XML 46 R35.htm IDEA: XBRL DOCUMENT v3.5.0.2
Long-Term Debt (Tables)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Summary of Long-Term Debt

Long-term debt consists of the following (in millions):

 

            As of  
            September 30,     December 31,  
     Maturity dates      2016     2015  

Term Loan Facility

     December 12, 2021       $ 5,059.0      $ 5,097.7   

2015 Senior Notes

     January 15, 2022         1,250.0        1,250.0   

2014 Senior Notes

     April 1, 2022         2,250.0        2,250.0   

Tim Hortons Notes

     various         41.6        39.4   

Other

     N/A         92.6        88.5   

Less: unamortized discount and deferred financing costs

        (196.5     (224.3
     

 

 

   

 

 

 

Total debt, net

        8,496.7        8,501.3   

Less: current maturities of debt

        (75.4     (39.0
     

 

 

   

 

 

 

Total long-term debt

      $ 8,421.3      $ 8,462.3   
     

 

 

   

 

 

 

Schedule of Interest Expense, Net

Interest expense, net consists of the following (in millions):

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2016      2015      2016      2015  

Term Loan Facility

   $ 54.6       $ 52.6       $ 160.5       $ 197.8   

2015 Senior Notes

     14.5         14.4         43.4         20.7   

2014 Senior Notes

     33.8         33.8         101.3         101.3   

Tim Hortons Notes

     0.4         0.4         1.1         2.8   

Amortization of deferred financing costs and debt issuance discount

     9.8         9.7         29.1         25.0   

Capital lease obligations

     5.2         5.3         15.0         15.7   

Other

     0.3         0.7         2.0         2.3   

Interest income

     (1.3      (0.9      (2.8      (3.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest expense, net

   $ 117.3       $ 116.0       $ 349.6       $ 362.3