QSR
Restaurant Brands International Inc.
$65.69
-$1.32(-1.97%)
88
Overall
85
Value
91
Tech
--
Quality
Market Cap
$30.35B
Volume
3.14M
52W Range
$58.71 - $72.32
Target Price
$76.93
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $4.1B | $4.1B | $2.4B | $2.4B | $2.4B | $5.0B | $5.7B | $6.5B | $7.0B | $8.4B | ||
| Total Revenue | $2.2B | $2.2B | $2.4B | $2.4B | $2.4B | $5.0B | $5.7B | $6.5B | $7.0B | $8.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-1.8B | $-1.7B | $-1.9B | $-1.8B | $-1.8B | $3.0B | $1.9B | $2.3B | $2.4B | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.7B | $2.0B | $62.0M | $115.0M | $9.0M | $2.0B | $3.8B | $4.2B | $7.0B | $8.4B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $814.4M | $317.9M | $781.0M | $1.2B | $1.3B | $1.4B | $-984.0M | $656.0M | $759.0M | $674.0M | ||
| Selling, General & Administrative | $437.7M | $318.6M | $672.0M | $1.2B | $1.3B | $1.3B | $484.0M | $631.0M | $704.0M | $733.0M | ||
| Selling & Marketing Expenses | $437.7M | $318.6M | $672.0M | $1.2B | $1.3B | $870.0M | $962.0M | $1.0B | $1.2B | $1.3B | ||
| General & Administrative Expenses | $-282.7M | $-273.3M | $-279.0M | $-281.0M | -- | $407.0M | $484.0M | $631.0M | $704.0M | $733.0M | ||
| Promotion & Advertising | $-13.7M | $-5.5M | $-7.0M | $-793.0M | $-858.0M | $870.0M | $962.0M | $1.0B | $1.2B | $1.3B | ||
| Salaries & Wages | $-50.8M | $-35.1M | $-60.0M | $-48.0M | $-68.0M | $-74.0M | $2.0M | -- | -- | -- | ||
| Depreciation & Amortization | $271.2M | $-172.1M | $-182.0M | $-180.0M | $-185.0M | $-189.0M | $201.0M | $190.0M | $191.0M | $264.0M | ||
| Depreciation & Amortization | $271.2M | $-172.1M | $-182.0M | $-180.0M | $-185.0M | $-189.0M | $201.0M | $190.0M | $191.0M | $264.0M | ||
| Amortization | $271.2M | $-110.8M | $-105.0M | $-99.0M | $-73.0M | $-72.0M | $31.0M | $11.0B | $11.1B | $11.0B | ||
| Other Operating Expenses | $105.5M | $-700.0K | $109.0M | $8.0M | $-10.0M | $105.0M | $-1.5B | $25.0M | $55.0M | $-59.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $925.1M | $1.6B | $-719.0M | $-1.1B | $-1.2B | $1.5B | $1.9B | $1.9B | $2.1B | $2.4B | ||
| EBITDA | $443.2M | $1.7B | $811.0M | $1.1B | $1.1B | $1.5B | $2.1B | $2.1B | $2.0B | $2.7B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-20.8M | $-19.9M | $-21.0M | $-23.0M | $-20.0M | $491.0M | $20.0M | $493.0M | $576.0M | $572.0M | ||
| Intinc | $-478.3M | $-466.9M | $-512.0M | $-535.0M | $-532.0M | $-508.0M | $-505.0M | $-533.0M | $-582.0M | $-577.0M | ||
| Net Non-Operating Interest Income/Expense | $-478.3M | $-466.9M | $-512.0M | $-535.0M | $-532.0M | $-508.0M | $-505.0M | $-533.0M | $-582.0M | $-577.0M | ||
| Gain on Sale of Securities | $-53.6M | $-21.3M | $-31.0M | $40.0M | $49.0M | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $44.1M | $-20.2M | $110.0M | $-22.0M | $12.0M | $137.0M | $15.0M | $44.0M | $8.0M | $-36.0M | ||
| Other Special Charges | $-40.0M | -- | $-122.0M | $49.0M | $-23.0M | $-98.0M | $-11.0M | $813.0M | $-16.0M | $-33.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $-22.0M | $-17.7M | $-18.0M | $-5.0M | $-6.0M | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | $22.0M | $17.7M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $226.3M | $1.4B | $596.0M | $861.0M | $929.0M | $1.3B | $1.8B | $1.9B | $2.0B | $2.4B | ||
| Pre-Tax Income | $673.9M | $1.2B | $1.1B | $1.4B | $1.5B | $816.0M | $1.4B | $1.4B | $1.5B | $1.8B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $162.2M | $243.9M | $-134.0M | $238.0M | $341.0M | $66.0M | $110.0M | $-117.0M | $-265.0M | $364.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $103.9M | $345.6M | $-1.8B | $-2.4B | $-2.6B | $486.0M | $838.0M | $1.0B | $1.2B | $1.0B | ||
| Net Income (Continuing Operations) | $103.9M | $345.6M | $-1.8B | $-2.4B | $-2.6B | $486.0M | $838.0M | $1.5B | $1.7B | $1.4B | ||
| Net Income (Discontinued Operations) | $103.9M | $345.6M | $-1.8B | $-2.4B | $-2.6B | $486.0M | $838.0M | $1.0B | $1.2B | $1.0B | ||
| Net Income (Common Stockholders) | $103.9M | $345.6M | $-1.6B | $-2.4B | $-2.6B | $486.0M | $838.0M | $1.0B | $1.2B | $1.0B | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $1.8B | ||
| TOTALS | ||||||||||||
| Total Expenses | $-995.1M | $-1.4B | $-1.1B | $-596.0M | $-559.0M | $-228.0M | $906.0M | $3.0B | $759.0M | $674.0M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $203.5M | $232.9M | $237.0M | $249.0M | $268.0M | $302.0M | $310.0M | $307.0M | $312.0M | $319.0M | ||
| Average Shares Outstanding (Diluted) | $476.0M | $470.0M | $477.0M | $473.0M | $469.0M | $468.0M | $464.0M | $455.0M | $456.0M | $454.0M | ||
| Shares Outstanding | $231.7M | $234.6M | $243.9M | $251.6M | $298.4M | $305.1M | $309.6M | $307.9M | $313.4M | $452.0M | ||
| Basic EPS | $0.51 | $1.48 | $2.64 | $2.46 | $2.4 | $1.61 | $2.71 | $3.28 | $3.82 | $3.21 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | $2.71 | $3.28 | $3.82 | $3.21 | ||
| Diluted EPS | $0.50 | $1.45 | $2.54 | $2.42 | $2.37 | $1.6 | $2.69 | $3.25 | $3.76 | $3.18 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | $2.69 | $3.25 | $3.76 | $3.18 | ||
| Dividend Per Share | $0.44 | $0.62 | $0.78 | $1.8 | $2 | $2.08 | $2.12 | $2.16 | $2.2 | $2.32 | ||
| OTHER METRICS | ||||||||||||
| Accretion On Preferred Stock | $-116.6M | -- | $-234.0M | $-387.0M | $-382.0M | -- | $318.0M | $309.0M | $302.0M | $302.0M | ||
| Accrued Preferred Stock Dividends | $271.2M | $-546.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $-4.1M | $20.2M | $12.0M | $22.0M | $11.0M | $-39.0M | $-4.0M | $-44.0M | $8.0M | $69.0M | ||
| Earnings From Equity Interest Net Of Tax | $-4.1M | $20.2M | $12.0M | $22.0M | $11.0M | $-39.0M | $-4.0M | $-44.0M | $8.0M | $69.0M | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | -- | -- | $-2.0M | $-4.0M | $-16.0M | $-3.0M | ||
| Interest Expense Operating | $-426.8M | $270.0M | $-484.0M | $-498.0M | $-503.0M | $-471.0M | $461.0M | -- | -- | -- | ||
| Marketing Expense | -- | -- | $256.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-136.6M | $-340.3M | $-587.0M | $-532.0M | $-468.0M | $-264.0M | $-415.0M | $-474.0M | $-528.0M | $-424.0M | ||
| Non Recurring Operation Expense | $-1.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $-282.7M | $-273.3M | $-279.0M | $-281.0M | -- | $407.0M | $484.0M | $631.0M | $704.0M | $733.0M | ||
| Other Write Off | $10.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Otherunder Preferred Stock Dividend | $271.2M | $-546.4M | $-234.0M | $-387.0M | $-382.0M | -- | $318.0M | $309.0M | $302.0M | $302.0M | ||
| Preferred Stock Dividends | $271.2M | $-546.4M | $-234.0M | $-387.0M | $-382.0M | -- | $318.0M | $309.0M | $302.0M | $302.0M | ||
| Rent And Landing Fees | $-282.7M | $-273.3M | $-279.0M | $-281.0M | -- | $407.0M | -- | -- | -- | -- | ||
| Selling Expense | $437.7M | $318.6M | $416.0M | $1.2B | $1.3B | $1.3B | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | $18.0M | $5.0M | $6.0M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | QSR | $65.69 | -2.0% | 3.14M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Restaurant Brands International Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW