XML 43 R32.htm IDEA: XBRL DOCUMENT v3.7.0.1
Long-Term Debt (Tables)
6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Summary of Long-Term Debt
Long-term debt consists of the following (in millions):
 
 
As of
 
June 30, 2017
 
December 31, 2016
Term Loan Facility (due February 17, 2024)
$
6,421.0

 
$
5,046.1

2017 Senior Notes (due May 15, 2024)
1,500.0

 

2015 Senior Notes (due January 12, 2022)
1,250.0

 
1,250.0

2014 Senior Notes (due April 1, 2022)
2,250.0

 
2,250.0

Tim Hortons Notes (a)
5.0

 
40.6

Other
84.1

 
85.4

Less: unamortized deferred financing costs and deferred issue discount
(200.8
)
 
(187.1
)
Total debt, net
11,309.3

 
8,485.0

    Less: current maturities of debt
(56.4
)
 
(74.8
)
Total long-term debt
$
11,252.9

 
$
8,410.2

 
(a)
$35.6 million of Tim Hortons Notes were repaid on June 1, 2017, the original maturity date.
Schedule of Interest Expense, Net
Interest expense, net consists of the following (in millions):
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Debt
$
118.9

 
$
103.5

 
$
218.9

 
$
204.7

Capital lease obligations
5.0

 
5.0

 
10.0

 
9.8

Amortization of deferred financing costs and debt issuance discount
8.2

 
9.6

 
16.7

 
19.3

Interest income
(4.1
)
 
(0.9
)
 
(6.2
)
 
(1.5
)
    Interest expense, net
$
128.0

 
$
117.2

 
$
239.4

 
$
232.3