XML 66 R43.htm IDEA: XBRL DOCUMENT v3.3.0.814
Intangible Assets, net and Goodwill (Tables)
12 Months Ended
Dec. 31, 2014
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets, Net and Goodwill

Intangible assets, net and goodwill consist of the following (in millions):

 

     As of December 31,      Weighted
Average Life as
of December 31,
2014
 
     2014      2013     
     Gross      Accumulated
Amortization
    Net      Gross      Accumulated
Amortization
    Net     

Identifiable assets subject to amortization:

                  

Franchise agreements

   $ 696.8       $ (83.1   $ 613.7       $ 491.3       $ (66.0   $ 425.3         22.6 Years   

Favorable leases

     490.7         (62.8     427.9         158.4         (48.5     109.9         7.5 Years   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Subtotal

     1,187.5         (145.9     1,041.6         649.7         (114.5     535.2         17.4 Years   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Indefinite lived intangible assets:

                  

Burger King brand

   $ 2,167.0       $ —        $ 2,167.0       $ 2,260.8       $ —        $ 2,260.8      

Tim Hortons brand

     7,236.5         —          7,236.5         —           —          —        
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

Subtotal

     9,403.5         —          9,403.5         2,260.8         —          2,260.8      
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

Intangible assets, net

        $ 10,445.1            $ 2,796.0      
       

 

 

         

 

 

    

Goodwill

   $ 5,230.1            $ 630.0           
Schedule of Estimated Future Amortization Expenses on Intangible Assets

As of December 31, 2014, the estimated future amortization expense on identifiable assets subject to amortization is as follows (in millions):

 

Twelve-months ended December 31,

   Amount  

2015

   $ 80.9   

2016

     76.7   

2017

     73.6   

2018

     69.8   

2019

     66.3   

Thereafter

     674.3   
  

 

 

 

Total

   $ 1,041.6   
  

 

 

 
Schedule of Changes in Carrying Amount of Goodwill by Geographic Segment

The changes in the carrying amount of goodwill during 2014 and 2013 by operating segment (Burger King, “BK” and Tim Hortons, “TH”) are as follows (in millions):

 

     BK     TH     Total  

Balances at December 31, 2012

   $ 619.2      $ —        $ 619.2   

Impact from refranchisings

     (2.3     —          (2.3

Effects of foreign currency adjustments

     8.5        —          8.5   

Transfer from (to) assets held for sale

     4.6        —          4.6   
  

 

 

   

 

 

   

 

 

 

Balances at December 31, 2013

     630.0        —          630.0   
  

 

 

   

 

 

   

 

 

 

Purchase of Tim Hortons

     —          4,640.0        4,640.0   

Effects of foreign currency adjustments

     (25.1     (14.8     (39.9
  

 

 

   

 

 

   

 

 

 

Balances at December 31, 2014

   $ 604.9      $ 4,625.2      $ 5,230.1