Annual Financials for Restaurant Brands International Inc.
Operating Activities
Fiscal year is January-December. All values CAD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
1.6B | 1.48B | 1.47B | 1.01B | 1.57B | |
Net Income Growth |
- | -7.52% | -0.58% | -31.76% | 56.16% | |
Depreciation, Depletion & Amortization |
235.07M | 233.31M | 245.48M | 253.51M | 252M | |
Depreciation and Depletion |
141.09M | 142.58M | 187.09M | 195.83M | 200.6M | |
Amortization of Intangible Assets |
93.98M | 90.73M | 58.38M | 57.68M | 51.4M | |
Deferred Taxes & Investment Tax Credit |
(963.64M) | 37.59M | 76.96M | (278.99M) | (6.27M) | |
Deferred Taxes |
(963.64M) | 37.59M | 76.96M | (278.99M) | (6.27M) | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
407.58M | (16.85M) | 59.71M | 473.48M | 150.45M | |
Funds from Operations |
1.28B | 1.74B | 1.86B | 1.45B | 1.97B | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
511.42M | (226.83M) | 102.17M | (276.31M) | 173.02M | |
Receivables |
(39.46M) | 24.63M | (70.33M) | (40.24M) | 10.03M | |
Accounts Payable |
25.83M | 53.14M | 148.61M | (245.46M) | 186.81M | |
Other Assets/Liabilities |
57.63M | (20.74M) | 91.56M | (12.07M) | (107.82M) | |
Net Operating Cash Flow |
1.79B | 1.51B | 1.96B | 1.18B | 2.14B | |
Net Operating Cash Flow Growth |
- | -15.82% | 29.70% | -39.87% | 81.73% | |
Net Operating Cash Flow / Sales |
30.20% | 21.75% | 26.34% | 17.67% | 29.74% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(47.64M) | (111.47M) | (82.27M) | (156.93M) | (132.9M) | |
Capital Expenditures (Fixed Assets) |
(47.64M) | (111.47M) | (82.27M) | (156.93M) | (132.9M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -134.00% | 26.20% | -90.76% | 15.32% | |
Capital Expenditures / Sales |
-0.80% | -1.61% | -1.11% | -2.36% | -1.85% | |
Net Assets from Acquisitions |
(2.12B) | - | - | - | (1.26B) | |
Sale of Fixed Assets & Businesses |
33.88M | 10.37M | - | - | 20.06M | |
Purchase/Sale of Investments |
1B | 20.74M | - | - | - | |
Purchase of Investments |
- | - | - | - | - | |
Sale/Maturity of Investments |
1B | 20.74M | - | - | - | |
Other Uses |
- | - | - | (9.39M) | (17.55M) | |
Other Sources |
21.29M | 23.33M | 42.46M | 60.36M | 6.27M | |
Net Investing Cash Flow |
(1.11B) | (57.03M) | (39.81M) | (105.96M) | (1.38B) | |
Net Investing Cash Flow Growth |
- | 94.88% | 30.20% | -166.19% | -1,205.05% | |
Net Investing Cash Flow / Sales |
-18.75% | -0.82% | -0.54% | -1.59% | -19.22% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
(861.23M) | (943.6M) | (1.2B) | (1.29B) | (1.22B) | |
Common Dividends |
(861.23M) | (943.6M) | (1.2B) | (1.29B) | (1.22B) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(391.35M) | (725.84M) | 135.34M | (399.71M) | (615.58M) | |
Repurchase of Common & Preferred Stk. |
(428.6M) | (804.91M) | - | (509.69M) | (690.81M) | |
Sale of Common & Preferred Stock |
37.25M | 79.07M | 135.34M | 109.99M | 75.22M | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
37.25M | 79.07M | 135.34M | 109.99M | 75.22M | |
Issuance/Reduction of Debt, Net |
3.95B | (2.59M) | (87.58M) | 706.87M | 559.17M | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
3.95B | (2.59M) | (87.58M) | 706.87M | - | |
Issuance of Long-Term Debt |
7.51B | 93.32M | 2.92B | 7.02B | 1.67B | |
Reduction in Long-Term Debt |
(3.56B) | (95.91M) | (3.01B) | (6.31B) | (1.11B) | |
Other Funds |
(3.91B) | 6.48M | 30.52M | (64.38M) | (68.96M) | |
Other Uses |
(3.91B) | - | - | (64.38M) | (68.96M) | |
Other Sources |
- | 6.48M | 30.52M | - | - | |
Net Financing Cash Flow |
(1.21B) | (1.67B) | (1.12B) | (1.04B) | (1.35B) | |
Net Financing Cash Flow Growth |
- | -37.21% | 32.92% | 6.60% | -29.03% | |
Net Financing Cash Flow / Sales |
-20.44% | -23.99% | -15.03% | -15.66% | -18.71% | |
Exchange Rate Effect |
31.15M | (25.92M) | 21.23M | 8.05M | (3.76M) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
(502.33M) | (238.49M) | 822.68M | 36.22M | (593.02M) | |
Free Cash Flow |
1.75B | 1.4B | 1.88B | 1.02B | 2.01B | |
Free Cash Flow Growth |
- | -19.91% | 34.16% | -45.60% | 96.65% | |
Free Cash Flow Yield |
- | - | - | - | 2.21% | NA |