Restaurant Brands International Reports Third Quarter 2015 Results

Similar documents
Burger King Worldwide Reports Third Quarter 2014 Results

Burger King Worldwide Reports Fourth Quarter and Full Year 2013 Results

1) Substantially all of these team members are employed by our franchisees. 2) ~100% of system-wide sales are franchise sales, which represent sales

1) Substantially all of these team members are employed by our franchisees. 2) 99% of system-wide sales are franchise sales, which represent sales at

Burlington Stores, Inc. Announces Operating Results for the Fourth Quarter and Fiscal Year Ended February 1, 2014

Tower International Reports Solid Third Quarter And Raises Full Year Outlook

COMPANY CONTACTS: Jay S. Hennick Founder & CEO. D. Scott Patterson President & COO (416)

N E W S R E L E A S E

news CTS CORPORATION Elkhart, Indiana

Third Quarter 2015 Financial Highlights:

Performance Food Group Company Reports First-Quarter Fiscal 2016 Earnings

TransUnion Reports Third Quarter 2014 Results

RE/MAX HOLDINGS REPORTS THIRD QUARTER 2013 RESULTS Increased Agent Count 4% Grew Revenue 5% and Adjusted EBITDA 13% Completed IPO in October 2013

Contact Christopher Mecray D Christopher.Mecray@axaltacs.com

AKAMAI REPORTS SECOND QUARTER 2015 FINANCIAL RESULTS

Tim Hortons Inc. announces 2014 third quarter results:

JOHN WILEY & SONS, INC. UNAUDITED SUMMARY OF OPERATIONS FOR THE FIRST QUARTER ENDED JULY 31, 2011 AND 2010 (in thousands, except per share amounts)

Burger King Worldwide, Inc. First Quarter 2013 Earnings Conference Call. April 26, 2013

Thomas A. Bessant, Jr. (817)

Delphi Reports Third Quarter 2015 Financial Results

CORNING INCORPORATED AND SUBSIDIARY COMPANIES CONSOLIDATED STATEMENTS OF INCOME (Unaudited; in millions, except per share amounts)

Telesat Reports Results for the Quarter and Year Ended December 31, 2014

Prologis Announces Fourth Quarter and Full Year 2013 Earnings Results

TripAdvisor Reports Fourth Quarter and Full Year 2013 Financial Results

Verifone Reports Results for the Second Quarter of Fiscal 2016

How To Profit From A Strong Dollar

FINANCIAL SUPPLEMENT December 31, 2015

Performance Food Group Company Reports Second-Quarter and First-Half Fiscal 2016 Results; Reaffirms Full-Year Fiscal 2016 Adjusted EBITDA Outlook

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Tower International Posts Third Quarter 2010 Adjusted EBITDA of $39.1 million

Intuit Reports Third-Quarter Results; Total Revenue Increases 13 Percent

GAAP quarterly net income of $1.9 billion or $0.80 per share including non-cash, non-operating

DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014

Alphabet Announces Fourth Quarter and Fiscal Year 2015 Results

Monster Worldwide Reports Third Quarter 2015 Results

Three Months Ended March 31, 2015 Revenues $ 15,420 $ 17,258 Increase in revenues year over year 19% 12%

Waste Management Announces Second Quarter Earnings

Sapiens results in the first quarter represent a solid start to achieving our financial targets for the full year.

FRANKLIN ELECTRIC REPORTS RECORD SECOND QUARTER 2013 SALES AND EARNINGS

INTERACTIVE DATA REPORTS FOURTH-QUARTER AND FULL- YEAR 2014 RESULTS

Thomas A. Bessant, Jr. (817)

Contact: Ken Bond Karen Tillman Oracle Investor Relations Oracle Corporate Communications

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Cytec Announces First Quarter 2010 Results. As-Adjusted EPS of $0.66, Significantly Above Prior Year As-Adjusted EPS of $0.06

Exhibit 1. General Motors Company and Subsidiaries Supplemental Material (Unaudited)

DATA GROUP LTD. ANNOUNCES SECOND QUARTER FINANCIAL RESULTS FOR 2015

EQUINIX, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP PRESENTATION (in thousands, except per share data) (unaudited)

How To Understand How Twitter Works

WEYCO REPORTS THIRD QUARTER SALES AND EARNINGS

Q1 Fiscal Year 2016 Earnings Conference Call

THE WALT DISNEY COMPANY REPORTS RECORD QUARTERLY EARNINGS FOR THE FIRST QUARTER OF FISCAL 2016

As of December 31, As of December 31, Assets Current assets:

Steve Schmitt Vice President, Investor Relations & Corporate Strategy

5N PLUS INC. Condensed Interim Consolidated Financial Statements (Unaudited) For the three month periods ended March 31, 2016 and 2015 (in thousands

FOR IMMEDIATE RELEASE

Western Energy Services Corp. Condensed Consolidated Financial Statements September 30, 2015 and 2014 (Unaudited)

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Microsoft Cloud and Hardware Results Drives Fourth Quarter Performance

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

Capmark Financial Group Inc. Announces Stand Alone Third Quarter 2014 Earnings Results for its Wholly Owned Subsidiary, Bluestem Brands, Inc.

SYMANTEC REPORTS FIRST QUARTER FISCAL YEAR 2016 RESULTS

First quarter ended March 31, 2013 Sales at $422 million and adjusted earnings at $7 million

China Cord Blood Corporation Reports Financial Results for the Fourth Quarter and Full Year Fiscal 2010

THE WALT DISNEY COMPANY REPORTS THIRD QUARTER AND NINE MONTHS EARNINGS FOR FISCAL 2015

NORWEGIAN CRUISE LINE HOLDINGS LTD. CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands, except share and per share data)

REPUBLIC SERVICES, INC. REPORTS THIRD QUARTER RESULTS

General Cable Corporation (Exact name of registrant as specified in its charter)

AGILYSYS FISCAL 2016 SECOND QUARTER REVENUE INCREASES 13% TO $29.6 MILLION INCLUSIVE OF 35% YEAR OVER YEAR INCREASE IN SUBSCRIPTION REVENUE

TD Bank Group Provides Supplementary Disclosures Related to Fiscal 2011 IFRS Results and Segment Change

SunGard Announces Fourth Quarter 2014 Results

How To Profit From Western Union

Salesforce Announces Fiscal 2016 First Quarter Results Becomes First Enterprise Cloud Computing Company to Reach $6 Billion Revenue Run Rate

CORNING INCORPORATED AND SUBSIDIARY COMPANIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited; in millions, except per share amounts)

CHINA DISTANCE EDUCATION HOLDINGS LIMITED ANNOUNCES FISCAL THIRD QUARTER 2008 RESULTS

YAHOO INC FORM 10-Q. (Quarterly Report) Filed 08/07/15 for the Period Ending 06/30/15

Half Year 2015 Results

Zayo Group Holdings, Inc. Reports Financial Results for the Third Fiscal Quarter Ended March 31, 2016

Major Drilling Reports First Quarter Results and Declares Dividend

Consolidated Balance Sheets

Holloway Lodging Corporation. Interim Consolidated Condensed Financial Statements (Unaudited) June 30, 2015 (in thousands of Canadian dollars)

Contact Chris Grandis FINAL Media Relations Director Moved on Business Wire Corporate February 8,

Microsoft Cloud Strength Highlights Second Quarter Results

EARNINGS RELEASE FOR THE QUARTER ENDED SEPTEMBER 30, 2015

MEDTRONIC, INC. WORLD WIDE REVENUE (Unaudited)

Salesforce delivered the following results for its fiscal fourth quarter and full fiscal year 2015:

GGP REPORTS FULL YEAR 2015 RESULTS AND DECLARES FIRST QUARTER DIVIDEND

GAP INC. REPORTS THIRD QUARTER RESULTS

COTT ANNOUNCES FIRST QUARTER 2012 RESULTS AND SHARE REPURCHASE PROGRAM FOR UP TO $35 MILLION IN COMMON SHARES

SanDisk Corporation Preliminary Condensed Consolidated Statements of Operations (in thousands, except per share amounts, unaudited)

BlackBerry Reports 2015 Fiscal First Quarter GAAP Profitability

DST SYSTEMS, INC. ANNOUNCES THIRD QUARTER 2015 FINANCIAL RESULTS

4Q15 Earnings February 2016

United Rentals Announces Fourth Quarter and Full Year 2015 Results and Provides 2016 Outlook

James L. Dunn, Jr. Senior Vice President and Chief Financial Officer (602)

On a comparable calendar basis, same-restaurant sales increased 2.6% for the quarter (13-weeks ended May 29, 2016 vs. 13-weeks ended May 31, 2015)

EQUITY OFFICE ANNOUNCES FIRST QUARTER 2004 RESULTS

Entercom Communications Corp. Reports First Quarter Results and Announces $0.075 Quarterly Dividend

Carbonite Reports Record Revenue for Second Quarter of 2014

DHI GROUP, INC. FORM 8-K. (Current report filing) Filed 01/29/15 for the Period Ending 01/29/15

Smart & Final Stores, Inc. Reports First Quarter 2016 Financial Results

Transcription:

Restaurant Brands International Reports Third Quarter 2015 Results Oakville, Ontario October 27, 2015 Restaurant Brands International Inc. (TSX/NYSE: QSR, TSX: QSP) today reported financial results for the third quarter ended September 30, 2015. Daniel Schwartz, Chief Executive Officer of Restaurant Brands International ( RBI ) commented, We continued to build on momentum from the first half of the year, achieving favorable comparable sales growth and net restaurant growth at both of our iconic brands, TIM HORTONS and BURGER KING. We also announced the first development deal at TIM HORTONS since the creation of RBI, and our Master Franchise Joint Venture, Burger King France, announced the proposed acquisition of Quick Group. We are excited about the path for TIM HORTONS and BURGER KING global expansion going forward. We have made good progress year-to-date and are unwavering in our commitment to delivering a great guest experience while driving franchisee profitability. Third Quarter 2015 Highlights: Tim Hortons ( TH ) comparable sales increased 5.3% and Burger King ( BK ) comparable sales increased 6.2% in constant currency TH delivered net restaurant growth ( NRG ) of 69 and BK delivered NRG of 141 System-wide sales grew 8.2% at TH and 11.2% at BK in constant currency RBI Adjusted EBITDA was up 22.8% on an organic basis to $441 million versus the prior year pro forma amount RBI Adjusted Diluted EPS was $0.34 per share RBI declared a dividend of $0.13 per common share and partnership exchangeable unit of RBI LP for the fourth quarter of 2015 Consolidated Operational Highlights Comparable Sales Growth (1) 2015 2014 TH (2) 5.3% 3.8% BK 6.2% 2.4% System Net Restaurant Growth (NRG) TH (2) 69 44 BK 141 152 System-wide Sales Growth (1) TH (2) 8.2% 7.5% BK 11.2% 7.7% System-wide Sales (3) (in US$ millions) Three Months Ended September 30, (unaudited) TH (2) $ 1,600.0 $ 1,741.3 BK $ 4,520.6 $ 4,448.3 (1) Comparable sales growth and system-wide sales growth are calculated on a constant currency basis and include sales at franchise restaurants and companyowned restaurants. (2) TH 2014 third quarter figures are shown for informational purposes only. (3) System-wide sales are driven by sales at franchised restaurants, as approximately 100% of current restaurants are franchised. We do not record franchise sales as revenue; however, our franchise revenues include royalties based on a percentage of franchise sales. 1

Consolidated Financial Highlights Three Months Ended September 30, (in US$ millions, except per share data) 2015 2014 2014 PF (6) (unaudited) RBI Total Revenues $ 1,019.7 $ 278.9 $ 1,113.0 RBI Net Income (Loss) Attributable to Common Shareholders $ 49.6 $ (23.5) $ 46.1 RBI Diluted Earnings (Loss) per Share Attributable to Common Shareholders $ 0.24 $ (0.07) $ 0.23 TH Adjusted EBITDA (4) $ 244.0 n/a $ 219.9 BK Adjusted EBITDA (4) $ 196.7 $ 194.4 $ 194.4 RBI Adjusted EBITDA (5) $ 440.7 $ 194.4 $ 414.3 RBI Adjusted Net Income (Loss) Attributable to Common Shareholders (5) $ 162.7 $ 99.7 $ 128.3 RBI Adjusted Diluted Earnings (Loss) per Share Attributable to Common Shareholders (5) $ 0.34 $ 0.28 $ 0.27 (4) TH Adjusted EBITDA and BK Adjusted EBITDA are our measures of segment profitability. (5) RBI Adjusted EBITDA, RBI Adjusted Net Income (Loss), and RBI Adjusted Diluted Earnings (Loss) per Share are non-gaap financial measures. Please refer to Non- GAAP Financial Measures for further detail. (6) Please refer to RBI s Form 8-K filed on April 27, 2015 with pro forma financial information for RBI, TH and BK. Adjusted EBITDA growth of 22.8%, excluding the impact of FX movements, was driven by our commitment to profitable and consistent growth for both brands in the third quarter. At TH, trailing twelve month NRG of 255 in conjunction with comparable sales growth of 5.3% resulted in constant currency TH system-wide sales growth of 8.2%. The launch of premium breakfast and lunch wraps and continued strength in beverages contributed to TH outperformance. BK achieved trailing twelve month NRG of 709 and third quarter comparable sales growth of 6.2%, resulting in BK system-wide sales growth of 11.2% in constant currency. BK comparable sales growth was in part driven by successful product introductions, including Fiery Chicken Fries and the Extra Long Jalapeño Cheeseburger. 2

TH Segment Results (2) Three Months Ended September 30, (in US$ millions, except per share data) 2015 2014 2014 PF (6) (unaudited) Comparable Sales Growth (1) 5.3% 3.8% 3.8% System-wide Sales Growth (1) 8.2% 7.5% 7.5% System-wide Sales (3) $ 1,600.0 $ 1,741.3 $ 1,741.3 System Net Restaurant Growth (NRG) 69 44 44 System Restaurant Count at Period End 4,845 4,590 4,590 Sales $ 522.1 n/a $ 583.1 Franchise and Property Revenues $ 215.6 n/a $ 251.0 TH Total Revenues $ 737.7 n/a $ 834.1 Cost of Sales $ 426.7 n/a $ 497.3 Franchise & Property Expenses $ 79.2 n/a $ 109.9 Segment SG&A (7) $ 18.5 n/a $ 43.1 Segment depreciation and amortization (8) $ 27.3 n/a $ 32.7 TH Adjusted EBITDA (4) (9) $ 244.0 n/a $ 219.9 (7) Segment selling, general and administrative expenses consists of segment selling expenses and segment management general and administrative expenses. (8) Segment depreciation and amortization consists of depreciation and amortization included in cost of sales and franchise and property expenses. (9) TH Adjusted EBITDA for the three months ended September 30, 2015 excludes $(0.3) million of acquisition accounting impact on cost of sales and includes $3.7 million of cash distributions received from equity method investments. TH pro forma Adjusted EBITDA for the three months ended September 30, 2014 includes $3.1 million of cash distributions received from equity method investments. Third quarter TH system-wide sales growth of 8.2% was driven by comparable sales growth and NRG for the trailing twelve month period. We achieved consolidated TH comparable sales growth of 5.3%, with TH Canada and TH US comparable sales growth of 5.4% and 4.3%, respectively. Led by development in Canada, we recorded TH net restaurant growth of 69 during the third quarter. TH increased its restaurant base by 255 restaurants, or 5.6%, for the trailing twelve month period to end the quarter with 4,845 restaurants. TH Total Revenues of $737.7 million declined 11.6% versus the prior year pro forma amount primarily as a result of FX headwinds. Excluding the impact of FX movements and compared to prior year pro forma results, TH Total Revenues increased 6.3% while TH Adjusted EBITDA grew 33.5% to $244.0 million. 3

BK Segment Results Three Months Ended September 30, (in US$ millions, except per share data) 2015 2014 (unaudited) Comparable Sales Growth (1) 6.2% 2.4% System-wide Sales Growth (1) 11.2% 7.7% System-wide Sales (3) $ 4,520.6 $ 4,448.3 System Net Restaurant Growth (NRG) 141 152 System Restaurant Count at Period End 14,669 13,960 Sales $ 23.8 $ 18.9 Franchise and Property Revenues $ 258.2 $ 260.0 BK Total Revenues $ 282.0 $ 278.9 Cost of Sales $ 19.9 $ 16.5 Franchise & Property Expenses $ 35.2 $ 41.4 Segment SG&A (7) $ 42.0 $ 39.6 Segment depreciation and amortization (8) $ 11.8 $ 13.0 BK Adjusted EBITDA (4) $ 196.7 $ 194.4 We continued to achieve positive comparable sales growth and net restaurant growth at BK with year-over-year system-wide sales growth of 11.2% in constant currency. BK achieved comparable sales growth of 6.2% with continued positive comparable sales growth in the U.S. and Canada ( US&C ), Europe, the Middle East, and Africa ( EMEA ), Latin America and the Caribbean ( LAC ), and Asia Pacific ( APAC ). Most notably, US&C reported comparable sales growth of 5.2% despite lapping the successful 2014 Chicken Fries launch. BK top-line growth was also driven by the addition of 709 net new restaurants for the trailing twelve month period. With 141 net new restaurants added in the third quarter, BK ended the period with 14,669 restaurants. BK experienced a 6.9% FX headwind on revenues for the third quarter. Excluding the impact of FX movements, BK Total Revenues grew by 8.6% to $282.0 million versus prior year third quarter results. BK Adjusted EBITDA of $196.7 million increased 10.7% on an organic basis, compared to the third quarter in the prior year. Cash and Liquidity As of September 30, 2015, total debt was $9.0 billion, net debt was $8.0 billion and total cash balance was $1.0 billion. On October 27, 2015, our Board of Directors declared a dividend of $0.13 per common share and Class B exchangeable partnership unit of Restaurant Brands International Limited Partnership for the fourth quarter of 2015. The dividend will be payable on January 5, 2016 to shareholders and unitholders of record at the close of business on November 25, 2015. Commencing on December 12, 2015, the anniversary date of the Tim Hortons transaction, unitholders may require the Partnership to exchange all or any portion of their Class B exchangeable partnership units for RBI common shares on a one for one basis, subject to RBI s right as general partner of the Partnership, in its sole discretion, to deliver a cash payment in lieu of RBI common shares. For more information on how to exercise this exchange right, please visit RBI s investor relations page at http://investor.rbi.com. 4

Investor Conference Call We will host an investor conference call and webcast at 8:30 a.m. Eastern Time on Tuesday, October 27, 2015, to review financial results for the third quarter ended September 30, 2015. The earnings call will be broadcast live via our investor relations website at http://investor.rbi.com and a replay will be available for 30 days following the release. The dial-in number is (877) 317-6711 for US callers, (866) 450-4696 for Canadian callers and (412) 317-5475 for callers from other countries. Contacts Investors Andrea John, Investor Relations (905) 339-4940; investor@rbi.com Media Patrick McGrade, Communications and Corporate Affairs (905) 339-5815; media@rbi.com About Restaurant Brands International Restaurant Brands International Inc. is one of the world's largest quick service restaurant companies with over $23 billion in system-wide sales and over 19,000 restaurants in approximately 100 countries and US territories. RBI owns two of the world's most prominent and iconic quick service restaurant brands TIM HORTONS and BURGER KING. These independently operated brands have been serving their respective guests, franchisees and communities for over 50 years. To learn more about RBI, please visit the company's website at www.rbi.com. 5

Forward-Looking Statements This press release contains 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 RBI s current expectations and belief that it can deliver a great guest experience while driving franchisee profitability and its belief that it has made good progress year-to-date. 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: risks related to RBI s ability to successfully implement its domestic and international growth strategy; and risks related to RBI s ability to compete domestically and internationally in an intensely competitive industry. Other than as required under US 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. Pro Forma (PF) Financial Information This press release contains pro forma financial information of Restaurant Brand International Inc. ( RBI ), Tim Hortons ( TH ) and Burger King Worldwide ( BKW ). As discussed in our Form 8-K filed on April 27, 2015 with the Securities and Exchange Commission ( SEC ) and Canadian securities regulatory authorities (the Pro Forma Form 8-K ), the historical results of operations have been adjusted to give pro forma effect to those events that are directly attributable to (i) the BKW merger with TH (the Merger ), (ii) our entry into a new $6,750.0 million term loan facility, (iii) our issuance of $2,250.0 million aggregate principal amount of second lien secured notes, (iv) our issuance of $3.0 billion of 9% cumulative compounding perpetual voting preferred shares and the warrant to purchase our common shares to a subsidiary of Berkshire Hathaway, Inc., (v) the repayment of $2,923.4 million of existing BKW indebtedness and (vi) extinguishment of approximately $1.0 billion of TH legacy notes (as detailed in the Pro Forma Form 8-K, collectively, the Transactions ), as if the Transactions occurred on the first day of fiscal 2014. The pro forma statements of operations include the impact of preliminary acquisition accounting adjustments resulting from preliminary fair value estimates due to the application of acquisition accounting to the Merger. During the three months ended September 30, 2015, we adjusted our preliminary estimate of the fair value of net assets acquired. The update consisted primarily of revisions to pro forma depreciation and amortization. The update resulted in no impact to the Pro Forma Adjusted EBITDA and an increase of $0.01 per quarter of Pro Forma Adjusted Diluted EPS contained in the Pro Forma Form 8-K. These fair value estimates are subject to change over a one-year measurement period. Measurement period adjustments that are determined to be material will be applied retrospectively. For more information regarding the pro forma financial information, please refer to our Pro Forma Form 8-K. 6

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES Condensed Consolidated Statements of Operations (In millions of U.S. dollars, except per share data) Three Months Ended September 30, 2015 2014 2014 PF Revenues: Sales $ 545.9 $ 18.9 $ 602.0 Franchise and property revenues 473.8 260.0 511.0 Total revenues 1,019.7 278.9 1,113.0 Cost of sales 446.6 16.5 513.8 Franchise and property expenses 114.4 41.4 151.3 Selling, general and administrative expenses 104.3 78.3 93.1 (Income) loss from equity method investments 1.0 (4.1) (7.8) Other operating expenses (income), net 9.4 145.9 (0.8) Total operating costs and expenses 675.7 278.0 749.6 Income from operations 344.0 0.9 363.4 Interest expense, net 116.0 51.3 126.6 (Gain) loss on early extinguishment of debt 0.4 - - Income (loss) before income taxes 227.6 (50.4) 236.8 Income tax expense (benefit) 44.7 (26.9) 69.1 Net income (loss) 182.9 (23.5) 167.7 Net income attributable to noncontrolling interests 65.8-54.1 Preferred share dividends 67.5-67.5 Net income (loss) attributable to common shareholders $ 49.6 $ (23.5) $ 46.1 Earnings (loss) per common share: Basic $ 0.25 $ (0.07) $ 0.23 Diluted $ 0.24 $ (0.07) $ 0.23 Weighted average shares outstanding Basic 202.4 352.0 202.1 Diluted 476.5 352.0 476.1 Cash dividends declared per common share $ 0.12 $ 0.08 Memo: Basic earnings (loss) per common share is determined by dividing net income (loss) attributable to common shareholders by the weighted average number of common shares outstanding during the period. For the three months ended September 30, 2015, diluted EPS of $0.24 per share assumes $114.5 million net income (loss) available to common shareholders and noncontrolling interests related to the Class B exchangeable limited partnership units of RBI LP ("Partnership exchangeable units") and assumes conversion of Partnership exchangeable units to RBI common shares. The diluted earnings (loss) per share calculation assumes conversion of 100% of the Partnership exchangeable units under the if converted method. 7

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES Condensed Consolidated Statements of Operations (In millions of U.S. dollars, except per share data) Nine Months Ended September 30, 2015 2014 2014 PF Revenues: Sales $ 1,613.2 $ 55.7 $ 1,692.3 Franchise and property revenues 1,382.0 725.3 1,415.3 Total revenues 2,995.2 781.0 3,107.6 Cost of sales 1,354.6 47.7 1,451.3 Franchise and property expenses 365.2 114.5 410.1 Selling, general and administrative expenses 317.3 173.5 274.9 (Income) loss from equity method investments 5.7 5.8 (4.5) Other operating expenses (income), net 82.2 155.8 13.0 Total operating costs and expenses 2,125.0 497.3 2,144.8 Income from operations 870.2 283.7 962.8 Interest expense, net 362.3 151.9 378.3 (Gain) loss on early extinguishment of debt 40.0 - - Income (loss) before income taxes 467.9 131.8 584.5 Income tax expense 140.7 19.8 172.1 Net income 327.2 112.0 412.4 Net income (loss) attributable to noncontrolling interests 71.3 - (199.4) Preferred share dividends 203.7-202.5 Accretion of preferred shares to redemption value - - 546.4 Net income (loss) attributable to common shareholders $ 52.2 $ 112.0 $ (137.1) Earnings (loss) per common share: Basic $ 0.26 $ 0.32 $ (0.68) Diluted $ 0.25 $ 0.31 $ (0.68) Weighted average shares outstanding Basic 202.3 351.9 202.1 Diluted 476.4 359.2 476.1 Cash dividends declared per common share $ 0.31 $ 0.22 Memo: Basic earnings (loss) per common share is determined by dividing net income (loss) attributable to common shareholders by the weighted average number of common shares outstanding during the period. For the nine months ended September 30, 2015, diluted EPS of $0.25 per share assumes $120.6 million net income (loss) available to common shareholders and noncontrolling interests related to the Partnership exchangeable units and assumes conversion of Partnership exchangeable units to RBI common shares. The diluted earnings (loss) per share calculation assumes conversion of 100% of the Partnership exchangeable units under the if converted method. 8

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES Condensed Consolidated Balance Sheets (In millions of U.S. dollars, except share data) As of September 30, 2015 December 31, 2014 ASSETS Current assets: Cash and cash equivalents $ 975.5 $ 1,803.2 Restricted cash and cash equivalents - 84.5 Trade and notes receivable, net of allowance of $11.7 million and $20.1 million, respectively 371.5 441.2 Inventories and other current assets, net 154.7 172.3 Advertising fund restricted assets 58.6 53.0 Deferred income taxes, net 81.3 86.6 Total current assets 1,641.6 2,640.8 Property and equipment, net of accumulated depreciation of $314.5 million and $225.1 million, respectively 2,212.0 2,437.1 Intangible assets, net 9,408.9 10,445.1 Goodwill 4,617.3 5,230.1 Net investment in property leased to franchisees 123.4 140.5 Other assets, net 1,031.5 444.4 Total assets $ 19,034.7 $ 21,338.0 LIABILITIES, REDEEMABLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts and drafts payable $ 337.5 $ 223.0 Accrued advertising 47.4 25.9 Other accrued liabilities 608.6 335.6 Gift card liability 112.6 187.0 Advertising fund liabilities 53.1 45.5 Current portion of long term debt and capital leases 56.5 1,128.8 Total current liabilities 1,215.7 1,945.8 Term debt, net of current portion 8,471.7 8,826.5 Capital leases, net of current portion 207.9 243.7 Other liabilities, net 848.4 707.8 Deferred income taxes, net 1,689.2 1,982.8 Total liabilities 12,432.9 13,706.6 Redeemable preferred shares; $43.775848 par value; 68,530,939 shares authorized, issued and outstanding at September 30, 2015 and December 31, 2014 3,297.0 3,297.0 Shareholders' Equity: Common shares; no par value; unlimited shares authorized; 202,411,121 shares issued and outstanding at September 30, 2015; 202,052,741 shares issued and outstanding at December 31, 2014 1,794.6 1,755.0 Retained earnings 220.5 231.0 Accumulated other comprehensive income (loss) (561.1) (108.6) Total Restaurant Brands International Inc. shareholders' equity 1,454.0 1,877.4 Noncontrolling interests 1,850.8 2,457.0 Total shareholders' equity 3,304.8 4,334.4 Total liabilities, redeemable preferred shares and shareholders' equity $ 19,034.7 $ 21,338.0 9

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (In millions of U.S. dollars) Nine Months Ended September 30, 2015 2014 Cash flows from operating activities: Net income (loss) $ 327.2 $ 112.0 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization 137.8 48.7 (Gain) loss on early extinguishment of debt 40.0 - Amortization of deferred financing costs and debt issuance discount 25.0 45.7 (Income) loss from equity method investments 5.7 5.8 Loss (gain) on remeasurement of foreign denominated transactions 31.1 (22.0) Amortization of defined benefit pension and postretirement items - (2.4) Net losses (gains) on derivatives 50.1 154.5 Net losses (gains) on refranchisings and dispositions of assets (5.8) 11.8 Bad debt expense (recoveries), net 0.9 0.9 Share-based compensation expense 36.9 9.5 Acquisition accounting impact on cost of sales 0.5 - Deferred income taxes (114.8) (59.1) Changes in current assets and liabilities, excluding acquisitions and dispositions: Reclassification of restricted cash to cash and cash equivalents 79.2 - Trade and notes receivable 35.4 10.0 Inventories and other current assets (5.1) 10.8 Accounts and drafts payable 138.8 1.8 Accrued advertising 29.8 (22.2) Other accrued liabilities 172.2 88.0 Other long-term assets and liabilities (34.5) (18.2) Net cash provided by operating activities 950.4 375.6 Cash flows from investing activities: Payments for property and equipment (82.9) (10.7) Proceeds (payments) from refranchisings, disposition of assets and restaurant closures 16.9 (6.6) Net payments for acquired and disposed franchisee operations, net of cash acquired - (3.9) Return of investment on direct financing leases 12.1 11.6 Settlement of derivatives, net 11.8 - Other investing activities, net 2.1 (0.2) Net cash provided by (used for) investing activities (40.0) (9.8) Cash flows from financing activities: Proceeds from Senior Notes 1,250.0 - Repayments of term debt, Tim Hortons Notes and capital leases (2,610.6) (57.3) Payment of financing costs (81.3) - Dividends paid on common shares and preferred shares (238.8) (77.4) Proceeds from stock option exercises 1.6 0.1 Proceeds from issuance of shares 2.1 - Excess tax benefits from share-based compensation - 0.2 Other financing activities (3.9) - Net cash provided by (used for) financing activities (1,680.9) (134.4) Effect of exchange rates on cash and cash equivalents (57.2) (4.6) Increase (decrease) in cash and cash equivalents (827.7) 226.8 Cash and cash equivalents at beginning of period 1,803.2 786.9 Cash and cash equivalents at end of period $ 975.5 $ 1,013.7 Supplemental cashflow disclosures: Interest paid $ 285.8 $ 82.4 Income taxes paid $ 91.8 $ 28.5 Non-cash investing and financing activities: Acquisition of property with capital lease obligations $ 10.4 $ - 10

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES Key Business Metrics We evaluate our restaurants and assess our business based on the following operating metrics. System-wide sales growth refers to the change in sales at all company-owned and franchise restaurants in one period from the same period in the prior year. Comparable sales growth refers to the change in restaurant sales in one period from the same prior year period for restaurants that have been open for thirteen months or longer. Company-owned restaurants refranchised during a quarterly period are included with franchise restaurants for the purpose of calculating comparable sales growth for the quarter. Comparable sales and sales growth are measured on a constant currency basis, which means that results exclude the effect of foreign currency translation and are calculated by translating prior year results at current year monthly average exchange rates. We analyze key operating metrics on a constant currency basis as this helps identify underlying business trends, without distortion from the effects of currency movements ( FX Impact ). System-wide sales represent sales at all Company restaurants and franchise restaurants. We do not record franchise sales as revenues; however, our franchise revenues include royalties based on a percentage of franchise sales. 11

Consolidated RBI Three Months Ended September 30, Key Business Metrics 2015 2014 System-wide sales growth TH 8.2% 7.5% BK 11.2% 7.7% System-wide sales (in US$ millions) TH $ 1,600.0 $ 1,741.3 BK $ 4,520.6 $ 4,448.3 Comparable sales growth TH 5.3% 3.8% BK 6.2% 2.4% System Net Restaurant Growth (NRG) TH 69 44 BK 141 152 Restaurant counts at period end TH 4,845 4,590 BK 14,669 13,960 Key Business Metrics by Brand Market Three Months Ended September 30, Key Business Metrics 2015 2014 System-wide Sales Growth TH - Canada 8.1 % 6.9 % TH - US 8.5 % 12.8 % BK - US&C 5.6 % 3.1 % BK - EMEA 16.5 % 11.3 % BK - LAC 20.3 % 8.7 % BK - APAC 17.7 % 16.1 % Comparable Sales Growth TH - Canada 5.4 % 3.5 % TH - US 4.3 % 6.8 % BK - US&C 5.2 % 3.6 % BK - EMEA 7.3 % 1.3 % BK - LAC 11.4 % (3.0)% BK - APAC 5.3 % 4.1 % System NRG TH - Canada 60 35 TH - US 3 3 BK - US&C (20) (3) BK - EMEA 76 75 BK - LAC 25 29 BK - APAC 60 51 12

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES Supplemental Disclosure Selling, general and administrative expenses Three Months Ended September 30, Nine Months Ended September 30, (in US$ millions) 2015 2014 2015 2014 Selling expenses $ 3.0 $ 0.6 $ 11.3 $ 0.9 Management general and administrative expenses 57.5 39.0 176.1 119.6 Share-based compensation and non-cash incentive compensation expense (a) 15.5 4.5 37.5 12.2 Depreciation and amortization 4.0 3.5 12.7 10.1 Tim Hortons transaction and restructuring costs 24.3 30.7 79.7 30.7 Total general and administrative expenses 101.3 77.7 306.0 172.6 Selling, general and administrative expenses $ 104.3 $ 78.3 $ 317.3 $ 173.5 (a) During the three and nine months ended September 30, 2015, the increase in share-based compensation and non-cash incentive compensation expense was primarily due to incremental expense of $3.8 million and $12.7 million related to the remeasurement of liability-classified stock options to fair value for the three and nine months ended September 30, 2015, respectively, incremental expense of $4.6 million related to a stock option modification during the three and nine months ended September 30, 2015, and additional stock options granted during 2015 and 2014. Other Operating Expenses (Income), net Three Months Ended September 30, Nine Months Ended September 30, (in US$ millions) 2015 2014 2015 2014 Net losses (gains) on disposal of assets, restaurant closures and refranchisings (a) $ 0.5 $ 8.4 $ (6.6) $ 16.3 Litigation settlements and reserves, net 0.1 1.6 1.8 3.8 Net losses (gains) on derivatives (b) (1.5) 147.9 37.3 147.9 Net losses (gains) on foreign exchange (c) 10.9 (18.9) 45.1 (21.4) Other, net (0.6) 6.9 4.6 9.2 Other operating expenses (income), net $ 9.4 $ 145.9 $ 82.2 $ 155.8 (a) Net losses (gains) on disposal of assets, restaurant closures and refranchisings for the nine months ended September 30, 2015 primarily reflects gains in connection with refranchisings in our TH business and gains related to a lease termination as well as the writeoff of unfavorable lease balances related to this lease termination in our BK business. (b) Net losses (gains) on derivatives for the nine months ended September 30, 2015 primarily reflects the reclassification of losses on cash flow hedges from accumulated other comprehensive income (loss) to earnings as a result of de-designation and settlement of certain interest rate swaps. (c) Net losses (gains) on foreign exchange is primarily related to revaluation of foreign denominated assets and liabilities. 13

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES Non-GAAP Financial Measures Below, we define the non-gaap financial measures, provide a reconciliation of each non-gaap financial measure to the most directly comparable financial measure calculated in accordance with GAAP, and discuss the reasons that we believe this information is useful to management and may be useful to investors. These measures may differ from similarly captioned measures of other companies in our industry. Non-GAAP Measures: To supplement its condensed consolidated financial statements presented on a U.S. Generally Accepted Accounting Principles ( GAAP ) basis, RBI reports the following non-gaap financial measures: EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, Organic revenue growth and Organic Adjusted EBITDA growth. EBITDA is defined as earnings (net income or loss) before interest, (gain) loss on early extinguishment of debt, taxes, and depreciation and amortization and is used by management to measure operating performance of the business. Adjusted EBITDA is defined as EBITDA excluding the impact of share-based compensation and non-cash incentive compensation expense, (income) loss from equity method investments, net of cash distributions received from equity method investments, other operating (income) expenses, net, and all other specifically identified costs associated with non-recurring projects, including acquisition accounting impact on cost of sales and Tim Hortons transaction and restructuring costs. Adjusted EBITDA is used by management to measure operating performance of the business, excluding specifically identified items that management believes do not directly reflect our core operations, and represents our measure of segment income. Adjusted Net Income is defined as net income excluding the impact of those same items excluded from Adjusted EBITDA and also excluding franchise agreement amortization, amortization of deferred financing costs and original issue discount, interest expense and loss (gain) on extinguished debt. Adjusted Diluted EPS is calculated by dividing Adjusted Net Income by the number of diluted shares of RBI during the reporting period. Adjusted Net Income and Adjusted Diluted EPS are used by management to evaluate the core operating performance of the business. Revenue growth and Adjusted EBTIDA growth, on an organic basis, are non-gaap measures that exclude FX Impact. Management believes that organic growth is an important metric for measuring the core operating performance of the business as it excludes the impact of foreign currency exchange rates. We calculate the FX impact by translating current year results at prior year monthly average exchange rates. 14

RESTAURANT BRANDS INTERNATIONAL INC. AND SUBSIDIARIES Organic Growth in Revenue and Adjusted EBITDA Three Months Ended September 30, 2015 FX Actual Q3 '15 vs. Q3 '14 Impact Organic Growth (in US$ millions) Q3 '15 Q3 '14 $ % $ $ % Calculation: A B C B-C=D D/A Revenue TH $ 737.7 $ 834.1 {a} $ (96.4) (11.6)% $ (148.8) $ 52.4 6.3 % BK $ 282.0 $ 278.9 $ 3.1 1.1 % $ (20.9) $ 24.0 8.6 % RBI $ 1,019.7 $ 1,113.0 {a} $ (93.3) (8.4)% $ (169.7) $ 76.4 6.9 % Adjusted EBITDA TH $ 244.0 $ 219.9 {a} $ 24.1 11.0 % $ (49.5) $ 73.6 33.5 % BK $ 196.7 $ 194.4 $ 2.3 1.2 % $ (18.5) $ 20.8 10.7 % RBI $ 440.7 $ 414.3 {a} $ 26.4 6.4 % $ (68.0) $ 94.4 22.8 % {a} 2014 TH Pro Forma 15

RESTAURANT BRANDS INTERNATIONAL, INC. AND SUBSIDIARIES Non-GAAP Financial Measures Reconciliation of EBITDA and Adjusted EBITDA to Net Income (Loss) (in US$ millions) Three Months Ended September 30, 2015 2014 2014 PF Segment Income: TH $ 244.0 $ - $ 219.9 BK 196.7 194.4 194.4 Adjusted EBITDA 440.7 194.4 414.3 Share-based compensation and non-cash incentive compensation expense (2) 15.5 4.5 7.3 Acquisition accounting impact on cost of sales (0.3) - - TH transaction and restructuring costs (3) 24.3 30.7 - Impact of equity method investments (4) 4.7 (4.1) (4.7) Other operating expenses (income), net 9.4 145.9 (0.8) EBITDA 387.1 17.4 412.5 Depreciation and amortization 43.1 16.5 49.1 Income from operations 344.0 0.9 363.4 Interest expense, net 116.0 51.3 126.6 (Gain) loss on early extinguishment of debt 0.4 - - Income tax expense (benefit) 44.7 (26.9) 69.1 Net income (loss) $ 182.9 $ (23.5) $ 167.7 16

RESTAURANT BRANDS INTERNATIONAL, INC. AND SUBSIDIARIES Non-GAAP Financial Measures Reconciliation of EBITDA and Adjusted EBITDA to Net Income (Loss) (in US$ millions) Nine Months Ended September 30, 2015 2014 2014 PF Segment Income: TH $ 663.3 $ - $ 607.6 BK 560.3 536.9 536.9 Adjusted EBITDA 1,223.6 536.9 1,144.5 Share-based compensation and non-cash incentive compensation expense (2) 37.5 12.2 19.8 Acquisition accounting impact on cost of sales 0.5 - - TH transaction and restructuring costs (3) 79.7 30.7 - Impact of equity method investments (4) 15.7 5.8 5.6 Other operating expenses (income), net 82.2 155.8 13.0 EBITDA 1,008.0 332.4 1,106.1 Depreciation and amortization 137.8 48.7 143.3 Income from operations 870.2 283.7 962.8 Interest expense, net 362.3 151.9 378.3 (Gain) loss on early extinguishment of debt 40.0 - - Income tax expense 140.7 19.8 172.1 Net income (loss) $ 327.2 $ 112.0 $ 412.4 17

RESTAURANT BRANDS INTERNATIONAL, INC. AND SUBSIDIARIES Non-GAAP Financial Measures Reconciliation of Net Income (Loss) to Adjusted Net Income Attributable to Common Shareholders and Adjusted Diluted EPS (in US$ millions, except per share data) Three Months Ended September 30, 2015 2014 2014 PF Net income (loss) $ 182.9 $ (23.5) $ 167.7 Income tax expense (benefit) 44.7 (26.9) 69.1 Income (loss) before income taxes 227.6 (50.4) 236.8 Adjustments: Franchise agreement amortization 6.8 5.3 7.5 Amortization of deferred financing costs and original issue discount 9.7 2.6 8.2 Interest expense and loss on extinguished debt (1) 3.6 - - Share-based compensation and non-cash incentive compensation expense (2) 15.5 4.5 7.3 Acquisition accounting impact on cost of sales (0.3) - - TH transaction and restructuring costs (3) 24.3 30.7 - Impact of equity method investments (4) 4.7 (4.1) (4.7) Other operating expenses (income), net 9.4 145.9 (0.8) Total adjustments 73.7 184.9 17.5 Adjusted income before income taxes 301.3 134.5 254.3 Adjusted income tax expense (5) 71.1 34.8 58.5 Adjusted net income 230.2 99.7 195.8 Preferred share dividends 67.5-67.5 Adjusted net income attributable to common shareholders $ 162.7 $ 99.7 $ 128.3 Adjusted diluted earnings per share $ 0.34 $ 0.28 $ 0.27 Diluted average shares outstanding 476.5 352.0 476.1 18

RESTAURANT BRANDS INTERNATIONAL, INC. AND SUBSIDIARIES Non-GAAP Financial Measures Reconciliation of Net Income (Loss) to Adjusted Net Income Attributable to Common Shareholders and Adjusted Diluted EPS (in US$ millions, except per share data) Nine Months Ended September 30, 2015 2014 2014 PF Net income (loss) $ 327.2 $ 112.0 $ 412.4 Income tax expense 140.7 19.8 172.1 Income (loss) before income taxes 467.9 131.8 584.5 Adjustments: Franchise agreement amortization 20.5 15.9 22.1 Amortization of deferred financing costs and original issue discount 25.0 7.8 24.6 Interest expense and loss on extinguished debt (1) 50.0 - - Share-based compensation and non-cash incentive compensation expense (2) 37.5 12.2 19.8 Acquisition accounting impact on cost of sales 0.5 - - TH transaction and restructuring costs (3) 79.7 30.7 - Impact of equity method investments (4) 15.7 5.8 5.6 Other operating expenses (income), net 82.2 155.8 13.0 Total adjustments 311.1 228.2 85.1 Adjusted income before income taxes 779.0 360.0 669.6 Adjusted income tax expense (5) 179.9 93.5 154.0 Adjusted net income 599.1 266.5 515.6 Preferred share dividends 203.7-202.5 Adjusted net income attributable to common shareholders $ 395.4 $ 266.5 $ 313.1 Adjusted diluted earnings per share $ 0.83 $ 0.74 $ 0.66 Diluted average shares outstanding 476.4 359.2 476.1 19

Non-GAAP Financial Measures Footnotes to Reconciliation Tables (1) Represents (gain) loss on early extinguishment of debt, $3.2 million and $8.1 million of non-cash interest expense for the three and nine months ended September 30, 2015, respectively, related to losses reclassified from accumulated other comprehensive income (loss) into interest expense in connection with interest rate swaps settled in May 2015 and $1.9 million of incremental interest expense for the nine months ended September 30, 2015 related to the redemption of the Tim Hortons Notes and the March 2015 mandatory prepayment of our term loan. (2) Represents share-based compensation expense associated with employee stock options for the periods indicated; also includes the portion of annual non-cash incentive compensation that eligible employees elected to receive or are expected to elect to receive as common equity in lieu of their 2014 and 2015 cash bonus, respectively. (3) In connection with the Transactions, we incurred certain non-recurring financing, legal and advisory fees. We also incurred non-recurring costs to realign our global structure to better accommodate the needs of the combined business and support successful global growth. In addition, after consummation of the Transactions, we implemented a restructuring plan that resulted in work force reductions throughout our TH business and as a result incurred incremental costs. The restructuring is part of our on-going cost reduction efforts with the goal of driving efficiencies and creating fiscal resources that will be reinvested into our TH business. The non-recurring general and administrative expenses include financing, legal and advisory fees, severance benefits and other compensation costs, and training expenses. Lastly, in connection with issuing $1,250.0 million of 4.625% first lien senior secured notes due January 15, 2022 and entering into a first amendment to our credit agreement in May 2015, we incurred non-recurring financing, legal and advisory fees. We expect to incur additional general and administrative expenses during the remainder of 2015 associated with these initiatives. (4) 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. (5) Adjusted income tax expense for the periods ended September 30, 2015 and 2014, respectively, is calculated using RBI s statutory tax rate in the jurisdiction in which the costs were incurred. 20