XML 15 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Operations (unaudited) - USD ($)
shares in Millions, $ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenues:        
Sales $ 586.4 $ 545.9 $ 1,635.5 $ 1,613.2
Franchise and property revenues 489.3 473.8 1,398.9 1,382.0
Total revenues 1,075.7 1,019.7 3,034.4 2,995.2
Cost of sales 455.0 446.6 1,279.0 1,354.6
Franchise and property expenses 111.9 114.4 330.2 365.2
Selling, general and administrative expenses 82.2 104.3 228.5 317.3
(Income) loss from equity method investments (2.6) 1.0 (16.6) 5.7
Other operating expenses (income), net 8.7 9.4 38.2 82.2
Total operating costs and expenses 655.2 675.7 1,859.3 2,125.0
Income from operations 420.5 344.0 1,175.1 870.2
Interest expense, net 117.3 116.0 349.6 362.3
(Gain) loss on early extinguishment of debt   0.4   40.0
Income before income taxes 303.2 227.6 825.5 467.9
Income tax expense 64.6 44.7 171.0 140.7
Net income 238.6 182.9 654.5 327.2
Net income attributable to noncontrolling interests (Note 12) 1.0 0.9 2.8 2.9
Partnership preferred unit distributions 67.5 67.5 202.5 203.7
Net income (loss) attributable to common unitholders / shareholders $ 170.1 $ 114.5 $ 449.2 $ 120.6
Weighted average units outstanding - basic and diluted (Note 4)        
Weighted average units outstanding - basic and diluted 429.1 467.0 430.0 467.0
Class A Common Units [Member]        
Revenues:        
Net income     $ 329.4  
Partnership preferred unit distributions     102.2  
Net income (loss) attributable to common unitholders / shareholders $ 86.3 $ 49.6 $ 227.2 $ 52.2
Earnings per unit - basic and diluted (Note 4)        
Earnings per unit - basic and diluted $ 0.43 $ 0.25 $ 1.12 $ 0.26
Weighted average units outstanding - basic and diluted (Note 4)        
Weighted average units outstanding - basic and diluted 202.0 202.0 202.0 202.0
Distributions per unit        
Distributions per unit $ 0.19 $ 0.12 $ 0.52 $ 0.31
Partnerships Exchangeable Units [Member]        
Revenues:        
Net income     $ 322.3  
Partnership preferred unit distributions     100.3  
Net income (loss) attributable to common unitholders / shareholders $ 83.8 $ 64.9 $ 222.0 $ 68.4
Earnings per unit - basic and diluted (Note 4)        
Earnings per unit - basic and diluted $ 0.37 $ 0.25 $ 0.97 $ 0.26
Weighted average units outstanding - basic and diluted (Note 4)        
Weighted average units outstanding - basic and diluted 227.1 265.0 228.0 265.0
Distributions per unit        
Distributions per unit $ 0.16 $ 0.12 $ 0.45 $ 0.31