XML 48 R37.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2017
Segment Reporting [Abstract]  
Revenues by Geographic Segment
The following table presents revenues, by segment and by country (in millions):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Revenues by operating segment:
 
 
 
 
 
 
 
     TH
$
772.3

 
$
759.8

 
$
1,505.9

 
$
1,417.6

     BK
293.7

 
280.4

 
560.7

 
541.1

     PLK
66.7

 

 
66.7

 

Total revenues
$
1,132.7

 
$
1,040.2

 
$
2,133.3

 
$
1,958.7

 
 
 
 
 
 
 
 
Revenues by country (a):
 
 
 
 
 
 
 
     Canada
$
687.9

 
$
683.0

 
$
1,344.9

 
$
1,264.2

     United States
313.2

 
246.3

 
545.6

 
475.8

     Other
131.6

 
110.9

 
242.8

 
218.7

Total revenues
$
1,132.7

 
$
1,040.2

 
$
2,133.3

 
$
1,958.7

(a)
Only Canada and the United States represented 10% or more of our total revenues in each period presented.
Reconciliation of Segment Income to Net Income (Loss)
A reconciliation of segment income to net income (loss) consists of the following (in millions).
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Segment income:
 
 
 
 
 
 
 
     TH
$
281.1

 
$
279.0

 
$
537.3

 
$
506.8

     BK
216.8

 
200.1

 
403.9

 
380.1

     PLK
33.2

 

 
33.2

 

          Adjusted EBITDA
531.1

 
479.1

 
974.4

 
886.9

Share-based compensation and non-cash incentive compensation expense
11.9

 
11.3

 
30.4

 
19.2

PLK Transaction costs
8.5

 

 
42.9

 

Integration costs

 
3.8

 

 
6.0

Impact of equity method investments (a)
4.1

 
7.8

 
1.2

 
(7.9
)
Other operating expenses (income), net
46.8

 
(11.3
)
 
60.6

 
29.5

          EBITDA
459.8

 
467.5

 
839.3

 
840.1

Depreciation and amortization
45.4

 
43.5

 
88.7

 
85.5

          Income from operations
414.4

 
424.0

 
750.6

 
754.6

Interest expense, net
128.0

 
117.2

 
239.4

 
232.3

Loss on early extinguishment of debt

 

 
20.4

 

Income tax expense
42.9

 
59.2

 
80.7

 
106.4

          Net income
$
243.5

 
$
247.6

 
$
410.1

 
$
415.9

(a)
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 are included in segment income.