|
|
|
|
|||||
|
|
|
Consolidated system-wide sales grow 5.8% in the fourth quarter and 5.3% in 2025
Consolidated comparable sales up 3.1% in Q4, led by 6.1% at INTL, 2.8% at TH Canada and 2.6% at BK US
Achieves 2025 targets for organic Adjusted Operating Income growth and net leverage
Returns ~$1.1 billion of capital to shareholders in 2025 while investing for growth
MIAMI, Feb. 12, 2026 /PRNewswire/ - Restaurant Brands International Inc. ("RBI") (NYSE: QSR) (TSX: QSR) (TSX: QSP) today reported financial results for the fourth quarter and full year ended December 31, 2025. Josh Kobza, Chief Executive Officer of RBI, commented, "Our performance in 2025 reflects the progress we've made strengthening our brands and our system, driven by consistent execution from our teams and franchisees. By staying focused on the fundamentals, we delivered our third consecutive year of roughly 8% organic Adjusted Operating Income growth. As we enter 2026, I'm encouraged by the stronger, more focused foundation we've built for the long term."
Consolidated Operational and Financial Highlights and Supplemental Annual Disclosure
(in US$ millions, except per share data, unaudited)
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||
Operational Highlights | 2025 | 2024 | 2025 | 2024 | |||||||
System-Wide Sales Growth (a) | 5.8 % | 5.6 % | 5.3 % | 5.4 % | |||||||
System-Wide Sales (a) | $ | 12,131 | $ | 11,279 | $ | 46,762 | $ | 44,476 | |||
Comparable Sales | 3.1 % | 2.5 % | 2.4 % | 2.3 % | |||||||
Net Restaurant Growth | 2.9 % | 3.4 % | 2.9 % | 3.4 % | |||||||
System Restaurant Count at Period End | 33,041 | 32,125 | 33,041 | 32,125 | |||||||
GAAP Financials | |||||||||||
Total revenues | $ | 2,466 | $ | 2,296 | $ | 9,434 | $ | 8,406 | |||
Income from operations | $ | 621 | $ | 635 | $ | 2,202 | $ | 2,419 | |||
Income from operations growth (decline) | (2.2) % | 35.4 % | (9.0) % | 17.9 % | |||||||
Net income from continuing operations | $ | 274 | $ | 361 | $ | 1,201 | $ | 1,445 | |||
Diluted earnings per share from continuing operations | $ | 0.60 | $ | 0.79 | $ | 2.63 | $ | 3.18 | |||
Financial Highlights (b) | |||||||||||
Adjusted Operating Income (AOI) | $ | 674 | $ | 578 | $ | 2,584 | $ | 2,402 | |||
Organic AOI growth | 15.6 % | 13.7 % | 8.3 % | 9.0 % | |||||||
Adjusted EBITDA | $ | 772 | $ | 688 | $ | 2,970 | $ | 2,784 | |||
Adjusted diluted earnings per share (Adj. EPS) | $ | 0.96 | $ | 0.81 | $ | 3.69 | $ | 3.34 | |||
Nominal Adj. EPS growth | 18.7 % | 8.2 % | 10.7 % | 3.0 % | |||||||
Organic Adj. EPS growth | 17.2 % | 11.0 % | 12.4 % | 4.4 % | |||||||
Net Leverage | 4.2x | 4.6x | 4.2x | 4.6x | |||||||
Twelve Months Ended December 31, | |||||||||||
Home Market Franchisee Profitability (c) (in 000s) | 2025 | 2024 | 2023 | ||||||||
TH — Canada | C$ 295 | C$ 305 | C$ 280 | ||||||||
BK — US | $ 185 | $ 205 | $ 205 | ||||||||
PLK — US | $ 235 | $ 255 | $ 245 | ||||||||
FHS — US | $ 100 | $ 90 | $ 110 | ||||||||
(a) | System-Wide Sales Growth is calculated on a constant currency basis and therefore will not recalculate to the percentage change in system-wide sales, which is reported on a nominal basis. |
(b) | Non-GAAP metrics. See "Non-GAAP Financial Measures" for further detail. |
(c) | Represents four-wall restaurant level profitability. Rounded estimates based on unaudited, self-reported franchisee results. |
Items Affecting Comparability and Restaurant Holdings Segment Reminder
Operating and Reportable Segments
RBI reports results under six operating and reportable segments consisting of four franchisor segments for the Tim Hortons, Burger King, Popeyes, and Firehouse Subs brands in the U.S. and Canada ("TH," "BK," "PLK," and "FHS"), and a fifth franchisor segment for all of our brands in the rest of the world ("INTL"). Additionally, we acquired Carrols Restaurant Group Inc. ("Carrols") (the "Carrols Acquisition") and Popeyes China ("PLK China") ("the PLK China Acquisition") effective on May 16, 2024 and June 28, 2024, respectively. Following these acquisitions, we established a new operating and reportable segment, Restaurant Holdings ("RH"), which includes results from (i) the Carrols Burger King restaurants and the PLK China restaurants from their acquisition dates and (ii) Firehouse Subs Brazil ("FHS Brazil") beginning in 2025.
RBI maintains the franchisor dynamics in its TH, BK, PLK, FHS, and INTL segments ("Five Franchisor Segments") to report results consistent with how the business will be managed long-term. This approach reflects RBI's intent to refranchise the vast majority of the Carrols Burger King restaurants and to find new partners for PLK China and FHS Brazil in the future. RH results include Company restaurant sales and expenses, including expenses associated with royalties, rent, and advertising. These expenses are recognized, as applicable, as revenues in the respective franchisor segments (BK for the Carrols Burger King restaurants and INTL for PLK China and FHS Brazil) and eliminated upon consolidation.
Burger King China
On February 14, 2025, we acquired substantially all of the remaining equity interests in Burger King China ("BK China") from our former joint venture partners (the "BK China Acquisition"). For 2025, BK China was classified as held for sale and reported as discontinued operations. As such, for 2025, results for BK China were not recognized in the INTL segment. However, BK China KPIs continued to be included in our INTL segment KPIs.
On November 8, 2025, we agreed to enter into a joint venture with CPE Alder Investment Limited, a fund managed by CPE ("CPE"), with respect to the operations of BK China (such joint venture, the "BK China JV"). Subsequent to the transaction, which closed January 30, 2026, CPE owns approximately 83% of the BK China JV, while we own approximately 17% and have a seat on its board of directors. In conjunction with the transaction, we recognized a non-cash charge of $114 million during 2025 related to our Burger King China holdings. This charge is included within Net loss from discontinued operations in the consolidated statements of operations.
Beginning in 2026, we will account for our interest in BK China JV under the equity method of accounting and recognize franchise revenue, primarily related to royalties, in our INTL segment. Royalties from BK China will initially be at a lower rate and step up to the traditional Burger King International royalty rate over time.
Convention Timing Impact on Franchise and Property Results
BK hosted conventions in Q3 2025 and Q4 2024, PLK hosted conventions in both Q2 2025 and Q2 2024, FHS hosted conventions in both Q3 2025 and Q3 2024, TH held a convention in Q2 2024 only and INTL held a convention in Q2 2025 only. In 2026, PLK and FHS will host conventions in Q3 and TH and BK will host conventions in Q4. Convention-related revenues and expenses are recognized in each segment's Franchise and Property Revenues and Segment F&P Expenses, respectively, and have an immaterial net AOI impact.
Supplemental Disclosures
Please review the Restaurant Count by Market and Trending Schedules posted on the RBI Investor Relations webpage under "Financial Information" for additional disclosures, including:
TH Segment Results | Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||
(in US$ millions, unaudited) | 2025 | 2024 | 2025 | 2024 | |||||||
System-wide Sales Growth (a) | 2.7 % | 3.2 % | 3.0 % | 4.7 % | |||||||
System-wide Sales (a) | $ | 1,918 | $ | 1,863 | $ | 7,573 | $ | 7,479 | |||
Comparable Sales | 2.9 % | 2.2 % | 2.7 % | 3.9 % | |||||||
Comparable Sales - Canada | 2.8 % | 2.5 % | 2.8 % | 4.3 % | |||||||
Net Restaurant Growth | 1.0 % | 0.3 % | 1.0 % | 0.3 % | |||||||
System Restaurant Count at Period End | 4,586 | 4,539 | 4,586 | 4,539 | |||||||
Supply chain sales | $ | 797 | $ | 699 | $ | 2,909 | $ | 2,708 | |||
Company restaurant sales | $ | 11 | $ | 11 | $ | 46 | $ | 45 | |||
Franchise and property revenues | $ | 251 | $ | 242 | $ | 995 | $ | 987 | |||
Advertising revenues and other services | $ | 76 | $ | 74 | $ | 298 | $ | 301 | |||
Total revenues | $ | 1,135 | $ | 1,027 | $ | 4,247 | $ | 4,040 | |||
Supply chain cost of sales | $ | 659 | $ | 565 | $ | 2,363 | $ | 2,180 | |||
Company restaurant expenses | $ | 10 | $ | 9 | $ | 40 | $ | 37 | |||
Segment F&P expenses | $ | 84 | $ | 77 | $ | 330 | $ | 330 | |||
Advertising expenses and other services | $ | 76 | $ | 72 | $ | 312 | $ | 307 | |||
Segment G&A | $ | 37 | $ | 42 | $ | 140 | $ | 158 | |||
Adjustments: | |||||||||||
Cash distributions received from equity | $ | 4 | $ | 4 | $ | 16 | $ | 15 | |||
Adjusted Operating Income | $ | 274 | $ | 266 | $ | 1,077 | $ | 1,043 | |||
(a) | System-wide Sales Growth is calculated on a constant currency basis and therefore will not recalculate to the percentage change in System-wide Sales, which is reported on a nominal basis |
The increase in Total revenues for the fourth quarter and full year was primarily driven by higher Supply chain sales due to increases in commodity prices, CPG net sales, and equipment sales to franchisees. For the full year, results were also impacted by unfavorable FX Impact. Excluding FX Impacts, Total revenues increased $106 million and $274 million for the fourth quarter and full year, respectively.
The increase in Adjusted Operating Income for the fourth quarter and full year was primarily driven by revenue growth and a decrease in Segment G&A, largely due to lower compensation-related expenses. This was partially offset by higher Supply chain cost of sales due primarily to increases in commodity prices. For the full year, results were also impacted by unfavorable FX Impacts. Excluding FX Impacts, Adjusted Operating Income increased by $8 million and $51 million for the fourth quarter and full year, respectively.
BK Segment Results | Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||
(in US$ millions, unaudited) | 2025 | 2024 | 2025 | 2024 | |||||||
System-wide Sales Growth | 1.9 % | 0.5 % | 0.9 % | 0.2 % | |||||||
System-wide Sales | $ | 2,970 | $ | 2,915 | $ | 11,578 | $ | 11,484 | |||
Comparable Sales | 2.7 % | 1.1 % | 1.5 % | 1.0 % | |||||||
Comparable Sales - US | 2.6 % | 1.5 % | 1.6 % | 1.2 % | |||||||
Net Restaurant Growth | (0.8) % | (0.9) % | (0.8) % | (0.9) % | |||||||
System Restaurant Count at Period End | 7,025 | 7,082 | 7,025 | 7,082 | |||||||
Company restaurant sales | $ | 52 | $ | 62 | $ | 235 | $ | 243 | |||
Franchise and property revenues (a) | $ | 185 | $ | 187 | $ | 722 | $ | 720 | |||
Advertising revenues and other services (b) | $ | 145 | $ | 125 | $ | 556 | $ | 488 | |||
Total revenues | $ | 383 | $ | 375 | $ | 1,514 | $ | 1,451 | |||
Company restaurant expenses | $ | 49 | $ | 56 | $ | 219 | $ | 221 | |||
Segment F&P expenses | $ | 32 | $ | 37 | $ | 130 | $ | 122 | |||
Advertising expenses and other services | $ | 148 | $ | 168 | $ | 567 | $ | 558 | |||
Segment G&A | $ | 33 | $ | 35 | $ | 130 | $ | 139 | |||
Adjusted Operating Income | $ | 121 | $ | 78 | $ | 468 | $ | 410 | |||
(a) | Franchise and property revenues include intersegment revenues from RH consisting of royalties and rent of $29 million and $112 million during the three and twelve months ended December 31, 2025, respectively, and $28 million and $71 million during the three and twelve months ended December 31, 2024, respectively, which are eliminated in consolidation. |
(b) | Advertising revenues and other services include intersegment revenues from RH consisting of advertising contributions and tech fees of $22 million and $85 million during the three and twelve months ended December 31, 2025, respectively, and $19 million and $47 million during the three and twelve months ended December 31, 2024, respectively, which are eliminated in consolidation. |
As a reminder, BK segment results are presented consistent with our franchisor model. As such, results include intersegment Franchise and property revenues and Advertising revenues and other services from the Carrols Burger King restaurants included in RH (as footnoted above).
Burger King U.S. Reclaim the Flame
Burger King is executing its multi-year "Reclaim the Flame" plan to accelerate sales growth and drive franchisee profitability. This plan includes investing up to $700 million through year-end 2028, comprised of advertising and digital investments ("Fuel the Flame") and high-quality remodels and relocations, restaurant technology, kitchen equipment, and building enhancements ("Royal Reset"). The Fuel the Flame investments were completed in the fourth quarter ended December 31, 2024. As of December 31, 2025, we have funded $176 million out of up to $550 million planned toward the Royal Reset investments.
Burger King 2025 Results
The increase in Total revenues for the fourth quarter and full year was primarily driven by increases in Advertising revenues and other services primarily due to an increase in advertising fund contributions from franchisees reflecting an increase in the contribution rate. For the fourth quarter, these increases were partially offset by lower Company restaurant sales as a result of Company restaurant refranchising.
The increase in Adjusted Operating Income for the fourth quarter and full year was primarily driven by the non-recurrence of $41 million and $61 million, respectively, of Fuel the Flame expenses incurred in the prior year period. For the full year, the increase also reflects a decrease in Segment G&A due primarily to lower compensation-related expenses, partially offset by higher Segment F&P expenses due to net bad debt expenses in 2025 compared to net bad debt recoveries in 2024.
PLK Segment Results | Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||
(in US$ millions, unaudited) | 2025 | 2024 | 2025 | 2024 | |||||||
System-wide Sales Growth | (2.5) % | 2.8 % | (0.7) % | 4.2 % | |||||||
System-wide Sales | $ | 1,504 | $ | 1,543 | $ | 6,076 | $ | 6,124 | |||
Comparable Sales | (4.8) % | (0.2) % | (3.2) % | 0.4 % | |||||||
Comparable Sales - US | (4.9) % | 0.1 % | (2.9) % | 0.6 % | |||||||
Net Restaurant Growth | 1.6 % | 3.7 % | 1.6 % | 3.7 % | |||||||
System Restaurant Count at Period End | 3,578 | 3,520 | 3,578 | 3,520 | |||||||
Company restaurant sales | $ | 47 | $ | 48 | $ | 183 | $ | 148 | |||
Franchise and property revenues | $ | 79 | $ | 81 | $ | 324 | $ | 325 | |||
Advertising revenues and other services | $ | 70 | $ | 72 | $ | 293 | $ | 295 | |||
Total revenues | $ | 196 | $ | 201 | $ | 800 | $ | 768 | |||
Company restaurant expenses | $ | 41 | $ | 42 | $ | 159 | $ | 128 | |||
Segment F&P expenses | $ | 3 | $ | 1 | $ | 13 | $ | 9 | |||
Advertising expenses and other services | $ | 72 | $ | 75 | $ | 303 | $ | 303 | |||
Segment G&A | $ | 18 | $ | 22 | $ | 75 | $ | 84 | |||
Adjusted Operating Income | $ | 62 | $ | 61 | $ | 250 | $ | 243 | |||
The decrease in Total revenues for the fourth quarter was driven by lower System-wide Sales. For the full year, the increase in Total revenues was primarily driven by the inclusion of results from Popeyes restaurants acquired in the Carrols Acquisition for the full year period in 2025 compared to a partial period in 2024.
Adjusted Operating Income for the fourth quarter remained relatively consistent with the prior year period. For the full year, the increase in Adjusted Operating Income was primarily driven by a decrease in Segment G&A largely due to lower compensation-related expenses.
FHS Segment Results | Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||
(in US$ millions, unaudited) | 2025 | 2024 | 2025 | 2024 | |||||||
System-wide Sales Growth | 10.1 % | 5.4 % | 8.6 % | 2.7 % | |||||||
System-wide Sales | $ | 346 | $ | 315 | $ | 1,337 | $ | 1,233 | |||
Comparable Sales | 2.1 % | 0.3 % | 1.1 % | (1.1) % | |||||||
Comparable Sales - US | 2.4 % | 0.0 % | 1.0 % | (1.3) % | |||||||
Net Restaurant Growth | 7.7 % | 6.3 % | 7.7 % | 6.3 % | |||||||
System Restaurant Count at Period End | 1,449 | 1,345 | 1,449 | 1,345 | |||||||
Company restaurant sales | $ | 12 | $ | 11 | $ | 45 | $ | 41 | |||
Franchise and property revenues | $ | 29 | $ | 26 | $ | 113 | $ | 105 | |||
Advertising revenues and other services | $ | 20 | $ | 21 | $ | 75 | $ | 68 | |||
Total revenues | $ | 60 | $ | 58 | $ | 232 | $ | 214 | |||
Company restaurant expenses | $ | 10 | $ | 9 | $ | 38 | $ | 36 | |||
Segment F&P expenses | $ | 2 | $ | 1 | $ | 10 | $ | 8 | |||
Advertising expenses and other services | $ | 20 | $ | 22 | $ | 77 | $ | 70 | |||
Segment G&A | $ | 13 | $ | 12 | $ | 51 | $ | 51 | |||
Adjusted Operating Income | $ | 15 | $ | 13 | $ | 56 | $ | 48 | |||
The increases in Total revenues and Adjusted Operating Income for the fourth quarter and full year were primarily driven by the increases in System-wide Sales.
INTL Segment Results | Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||
(in US$ millions, unaudited) | 2025 | 2024 | 2025 | 2024 | |||||||
System-wide Sales Growth (a) | 11.9 % | 11.2 % | 10.7 % | 10.0 % | |||||||
System-wide Sales (a) | $ | 5,392 | $ | 4,643 | $ | 20,199 | $ | 18,156 | |||
Comparable Sales | 6.1 % | 4.7 % | 4.9 % | 3.3 % | |||||||
Comparable Sales - | 5.8 % | 4.9 % | 4.8 % | 3.3 % | |||||||
Net Restaurant Growth | 4.9 % | 6.1 % | 4.9 % | 6.1 % | |||||||
System Restaurant Count at Period End | 16,403 | 15,639 | 16,403 | 15,639 | |||||||
Franchise and property revenues | $ | 243 | $ | 217 | $ | 916 | $ | 853 | |||
Advertising revenues and other services | $ | 20 | $ | 21 | $ | 82 | $ | 82 | |||
Total revenues | $ | 263 | $ | 237 | $ | 998 | $ | 935 | |||
Segment F&P expenses | $ | (2) | $ | 21 | $ | 19 | $ | 31 | |||
Advertising expenses and other services | $ | 22 | $ | 20 | $ | 92 | $ | 90 | |||
Segment G&A | $ | 53 | $ | 50 | $ | 198 | $ | 200 | |||
Adjusted Operating Income | $ | 191 | $ | 146 | $ | 690 | $ | 614 | |||
(a) | System-wide Sales Growth is calculated on a constant currency basis and therefore will not recalculate to the percentage change in System-wide Sales, which is reported on a nominal basis |
The increase in Total revenues for the fourth quarter and full year was primarily driven by higher royalties from Burger King and Popeyes restaurants resulting from increased System-wide Sales, partially offset by the absence of $9 million and $37 million of revenues, respectively, from BK China, which were recognized in 2024 but not 2025 as a result of the BK China Acquisition. Results in both periods were also impacted by a favorable FX Impact. Excluding the FX Impact, Total revenues increased by $14 million and $53 million for the fourth quarter and full year, respectively.
The increase in Adjusted Operating Income for the fourth quarter and full year was primarily driven by revenue growth and lower Segment F&P expenses primarily driven by a decrease in net bad debt expenses. Results in both periods also benefited from a favorable FX Impact. Excluding the FX Impact, Adjusted Operating Income increased by $37 million and $72 million for the fourth quarter and full year, respectively.
RH Segment Results | Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||
(in US$ millions, unaudited) | 2025 | 2024 | 2025 | 2024 | |||||||
Comparable Sales | 2.5 % | 1.6 % | 2.3 % | 0.4 % | |||||||
Comparable Sales - BK US | 2.4 % | 1.6 % | 2.3 % | 0.4 % | |||||||
System Restaurant Count at Period End | 1,087 | 1,036 | 1,087 | 1,036 | |||||||
Total revenues | $ | 480 | $ | 445 | $ | 1,840 | $ | 1,116 | |||
Food, beverage and packaging costs | $ | 146 | $ | 126 | $ | 537 | $ | 312 | |||
Restaurant wages and related expenses | $ | 150 | $ | 142 | $ | 595 | $ | 358 | |||
Restaurant occupancy and other expenses (a) | $ | 124 | $ | 119 | $ | 476 | $ | 296 | |||
Company restaurant expenses | $ | 420 | $ | 387 | $ | 1,608 | $ | 965 | |||
Advertising expenses and other services (b) | $ | 24 | $ | 19 | $ | 92 | $ | 49 | |||
Segment G&A | $ | 26 | $ | 24 | $ | 96 | $ | 59 | |||
Adjusted Operating Income | $ | 11 | $ | 14 | $ | 44 | $ | 44 | |||
(a) | Restaurant occupancy and other expenses include intersegment royalties and property expense of $29 million and $112 million during the three and twelve months ended December 31, 2025, respectively, and $28 million and $71 million during the three and twelve months ended December 31, 2024, respectively, which are eliminated in consolidation. |
(b) | Advertising expenses and other services include intersegment advertising expenses and tech fees of $22 million and $85 million during the three and twelve months ended December 31, 2025, respectively, and $19 million and $47 million during the three and twelve months ended December 31, 2024, respectively, which are eliminated in consolidation. |
The increase in Total revenues for the fourth quarter was primarily driven by Comparable Sales growth as well as $14 million of incremental revenue recognized by Carrols Burger King restaurants due to three additional operating days in 2025 compared to 2024 as a result of aligning Carrols' and RBI's fiscal year periods. The increase in Total revenues for the full year reflects twelve months of results during 2025 compared to a partial period during 2024.
The decrease in Adjusted Operating Income for the fourth quarter was primarily driven by an increase in Company restaurant expenses due to higher commodity costs, primarily beef, and higher restaurant wages. Additionally, Advertising expenses and other services increased due to an increase in the advertising fund contribution rate from Carrols Burger King restaurants, consistent with the rate increase for the rest of the Burger King US system. Segment G&A increased as Popeyes China and Firehouse Brazil continue to scale. These factors were partially offset by revenue growth, including a $2 million flow through to Adjusted Operating Income as a result of the alignment of fiscal year periods. Adjusted Operating Income for the full year remained consistent with the prior year.
Declaration of Dividend
The RBI board of directors has declared a dividend of $0.65 per common share and partnership exchangeable unit of RBI LP for the first quarter of 2026. The dividend will be payable on April 2, 2026 to shareholders and unitholders of record at the close of business on March 19, 2026. RBI also announced an annual total dividend target of $2.60 per RBI common share and per partnership exchangeable unit of RBI LP for 2026.
2026 Financial Guidance
For 2026, RBI expects:
Long-Term Algorithm
RBI continues to expect the following long-term consolidated performance on average, from 2024 to 2028:
In addition, the Company continues to expect to reach 5%+ Net Restaurant Growth towards the end of its algorithm period.
Investor Conference Call
We will host an investor conference call and webcast at 8:30 a.m. Eastern Time on Thursday, February 12, 2026, to review financial results for the fourth quarter and full year ended December 31, 2025. The earnings call will be broadcast live via our investor relations website at http://rbi.com/investors and a replay will be available for a limited time following the release. The dial-in number is (833) 470-1428 for U.S. callers, (833) 950-0062 for Canadian callers, and (929) 526-1599 for callers from other countries. For all dial-in numbers please use the following access code: 365228.
Contacts
Investors: [email protected]
Media: [email protected]
About Restaurant Brands International Inc.
Restaurant Brands International Inc. is one of the world's largest quick service restaurant companies with nearly $47 billion in annual system-wide sales and over 33,000 restaurants in more than 120 countries and territories. RBI owns four of the world's most prominent and iconic quick service restaurant brands – TIM HORTONS®, BURGER KING®, POPEYES®, and FIREHOUSE SUBS®. These independently operated brands have been serving their respective guests, franchisees and communities for decades. Through its Restaurant Brands for Good framework, RBI is improving sustainable outcomes related to its food, the planet, and people and communities.
RBI's principal executive offices are in Miami, Florida. In North America, RBI's brands are headquartered in their home markets where they were founded decades ago: Canada for Tim Hortons and the U.S. for Burger King, Popeyes and Firehouse Subs. To learn more about RBI, please visit the company's website at www.rbi.com.
Forward-Looking Statements
This press release and our investor conference call contain certain forward-looking statements and information, which reflect management's current beliefs and expectations regarding future events and operating performance and speak only as of the date hereof. These forward-looking statements are not guarantees of future performance and involve a number of risks and uncertainties.
These forward-looking statements include statements about our expectations or beliefs regarding (i) the impact of the macro-economic pressures and currency fluctuations on our and our franchisees' results of operations and business; (ii) our remodel program and refranchising efforts; (iii) leverage and free cash flow; (iv) our and our franchisees' future operational and financial performance, and our effective tax rates and adjusted net interest expense in 2026 and, as applicable, through 2028; (v) long-term partners for Popeyes China and FHS Brazil; (vi) refranchising of stores acquired in the Carrols Acquisition; (vii) commodity prices; (viii) tariff related impacts; and (ix) our growth opportunities, plans and strategies for each of our brands and ability to enhance operations and drive long-term, sustainable growth. The factors that could cause actual results to differ materially from RBI's expectations are detailed in filings of RBI with the Securities and Exchange Commission and applicable Canadian securities regulatory authorities, such as its annual and quarterly reports and current reports on Form 8-K, and include the following: (1) our indebtedness, which could adversely affect our financial condition; (2) global economic or other business conditions that may affect the desire or ability of our guests to purchase our products; (3) our relationship with, and the success of, our franchisees and risks related to our nearly fully franchised business model; (4) our franchisees' financial stability and their ability to access and maintain the liquidity necessary to operate their businesses; (5) our supply chain operations; (6) our ownership and leasing of real estate; (7) the effectiveness of our marketing, advertising and digital programs and franchisee support of these programs; (8) fluctuations in interest rates and in the currency exchange markets and the effectiveness of our hedging activity; (9) our ability to successfully implement our domestic and international growth strategy for each of our brands and risks related to our international operations; (10) our reliance on franchisees, including subfranchisees to accelerate restaurant growth; (11) risks related to unforeseen events; (12) changes in applicable tax laws or interpretations thereof; (13) evolving legislation and regulations in the area of franchise and labor and employment law; (14) our ability to address environmental and social sustainability issues; (15) risks related to geopolitical conflicts and terrorism; (16) the ability of cash flows from the Carrols restaurants to fund our budgeted remodels and the timing of refranchising of such restaurants; (17) tariffs and their impact on economic conditions or our business; and (18) our ability to find long-term partners for Popeyes China and FHS Brazil. Other than as required under U.S. federal securities laws or Canadian securities laws, we do not assume a duty to update these forward-looking statements, whether as a result of new information, subsequent events or circumstances, change in expectations or otherwise.
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(In millions of U.S. dollars, except per share data, Unaudited)
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Revenues: | |||||||
Supply chain sales | $ 797 | $ 700 | $ 2,909 | $ 2,708 | |||
Company restaurant sales | 602 | 576 | 2,348 | 1,592 | |||
Franchise and property revenues | 759 | 725 | 2,960 | 2,919 | |||
Advertising revenues and other services | 308 | 295 | 1,217 | 1,187 | |||
Total revenues | 2,466 | 2,296 | 9,434 | 8,406 | |||
Operating costs and expenses: | |||||||
Supply chain cost of sales | 659 | 564 | 2,363 | 2,180 | |||
Company restaurant expenses | 504 | 480 | 1,968 | 1,328 | |||
Franchise and property expenses | 131 | 150 | 552 | 544 | |||
Advertising expenses and other services | 341 | 358 | 1,358 | 1,330 | |||
General and administrative expenses | 192 | 199 | 741 | 733 | |||
(Income) loss from equity method investments | 1 | — | (11) | (69) | |||
Other operating expenses (income), net | 17 | (90) | 261 | (59) | |||
Total operating costs and expenses | 1,845 | 1,661 | 7,232 | 5,987 | |||
Income from operations | 621 | 635 | 2,202 | 2,419 | |||
Interest expense, net | 125 | 135 | 516 | 577 | |||
Loss on early extinguishment of debt | 2 | — | 2 | 33 | |||
Income from continuing operations before income taxes | 494 | 500 | 1,684 | 1,809 | |||
Income tax expense from continuing operations | 220 | 139 | 483 | 364 | |||
Net income from continuing operations | 274 | 361 | 1,201 | 1,445 | |||
Net loss from discontinued operations | 119 | — | 126 | — | |||
Net income | 155 | 361 | 1,075 | 1,445 | |||
Net income attributable to noncontrolling interests | 42 | 102 | 299 | 424 | |||
Net income attributable to common shareholders | $ 113 | $ 259 | $ 776 | $ 1,021 | |||
Earnings (loss) per common share: | |||||||
Basic net income per share from continuing | $ 0.60 | $ 0.80 | $ 2.64 | $ 3.21 | |||
Basic net loss per share from discontinued | $ (0.26) | $ — | $ (0.28) | $ — | |||
Basic net income per share | $ 0.34 | $ 0.80 | $ 2.36 | $ 3.21 | |||
Diluted net income per share from continuing | $ 0.60 | $ 0.79 | $ 2.63 | $ 3.18 | |||
Diluted net loss per share from discontinued | $ (0.26) | $ — | $ (0.28) | $ — | |||
Diluted net income per share | $ 0.34 | $ 0.79 | $ 2.35 | $ 3.18 | |||
Weighted average shares outstanding (in millions): | |||||||
Basic | 334 | 324 | 329 | 319 | |||
Diluted | 457 | 455 | 457 | 454 | |||
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In millions of U.S. dollars, except share data, Unaudited)
As of December 31, | |||
2025 | 2024 | ||
ASSETS | |||
Current assets: | |||
Cash and cash equivalents | $ 1,163 | $ 1,334 | |
Accounts and notes receivable, net of allowance of $54 and $57, respectively | 794 | 698 | |
Inventories, net | 205 | 142 | |
Prepaids and other current assets | 179 | 108 | |
Assets held for sale - discontinued operations | 489 | — | |
Total current assets | 2,830 | 2,282 | |
Property and equipment, net of accumulated depreciation and amortization of $1,245 and | 2,303 | 2,236 | |
Operating lease assets, net | 1,961 | 1,852 | |
Intangible assets, net | 11,190 | 10,922 | |
Goodwill | 6,306 | 5,986 | |
Other assets, net | 1,025 | 1,354 | |
Total assets | $ 25,615 | $ 24,632 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||
Current liabilities: | |||
Accounts and drafts payable | $ 866 | $ 765 | |
Other accrued liabilities | 1,271 | 1,141 | |
Gift card liability | 249 | 236 | |
Current portion of long-term debt and finance leases | 68 | 222 | |
Liabilities held for sale - discontinued operations | 437 | — | |
Total current liabilities | 2,891 | 2,364 | |
Long-term debt, net of current portion | 13,250 | 13,455 | |
Finance leases, net of current portion | 261 | 286 | |
Operating lease liabilities, net of current portion | 1,900 | 1,770 | |
Other liabilities, net | 1,034 | 706 | |
Deferred income taxes, net | 1,120 | 1,208 | |
Total liabilities | 20,456 | 19,789 | |
Commitments and contingencies | |||
Shareholders' equity: | |||
Common shares, no par value; unlimited shares authorized at December 31, 2025 and | 2,859 | 2,357 | |
Retained earnings | 1,795 | 1,860 | |
Accumulated other comprehensive income (loss) | (1,020) | (1,107) | |
Total Restaurant Brands International Inc. shareholders' equity | 3,634 | 3,110 | |
Noncontrolling interests | 1,525 | 1,733 | |
Total shareholders' equity | 5,159 | 4,843 | |
Total liabilities and shareholders' equity | $ 25,615 | $ 24,632 | |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(In millions of U.S. dollars, Unaudited)
Twelve Months Ended December 31, | |||
2025 | 2024 | ||
Cash flows from operating activities: | |||
Net income | $ 1,075 | $ 1,445 | |
Net loss from discontinued operations | 126 | — | |
Net income from continuing operations | 1,201 | 1,445 | |
Depreciation and amortization | 301 | 264 | |
Non-cash loss on early extinguishment of debt | 2 | 23 | |
Amortization of deferred financing costs and debt issuance discount | 25 | 25 | |
(Income) loss from equity method investments | (11) | (69) | |
Loss (gain) on remeasurement of foreign denominated transactions | 209 | (71) | |
Net (gains) losses on derivatives | (198) | (191) | |
Share-based compensation and non-cash incentive compensation expense | 151 | 172 | |
Deferred income taxes | 97 | (5) | |
Other non-cash adjustments, net | 49 | 19 | |
Changes in current assets and liabilities, excluding acquisitions and dispositions: | |||
Accounts and notes receivable | (89) | 7 | |
Inventories and prepaids and other current assets | (67) | 30 | |
Accounts and drafts payable | 89 | (30) | |
Other accrued liabilities and gift card liability | (7) | (37) | |
Tenant inducements paid to franchisees | (44) | (38) | |
Changes in other long-term assets and liabilities | 6 | (41) | |
Net cash provided by operating activities from continuing operations | 1,714 | 1,503 | |
Cash flows from investing activities: | |||
Payments for additions of property and equipment | (265) | (201) | |
Net proceeds from disposal of assets, restaurant closures, and refranchisings | 38 | 34 | |
Net payments for acquisition of franchised restaurants, net of cash acquired | (152) | (540) | |
Settlement/sale of derivatives, net | 76 | 74 | |
Other investing activities, net | (15) | (27) | |
Net cash used for investing activities from continuing operations | (318) | (660) | |
Cash flows from financing activities: | |||
Proceeds from long-term debt | — | 2,450 | |
Repayments of long-term debt and finance leases | (427) | (2,190) | |
Payment of financing costs | — | (41) | |
Payment of common share dividends and Partnership exchangeable unit | (1,108) | (1,029) | |
Proceeds from stock option exercises | 33 | 78 | |
Proceeds from derivatives | 67 | 109 | |
Other financing activities, net | (1) | (2) | |
Net cash used for financing activities from continuing operations | (1,436) | (625) | |
Net cash used for discontinued operations | (81) | — | |
Effect of exchange rates on cash and cash equivalents | 16 | (23) | |
(Decrease) increase in cash and cash equivalents, including cash classified as assets | (105) | 195 | |
Increase in cash classified as assets held for sale - discontinued operations | (66) | — | |
Increase (decrease) in cash and cash equivalents | (171) | 195 | |
Cash and cash equivalents at beginning of period | 1,334 | 1,139 | |
Cash and cash equivalents at end of period | $ 1,163 | $ 1,334 | |
Supplemental cash flow disclosures: | |||
Interest paid | $ 714 | $ 785 | |
Income taxes paid, net | $ 450 | $ 293 | |
Accruals for additions of property and equipment | $ 53 | $ 51 | |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Key Operating Metrics and Non-GAAP Financial Measures
Key Operating Metrics
Key performance indicators ("KPIs") are shown for RBI's Five Franchisor Segments. The KPIs for the Carrols Burger King restaurants are included in the BK segment and KPIs for the PLK China, BK China, and FHS Brazil restaurants are included in the INTL segment.
These metrics are important indicators of the overall direction of our business, including trends in sales and the effectiveness of each brand's marketing, operations and growth initiatives. Total Capex and Cash Inducements is an indicator of the capital intensity of our business.
Non-GAAP Measures
Below, we define non-GAAP financial measures, provide a reconciliation of each measure to the most directly comparable financial measure calculated in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"), and discuss the reasons why we believe this information is useful to management and may be useful to investors. These measures do not have standardized meanings under GAAP and may differ from similarly captioned measures of other companies in our industry. We believe that these non-GAAP measures are useful to investors in assessing our operating performance and liquidity. By disclosing these non-GAAP measures, we intend to provide investors with a consistent comparison of our operating results and trends for the periods presented.
AOI represents Income from operations adjusted to exclude (i) franchise agreement and reacquired franchise right intangible asset amortization as a result of acquisition accounting, (ii) (income) loss from equity method investments, net of cash distributions received from equity method investments, (iii) other operating expenses (income), net and, (iv) income/expenses from non-recurring projects and non-operating activities. For the periods referenced in the following financial results, income/expenses from non-recurring projects and non-operating activities included (i) non-recurring fees and expenses incurred in connection with the Carrols Acquisition, the PLK China Acquisition and the BK China Acquisition, consisting primarily of professional fees, compensation related expenses and integration costs ("RH and BK China Transaction costs") and (ii) non-operating costs from professional advisory and consulting services associated with certain transformational corporate restructuring initiatives that rationalize our structure and optimize cash movements as well as services related to significant tax reform legislation and regulations ("Corporate restructuring and advisory fees"). Management believes that these types of expenses are either not related to our underlying profitability drivers or not likely to re-occur in the foreseeable future and the varied timing, size and nature of these projects may cause volatility in our results unrelated to the performance or trends of our core operations. AOI is used by management to measure operating performance of the business, excluding these non-cash and other specifically identified items. AOI, as defined above, also represents our measure of segment income for each of our operating segments.
Adjusted EBITDA is defined as earnings (net income or loss from continuing operations) before interest expense, net, (gain) loss on early extinguishment of debt, income tax expense (benefit) from continuing operations, and depreciation and amortization excluding (i) the non-cash impact of share-based compensation and non-cash incentive compensation expense, (ii) (income) loss from equity method investments, net of cash distributions received from equity method investments, (iii) other operating expenses (income), net, and (iv) income or expense from non-recurring projects and non-operating activities (as described above) and is used by management to measure leverage.
Segment G&A is defined as general and administrative expenses excluding RH and BK China Transaction costs and Corporate restructuring and advisory fees. Segment G&A (excluding RH) is defined as Segment G&A for our Five Franchisor Segments.
Segment F&P Expenses is defined as franchise and property expenses excluding franchise agreement amortization ("FAA") and reacquired franchise rights amortization as a result of acquisition accounting.
Adjusted Net Income is defined as Net income from continuing operations excluding (i) franchise agreement and reacquired franchise right intangible asset amortization as a result of acquisition accounting, (ii) amortization of deferred financing costs and debt issuance discount, (iii) loss on early extinguishment of debt and interest expense, which represents non-cash interest expense related to amounts reclassified from accumulated comprehensive income (loss) into interest expense in connection with restructured interest rate swaps, (iv) (income) loss from equity method investments, net of cash distributions received from equity method investments, (v) other operating expenses (income), net, and (vi) income or expense from non-recurring projects and non-operating activities (as described above).
Adjusted Interest Expense, net is defined as interest expense, net less (i) amortization of deferred financing costs and debt issuance discount and (ii) non-cash interest expense related to amounts reclassified from accumulated comprehensive income (loss) into interest expense in connection with restructured interest rate swaps.
Adjusted Diluted EPS is calculated by dividing Adjusted Net Income by the weighted average diluted shares outstanding of RBI during the reporting period. Adjusted Net Income and Adjusted Diluted EPS are used by management to evaluate the operating performance of the business, excluding certain non-cash and other specifically identified items that management believes are not relevant to management's assessment of operating performance.
Net Debt is defined as Total debt less cash and cash equivalents. Total debt is defined as long-term debt, net of current portion plus (i) Finance leases, net of current portion, (ii) Current portion of long-term debt and finance leases and (iii) Unamortized deferred financing costs and deferred issue discount. Net Debt is used by management to evaluate the Company's liquidity. We believe this measure is an important indicator of the Company's ability to service its debt obligations.
Net Leverage is defined as Net Debt divided by Adjusted EBITDA. This metric is an operating performance measure that we believe provides investors a more complete understanding of our leverage position and borrowing capacity after factoring in cash and cash equivalents that eventually could be used to repay outstanding debt.
Revenue growth, Income from Operations growth, Adjusted Operating Income growth, Net Income growth, Adjusted EBITDA growth, Adjusted Net Income growth and Adjusted Diluted EPS growth on an organic basis, are non-GAAP measures that exclude the impact of FX movements and the results of our RH segment. With respect to Adjusted Diluted EPS, growth on an organic basis also excludes the impact of incremental debt incurred as part of the Carrols transaction. Management believes that organic growth is an important metric for measuring the operating performance of our business as it helps identify underlying business trends, without distortion from the effects of FX movements and the RH segment given the Company's plans to refranchise the vast majority of the Carrols Burger King restaurants and to find a new partner for PLK China and new investors for FHS Brazil in the future. We calculate the impact of FX movements by translating prior year results at current year monthly average exchange rates.
Free Cash Flow ("FCF") is the total of Net cash provided by operating activities minus Payments for property and equipment. FCF is a liquidity measure used by management as one factor in determining the amount of cash that is available for working capital needs or other uses of cash and it does not represent residual cash flows available for discretionary expenditures.
We are not currently able to reconcile our forward-looking non-GAAP measures because we cannot predict the timing and amounts of certain important components of estimated operating income and general and administrative expenses, including the impact of equity method investments and other operating expenses or income from non-recurring projects and non-operating activities, which could significantly impact GAAP results.
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures | Organic Growth
Three Months Ended December 31, 2025
(In millions of U.S dollars, except per share data, Unaudited)
Three Months Ended December 31, | Variance | RH Impact | FX Impact | Organic Growth | ||||||||||||
2025 | 2024 | $ | % | $ | $ | $ | % | |||||||||
Revenue | ||||||||||||||||
TH | $ 1,135 | $ 1,027 | $ 109 | 10.6 % | $ — | $ 3 | $ 106 | 10.3 % | ||||||||
BK | 383 | 375 | 8 | 2.1 % | — | — | 8 | 2.1 % | ||||||||
PLK | 196 | 201 | (5) | (2.7) % | — | — | (6) | (2.8) % | ||||||||
FHS | 60 | 58 | 2 | 4.1 % | — | — | 2 | 4.1 % | ||||||||
INTL | 263 | 237 | 26 | 10.8 % | — | 12 | 14 | 5.6 % | ||||||||
RH | 480 | 445 | 36 | 8.0 % | 36 | — | — | NM | ||||||||
Elimination of | (51) | (47) | (5) | NM | (5) | — | — | NM | ||||||||
Total revenues | $ 2,466 | $ 2,296 | $ 170 | 7.4 % | $ 31 | $ 14 | $ 125 | 6.5 % | ||||||||
Income from Operations | $ 621 | $ 635 | $ (14) | (2.2) % | $ (5) | $ 17 | $ (25) | (3.9) % | ||||||||
Net Income from | $ 274 | $ 361 | $ (87) | (24.1) % | $ (8) | $ 3 | $ (82) | (22.5) % | ||||||||
Adjusted Operating Income | ||||||||||||||||
TH | $ 274 | $ 266 | $ 9 | 3.3 % | $ — | $ 1 | $ 8 | 3.1 % | ||||||||
BK | 121 | 78 | 43 | 55.4 % | — | — | 43 | 55.3 % | ||||||||
PLK | 62 | 61 | — | (0.4) % | — | — | — | (0.5) % | ||||||||
FHS | 15 | 13 | 2 | 18.3 % | — | — | 2 | 18.2 % | ||||||||
INTL | 191 | 146 | 45 | 30.5 % | — | 8 | 37 | 23.7 % | ||||||||
RH | 11 | 14 | (3) | (22.4) % | (3) | — | — | NM | ||||||||
Adjusted Operating | $ 674 | $ 578 | $ 96 | 16.5 % | $ (3) | $ 9 | $ 90 | 15.6 % | ||||||||
Adjusted EBITDA | $ 772 | $ 688 | $ 84 | 12.2 % | $ (3) | $ 9 | $ 77 | 11.5 % | ||||||||
Adjusted Net Income | $ 441 | $ 369 | $ 72 | 19.4 % | $ (3) | $ 8 | $ 67 | 17.8 % | ||||||||
Adjusted Diluted Earnings | $ 0.96 | $ 0.81 | $ 0.15 | 18.7 % | $ (0.01) | $ 0.02 | $ 0.14 | 17.2 % | ||||||||
(a) Consists of royalties, property revenues, advertising contribution revenues and tech fees from intersegment transactions with RH. |
Note: Percentage changes and totals may not recalculate due to rounding. |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures | Organic Growth
Twelve Months Ended December 31, 2025
(In millions of U.S dollars, except per share data, Unaudited)
Twelve Months Ended December 31, | Variance | RH Impact | FX Impact | Organic Growth | ||||||||||||
2025 | 2024 | $ | % | $ | $ | $ | % | |||||||||
Revenue | ||||||||||||||||
TH | $ 4,247 | $ 4,040 | $ 207 | 5.1 % | $ — | $ (66) | $ 274 | 6.9 % | ||||||||
BK | 1,514 | 1,451 | 63 | 4.3 % | — | (1) | 64 | 4.4 % | ||||||||
PLK | 800 | 768 | 33 | 4.2 % | — | — | 33 | 4.3 % | ||||||||
FHS | 232 | 214 | 19 | 8.7 % | — | — | 19 | 8.8 % | ||||||||
INTL | 998 | 935 | 63 | 6.7 % | — | 10 | 53 | 5.6 % | ||||||||
RH | 1,840 | 1,116 | 724 | NM | 724 | — | — | NM | ||||||||
Elimination of | (197) | (117) | (80) | NM | (80) | — | — | NM | ||||||||
Total revenues | $ 9,434 | $ 8,406 | $ 1,028 | 12.2 % | $ 644 | $ (58) | $ 442 | 6.0 % | ||||||||
Income from Operations | $ 2,202 | $ 2,419 | $ (217) | (9.0) % | $ (14) | $ (9) | $ (194) | (8.1) % | ||||||||
Net Income from | $ 1,201 | $ 1,445 | $ (244) | (16.9) % | $ (20) | $ (21) | $ (203) | (14.3) % | ||||||||
Adjusted Operating Income | ||||||||||||||||
TH | $ 1,077 | $ 1,043 | $ 34 | 3.3 % | $ — | $ (17) | $ 51 | 4.9 % | ||||||||
BK | 468 | 410 | 57 | 14.0 % | — | — | 58 | 14.1 % | ||||||||
PLK | 250 | 243 | 7 | 2.7 % | — | — | 7 | 2.8 % | ||||||||
FHS | 56 | 48 | 8 | 15.6 % | — | — | 8 | 15.7 % | ||||||||
INTL | 690 | 614 | 76 | 12.4 % | — | 4 | 72 | 11.7 % | ||||||||
RH | 44 | 44 | — | NM | — | — | — | NM | ||||||||
Adjusted Operating | $ 2,584 | $ 2,402 | $ 181 | 7.5 % | $ — | $ (14) | $ 195 | 8.3 % | ||||||||
Adjusted EBITDA | $ 2,970 | $ 2,784 | $ 185 | 6.7 % | $ 21 | $ (15) | $ 179 | 6.6 % | ||||||||
Adjusted Net Income | $ 1,687 | $ 1,515 | $ 172 | 11.4 % | $ (13) | $ (10) | $ 195 | 13.1 % | ||||||||
Adjusted Diluted Earnings | $ 3.69 | $ 3.34 | $ 0.36 | 10.7 % | $ (0.03) | $ (0.02) | $ 0.41 | 12.4 % | ||||||||
(a) Consists of royalties, property revenues, advertising contribution revenues and tech fees from intersegment transactions with RH. |
Note: Percentage changes and totals may not recalculate due to rounding. |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
Reconciliation of Net Leverage, Free Cash Flow and Capex and Cash Inducements
(In millions of U.S dollars, except ratio, Unaudited)
As of December 31, | ||||
Net Leverage | 2025 | 2024 | ||
Long-term debt, net of current portion | $ 13,250 | $ 13,455 | ||
Finance leases, net of current portion | 261 | 286 | ||
Current portion of long-term debt and finance leases | 68 | 222 | ||
Unamortized deferred financing costs and deferred issue discount | 90 | 117 | ||
Total Debt | $ 13,669 | $ 14,080 | ||
Cash and cash equivalents | $ 1,163 | $ 1,334 | ||
Net debt | 12,506 | 12,746 | ||
Net income from continuing operations | 1,201 | 1,445 | ||
Net Income from continuing operations Net leverage | 10.4x | 8.8x | ||
Adjusted EBITDA | 2,970 | 2,784 | ||
Net Leverage | 4.2x | 4.6x | ||
Free Cash Flow | Twelve Months Ended | Nine Months Ended | Three Months Ended | |||
2025 | 2025 | 2025 | ||||
Calculation: | A | B | A - B | |||
Net cash provided by operating activities | $ 1,714 | $ 1,159 | $ 555 | |||
Payments for additions of property and equipment | (265) | (163) | (102) | |||
Free Cash Flow | $ 1,449 | $ 996 | $ 453 |
Three Months Ended | Twelve Months Ended | |||||||
Capex and Cash Inducements | 2025 | 2024 | 2025 | 2024 | ||||
Payments for additions of property and equipment | $ 102 | $ 77 | $ 265 | $ 201 | ||||
Tenant inducements paid to franchisees | 18 | 15 | 44 | 38 | ||||
Other cash inducements (incl. in changes in other long-term assets | 16 | 13 | 53 | 49 | ||||
Increase (decrease) in accruals for additions to property and | 4 | 44 | 3 | 44 | ||||
Total Capex and Cash Inducements | $ 140 | $ 149 | $ 365 | $ 332 | ||||
(a) For the twelve months ended December 31, 2024, increase (decrease) in accruals for additions to property and equipment reflects $7 million of accruals for additions of property and equipment assumed in connection with the Carrols Acquisition. |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures| Reconciliations
(In millions of U.S dollars, except per share data, Unaudited)
Net Income from Continuing Operations to Income from Operations to Adjusted Operating Income to Adjusted EBITDA
Three Months Ended | Twelve Months Ended | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Net income from continuing operations | $ 274 | $ 361 | $ 1,201 | $ 1,445 | ||||
Income tax expense (benefit) from continuing operations(3) | 220 | 139 | 483 | 364 | ||||
Loss on early extinguishment of debt | 2 | — | 2 | 33 | ||||
Interest expense, net | 125 | 135 | 516 | 577 | ||||
Income from operations | 621 | 635 | 2,202 | 2,419 | ||||
Franchise agreement and reacquired franchise rights amortization | 16 | 15 | 65 | 53 | ||||
RH andBK China Transaction costs | 8 | 5 | 37 | 22 | ||||
Corporate restructuring and advisory fees | 7 | 9 | 14 | 20 | ||||
Impact of equity method investments(2) | 6 | 4 | 5 | (53) | ||||
Other operating expenses (income), net | 17 | (90) | 261 | (59) | ||||
Adjusted Operating Income | $ 674 | $ 578 | $ 2,584 | $ 2,402 | ||||
Depreciation and amortization, excluding FAA | 60 | 62 | 236 | 210 | ||||
Share-based compensation and non-cash incentive compensation | 38 | 48 | 151 | 172 | ||||
Adjusted EBITDA | $ 772 | $ 688 | $ 2,970 | $ 2,784 | ||||
Net Income from Continuing Operations to Adjusted Net Income and Adjusted Diluted EPS
Net income from continuing operations | $ 274 | $ 361 | $ 1,201 | $ 1,445 | ||||
Income tax expense from continuing operations(3) | 220 | 139 | 483 | 364 | ||||
Income from continuing operations before income taxes | 494 | 500 | 1,684 | 1,809 | ||||
Adjustments: | ||||||||
Franchise agreement and reacquired franchise rights amortization | 16 | 15 | 65 | 53 | ||||
Amortization of deferred financing costs and debt issuance discount | 6 | 6 | 25 | 25 | ||||
Interest expense and loss on extinguished debt(4) | (3) | (1) | (18) | 31 | ||||
RH andBK China Transaction costs | 8 | 5 | 37 | 22 | ||||
Corporate restructuring and advisory fees | 7 | 9 | 14 | 20 | ||||
Impact of equity method investments(2) | 6 | 4 | 5 | (53) | ||||
Other operating expenses (income), net | 17 | (90) | 261 | (59) | ||||
Total adjustments | 57 | (52) | 389 | 39 | ||||
Adjusted income before income taxes | 551 | 448 | 2,073 | 1,848 | ||||
Adjusted income tax expense(3)(5) | 109 | 79 | 385 | 333 | ||||
Adjusted Net Income | $ 441 | $ 369 | $ 1,687 | $ 1,515 | ||||
Adjusted diluted earnings per share | $ 0.96 | $ 0.81 | $ 3.69 | $ 3.34 | ||||
Weighted average diluted shares outstanding (in millions) | 457 | 455 | 457 | 454 | ||||
Note: Totals may not recalculate due to rounding. |
RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
Footnotes to Reconciliation Tables
(1) | Represents share-based compensation expense associated with equity awards for the periods indicated; also includes the portion of annual non-cash incentive compensation expense that eligible employees elected to receive or are expected to elect to receive as common equity in lieu of their 2025 and 2024 cash bonus, respectively. |
(2) | 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 Adjusted Operating Income which is our measure of segment income. |
(3) | The increase in our US GAAP effective tax rate was primarily driven by a decrease in our net deferred tax assets in connection with intra-group reorganizations (which we expect to have a favorable impact to the rate in 2026), unfavorable impacts of OECD Pillar II guidance issued during 2025, the mix of income from multiple jurisdictions, and internal financing arrangements. The intra-group reorganizations and the OECD guidance did not have an impact on the adjusted income tax expense or adjusted effective tax rate |
(4) | Represents loss on early extinguishment of debt and interest expense. Interest expense included in this amount represents non-cash interest expense related to amounts reclassified from accumulated comprehensive income (loss) into interest expense in connection with restructured interest rate swaps. |
(5) | Adjusted income tax expense includes the tax impact of the non-GAAP adjustments and is calculated using our statutory tax rate in the jurisdiction in which the costs were incurred. |
SOURCE Restaurant Brands International Inc.
| Feb-24 | |
| Feb-23 | |
| Feb-23 | |
| Feb-19 | |
| Feb-18 | |
| Feb-18 | |
| Feb-17 | |
| Feb-17 | |
| Feb-13 | |
| Feb-13 | |
| Feb-13 | |
| Feb-13 | |
| Feb-13 | |
| Feb-13 |
Burger King parent RBI posts higher Q4 revenues but quarterly profit declines
QSR
Verdict Food Service
|
| Feb-13 |
Join thousands of traders who make more informed decisions with our premium features. Real-time quotes, advanced visualizations, backtesting, and much more.
Learn more about FINVIZ*Elite