Restaurant Brands International Inc. Reports Second Quarter 2022 Results
Global System-wide sales grow 14%, up nearly $1 billion year-over-year to over $10 billion
Consolidated comparable sales accelerate to 9% with 14% growth at Tim Hortons Canada, 18% at Burger King International
Digital sales grow double-digits year-over-year to over $3 billion, representing 33% of system-wide sales
Over $400 million of capital returned to shareholders in Q2 through dividends and share buybacks
TORONTO, Aug. 4, 2022 /CNW/ - Restaurant Brands International Inc. (TSX: QSR) (NYSE: QSR) (TSX: QSP) today reported financial results for the second quarter ended June 30, 2022.
"We made significant progress across our business in the second quarter, accelerating consolidated comparable sales to 9% and driving 14% growth in global system-wide sales. These results reflect benefits from our dedicated investments in key areas of the business, including people, technology, operations and marketing," said José Cil, Chief Executive Officer of RBI.
"The team at Tim Hortons Canada delivered exceptional results this quarter, aided by investments against our Back to Basics plan and strong execution from our committed group of restaurant owners. In the second quarter, we drove sales above pre-pandemic levels for the first time since the onset of the pandemic and continue to build strong momentum as we move to accelerate growth. We believe there is a long runway for Tim's in Canada, anchored by great product quality, menu and digital innovation, and a strong group of restaurant owners," continued Cil.
"We continue to see steady improvements in our Burger King U.S. business and will be sharing the details of our plan to accelerate home market growth with all of our franchisees in early September. In addition, the Burger King international business had another strong quarter, posting an impressive 18% comparable sales and 28% system-wide sales growth. Meanwhile, the Popeyes' team has been successful delivering strong unit growth and at Firehouse Subs, the team is focused on building the capabilities to execute on our vision of rapid growth for this loved brand in the U.S. and around the world," continued Cil.
"Our second quarter results demonstrate the benefits of our diversified, global business model and strong free cash flow generating capability which allows us to continue investing in important areas of the business while returning capital to shareholders. I am incredibly proud of the hard work of our franchisees, team members and employees who remain focused on executing against our long-term plans to drive sustainable growth," concluded Cil.
Consolidated Operational Highlights |
Three Months Ended June 30, |
||||
2022 |
2021 |
||||
(Unaudited) |
|||||
System-wide Sales Growth |
|||||
TH |
16.3 % |
33.0 % |
|||
BK |
14.6 % |
37.9 % |
|||
PLK |
9.9 % |
10.5 % |
|||
Consolidated (a) |
14.2 % |
31.9 % |
|||
FHS (b) |
2.2 % |
37.9 % |
|||
System-wide Sales (in US$ millions) |
|||||
TH |
$ |
1,838 |
$ |
1,637 |
|
BK |
$ |
6,444 |
$ |
5,883 |
|
PLK |
$ |
1,503 |
$ |
1,386 |
|
FHS |
$ |
292 |
$ |
— |
|
Consolidated (a) |
$ |
10,077 |
$ |
8,906 |
|
FHS (b) |
$ |
— |
$ |
286 |
|
Net Restaurant Growth |
|||||
TH |
5.7 % |
2.7 % |
|||
BK |
2.8 % |
0.1 % |
|||
PLK |
8.1 % |
5.7 % |
|||
Consolidated (a) |
4.1 % |
1.3 % |
|||
FHS (b) |
2.5 % |
2.5 % |
|||
System Restaurant Count at Period End |
|||||
TH |
5,352 |
5,065 |
|||
BK |
19,311 |
18,776 |
|||
PLK |
3,851 |
3,562 |
|||
FHS |
1,233 |
— |
|||
Consolidated |
29,747 |
27,403 |
|||
FHS (b) |
— |
1,203 |
|||
Comparable Sales |
|||||
TH |
12.2 % |
27.6 % |
|||
BK |
10.0 % |
18.2 % |
|||
PLK |
1.4 % |
(0.3) % |
|||
Consolidated (a) |
9.0 % |
16.5 % |
|||
FHS (b) |
(1.4) % |
31.2 % |
|||
(a) Consolidated system-wide sales growth, consolidated net restaurant growth and consolidated comparable sales do |
(b) 2021 Firehouse Subs figures are shown for informational purposes only, consistent with its fiscal calendar. |
Note: System-wide sales growth and comparable sales are calculated on a constant currency basis and include sales at |
Consolidated Financial Highlights |
|||
Three Months Ended June 30, |
|||
(in US$ millions, except per share data) |
2022 |
2021 |
|
(Unaudited) |
|||
Total Revenues |
$ 1,639 |
$ 1,438 |
|
Net Income |
$ 346 |
$ 391 |
|
Diluted Earnings per Share |
$ 0.76 |
$ 0.84 |
|
TH Adjusted EBITDA(1) |
$ 274 |
$ 253 |
|
BK Adjusted EBITDA(1) |
$ 270 |
$ 266 |
|
PLK Adjusted EBITDA(1) |
$ 61 |
$ 58 |
|
FHS Adjusted EBITDA(1) |
$ 13 |
$ — |
|
Adjusted EBITDA(2) |
$ 618 |
$ 577 |
|
Adjusted Net Income(2) |
$ 373 |
$ 358 |
|
Adjusted Diluted Earnings per Share(2) |
$ 0.82 |
$ 0.77 |
|
Six Months Ended June 30, |
||||
2022 |
2021 |
|||
(Unaudited) |
||||
Net cash provided by operating activities |
$ |
669 |
$ |
745 |
Net cash (used for) provided by investing activities |
$ |
(46) |
$ |
(36) |
Net cash (used for) provided by financing activities |
$ |
(860) |
$ |
(516) |
LTM Free Cash Flow(2) |
$ |
1,562 |
$ |
1,346 |
Net Debt |
$ |
12,606 |
$ |
11,194 |
Net Leverage(2) |
5.4x |
5.3x |
||
(1) |
TH Adjusted EBITDA, BK Adjusted EBITDA, PLK Adjusted EBITDA and FHS Adjusted EBITDA are our measures of segment profitability. |
(2) |
Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted Earnings per Share, LTM Free Cash Flow, and Net Leverage are non-GAAP financial measures. Please refer to "Non-GAAP Financial Measures" for further detail. |
Commencing upon the acquisition of Firehouse Subs in December 2021, we have four operating segments: Tim Hortons (TH), Burger King (BK), Popeyes Louisiana Kitchen (PLK) and Firehouse Subs (FHS). Our financial results and operational highlights are disclosed based on these segments each quarter.
The year-over-year increases in Total Revenues on an as reported and on an organic basis were primarily driven by increases in system-wide sales at Tim Hortons, Burger King and Popeyes. On an as reported basis the increase was also driven by the inclusion of Firehouse Subs. This increase in Total Revenues on an as reported basis was partially offset by unfavorable FX movements.
The year-over-year decrease in Net Income was primarily driven by income tax expense in the current year compared to an income tax benefit in the prior year, unfavorable FX movements, and an increase in share-based compensation and non-cash incentive compensation expense, partially offset by increases in segment income in our TH, BK and PLK segments, the inclusion of FHS segment income and a favorable change from other operating expenses (income), net.
The year-over-year increases in Adjusted EBITDA on an as reported and on an organic basis were primarily driven by increases in TH, BK and PLK Adjusted EBITDA. On an as reported basis the increase was also driven by the inclusion of FHS Adjusted EBITDA partially offset by unfavorable FX movements.
The year-over-year increase in Adjusted Net Income was primarily driven by increases in Adjusted EBITDA in our TH, BK and PLK brands and the inclusion of FHS Adjusted EBITDA, partially offset by an increase in adjusted income tax expense.
During the first quarter of 2022, we shared a number of actions that we have taken to date as a result of the events related to Russia's military invasion of Ukraine. As a reminder, Burger King is our only brand with restaurants in Russia, all of which are operated under a master franchise arrangement. We suspended all corporate support for the Russian market, including operations, marketing, and supply chain support in addition to refusing approvals for new investment and expansion. During the second quarter, we donated funds received from franchised operations in Russia of approximately $1 million to the UNHCR to support humanitarian aid for Ukrainian refugees.
While we currently include results from our franchised restaurants in Russia within reported key business metrics, we do not expect to generate any profits from restaurants in Russia in 2022. During the second quarter, these restaurants had an estimated $11 million, or 2.0%, negative impact on our year-over-year organic adjusted EBITDA growth.
Below are the RBI consolidated and BK segment operational highlights excluding the results from Russia for the three months ended June 30, 2022 and 2021. Refer to page 24 for the RBI consolidated and BK segment quarterly operational highlights excluding the results from Russia for 2021.
Consolidated Operational Highlights (excluding Russia) |
Three Months Ended June 30, |
||||
2022 |
2021 |
||||
(Unaudited) |
|||||
System-wide Sales Growth |
|||||
BK |
13.2 % |
35.8 % |
|||
Consolidated (a) |
13.3 % |
30.5 % |
|||
System-wide Sales (in US$ millions) |
|||||
BK |
$ |
6,134 |
$ |
5,701 |
|
Consolidated (a) |
$ |
9,767 |
$ |
8,724 |
|
Net Restaurant Growth |
|||||
BK |
2.7 % |
0.1 % |
|||
Consolidated (a) |
4.0 % |
1.3 % |
|||
System Restaurant Count at Period End |
|||||
BK |
18,491 |
17,999 |
|||
Consolidated |
28,927 |
26,626 |
|||
Comparable Sales |
|||||
BK |
8.7 % |
16.8 % |
|||
Consolidated (a) |
7.9 % |
15.6 % |
|||
(a) Consolidated system-wide sales growth, consolidated net restaurant growth and consolidated comparable sales do |
The global crisis resulting from the spread of coronavirus ("COVID-19") impacted our global restaurant operations for the three months ended June 30, 2022 and 2021, though in 2022 the impact was more modest than in the prior year. During the three months ended June 30, 2022 and 2021, substantially all restaurants remained open, some with limited operations, such as drive-thru, takeout and delivery (where applicable), reduced, if any, dine-in capacity, and/or restrictions on hours of operation. Certain markets periodically required temporary closures while implementing government mandated lockdown orders. For example, while most regions have eased restrictions, increases in cases and new variants caused certain markets, including China, to re-impose temporary restrictions as a result of government mandates. We expect local conditions to continue to dictate limitations on restaurant operations, capacity, and hours of operation. COVID-19 has also contributed to labor challenges, which in some regions resulted in reduced operating hours and service modes at select restaurants as well as supply chain pressures.
In addition, during 2022, there have been increases in commodity, labor and energy costs partially due to the macroeconomic impact of both COVID-19 and the War in Ukraine. Further significant increases in inflation could affect the global, Canadian and U.S. economies, which could have an adverse impact on our business and results of operations if we and our franchisees are not able to adjust prices sufficiently to offset the effect of cost increases without negatively impacting consumer demand.
During the first quarter of 2022 we made a change to the way we report revenues and expenses related to technology initiatives to provide clarity and consistency across our brands and with our industry peers. We had previously included revenue from technology fees in Franchise and property revenues, while the associated technology expenses were included in General and administrative expenses. Starting in the first quarter of 2022, revenue from technology fees will be reported in Advertising revenues and other services, while the associated technology expenses will be reported in Advertising expenses and other services.
Additionally, prior year amounts in the condensed consolidated statements of operations and accompanying BK segment results have been reclassified in order to be comparable with the current year classifications. These reclassifications did not arise as a result of any changes to accounting policies and relate entirely to presentation with no effect on previously reported net income and segment income. Refer to page 25 for the RBI consolidated and BK segment quarterly results for 2021 adjusted for these reclassifications.
Three Months Ended June 30, |
|||||
(in US$ millions) |
2022 |
2021 |
|||
(Unaudited) |
|||||
System-wide Sales Growth |
16.3 % |
33.0 % |
|||
System-wide Sales |
$ |
1,838 |
$ |
1,637 |
|
Comparable Sales |
12.2 % |
27.6 % |
|||
Net Restaurant Growth |
5.7 % |
2.7 % |
|||
System Restaurant Count at Period End |
5,352 |
5,065 |
|||
Sales |
$ |
661 |
$ |
556 |
|
Franchise and Property Revenues |
$ |
238 |
$ |
219 |
|
Advertising Revenues and Other Services |
$ |
69 |
$ |
56 |
|
Total Revenues |
$ |
968 |
$ |
831 |
|
Cost of Sales |
$ |
537 |
$ |
434 |
|
Franchise and Property Expenses |
$ |
84 |
$ |
86 |
|
Advertising Expenses and Other Services |
$ |
71 |
$ |
68 |
|
Segment G&A |
$ |
32 |
$ |
26 |
|
Segment Depreciation and Amortization |
$ |
28 |
$ |
32 |
|
Adjusted EBITDA(1)(3) |
$ |
274 |
$ |
253 |
|
(3) |
TH Adjusted EBITDA includes $3 million of cash distributions received from equity method investments for the three months ended June 30, 2022 and 2021. |
For the second quarter of 2022, the increase in system-wide sales was primarily driven by comparable sales of 12.2%, including Canada comparable sales of 14.2%, and net restaurant growth of 5.7%.
The year-over-year increases in Total Revenues on an as reported and on an organic basis were primarily driven by an increase in system-wide sales as well as increases in commodity prices passed on to franchisees and an increase in sales to retailers. This increase in Total Revenues on an as reported basis was partially offset by unfavorable FX movements.
The year-over-year increases in Adjusted EBITDA on an as reported and on an organic basis were primarily driven by the increase in system-wide sales and by advertising revenues exceeding advertising expenses in the current year period compared to advertising expenses exceeding advertising revenues in the prior year period driven by our support behind the marketing program in Canada in the prior year period, partially offset by an increase in Segment G&A. This increase in Adjusted EBITDA on an as reported basis was partially offset by unfavorable FX movements.
Three Months Ended June 30, |
|||||
(in US$ millions) |
2022 |
2021 |
|||
(Unaudited) |
|||||
System-wide Sales Growth |
14.6 % |
37.9 % |
|||
System-wide Sales |
$ |
6,444 |
$ |
5,883 |
|
Comparable Sales |
10.0 % |
18.2 % |
|||
Net Restaurant Growth |
2.8 % |
0.1 % |
|||
System Restaurant Count at Period End |
19,311 |
18,776 |
|||
Sales |
$ |
17 |
$ |
17 |
|
Franchise and Property Revenues |
$ |
335 |
$ |
322 |
|
Advertising Revenues and Other Services |
$ |
121 |
$ |
120 |
|
Total Revenues |
$ |
473 |
$ |
459 |
|
Cost of Sales |
$ |
19 |
$ |
17 |
|
Franchise and Property Expenses |
$ |
34 |
$ |
33 |
|
Advertising Expenses and Other Services |
$ |
123 |
$ |
115 |
|
Segment G&A |
$ |
40 |
$ |
41 |
|
Segment Depreciation and Amortization |
$ |
12 |
$ |
12 |
|
Adjusted EBITDA(1) |
$ |
270 |
$ |
266 |
|
For the second quarter of 2022, the increase in system-wide sales was driven by comparable sales of 10.0%, including rest of the world comparable sales of 18.4% and relatively flat US comparable sales, and net restaurant growth of 2.8%.
The year-over-year changes in Total Revenues on an as reported and on an organic basis were primarily driven by the increase in system-wide sales. This increase in Total Revenues on an as reported basis was partially offset by unfavorable FX movements.
The year-over-year changes in Adjusted EBITDA on an as reported and on an organic basis were primarily driven by the increase in system-wide sales, partially offset by advertising revenues exceeding advertising expenses to a lesser extent than in the prior year period, an increase in expenses related to technology initiatives, and a decrease in bad debt recoveries in the current year compared to the prior year. This increase in Adjusted EBITDA on an as reported basis was partially offset by unfavorable FX movements.
Three Months Ended June 30, |
|||||
(in US$ millions) |
2022 |
2021 |
|||
(Unaudited) |
|||||
System-wide Sales Growth |
9.9 % |
10.5 % |
|||
System-wide Sales |
$ |
1,503 |
$ |
1,386 |
|
Comparable Sales |
1.4 % |
(0.3) % |
|||
Net Restaurant Growth |
8.1 % |
5.7 % |
|||
System Restaurant Count at Period End |
3,851 |
3,562 |
|||
Sales |
$ |
20 |
$ |
17 |
|
Franchise and Property Revenues |
$ |
81 |
$ |
71 |
|
Advertising Revenues and Other Services |
$ |
64 |
$ |
60 |
|
Total Revenues |
$ |
165 |
$ |
148 |
|
Cost of Sales |
$ |
19 |
$ |
16 |
|
Franchise and Property Expenses |
$ |
5 |
$ |
2 |
|
Advertising Expenses and Other Services |
$ |
64 |
$ |
60 |
|
Segment G&A |
$ |
17 |
$ |
13 |
|
Segment Depreciation and Amortization |
$ |
1 |
$ |
2 |
|
Adjusted EBITDA(1) |
$ |
61 |
$ |
58 |
|
For the second quarter of 2022, the increase in system-wide sales was driven by net restaurant growth of 8.1%, and comparable sales of 1.4%, including relatively flat US comparable sales.
The year-over-year changes in Total Revenues on an as reported and on an organic basis were primarily driven by the increase in system-wide sales. This increase in Total Revenues on an as reported basis was partially offset by unfavorable FX movements.
The year-over-year increases in Adjusted EBITDA on an as reported and on an organic basis were primarily driven by the increase in system-wide sales, partially offset by an increase in Segment G&A. This increase in Adjusted EBITDA on an as reported basis was partially offset by unfavorable FX movements.
Three Months Ended June 30, |
|||||
(in US$ millions) |
2022 |
2021 |
|||
(Unaudited) |
|||||
System-wide Sales Growth (a) |
2.2 % |
37.9 % |
|||
System-wide Sales (a) |
$ |
292 |
$ |
286 |
|
Comparable Sales (a) |
(1.4) % |
31.2 % |
|||
Net Restaurant Growth (a) |
2.5 % |
2.5 % |
|||
System Restaurant Count at Period End (a) |
1,233 |
1,203 |
|||
Sales |
$ |
10 |
N/A |
||
Franchise and Property Revenues |
$ |
22 |
N/A |
||
Advertising Revenues and Other Services |
$ |
1 |
N/A |
||
Total Revenues |
$ |
33 |
N/A |
||
Cost of Sales |
$ |
9 |
N/A |
||
Franchise and Property Expenses |
$ |
2 |
N/A |
||
Advertising Expenses and Other Services |
$ |
1 |
N/A |
||
Segment G&A |
$ |
8 |
N/A |
||
Segment Depreciation and Amortization |
$ |
1 |
N/A |
||
Adjusted EBITDA(1) |
$ |
13 |
N/A |
||
(a) 2021 Firehouse Subs figures are shown for informational purposes only, consistent with its fiscal calendar. |
For the second quarter of 2022, the increase in system-wide sales was driven by net restaurant growth of 2.5%, partially offset by a decrease in comparable sales of (1.4)%, including a decrease in US comparable sales of (1.2)%.
As of June 30, 2022, total debt was $13.4 billion, net debt (total debt less cash and cash equivalents of $0.8 billion) was $12.6 billion, and net leverage was 5.4x. During the second quarter we also repurchased 3.2 million RBI common shares for $165 million under our $1 billion share repurchase program and as of June 30, 2022 had $123 million remaining under the authorization. We plan to submit a new normal course issuer bid, subject to TSX approval, to be effective following expiration of the current one.
The RBI Board of Directors has declared a dividend of $0.54 per common share and partnership exchangeable unit of Restaurant Brands International Limited Partnership for the third quarter of 2022. The dividend will be payable on October 5, 2022 to shareholders and unitholders of record at the close of business on September 21, 2022.
We will host an investor conference call and webcast at 8:30 a.m. Eastern Time on Thursday, August 4, 2022, to review financial results for the second quarter ended June 30, 2022. The earnings call will be broadcast live via our investor relations website at http://rbi.com/investors and a replay will be available for 30 days following the release. The dial-in number is 1 (646)-904-5544 for U.S. callers, 1 (226)-828-7575 for Canadian callers, and 1 (929)-526-1599 for callers from other countries. For all dial-in numbers please use the following access code: 194063.
Restaurant Brands International Inc. is one of the world's largest quick service restaurant companies with over $35 billion in annual system-wide sales and over 29,000 restaurants in more than 100 countries. RBI owns four of the world's most prominent and iconic quick service restaurant brands – TIM HORTONS®, BURGER KING®, POPEYES®, and FIREHOUSE SUBS®. These independently operated brands have been serving their respective guests, franchisees and communities for decades. Through its Restaurant Brands for Good framework, RBI is improving sustainable outcomes related to its food, the planet, and people and communities. To learn more about RBI, please visit the company's website at www.rbi.com.
This press release contains certain forward-looking statements and information, which reflect management's current beliefs and expectations regarding future events and operating performance and speak only as of the date hereof. These forward-looking statements are not guarantees of future performance and involve a number of risks and uncertainties. These forward-looking statements include statements about our expectations regarding the effects and continued impact of the COVID-19 pandemic, the war in Ukraine and related macro-economic conditions on our results of operations, business, liquidity, prospects and restaurant operations and those of our franchisees, including local conditions and government-imposed limitations and restrictions, our growth opportunities and ability to drive long-term, sustainable growth, through product quality, menu and digital innovation and a committed group of restaurant owners, our continued investment in our business and returning capital to shareholders, our plans to accelerate home market growth, and our suspension of operations in and financial results from Russia. The factors that could cause actual results to differ materially from RBI's expectations are detailed in filings of RBI with the Securities and Exchange Commission and applicable Canadian securities regulatory authorities, such as its annual and quarterly reports and current reports on Form 8-K, and include the following: risks related to unforeseen events such as pandemics; risks related to supply chain; risks related to ownership and leasing of properties; risks related to our franchisees financial stability and their ability to access and maintain the liquidity necessary to operate their business; risks related to RBI's ability to successfully implement its domestic and international growth strategy and risks related to its international operations; risks related to RBI's ability to compete domestically and internationally in an intensely competitive industry; risks related to technology; risks related to the conflict between Russia and Ukraine, and changes in applicable tax and other laws and regulations or interpretations thereof. Other than as required under U.S. federal securities laws or 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, change in expectations or otherwise.
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 June 30, |
Six Months Ended June 30, |
||||||
2022 |
2021 |
2022 |
2021 |
||||
Revenues: |
|||||||
Sales |
$ 708 |
$ 590 |
$ 1,317 |
$ 1,097 |
|||
Franchise and property revenues |
676 |
612 |
1,291 |
1,160 |
|||
Advertising revenues and other services |
255 |
236 |
482 |
441 |
|||
Total revenues |
1,639 |
1,438 |
3,090 |
2,698 |
|||
Operating costs and expenses: |
|||||||
Cost of sales |
584 |
467 |
1,078 |
868 |
|||
Franchise and property expenses |
125 |
121 |
255 |
237 |
|||
Advertising expenses and other services |
259 |
243 |
506 |
480 |
|||
General and administrative expenses |
146 |
108 |
279 |
212 |
|||
(Income) loss from equity method investments |
9 |
3 |
22 |
5 |
|||
Other operating expenses (income), net |
(25) |
8 |
(41) |
(34) |
|||
Total operating costs and expenses |
1,098 |
950 |
2,099 |
1,768 |
|||
Income from operations |
541 |
488 |
991 |
930 |
|||
Interest expense, net |
129 |
126 |
256 |
250 |
|||
Income before income taxes |
412 |
362 |
735 |
680 |
|||
Income tax expense (benefit) |
66 |
(29) |
119 |
18 |
|||
Net income |
346 |
391 |
616 |
662 |
|||
Net income attributable to noncontrolling interests |
110 |
132 |
197 |
224 |
|||
Net income attributable to common shareholders |
$ 236 |
$ 259 |
$ 419 |
$ 438 |
|||
Earnings per common share |
|||||||
Basic |
$ 0.77 |
$ 0.84 |
$ 1.36 |
$ 1.43 |
|||
Diluted |
$ 0.76 |
$ 0.84 |
$ 1.35 |
$ 1.42 |
|||
Weighted average shares outstanding (in millions): |
|||||||
Basic |
308 |
307 |
308 |
307 |
|||
Diluted |
455 |
466 |
456 |
465 |
|||
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In millions of U.S. dollars, except share data)
(Unaudited)
As of |
|||
June 30, 2022 |
December 31, 2021 |
||
ASSETS |
|||
Current assets: |
|||
Cash and cash equivalents |
$ 838 |
$ 1,087 |
|
Accounts and notes receivable, net of allowance of $21 and $18, |
551 |
547 |
|
Inventories, net |
114 |
96 |
|
Prepaids and other current assets |
65 |
86 |
|
Total current assets |
1,568 |
1,816 |
|
Property and equipment, net of accumulated depreciation and amortization of |
1,984 |
2,035 |
|
Operating lease assets, net |
1,113 |
1,130 |
|
Intangible assets, net |
11,296 |
11,417 |
|
Goodwill |
5,866 |
6,006 |
|
Net investment in property leased to franchisees |
82 |
80 |
|
Other assets, net |
845 |
762 |
|
Total assets |
$ 22,754 |
$ 23,246 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||
Current liabilities: |
|||
Accounts and drafts payable |
$ 705 |
$ 614 |
|
Other accrued liabilities |
783 |
947 |
|
Gift card liability |
163 |
221 |
|
Current portion of long-term debt and finance leases |
112 |
96 |
|
Total current liabilities |
1,763 |
1,878 |
|
Long-term debt, net of current portion |
12,881 |
12,916 |
|
Finance leases, net of current portion |
326 |
333 |
|
Operating lease liabilities, net of current portion |
1,053 |
1,070 |
|
Other liabilities, net |
1,477 |
1,822 |
|
Deferred income taxes, net |
1,345 |
1,374 |
|
Total liabilities |
18,845 |
19,393 |
|
Shareholders' equity: |
|||
Common shares, no par value; unlimited shares authorized at June 30, |
1,929 |
2,156 |
|
Retained earnings |
871 |
791 |
|
Accumulated other comprehensive income (loss) |
(586) |
(710) |
|
Total Restaurant Brands International Inc. shareholders' equity |
2,214 |
2,237 |
|
Noncontrolling interests |
1,695 |
1,616 |
|
Total shareholders' equity |
3,909 |
3,853 |
|
Total liabilities and shareholders' equity |
$ 22,754 |
$ 23,246 |
|
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(In millions of U.S. dollars)
(Unaudited)
Six Months Ended June 30, |
|||
2022 |
2021 |
||
Cash flows from operating activities: |
|||
Net income |
$ 616 |
$ 662 |
|
Adjustments to reconcile net income to net cash provided by operating |
|||
Depreciation and amortization |
97 |
100 |
|
Amortization of deferred financing costs and debt issuance discount |
14 |
13 |
|
(Income) loss from equity method investments |
22 |
5 |
|
(Gain) loss on remeasurement of foreign denominated transactions |
(52) |
(35) |
|
Net (gains) losses on derivatives |
27 |
42 |
|
Share-based compensation and non-cash incentive compensation expense |
59 |
46 |
|
Deferred income taxes |
— |
24 |
|
Other |
2 |
(12) |
|
Changes in current assets and liabilities, excluding acquisitions and dispositions: |
|||
Accounts and notes receivable |
4 |
17 |
|
Inventories and prepaids and other current assets |
(27) |
(5) |
|
Accounts and drafts payable |
99 |
103 |
|
Other accrued liabilities and gift card liability |
(199) |
(129) |
|
Tenant inducements paid to franchisees |
(6) |
(1) |
|
Other long-term assets and liabilities |
13 |
(85) |
|
Net cash provided by operating activities |
669 |
745 |
|
Cash flows from investing activities: |
|||
Payments for property and equipment |
(28) |
(46) |
|
Net proceeds from disposal of assets, restaurant closures, and refranchisings |
10 |
14 |
|
Net payments in connection with purchase of Firehouse Subs |
(12) |
— |
|
Settlement/sale of derivatives, net |
9 |
1 |
|
Other investing activities, net |
(25) |
(5) |
|
Net cash (used for) provided by investing activities |
(46) |
(36) |
|
Cash flows from financing activities: |
|||
Proceeds from long-term debt |
2 |
— |
|
Repayments of long-term debt and finance leases |
(47) |
(54) |
|
Payment of dividends on common shares and distributions on Partnership |
(485) |
(484) |
|
Repurchase of common shares |
(326) |
— |
|
Proceeds from stock option exercises |
4 |
56 |
|
(Payments) proceeds from derivatives |
(6) |
(32) |
|
Other financing activities, net |
(2) |
(2) |
|
Net cash (used for) provided by financing activities |
(860) |
(516) |
|
Effect of exchange rates on cash and cash equivalents |
(12) |
9 |
|
Increase (decrease) in cash and cash equivalents |
(249) |
202 |
|
Cash and cash equivalents at beginning of period |
1,087 |
1,560 |
|
Cash and cash equivalents at end of period |
$ 838 |
$ 1,762 |
|
Supplemental cash flow disclosures: |
|||
Interest paid |
$ 209 |
$ 198 |
|
Income taxes paid |
$ 120 |
$ 142 |
|
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Key Operating Metrics
We evaluate our restaurants and assess our business based on the following operating metrics.
System-wide sales growth refers to the percentage change in sales at all franchise restaurants and Company restaurants (referred to as system-wide sales) in one period from the same period in the prior year. Comparable sales refers to the percentage change in restaurant sales in one period from the same prior year period for restaurants that have been open for 13 months or longer for TH, BK and FHS and 17 months or longer for PLK. Additionally, if a restaurant is closed for a significant portion of a month, the restaurant is excluded from the monthly comparable sales calculation. System-wide sales growth and comparable sales are measured on a constant currency basis, which means that results exclude the effect of foreign currency translation ("FX Impact") and are calculated by translating prior year results at current year monthly average exchange rates. We analyze key operating metrics on a constant currency basis as this helps identify underlying business trends, without distortion from the effects of currency movements.
System-wide sales represent sales at all franchise restaurants and company-owned restaurants. We do not record franchise sales as revenues; however, our royalty revenues and advertising fund contributions are calculated based on a percentage of franchise sales.
Net restaurant growth refers to the net increase in restaurant count (openings, net of permanent closures) over a trailing twelve month period, divided by the restaurant count at the beginning of the trailing twelve month period.
These metrics are important indicators of the overall direction of our business, including trends in sales and the effectiveness of each brand's marketing, operations and growth initiatives.
Three Months Ended June 30, |
|||||
KPIs by Market |
2022 |
2021 |
|||
(Unaudited) |
|||||
System-wide Sales Growth |
|||||
TH - Canada |
16.7 % |
29.8 % |
|||
TH - Rest of World |
14.2 % |
55.5 % |
|||
TH - Global |
16.3 % |
33.0 % |
|||
BK - US |
(0.3) % |
13.2 % |
|||
BK - Rest of World |
27.6 % |
67.1 % |
|||
BK - Global |
14.6 % |
37.9 % |
|||
PLK - US |
6.0 % |
5.1 % |
|||
PLK - Rest of World |
38.8 % |
70.4 % |
|||
PLK - Global |
9.9 % |
10.5 % |
|||
FHS - US (a) |
1.6 % |
36.8 % |
|||
FHS - Rest of World (a) |
14.9 % |
71.4 % |
|||
FHS - Global (a) |
2.2 % |
37.9 % |
|||
System-wide Sales (in US$ millions) |
|||||
TH - Canada |
$ |
1,568 |
$ |
1,399 |
|
TH - Rest of World |
$ |
270 |
$ |
238 |
|
TH - Global |
$ |
1,838 |
$ |
1,637 |
|
BK - US |
$ |
2,611 |
$ |
2,618 |
|
BK - Rest of World |
$ |
3,833 |
$ |
3,265 |
|
BK - Global |
$ |
6,444 |
$ |
5,883 |
|
PLK - US |
$ |
1,275 |
$ |
1,209 |
|
PLK - Rest of World |
$ |
228 |
$ |
177 |
|
PLK - Global |
$ |
1,503 |
$ |
1,386 |
|
FHS - US (a) |
$ |
278 |
$ |
274 |
|
FHS - Rest of World (a) |
$ |
14 |
$ |
12 |
|
FHS - Global (a) |
$ |
292 |
$ |
286 |
|
Comparable Sales |
|||||
TH - Canada |
14.2 % |
27.4 % |
|||
TH - Rest of World |
0.4 % |
28.7 % |
|||
TH - Global |
12.2 % |
27.6 % |
|||
BK - US |
0.4 % |
13.0 % |
|||
BK - Rest of World |
18.4 % |
24.8 % |
|||
BK - Global |
10.0 % |
18.2 % |
|||
PLK - US |
(0.1) % |
(2.5) % |
|||
PLK - Rest of World |
12.4 % |
24.7 % |
|||
PLK - Global |
1.4 % |
(0.3) % |
|||
FHS - US (a) |
(1.2) % |
31.3 % |
|||
FHS - Rest of World (a) |
(7.4) % |
30.7 % |
|||
FHS - Global (a) |
(1.4) % |
31.2 % |
|||
As of |
|||
KPIs by Market |
June 30, 2022 |
June 30, 2021 |
|
(Unaudited) |
|||
Net Restaurant Growth |
|||
TH - Canada |
(0.5) % |
(1.5) % |
|
TH - Rest of World |
27.3 % |
20.3 % |
|
TH - Global |
5.7 % |
2.7 % |
|
BK - US |
(0.5) % |
(2.2) % |
|
BK - Rest of World |
4.9 % |
1.6 % |
|
BK - Global |
2.8 % |
0.1 % |
|
PLK - US |
6.0 % |
5.8 % |
|
PLK - Rest of World |
14.4 % |
5.5 % |
|
PLK - Global |
8.1 % |
5.7 % |
|
FHS - US (a) |
1.9 % |
1.6 % |
|
FHS - Rest of World (a) |
18.2 % |
33.3 % |
|
FHS - Global (a) |
2.5 % |
2.5 % |
|
Restaurant Count |
|||
TH - Canada |
3,917 |
3,938 |
|
TH - Rest of World |
1,435 |
1,127 |
|
TH - Global |
5,352 |
5,065 |
|
BK - US |
7,058 |
7,095 |
|
BK - Rest of World |
12,253 |
11,681 |
|
BK - Global |
19,311 |
18,776 |
|
PLK - US |
2,827 |
2,667 |
|
PLK - Rest of World |
1,024 |
895 |
|
PLK - Global |
3,851 |
3,562 |
|
FHS - US (a) |
1,181 |
1,159 |
|
FHS - Rest of World (a) |
52 |
44 |
|
FHS - Global (a) |
1,233 |
1,203 |
|
(a) 2021 Firehouse Subs figures are shown for informational purposes only, consistent with its fiscal calendar. |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Supplemental Disclosure
(Unaudited)
General and Administrative Expenses
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||
(in US$ millions) |
2022 |
2021 |
2022 |
2021 |
|||
Segment G&A TH(1) |
$ 32 |
$ 26 |
$ 61 |
$ 50 |
|||
Segment G&A BK(1) |
40 |
41 |
85 |
76 |
|||
Segment G&A PLK(1) |
17 |
13 |
32 |
27 |
|||
Segment G&A FHS(1) |
8 |
— |
16 |
— |
|||
Share-based compensation and non-cash incentive |
32 |
20 |
59 |
46 |
|||
Depreciation and amortization(3) |
7 |
5 |
12 |
9 |
|||
FHS Transaction costs |
4 |
— |
5 |
— |
|||
Corporate restructuring and tax advisory fees |
6 |
3 |
9 |
4 |
|||
General and administrative expenses |
$ 146 |
$ 108 |
$ 279 |
$ 212 |
|||
(1) |
Segment G&A includes segment general and administrative expenses and excludes share-based compensation and non-cash incentive compensation expense, depreciation and amortization, FHS Transaction costs and corporate restructuring and tax advisory fees. |
(2) |
Represents share-based compensation expense associated with equity awards for the periods indicated; also includes the portion of annual non-cash incentive compensation expense that eligible employees elected to receive or are expected to elect to receive as common equity in lieu of their 2021 and 2022 cash bonus, respectively. |
(3) |
Segment depreciation and amortization reflects depreciation and amortization included in the respective segment cost of sales, franchise and property expenses and advertising expenses and other services. Depreciation and amortization included in general and administrative expenses reflects all other depreciation and amortization. |
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||
(in US$ millions) |
2022 |
2021 |
2022 |
2021 |
|||
Net losses (gains) on disposal of assets, restaurant |
$ (1) |
$ 1 |
$ 1 |
$ (1) |
|||
Litigation settlement (gains) and reserves, net |
2 |
1 |
3 |
3 |
|||
Net losses (gains) on foreign exchange(5) |
(31) |
8 |
(52) |
(35) |
|||
Other, net |
5 |
(2) |
7 |
(1) |
|||
Other operating expenses (income), net |
$ (25) |
$ 8 |
$ (41) |
$ (34) |
|||
(4) |
Net losses (gains) on disposal of assets, restaurant closures, and refranchisings represent sales of properties and other costs related to restaurant closures and refranchisings. Gains and losses recognized in the current period may reflect certain costs related to closures and refranchisings that occurred in previous periods. |
(5) |
Net losses (gains) on foreign exchange is primarily related to revaluation of foreign denominated assets and liabilities. |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
(Unaudited)
Below, we define the non-GAAP financial measures, provide a reconciliation of each non-GAAP financial measure to the most directly comparable financial measure calculated in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"), and discuss the reasons why we believe this information is useful to management and may be useful to investors. These measures do not have standardized meanings under GAAP and may differ from similarly captioned measures of other companies in our industry.
Non-GAAP Measures
To supplement our condensed consolidated financial statements presented on a GAAP basis, RBI reports the following non-GAAP financial measures: EBITDA, Adjusted EBITDA, LTM Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted Earnings per Share ("Adjusted Diluted EPS"), Organic revenue growth, Organic Adjusted EBITDA growth, Free Cash Flow, LTM Free Cash Flow and Net Leverage. We believe that these non-GAAP measures are useful to investors in assessing our operating performance or liquidity, as they provide them with the same tools that management uses to evaluate our performance or liquidity and are responsive to questions we receive from both investors and analysts. By disclosing these non-GAAP measures, we intend to provide investors with a consistent comparison of our operating results and trends for the periods presented.
EBITDA is defined as earnings (net income or loss) before interest expense, net, (gain) loss on early extinguishment of debt, income tax (benefit) expense, and depreciation and amortization and is used by management to measure operating performance of the business. Adjusted EBITDA is defined as EBITDA excluding (i) the non-cash impact of share-based compensation and non-cash incentive compensation expense, (ii) (income) loss from equity method investments, net of cash distributions received from equity method investments, (iii) other operating expenses (income), net, and (iv) income or expense from non-recurring projects and non-operating activities. For the periods referenced, this included non-recurring fees and expenses incurred in connection with the Firehouse Subs acquisition consisting of professional fees, compensation related expenses and integration costs as well as costs from professional advisory and consulting services associated with certain transformational corporate restructuring initiatives that rationalize our structure and optimize cash movements, including services related to significant tax reform legislation, regulations and related restructuring initiatives. Management believes that these types of expenses are either not related to our underlying profitability drivers or not likely to re-occur in the foreseeable future and the varied timing, size and nature of these projects may cause volatility in our results unrelated to the performance of our core business that does not reflect trends of our core operations. Adjusted EBITDA is used by management to measure operating performance of the business, excluding these non-cash and other specifically identified items that management believes are not relevant to management's assessment of our operating performance. Adjusted EBITDA, as defined above, also represents our measure of segment income for each of our four operating segments.
LTM Adjusted EBITDA is defined as Adjusted EBITDA for the last twelve month period to the date reported. See reconciliation of LTM Adjusted EBITDA in the following pages.
Adjusted Net Income is defined as net income excluding (i) franchise agreement amortization as a result of acquisition accounting, (ii) amortization of deferred financing costs and debt issuance discount, (iii) loss on early extinguishment of debt and interest expense, which represents non-cash interest expense related to losses reclassified from accumulated comprehensive income (loss) into interest expense in connection with interest rate swaps de-designated in May 2015, November 2019 and September 2021, (iv) (income) loss from equity method investments, net of cash distributions received from equity method investments, (v) other operating expenses (income), net, and (vi) income or expense from non-recurring projects and non-operating activities (as described above).
Adjusted Diluted EPS is calculated by dividing Adjusted Net Income by the weighted average diluted shares outstanding of RBI during the reporting period. Adjusted Net Income and Adjusted Diluted EPS are used by management to evaluate the operating performance of the business, excluding certain non-cash and other specifically identified items that management believes are not relevant to management's assessment of operating performance.
Net Leverage is defined as net debt (total debt less cash and cash equivalents) divided by LTM Adjusted EBITDA. Net Leverage is an operating performance measure that we believe provides investors a more complete understanding of our leverage position and borrowing capacity after factoring in cash and cash equivalents that eventually could be used to repay outstanding debt.
Revenue growth and Adjusted EBITDA growth, on an organic basis, are non-GAAP measures that exclude the impact of FX movements and also exclude the results of Firehouse Subs for the first four full fiscal quarters following the acquisition. Management believes that organic growth is an important metric for measuring the operating performance of our business as it helps identify underlying business trends, without distortion from the effects of FX movements and the Firehouse Subs acquisition. We calculate the impact of FX movements by translating prior year results at current year monthly average exchange rates.
Free Cash Flow is the total of Net cash provided by operating activities minus Payments for property and equipment. Free Cash Flow is a liquidity measure used by management as one factor in determining the amount of cash that is available for working capital needs or other uses of cash, however, it does not represent residual cash flows available for discretionary expenditures. LTM Free Cash Flow is defined as Free Cash Flow for the last twelve month period to the date reported.
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
Organic Growth in Revenue and Adjusted EBITDA
(Unaudited)
Three Months Ended June 30, |
Variance |
FHS Impact |
Impact of FX |
Organic Growth |
||||||||||||
(in US$ millions) |
2022 |
2021 |
$ |
% |
$ |
$ |
$ |
% |
||||||||
Revenue |
||||||||||||||||
TH |
$ 968 |
$ 831 |
$ 137 |
16.5 % |
$ — |
$ (29) |
$ 166 |
20.7 % |
||||||||
BK |
$ 473 |
$ 459 |
$ 14 |
3.2 % |
$ — |
$ (12) |
$ 26 |
6.2 % |
||||||||
PLK |
$ 165 |
$ 148 |
$ 17 |
11.0 % |
$ — |
$ (1) |
$ 18 |
11.4 % |
||||||||
FHS |
$ 33 |
$ — |
$ 33 |
NM |
$ 33 |
$ — |
$ — |
— % |
||||||||
Total Revenues |
$ 1,639 |
$ 1,438 |
$ 201 |
14.0 % |
$ 33 |
$ (42) |
$ 210 |
15.1 % |
||||||||
Adjusted EBITDA |
||||||||||||||||
TH |
$ 274 |
$ 253 |
$ 21 |
8.4 % |
$ — |
$ (9) |
$ 30 |
12.3 % |
||||||||
BK |
$ 270 |
$ 266 |
$ 4 |
1.6 % |
$ — |
$ (11) |
$ 15 |
6.1 % |
||||||||
PLK |
$ 61 |
$ 58 |
$ 3 |
4.4 % |
$ — |
$ (1) |
$ 4 |
5.3 % |
||||||||
FHS |
$ 13 |
$ — |
$ 13 |
NM |
$ 13 |
$ — |
$ — |
— % |
||||||||
Adjusted EBITDA |
$ 618 |
$ 577 |
$ 41 |
7.1 % |
$ 13 |
$ (21) |
$ 49 |
8.7 % |
||||||||
Note: Percentage changes may not recalculate due to rounding. |
NM - not meaningful |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
Reconciliation of EBITDA and Adjusted EBITDA to Net Income
(Unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||
(in US$ millions) |
2022 |
2021 |
2022 |
2021 |
|||
Segment income: |
|||||||
TH |
$ 274 |
$ 253 |
$ 505 |
$ 460 |
|||
BK |
270 |
266 |
499 |
483 |
|||
PLK |
61 |
58 |
117 |
114 |
|||
FHS |
13 |
— |
27 |
— |
|||
Adjusted EBITDA |
618 |
577 |
1,148 |
1,057 |
|||
Share-based compensation and non-cash incentive |
32 |
20 |
59 |
46 |
|||
FHS Transaction costs(2) |
4 |
— |
5 |
— |
|||
Corporate restructuring and tax advisory fees(3) |
6 |
3 |
9 |
4 |
|||
Impact of equity method investments(4) |
12 |
7 |
28 |
11 |
|||
Other operating expenses (income), net |
(25) |
8 |
(41) |
(34) |
|||
EBITDA |
589 |
539 |
1,088 |
1,030 |
|||
Depreciation and amortization |
48 |
51 |
97 |
100 |
|||
Income from operations |
541 |
488 |
991 |
930 |
|||
Interest expense, net |
129 |
126 |
256 |
250 |
|||
Income tax expense (benefit)(5) |
66 |
(29) |
119 |
18 |
|||
Net income |
$ 346 |
$ 391 |
$ 616 |
$ 662 |
|||
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
Reconciliation of Net Income to Adjusted Net Income and Adjusted Diluted EPS
(Unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||
(in US$ millions, except per share data) |
2022 |
2021 |
2022 |
2021 |
||||
Net income |
$ |
346 |
$ |
391 |
$ |
616 |
$ |
662 |
Income tax expense (benefit)(5) |
66 |
(29) |
119 |
18 |
||||
Income before income taxes |
412 |
362 |
735 |
680 |
||||
Adjustments: |
||||||||
Franchise agreement amortization |
8 |
8 |
16 |
16 |
||||
Amortization of deferred financing costs and debt |
7 |
6 |
14 |
13 |
||||
Interest expense and loss on extinguished debt(6) |
16 |
7 |
32 |
15 |
||||
FHS Transaction costs(2) |
4 |
— |
5 |
— |
||||
Corporate restructuring and tax advisory fees(3) |
6 |
3 |
9 |
4 |
||||
Impact of equity method investments(4) |
12 |
7 |
28 |
11 |
||||
Other operating expenses (income), net |
(25) |
8 |
(41) |
(34) |
||||
Total adjustments |
28 |
39 |
63 |
25 |
||||
Adjusted income before income taxes |
440 |
401 |
798 |
705 |
||||
Adjusted income tax expense(5)(7) |
67 |
43 |
130 |
90 |
||||
Adjusted net income |
$ |
373 |
$ |
358 |
$ |
668 |
$ |
615 |
Adjusted diluted earnings per share |
$ |
0.82 |
$ |
0.77 |
$ |
1.46 |
$ |
1.32 |
Weighted average diluted shares outstanding |
455 |
466 |
456 |
465 |
||||
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
Net Leverage and Reconciliation of Free Cash Flow
(Unaudited)
As of |
||||
(in US$ millions, except ratio) |
June 30, 2022 |
June 30, 2021 |
||
Long-term debt, net of current portion |
$ 12,881 |
$ 12,375 |
||
Finance leases, net of current portion |
326 |
326 |
||
Current portion of long-term debt and finance leases |
112 |
113 |
||
Unamortized deferred financing costs and deferred issue discount |
125 |
142 |
||
Total debt |
13,444 |
12,956 |
||
Cash and cash equivalents |
838 |
1,762 |
||
Net debt |
12,606 |
11,194 |
||
LTM adjusted EBITDA |
2,339 |
2,119 |
||
Net leverage |
5.4x |
5.3x |
||
Six Months Ended June 30, |
Twelve Months Ended |
Twelve Months Ended |
||||||||||||
(in US$ millions) |
2022 |
2021 |
2020 |
2021 |
2020 |
2022 |
2021 |
|||||||
Calculation: |
A |
B |
C |
D |
E |
A + D - B |
B + E - C |
|||||||
Net cash provided by operating |
$ 669 |
$ 745 |
$ 196 |
$ 1,726 |
$ 921 |
$ 1,650 |
$ 1,470 |
|||||||
Payments for property and |
(28) |
(46) |
(39) |
(106) |
(117) |
(88) |
(124) |
|||||||
Free Cash flow |
$ 641 |
$ 699 |
$ 157 |
$ 1,620 |
$ 804 |
$ 1,562 |
$ 1,346 |
|||||||
Six Months |
Three |
Three |
||||
(in US$ millions) |
2022 |
2022 |
2022 |
|||
Calculation: |
A |
B |
A -B |
|||
Net cash provided by operating |
$ 669 |
$ 234 |
$ 435 |
|||
Payments for property and |
(28) |
(10) |
(18) |
|||
Free Cash Flow |
$ 641 |
$ 224 |
$ 417 |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
Reconciliation of EBITDA and Adjusted EBITDA to Net Income
(Unaudited)
Six Months Ended June 30, |
Twelve Months Ended |
Twelve Months Ended |
||||||||||||
(in US$ millions) |
2022 |
2021 |
2020 |
2021 |
2020 |
2022 |
2021 |
|||||||
Calculation: |
A |
B |
C |
D |
E |
A + D - B |
B + E - C |
|||||||
Segment income: |
||||||||||||||
TH |
$ |
505 |
$ |
460 |
$ |
336 |
$ |
997 |
$ |
823 |
$ |
1,042 |
$ |
947 |
BK |
499 |
483 |
360 |
1,021 |
823 |
1,037 |
946 |
|||||||
PLK |
117 |
114 |
106 |
228 |
218 |
231 |
226 |
|||||||
FHS |
27 |
— |
— |
2 |
— |
29 |
— |
|||||||
Adjusted EBITDA |
1,148 |
1,057 |
802 |
2,248 |
1,864 |
2,339 |
2,119 |
|||||||
Share-based compensation and non- |
59 |
46 |
44 |
102 |
84 |
115 |
86 |
|||||||
FHS Transaction costs(2) |
5 |
— |
— |
18 |
— |
23 |
— |
|||||||
Corporate restructuring and tax |
9 |
4 |
8 |
16 |
16 |
21 |
12 |
|||||||
Impact of equity method |
28 |
11 |
22 |
25 |
48 |
42 |
37 |
|||||||
Other operating expenses (income), |
(41) |
(34) |
5 |
7 |
105 |
— |
66 |
|||||||
EBITDA |
1,088 |
1,030 |
723 |
2,080 |
1,611 |
2,138 |
1,918 |
|||||||
Depreciation and amortization |
97 |
100 |
91 |
201 |
189 |
198 |
198 |
|||||||
Income from operations |
991 |
930 |
632 |
1,879 |
1,422 |
1,940 |
1,720 |
|||||||
Interest expense, net |
256 |
250 |
247 |
505 |
508 |
511 |
511 |
|||||||
Loss on early extinguishment of debt |
— |
— |
— |
11 |
98 |
11 |
98 |
|||||||
Income tax expense (benefit)(5) |
119 |
18 |
(3) |
110 |
66 |
211 |
87 |
|||||||
Net income |
$ |
616 |
$ |
662 |
$ |
388 |
$ |
1,253 |
$ |
750 |
$ |
1,207 |
$ |
1,024 |
Non-GAAP Financial Measures
Footnotes to Reconciliation Tables
(1) |
Represents share-based compensation expense associated with equity awards for the periods indicated; also includes |
(2) |
In connection with the acquisition of Firehouse Subs, we incurred certain non-recurring general and administrative |
(3) |
Costs arising primarily from professional advisory and consulting services associated with certain transformational |
(4) |
Represents (i) (income) loss from equity method investments and (ii) cash distributions received from our equity |
(5) |
The effective tax rate during the three and six months ended June 30, 2021 reflects $89 million and $87 million, |
(6) |
Represents loss on early extinguishment of debt and interest expense. Interest expense included in this amount |
(7) |
Adjusted income tax expense includes the tax impact of the non-GAAP adjustments and is calculated using our |
Below are the RBI consolidated and BK segment operational highlights excluding the results from Russia for each quarter of 2021.
Three Months Ended |
Twelve |
|||||||||||||
March 31, |
June 30, 2021 |
September |
December |
December 31, |
||||||||||
(Unaudited) |
||||||||||||||
System-wide Sales Growth |
||||||||||||||
BK |
1.5 % |
35.8 % |
11.7 % |
14.8 % |
15.1 % |
|||||||||
Consolidated (a) |
1.2 % |
30.5 % |
10.4 % |
13.4 % |
13.3 % |
|||||||||
System-wide Sales (in US$ millions) |
||||||||||||||
BK |
$ |
5,012 |
$ |
5,701 |
$ |
6,017 |
$ |
5,996 |
$ |
22,726 |
||||
Consolidated (a) |
$ |
7,735 |
$ |
8,724 |
$ |
9,182 |
$ |
9,130 |
$ |
34,771 |
||||
Net Restaurant Growth |
||||||||||||||
BK |
(0.8) % |
0.1 % |
1.3 % |
3.2 % |
3.2 % |
|||||||||
Consolidated (a) |
0.3 % |
1.3 % |
2.4 % |
4.4 % |
4.4 % |
|||||||||
System Restaurant Count at Period |
||||||||||||||
BK |
17,925 |
17,999 |
18,131 |
18,427 |
18,427 |
|||||||||
Consolidated |
26,407 |
26,626 |
26,875 |
27,423 |
27,423 |
|||||||||
Comparable Sales |
||||||||||||||
BK |
0.7 % |
16.8 % |
7.4 % |
10.9 % |
8.7 % |
|||||||||
Consolidated (a) |
0.2 % |
15.6 % |
6.1 % |
9.0 % |
7.6 % |
|||||||||
(a) Consolidated system-wide sales growth, consolidated system-wide sales, consolidated net restaurant growth and consolidated comparable sales do not include the results of Firehouse Subs for all of the periods presented. |
Below are the RBI consolidated and BK segment quarterly results for 2021 adjusted for the reclassification of technology revenues from Franchise and property revenues to Advertising revenues and other services and technology expenses from General and administrative expenses to Advertising expenses and other services.
RBI Consolidated Results |
Three Months Ended |
||||||||||
(in US$ millions) |
March 31, |
June 30, |
September 30, |
December 31, |
|||||||
(Unaudited) |
|||||||||||
Revenues: |
|||||||||||
Sales |
$ |
507 |
$ |
590 |
$ |
621 |
$ |
660 |
|||
Franchise and Property Revenues (a) |
548 |
612 |
635 |
648 |
|||||||
Advertising Revenues and Other Services (a) |
205 |
236 |
239 |
238 |
|||||||
Total Revenues |
1,260 |
1,438 |
1,495 |
1,546 |
|||||||
Operating costs and expenses: |
|||||||||||
Cost of Sales |
401 |
467 |
490 |
532 |
|||||||
Franchise and Property Expenses |
116 |
121 |
121 |
131 |
|||||||
Advertising Expenses and Other Services (b) |
237 |
243 |
245 |
261 |
|||||||
General and Administrative Expenses (b) |
104 |
108 |
115 |
157 |
|||||||
(Income) Loss from Equity Method Investments |
2 |
3 |
7 |
(8) |
|||||||
Other Operating Expenses (Income), net |
(42) |
8 |
(16) |
57 |
|||||||
Total Operating Costs and Expenses |
818 |
950 |
962 |
1,130 |
|||||||
Income from Operations |
442 |
488 |
533 |
416 |
|||||||
Interest Expense, net |
124 |
126 |
128 |
127 |
|||||||
Loss on Early Extinguishment of Debt |
— |
— |
11 |
— |
|||||||
Income before Income Taxes |
318 |
362 |
394 |
289 |
|||||||
Income Tax Expense (Benefit) |
47 |
(29) |
65 |
27 |
|||||||
Net Income |
$ |
271 |
$ |
391 |
$ |
329 |
$ |
262 |
|||
(a) Reflects reclassification of technology revenues from Franchise and property revenues to Advertising revenues and other services of $2 million for the three months ended June 30, 2021, $4 million for the three months ended September 30, 2021 and $3 million for the three months ended December 31, 2021. There were no related reclassifications during the three months ended March 31, 2021. |
(b) Reflects reclassification of technology expenses from General and administrative expenses (Segment G&A for BK segment results) to Advertising expenses and other services of $1 million for the three months ended March 31, 2021, $5 million for the three months ended June 30, 2021, $8 million for the three months ended September 30, 2021 and $10 million for the three months ended December 31, 2021. |
BK Segment Results |
Three Months Ended |
||||||||||
(in US$ millions) |
March 31, |
June 30, |
September 30, |
December 31, |
|||||||
(Unaudited) |
|||||||||||
Sales |
$ |
16 |
$ |
17 |
$ |
16 |
$ |
15 |
|||
Franchise and Property Revenues (a) |
$ |
289 |
$ |
322 |
$ |
333 |
$ |
348 |
|||
Advertising Revenues and Other Services (a) |
$ |
102 |
$ |
120 |
$ |
118 |
$ |
117 |
|||
Total Revenues |
$ |
407 |
$ |
459 |
$ |
467 |
$ |
480 |
|||
Cost of Sales |
$ |
16 |
$ |
17 |
$ |
16 |
$ |
17 |
|||
Franchise and Property Expenses |
$ |
33 |
$ |
33 |
$ |
34 |
$ |
42 |
|||
Advertising Expenses and Other Services (b) |
$ |
118 |
$ |
115 |
$ |
118 |
$ |
123 |
|||
Segment G&A (b) |
$ |
35 |
$ |
40 |
$ |
39 |
$ |
47 |
|||
Segment Depreciation and Amortization |
$ |
12 |
$ |
12 |
$ |
12 |
$ |
12 |
|||
Adjusted EBITDA |
$ |
217 |
$ |
266 |
$ |
272 |
$ |
266 |
|||
SOURCE Restaurant Brands International Inc.
Investors: [email protected]; Media: [email protected]
Share this article