depreciation and amortization included in cost of sales and franchise and property expenses.
(4) TH segment income for the three months ended September 30, 2015 excludes $(0.3) million of acquisition accounting impact on cost of sales and includes $3.7 million of cash distributions received from equity method investments.

Results of operations for BK Segment for the Three Months Ended September 30, 2015 and 2014

Franchise and Property

During the three months ended September 30, 2015, franchise and property revenues, excluding FX impact, increased primarily due to an increase of $20.5 million in franchise royalties primarily driven by NRG of 709 restaurants during the trailing twelve-month period and comparable sales growth, partially offset by a decrease in franchise fees and other revenue. During the three months ended September 30, 2015, franchise and property revenues had a $20.6 million unfavorable FX impact.

During the three months ended September 30, 2015, the decrease in franchise and property expenses was primarily related to a decrease in other franchise expenses, a decrease in bad debt expense, and a $1.4 million favorable FX impact.

Segment SG&A

The increase in Segment SG&A for the three months ended September 30, 2015 was driven primarily by an increase in salary and fringe benefits.

Segment income

During the three months ended September 30, 2015, segment income increased primarily due to an increase in franchise and property revenues net of expenses, partially offset by an increase in Segment SG&A.

 

38


Table of Contents

Segment Results for the Nine Months Ended September 30, 2015 and 2014

 

     Nine Months Ended September 30,      BK Segment  
     2015      2014      Favorable (Unfavorable)  
     Total      TH Segment      BK Segment      BK Segment      $     %  

Franchise:

                

Franchise and property revenues

   $ 1,382.0      $ 644.2      $ 737.8      $ 725.3       $ 12.5       1.7

Franchise and property expenses

     365.2        260.7        104.5        114.5         10.0       8.7

Sales and cost of sales (1):

                

Sales

     1,613.2        1,541.2        72.0        55.7         16.3       29.3

Cost of sales

     1,354.6        1,292.8        61.8        47.7         (14.1 )     (29.6 )% 

Segment SG&A (2)

     187.4        68.6        118.8        120.5         1.7       1.4

Segment depreciation and amortization (3)

     125.1        89.5        35.6        38.6         3.0       7.8

Segment income (4)

     1,223.6        663.3        560.3        536.9         23.4       4.4

 

(1) Includes Restaurant VIEs.
(2) Segment selling, general and administrative expenses (“Segment SG&A”) consists of segment selling expenses and management general and administrative expenses.
(3) Segment depreciation and amortization consists of depreciation and amortization included in cost of sales and franchise and property expenses.
(4) TH segment income for the nine months ended September 30, 2015 excludes $0.5 million of acquisition accounting impact on cost of sales and includes $10.0 million of cash distributions received from equity method investments.

Results of operations for BK Segment for the Nine Months Ended September 30, 2015 and 2014

Franchise and Property

During the nine months ended September 30, 2015, the increase in franchise and property revenues, excluding FX impact, was due primarily to (i) an increase of $58.3 million in franchise royalties primarily driven by NRG of 709 restaurants during the trailing twelve-month period and comparable sales growth and (ii) an increase of $7.6 million in franchise fees and other revenue driven by an increase in initial franchise fees and renewal franchise fees. During the nine months ended September 30, 2015, franchise and property revenues had a $53.8 million unfavorable FX impact.

During the nine months ended September 30, 2015, the decrease in franchise and property expenses was primarily related to a decrease in other franchise expenses, a decrease in bad debt expense, and a $3.8 million favorable FX impact.

Segment SG&A

The decrease in Segment SG&A for the nine months ended September 30, 2015 was driven primarily by a decrease in salary and fringe benefits.

Segment income

During the nine months ended September 30, 2015, segment income increased primarily due to an increase in franchise and property revenues net of expenses and a decrease in Segment SG&A.

 

39


Table of Contents

Liquidity and Capital Resources

Our primary sources of liquidity are cash on hand, cash generated by operations and borrowings available under our 2014 Revolving Credit Facility (as defined below). We have used, and may in the future use, our liquidity to make required interest and/or principal payments, to pay required Preferred Share dividends, to repurchase our common shares, to voluntarily prepay and repurchase our or one of our affiliate’s outstanding debt, to fund our investing activities and to pay dividends on our common shares. As a result of our borrowings, we are highly leveraged. Our liquidity requirements are significant, primarily due to debt service and the cash dividend requirements of our Preferred Shares.

At September 30, 2015, we had cash and cash equivalents of $975.5 million and working capital of $425.9 million. In addition, at September 30, 2015, we had borrowing availability of $496.1 million under our 2014 Revolving Credit Facility. Based on our current level of operations and available cash, we believe our cash flow from operations, combined with availability under our 2014 Revolving Credit Facility, will provide sufficient liquidity to fund our current obligations, Preferred Share dividends, debt service requirements and capital spending requirements over the next twelve months.

At September 30, 2015, less than 20% of our consolidated cash and cash equivalents balance is held in foreign tax jurisdictions that represent undistributed earnings of our foreign subsidiaries for periods prior to the Transactions, which are considered indefinitely reinvested for U.S. income tax purposes. Subsequent to the Transactions, we anticipate utilizing the majority of cash flows from our foreign subsidiaries and therefore we record a deferred tax liability for the repatriation of the cash flows that would be subject to tax in the U.S.

Debt Instruments and Debt Service Requirements

Our long-term debt is comprised primarily of borrowings under our 2015 Amended Credit Agreement, amounts outstanding under our 2015 Senior Notes, 2014 Senior Notes and Tim Hortons Notes (each defined below), and obligations under capital leases. For further information about our long-term debt, see Note 11 to the accompanying unaudited condensed consolidated financial statements included in this report.

On May 22, 2015, we issued $1,250.0 million of 4.625% first lien senior secured notes due January 15, 2022 (the “2015 Senior Notes”) and we entered into a first amendment (the “2015 Amended Credit Agreement”) to our credit agreement. Under the 2015 Amended Credit Agreement, (1) the aggregate principal amount of the secured term loans (the “2014 Term Loan Facility”) was decreased to $5,140.4 million as a result of the repayment of $1,550.0 million from the net proceeds from the offering of the 2015 Senior Notes and cash on hand and (2) the interest rate applicable to the 2014 Term Loan Facility was reduced to, at our option, either (i) a base rate plus an applicable margin equal to 1.75% or (ii) a Eurocurrency rate plus an applicable margin equal to 2.75%.

2015 Amended Credit Agreement

At September 30, 2015, we had $5,065.5 million in Term Loan B outstanding (the “Term Loan B”), net of a discount of $45.1 million, under our 2015 Amended Credit Agreement. As of September 30, 2015, the interest rate was 3.75% on our outstanding Term Loan B. Based on the amounts outstanding under the Term Loan B and the three-month LIBOR rate as of September 30, 2015, subject to a floor of 1.00%, required debt service for the next twelve months is estimated to be approximately $194.6 million in interest payments and $34.5 million in principal payments. In addition, as of September 30, 2015, net cash settlements that we will pay on our $2,500.0 million interest rate swap is estimated to be approximately $6.2 million for the next twelve months. As of September 30, 2015, we had no amounts outstanding under the revolving credit facility available under the 2015 Amended Credit Agreement (the “2014 Revolving Credit Facility”). As of September 30, 2015, we had $3.9 million of letters of credit issued against the 2014 Revolving Credit Facility and our borrowing availability was $496.1 million.

2015 Senior Notes

At September 30, 2015, we had outstanding $1,250.0 million of 2015 Senior Notes. Based on the amount outstanding at September 30, 2015, required debt service for the next twelve months on the 2015 Senior Notes is $57.8 million in interest payments. No principal payments are due until maturity.

2014 Senior Notes

At September 30, 2015, we had outstanding $2,250.0 million of 6.00% second lien senior secured notes due April 1, 2022 (the “2014 Senior Notes”). Based on the amount outstanding at September 30, 2015, required debt service for the next twelve months on the 2014 Senior Notes is $135.0 million in interest payments. No principal payments are due until maturity.

 

40


Table of Contents

At September 30, 2015, we were in compliance with all covenants of the 2015 Amended Credit Agreement and the indentures governing our 2015 Senior Notes and 2014 Senior Notes, and there were no limitations on our ability to draw on our 2014 Revolving Credit Facility.

Tim Hortons Notes

At September 30, 2015, we had notes outstanding with the following carrying values and terms: (i) C$48.0 million of 4.20% Senior Unsecured Notes, Series 1, due June 1, 2017, (ii) C$2.6 million of 4.52% Senior Unsecured Notes, Series 2, due December 1, 2023 and (iii) C$3.9 million of 2.85% Senior Unsecured Notes, Series 3, due April 1, 2019 (collectively, the “Tim Hortons Notes”). Based on the amounts outstanding at September 30, 2015, required debt service for the next twelve months on the Tim Hortons Notes is C$2.2 million in interest payments. No principal payments are due until maturity.

Preferred Shares

In connection with the Transactions, Berkshire Hathaway Inc. (“Berkshire”) and RBI entered into a Securities Purchase Agreement pursuant to which National Indemnity Company, a wholly owned subsidiary of Berkshire, purchased for an aggregate purchase price of $3,000.0 million, (a) 68.5 million Class A 9.0% cumulative compounding perpetual voting preferred shares of RBI (the “Preferred Shares”) and (b) a warrant (the “Warrant”) to purchase common shares of RBI, at an exercise price of $0.01 per common share of RBI, representing 1.75% of the fully-diluted common shares of RBI as of the closing of the Transactions, including the common shares of RBI issuable upon the exercise of the Warrant, upon the terms and subject to the conditions set forth therein. On December 15, 2014, National Indemnity Company exercised the Warrant in full. The Preferred Shares require a 9.0% annual dividend to be paid quarterly in cash on April 1st, July 1st, October 1st and January 1st of each year.

The Preferred Shares may be redeemed at our option on and after the third anniversary of the original issue date. After the tenth anniversary of the original issue date, holders of not less than a majority of the outstanding Preferred Shares may cause us to redeem their Preferred Shares. In either case, the fixed redemption price is 109.9% of the Purchase Price per share plus accrued and unpaid dividends and unpaid make-whole dividends. Holders of the Preferred Shares also hold a contingently exercisable option to cause us to redeem their Preferred Shares at this redemption price in the event of a change in control.

Cash Dividends

On April 2, 2015, we paid a dividend of $0.09 per common share and Partnership made a distribution in respect of each Partnership exchangeable unit in the amount of $0.09 per exchangeable unit. On April 1, 2015, we paid a dividend of $1.20 per Preferred Share, for a total of $82.5 million, which included the amount due for the period of December 12, 2014 through December 31, 2014 as well as the first calendar quarter of 2015.

On July 3, 2015, we paid a dividend of $0.10 per common share and Partnership made a distribution in respect of each Partnership exchangeable unit in the amount of $0.10 per exchangeable unit. On July 2, 2015, we paid a dividend of $0.98 per Preferred Share, for a total of $67.5 million, which included the amount due for the second calendar quarter of 2015.

On October 2, 2015, we paid a dividend of $0.12 per common share and Partnership made a distribution in respect of each Partnership exchangeable unit in the amount of $0.12 per exchangeable unit. On October 1, 2015, we paid a cash dividend of $0.98 per Preferred Share, for a total of $67.5 million, which included the amount due for the third calendar quarter of 2015.

On October 27, 2015, our Board of Directors declared a dividend of $0.13 per common share, payable on January 5, 2016, to common shareholders of record on November 25, 2015. The Partnership will also make a distribution in respect of each Partnership exchangeable unit in the amount of $0.13 per exchangeable unit, and the record date and payment date for distributions on Partnership exchangeable units are the same as the record date and payment date set forth above. On October 26, 2015, our Board of Directors declared a quarterly dividend of $0.98 per Preferred Share, for a total dividend of $67.5 million, which will be paid to the holder of the Preferred Shares on January 4, 2016. The dividend on the Preferred Shares includes the amount due for the fourth calendar quarter of 2015.

No dividend may be declared or paid on RBI common shares or Partnership exchangeable units until a dividend is declared or paid on the Preferred Shares. In addition, if holders of at least a majority of the outstanding Preferred Shares have delivered a notice to exercise their right to have RBI redeem the Preferred Shares, no dividend may be declared or paid on RBI common shares or Partnership exchangeable units (except that dividends declared on RBI common shares and Partnership exchangeable units prior to the date of such delivery may be paid) unless on the date of such declaration or payment all Preferred Shares subject to such notice have been redeemed in full. Additionally, if RBI proposes to redeem, repurchase or otherwise acquire any RBI common shares, the partnership agreement requires that Partnership, immediately prior to such redemption, repurchase or acquisition, make a distribution to RBI on the Class A common units of Partnership in an amount sufficient for RBI to fund such redemption, repurchase or acquisition, as the case may be.

As we are a holding company, our ability to pay cash dividends on our common shares is limited by restrictions under our debt agreements. Although we do not have a dividend policy, our Board of Directors may, subject to compliance with the covenants contained in our debt agreements and other considerations, determine to pay dividends in the future. We expect to pay for all dividends through cash generated from operations.

 

41


Table of Contents

Outstanding Security Data

As at October 20, 2015, we had outstanding 202,426,801 common shares, 68,530,939 Preferred Shares and one special voting share. The special voting share is held by a trustee, entitling the trustee to that number of votes on matters on which holders of common shares are entitled to vote equal to the number of Partnership exchangeable units outstanding. The trustee is required to cast such votes in accordance with voting instructions provided by holders of Partnership exchangeable units. At any shareholder meeting of RBI, holders of our common shares vote together as a single class with the Preferred Shares and the special voting share except as otherwise provided by law. For information on share-based compensation and our outstanding equity awards, see Note 16 to the accompanying consolidated financial statements in Item 1 of this report and Note 18 to our audited consolidated financial statements in Item 8 of our Annual Report filed with the SEC and Canadian securities regulatory authorities on March 2, 2015.

The number of Partnership exchangeable units outstanding as at October 20, 2015 was 265,041,783. From and after December 12, 2015, the one year anniversary of the effective date of the Transactions, the holder of a Partnership exchangeable unit will have the right to require Partnership to exchange all or any portion of such holder’s Partnership exchangeable units for our common shares at a ratio of one common share for each Partnership exchangeable unit, subject to our right as the general partner of Partnership, at our sole discretion, to determine to settle any such exchange for a cash payment in lieu of issuing our common shares.

Comparative Cash Flows

Operating Activities

Cash provided by operating activities was $950.4 million for the nine months ended September 30, 2015, compared to $375.6 million during the same period in the prior year. The increase in cash provided by operating activities was driven primarily by the Tim Hortons acquisition and change in working capital.

Investing Activities

Cash used for investing activities was $40.0 million for the nine months ended September 30, 2015, compared to $9.8 million during the same period in the prior year. The change in investing activities was driven primarily by an increase in capital expenditures in the current year, partially offset by proceeds from refranchisings and sale of assets in the current year, proceeds from the settlement of derivative instruments in the current year and payments for acquired franchisee operations in the prior year.

Financing Activities

Cash used for financing activities was $1,680.9 million for the nine months ended September 30, 2015, compared to $134.4 million during the same period in the prior year. The increase in cash used for financing activities was driven primarily by the $1,550.0 million repayment of the 2014 Term Loan Facility, the redemption of the Tim Hortons Notes, payments of financing costs, the mandatory prepayment of the 2014 Term Loan Facility, higher scheduled debt principal payments in the current year and higher dividend payments in the current year, partially offset by proceeds from the offering of the 2015 Senior Notes.

Critical Accounting Policies and Estimates

This discussion and analysis of financial condition and results of operations is based on our unaudited condensed consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires our management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses, as well as related disclosures of contingent assets and liabilities. We evaluate our estimates on an ongoing basis and we base our estimates on historical experience and various other assumptions we deem reasonable to the situation. These estimates and assumptions form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Volatile credit, equity, foreign currency and energy markets, and declines in consumer spending have increased and may continue to create uncertainty inherent in such estimates and assumptions. As future events and their effects cannot be determined with precision, actual results could differ significantly from these estimates. Changes in our estimates could materially impact our results of operations and financial condition in any particular period. For a complete discussion of our critical and significant accounting policies and estimates, please see “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K filed with the SEC and Canadian securities regulatory authorities on March 2, 2015.

 

42


Table of Contents

New Accounting Pronouncements

See Note 4 – New Accounting Pronouncements , in the notes to the unaudited condensed consolidated financial statements.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

There were no material changes during the three months ended September 30, 2015 to the disclosures made in Part II, Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2014, filed with the SEC and Canadian securities regulatory authorities on March 2, 2015.

 

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

An evaluation was conducted under the supervision and with the participation of management, including RBI’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of RBI’s disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and Exchange Act Rules 15d-15(e)) as of September 30, 2015. Based on that evaluation, the CEO and CFO concluded that RBI’s disclosure controls and procedures were effective as of such date.

Internal Control Over Financial Reporting

RBI’s management, including the CEO and CFO, confirm that there were no changes in RBI’s internal control over financial reporting during the three months ended September 30, 2015 that have materially affected, or are reasonably likely to materially affect, RBI’s internal control over financial reporting.

Cautionary Note Regarding Forward-Looking Statements

Certain information contained in this report, including information regarding future financial performance and plans, targets, aspirations, expectations, and objectives of management, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and forward-looking information within the meaning of Canadian securities laws. We refer to all of these as forward-looking statements. Forward-looking statements are forward-looking in nature and, accordingly, are subject to risks and uncertainties. These forward-looking statements can generally be identified by the use of words such as “believe”, “anticipate”, “expect”, “intend”, “estimate”, “plan”, “continue”, “will”, “may”, “could”, “would”, “target”, “potential” and other similar expressions and include, without limitation, statements regarding our expectations or beliefs regarding (i) the benefits of our fully franchised business model; (ii) the domestic and international growth opportunities for the Tim Hortons and Burger King brands, both in existing and new markets and our ability to accelerate international development through joint venture structures and master franchise and development agreements; (iii) the amount and timing of additional G&A expenses associated with restructuring activities following the consummation of the Transactions and the anticipated benefits that we will recognize from such restructuring; (iv) our future financial obligations, including annual debt service requirements, capital expenditures and cash distributions required under our partnership agreement, and our ability to meet such obligations, (v) our exposure to changes in interest rates and foreign currency exchange rates and the impact of changes in interest rates and foreign currency exchange rates on the amount of our interest payments, future earnings and cash flows, (vi) our belief and estimates regarding accounting and tax matters, and (vii) our future financial and operational results.

These forward looking statements represent management’s expectations as of the date hereof. These forward-looking statements are based on certain assumptions and analyses made by RBI in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate in the circumstances. However, these forward-looking statements are subject to a number of risks and uncertainties and actual results may differ materially from those expressed or implied in such statements. Important factors that could cause actual results, level of activity, performance or achievements to differ materially from those expressed or implied by these forward-looking statements include, among other things, risks related to: (1) our substantial indebtedness, which could adversely affect our financial condition and prevent us from fulfilling our obligations; (2) global economic or other business conditions that may affect the desire or ability of our customers to purchase our products such as inflationary pressures, high unemployment levels, declines in median income growth, consumer confidence and consumer discretionary spending and changes in consumer perceptions of dietary health and food safety; (3) our relationship with, and the success of, our franchisees and risks related to our restaurant ownership mix; (4) the effectiveness of our marketing and advertising programs and franchisee support of these programs; (5) significant and rapid fluctuations in interest rates and in the currency exchange markets and the effectiveness of our hedging activity; (6) our ability to successfully implement our domestic and international growth strategy and risks related to our international operations; (7) our reliance on master franchisees and subfranchisees to accelerate restaurant growth; (8) the ability of our credit facilities’ and derivatives’ counterparties to fulfill their commitments and/or obligations; (9) our ability to successfully apply the ZBB model to the TH’s operations and to achieve the anticipated synergies through shared services; and (10) the restructuring activities that we have and will continue to implement in connection with the Transactions.

 

43


Table of Contents

We operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for our management to predict all risk factors, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements. You should not rely upon forward-looking statements as predictions of future events. Finally, our future results will depend upon various other risks and uncertainties, including, but not limited to, those detailed in the section entitled “Item 1A - Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2014 filed with the SEC and Canadian securities regulatory authorities on March 2, 2015, as well as other materials that we from time to time file with, or furnish to, the SEC or file with Canadian securities regulatory authorities. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements in this section and elsewhere in this report. Other than as required under securities laws, we do not assume a duty to update these forward-looking statements, whether as a result of new information, subsequent events or circumstances, changes in expectations or otherwise.

Part II – Other Information

 

Item 5. Other Information

Item 1.01 Entry into a Material Definitive Agreement

On August 28, 2015, the Compensation Committee of the Board of Directors of RBI (the “Compensation Committee”) approved an amendment (the “Amendment”) to the stock option agreement originally issued to Marc Caira, the Vice Chairman of the Board, by Tim Hortons Inc. and assumed by RBI in connection with the Transactions. Pursuant to the Amendment, Mr. Caira voluntarily relinquished his right to exercise the tandem stock appreciation rights related to the stock options granted pursuant to the award agreement. Except as set forth above, the terms and conditions of the stock option award agreement remain unchanged. A copy of the Amendment dated August 12, 2015 is filed as Exhibit 10.30 to this quarterly report on Form 10-Q. The information in this Item 1.01 is qualified in its entirety by reference to the full text of the Amendment contained in Exhibit 10.30.

Item 5.02(e) Departure of Directors or Certain Officers; Election of Directors; Appoint of Certain Officers; Compensatory Arrangements of Certain Officers

On August 28, 2015, the Compensation Committee approved the tax equalization of stock options previously granted to Elias Diaz-Sese, our President, Tim Hortons, pursuant to the terms of a Tax Equalization Letter Agreement between Mr. Diaz-Sese and RBI. In addition, the Compensation Committee authorized RBI to tax equalize Mr. Diaz-Sese’s base salary and bonus to the United States, effective January 1, 2015, in accordance with RBI’s standard practices for tax equalization. A copy of the Tax Equalization Letter Agreement dated July 1, 2015 is filed as Exhibit 10.30 to this quarterly report on Form 10-Q. The information in this Item 5.02 is qualified in its entirety by reference to the full text of the Tax Equalization Letter Agreement contained in Exhibit 10.31.

On August 28, 2015, the Compensation Committee approved a form of Non-Compete, Non-Solicitation and Confidentiality Agreement to be entered into by certain executives of RBI, The TDL Group Corp. (“TDL”) and Burger King Corporation (“BKC”). A copy of the form of Non-Compete, Non-Solicitation and Confidentiality Agreement is filed as Exhibit 10.32 to this quarterly report on Form 10-Q.

On August 28, 2015, the Compensation Committee approved the termination of the assignment letter for Jose Cil, our current President, Burger King, pursuant to which he previously performed services for a subsidiary of the Company as President, EMEA prior to his appointment to the position of President, Burger King. In addition, effective July 10, 2015, Mr. Cil, in his capacity as President, Burger King, entered into a Non-Compete, Non-Solicitation and Confidentiality Agreement with BKC in the form filed as Exhibit 10.32 to this quarterly report on Form 10-Q. As a result of the termination of the assignment letter and the entering into of the Non-Compete, Non-Solicitation and Confidentiality Agreement with BKC, the prior employment agreement between BKC and Mr. Cil was terminated. On July 18, 2015, Mr. Diaz-Sese entered into the Non-Compete, Non-Solicitation and Confidentiality Agreement with TDL.

 

44


Table of Contents
Item 6. Exhibits

The exhibits listed in the accompanying index are filed as part of this report.

 

Exhibit
Number

  

Description

10.30    Award Agreement Amendment dated August 12, 2015 between Restaurant Brands International Inc. and Marc Caira
10.31    Tax Equalization Letter dated July 1, 2015 between Restaurant Brands International Inc. and Elias Diaz-Sese
10.32    Form of Non-Compete, Non-Solicitation and Confidentiality Agreement
31.1    Certification of Chief Executive Officer of Restaurant Brands International Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2    Certification of Chief Financial Officer of Restaurant Brands International Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1    Certification of Chief Executive Officer of Restaurant Brands International Inc. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2    Certification of Chief Financial Officer of Restaurant Brands International Inc. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

45


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

   

RESTAURANT BRANDS INTERNATIONAL INC.

(Registrant)

Date: October 30, 2015     By:  

/s/ Joshua Kobza

    Name:   Joshua Kobza, principal financial officer
    Title:   Chief Financial Officer
      (principal financial officer)
      (duly authorized officer)

 

46


Table of Contents

INDEX TO EXHIBITS

 

Exhibit

Number

  

Description

  10.30    Award Agreement Amendment dated August 12, 2015 between Restaurant Brands International Inc. and Marc Caira
  10.31    Tax Equalization Letter dated July 1, 2015 between Restaurant Brands International Inc. and Elias Diaz-Sese
  10.32    Form of Non-Compete, Non-Solicitation and Confidentiality Agreement
  31.1    Certification of Chief Executive Officer of Restaurant Brands International Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
  31.2    Certification of Chief Financial Officer of Restaurant Brands International Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
  32.1    Certification of Chief Executive Officer of Restaurant Brands International Inc. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
  32.2    Certification of Chief Financial Officer of Restaurant Brands International Inc. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS    XBRL Instance Document
101.SCH    XBRL Taxonomy Extension Schema Document
101.CAL    XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF    XBRL Taxonomy Extension Definition Linkbase Document
101.LAB    XBRL Taxonomy Extension Label Linkbase Document
101.PRE    XBRL Taxonomy Extension Presentation Linkbase Document

 

47

Exhibit 10.30

August 12, 2015

Marc Caira (“you”)

You are a holder of stock options (“ Options ”) and related Stock Appreciation Rights (“ SARs ”) originally issued by Tim Hortons Inc. (“ THI ”) pursuant to one or more Nonqualified Stock Option Award Agreements with THI (the “ Award Agreement(s) ”). As a result of the transaction between THI and Burger King Worldwide, Inc. (the “ Transaction ”), each of your outstanding Options (and its tandem SAR), whether vested or unvested, that was not surrendered in connection with the Transaction was exchanged for an Option with a tandem SAR to acquire from Restaurant Brands International Inc. (“ RBI ”) a number of common shares of RBI (“ Shares ”) equal to the product of the number of THI common shares subject to such Option and 2.4106, subject to rounding, and RBI assumed THI’s obligations under the Award Agreement(s). Your Options and tandem SARs are set forth on Exhibit A.

As a holder of Options and tandem SARs, you are being asked to agree to the amendments to the terms of your Award Agreement(s) as set forth in this letter agreement. If you consent to the terms hereof, please execute a copy of this letter where indicated below. If you do not consent to such terms, the terms of your Options and tandem SARs will remain unchanged. If you consent to the terms hereof, the amendments to the terms of your Award Agreements(s) will be effective as of September 1, 2015, regardless of the date that you sign this letter agreement.

Unless defined in this letter agreement, capitalized terms used herein shall have the meanings ascribed to them in the Award Agreement(s).

The proposed amendments to your Award Agreement(s) are as follows:

 

  (1) You hereby agree to voluntarily relinquish your right to exercise your tandem SARs, and all of your tandem SARs will be cancelled, effective upon your execution of this letter agreement. You agree and acknowledge that you have not and will not receive any cash payment or other consideration in connection with the voluntary relinquishment and cancellation of your tandem SARs.

 

  (2)

Notwithstanding anything in the Award Agreements to the contrary, upon exercise of all or a portion of the vested amount of your Award, you may do a cashless exercise through Solium and receive a cash settlement equal to the product of (i) the difference between the Fair Market Value of a Share on the date of exercise of the Option and


  the Option Price; multiplied by (ii) the number of Shares as to which the Option is being exercised, less applicable withholding taxes. The brokerage and transaction fees associated with the cashless exercise of the modified options will be paid by THI.

Except as set forth in this letter agreement, the terms and conditions of your Award Agreement(s) shall remain unchanged and in full force and effect. You will take or authorize such other actions and execute such other documents as RBI determines to be reasonable or appropriate to implement the provisions of this letter agreement.

Investing in Shares involves risk. Before executing this letter agreement, you should talk to your personal financial or tax advisor having regard to your own particular situation. In addition, it is important that you read the Annual Report on Form 10-K of RBI that was filed with the Securities and Exchange Commission (“ SEC ”) on March 2, 2015, the Quarterly Reports on Form 10-Q of RBI that were filed with the SEC on May 5, 2015 and on July 31, 2015, and other information that RBI has filed with the SEC.

Please sign a copy of this letter agreement where indicated below to evidence your agreement to the terms and conditions hereof, and return a copy to Frank Folino by August 20, 2015 . If you have any questions regarding this matter, please contact Frank Folino at (905) 339-6111 or Jose Mora at (305) 378-7803.

 

Sincerely,
Restaurant Brands International Inc.
By:   /s/ Jessica Sisk-Roehle
 


Agreed to and acknowledged as of this 13 th day of August, 2015 by:

 

/s/Marc Caira

Marc Caira


Exhibit A

List Options and SARs

 

Grant Date

  

Grant Name

  

Grant Price

  

Outstanding Options with

Tandem SARs

15-May-2014

   2014 Option/SAR    CAD $24.93    200,000

Exhibit 10.31

CONFIRMATION OF TAX EQUALIZATION

July 1, 2015

Personal & Confidential

Elias Diaz-Sese

Burger King AsiaPac, Pte.

Dear Elias:

This letter confirms that you will be provided tax equalization in accordance with Exhibit “A”, on all options to purchase shares of common stock in Restaurant Brands International Inc. represented by the option award agreements described in Exhibit “B” (the “Options”), all of which Options were granted to you during the course of your employment with Burger King AsiaPac, Pte. (“BKAP”).

We are providing tax equalization as a result of your joining the TDL Group Corp. in Canada as the Tim Hortons Brand President (“ TDL ”). TDL is an Affiliate of BKAP, as such term is defined in the applicable option award agreements.

For purposes of the equalization described in this letter, the “home” country is the United States of America (the “ US ”), since your base salary and any bonuses paid are currently equalized to such country. Through your termination date with BKAP, your “host” country is deemed to be Singapore, after which date, your host country will be Canada.

Pursuant to Singapore law, upon the termination of your employment with BKAP, you will be deemed to have exercised all of the Options, and you must pay local taxes on the deemed gain (the “Deemed Exercise”). As part of the equalization described in this letter, BKAP shall pay any taxes due as a result of the Deemed Exercise upon your exit from Singapore.

Your burden in respect of the foregoing will remain at a similar level as if you were employed in the US. This will be achieved by (a) upon the exercise of any of the Options, TDL (or an affiliate thereof, as applicable) withholding from your compensation or the exercise proceeds a hypothetical tax equivalent to the amount of tax which would have been due from you had you been located in the US from the date of issuance through the date of exercise, and (b) TDL (or an affiliate thereof, as applicable) paying the actual taxes due on the exercise of the Options.


You agree that upon your actual exercise of the Options, should the gain be less than the gain reported to the Inland Revenue Authority of Singapore at the time of the Deemed Exercise, then any and all associated tax credits or refunds (collectively, the “Refunds”) shall belong to BKAP. You agree to cooperate with BKAP in applying for any such Refunds, including but not limited to completing all necessary paperwork, assigning to BKAP your rights in and to such Refunds and designating BKAP or any of its designated affiliates as your attorney in fact to apply for such Refunds.

This letter, including Exhibit “A”, and all of your obligations hereunder shall survive the termination of your employment with BKAP and TDL.

Please sign a copy of this letter where indicated below to evidence your agreement to the terms and conditions set forth in this letter. If you should have any questions regarding this matter, please do not hesitate to contact me.

 

Sincerely,
/s/ Heitor Goncalves

Heitor Goncalves

Chief People Officer

Agreed and Accepted, this ___ day of July, 2015
/s/ Elias Diaz-Sese
Elias Diaz-Sese


Acknowledgment

Burger King AsiaPac, Pte. hereby acknowledges and agrees to the terms and conditions set forth in the foregoing letter, effective as of the date set forth above.

 

Burger King AsiaPac, Pte.
By:   /s/ David Shear
Name:   David Shear
Title:   President, APAC


Exhibit “A”

Tax Equalization

Methodology

BKAP and/or TDL (as applicable, the “ Company ”) designated tax consultant will determine the appropriate method to ensure the employee and the Company pay their fair share of the taxes incurred during the assignment. The employee’s share of the tax burden is called “hypothetical tax”.

Hypothetical Tax: Calculation and Process

Hypothetical tax is, as stated earlier, the portion of the overall tax liability for which the employee is responsible.

Calculation

All employees will have their hypothetical tax calculated based on the employee’s “normal” residency within the home country for both income and social taxes considering the relevant filing status and position (for example, marital status and number of dependents, etc.). This includes any applicable local government jurisdictions (such as state, province, canton, city, municipality, etc.).

Withholding

Hypothetical tax will be retained from the employee’s compensation when paid. The Company and the designated tax consultant will determine the appropriate withholding rate on such items.

Final Settlement

Tax Equalization Calculation

As previously stated, the tax equalization settlements are prepared using relevant data, in order to:

 

  n Calculate and reconcile the employee’s final hypothetical tax responsibility; and

 

  n Allocate all actual host-country taxes (and any home-country taxes, if applicable) between the employee and the Company.

Tax equalization calculations are prepared by the Company-designated tax consultant to ensure consistency and proper application of Company policy. The Company-designated tax consultant will send the Company a copy of the summary tax data from the equalization for processing at the time the equalization is mailed or delivered to the employee.

The tax equalization settlement usually results in an amount due to/from the employee.

Any payments due to the Company from the employee must be settled within 30 days of the later of:

 

  n Receipt of the tax equalization calculation; or

 

  n Receipt of any refund due to the employee by the home and/or host country taxing authorities.

The Company also reserves the right to deduct outstanding balances from bonus or termination payments in order to collect unpaid equalization balances.

Upon receipt of the completed tax returns, the employee is expected to pay any balance due. Conversely, if the actual returns generate a refund, the employee will collect the refund or, at BKAP’s option, designate


BKAP (or an entity designated by BKAP) as employee’s attorney in fact to collect the refund. Both balances due and refunds owed will be included as part of the tax equalization settlement (see above).

The Company may, at its discretion, make direct payments to the taxing authorities on behalf of the employee for taxes owed when the tax is Company’s responsibility, as determined by the tax equalization settlement.

Tax Credits

Any tax credits for taxes paid by the Company, which reduced the employee’s income tax liability before, during, or subsequent to an assignment, are owned/utilized by the Company. The Company determines whether to keep the employee in the tax equalization program if the expatriate has carryover tax credits that may be used in the future.


Exhibit “B”

 

Grant Data
Grant
Date
   # Options    Grant
Price
   Vesting
Date
   Expiration
Date
02/21/12    68,214    $3.54    12/31/16    02/20/22
03/01/12    452,765    $3.97    03/01/17    02/28/22
03/01/13    250,000    $18.25    03/01/18    02/28/23
03/01/13    32,401    $18.25    12/31/17    02/28/23
03/07/14    21,282    $27.28    12/31/18    03/06/24
03/07/14    21,281    $27.28    12/31/18    03/06/24
03/07/14    180,000    $27.28    03/07/19    03/06/24

Exhibit 10.32

NON-COMPETE, NON-SOLICIATION AND CONFIDENTIALITY AGREEMENT

This NON-COMPETE, NON-SOLICIATION AND CONFIDENTIALITY AGREEMENT (this “ Agreement ”) is entered into as of [insert date] by and between The TDL Group Corp., a Canadian corporation (together with any Successor thereto, the “ Company ”), and [insert name] (“ Executive ”).

WITNESSETH:

[WHEREAS, Executive commenced employment with the Company on [insert date];]

WHEREAS, during the term of Executive’s employment with the Company, Executive will receive access to competitively sensitive, confidential, proprietary and trade secret information relating to the current and planned business of the Company;

WHEREAS, the Company and Executive desire to make certain arrangements to protect the value of such information to the Company during Executive’s employment and following the termination of Executive’s employment with the Company; and

[WHEREAS, Executive currently is a party to an Employment Agreement with the Company dated as of November 2, 2010, as such agreement may have been amended from time to time, that governs the terms and conditions of his employment (as so amended, the “ Original Agreement ”) and Executive and the Company desire to have the Original Agreement superseded by the terms of this Agreement.]

NOW, THEREFORE, in consideration of the premises and the mutual covenants and promises contained herein and for other good and valuable consideration, the Company and Executive hereby agree as follows:

1. Employment; Amendment and Restatement of Original Agreement . Executive acknowledges and agrees that nothing herein shall be construed as a guarantee of continued employment for a specific period or under particular terms or otherwise as having altered Executive’s employment-at-will status with the Company. [Additionally, Executive acknowledges and agrees that this Agreement shall serve as a complete amendment and restatement of the Original Agreement. All terms of the Original Agreement shall be superseded by the terms of this Agreement and, upon execution of this Agreement, the Original Agreement shall be of no further force and effect.]

2. Restrictive Covenants . Each of the Company and Executive agrees that the Executive will have a prominent role in the management of the business, and the development of the goodwill of the Company and its Affiliates, and will establish and develop relations and contacts with the principal franchisees, customers and suppliers of the Company and its Affiliates throughout the world, all of which constitute valuable goodwill of, and could be used by Executive to compete unfairly with, the Company and its Affiliates. In addition, Executive recognizes that he will have access to and become familiar with or be exposed to Confidential Information (as such term is defined below), in particular, trade secrets, proprietary information, customer lists, and other valuable business information of the Company pertaining or related to the quick service restaurant business. Executive agrees that Executive could cause grave harm to the Company if Executive, among other things, worked for the Company’s competitors, solicited the Company’s employees away from the Company or solicited the Company’s franchisees upon the termination of Executive’s employment with the Company or misappropriated or divulged the Company’s Confidential Information, and that as such, the Company has legitimate business interests in protecting its goodwill and Confidential Information, and these legitimate business interests therefore justify the following restrictive covenants:


(a) Confidentiality. Executive agrees that during Executive’s employment with the Company and thereafter, Executive will not, directly or indirectly (A) disclose any Confidential Information to any Person (other than, only with respect to the period that Executive is employed by the Company, to an employee or outside advisor of the Company who requires such information to perform his or her duties for the Company), or (B) use any Confidential Information for Executive’s own benefit or the benefit of any third party. “ Confidential Information ” means confidential, proprietary or commercially sensitive information relating to (Y) the Company or its Affiliates, or members of their respective management or boards or (Z) any third parties who do business with the Company or its Affiliates, including franchisees and suppliers. Confidential Information includes, without limitation, marketing plans, business plans, financial information and records, operation methods, personnel information, drawings, designs, information regarding product development, other commercial or business information and any other information not available to the public generally. The foregoing obligation shall not apply to any Confidential Information that has been previously disclosed to the public or is in the public domain (other than by reason of a breach of Executive’s obligations to hold such Confidential Information confidential). If Executive is required or requested by a court or governmental agency to disclose Confidential Information, Executive must notify the General Counsel of the Company of such disclosure obligation or request no later than three (3) business days after Executive learns of such obligation or request, and permit the Company to take all lawful steps it deems appropriate to prevent or limit the required disclosure.

(b) Non-Competition . Executive agrees that during his employment with the Company (the “ Employment Period ”), Executive shall devote all of his skill, knowledge, commercial efforts and business time to the conscientious and good faith performance of his duties and responsibilities to the Company to the best of Executive’s ability and Executive shall not, directly or indirectly, be employed by, render services for, engage in business with or serve as an agent or consultant to any Person other than the Company. Executive further agrees that during the Employment Period and for the one (1) year period following Executive’s termination of employment with the Company, Executive shall not directly or indirectly engage in any activities that are competitive with the quick service restaurant business conducted by the Company, and Executive shall not, directly or indirectly, become employed by, render services for, engage in business with, serve as an agent or consultant to, or become a partner, member, principal, stockholder or other owner of, any Person or entity that engages in the quick serve restaurant business anywhere in the world, including any franchisee of the Company or any if its Affiliates, provided that Executive shall be permitted to hold a one percent (1%) or less interest in the equity or debt securities of any publicly traded company. Executive’s duties and responsibilities involve, and/or will affect, the operation and management of the Company on a worldwide basis. Executive will obtain Confidential Information that will affect the Company’s operations throughout the world. Accordingly, Executive acknowledges that the Company has legitimate business interests in requiring a worldwide geographic scope and application of this non-compete provision, and agrees that this non-compete provision applies on a worldwide basis.

(c) Non-Solicitation of Employees and Franchisees . During Employment Period and for the one (1) year period following Executive’s termination of employment with the Company, Executive shall not, directly or indirectly, by [himself] or through any third party, whether on Executive’s own behalf or on behalf of any other Person or entity, (i) solicit or induce or endeavor to solicit or induce, divert, employ or retain, (ii) interfere with the relationship of the Company or any of its Affiliates with, or (iii) attempt to establish a business relationship of a nature that is competitive with the business of the Company with any Person that is or was (during the last twelve (12) months of Executive’s employment with the Company) (A) an employee of the Company or any of its Affiliates, (B) engaged to provide services to the Company or any of its Affiliates, including vendors who provide or have provided

 

2


advertising, marketing or other services to the Company or any of its Affiliates, or (C) a franchisee of the Company or any of its Affiliates.

3. Work Product . Executive agrees that all of Executive’s work product (created solely or jointly with others, and including any intellectual property or moral rights in such work product), given, disclosed, created, developed or prepared in connection with Executive’s employment with the Company, whether ensuing during or after the Employment Period (“ Work Product ”) shall exclusively vest in and be the sole and exclusive property of the Company. In the event that any such Work Product does not vest by operation of law in the Company, Executive hereby irrevocably assigns, transfers and conveys to the Company, exclusively and perpetually, all right, title and interest which Executive may have or acquire in and to such Work Product throughout the world, including without limitation any copyrights and patents, and the right to secure registrations, renewals, reissues, and extensions thereof. The Company and its Affiliates or their designees shall have the exclusive right to make full and complete use of, and make changes to all Work Product without restrictions or liabilities of any kind, and Executive shall not have the right to use any such materials, other than within the legitimate scope and purpose of Executive’s employment with the Company. Executive shall promptly disclose to the Company the creation or existence of any Work Product and shall take whatever additional lawful action may be necessary, and sign whatever documents the Company may require, in order to secure and vest in the Company or its designee all right, title and interest in and to all Work Product and any intellectual property rights therein (including full cooperation in support of any Company applications for patents and copyright or trademark registrations).

4. Compliance With Company Policies . During the Employment Period, Executive shall be governed by and be subject to, and Executive hereby agrees to comply with, all Company policies, procedures, rules and regulations applicable to employees generally or to employees at Executive’s grade level, including without limitation, the Restaurant Brands International Inc. Code of Business Ethics and Conduct, in each case, as they may be amended from time to time in the Company’s sole discretion (collectively, the “ Policies ”).

5. Data Protection & Privacy .

(a) Executive acknowledges that the Company, directly or through its Affiliates, collects and processes data (including personal sensitive data and information retained in email) relating to Executive. Executive hereby agrees to such collection and processing and further agrees to execute the Company’s Employee Consent to Collection and Processing of Personal Information, a copy of which is attached to this Agreement as Attachment 1.

(b) To ensure regulatory compliance and for the protection of its workers, customers, suppliers and business, the Company reserves the right to monitor, intercept, review and access telephone logs, internet usage, voicemail, email and other communication facilities provided by the Company which Executive may use during Executive’s employment with the Company. The Company will use this right of access reasonably, but it is important that Executive is aware that all communications and activities on Company equipment or premises cannot be presumed to be private.

6. Injunctive Relief with Respect to Covenants; Forum, Venue and Jurisdiction . Executive acknowledges and agrees that a breach by Executive of any of Section 2, 3, 4 or 5 is a material breach of this Agreement and that remedies at law may be inadequate to protect the Company and its Affiliates in the event of such breach, and, without prejudice to any other rights and remedies otherwise available to the Company, Executive agrees to the granting of injunctive relief in the Company’s favor in connection with any such breach or violation without proof of irreparable harm, plus attorneys’ fees and costs to

 

3


enforce these provisions. Executive further agrees that the foregoing is appropriate for any such breach inasmuch as actual damages cannot be readily calculated, the amount is fair and reasonable under the circumstances, and the Company would suffer irreparable harm if any of these Sections were breached. All disputes not relating to any request or application for injunctive relief in accordance with this Section 6 shall be resolved by arbitration in accordance with Section 9(b).

7. Entire Agreement . This Agreement constitutes the entire agreement among the parties hereto with respect to the subject matter hereof. All prior correspondence and proposals (including but not limited to summaries of proposed terms) and all prior promises, representations, understandings, arrangements and agreements relating to such subject matter (including but not limited to those made to or with Executive by any other Person and those contained in any prior employment, consulting or similar agreement[, including the Original Agreement,] entered into by Executive and the Company or any predecessor thereto or Affiliate thereof) are merged herein and superseded hereby.

8. Survival . The following Sections shall survive the termination of Executive’s employment with the Company and of this Agreement: 2, 3, 5, 6, 7, 8 and 9.

9. Miscellaneous .

(a) Binding Effect; Assignment . This Agreement shall be binding on and inure to the benefit of the Company and its Successors and permitted assigns. This Agreement shall also be binding on and inure to the benefit of Executive and Executive’s heirs, executors, administrators and legal representatives. This Agreement shall not be assignable by any party hereto without the prior written consent of the other parties hereto, provided , however , that the Company may effect such an assignment without prior written approval of Executive upon the transfer of all or substantially all of its business and/or assets (by whatever means).

(b) Arbitration . If any dispute or controversy arises relating to the Agreement, Executive and the Company agree to seek to resolve the dispute or controversy through arbitration. Each party to the dispute may serve notice on the other party of its desire to resolve a particular dispute by arbitration. The parties shall agree upon an arbitrator to be selected from The American Arbitration Association’s list of arbitrators. In the event the parties cannot agree upon an arbitrator within five days after receipt of the notice of intention to arbitrate, the arbitrator will be appointed by ADR Chambers. The costs of the arbitration shall be shared equally by the parties. The arbitration must proceed expeditiously, and must be completed within six months of the date on which a party referred the dispute or controversy to arbitration. The arbitration shall be held in Oakville, Ontario and shall proceed in accordance with the provisions of the Arbitration Act (Ontario). The parties agree that the laws of the Province of Ontario and the laws of Canada applicable in the Province of Ontario will be used to evaluate the matters at issue in the arbitration. The arbitration shall not impair either party’s right to request injunctive or other equitable relief in accordance with Section 6 of this Agreement.

(c) Governing Law . This Agreement shall be governed by and construed in accordance with the laws of the Province of Ontario and the laws of Canada applicable in the Province of Ontario.

(d) Amendments . No provision of this Agreement may be modified, waived or discharged unless such modification, waiver or discharge is approved in writing by the Board or a Person authorized thereby and is agreed to in writing by Executive. No waiver by any party hereto at any time of any breach by any other party hereto of, or compliance with, any condition or provision of this Agreement to be performed by such other party shall be deemed a waiver of similar or dissimilar provisions or conditions at the same or at any prior or subsequent time. No waiver of any provision of this Agreement shall be

 

4


implied from any course of dealing between or among the parties hereto or from any failure by any party hereto to assert its rights hereunder on any occasion or series of occasions.

(e) Severability . In the event that any one or more of the provisions of this Agreement shall be or become invalid, illegal or unenforceable in any respect, the validity, legality and enforceability of the remaining provisions contained herein shall not be affected thereby. In the event that one or more terms or provisions of this Agreement are deemed invalid or unenforceable by the laws of Canada or any other province, state or jurisdiction in which it is to be enforced, by reason of being vague or unreasonable as to duration or geographic scope of activities restricted, or for any other reason, the provision in question shall be immediately amended or reformed to the extent necessary to make it valid and enforceable by the court of such jurisdiction charged with interpreting and/or enforcing such provision. Executive agrees and acknowledges that the provision in question, as so amended or reformed, shall be valid and enforceable as though the invalid or unenforceable portion had never been included herein.

(f) Notices . Any notice or other communication required or permitted to be delivered under this Agreement shall be (i) in writing, (ii) delivered personally, by courier service or by certified or registered mail, first-class postage prepaid and return receipt requested, (iii) deemed to have been received on the date of delivery or, if mailed, on the third business day after the mailing thereof, and (iv) addressed as follows (or to such other address as the party entitled to notice shall hereafter designate in accordance with the terms hereof):

 

(A)  

If to the Company, to it at:

The TDL Group Corp.

225 Wyecroft Road

Oakville, Ontario L6K 3X7

Attention: Chief People Officer

  with a copy to:  

Restaurant Brands International Inc.

225 Wyecroft Road

Oakville, Ontario L6K 3X7

Attention: General Counsel

                   
(B) if to Executive, to Executive’s residential address as currently on file with the Company.    

(g) Acknowledgements . Executive acknowledges and agrees that (i) Executive has had sufficient time to review and consider this Agreement thoroughly; (ii) Executive has read and understands the terms of this Agreement and Executive’s obligations hereunder; (iii) Executive has been given an opportunity to obtain independent legal advice, or such other advice as Executive may desire, concerning the interpretation and effect of this Agreement; and (iv) this Agreement is entered into voluntarily and without any pressure.

(h) Voluntary Agreement; No Conflicts . Executive represents that Executive is entering into this Agreement voluntarily and that Executive’s employment hereunder and compliance with the terms and conditions of this Agreement will not conflict with or result in the breach by Executive of any agreement to which Executive is a party or by which Executive or Executive’s properties or assets may be bound.

(i) Counterparts/Facsimile . This Agreement may be executed in counterparts (including by facsimile), each of which shall be deemed an original and all of which together shall constitute one and the same instrument.

(j) Headings . The section and other headings contained in this Agreement are for the convenience of the parties only and are not intended to be a part hereof or to affect the meaning or interpretation hereof.

 

5


(kj) Employment Agreement . For the avoidance of doubt, this Agreement will constitute an “employment agreement” as such term may be defined in any equity award agreement issued in connection with the common stock of Restaurant Brands International Inc. or any of its Affiliates.

(k) Certain other Definitions.

Affiliate” : with respect to any Person, means any other Person that, directly or indirectly through one or more intermediaries, Controls, is Controlled by, or is under common Control with the first Person, including but not limited to a Subsidiary of any such Person.

Control ” (including, with correlative meanings, the terms “Controlling”, “Controlled by” and “under common Control with”): with respect to any Person, shall mean the possession, directly or indirectly, of the power to direct or cause the direction of the management and policies of such Person, whether through the ownership of voting securities, by contract or otherwise.

Person ”: any natural person, firm, partnership, limited liability company, association, corporation, company, trust, business trust, governmental authority or other entity.

Subsidiary ”: with respect to any Person, each corporation or other Person in which the first Person owns or Controls, directly or indirectly, capital stock or other ownership interests representing fifty percent (50%) or more of the combined voting power of the outstanding voting stock or other ownership interests of such corporation or other Person.

Successor ”: of a Person means a Person that succeeds to the first Person’s assets and liabilities by merger, liquidation, dissolution or otherwise by operation of law, or a Person to which all or substantially all the assets and/or business of the first Person are transferred.

IN WITNESS WHEREOF, the Company has duly executed this Agreement by its authorized representatives, and Executive has hereunto set his hand, in each case effective as of the date first above written.

 

[THE TDL GROUP CORP.]
By:    
  Name:
  Title:
Executive:
   
  [insert name]

 

6


ATTACHMENT 1

[THE TDL GROUP CORP.]

EMPLOYEE CONSENT TO COLLECTION

AND PROCESSING OF PERSONAL INFORMATION

Tim Hortons Inc. (“the Company”) has informed me that the Company collects and processes my personal information only for legitimate human resource and business reasons such as payroll administration, to fill employment positions, maintaining accurate benefits records, meet governmental reporting requirements, security, health and safety management, performance management, company network access and authentication. I understand the Company will treat my personal data as confidential and will not permit unauthorized access to this personal data. I HEREBY CONSENT to the Company collecting and processing my personal information for such human resource and business reasons.

I understand the Company may from time-to-time transfer my personal data to the corporate office of the Company (currently located in Oakville, Ontario, Canada), another subsidiary, an associated business entity or an agent of the Company, located either in Canada, the United States or in another country, for similar human resource and business reasons. I HEREBY CONSENT to such transfer of my personal data outside the country in which I work to the corporate office Canada or in the United States of America, another subsidiary or associated business entity or agent for human resource management and business purposes.

I further understand the Company may from time-to-time transfer my personal information to a third party, either in Canada, the United States or another country, for processing the information for legitimate human resource and business purposes. I HEREBY CONSENT to the transfer of my personal information for such human resource purposes to a third party.

I understand the Company may from time-to-time collect and process personal information regarding my race and/or national origin for the limited use of complying with legal reporting requirements under the laws of Canada, the United States and/or any other state or country in which I work. I HEREBY CONSENT to the Company collecting and processing information regarding my race and/or national origin for this purpose.

 

 
 

 

  (Executive’s Signature)
 
 

 

  (Executive’s Name – Please Print)
  Date: _____________________________________

 

7

EXHIBIT 31.1

CERTIFICATION

I, Daniel Schwartz, certify that:

 

  1. I have reviewed this quarterly report on Form 10-Q of Restaurant Brands International Inc.:

 

  2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

 

  3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

  4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

 

  b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

  c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

  d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

  5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

  b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

/s/ Daniel Schwartz

Daniel Schwartz
Chief Executive Officer

Dated: October 30, 2015

EXHIBIT 31.2

CERTIFICATION

I, Joshua Kobza, certify that:

 

  1. I have reviewed this quarterly report on Form 10-Q of Restaurant Brands International Inc.:

 

  2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

 

  3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

  4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

 

  b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

  c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

  d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

  5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

  b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

/s/ Joshua Kobza

Joshua Kobza
Chief Financial Officer

Dated: October 30, 2015

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Restaurant Brands International Inc. (the “Company”) for the quarter ended September 30, 2015 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Daniel Schwartz, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

 

  1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

 

  2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

/s/ Daniel Schwartz

Daniel Schwartz
Chief Executive Officer

Dated: October 30, 2015

EXHIBIT 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Restaurant Brands International Inc. (the “Company”) for the quarter ended September 30, 2015 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Joshua Kobza, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

 

  1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

 

  2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

/s/ Joshua Kobza

Joshua Kobza
Chief Financial Officer

Date: October 30, 2015