XML 45 R31.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