Burger King 2013 Annual Report Download - page 115

Table of Contents

Condensed Consolidating Statements of Cash Flows

      

Net income $ 117.7 $ 129.5 $ 163.2 $ 163.2 $ 143.3 $ (599.2) 117.7
Adjustments to reconcile net income to net cash provided by
(used for)operating activities:
Equity in earnings of consolidated subsidiaries (129.5) (163.2) (143.3) (163.2) — 599.2 —
Depreciation and amortization — — 75.6 — 38.6 — 114.2
Loss on early extinguishment of debt — 9.7 24.5 — — — 34.2
Amortization of deferred financing costs and debt
issuance discount — 44.1 12.9 — — — 57.0
Equity in net (income) loss from unconsolidated
affiliates — — 2.5 — 1.6 — 4.1
Loss (gain) on remeasurement of foreign denominated
transactions — — (6.6) — (1.6) — (8.2)
Amortization of defined benefit pension and
postretirement items — — (2.5) — — — (2.5)
Realized loss on terminated caps/swaps — — 11.8 — — — 11.8
Net loss (gain) on refranchisings and dispositions of
assets — — 35.3 — (8.3) — 27.0
Bad debt expense (recoveries), net — — (1.5) — 0.7 — (0.8)
Share-based compensation — — 10.9 — 1.3 — 12.2
Deferred income taxes (1.1) (9.1) 11.0 — 8.1 — 8.9
Changes in current assets and liabilities, excluding
acquisitions and dispositions:
Trade and notes receivables — — (22.6) — 0.4 — (22.2)
Prepaids and other current assets — — (4.2) — (2.8) — (7.0)
Accounts and drafts payable — — (12.1) — (11.8) — (23.9)
Accrued advertising — — (40.8) — 8.5 — (32.3)
Other accrued liabilities 4.8 (18.4) (7.4) — (19.3) — (40.3)
Other long-term assets and liabilities — — (27.6) — 2.1 — (25.5)
Net cash provided by (used for) operating activities (8.1) (7.4) 79.1 — 160.8 — 224.4

Payments for property and equipment — — (56.9) — (13.3) — (70.2)
Proceeds from refranchisings, disposition of assets and
restaurant closures — — 88.8 — 16.1 — 104.9
Payments for acquired franchisee operations, net of cash
acquired — — — — (15.3) — (15.3)
Return of investment on direct financing leases — — 12.9 — 1.3 — 14.2
Net cash provided by (used for) investing activities — — 44.8 — (11.2) — 33.6

Proceeds from term debt — — 1,733.5 — — — 1,733.5
Repayments of term debt and capital leases — — (1,764.1) — (2.7) — (1,766.8)
Extinguishment of debt — (62.6) (50.2) — — — (112.8)
Payment of financing costs — — (16.0) — — — (16.0)
Dividends paid on common stock (14.0) — — — — — (14.0)
Proceeds from stock option exercises 1.5 — — — — — 1.5
Intercompany financing 20.5 70.0 41.1 — (131.6) — —
Net cash provided by (used for) financing activities 8.0 7.4 (55.7) — (134.3) — (174.6)
Effect of exchange rates on cash and cash equivalents — — — — 4.3 — 4.3
Increase (decrease) in cash and cash equivalents (0.1) — 68.2 — 19.6 — 87.7
Cash and cash equivalents at beginning of period 0.2 — 287.1 — 171.7 — 459.0
 $0.1 $ — $ 355.3 $ — $ 191.3 $ — $546.7
112
Source: Burger King Worldwide, Inc., 10-K, February 21, 2014 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.