Burger King 2012 Annual Report Download - page 140

Table of Contents






 

  

Net income $71.1 $71.1 $29.5 $(100.6) $71.1
Adjustments to reconcile net income to net cash provided by (used for) operating activities:
Equity in earnings of subsidiary (29.5) (71.1) 0.0 100.6 —
Depreciation and amortization 22.4 — 8.8 — 31.2
Amortization of deferred financing cost 0.6 — — — 0.6
(Gain) loss on remeasurement of foreign denominated transactions (43.2) — 1.7 — (41.5)
Realized gain on terminated caps/swaps (0.4) — — — (0.4)
Gain on refranchisings and dispositions of assets (1.1) — (3.5) — (4.6)
Impairment on non-restaurant properties 0.1 — — — 0.1
Bad debt expense, net of recoveries 1.2 — 0.9 — 2.1
Share-based compensation 5.2 — 0.6 — 5.8
Deferred income taxes 5.8 — (7.2) — (1.4)
Changes in current assets and liabilities, excluding acquisitions and dispositions:
Trade and notes receivables 29.7 — 2.3 — 32.0
Prepaids and other current assets 1.8 — (4.0) — (2.2)
Accounts and drafts payable 21.0 — (12.0) — 9.0
Accrued advertising 11.0 — (9.7) — 1.3
Other accrued liabilities 21.0 — 8.4 — 29.4
Other long-term assets and liabilities (4.3) (0.8) (3.8) (2.3) (11.2)
Net cash provided by (used for) operating activities 112.4 (0.8) 12.0 (2.3) 121.3

Payments for property and equipment (13.4) — (4.8) — (18.2)
Proceeds from refranchisings, disposition of assets and restaurant closures 2.9 — 6.7 — 9.6
Return of investment on direct financing leases 2.3 — 0.3 — 2.6
Other investing activities 1.2 — — — 1.2
Net cash (used for) provided by investing activities (7.0) — 2.2 — (4.8)

Repayments of term debt and capital leases (23.1) — (0.4) — (23.5)
Dividends paid on common stock — (8.6) — — (8.6)
Proceeds from stock option exercises — 4.0 — — 4.0
Repurchases of common stock — (2.5) — — (2.5)
Excess tax benefits from share-based compensation 1.1 — — — 1.1
Intercompany Financing 61.5 8.7 (72.5) 2.3 —
Net cash provided by (used for) financing activities 39.5 1.6 (72.9) 2.3 (29.5)
Effect of exchange rates on cash and cash equivalents (2.9) 14.7 — 11.8
Increase (decrease) in cash and cash equivalents 142.0 0.8 (44.0) — 98.8
Cash and cash equivalents at beginning of period 70.2 — 117.4 — 187.6
 $212.2 $0.8 $73.4 $— $286.4
139
Source: Burger King Worldwide, Inc., 10-K, February 22, 2013 Powered by Morningstar® Document Research℠
The information contained herein may not be copied, adapted or distributed and is not warranted to be accurate, complete or timely. The user assumes all risks for any damages or losses arising from any use of this
information, except to the extent such damages or losses cannot be limited or excluded by applicable law. Past financial performance is no guarantee of future results.