Burger King 2012 Annual Report Download - page 141

Table of Contents






 

  

Net income $186.8 $186.8 $43.8 $(230.6) $186.8
Adjustments to reconcile net income to net cash provided by operating
activities:
Equity in earnings of subsidiary (43.8) (186.8) 0.0 230.6 —
Depreciation and amortization 81.0 — 30.7 — 111.7
Amortization of deferred financing cost 2.1 — — — 2.1
Loss (gain) on remeasurement of foreign denominated transactions 44.4 — (3.5) — 40.9
Realized loss (gain) on terminated caps/swaps (1.6) — — — (1.6)
Gain on refranchisings and dispositions of assets (3.3) — (6.2) — (9.5)
Impairment on non-restaurant properties 2.3 — 0.6 — 2.9
Bad debt (recoveries) expense, net (0.7) — 1.5 — 0.8
Share-based compensation 14.3 — 2.7 — 17.0
Deferred income taxes 16.0 — 0.9 — 16.9
Changes in current assets and liabilities, excluding acquisitions and
dispositions:
Trade and notes receivables (9.8) — (6.1) — (15.9)
Prepaids and other current assets 0.2 — (1.6) — (1.4)
Accounts and drafts payable (18.9) — (1.9) — (20.8)
Accrued advertising (0.5) — 6.9 — 6.4
Other accrued liabilities (20.6) — (1.7) — (22.3)
Other long-term assets and liabilities (2.2) — (0.7) (0.7) (3.6)
Net cash provided by operating activities 245.7 — 65.4 (0.7) 310.4

Payments for property and equipment (106.6) — (43.7) — (150.3)
Proceeds from refranchisings, disposition of assets and restaurant closures 12.7 — 8.8 — 21.5
Payments for acquired franchisee operations, net of cash acquired (0.1) — (13.9) — (14.0)
Return of investment on direct financing leases 7.4 — 0.8 — 8.2
Other investing activities 2.7 — (3.0) — (0.3)
Net cash used for investing activities (83.9) — (51.0) — (134.9)

Repayments of term debt and capital leases (66.1) — (1.6) — (67.7)
Borrowings under revolving credit facility 38.5 — — — 38.5
Repayments of revolving credit facility (38.5) — — — (38.5)
Capital contributions from Parent (2.7) 2.7 — —
Dividends paid on common stock — (34.2) — — (34.2)
Proceeds from stock option exercises — 4.2 — — 4.2
Repurchases of common stock — (2.7) — — (2.7)
Excess tax benefits from share-based compensation 3.4 — 0.1 — 3.5
Intercompany Financing (45.4) 32.7 12.0 0.7 0.0
Net cash (used for) provided by financing activities (110.8) — 13.2 0.7 (96.9)
Effect of exchange rates on cash and cash equivalents 0.1 — (12.8) — (12.7)
Increase in cash and cash equivalents 51.1 — 14.8 — 65.9
Cash and cash equivalents at beginning of period 19.1 — 102.6 — 121.7
 $70.2 $ — $117.4 $ — $187.6
140
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.