Variable Interest Entities | 3 Months Ended |
Mar. 30, 2014 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ' |
Variable Interest Entities | ' |
VARIABLE INTEREST ENTITIES |
VIEs for which the Company is the primary beneficiary |
|
The revenues and expenses associated with the Company’s consolidated Non-owned restaurants and advertising funds presented on a gross basis, prior to consolidation adjustments, are as follows: |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| First quarter ended |
| March 30, 2014 | | March 31, 2013 |
| Restaurant | | Advertising | | Total | | Restaurant | | Advertising | | Total |
VIEs(1) | fund VIEs(2) | VIEs | VIEs(1) | fund VIEs(2) | VIEs |
Sales | $ | 83,381 | | | $ | — | | | $ | 83,381 | | | $ | 86,760 | | | $ | — | | | $ | 86,760 | |
|
Advertising levies | — | | | 2,992 | | | 2,992 | | | — | | | 2,531 | | | 2,531 | |
|
Total revenues | 83,381 | | | 2,992 | | | 86,373 | | | 86,760 | | | 2,531 | | | 89,291 | |
|
Cost of sales | 81,613 | | | — | | | 81,613 | | | 85,866 | | | — | | | 85,866 | |
|
Operating expenses | — | | | 2,762 | | | 2,762 | | | — | | | 2,099 | | | 2,099 | |
|
Operating income | 1,768 | | | 230 | | | 1,998 | | | 894 | | | 432 | | | 1,326 | |
|
Interest expense | — | | | 230 | | | 230 | | | — | | | 432 | | | 432 | |
|
Income before taxes | 1,768 | | | — | | | 1,768 | | | 894 | | | — | | | 894 | |
|
Income taxes | 322 | | | — | | | 322 | | | 142 | | | — | | | 142 | |
|
Net income attributable to noncontrolling interests | $ | 1,446 | | | $ | — | | | $ | 1,446 | | | $ | 752 | | | $ | — | | | $ | 752 | |
|
________________ |
| | | | | | | | | | | | | | | | | | | | | | | |
(1) | Includes rents, royalties, advertising expenses and product purchases from the Company which are eliminated upon the consolidation of these VIEs. | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(2) | The advertising levies, depreciation, interest costs, capital expenditures and financing associated with the Ad Fund’s program to acquire and install LCD screens, media engines, drive-thru menu boards and ancillary equipment for our restaurants (the “Expanded Menu Board Program”) are presented on a gross basis. Generally, the advertising levies that are not related to the Expanded Menu Board Program are netted with advertising and marketing expenses incurred by the advertising funds in operating expenses, as these contributions are designated for specific purposes. The Company acts as an agent with regard to these contributions. | | | | | | | | | | | | | | | | | | | | | | |
|
|
The assets and liabilities associated with the Company’s consolidated Non-owned restaurants and advertising funds presented on a gross basis, prior to consolidation adjustments, are as follows: |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| As at | | | | | | | | |
| March 30, 2014 | | December 29, 2013 | | | | | | | | |
| Restaurant | | Advertising | | Restaurant | | Advertising | | | | | | | | |
VIEs(1) | fund VIEs | VIEs(1) | fund VIEs | | | | | | | | |
Cash and cash equivalents | $ | 7,895 | | | $ | — | | | $ | 7,773 | | | $ | — | | | | | | | | | |
| | | | | | | |
Advertising fund restricted assets – current | — | | | 40,262 | | | — | | | 39,783 | | | | | | | | | |
| | | | | | | |
Other current assets | 7,264 | | | — | | | 7,155 | | | — | | | | | | | | | |
| | | | | | | |
Property and equipment, net | 20,735 | | | 67,567 | | | 20,471 | | | 70,485 | | | | | | | | | |
| | | | | | | |
Other long-term assets | 112 | | | 1,181 | | | 370 | | | 1,271 | | | | | | | | | |
| | | | | | | |
Total assets | $ | 36,006 | | | $ | 109,010 | | | $ | 35,769 | | | $ | 111,539 | | | | | | | | | |
| | | | | | | |
Notes payable to Tim Hortons Inc. – current(2)(3) | $ | 13,488 | | | $ | 23,040 | | | $ | 13,689 | | | $ | 3,040 | | | | | | | | | |
| | | | | | | |
Advertising fund liabilities – current | — | | | 39,759 | | | — | | | 59,913 | | | | | | | | | |
| | | | | | | |
Other current liabilities(4) | 11,529 | | | 5,250 | | | 11,706 | | | 5,253 | | | | | | | | | |
| | | | | | | |
Notes payable to Tim Hortons Inc. – long-term(2)(3) | 585 | | | 14,440 | | | 628 | | | 15,200 | | | | | | | | | |
| | | | | | | |
Long-term debt(4) | — | | | 23,899 | | | — | | | 25,157 | | | | | | | | | |
| | | | | | | |
Other long-term liabilities | 8,592 | | | 2,622 | | | 9,381 | | | 2,976 | | | | | | | | | |
| | | | | | | |
Total liabilities | 34,194 | | | 109,010 | | | 35,404 | | | 111,539 | | | | | | | | | |
| | | | | | | |
Equity of VIEs | 1,812 | | | — | | | 365 | | | — | | | | | | | | | |
| | | | | | | |
Total liabilities and equity | $ | 36,006 | | | $ | 109,010 | | | $ | 35,769 | | | $ | 111,539 | | | | | | | | | |
| | | | | | | |
______________ |
| | | | | | | | | | | | | | | | | | | | | | | |
(1) | The Company consolidated 331 non-owned restaurants as at March 30, 2014 (December 29, 2013: 331). | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(2) | Various assets and liabilities are eliminated upon the consolidation of the Restaurant VIEs, the most significant of which are the FIP Notes payable to the Company, which reduces the Notes receivable, net reported on the Condensed Consolidated Balance Sheet (see note 4). | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(3) | The Notes payable to the Company by the Advertising Fund VIEs, which are funded by the Restricted cash and cash equivalents related to our Tim Card program, are eliminated upon consolidation of the Ad Fund. In the first quarter of 2014, the Ad Fund drew $20.0 million on its revolving credit facility, which is funded by the Restricted cash and cash equivalents related to our Tim Card program, for purposes of the Expanded Menu Board Program. | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(4) | Includes $28.9 million of debt with a Canadian financial institution relating to the Expanded Menu Board Program (December 29, 2013: $30.2 million), of which $5.0 million is recognized in Other current liabilities (December 29, 2013: $5.0 million) with the remainder recognized as Long-term debt. | | | | | | | | | | | | | | | | | | | | | | |
The liabilities recognized as a result of consolidating these VIEs do not necessarily represent additional claims on the Company’s general assets; rather, they represent claims against the specific assets of the consolidated VIEs. Conversely, assets recognized as a result of consolidating these VIEs do not represent additional assets that could be used to satisfy claims by the Company’s creditors as they are not legally included within the Company’s general assets. |