Restaurant Brands International Inc. Reports Third Quarter 2022 Results

istock photo Restaurant Brands International Inc. Reports Third Quarter 2022 Results

<br /> Restaurant Brands International Inc. Reports Third Quarter 2022 Results<br />

Canada NewsWire


Consolidated system-wide sales grow 14%, including 12% at Popeyes, 13% at Tim Hortons and 14% at Burger King


Global comparable sales accelerate to 9%, led by 11% growth at Tim Hortons Canada and 15% at Burger King International


Digital sales grow 26% year-over-year to approximately

$3.4 billion

, representing a third of system-wide sales


RBI continues to return capital through its industry-leading dividend while investing in its brands and reducing net leverage



TORONTO


,


Nov. 3, 2022


/CNW/ – Restaurant Brands International Inc. (“RBI”) (TSX: QSR) (NYSE: QSR) (TSX: QSP) today reported financial results for the third quarter ended

September 30, 2022

.

José Cil, Chief Executive Officer of RBI commented, “Our strong results this quarter, including 9% consolidated comparable sales growth and 4% net restaurant growth, reflects the strength of our diversified, global business model, strong free cash flow generation and benefits from our focused investments in key areas including operations, technology, marketing, franchising, and people.”

“Tim Hortons remains a loved destination, with strong sales momentum driven by quality new menu items and great value for money, resulting in accelerated comparable sales growth versus 2019 levels.

Additionally, we are proud that our Burger King franchisees are behind our

Reclaim the Flame

plan to accelerate growth by engaging existing and new guests, with important investments in marketing, operations, digital, and remodels. Internationally, the Burger King business is driving strong results with over 20% system-wide sales growth for the quarter and remains a great example of the power of being guest-led in everything we do.

From a development standpoint, our compelling unit economics and years spent building quality partnerships with franchisees around the world continues to fuel our ability to expand our footprint alongside dedicated, well-capitalized franchisees,” continued Cil.

“We are fortunate to own iconic brands that offer great value for money with menu offerings that are loved by our guests. We will continue to provide guests with the value they love while driving results in a profitable way for our franchisees. I am incredibly proud of the hard work from our franchisees, team members and employees as they execute against our plans and work towards our big dream to build the most loved restaurant brands in the world,” concluded Cil.



Consolidated Operational Highlights



Three Months Ended September 30,



2022



2021



(Unaudited)


System-wide Sales Growth


TH


13.4 %


11.1 %


BK


14.5 %


12.3 %


PLK


12.3 %


4.4 %


Consolidated (a)


14.0 %


10.8 %


FHS (b)


3.8 %


19.3 %


System-wide Sales (in US$ millions)


TH


$


1,945


$


1,774


BK


$


6,668


$


6,212


PLK


$


1,532


$


1,392


FHS


$


289


$




Consolidated (a)


$


10,434


$


9,378


FHS (b)


$




$


278


Net Restaurant Growth


TH


5.2 %


4.1 %


BK


2.5 %


1.3 %


PLK


8.9 %


5.5 %


Consolidated (a)


3.9 %


2.4 %


FHS (b)


2.5 %


2.0 %


System Restaurant Count at Period End


TH


5,405


5,137


BK


19,401


18,923


PLK


3,928


3,607


FHS


1,234




Consolidated


29,968


27,667


FHS (b)




1,204


Comparable Sales


TH


9.8 %


8.9 %


BK


10.3 %


7.9 %


PLK


3.1 %


(2.4) %


Consolidated (a)


9.1 %


6.5 %


FHS (b)


0.0 %


14.9 %


(a)


Consolidated system-wide sales growth, consolidated net restaurant growth and consolidated comparable sales do not include the results of Firehouse Subs for all of the periods presented. Consolidated system-wide sales do not include the results of Firehouse Subs for 2021.


(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 franchise restaurants and company-owned restaurants. System-wide sales are driven by sales at franchise restaurants, as approximately 100% of current restaurants are franchised. 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. Additionally, if a restaurant is closed for a significant portion of a month, the restaurant is excluded from the monthly comparable sales calculation.


Consolidated Financial Highlights



Three Months Ended September 30,



(in US$ millions, except per share data)



2022



2021



(Unaudited)


Total Revenues


$                    1,726


$                    1,495


Net Income


$                       530


$                       329


Diluted Earnings per Share


$                      1.17


$                      0.70


TH Adjusted EBITDA

(1)


$                       305


$                       278


BK Adjusted EBITDA

(1)


$                       262


$                       272


PLK Adjusted EBITDA

(1)


$                         62


$                         57


FHS Adjusted EBITDA

(1)


$                         13


$                         —


Adjusted EBITDA

(2)


$                       642


$                       607


Adjusted Net Income

(2)


$                       436


$                       353


Adjusted Diluted Earnings per Share

(2)


$                      0.96


$                      0.76



Nine Months Ended September 30,



2022



2021



(Unaudited)


Net cash provided by operating activities


$                    1,067


$                    1,255


Net cash (used for) provided by investing activities


$                       (66)


$                       (69)


Net cash (used for) provided by financing activities


$                  (1,111)


$                     (970)


LTM Free Cash Flow

(2)


$                    1,450


$                    1,452


Net Debt


$                  12,452


$                  11,185


Net Leverage

(2)


5.2x


5.2x


(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, partially offset by unfavorable FX movements.

The year-over-year increase in Net Income was primarily driven by income tax benefit in the current year compared to an income tax expense in the prior year, increases in segment income in our TH and PLK segments, the inclusion of FHS segment income, a favorable change from other operating expenses (income), net, and the non-recurrence of a loss on early extinguishment of debt.  These factors were partially offset by unfavorable FX movements, a decrease in BK segment income, an increase in share-based compensation and non-cash incentive compensation expense, an increase in Corporate restructuring and tax advisory fees, and an increase in interest expense, net.

The year-over-year increase in Adjusted EBITDA on an as reported basis was primarily driven by increases in TH and PLK Adjusted EBITDA as well as the inclusion of FHS Adjusted EBITDA, partially offset by unfavorable FX movements which impacted TH and PLK Adjusted EBITDA and drove a decrease in BK Adjusted EBITDA.

The year-over-year increase in Adjusted EBITDA on an organic basis was primarily driven by increases in TH, BK and PLK Adjusted EBITDA.

The year-over-year increase in Adjusted Net Income was primarily driven by a decrease in adjusted income tax expense, increases in Adjusted EBITDA in our TH and PLK brands and the inclusion of FHS Adjusted EBITDA, partially offset by unfavorable FX movements, a decrease in Adjusted EBITDA in our BK brand, and increases in share-based compensation and non-cash incentive compensation expense.


War in

Ukraine

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

. 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.

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 third quarter, these restaurants had an estimated

$12 million

, or 2%, 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

September 30, 2022

and 2021. Refer to page 26 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 September 30,



2022



2021



(Unaudited)


System-wide Sales Growth


BK


13.6 %


11.7 %


Consolidated (a)


13.4 %


10.4 %


System-wide Sales (in US$ millions)


BK


$


6,346


$


6,017


Consolidated (a)


$


10,112


$


9,182


Net Restaurant Growth


BK


2.5 %


1.3 %


Consolidated (a)


3.9 %


2.4 %


System Restaurant Count at Period End


BK


18,581


18,131


Consolidated


29,148


26,875


Comparable Sales


BK


9.6 %


7.4 %


Consolidated (a)


8.6 %


6.1 %


(a)


Consolidated system-wide sales growth, consolidated net restaurant growth and consolidated comparable sales do not include the results of Firehouse Subs for all of the periods presented. Consolidated system-wide sales do not include the results of Firehouse Subs for 2021.


COVID-19 and Macro Economic Environment

The global crisis resulting from the spread of coronavirus (“COVID-19”) impacted our global restaurant operations for the three months ended

September 30, 2022

and 2021, though in 2022 the impact was more modest than in the prior year. During the three months ended

September 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.

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, resulting in foreign exchange pressures and rising interest rates 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.


Reclassification of Technology Revenues and Expenses

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 27 for the RBI consolidated and BK segment quarterly results for 2021 adjusted for these reclassifications.


TH Segment Results



Three Months Ended September 30,



(in US$ millions)



2022



2021



(Unaudited)


System-wide Sales Growth


13.4 %


11.1 %


System-wide Sales


$


1,945


$


1,774


Comparable Sales


9.8 %


8.9 %


Net Restaurant Growth


5.2 %


4.1 %


System Restaurant Count at Period End


5,405


5,137


Sales


$


710


$


592


Franchise and Property Revenues


$


250


$


230


Advertising Revenues and Other Services


$


73


$


63


Total Revenues


$


1,033


$


885


Cost of Sales


$


568


$


462


Franchise and Property Expenses


$


87


$


84


Advertising Expenses and Other Services


$


73


$


68


Segment G&A


$


31


$


27


Segment Depreciation and Amortization


$


26


$


31


Adjusted EBITDA

(1)(3)


$


305


$


278


(3)


TH Adjusted EBITDA includes $5 million and $3 million of cash distributions received from equity method investments for the three months ended September 30, 2022 and 2021, respectively.

For the third quarter of 2022, the increase in system-wide sales was primarily driven by comparable sales of 9.8%, including

Canada

comparable sales of 11.1%, and net restaurant growth of 5.2%.

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. The 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. The increase in Adjusted EBITDA on an as reported basis was partially offset by unfavorable FX movements.


BK Segment Results



Three Months Ended September 30,



(in US$ millions)



2022



2021



(Unaudited)


System-wide Sales Growth


14.5 %


12.3 %


System-wide Sales


$


6,668


$


6,212


Comparable Sales


10.3 %


7.9 %


Net Restaurant Growth


2.5 %


1.3 %


System Restaurant Count at Period End


19,401


18,923


Sales


$


19


$


16


Franchise and Property Revenues


$


349


$


333


Advertising Revenues and Other Services


$


123


$


118


Total Revenues


$


491


$


467


Cost of Sales


$


19


$


16


Franchise and Property Expenses


$


46


$


34


Advertising Expenses and Other Services


$


130


$


118


Segment G&A


$


45


$


38


Segment Depreciation and Amortization


$


11


$


12


Adjusted EBITDA

(1)


$


262


$


272

For the third quarter of 2022, the increase in system-wide sales was driven by comparable sales of 10.3%, including US comparable sales of 4.0% and rest of the world comparable sales of 15.2%, and net restaurant growth of 2.5%.

The year-over-year increases in Total Revenues on an as reported and on an organic basis were primarily driven by the increase in system-wide sales. The 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 bad debt expenses in the current year compared to bad debt recoveries in the prior year, advertising expenses exceeding advertising revenues in the current year compared to advertising revenues exceeding advertising expenses in the prior year, an increase in expenses related to technology initiatives, and higher Segment G&A largely as a result of hiring across a number of key areas including operations and franchising. On an as reported basis, Adjusted EBITDA was impacted by unfavorable FX movements, resulting in a year-over-year decrease in Adjusted EBITDA.


PLK Segment Results



Three Months Ended September 30,



(in US$ millions)



2022



2021



(Unaudited)


System-wide Sales Growth


12.3 %


4.4 %


System-wide Sales


$


1,532


$


1,392


Comparable Sales


3.1 %


(2.4) %


Net Restaurant Growth


8.9 %


5.5 %


System Restaurant Count at Period End


3,928


3,607


Sales


$


21


$


13


Franchise and Property Revenues


$


78


$


72


Advertising Revenues and Other Services


$


65


$


58


Total Revenues


$


164


$


143


Cost of Sales


$


19


$


12


Franchise and Property Expenses


$


2


$


3


Advertising Expenses and Other Services


$


66


$


59


Segment G&A


$


16


$


15


Segment Depreciation and Amortization


$


2


$


1


Adjusted EBITDA

(1)


$


62


$


57

For the third quarter of 2022, the increase in system-wide sales was driven by net restaurant growth of 8.9% and comparable sales of 3.1%, including US comparable sales of 1.3%.

The year-over-year increases in Total Revenues on an as reported and on an organic basis were primarily driven by the increase in system-wide sales as well as an increase in sales from Company restaurants. The 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 cost of sales. The increase in Adjusted EBITDA on an as reported basis was partially offset by unfavorable FX movements.


FHS Segment Results



Three Months Ended September 30,



(in US$ millions)



2022



2021



(Unaudited)


System-wide Sales Growth (a)


3.8 %


19.3 %


System-wide Sales (a)


$


289


$


278


Comparable Sales (a)


0.0 %


14.9 %


Net Restaurant Growth (a)


2.5 %


2.0 %


System Restaurant Count at Period End (a)


1,234


1,204


Sales


$


9


N/A


Franchise and Property Revenues


$


21


N/A


Advertising Revenues and Other Services


$


8


N/A


Total Revenues


$


38


N/A


Cost of Sales


$


9


N/A


Franchise and Property Expenses


$


2


N/A


Advertising Expenses and Other Services


$


7


N/A


Segment G&A


$


9


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 third quarter of 2022, the increase in system-wide sales was driven by net restaurant growth of 2.5% and flat comparable sales, which included an increase in US comparable sales of 0.3%.


Cash and Liquidity

As of September 30, 2022, total debt was

$13.4 billion

, net debt (total debt less cash and cash equivalents of

$0.9 billion

) was

$12.5 billion

, and net leverage was 5.2x.

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 fourth quarter of 2022. The dividend will be payable on January 4, 2023 to shareholders and unitholders of record at the close of business on December 21, 2022.

In

September 2022

, Burger King shared the details of its “Reclaim the Flame” plan to accelerate sales growth and drive franchisee profitability. As part of the plan, we will enhance ongoing franchisee investments by investing

$400 million

over the next two years, comprising

$150 million

in advertising and digital investments and

$250 million

in restaurant technology, kitchen equipment, building enhancements, and high-quality remodels and relocations.


Investor Conference Call

We will host an investor conference call and webcast at

8:30 a.m. Eastern Time on Thursday

, November 3, 2022, to review financial results for the third quarter ended September 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: 152376. For further information:

Investors:

[email protected]

; Media:

[email protected]


About Restaurant Brands International Inc.

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


.


Forward-Looking Statements

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 pressures, such as inflation, rising interest rates and currency fluctuations, 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 digital and marketing initiatives and expectations regarding further expenditures relating to these initiatives, including as a result of our plan to accelerate sales growth and drive franchisee profitability at Burger King, our growth opportunities, plans and strategies for each of our brands and ability to drive long-term, sustainable growth, including through global expansion and restaurant openings, 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 our fully franchised business model, including as a result of current and future legislation, regulations and interpretations relating to joint employer status and other labor matters; 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

September 30,



Nine Months Ended

September 30,



2022



2021



2022



2021


Revenues:


Sales


$              759


$              621


$              2,076


$              1,718


Franchise and property revenues


698


635


1,989


1,795


Advertising revenues and other services


269


239


751


680


Total revenues


1,726


1,495


4,816


4,193


Operating costs and expenses:


Cost of sales


615


490


1,693


1,358


Franchise and property expenses


137


121


392


358


Advertising expenses and other services


276


245


782


725


General and administrative expenses


156


115


435


327


(Income) loss from equity method investments


8


7


30


12


Other operating expenses (income), net


(27)


(16)


(68)


(50)


Total operating costs and expenses


1,165


962


3,264


2,730


Income from operations


561


533


1,552


1,463


Interest expense, net


133


128


389


378


Loss on early extinguishment of debt




11




11


Income before income taxes


428


394


1,163


1,074


Income tax expense (benefit)


(102)


65


17


83


Net income


530


329


1,146


991


Net income attributable to noncontrolling interests


170


108


367


332


Net income attributable to common shareholders


$              360


$              221


$                 779


$                 659


Earnings per common share


Basic


$             1.18


$             0.71


$                2.53


$                2.14


Diluted


$             1.17


$             0.70


$                2.51


$                2.12


Weighted average shares outstanding (in millions):


Basic


306


311


308


308


Diluted


454


465


455


465


RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES


Condensed Consolidated Balance Sheets

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

(Unaudited)



As of



September 30, 2022



December 31, 2021




ASSETS



Current assets:


Cash and cash equivalents


$                                  946


$                               1,087


Accounts and notes receivable, net of allowance of $26 and $18, respectively


598


547


Inventories, net


129


96


Prepaids and other current assets


251


86


Total current assets


1,924


1,816


Property and equipment, net of accumulated depreciation and amortization of

$1,022 and $979, respectively


1,913


2,035


Operating lease assets, net


1,056


1,130


Intangible assets, net


10,831


11,417


Goodwill


5,605


6,006


Net investment in property leased to franchisees


83


80


Other assets, net


1,145


762


Total assets


$                             22,557


$                             23,246




LIABILITIES AND SHAREHOLDERS’ EQUITY



Current liabilities:


Accounts and drafts payable


$                                  696


$                                  614


Other accrued liabilities


959


947


Gift card liability


148


221


Current portion of long-term debt and finance leases


117


96


Total current liabilities


1,920


1,878


Long-term debt, net of current portion


12,853


12,916


Finance leases, net of current portion


310


333


Operating lease liabilities, net of current portion


1,003


1,070


Other liabilities, net


1,044


1,822


Deferred income taxes, net


1,388


1,374


Total liabilities


18,518


19,393


Shareholders’ equity:


Common shares, no par value; unlimited shares authorized at

September 30, 2022 and December 31, 2021; 305,859,367 shares issued

and outstanding at September 30, 2022; 309,025,068 shares issued and

outstanding at December 31, 2021


1,964


2,156


Retained earnings


1,062


791


Accumulated other comprehensive income (loss)


(713)


(710)


Total Restaurant Brands International Inc. shareholders’ equity


2,313


2,237


Noncontrolling interests


1,726


1,616


Total shareholders’ equity


4,039


3,853


Total liabilities and shareholders’ equity


$                             22,557


$                             23,246


RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES


Condensed Consolidated Statements of Cash Flows

(In millions of U.S. dollars)

(Unaudited)



Nine Months Ended September 30,



2022



2021



Cash flows from operating activities:


Net income


$                          1,146


$                             991


Adjustments to reconcile net income to net cash provided by operating activities:


Depreciation and amortization


143


150


Premiums paid and non-cash loss on early extinguishment of debt




11


Amortization of deferred financing costs and debt issuance discount


21


20


(Income) loss from equity method investments


30


12


(Gain) loss on remeasurement of foreign denominated transactions


(82)


(58)


Net (gains) losses on derivatives


17


65


Share-based compensation and non-cash incentive compensation expense


93


71


Deferred income taxes


(29)


35


Other


8


(14)


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


Accounts and notes receivable


(93)


11


Inventories and prepaids and other current assets


(67)


(3)


Accounts and drafts payable


113


129


Other accrued liabilities and gift card liability


(74)


(87)


Tenant inducements paid to franchisees


(13)


(5)


Other long-term assets and liabilities


(146)


(73)


Net cash provided by operating activities


1,067


1,255



Cash flows from investing activities:


Payments for property and equipment


(52)


(70)


Net proceeds from disposal of assets, restaurant closures, and refranchisings


11


14


Net payments in connection with purchase of Firehouse Subs


(12)




Settlement/sale of derivatives, net


22


2


Other investing activities, net


(35)


(15)


Net cash (used for) provided by investing activities


(66)


(69)



Cash flows from financing activities:


Proceeds from long-term debt


2


802


Repayments of long-term debt and finance leases


(71)


(865)


Payment of financing costs




(7)


Payment of dividends on common shares and distributions on Partnership

exchangeable units


(728)


(730)


Repurchase of common shares


(326)


(182)


Proceeds from stock option exercises


7


60


(Payments) proceeds from derivatives


8


(45)


Other financing activities, net


(3)


(3)


Net cash (used for) provided by financing activities


(1,111)


(970)


Effect of exchange rates on cash and cash equivalents


(31)


(3)


Increase (decrease) in cash and cash equivalents


(141)


213


Cash and cash equivalents at beginning of period


1,087


1,560



Cash and cash equivalents at end of period


$                             946


$                          1,773



Supplemental cash flow disclosures:


Interest paid


$                             318


$                             281


Income taxes paid


$                             177


$                             189


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 September 30,




KPIs by Market




2022



2021



(Unaudited)




System-wide Sales Growth



TH – Canada


12.1 %


9.8 %


TH – Rest of World


21.2 %


19.7 %


TH – Global


13.4 %


11.1 %


BK – US


4.4 %


(2.4) %


BK – Rest of World


22.2 %


25.2 %


BK – Global


14.5 %


12.3 %


PLK – US


7.7 %


1.3 %


PLK – Rest of World


43.4 %


28.3 %


PLK – Global


12.3 %


4.4 %


FHS – US (a)


3.3 %


18.5 %


FHS – Rest of World (a)


15.6 %


39.8 %


FHS – Global (a)


3.8 %


19.3 %




System-wide Sales (in US$ millions)



TH – Canada


$


1,645


$


1,521


TH – Rest of World


$


300


$


253


TH – Global


$


1,945


$


1,774


BK – US


$


2,641


$


2,530


BK – Rest of World


$


4,027


$


3,682


BK – Global


$


6,668


$


6,212


PLK – US


$


1,280


$


1,194


PLK – Rest of World


$


252


$


198


PLK – Global


$


1,532


$


1,392


FHS – US (a)


$


276


$


266


FHS – Rest of World (a)


$


13


$


12


FHS – Global (a)


$


289


$


278




Comparable Sales



TH – Canada


11.1 %


9.5 %


TH – Rest of World


2.1 %


4.5 %


TH – Global


9.8 %


8.9 %


BK – US


4.0 %


(1.6) %


BK – Rest of World


15.2 %


16.2 %


BK – Global


10.3 %


7.9 %


PLK – US


1.3 %


(4.5) %


PLK – Rest of World


16.4 %


14.8 %


PLK – Global


3.1 %


(2.4) %


FHS – US (a)


0.3 %


15.2 %


FHS – Rest of World (a)


(6.6) %


8.3 %


FHS – Global (a)


0.0 %


14.9 %



As of




KPIs by Market




September 30, 2022



September 30, 2021



(Unaudited)




Net Restaurant Growth



TH – Canada


(1.0) %


(1.0) %


TH – Rest of World


25.8 %


25.6 %


TH – Global


5.2 %


4.1 %


BK – US


(0.4) %


(1.7) %


BK – Rest of World


4.3 %


3.2 %


BK – Global


2.5 %


1.3 %


PLK – US


6.1 %


5.6 %


PLK – Rest of World


17.1 %


5.4 %


PLK – Global


8.9 %


5.5 %


FHS – US (a)


2.2 %


1.0 %


FHS – Rest of World (a)


10.2 %


32.4 %


FHS – Global (a)


2.5 %


2.0 %




Restaurant Count



TH – Canada


3,899


3,940


TH – Rest of World


1,506


1,197


TH – Global


5,405


5,137


BK – US


7,062


7,093


BK – Rest of World


12,339


11,830


BK – Global


19,401


18,923


PLK – US


2,858


2,693


PLK – Rest of World


1,070


914


PLK – Global


3,928


3,607


FHS – US (a)


1,180


1,155


FHS – Rest of World (a)


54


49


FHS – Global (a)


1,234


1,204


(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 September 30,



Nine Months Ended September 30,



(in US$ millions)



2022



2021



2022



2021


Segment G&A TH

(1)


$                      31


$                      27


$                      92


$                      77


Segment G&A BK

(1)


45


38


130


114


Segment G&A PLK

(1)


16


15


48


42


Segment G&A FHS

(1)


9




25




Share-based compensation and non-cash incentive compensation expense

(2)


34


25


93


71


Depreciation and amortization

(3)


6


6


18


15


FHS Transaction costs


3




8




Corporate restructuring and tax advisory fees


12


4


21


8


General and administrative expenses


$                    156


$                    115


$                    435


$                    327


(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.


Other Operating Expenses (Income), net



Three Months Ended September 30,



Nine Months Ended September 30,



(in US$ millions)



2022



2021



2022



2021


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

(4)


$                        1


$                        2


$                        2


$                        1


Litigation settlement (gains) and reserves, net




4


3


7


Net losses (gains) on foreign exchange

(5)


(30)


(23)


(82)


(58)


Other, net


2


1


9




Other operating expenses (income), net


$                    (27)


$                    (16)


$                    (68)


$                    (50)


(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, primarily those denominated in Euros and Canadian dollars.


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



September 30,



Variance



FHS Impact



Impact of FX

Movements



Organic Growth


(in US$ millions)



2022



2021



$



%



$



$



$



%


Revenue


TH


$        1,033


$           885


$           148


16.6 %


$              —


$               (28)


$           176


20.5 %


BK


$           491


$           467


$             24


5.0 %


$              —


$               (19)


$             43


9.4 %


PLK


$           164


$           143


$             21


14.7 %


$              —


$                 (1)


$             22


15.4 %


FHS


$             38


$              —


$             38


NM


$             38


$                 —


$              —


— %


Total Revenues


$        1,726


$        1,495


$           231


15.5 %


$             38


$               (48)


$           241


16.5 %


Adjusted EBITDA


TH


$           305


$           278


$             27


9.6 %


$              —


$                 (9)


$             36


13.2 %


BK


$           262


$           272


$            (10)


(3.8) %


$              —


$               (16)


$               6


2.3 %


PLK


$             62


$             57


$               5


10.4 %


$              —


$                 (1)


$               6


12.0 %


FHS


$             13


$              —


$             13


NM


$             13


$                 —


$              —


— %


Adjusted EBITDA


$           642


$           607


$             35


5.8 %


$             13


$               (26)


$             48


8.3 %


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 September 30,



Nine Months Ended September 30,


(in US$ millions)



2022



2021



2022



2021


Segment income:


TH


$                    305


$                    278


$                    810


$                    738


BK


262


272


761


755


PLK


62


57


179


171


FHS


13




40




Adjusted EBITDA


642


607


1,790


1,664


Share-based compensation and non-cash incentive

compensation expense

(1)


34


25


93


71


FHS Transaction costs

(2)


3




8




Corporate restructuring and tax advisory fees

(3)


12


4


21


8


Impact of equity method investments

(4)


13


11


41


22


Other operating expenses (income), net


(27)


(16)


(68)


(50)


EBITDA


607


583


1,695


1,613


Depreciation and amortization


46


50


143


150


Income from operations


561


533


1,552


1,463


Interest expense, net


133


128


389


378


Loss on early extinguishment of debt




11




11


Income tax expense (benefit)

(5)


(102)


65


17


83


Net income


$                    530


$                    329


$                 1,146


$                    991


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 September 30,



Nine Months Ended September 30,


(in US$ millions, except per share data)



2022



2021



2022



2021


Net income



$                    530



$                    329



$                1,146



$                    991


Income tax expense (benefit)

(5)


(102)


65


17


83


Income before income taxes



428



394



1,163



1,074


Adjustments:


Franchise agreement amortization


8


8


24


24


Amortization of deferred financing costs and debt issuance discount


7


7


21


20


Interest expense and loss on extinguished debt

(6)


16


24


48


39


FHS Transaction costs

(2)


3




8




Corporate restructuring and tax advisory fees

(3)


12


4


21


8


Impact of equity method investments

(4)


13


11


41


22


Other operating expenses (income), net


(27)


(16)


(68)


(50)


Total adjustments


32


38


95


63


Adjusted income before income taxes


460


432


1,258


1,137


Adjusted income tax expense

(5)(7)


24


79


154


169


Adjusted net income


$                    436


$                    353


$                 1,104


$                    968


Adjusted diluted earnings per share



$                  0.96



$                  0.76



$                  2.42



$                  2.08


Weighted average diluted shares outstanding


454


465


455


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)



September 30, 2022



September 30, 2021


Long-term debt, net of current portion


$                             12,853


$                             12,379


Finance leases, net of current portion


310


328


Current portion of long-term debt and finance leases


117


113


Unamortized deferred financing costs and deferred issue discount


118


138



Total debt


13,398


12,958


Cash and cash equivalents


946


1,773


Net debt


12,452


11,185


LTM adjusted EBITDA


2,374


2,165



Net leverage


5.2x


5.2x



Nine Months Ended

September 30,



Twelve Months Ended

December 31,



Twelve Months Ended

September 30,


(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 activities


$        1,067


$        1,255


$           608


$       1,726


$          921


$       1,538


$       1,568


Payments for property and equipment


(52)


(70)


(71)


(106)


(117)


(88)


(116)



Free Cash flow


$        1,015


$        1,185


$           537


$       1,620


$          804


$       1,450


$       1,452



Nine Months Ended

September 30,



Six Months Ended

June 30,



Three Months Ended

September 30,


(in US$ millions)



2022



2022



2022


Calculation:


A


B


A -B


Net cash provided by operating activities


$                 1,067


$                    669


$                    398


Payments for property and equipment


(52)


(28)


(24)



Free Cash Flow


$                 1,015


$                    641


$                    374


RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES


Non-GAAP Financial Measures

Reconciliation of EBITDA and Adjusted EBITDA to Net Income

(Unaudited)



Nine Months Ended

September 30,



Twelve Months Ended

December 31,



Twelve Months Ended

September 30,


(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


$           810


$           738


$           594


$          997


$          823


$       1,069


$          967


BK


761


755


605


1,021


823


1,027


973


PLK


179


171


164


228


218


236


225


FHS


40






2




42




Adjusted EBITDA


1,790


1,664


1,363


2,248


1,864


2,374


2,165


Share-based compensation and non-cash

incentive compensation expense

(1)


93


71


63


102


84


124


92


FHS Transaction costs

(2)


8






18




26




Corporate restructuring and tax advisory fees

(3)


21


8


11


16


16


29


13


Impact of equity method investments

(4)


41


22


42


25


48


44


28


Other operating expenses (income), net


(68)


(50)


59


7


105


(11)


(4)


EBITDA


1,695


1,613


1,188


2,080


1,611


2,162


2,036


Depreciation and amortization


143


150


139


201


189


194


200


Income from operations


1,552


1,463


1,049


1,879


1,422


1,968


1,836


Interest expense, net


389


378


376


505


508


516


510


Loss on early extinguishment of debt




11




11


98




109


Income tax expense (benefit)

(5)


17


83


62


110


66


44


87


Net income


$        1,146


$           991


$           611


$       1,253


$          750


$       1,408


$       1,130


Non-GAAP Financial Measures


Footnotes to Reconciliation Tables


(1)


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.


(2)


In connection with the acquisition of Firehouse Subs, we incurred certain non-recurring general and administrative expenses during the three and nine months ended September 30, 2022, primarily consisting of professional fees, compensation-related expenses and integration costs.


(3)


Costs arising primarily 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.


(4)


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 is included in segment income.


(5)


The effective tax rate for the three and nine months ended September 30, 2022 included a net decrease in tax reserves of $171 million related primarily to expiring statute of limitations for certain prior tax years which decreased the effective tax rate by 39.9% and 14.7% for the three and nine months ended September 30, 2022, respectively. The impact of the net reserve releases decreased our adjusted effective tax rate by 9.5% and 3.5% for the three and nine months ended September 30, 2022, respectively. The effective tax rate for the nine months ended September 30, 2021 included a net decrease in tax reserves of $87 million related primarily to expiring statute of limitations for certain prior tax years which decreased the effective tax rate by 8.1%. The impact of the net reserves releases decreased our adjusted effective tax rate by 2.0% for the nine months ended September 30, 2021.


(6)


Represents loss on early extinguishment of debt and interest expense. Interest expense included in this amount 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.


(7)


Adjusted income tax expense includes the tax impact of the non-GAAP adjustments and is calculated using our statutory tax rate in the jurisdiction in which the costs were incurred.


Consolidated Operational Highlights (excluding

Russia

)

Below are the RBI consolidated and BK segment operational highlights excluding the results from

Russia

for each quarter of 2021.



Three Months Ended



Twelve

Months

Ended



March 31,

2021



June 30,



2021



September

30, 2021



December

31, 2021



December

31, 2021



(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 End


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.


Reclassification of Technology Revenues and Expenses for 2021

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,



2021



June 30,



2021



September 30,

2021



December 31,

2021



(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,



2021



June 30,



2021



September 30,

2021



December 31,

2021



(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

Cision
View original content to download multimedia:

https://www.prnewswire.com/news-releases/restaurant-brands-international-inc-reports-third-quarter-2022-results-301667044.html

SOURCE Restaurant Brands International Inc.

rt Restaurant Brands International Inc. Reports Third Quarter 2022 Results

Cision
View original content to download multimedia:

http://www.newswire.ca/en/releases/archive/November2022/03/c8476.html

Featured image: I stock © Foxys_forest_manufacture

Disclaimer