Notes to Condensed Consolidated Financial Statements
(Unaudited)
Note 1. Description of Business and Organization
Restaurant Brands International Limited Partnership (“Partnership”, “we”, “us” or “our”) was formed on August 25, 2014 as a general partnership and was registered on October 27, 2014 as a limited partnership in accordance with the laws of the Province of Ontario. We franchise and operate quick service restaurants serving premium coffee and other beverage and food products under the Tim Hortons® brand (“Tim Hortons” or “TH”), fast food hamburgers principally under the Burger King® brand (“Burger King” or “BK”), and chicken under the Popeyes® brand (“Popeyes” or “PLK”). We are one of the world’s largest quick service restaurant, or QSR, companies as measured by total number of restaurants. As of March 31, 2020, we franchised or owned 4,925 Tim Hortons restaurants, 18,848 Burger King restaurants, and 3,336 Popeyes restaurants, for a total of 27,109 restaurants, and operate in more than 100 countries and U.S. territories. Approximately 100% of current system-wide restaurants are franchised.
We are a subsidiary of Restaurant Brands International Inc. (“RBI”). RBI is our sole general partner, and as such, RBI has the exclusive right, power and authority to manage, control, administer and operate the business and affairs and to make decisions regarding the undertaking and business of Partnership in accordance with the partnership agreement of Partnership (“partnership agreement”) and applicable laws.
All references to “$” or “dollars” are to the currency of the United States unless otherwise indicated. All references to “Canadian dollars” or “C$” are to the currency of Canada unless otherwise indicated.
COVID-19
The global crisis resulting from the spread of coronavirus (COVID-19) has had a substantial impact on our global restaurant operations for the three months ended March 31, 2020, which is expected to continue with the timing of recovery uncertain. During the three months ended March 31, 2020, many TH, BK and PLK restaurants were temporarily closed in certain countries and many of the restaurants that remained open had limited operations, such as Drive-thru, Takeout and Delivery (where applicable). This has continued into the second quarter of 2020.
Our operating results substantially depend upon our franchisees’ sales volumes, restaurant profitability, and financial stability. The financial impact of COVID-19 has had, and is expected to continue to have, an adverse effect on our franchisees’ liquidity and we are working closely with our franchisees to monitor and assist them with access to appropriate sources of liquidity in order to sustain their businesses throughout this crisis, such as the initiation of rent relief programs for eligible franchisees who lease property from us. See Note 4, Leases, for further information about the rent relief programs. Additionally, beginning in the second quarter of 2020, we are providing cash flow support by extending loans to eligible BK franchisees in the U.S. and advancing certain cash payments to eligible TH franchisees in Canada.
We cannot currently estimate the duration or future negative financial impact of the COVID-19 pandemic on our business, however, we expect that the COVID-19 pandemic will impact our results of operations for the three months ending June 30, 2020 more significantly than during the three months ended March 31, 2020. Ongoing material adverse effects of the COVID-19 pandemic on our franchisees for an extended period could negatively affect our operating results, including reductions in revenue and cash flow and could impact our impairment assessments of accounts receivable, intangible assets, long-lived assets or goodwill.
Note 2. Basis of Presentation and Consolidation
We have prepared the accompanying unaudited condensed consolidated financial statements (the “Financial Statements”) in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim financial information. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America (“U.S. GAAP”) for complete financial statements. Therefore, the Financial Statements should be read in conjunction with the audited consolidated financial statements contained in our Annual Report on Form 10-K filed with the SEC and Canadian securities regulatory authorities on February 21, 2020.
The Financial Statements include our accounts and the accounts of entities in which we have a controlling financial interest, the usual condition of which is ownership of a majority voting interest. All material intercompany balances and
transactions have been eliminated in consolidation. Investments in other affiliates that are owned 50% or less where we have significant influence are accounted for by the equity method.
We also consider for consolidation entities in which we have certain interests, where the controlling financial interest may be achieved through arrangements that do not involve voting interests. Such an entity, known as a variable interest entity (“VIE”), is required to be consolidated by its primary beneficiary. The primary beneficiary is the entity that possesses the power to direct the activities of the VIE that most significantly impact its economic performance and has the obligation to absorb losses or the right to receive benefits from the VIE that are significant to it. Our maximum exposure to loss resulting from involvement with VIEs is attributable to accounts and notes receivable balances, outstanding loan guarantees and future lease payments, where applicable.
As our franchise and master franchise arrangements provide the franchise and master franchise entities the power to direct the activities that most significantly impact their economic performance, we do not consider ourselves the primary beneficiary of any such entity that might be a VIE.
Tim Hortons has historically entered into certain arrangements in which an operator acquires the right to operate a restaurant, but Tim Hortons owns the restaurant’s assets. We perform an analysis to determine if the legal entity in which operations are conducted is a VIE and consolidate a VIE entity if we also determine Tim Hortons is the entity’s primary beneficiary (“Restaurant VIEs”). As of March 31, 2020 and December 31, 2019, we determined that we are the primary beneficiary of 31 and 35 Restaurant VIEs, respectively, and accordingly, have consolidated the results of operations, assets and liabilities, and cash flows of these Restaurant VIEs in our Financial Statements. Material intercompany accounts and transactions have been eliminated in consolidation.
In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation have been included in the Financial Statements. The results for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the full year.
The preparation of consolidated financial statements in conformity with U.S. GAAP and related rules and regulations of the SEC requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and the related disclosure of contingent assets and liabilities. Actual results could differ from these estimates.
Certain prior year amounts in the accompanying Financial Statements and notes to the Financial Statements have been reclassified in order to be comparable with the current year classifications. These reclassifications had no effect on previously reported net income.
Note 3. New Accounting Pronouncements
Credit Losses – In June 2016, the Financial Accounting Standards Board ("FASB") issued guidance that requires companies to measure and recognize lifetime expected credit losses for certain financial instruments, including trade accounts receivable and net investments in direct financing and sales-type leases. Expected credit losses are estimated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. This amendment was effective commencing in 2020, using a modified retrospective approach. The adoption of this new guidance did not have a material impact on our Financial Statements.
Simplifying the Accounting for Income Taxes – In December 2019, the FASB issued guidance which simplifies the accounting for income taxes by removing certain exceptions and by clarifying and amending existing guidance applicable to accounting for income taxes. The amendment is effective commencing in 2021 with early adoption permitted. We are currently evaluating the impact that the adoption of this new guidance will have on our Financial Statements.
Accounting Relief for the Transition Away from LIBOR and Certain other Reference Rates – In March 2020, the FASB issued guidance which provides optional expedients and exceptions for applying U.S. GAAP to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. This amendment is effective as of March 12, 2020 through December 31, 2022. The expedients and exceptions provided by this new guidance do not apply to contract modifications made and hedging relationships entered into or evaluated after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationships. We are currently evaluating the impact that the adoption of this new guidance will have on our Financial Statements.
Note 4. Leases
During the three months ended March 31, 2020, we initiated a rent relief program for eligible TH franchisees in Canada who lease property from us (the “TH rent relief program”) and also initiated a rent relief program effective April 1, 2020 for eligible BK franchisees in the U.S. and Canada who lease property from us (the "BK rent relief program" and together with the TH rent relief program, the “rent relief programs”). Under the rent relief programs, we temporarily converted the rent structure from a combination of fixed plus variable rent to 100% variable rent. While in effect, these programs will result in a reduction in our property revenues.
In April 2020, the FASB staff issued interpretive guidance that indicated it would be acceptable for entities to make an election to account for lease concessions related to the effects of the COVID-19 pandemic consistent with how those concessions would be accounted for under Accounting Standards Codification Topic 842, Leases ("ASC 842"), as though enforceable rights and obligations for those concessions existed (regardless of whether those enforceable rights and obligations for the concessions explicitly exist in the contract). Consequently, for concessions related to the effects of the COVID-19 pandemic, an entity will not have to analyze each contract to determine whether enforceable rights and obligations for concessions exist in the contract and can elect to apply or not apply the lease modification guidance in ASC 842 to those contracts. This election is available for concessions related to the effects of the COVID-19 pandemic that do not result in a substantial increase in the rights of the lessor or the obligations of the lessee.
We have elected to apply this interpretive guidance to the rent relief programs, and have assumed that enforceable rights and obligations for those concessions exist in the lease contract. As such, starting on the effective dates indicated above, we began recognizing reductions in rents arising from the rent relief programs as reductions in variable lease payments. This election will continue while our rent relief program is in effect.
Property revenues are comprised primarily of lease income from operating leases and earned income on direct financing leases with franchisees as follows (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2020
|
|
Three months ended March 31, 2019
|
Lease income - operating leases
|
|
|
|
|
Minimum lease payments
|
|
$
|
112
|
|
|
$
|
111
|
|
Variable lease payments
|
|
63
|
|
|
84
|
|
Amortization of favorable and unfavorable income lease contracts, net
|
|
2
|
|
|
2
|
|
Subtotal - lease income from operating leases
|
|
177
|
|
|
197
|
|
Earned income on direct financing leases
|
|
1
|
|
|
2
|
|
Total property revenues
|
|
$
|
178
|
|
|
$
|
199
|
|
Note 5. Revenue Recognition
Contract Liabilities
Contract liabilities consist of deferred revenue resulting from initial and renewal franchise fees paid by franchisees, as well as upfront fees paid by master franchisees, which are generally recognized on a straight-line basis over the term of the underlying agreement. We may recognize unamortized upfront fees when a contract with a franchisee or master franchisee is modified and is accounted for as a termination of the existing contract. We classify these contract liabilities as Other liabilities, net in our condensed consolidated balance sheets. The following table reflects the change in contract liabilities between December 31, 2019 and March 31, 2020 (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract Liabilities
|
|
TH
|
|
BK
|
|
PLK
|
|
Consolidated
|
Balance at December 31, 2019
|
|
$
|
64
|
|
|
$
|
449
|
|
|
$
|
28
|
|
|
$
|
541
|
|
Recognized during period and included in the contract liability balance at the beginning of the year
|
|
(2
|
)
|
|
(30
|
)
|
|
(1
|
)
|
|
(33
|
)
|
Increase, excluding amounts recognized as revenue during the period
|
|
2
|
|
|
6
|
|
|
3
|
|
|
11
|
|
Impact of foreign currency translation
|
|
(3
|
)
|
|
(4
|
)
|
|
—
|
|
|
(7
|
)
|
Balance at March 31, 2020
|
|
$
|
61
|
|
|
$
|
421
|
|
|
$
|
30
|
|
|
$
|
512
|
|
The following table illustrates estimated revenues expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) as of March 31, 2020 (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract liabilities expected to be recognized in
|
|
TH
|
|
BK
|
|
PLK
|
|
Consolidated
|
Remainder of 2020
|
|
$
|
6
|
|
|
$
|
26
|
|
|
$
|
2
|
|
|
$
|
34
|
|
2021
|
|
8
|
|
|
33
|
|
|
2
|
|
|
43
|
|
2022
|
|
7
|
|
|
32
|
|
|
2
|
|
|
41
|
|
2023
|
|
7
|
|
|
31
|
|
|
2
|
|
|
40
|
|
2024
|
|
6
|
|
|
30
|
|
|
2
|
|
|
38
|
|
Thereafter
|
|
27
|
|
|
269
|
|
|
20
|
|
|
316
|
|
Total
|
|
$
|
61
|
|
|
$
|
421
|
|
|
$
|
30
|
|
|
$
|
512
|
|
Disaggregation of Total Revenues
Total revenues consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
2020
|
|
2019
|
Sales
|
$
|
503
|
|
|
$
|
522
|
|
Royalties
|
526
|
|
|
528
|
|
Property revenues
|
178
|
|
|
199
|
|
Franchise fees and other revenue
|
18
|
|
|
17
|
|
Total revenues
|
$
|
1,225
|
|
|
$
|
1,266
|
|
Note 6. Earnings per Unit
Partnership uses the two-class method in the computation of earnings per unit. Pursuant to the terms of the partnership agreement, RBI, as the holder of the Class A common units, is entitled to receive distributions from Partnership in an amount equal to the aggregate dividends payable by RBI to holders of RBI common shares, and the holders of Class B exchangeable limited partnership units (the “Partnership exchangeable units”) are entitled to receive distributions from Partnership in an amount per unit equal to the dividends payable by RBI on each RBI common share. Partnership’s net income available to common unitholders is allocated between the Class A common units and Partnership exchangeable units on a fully-distributed basis and reflects residual net income after noncontrolling interests and Partnership preferred unit distributions. Basic and diluted earnings per Class A common unit is determined by dividing net income allocated to Class A common unit holders by the weighted average number of Class A common units outstanding for the period. Basic and diluted earnings per Partnership exchangeable unit is determined by dividing net income allocated to the Partnership exchangeable units by the weighted average number of Partnership exchangeable units outstanding during the period.
There are no dilutive securities for Partnership as RBI equity awards will not affect the number of Class A common units or Partnership exchangeable units outstanding. However, the issuance of shares by RBI in future periods will affect the allocation of net income attributable to common unitholders between Partnership’s Class A common units and Partnership exchangeable units.
The following table summarizes the basic and diluted earnings per unit calculations (in millions, except per unit amounts):
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2020
|
|
2019
|
Allocation of net income among partner interests:
|
|
|
|
Net income allocated to Class A common unitholders
|
$
|
144
|
|
|
$
|
135
|
|
Net income allocated to Partnership exchangeable unitholders
|
80
|
|
|
111
|
|
Net income attributable to common unitholders
|
$
|
224
|
|
|
$
|
246
|
|
|
|
|
|
Denominator - basic and diluted partnership units:
|
|
|
|
Weighted average Class A common units
|
202
|
|
|
202
|
|
Weighted average Partnership exchangeable units
|
165
|
|
|
208
|
|
|
|
|
|
Earnings per unit - basic and diluted:
|
|
|
|
Class A common units (a)
|
$
|
0.71
|
|
|
$
|
0.67
|
|
Partnership exchangeable units (a)
|
$
|
0.48
|
|
|
$
|
0.53
|
|
(a) Earnings per unit may not recalculate exactly as it is calculated based on unrounded numbers.
Note 7. Intangible Assets, net and Goodwill
Intangible assets, net and goodwill consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
March 31, 2020
|
|
December 31, 2019
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
Identifiable assets subject to amortization:
|
|
|
|
|
|
|
|
|
|
|
|
Franchise agreements
|
$
|
706
|
|
|
$
|
(230
|
)
|
|
$
|
476
|
|
|
$
|
720
|
|
|
$
|
(225
|
)
|
|
$
|
495
|
|
Favorable leases
|
119
|
|
|
(62
|
)
|
|
57
|
|
|
127
|
|
|
(65
|
)
|
|
62
|
|
Subtotal
|
825
|
|
|
(292
|
)
|
|
533
|
|
|
847
|
|
|
(290
|
)
|
|
557
|
|
Indefinite lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
Tim Hortons brand
|
$
|
6,090
|
|
|
$
|
—
|
|
|
$
|
6,090
|
|
|
$
|
6,534
|
|
|
$
|
—
|
|
|
$
|
6,534
|
|
Burger King brand
|
2,107
|
|
|
—
|
|
|
2,107
|
|
|
2,117
|
|
|
—
|
|
|
2,117
|
|
Popeyes brand
|
1,355
|
|
|
—
|
|
|
1,355
|
|
|
1,355
|
|
|
—
|
|
|
1,355
|
|
Subtotal
|
9,552
|
|
|
—
|
|
|
9,552
|
|
|
10,006
|
|
|
—
|
|
|
10,006
|
|
Intangible assets, net
|
|
|
|
|
$
|
10,085
|
|
|
|
|
|
|
$
|
10,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
|
|
|
|
|
|
|
|
Tim Hortons segment
|
$
|
3,935
|
|
|
|
|
|
|
$
|
4,207
|
|
|
|
|
|
Burger King segment
|
595
|
|
|
|
|
|
|
598
|
|
|
|
|
|
Popeyes segment
|
846
|
|
|
|
|
|
|
846
|
|
|
|
|
|
Total
|
$
|
5,376
|
|
|
|
|
|
|
$
|
5,651
|
|
|
|
|
|
Amortization expense on intangible assets totaled $11 million for the three months ended March 31, 2020 and 2019. The change in the brands and goodwill balances during the three months ended March 31, 2020 was due to the impact of foreign currency translation.
Note 8. Equity Method Investments
The aggregate carrying amount of our equity method investments was $234 million and $266 million as of March 31, 2020 and December 31, 2019, respectively, and is included as a component of Other assets, net in our accompanying condensed consolidated balance sheets. TH and BK both have equity method investments. PLK does not have any equity method investments.
With respect to our TH business, the most significant equity method investment is our 50% joint venture interest with The Wendy’s Company (the “TIMWEN Partnership”), which jointly holds real estate underlying Canadian combination restaurants. Distributions received from this joint venture were $2 million during the three months ended March 31, 2020 and 2019.
The aggregate market value of our 15.4% equity interest in Carrols Restaurant Group, Inc. (“Carrols”) based on the quoted market price on March 31, 2020 was approximately $17 million. The aggregate market value of our 9.8% equity interest in BK Brasil Operação e Assessoria a Restaurantes S.A. based on the quoted market price on March 31, 2020 was approximately $39 million. We have evaluated recent declines in the market value of these equity method investments as a result of COVID-19 and we concluded these declines are not other than temporary and as such no impairments have been recognized at March 31, 2020. No quoted market prices are available for our other equity method investments.
We have equity interests in entities that own or franchise Tim Hortons or Burger King restaurants. Franchise and property revenues recognized from franchisees that are owned or franchised by entities in which we have an equity interest consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2020
|
|
2019
|
Revenues from affiliates:
|
|
|
|
Royalties
|
$
|
73
|
|
|
$
|
78
|
|
Property revenues
|
8
|
|
|
8
|
|
Franchise fees and other revenue
|
3
|
|
|
3
|
|
Total
|
$
|
84
|
|
|
$
|
89
|
|
We recognized $4 million of rent expense associated with the TIMWEN Partnership during the three months ended March 31, 2020 and 2019.
At March 31, 2020 and December 31, 2019, we had $42 million and $47 million, respectively, of accounts receivable, net from our equity method investments which were recorded in Accounts and notes receivable, net in our condensed consolidated balance sheets.
Note 9. Other Accrued Liabilities and Other Liabilities, net
Other accrued liabilities (current) and other liabilities, net (noncurrent) consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
As of
|
|
March 31,
2020
|
|
December 31,
2019
|
Current:
|
|
|
|
Dividend payable
|
$
|
242
|
|
|
$
|
232
|
|
Interest payable
|
93
|
|
|
71
|
|
Accrued compensation and benefits
|
36
|
|
|
57
|
|
Taxes payable
|
147
|
|
|
126
|
|
Deferred income
|
28
|
|
|
35
|
|
Accrued advertising expenses
|
47
|
|
|
40
|
|
Restructuring and other provisions
|
8
|
|
|
8
|
|
Current portion of operating lease liabilities
|
120
|
|
|
126
|
|
Other
|
58
|
|
|
95
|
|
Other accrued liabilities
|
$
|
779
|
|
|
$
|
790
|
|
Noncurrent:
|
|
|
|
Taxes payable
|
$
|
575
|
|
|
$
|
579
|
|
Contract liabilities
|
512
|
|
|
541
|
|
Derivatives liabilities
|
461
|
|
|
341
|
|
Unfavorable leases
|
91
|
|
|
103
|
|
Accrued pension
|
64
|
|
|
65
|
|
Deferred income
|
30
|
|
|
25
|
|
Other
|
41
|
|
|
44
|
|
Other liabilities, net
|
$
|
1,774
|
|
|
$
|
1,698
|
|
Note 10. Long-Term Debt
Long-term debt consists of the following (in millions):
|
|
|
|
|
|
|
|
|
|
As of
|
|
March 31,
2020
|
|
December 31,
2019
|
Term Loan B (due November 19, 2026)
|
$
|
5,337
|
|
|
$
|
5,350
|
|
Term Loan A (due October 7, 2024)
|
745
|
|
|
750
|
|
Revolving Credit Facility (due October 7, 2024)
|
995
|
|
|
—
|
|
2017 4.25% Senior Notes (due May 15, 2024)
|
1,500
|
|
|
1,500
|
|
2019 3.875% Senior Notes (due January 15, 2028)
|
750
|
|
|
750
|
|
2017 5.00% Senior Notes (due October 15, 2025)
|
2,800
|
|
|
2,800
|
|
2019 4.375% Senior Notes (due January 15, 2028)
|
750
|
|
|
750
|
|
TH Facility and other
|
163
|
|
|
81
|
|
Less: unamortized deferred financing costs and deferred issue discount
|
(142
|
)
|
|
(148
|
)
|
Total debt, net
|
12,898
|
|
|
11,833
|
|
Less: current maturities of debt
|
(76
|
)
|
|
(74
|
)
|
Total long-term debt
|
$
|
12,822
|
|
|
$
|
11,759
|
|
Credit Facilities
During the three months ended March 31, 2020, we drew $995 million on our senior secured revolving credit facility (the "Revolving Credit Facility") and, as of March 31, 2020, we had $995 million outstanding under our Revolving Credit Facility with an interest rate of 2.05%, $2 million of letters of credit issued against the Revolving Credit Facility, and our borrowing availability under our Revolving Credit Facility was $3 million. Funds available under the Revolving Credit Facility may be used to repay other debt, finance debt or RBI share repurchases, fund acquisitions or capital expenditures and for other general corporate purposes. We have a $125 million letter of credit sublimit as part of the Revolving Credit Facility, which reduces our borrowing availability thereunder by the cumulative amount of outstanding letters of credit.
On April 2, 2020, two of our subsidiaries (the "Borrowers") entered into a fifth amendment (the "Fifth Amendment") to the credit agreement (the "Credit Agreement") governing our senior secured term loan facilities (the "Term Loan Facilities") and Revolving Credit Facility. The Fifth Amendment provides the Borrowers with the option to comply with a $1,000 million minimum liquidity covenant in lieu of the 6.50:1.00 net first lien senior secured leverage ratio financial maintenance covenant for the period after June 30, 2020 and prior to September 30, 2021. There were no other material changes to the terms of the Credit Agreement.
TH Facility
One of our subsidiaries entered into a non-revolving delayed drawdown term credit facility in a total aggregate principal amount of C$225 million with a maturity date of October 4, 2025 (the “TH Facility”). The interest rate applicable to the TH Facility is the Canadian Bankers’ Acceptance rate plus an applicable margin equal to 1.40% or the Prime Rate plus an applicable margin equal to 0.40%, at our option. Obligations under the TH Facility are guaranteed by three of our subsidiaries, and amounts borrowed under the TH Facility are secured by certain parcels of real estate. During the three months ended March 31, 2020, we drew down the remaining availability of C$125 million under the TH Facility and, as of March 31, 2020, we had outstanding C$225 million under the TH Facility with a weighted average interest rate of 3.06%.
2020 Senior Notes
On April 7, 2020, the Borrowers entered into an indenture (the "2020 5.75% Senior Notes Indenture") in connection with the issuance of $500 million of 5.75% first lien notes due April 15, 2025 (the "2020 5.75% Senior Notes"). No principal payments are due until maturity and interest is paid semi-annually. The net proceeds from the offering of the 2020 5.75% Senior Notes will be used for general corporate purposes.
Obligations under the 2020 5.75% Senior Notes are guaranteed on a senior secured basis, jointly and severally, by the Borrowers and substantially all of the Borrowers' Canadian and U.S. subsidiaries, including The TDL Group Corp., Burger King Worldwide, Inc., Popeyes Louisiana Kitchen, Inc. and substantially all of their respective Canadian and U.S. subsidiaries (the "Note Guarantors"). The 2020 5.75% Senior Notes are first lien senior secured obligations and rank equal in right of
payment with all of the existing and future first lien senior debt of the Borrowers and Note Guarantors, including borrowings and guarantees of the Credit Facilities.
Our 2020 5.75% Senior Notes may be redeemed in whole or in part, on or after April 15, 2022 at the redemption prices set forth in the 2020 5.75% Senior Notes Indenture, plus accrued and unpaid interest, if any, at the date of redemption. The 2020 5.75% Senior Notes Indenture also contains optional redemption provisions related to tender offers, change of control and equity offerings, among others.
Restrictions and Covenants
As of March 31, 2020, we were in compliance with all applicable financial debt covenants under the Credit Facilities, the TH Facility, and the indentures governing our Senior Notes.
Fair Value Measurement
The following table presents the fair value of our variable rate term debt and senior notes, estimated using inputs based on bid and offer prices that are Level 2 inputs, and principal carrying amount (in millions):
|
|
|
|
|
|
|
|
|
|
As of
|
|
March 31,
2020
|
|
December 31,
2019
|
Fair value of our variable term debt and senior notes
|
$
|
12,148
|
|
|
$
|
12,075
|
|
Principal carrying amount of our variable term debt and senior notes
|
12,877
|
|
|
11,900
|
|
Interest Expense, net
Interest expense, net consists of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
2020
|
|
2019
|
Debt (a)
|
$
|
113
|
|
|
$
|
124
|
|
Finance lease obligations
|
5
|
|
|
5
|
|
Amortization of deferred financing costs and debt issuance discount
|
6
|
|
|
7
|
|
Interest income
|
(5
|
)
|
|
(4
|
)
|
Interest expense, net
|
$
|
119
|
|
|
$
|
132
|
|
|
|
(a)
|
Amount includes $21 million and $18 million benefit during the three months ended March 31, 2020 and 2019, respectively, related to the amortization of the Excluded Component as defined in Note 13, Derivatives.
|
Note 11. Income Taxes
Our effective tax rate was 16.8% for the three months ended March 31, 2020. The effective tax rate during this period reflects the amount and mix of income from multiple tax jurisdictions and the impact of internal financing arrangements.
Our effective tax rate was 18.7% for the three months ended March 31, 2019. The effective tax rate for this period was primarily a result of the mix of income from multiple tax jurisdictions and the impact of internal financing arrangements and stock option exercises. Benefits from stock option exercises reduced the effective tax rate by 4.1% for the three months ended March 31, 2019.
Note 12. Equity
During the three months ended March 31, 2020, Partnership exchanged 178,046 Partnership exchangeable units pursuant to exchange notices received. In accordance with the terms of the partnership agreement, Partnership satisfied the exchange notices by exchanging these Partnership exchangeable units for the same number of newly issued RBI common shares. The issuances of shares were accounted for as capital contributions by RBI to Partnership. The exchanges of Partnership exchangeable units were recorded as increases to the Class A common units balance within partners’ capital in our consolidated balance sheet in an amount equal to the market value of the newly issued RBI common shares and a reduction to the Partnership exchangeable units balance within partners’ capital of our consolidated balance sheet in an amount equal to the cash paid by Partnership, if any, and the market value of the newly issued RBI common shares. Pursuant to the terms of the partnership agreement, upon the exchange of Partnership exchangeable units, each such Partnership exchangeable unit was cancelled concurrently with the exchange.
Accumulated Other Comprehensive Income (Loss)
The following table displays the changes in the components of accumulated other comprehensive income (loss) (“AOCI”) (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives
|
|
Pensions
|
|
Foreign Currency Translation
|
|
Accumulated Other Comprehensive Income (Loss)
|
Balance at December 31, 2019
|
$
|
306
|
|
|
$
|
(29
|
)
|
|
$
|
(1,455
|
)
|
|
$
|
(1,178
|
)
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
(751
|
)
|
|
(751
|
)
|
Net change in fair value of derivatives, net of tax
|
197
|
|
|
—
|
|
|
—
|
|
|
197
|
|
Amounts reclassified to earnings of cash flow hedges, net of tax
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
Balance at March 31, 2020
|
$
|
514
|
|
|
$
|
(29
|
)
|
|
$
|
(2,206
|
)
|
|
$
|
(1,721
|
)
|
Note 13. Derivative Instruments
Disclosures about Derivative Instruments and Hedging Activities
We enter into derivative instruments for risk management purposes, including derivatives designated as cash flow hedges, derivatives designated as net investment hedges and those utilized as economic hedges. We use derivatives to manage our exposure to fluctuations in interest rates and currency exchange rates.
Interest Rate Swaps
At March 31, 2020, we had outstanding receive-variable, pay-fixed interest rate swaps with a total notional value of $3,500 million to hedge the variability in the interest payments on a portion of our senior secured term loan facilities (the "Term Loan Facilities") beginning October 31, 2019 through the termination date of November 19, 2026. Additionally, at March 31, 2020, we also had outstanding receive-variable, pay-fixed interest rate swaps with a total notional value of $500 million to hedge the variability in the interest payments on a portion of our Term Loan Facilities effective September 30, 2019 through the termination date of September 30, 2026. At inception, all of these interest rate swaps were designated as cash flow hedges for hedge accounting. The unrealized changes in market value are recorded in AOCI and reclassified into earnings during the period in which the hedged forecasted transaction affects earnings.
During 2019, we extended the term of our previous $3,500 million receive-variable, pay-fixed interest rate swaps to align the maturity date of the new interest rate swaps with the new maturity date of our Term Loan B. The extension of the term resulted in a de-designation and re-designation of the interest rate swaps and the swaps continue to be accounted for as a cash flow hedge for hedge accounting. In connection with the de-designation, we recognized a net unrealized loss of $213 million in AOCI and this amount gets reclassified into Interest expense, net as the original forecasted transaction affects earnings. The amount of pre-tax losses in AOCI as of March 31, 2020 that we expect to be reclassified into interest expense within the next 12 months is $51 million.
During 2015, we settled certain interest rate swaps and recognized a net unrealized loss of $85 million in AOCI at the date of settlement. This amount gets reclassified into Interest expense, net as the original hedged forecasted transaction affects earnings. The amount of pre-tax losses in AOCI as of March 31, 2020 that we expect to be reclassified into interest expense within the next 12 months is $12 million.
Cross-Currency Rate Swaps
To protect the value of our investments in our foreign operations against adverse changes in foreign currency exchange rates, we hedge a portion of our net investment in one or more of our foreign subsidiaries by using cross-currency rate swaps. At March 31, 2020, we had outstanding cross-currency rate swap contracts between the Canadian dollar and U.S. dollar and the Euro and U.S. dollar that have been designated as net investment hedges of a portion of our equity in foreign operations in those currencies. The component of the gains and losses on our net investment in these designated foreign operations driven by changes in foreign exchange rates are economically partly offset by movements in the fair value of our cross-currency swap contracts. The fair value of the swaps is calculated each period with changes in fair value reported in AOCI, net of tax. Such amounts will remain in AOCI until the complete or substantially complete liquidation of our investment in the underlying foreign operations.
At March 31, 2020, we had outstanding fixed-to-fixed cross-currency rate swaps to partially hedge the net investment in our Canadian subsidiaries. At inception, these cross-currency rate swaps were designated as a hedge and are accounted for as net investment hedges. These swaps are contracts to exchange quarterly fixed-rate interest payments we make on the Canadian dollar notional amount of C$6,754 million for quarterly fixed-rate interest payments we receive on the U.S. dollar notional amount of $5,000 million through the maturity date of June 30, 2023.
At March 31, 2020, we had outstanding cross-currency rate swaps in which we pay quarterly fixed-rate interest payments on the Euro notional value of €1,108 million and receive quarterly fixed-rate interest payments on the U.S. dollar notional value of $1,200 million. At inception, these cross-currency rate swaps were designated as a hedge and are accounted for as a net investment hedge. During 2018, we extended the term of the swaps from March 31, 2021 to the maturity date of February 17, 2024. The extension of the term resulted in a re-designation of the hedge and the swaps continue to be accounted for as a net investment hedge. Additionally, at March 31, 2020, we also had outstanding cross-currency rate swaps in which we receive quarterly fixed-rate interest payments on the U.S. dollar notional value of $400 million, entered during 2018, and $500 million, entered during 2019, through the maturity date of February 17, 2024. At inception, these cross-currency rate swaps were designated as a hedge and are accounted for as a net investment hedge.
The fixed to fixed cross-currency rate swaps hedging Canadian dollar and Euro net investments utilized the forward method of effectiveness assessment prior to March 15, 2018. On March 15, 2018, we de-designated and subsequently re-designated the outstanding fixed to fixed cross-currency rate swaps to prospectively use the spot method of hedge effectiveness assessment. Additionally, as a result of adopting new hedge accounting guidance during 2018, we elected to exclude the interest component (the “Excluded Component”) from the accounting hedge without affecting net investment hedge accounting and elected to amortize the Excluded Component over the life of the derivative instrument. The amortization of the Excluded Component is recognized in Interest expense, net in the condensed consolidated statement of operations. The change in fair value that is not related to the Excluded Component is recorded in AOCI and will be reclassified to earnings when the foreign subsidiaries are sold or substantially liquidated.
Foreign Currency Exchange Contracts
We use foreign exchange derivative instruments to manage the impact of foreign exchange fluctuations on U.S. dollar purchases and payments, such as coffee purchases made by our Canadian Tim Hortons operations. At March 31, 2020, we had outstanding forward currency contracts to manage this risk in which we sell Canadian dollars and buy U.S. dollars with a notional value of $83 million with maturities to April 2021. We have designated these instruments as cash flow hedges, and as such, the unrealized changes in market value of effective hedges are recorded in AOCI and are reclassified into earnings during the period in which the hedged forecasted transaction affects earnings.
Credit Risk
By entering into derivative contracts, we are exposed to counterparty credit risk. Counterparty credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is in an asset position, the counterparty has a liability to us, which creates credit risk for us. We attempt to minimize this risk by selecting counterparties with investment grade credit ratings and regularly monitoring our market position with each counterparty.
Credit-Risk Related Contingent Features
Our derivative instruments do not contain any credit-risk related contingent features.
Quantitative Disclosures about Derivative Instruments and Fair Value Measurements
The following tables present the required quantitative disclosures for our derivative instruments, including their estimated fair values (all estimated using Level 2 inputs) and their location on our condensed consolidated balance sheets (in millions):
|
|
|
|
|
|
|
|
|
|
Gain or (Loss) Recognized in Other Comprehensive Income (Loss)
|
|
Three Months Ended March 31,
|
|
2020
|
|
2019
|
Derivatives designated as cash flow hedges(1)
|
|
|
|
Interest rate swaps
|
$
|
(300
|
)
|
|
$
|
(44
|
)
|
Forward-currency contracts
|
$
|
7
|
|
|
$
|
(2
|
)
|
Derivatives designated as net investment hedges
|
|
|
|
Cross-currency rate swaps
|
$
|
517
|
|
|
$
|
(102
|
)
|
|
|
(1)
|
We did not exclude any components from the cash flow hedge relationships presented in this table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location of Gain or (Loss) Reclassified from AOCI into Earnings
|
|
Gain or (Loss) Reclassified from AOCI into Earnings
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
2020
|
|
2019
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
Interest rate swaps
|
|
Interest expense, net
|
|
$
|
(15
|
)
|
|
$
|
(1
|
)
|
Forward-currency contracts
|
|
Cost of sales
|
|
$
|
—
|
|
|
$
|
2
|
|
|
|
|
|
|
|
|
|
|
Location of Gain or (Loss) Recognized in Earnings
|
|
Gain or (Loss) Recognized in Earnings
(Amount Excluded from Effectiveness Testing)
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
2020
|
|
2019
|
Derivatives designated as net investment hedges
|
|
|
|
|
|
|
Cross-currency rate swaps
|
|
Interest expense, net
|
|
$
|
21
|
|
|
$
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value as of
|
|
|
|
|
|
March 31, 2020
|
|
December 31, 2019
|
|
Balance Sheet Location
|
Assets:
|
|
|
|
|
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
Interest rate
|
$
|
—
|
|
|
$
|
7
|
|
|
Other assets, net
|
Foreign currency
|
$
|
5
|
|
|
$
|
—
|
|
|
Prepaids and other current assets
|
Derivatives designated as net investment hedges
|
|
|
|
|
|
Foreign currency
|
377
|
|
|
22
|
|
|
Other assets, net
|
Total assets at fair value
|
$
|
382
|
|
|
$
|
29
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
Interest rate
|
$
|
461
|
|
|
$
|
175
|
|
|
Other liabilities, net
|
Foreign currency
|
—
|
|
|
2
|
|
|
Other accrued liabilities
|
Derivatives designated as net investment hedges
|
|
|
|
|
|
Foreign currency
|
—
|
|
|
166
|
|
|
Other liabilities, net
|
Total liabilities at fair value
|
$
|
461
|
|
|
$
|
343
|
|
|
|
Note 14. Other Operating Expenses (Income), net
Other operating expenses (income), net consist of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2020
|
|
2019
|
Net losses (gains) on disposal of assets, restaurant closures, and refranchisings
|
$
|
(2
|
)
|
|
$
|
3
|
|
Net losses (gains) on foreign exchange
|
(8
|
)
|
|
(15
|
)
|
Other, net
|
(6
|
)
|
|
(5
|
)
|
Other operating expenses (income), net
|
$
|
(16
|
)
|
|
$
|
(17
|
)
|
Net losses (gains) on disposal of assets, restaurant closures, and refranchisings represent sales of properties and other costs related to restaurant closures and refranchisings. Gains and losses recognized in the current period may reflect certain costs related to closures and refranchisings that occurred in previous periods.
Net losses (gains) on foreign exchange is primarily related to revaluation of foreign denominated assets and liabilities.
Note 15. Commitments and Contingencies
Litigation
From time to time, we are involved in legal proceedings arising in the ordinary course of business relating to matters including, but not limited to, disputes with franchisees, suppliers, employees and customers, as well as disputes over our intellectual property.
On October 5, 2018, a class action complaint was filed against Burger King Worldwide, Inc. (“BKW”) and Burger King Corporation (“BKC”) in the U.S. District Court for the Southern District of Florida by Jarvis Arrington, individually and on behalf of all others similarly situated. On October 18, 2018, a second class action complaint was filed against RBI, BKW and BKC in the U.S. District Court for the Southern District of Florida by Monique Michel, individually and on behalf of all others similarly situated. On October 31, 2018, a third class action complaint was filed against BKC and BKW in the U.S. District Court for the Southern District of Florida by Geneva Blanchard and Tiffany Miller, individually and on behalf of all others similarly situated. On November 2, 2018, a fourth class action complaint was filed against RBI, BKW and BKC in the U.S. District Court for the Southern District of Florida by Sandra Muster, individually and on behalf of all others similarly situated. These complaints allege that the defendants violated Section 1 of the Sherman Act by incorporating an employee no-solicitation and no-hiring clause in the standard form franchise agreement all Burger King franchisees are required to sign. Each plaintiff seeks injunctive relief and damages for himself or herself and other members of the class. On March 24, 2020, the Court granted BKC’s motion to dismiss for failure to state a claim and on April 20, 2020 the plaintiffs filed a motion for leave to amend their complaint. On April 27, 2020, BKC filed a motion opposing the motion for leave to amend.
In July 2019, a class action complaint was filed against The TDL Group Corp. (“TDL”) in the Supreme Court of British Columbia by Samir Latifi, individually and on behalf of all others similarly situated. The complaint alleges that TDL violated the Canadian Competition Act by incorporating an employee no-solicitation and no-hiring clause in the standard form franchise agreement all Tim Hortons franchisees are required to sign. The plaintiff seeks damages and restitution, on behalf of himself and other members of the class.
While we currently believe these claims are without merit, we are unable to predict the ultimate outcome of these cases or estimate the range of possible loss, if any.
Note 16. Segment Reporting
As stated in Note 1, Description of Business and Organization, we manage three brands. Under the Tim Hortons brand, we operate in the donut/coffee/tea category of the quick service segment of the restaurant industry. Under the Burger King brand, we operate in the fast food hamburger restaurant category of the quick service segment of the restaurant industry. Under the Popeyes brand, we operate in the chicken category of the quick service segment of the restaurant industry. Our business generates revenue from the following sources: (i) franchise revenues, consisting primarily of royalties based on a percentage of sales reported by franchise restaurants and franchise fees paid by franchisees; (ii) property revenues from properties we lease or sublease to franchisees; and (iii) sales at restaurants owned by us ("Company restaurants"). In addition, our TH business generates revenue from sales to franchisees related to our supply chain operations, including manufacturing, procurement, warehousing and distribution, as well as sales to retailers. We manage each of our brands as an operating segment and each operating segment represents a reportable segment.
The following tables present revenues, by segment and by country (in millions):
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
2020
|
|
2019
|
Revenues by operating segment:
|
|
|
|
TH
|
$
|
699
|
|
|
$
|
749
|
|
BK
|
388
|
|
|
411
|
|
PLK
|
138
|
|
|
106
|
|
Total revenues
|
$
|
1,225
|
|
|
$
|
1,266
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
2020
|
|
2019
|
Revenues by country (a):
|
|
|
|
Canada
|
$
|
632
|
|
|
$
|
676
|
|
United States
|
450
|
|
|
444
|
|
Other
|
143
|
|
|
146
|
|
Total revenues
|
$
|
1,225
|
|
|
$
|
1,266
|
|
|
|
(a)
|
Only Canada and the United States represented 10% or more of our total revenues in each period presented.
|
Our measure of segment income is Adjusted EBITDA. Adjusted EBITDA represents earnings (net income or loss) before interest expense, net, loss on early extinguishment of debt, income tax expense, and depreciation and amortization, adjusted to exclude the non-cash impact of share-based compensation and non-cash incentive compensation expense and (income) loss from equity method investments, net of cash distributions received from equity method investments, as well as other operating expenses (income), net. Other specifically identified costs associated with non-recurring projects are also excluded from Adjusted EBITDA, including Corporate restructuring and tax advisory fees related to the interpretation and implementation of comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act enacted by the U.S. government on December 22, 2017, including Treasury regulations issued and proposed between 2018 and 2020, and non-operational Office centralization and relocation costs in connection with the centralization and relocation of our Canadian and U.S. restaurant support centers to new offices in Toronto, Ontario, and Miami, Florida, respectively. Adjusted EBITDA is used by management to measure operating performance of the business, excluding these non-cash and other specifically identified items that management believes are not relevant to management’s assessment of operating performance or the performance of an acquired business. A reconciliation of segment income to net income consists of the following (in millions):
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2020
|
|
2019
|
Segment income:
|
|
|
|
TH
|
$
|
189
|
|
|
$
|
237
|
|
BK
|
200
|
|
|
222
|
|
PLK
|
55
|
|
|
41
|
|
Adjusted EBITDA
|
444
|
|
|
500
|
|
Share-based compensation and non-cash incentive compensation expense
|
21
|
|
|
25
|
|
Corporate restructuring and tax advisory fees
|
1
|
|
|
6
|
|
Office centralization and relocation costs
|
—
|
|
|
4
|
|
Impact of equity method investments (a)
|
4
|
|
|
1
|
|
Other operating expenses (income), net
|
(16
|
)
|
|
(17
|
)
|
EBITDA
|
434
|
|
|
481
|
|
Depreciation and amortization
|
45
|
|
|
47
|
|
Income from operations
|
389
|
|
|
434
|
|
Interest expense, net
|
119
|
|
|
132
|
|
Income tax expense
|
46
|
|
|
56
|
|
Net income
|
$
|
224
|
|
|
$
|
246
|
|
|
|
(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.
|
Note 17. Supplemental Financial Information
On February 17, 2017, 1011778 B.C. Unlimited Liability Company (the “Parent Issuer”) and New Red Finance Inc. (the “Co-Issuer” and together with the Parent Issuer, the “Issuers”) entered into an amended credit agreement, as amended from time to time, that provides for obligations under the Credit Facilities. On November 19, 2019, the Issuers entered into the 2019 4.375% Senior Notes Indenture with respect to the 2019 4.375% Senior Notes. On September 24, 2019, the Issuers entered into the 2019 3.875% Senior Notes Indenture with respect to the 2019 3.875% Senior Notes. On August 28, 2017, the Issuers entered into the 2017 5.000% Senior Notes Indenture with respect to the 2017 5.000% Senior Notes. On May 17, 2017, the Issuers entered into the 2017 4.25% Senior Notes Indenture with respect to the 2017 4.250% Senior Notes.
The agreement governing our Credit Facilities, the 2019 4.375% Senior Notes Indenture, the 2019 3.875% Senior Notes Indenture, the 2017 5.000% Senior Notes Indenture, and the 2017 4.25% Senior Notes Indenture allow the financial reporting obligation of the Parent Issuer to be satisfied through the reporting of Partnership’s consolidated financial information, provided that the consolidated financial information of the Parent Issuer and its restricted subsidiaries is presented on a standalone basis.
The following represents the condensed consolidating financial information for the Parent Issuer and its restricted subsidiaries (“Consolidated Borrowers”) on a consolidated basis, together with eliminations, as of and for the periods indicated.
The condensed consolidating financial information of Partnership is combined with the financial information of its wholly-owned subsidiaries that are also parent entities of the Parent Issuer and presented in a single column under the heading “RBILP”. The consolidating financial information may not necessarily be indicative of the financial position, results of operations or cash flows had the Issuers and Partnership operated as independent entities.
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Balance Sheets
(In millions of U.S. dollars)
As of March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Borrowers
|
|
RBILP
|
|
Eliminations
|
|
Consolidated
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
2,498
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,498
|
|
Accounts and notes receivable, net
|
414
|
|
|
—
|
|
|
—
|
|
|
414
|
|
Inventories, net
|
85
|
|
|
—
|
|
|
—
|
|
|
85
|
|
Prepaids and other current assets
|
62
|
|
|
—
|
|
|
—
|
|
|
62
|
|
Total current assets
|
3,059
|
|
|
—
|
|
|
—
|
|
|
3,059
|
|
Property and equipment, net
|
1,939
|
|
|
—
|
|
|
—
|
|
|
1,939
|
|
Operating lease assets, net
|
1,115
|
|
|
—
|
|
|
—
|
|
|
1,115
|
|
Intangible assets, net
|
10,085
|
|
|
—
|
|
|
—
|
|
|
10,085
|
|
Goodwill
|
5,376
|
|
|
—
|
|
|
—
|
|
|
5,376
|
|
Net investment in property leased to franchisees
|
49
|
|
|
—
|
|
|
—
|
|
|
49
|
|
Intercompany receivable
|
—
|
|
|
242
|
|
|
(242
|
)
|
|
—
|
|
Investment in subsidiaries
|
—
|
|
|
3,752
|
|
|
(3,752
|
)
|
|
—
|
|
Other assets, net
|
1,006
|
|
|
—
|
|
|
—
|
|
|
1,006
|
|
Total assets
|
$
|
22,629
|
|
|
$
|
3,994
|
|
|
$
|
(3,994
|
)
|
|
$
|
22,629
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts and drafts payable
|
$
|
484
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
484
|
|
Other accrued liabilities
|
537
|
|
|
242
|
|
|
—
|
|
|
779
|
|
Gift card liability
|
106
|
|
|
—
|
|
|
—
|
|
|
106
|
|
Current portion of long term-debt and finance leases
|
103
|
|
|
—
|
|
|
—
|
|
|
103
|
|
Total current liabilities
|
1,230
|
|
|
242
|
|
|
—
|
|
|
1,472
|
|
Long-term debt, net of current portion
|
12,822
|
|
|
—
|
|
|
—
|
|
|
12,822
|
|
Finance leases, net of current portion
|
283
|
|
|
—
|
|
|
—
|
|
|
283
|
|
Operating lease liabilities, net of current portion
|
1,039
|
|
|
—
|
|
|
—
|
|
|
1,039
|
|
Other liabilities, net
|
1,774
|
|
|
—
|
|
|
—
|
|
|
1,774
|
|
Payables to affiliates
|
242
|
|
|
—
|
|
|
(242
|
)
|
|
—
|
|
Deferred income taxes, net
|
1,487
|
|
|
—
|
|
|
—
|
|
|
1,487
|
|
Total liabilities
|
18,877
|
|
|
242
|
|
|
(242
|
)
|
|
18,877
|
|
Partners’ capital:
|
|
|
|
|
|
|
|
Class A common units
|
—
|
|
|
7,840
|
|
|
—
|
|
|
7,840
|
|
Partnership exchangeable units
|
—
|
|
|
(2,370
|
)
|
|
—
|
|
|
(2,370
|
)
|
Common shares
|
3,303
|
|
|
—
|
|
|
(3,303
|
)
|
|
—
|
|
Retained Earnings
|
2,167
|
|
|
—
|
|
|
(2,167
|
)
|
|
—
|
|
Accumulated other comprehensive income (loss)
|
(1,721
|
)
|
|
(1,721
|
)
|
|
1,721
|
|
|
(1,721
|
)
|
Total Partners' capital/shareholders' equity
|
3,749
|
|
|
3,749
|
|
|
(3,749
|
)
|
|
3,749
|
|
Noncontrolling interests
|
3
|
|
|
3
|
|
|
(3
|
)
|
|
3
|
|
Total equity
|
3,752
|
|
|
3,752
|
|
|
(3,752
|
)
|
|
3,752
|
|
Total liabilities and equity
|
$
|
22,629
|
|
|
$
|
3,994
|
|
|
$
|
(3,994
|
)
|
|
$
|
22,629
|
|
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Balance Sheets
(In millions of U.S. dollars)
As of December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Borrowers
|
|
RBILP
|
|
Eliminations
|
|
Consolidated
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
1,533
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,533
|
|
Accounts and notes receivable, net
|
527
|
|
|
—
|
|
|
—
|
|
|
527
|
|
Inventories, net
|
84
|
|
|
—
|
|
|
—
|
|
|
84
|
|
Prepaids and other current assets
|
52
|
|
|
—
|
|
|
—
|
|
|
52
|
|
Total current assets
|
2,196
|
|
|
—
|
|
|
—
|
|
|
2,196
|
|
Property and equipment, net
|
2,007
|
|
|
—
|
|
|
—
|
|
|
2,007
|
|
Operating lease assets. net
|
1,176
|
|
|
—
|
|
|
—
|
|
|
1,176
|
|
Intangible assets, net
|
10,563
|
|
|
—
|
|
|
—
|
|
|
10,563
|
|
Goodwill
|
5,651
|
|
|
—
|
|
|
—
|
|
|
5,651
|
|
Net investment in property leased to franchisees
|
48
|
|
|
—
|
|
|
—
|
|
|
48
|
|
Intercompany receivable
|
—
|
|
|
232
|
|
|
(232
|
)
|
|
—
|
|
Investment in subsidiaries
|
—
|
|
|
4,259
|
|
|
(4,259
|
)
|
|
—
|
|
Other assets, net
|
719
|
|
|
—
|
|
|
—
|
|
|
719
|
|
Total assets
|
$
|
22,360
|
|
|
$
|
4,491
|
|
|
$
|
(4,491
|
)
|
|
$
|
22,360
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts and drafts payable
|
$
|
644
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
644
|
|
Other accrued liabilities
|
558
|
|
|
232
|
|
|
—
|
|
|
790
|
|
Gift card liability
|
168
|
|
|
—
|
|
|
—
|
|
|
168
|
|
Current portion of long-term debt and finance leases
|
101
|
|
|
—
|
|
|
—
|
|
|
101
|
|
Total current liabilities
|
1,471
|
|
|
232
|
|
|
—
|
|
|
1,703
|
|
Long-term debt, net of current portion
|
11,759
|
|
|
—
|
|
|
—
|
|
|
11,759
|
|
Finance leases, net of current portion
|
288
|
|
|
—
|
|
|
—
|
|
|
288
|
|
Operating lease liabilities, net of current portion
|
1,089
|
|
|
—
|
|
|
—
|
|
|
1,089
|
|
Other liabilities, net
|
1,698
|
|
|
—
|
|
|
—
|
|
|
1,698
|
|
Payables to affiliates
|
232
|
|
|
—
|
|
|
(232
|
)
|
|
—
|
|
Deferred income taxes, net
|
1,564
|
|
|
—
|
|
|
—
|
|
|
1,564
|
|
Total liabilities
|
18,101
|
|
|
232
|
|
|
(232
|
)
|
|
18,101
|
|
Partners’ capital:
|
|
|
|
|
|
|
|
Class A common units
|
—
|
|
|
7,786
|
|
|
—
|
|
|
7,786
|
|
Partnership exchangeable units
|
—
|
|
|
(2,353
|
)
|
|
—
|
|
|
(2,353
|
)
|
Common shares
|
3,248
|
|
|
—
|
|
|
(3,248
|
)
|
|
—
|
|
Retained Earnings
|
2,185
|
|
|
—
|
|
|
(2,185
|
)
|
|
—
|
|
Accumulated other comprehensive income (loss)
|
(1,178
|
)
|
|
(1,178
|
)
|
|
1,178
|
|
|
(1,178
|
)
|
Total Partners' capital/shareholders' equity
|
4,255
|
|
|
4,255
|
|
|
(4,255
|
)
|
|
4,255
|
|
Noncontrolling interests
|
4
|
|
|
4
|
|
|
(4
|
)
|
|
4
|
|
Total equity
|
4,259
|
|
|
4,259
|
|
|
(4,259
|
)
|
|
4,259
|
|
Total liabilities and equity
|
$
|
22,360
|
|
|
$
|
4,491
|
|
|
$
|
(4,491
|
)
|
|
$
|
22,360
|
|
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Operations
(In millions of U.S. dollars)
Three Months Ended March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Borrowers
|
|
RBILP
|
|
Eliminations
|
|
Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Sales
|
$
|
503
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
503
|
|
Franchise and property revenues
|
722
|
|
|
—
|
|
|
—
|
|
|
722
|
|
Total revenues
|
1,225
|
|
|
—
|
|
|
—
|
|
|
1,225
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
Cost of sales
|
399
|
|
|
—
|
|
|
—
|
|
|
399
|
|
Franchise and property expenses
|
126
|
|
|
—
|
|
|
—
|
|
|
126
|
|
Selling, general and administrative expenses
|
325
|
|
|
—
|
|
|
—
|
|
|
325
|
|
(Income) loss from equity method investments
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
Other operating expenses (income), net
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
Total operating costs and expenses
|
836
|
|
|
—
|
|
|
—
|
|
|
836
|
|
Income from operations
|
389
|
|
|
—
|
|
|
—
|
|
|
389
|
|
Interest expense, net
|
119
|
|
|
—
|
|
|
—
|
|
|
119
|
|
Income before income taxes
|
270
|
|
|
—
|
|
|
—
|
|
|
270
|
|
Income tax expense
|
46
|
|
|
—
|
|
|
—
|
|
|
46
|
|
Net income
|
224
|
|
|
—
|
|
|
—
|
|
|
224
|
|
Equity in earnings of consolidated subsidiaries
|
—
|
|
|
224
|
|
|
(224
|
)
|
|
—
|
|
Net income (loss)
|
224
|
|
|
224
|
|
|
(224
|
)
|
|
224
|
|
Net income (loss) attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Net income (loss) attributable to common unitholders
|
$
|
224
|
|
|
$
|
224
|
|
|
$
|
(224
|
)
|
|
$
|
224
|
|
Comprehensive income (loss)
|
$
|
(319
|
)
|
|
$
|
(319
|
)
|
|
$
|
319
|
|
|
$
|
(319
|
)
|
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Operations
(In millions of U.S. dollars)
Three Months Ended March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Borrowers
|
|
RBILP
|
|
Eliminations
|
|
Consolidated
|
Revenues:
|
|
|
|
|
|
|
|
Sales
|
$
|
522
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
522
|
|
Franchise and property revenues
|
744
|
|
|
—
|
|
|
—
|
|
|
744
|
|
Total revenues
|
1,266
|
|
|
—
|
|
|
—
|
|
|
1,266
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
Cost of sales
|
406
|
|
|
—
|
|
|
—
|
|
|
406
|
|
Franchise and property expenses
|
133
|
|
|
—
|
|
|
—
|
|
|
133
|
|
Selling, general and administrative expenses
|
312
|
|
|
—
|
|
|
—
|
|
|
312
|
|
(Income) loss from equity method investments
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
Other operating expenses (income), net
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
Total operating costs and expenses
|
832
|
|
|
—
|
|
|
—
|
|
|
832
|
|
Income from operations
|
434
|
|
|
—
|
|
|
—
|
|
|
434
|
|
Interest expense, net
|
132
|
|
|
—
|
|
|
—
|
|
|
132
|
|
Income before income taxes
|
302
|
|
|
—
|
|
|
—
|
|
|
302
|
|
Income tax expense
|
56
|
|
|
—
|
|
|
—
|
|
|
56
|
|
Net income
|
246
|
|
|
—
|
|
|
—
|
|
|
246
|
|
Equity in earnings of consolidated subsidiaries
|
—
|
|
|
246
|
|
|
(246
|
)
|
|
—
|
|
Net income (loss)
|
246
|
|
|
246
|
|
|
(246
|
)
|
|
246
|
|
Net income (loss) attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Net income (loss) attributable to common unitholders
|
$
|
246
|
|
|
$
|
246
|
|
|
$
|
(246
|
)
|
|
$
|
246
|
|
Comprehensive income (loss)
|
$
|
294
|
|
|
$
|
294
|
|
|
$
|
(294
|
)
|
|
$
|
294
|
|
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Cash Flows
(In millions of U.S. dollars)
Three months ended March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Borrowers
|
|
RBILP
|
|
Eliminations
|
|
Consolidated
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income
|
$
|
224
|
|
|
$
|
224
|
|
|
$
|
(224
|
)
|
|
$
|
224
|
|
Adjustments to reconcile net income to net cash (used for) provided by operating activities:
|
|
|
|
|
|
|
|
Equity in loss (earnings) of consolidated subsidiaries
|
—
|
|
|
(224
|
)
|
|
224
|
|
|
—
|
|
Depreciation and amortization
|
45
|
|
|
—
|
|
|
—
|
|
|
45
|
|
Amortization of deferred financing costs and debt issuance discount
|
6
|
|
|
—
|
|
|
—
|
|
|
6
|
|
(Income) loss from equity method investments
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
(Gain) loss on remeasurement of foreign denominated transactions
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
Net (gains) losses on derivatives
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
Share-based compensation expense
|
19
|
|
|
—
|
|
|
—
|
|
|
19
|
|
Deferred income taxes
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
Other
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
Changes in current assets and liabilities, excluding acquisitions and dispositions:
|
|
|
|
|
|
|
|
Accounts and notes receivable
|
94
|
|
|
—
|
|
|
—
|
|
|
94
|
|
Inventories and prepaids and other current assets
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
Accounts and drafts payable
|
(136
|
)
|
|
—
|
|
|
—
|
|
|
(136
|
)
|
Other accrued liabilities and gift card liability
|
(67
|
)
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
Tenant inducements paid to franchisees
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
Other long-term assets and liabilities
|
14
|
|
|
—
|
|
|
—
|
|
|
14
|
|
Net cash provided by (used for) operating activities
|
136
|
|
|
—
|
|
|
—
|
|
|
136
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Payments for property and equipment
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
Net proceeds from disposal of assets, restaurant closures, and refranchisings
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
Settlement/sale of derivatives, net
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
Net cash provided by (used for) investing activities
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Proceeds from revolving line of credit and long-term debt
|
1,085
|
|
|
—
|
|
|
—
|
|
|
1,085
|
|
Repayments of long-term debt and finance leases
|
(25
|
)
|
|
—
|
|
|
—
|
|
|
(25
|
)
|
Distributions on Class A common and Partnership exchangeable units
|
—
|
|
|
(232
|
)
|
|
—
|
|
|
(232
|
)
|
Capital contribution from RBI Inc.
|
30
|
|
|
—
|
|
|
—
|
|
|
30
|
|
Distributions from subsidiaries
|
(232
|
)
|
|
232
|
|
|
—
|
|
|
—
|
|
(Payments) proceeds from derivatives
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
Other financing activities, net
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
Net cash provided by (used for) financing activities
|
855
|
|
|
—
|
|
|
—
|
|
|
855
|
|
Effect of exchange rates on cash and cash equivalents
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
Increase (decrease) in cash and cash equivalents
|
965
|
|
|
—
|
|
|
—
|
|
|
965
|
|
Cash and cash equivalents at beginning of period
|
1,533
|
|
|
—
|
|
|
—
|
|
|
1,533
|
|
Cash and cash equivalents at end of period
|
$
|
2,498
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,498
|
|
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES
Condensed Consolidating Statements of Cash Flows
(In millions of U.S. dollars)
Three Months Ended March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Borrowers
|
|
RBILP
|
|
Eliminations
|
|
Consolidated
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income
|
$
|
246
|
|
|
$
|
246
|
|
|
$
|
(246
|
)
|
|
$
|
246
|
|
Adjustments to reconcile net income to net cash (used for) provided by operating activities:
|
|
|
|
|
|
|
|
Equity in loss (earnings) of consolidated subsidiaries
|
—
|
|
|
(246
|
)
|
|
246
|
|
|
—
|
|
Depreciation and amortization
|
47
|
|
|
—
|
|
|
—
|
|
|
47
|
|
Amortization of deferred financing costs and debt issuance discount
|
7
|
|
|
—
|
|
|
—
|
|
|
7
|
|
(Income) loss from equity method investments
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
(Gain) loss on remeasurement of foreign denominated transactions
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
Net (gains) losses on derivatives
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
Share-based compensation expense
|
22
|
|
|
—
|
|
|
—
|
|
|
22
|
|
Deferred income taxes
|
38
|
|
|
—
|
|
|
—
|
|
|
38
|
|
Other
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
Changes in current assets and liabilities, excluding acquisitions and dispositions:
|
|
|
|
|
|
|
|
Accounts and notes receivable
|
14
|
|
|
—
|
|
|
—
|
|
|
14
|
|
Inventories and prepaids and other current assets
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
Accounts and drafts payable
|
(69
|
)
|
|
—
|
|
|
—
|
|
|
(69
|
)
|
Other accrued liabilities and gift card liability
|
(126
|
)
|
|
—
|
|
|
—
|
|
|
(126
|
)
|
Other long-term assets and liabilities
|
22
|
|
|
—
|
|
|
—
|
|
|
22
|
|
Net cash provided by (used for) operating activities
|
154
|
|
|
—
|
|
|
—
|
|
|
154
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Payments for property and equipment
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
Net proceeds from disposal of assets, restaurant closures, and refranchisings
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
Settlement/sale of derivatives, net
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
Other investing activities, net
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
Net cash provided by (used for) investing activities
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Repayments of long-term debt and finance leases
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
Distributions on Class A common and Partnership exchangeable units
|
—
|
|
|
(207
|
)
|
|
—
|
|
|
(207
|
)
|
Capital contribution from RBI Inc.
|
42
|
|
|
—
|
|
|
—
|
|
|
42
|
|
Distributions from subsidiaries
|
(207
|
)
|
|
207
|
|
|
—
|
|
|
—
|
|
(Payments) proceeds from derivatives
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
Other financing activities, net
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
Net cash (used for) provided by financing activities
|
(182
|
)
|
|
—
|
|
|
—
|
|
|
(182
|
)
|
Effect of exchange rates on cash and cash equivalents
|
6
|
|
|
—
|
|
|
—
|
|
|
6
|
|
Increase (decrease) in cash and cash equivalents
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
Cash and cash equivalents at beginning of period
|
913
|
|
|
—
|
|
|
—
|
|
|
913
|
|
Cash and cash equivalents at end of period
|
$
|
902
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
902
|
|
Note 18. Subsequent Events
Cash Distributions/Dividends
On April 3, 2020, RBI paid a cash dividend of $0.52 per RBI common share to common shareholders of record on March 16, 2020. Partnership made a distribution to RBI as holder of Class A common units in the amount of the aggregate dividends declared and paid by RBI on RBI common shares and also made a distribution in respect of each Partnership exchangeable unit in the amount of $0.52 per exchangeable unit to holders of record on March 16, 2020.
Subsequent to March 31, 2020, the RBI board of directors declared a cash dividend of $0.52 per RBI common share, which will be paid on June 30, 2020 to RBI common shareholders of record on June 17, 2020. Partnership will make a distribution to RBI as holder of Class A common units in the amount of the aggregate dividends declared and paid by RBI on RBI common shares. Partnership will also make a distribution in respect of each Partnership exchangeable unit in the amount of $0.52 per Partnership exchangeable unit, and the record date and payment date for such distribution will be the same as the record date and payment date for the cash dividend per RBI common share set forth above.
Fifth Amendment to the Credit Agreement and Issuance of 2020 Senior Notes
As discussed in Note 10, Long-Term Debt, on April 2, 2020, the Borrowers entered into the Fifth Amendment to the Credit Agreement and on April 7, 2020, the Borrowers entered into the 2020 5.75% Senior Notes Indenture in connection with the issuance of the 2020 5.75% Senior Notes.
*****