Restaurant Brands International Inc.
QSR · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $8,406 | $7,022 | $6,505 | $5,739 |
| % Growth | 19.7% | 7.9% | 13.3% | – |
| Cost of Goods Sold | $5,382 | $4,220 | $3,907 | $3,365 |
| Gross Profit | $3,024 | $2,802 | $2,598 | $2,374 |
| % Margin | 36% | 39.9% | 39.9% | 41.4% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $691 | $647 | $561 | $450 |
| SG&A Expenses | $691 | $647 | $561 | $450 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | -$86 | $104 | $139 | $45 |
| Operating Expenses | $605 | $751 | $700 | $495 |
| Operating Income | $2,419 | $2,051 | $1,898 | $1,879 |
| % Margin | 28.8% | 29.2% | 29.2% | 32.7% |
| Other Income/Exp. Net | -$610 | -$598 | -$533 | -$516 |
| Pre-Tax Income | $1,809 | $1,453 | $1,365 | $1,363 |
| Tax Expense | $364 | -$265 | -$117 | $110 |
| Net Income | $1,021 | $1,190 | $1,008 | $838 |
| % Margin | 12.1% | 16.9% | 15.5% | 14.6% |
| EPS | 3.21 | 3.82 | 3.28 | 2.71 |
| % Growth | -16% | 16.5% | 21% | – |
| EPS Diluted | 3.18 | 3.76 | 3.25 | 2.69 |
| Weighted Avg Shares Out | 319 | 312 | 307 | 310 |
| Weighted Avg Shares Out Dil | 454 | 456 | 455 | 464 |
| Supplemental Information | – | – | – | – |
| Interest Income | $39 | $40 | $7 | $3 |
| Interest Expense | $804 | $766 | $542 | $428 |
| Depreciation & Amortization | $264 | $191 | $190 | $201 |
| EBITDA | $2,664 | $2,239 | $2,067 | $2,045 |
| % Margin | 31.7% | 31.9% | 31.8% | 35.6% |