Arcos Dorados Holdings Inc.【ARCO】
| Dec 31, 2011 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Net Income (Loss) Attributable to Parent | 116 | 54 | -109 | -51 | 79 | 129 | 37 | 80 | -149 | 46 | 141 | 182 | 149 |
|---|
| Depreciation and amortization | 69 | 115 | 117 | 111 | 93 | 99 | 106 | 123 | 127 | 120 | 120 | 149 | 177 |
|---|
| (Gain) loss from derivative instruments | - | - | - | - | - | - | - | 0 | -2 | -5 | -10 | -13 | 1 |
|---|
| Amortization and Accrual of Letter of Credit Fees | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 4 | 5 | 4 | 5 |
|---|
| Deferred income taxes | -3 | 9 | 7 | -9 | 5 | - | - | -8 | 0 | -16 | -15 | -4 | -11 |
|---|
| Foreign currency exchange results | -16 | -23 | -56 | -23 | 33 | -20 | 15 | 12 | -36 | -4 | 7 | -3 | -9 |
|---|
| Accrued net share-based compensation expense | 30 | 7 | 9 | 4 | 4 | 4 | 3 | 4 | 1 | 1 | 6 | 14 | 1 |
|---|
| Asset Impairment Charges | - | - | 53 | 13 | 13 | 18 | 19 | 9 | 8 | 2 | 1 | 3 | 1 |
|---|
| Write-off of long-lived assets | - | - | - | - | - | - | - | - | - | - | 3 | 8 | 3 |
|---|
| Gain on sale and exchange of restaurants businesses | - | - | - | - | - | 15 | 6 | 5 | - | - | - | 4 | 7 |
|---|
| Others, net | -10 | -1 | -5 | -4 | -6 | -6 | -9 | 1 | 10 | -7 | 3 | 9 | -1 |
|---|
| Accounts payable | - | - | - | - | - | - | - | - | -24 | 78 | 112 | 70 | 24 |
|---|
| Accounts and notes receivable and other receivables | 15 | 44 | 10 | -2 | 33 | 50 | 36 | 28 | 13 | 5 | 57 | 61 | 11 |
|---|
| Prepaid expenses and other assets | - | - | - | - | - | - | - | - | - | - | - | - | 29 |
|---|
| Inventories | - | - | - | - | - | - | - | - | - | - | - | - | 4 |
|---|
| Income taxes payable | 17 | 11 | 16 | 16 | 9 | 19 | 13 | 11 | -6 | 42 | 19 | 8 | -23 |
|---|
| Other taxes payable | 7 | 14 | -0 | -3 | 8 | 13 | 9 | 21 | 13 | 14 | 9 | 25 | 7 |
|---|
| Increase (Decrease) in Other Accrued Liabilities | -29 | -10 | -0 | 24 | 15 | 35 | 27 | 1 | 17 | 30 | 33 | 17 | -26 |
|---|
| Increase (Decrease) in Royalties Payable | - | - | - | - | - | - | - | - | 29 | -27 | 5 | -1 | 1 |
|---|
| Others | 6 | 9 | 1 | 1 | 3 | -4 | 4 | 3 | 3 | -1 | -4 | -0 | 1 |
|---|
| Net cash provided by operating activities | 262 | 217 | 193 | 113 | 164 | 255 | 180 | 223 | 16 | 258 | 345 | 382 | 267 |
|---|
| Property and equipment expenditures | 320 | 313 | 170 | 91 | 92 | 175 | 197 | 265 | 86 | 115 | 217 | 360 | 328 |
|---|
| Purchases of restaurant businesses paid at acquisition date | - | - | - | - | - | - | - | 3 | 4 | 0 | 5 | 2 | 6 |
|---|
| Proceeds from Sale of Property, Plant, and Equipment | - | 8 | 3 | 20 | 88 | 62 | 3 | 3 | 1 | 2 | 3 | 3 | 8 |
|---|
| Proceeds from short-term investments | - | - | - | - | - | - | - | - | - | - | - | 67 | 76 |
|---|
| Acquisitions of short-term investments | - | - | - | - | - | - | - | - | - | - | 41 | 87 | 30 |
|---|
| Other investing activity | 5 | 9 | 1 | 1 | -0 | 2 | -1 | 1 | -1 | -5 | -1 | 1 | 1 |
|---|
| Net cash used in investing activities | -320 | -311 | -169 | -60 | 23 | -124 | -164 | -261 | -89 | -108 | -260 | -380 | -280 |
|---|
| Collection of derivative instruments | - | - | - | - | - | - | - | - | - | 23 | - | 30 | 0 |
|---|
| Payments related to derivative instruments and derivative premiums | 119 | 10 | - | - | - | - | - | - | - | - | - | 3 | 15 |
|---|
| Issuance of notes | - | - | - | - | - | - | - | - | - | - | 350 | - | - |
|---|
| 2029 Notes | - | - | - | - | - | - | - | - | - | - | 12 | 3 | - |
|---|
| 2027 Notes | - | - | - | - | - | - | - | - | - | 18 | 159 | 2 | - |
|---|
| 2023 Notes | - | - | - | - | - | - | - | - | - | 16 | 192 | 18 | - |
|---|
| Dividend payments to Arcos Dorados Holdings Inc. shareholders | 57 | 38 | 50 | 13 | - | - | 21 | 22 | 10 | 0 | 32 | 40 | 51 |
|---|
| Net short-term borrowings | - | - | - | - | - | - | - | 13 | - | - | - | - | 34 |
|---|
| Payments of other long term debt | - | - | - | - | - | - | - | - | - | - | 8 | 1 | 1 |
|---|
| Other financing activities | -13 | -9 | -8 | -9 | -10 | -9 | -6 | -6 | -7 | -7 | -7 | -5 | -5 |
|---|
| Net cash used in financing activities | 36 | 102 | 1 | -42 | -113 | -3 | -73 | -30 | 126 | -18 | -60 | -12 | -37 |
|---|
| Effect of exchange rate changes on cash and cash equivalents | - | - | - | - | - | - | - | -8 | -9 | -19 | -38 | -60 | -11 |
|---|
| Decrease in cash and cash equivalents | - | - | - | - | - | - | - | -75 | 44 | 113 | -12 | -70 | -62 |
|---|
| Cash paid during the year for interest | - | - | - | - | - | - | - | 52 | 57 | 53 | 56 | 48 | 52 |
|---|
| Income Taxes Paid | 51 | 25 | 13 | 11 | 39 | 24 | 32 | 34 | 23 | 35 | 79 | 73 | 121 |
|---|
| Exchange of assets | - | - | - | - | - | - | - | - | - | - | - | 4 | - |
|---|
| Seller financing and others pending of payment | - | - | - | - | - | - | - | - | - | - | - | - | 2 |
|---|
| Settlement of franchise receivables related to purchases of restaurant businesses | - | - | - | - | - | - | - | - | - | - | - | - | 1 |
|---|
| Receivable related to sales of restaurant businesses | - | - | - | - | - | - | - | - | - | - | - | - | 1 |
|---|