Restaurant Brands International Inc.QSR
| 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 | -277 | 512 | 956 | 1,235 | 1,144 | 1,111 | 750 | 1,253 | 1,482 | 1,718 | 1,445 |
|---|
| Depreciation and amortization | 73 | 182 | 172 | 181 | 180 | 185 | 189 | 201 | 190 | 191 | 264 |
|---|
| Non-cash loss on early extinguishment of debt | -127 | -40 | - | -119 | - | -16 | -97 | -11 | - | -5 | -23 |
|---|
| Amortization of Debt Issuance Costs and Discounts | 60 | 35 | 39 | 33 | 29 | 29 | 26 | 27 | 28 | 27 | 25 |
|---|
| (Income) loss from equity method investments | -9 | -4 | 20 | 12 | 22 | 11 | -39 | -4 | -44 | 8 | 69 |
|---|
| Loss (gain) on remeasurement of foreign denominated transactions | 6 | -37 | 20 | -77 | 33 | 14 | -100 | 76 | 4 | -20 | 71 |
|---|
| Net (gains) losses on derivatives | - | - | - | - | 40 | 49 | -32 | -87 | 9 | 151 | 191 |
|---|
| Share-Based Payment Arrangement, Noncash Expense | - | - | - | 48 | 48 | 68 | 74 | 102 | 136 | 194 | 172 |
|---|
| Deferred income taxes | -53 | -32 | 80 | -742 | 29 | 58 | -208 | -5 | -60 | -430 | -5 |
|---|
| Other | - | - | -3 | -18 | -5 | -6 | -28 | 16 | -19 | -26 | -19 |
|---|
| Accounts and notes receivable | 24 | 27 | 16 | 30 | -19 | 53 | 30 | -8 | 110 | 147 | -7 |
|---|
| Inventories and prepaids and other current assets | - | - | - | - | - | - | - | -12 | 61 | 43 | -30 |
|---|
| Accounts and drafts payable | -18 | 191 | 28 | 20 | 41 | 112 | -183 | 149 | 169 | 22 | -30 |
|---|
| Other accrued liabilities and gift card liability | - | - | -1 | 360 | -219 | -51 | 16 | 67 | 37 | 9 | -37 |
|---|
| Tenant inducements paid to franchisees | - | - | - | - | - | - | - | 20 | 26 | 32 | 38 |
|---|
| Other long-term assets and liabilities | - | - | - | - | -43 | -138 | -23 | 78 | 345 | 78 | 41 |
|---|
| Net cash provided by operating activities | - | - | - | 1,382 | 1,165 | 1,476 | 921 | 1,726 | 1,490 | 1,323 | 1,503 |
|---|
| Payments for additions of property and equipment | 31 | 115 | 34 | 37 | 86 | 62 | 117 | 106 | 100 | 120 | 201 |
|---|
| Proceeds from Sale of Productive Assets | - | - | - | - | - | 8 | 12 | 16 | 12 | 37 | 34 |
|---|
| Payment for purchase of Carrols Restaurant Group, net of cash acquired | 4 | - | - | - | - | - | - | 1,004 | 12 | - | 508 |
|---|
| Net payments for acquisition of franchised restaurants | - | - | - | - | - | - | - | - | - | - | 32 |
|---|
| Settlement/sale of derivatives, net | - | - | - | - | - | - | - | 5 | 71 | 112 | 74 |
|---|
| Other investing activities, net | 0 | -4 | -3 | -0 | -1 | - | 7 | 14 | 35 | 18 | 27 |
|---|
| Net cash (used for) provided by investing activities | - | - | - | -858 | -44 | -30 | -79 | -1,103 | -64 | 11 | -660 |
|---|
| Proceeds from long-term debt | - | - | - | 5,850 | 75 | 2,250 | 5,235 | 1,335 | 2 | 55 | 2,450 |
|---|
| Repayments of long-term debt and finance leases | - | - | - | - | - | - | - | 889 | 94 | 92 | 2,190 |
|---|
| Payment of financing costs | 158 | 81 | - | 63 | 3 | 50 | 43 | 19 | - | 44 | 41 |
|---|
| Payment of common share dividends and Partnership exchangeable unit distributions | - | 362 | 538 | 664 | 728 | 901 | 959 | 974 | 971 | 990 | 1,029 |
|---|
| Repurchase of common shares | - | - | - | - | - | - | - | 551 | 326 | 500 | - |
|---|
| Proceeds from stock option exercises | 1 | 3 | 14 | 29 | 61 | 102 | 82 | 60 | 21 | 60 | 78 |
|---|
| Proceeds from Issuance of Common Stock | - | 2 | - | - | - | - | - | - | 30 | - | - |
|---|
| Proceeds from derivatives | - | - | - | - | - | 23 | - | - | 34 | 141 | 109 |
|---|
| Other financing activities, net | - | -6 | -5 | -10 | 5 | - | -2 | -4 | -3 | -4 | -2 |
|---|
| Net cash used for financing activities | - | - | - | -935 | -1,285 | -842 | -821 | -1,093 | -1,307 | -1,374 | -625 |
|---|
| Effect of exchange rates on cash and cash equivalents | - | - | - | - | - | - | - | -3 | -28 | 1 | -23 |
|---|
| Increase (decrease) in cash and cash equivalents | - | - | - | - | - | 620 | 27 | -473 | 91 | -39 | 195 |
|---|
| Interest paid | - | - | - | - | 561 | 584 | 463 | 404 | 487 | 761 | 785 |
|---|
| Income Taxes Paid | 35 | 208 | 159 | 200 | 433 | 248 | 267 | 256 | 275 | 290 | 293 |
|---|
| Capital Expenditures Incurred but Not yet Paid | - | - | - | - | - | - | - | - | - | - | 51 |
|---|