XML 52 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Summary of Long-Term Debt
Long-term debt consist of the following (in millions):

 
As of December 31,
 
2017
 
2016
Term Loan Facility (due February 17, 2024)
$
6,388.7

 
$
5,046.1

2017 4.25% Senior Notes (due May 15, 2024)
1,500.0

 

2015 4.625% Senior Notes (due January 15, 2022)
1,250.0

 
1,250.0

2017 5.00% Senior Notes (due October 15, 2025)
2,800.0

 

2014 6.00% Senior Notes (due April 1, 2022)

 
2,250.0

Other (a)
89.1

 
126.0

Less: unamortized deferred financing costs and deferred issuance discount
(170.1
)
 
(187.1
)
Total debt, net
11,857.7

 
8,485.0

Less: current maturities of debt
(56.8
)
 
(74.8
)
Total long-term debt
$
11,800.9

 
$
8,410.2


(a)
$35.6 million of Tim Hortons Series 1 notes were repaid on June 1, 2017, the original maturity date.
Summary of Aggregate Maturities of Long-Term Debt
The aggregate maturities of our long-term debt as of December 31, 2017 are as follows (in millions):

Year Ended December 31,
Principal Amount
2018
$
56.8

2019
73.8

2020
71.0

2021
71.0

2022
1,320.9

Thereafter
10,434.3

Total
$
12,027.8

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

 
2017
 
2016
 
2015
Debt
$
484.5

 
$
412.2

 
$
426.8

Capital lease obligations
21.4

 
19.9

 
20.8

Amortization of deferred financing costs and debt issuance discount
32.7

 
38.9

 
34.9

Interest income
(26.4
)
 
(4.1
)
 
(4.2
)
Interest expense, net
$
512.2

 
$
466.9

 
$
478.3