Supplemental Financial Information | Supplemental Financial Information 1011778 B.C. Unlimited Liability Company (the “Parent Issuer”) and New Red Finance Inc. (the “Co-Issuer” and together with the Parent Issuer, the “Issuers”) entered into indentures for the Senior Notes described in Note 9, Long-Term Debt . The indentures allow the financial reporting obligation of the Parent Issuer to be satisfied through the reporting of Partnership’s consolidated financial information, provided that the consolidated financial information of the Parent Issuer and its restricted subsidiaries is presented on a standalone basis. The following represents the condensed consolidating financial information for the Parent Issuer and its restricted subsidiaries (“Consolidated Borrowers”) on a consolidated basis, together with eliminations, as of and for the periods indicated. The condensed consolidating financial information of Partnership is combined with the financial information of its wholly-owned subsidiaries that are also parent entities of the Parent Issuer and presented in a single column under the heading “RBILP”. The consolidating financial information may not necessarily be indicative of the financial position, results of operations or cash flows had the Issuers and Partnership operated as independent entities. RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES Condensed Consolidating Balance Sheets (In millions of U.S. dollars) As of December 31, 2024 Consolidated RBILP Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 1,334 $ — $ — $ 1,334 Accounts and notes receivable, net 698 — — 698 Inventories, net 142 — — 142 Prepaids and other current assets 108 — — 108 Total current assets 2,282 — — 2,282 Property and equipment, net 2,236 — — 2,236 Operating lease assets, net 1,852 — — 1,852 Intangible assets, net 10,922 — — 10,922 Goodwill 5,986 — — 5,986 Intercompany receivable — 262 (262) — Investment in subsidiaries — 4,843 (4,843) — Other assets, net 1,354 — — 1,354 Total assets $ 24,632 $ 5,105 $ (5,105) $ 24,632 LIABILITIES AND EQUITY Current liabilities: Accounts and drafts payable $ 765 $ — $ — $ 765 Other accrued liabilities 879 262 — 1,141 Gift card liability 236 — — 236 Current portion of long-term debt and finance leases 222 — — 222 Total current liabilities 2,102 262 — 2,364 Long-term debt, net of current portion 13,455 — — 13,455 Finance leases, net of current portion 286 — — 286 Operating lease liabilities, net of current portion 1,770 — — 1,770 Other liabilities, net 706 — — 706 Payables to affiliates 262 — (262) — Deferred income taxes, net 1,208 — — 1,208 Total liabilities 19,789 262 (262) 19,789 Partners’ capital: Class A common units — 10,607 — 10,607 Partnership exchangeable units — (4,241) — (4,241) Common shares 2,503 — (2,503) — Retained earnings 3,863 — (3,863) — Accumulated other comprehensive income (loss) (1,525) (1,525) 1,525 (1,525) Total Partners’ capital/shareholders’ equity 4,841 4,841 (4,841) 4,841 Noncontrolling interests 2 2 (2) 2 Total equity 4,843 4,843 (4,843) 4,843 Total liabilities and equity $ 24,632 $ 5,105 $ (5,105) $ 24,632 RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES Condensed Consolidating Balance Sheets (In millions of U.S. dollars) As of December 31, 2023 Consolidated RBILP Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 1,139 $ — $ — $ 1,139 Accounts and notes receivable, net 749 — — 749 Inventories, net 166 — — 166 Prepaids and other current assets 119 — — 119 Total current assets 2,173 — — 2,173 Property and equipment, net 1,952 — — 1,952 Operating lease assets, net 1,122 — — 1,122 Intangible assets, net 11,107 — — 11,107 Goodwill 5,775 — — 5,775 Intercompany receivable — 245 (245) — Investment in subsidiaries — 4,730 (4,730) — Other assets, net 1,262 — — 1,262 Total assets $ 23,391 $ 4,975 $ (4,975) $ 23,391 LIABILITIES AND EQUITY Current liabilities: Accounts and drafts payable $ 790 $ — $ — $ 790 Other accrued liabilities 760 245 — 1,005 Gift card liability 248 — — 248 Current portion of long-term debt and finance leases 101 — — 101 Total current liabilities 1,899 245 — 2,144 Long-term debt, net of current portion 12,854 — — 12,854 Finance leases, net of current portion 312 — — 312 Operating lease liabilities, net of current portion 1,059 — — 1,059 Other liabilities, net 996 — — 996 Payables to affiliates 245 — (245) — Deferred income taxes, net 1,296 — — 1,296 Total liabilities 18,661 245 (245) 18,661 Partners’ capital: Class A common units — 9,620 — 9,620 Partnership exchangeable units — (3,907) — (3,907) Common shares 2,246 — (2,246) — Retained earnings 3,467 — (3,467) — Accumulated other comprehensive income (loss) (985) (985) 985 (985) Total Partners’ capital/shareholders’ equity 4,728 4,728 (4,728) 4,728 Noncontrolling interests 2 2 (2) 2 Total equity 4,730 4,730 (4,730) 4,730 Total liabilities and equity $ 23,391 $ 4,975 $ (4,975) $ 23,391 RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES Condensed Consolidating Statements of Operations (In millions of U.S. dollars) 2024 Consolidated RBILP Eliminations Consolidated Revenues: Supply chain sales $ 2,708 $ — $ — $ 2,708 Company restaurant sales 1,592 — — 1,592 Franchise and property revenues 2,919 — — 2,919 Advertising revenues and other services 1,187 — — 1,187 Total revenues 8,406 — — 8,406 Operating costs and expenses: Supply chain cost of sales 2,180 — — 2,180 Company restaurant expenses 1,328 — — 1,328 Franchise and property expenses 544 — — 544 Advertising expenses and other services 1,330 — — 1,330 General and administrative expenses 733 — — 733 (Income) loss from equity method investments (69) — — (69) Other operating expenses (income), net (59) — — (59) Total operating costs and expenses 5,987 — — 5,987 Income from operations 2,419 — — 2,419 Interest expense, net 577 — — 577 Loss on early extinguishment of debt 33 — — 33 Income before income taxes 1,809 — — 1,809 Income tax expense 364 — — 364 Net income 1,445 — — 1,445 Equity in earnings of consolidated subsidiaries — 1,445 (1,445) — Net income (loss) 1,445 1,445 (1,445) 1,445 Net income (loss) attributable to noncontrolling interests 3 3 (3) 3 Net income (loss) attributable to common unitholders $ 1,442 $ 1,442 $ (1,442) $ 1,442 Total comprehensive income (loss) $ 905 $ 905 $ (905) $ 905 RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES Condensed Consolidating Statements of Operations (In millions of U.S. dollars) 2023 Consolidated RBILP Eliminations Consolidated Revenues: Supply chain sales $ 2,679 $ — $ — $ 2,679 Company restaurant sales 271 — — 271 Franchise and property revenues 2,903 — — 2,903 Advertising revenues and other services 1,169 — — 1,169 Total revenues 7,022 — — 7,022 Operating costs and expenses: Supply chain cost of sales 2,193 — — 2,193 Company restaurant expenses 242 — — 242 Franchise and property expenses 512 — — 512 Advertising expenses and other services 1,273 — — 1,273 General and administrative expenses 704 — — 704 (Income) loss from equity method investments (8) — — (8) Other operating expenses (income), net 55 — — 55 Total operating costs and expenses 4,971 — — 4,971 Income from operations 2,051 — — 2,051 Interest expense, net 582 — — 582 Loss on early extinguishment of debt 16 — — 16 Income before income taxes 1,453 — — 1,453 Income tax benefit (265) — — (265) Net income 1,718 — — 1,718 Equity in earnings of consolidated subsidiaries — 1,718 (1,718) — Net income (loss) 1,718 1,718 (1,718) 1,718 Net income (loss) attributable to noncontrolling interests 3 3 (3) 3 Net income (loss) attributable to common unitholders $ 1,715 $ 1,715 $ (1,715) $ 1,715 Total comprehensive income (loss) $ 1,706 $ 1,706 $ (1,706) $ 1,706 RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES Condensed Consolidating Statements of Operations (In millions of U.S. dollars) 2022 Consolidated RBILP Eliminations Consolidated Revenues: Supply chain sales $ 2,583 $ — $ — $ 2,583 Company restaurant sales 236 — — 236 Franchise and property revenues 2,661 — — 2,661 Advertising revenues and other services 1,025 — — 1,025 Total revenues 6,505 — — 6,505 Operating costs and expenses: Supply chain cost of sales 2,093 — — 2,093 Company restaurant expenses 219 — — 219 Franchise and property expenses 518 — — 518 Advertising expenses and other services 1,077 — — 1,077 General and administrative expenses 631 — — 631 (Income) loss from equity method investments 44 — — 44 Other operating expenses (income), net 25 — — 25 Total operating costs and expenses 4,607 — — 4,607 Income from operations 1,898 — — 1,898 Interest expense, net 533 — — 533 Income before income taxes 1,365 — — 1,365 Income tax benefit (117) — — (117) Net income 1,482 — — 1,482 Equity in earnings of consolidated subsidiaries — 1,482 (1,482) — Net income (loss) 1,482 1,482 (1,482) 1,482 Net income (loss) attributable to noncontrolling interests 3 3 (3) 3 Net income (loss) attributable to common unitholders $ 1,479 $ 1,479 $ (1,479) $ 1,479 Total comprehensive income (loss) $ 1,533 $ 1,533 $ (1,533) $ 1,533 RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows (In millions of U.S. dollars) 2024 Consolidated RBILP Eliminations Consolidated Cash flows from operating activities: Net income $ 1,445 $ 1,445 $ (1,445) $ 1,445 Adjustments to reconcile net income to net cash provided by operating activities: Equity in loss (earnings) of consolidated subsidiaries — (1,445) 1,445 — Depreciation and amortization 264 — — 264 Non-cash loss on early extinguishment of debt 23 — — 23 Amortization of deferred financing costs and debt issuance discount 25 — — 25 (Income) loss from equity method investments (69) — — (69) Loss (gain) on remeasurement of foreign denominated transactions (71) — — (71) Net (gains) losses on derivatives (191) — — (191) Share-based compensation and non-cash incentive compensation expense 172 — — 172 Deferred income taxes (5) — — (5) Other 19 — — 19 Changes in current assets and liabilities, excluding acquisitions and dispositions: Accounts and notes receivable 7 — — 7 Inventories and prepaids and other current assets 30 — — 30 Accounts and drafts payable (30) — — (30) Other accrued liabilities and gift card liability (37) — — (37) Tenant inducements paid to franchisees (38) — — (38) Other long-term assets and liabilities (41) — — (41) Net cash provided by operating activities 1,503 — — 1,503 Cash flows from investing activities: Payments for additions of property and equipment (201) — — (201) Net proceeds from disposal of assets, restaurant closures and refranchisings 34 — — 34 Payment for purchase of Carrols Restaurant Group, net of cash acquired (508) — — (508) Net payments for acquisition of franchised restaurants (32) (32) Settlement/sale of derivatives, net 74 — — 74 Other investing activities, net (27) — — (27) Net cash used for investing activities (660) — — (660) Cash flows from financing activities: Proceeds from long-term debt 2,450 — — 2,450 Repayments of long-term debt and finance leases (2,190) — — (2,190) Payment of financing costs (41) — — (41) Distributions on Class A common units and Partnership exchangeable units — (1,029) — (1,029) Capital contribution from RBI 78 — — 78 Distributions from subsidiaries (1,029) 1,029 — — Proceeds from derivatives 109 — — 109 Other financing activities, net (2) — — (2) Net cash used for financing activities (625) — — (625) Effect of exchange rates on cash and cash equivalents (23) — — (23) Increase (decrease) in cash and cash equivalents 195 — — 195 Cash and cash equivalents at beginning of period 1,139 — — 1,139 Cash and cash equivalents at end of period $ 1,334 $ — $ — $ 1,334 RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows (In millions of U.S. dollars) 2023 Consolidated RBILP Eliminations Consolidated Cash flows from operating activities: Net income $ 1,718 $ 1,718 $ (1,718) $ 1,718 Adjustments to reconcile net income to net cash provided by operating activities: Equity in loss (earnings) of consolidated subsidiaries — (1,718) 1,718 — Depreciation and amortization 191 — — 191 Non-cash loss on early extinguishment of debt 5 — — 5 Amortization of deferred financing costs and debt issuance discount 27 — — 27 (Income) loss from equity method investments (8) — — (8) Loss (gain) on remeasurement of foreign denominated transactions 20 — — 20 Net (gains) losses on derivatives (151) — — (151) Share-based compensation and non-cash incentive compensation expense 194 — — 194 Deferred income taxes (430) — — (430) Other 26 — — 26 Changes in current assets and liabilities, excluding acquisitions and dispositions: Accounts and notes receivable (147) — — (147) Inventories and prepaids and other current assets (43) — — (43) Accounts and drafts payable 22 — — 22 Other accrued liabilities and gift card liability 9 — — 9 Tenant inducements paid to franchisees (32) — — (32) Other long-term assets and liabilities (78) — — (78) Net cash provided by operating activities 1,323 — — 1,323 Cash flows from investing activities: Payments for additions of property and equipment (120) — — (120) Net proceeds from disposal of assets, restaurant closures and refranchisings 37 — — 37 Net payments for acquisition of franchised restaurants (17) — — (17) Settlement/sale of derivatives, net 112 — — 112 Other investing activities, net (1) — — (1) Net cash provided by investing activities 11 — — 11 Cash flows from financing activities: Proceeds from long-term debt 55 — — 55 Repayments of long-term debt and finance leases (92) — — (92) Payment of financing costs (44) — — (44) Distributions on Class A common units and Partnership exchangeable units — (990) — (990) Distributions to RBI for repurchase of RBI common shares — (500) — (500) Capital contribution from RBI 60 — — 60 Distributions from subsidiaries (1,490) 1,490 — — Proceeds from derivatives 141 — — 141 Other financing activities, net (4) — — (4) Net cash used for financing activities (1,374) — — (1,374) Effect of exchange rates on cash and cash equivalents 1 — — 1 Increase (decrease) in cash and cash equivalents (39) — — (39) Cash and cash equivalents at beginning of period 1,178 — — 1,178 Cash and cash equivalents at end of period $ 1,139 $ — $ — $ 1,139 RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows (In millions of U.S. dollars) 2022 Consolidated RBILP Eliminations Consolidated Cash flows from operating activities: Net income $ 1,482 $ 1,482 $ (1,482) $ 1,482 Adjustments to reconcile net income to net cash provided by operating activities: Equity in loss (earnings) of consolidated subsidiaries — (1,482) 1,482 — Depreciation and amortization 190 — — 190 Amortization of deferred financing costs and debt issuance discount 28 — — 28 (Income) loss from equity method investments 44 — — 44 Loss (gain) on remeasurement of foreign denominated transactions (4) — — (4) Net (gains) losses on derivatives (9) — — (9) Share-based compensation and non-cash incentive compensation expense 136 — — 136 Deferred income taxes (60) — — (60) Other 19 — — 19 Changes in current assets and liabilities, excluding acquisitions and dispositions: Accounts and notes receivable (110) — — (110) Inventories and prepaids and other current assets (61) — — (61) Accounts and drafts payable 169 — — 169 Other accrued liabilities and gift card liability 37 — — 37 Tenant inducements paid to franchisees (26) — — (26) Other long-term assets and liabilities (345) — — (345) Net cash provided by operating activities 1,490 — — 1,490 Cash flows from investing activities: Payments for additions of property and equipment (100) — — (100) Net proceeds from disposal of assets, restaurant closures and refranchisings 12 — — 12 Net payment for purchase of Firehouse Subs, net of cash acquired (12) — — (12) Settlement/sale of derivatives, net 71 — — 71 Other investing activities, net (35) — — (35) Net cash used for investing activities (64) — — (64) Cash flows from financing activities: Proceeds from long-term debt 2 — — 2 Repayments of long-term debt and finance leases (94) — — (94) Distributions on Class A common units and Partnership exchangeable units — (971) — (971) Distributions to RBI for repurchase of RBI common shares — (326) — (326) Capital contribution from RBI 51 — — 51 Distributions from subsidiaries (1,297) 1,297 — — Proceeds from derivatives 34 — — 34 Other financing activities, net (3) — — (3) Net cash used for financing activities (1,307) — — (1,307) Effect of exchange rates on cash and cash equivalents (28) — — (28) Increase (decrease) in cash and cash equivalents 91 — — 91 Cash and cash equivalents at beginning of period 1,087 — — 1,087 Cash and cash equivalents at end of period $ 1,178 $ — $ — $ 1,178 |