Restaurant Brands International Inc. (FRA:0R6)
Germany · Delayed Price · Currency is EUR 55.68
-2.86 (-4.89%)
At close: Aug 8, 2025, 10:00 PM CET
FRA:0R6 Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2020 |
| 9,106 | 8,406 | 7,022 | 6,505 | 5,739 | 4,968 | Upgrade | |
Revenue Growth (YoY) | 21.80% | 19.71% | 7.95% | 13.35% | 15.52% | -11.33% | Upgrade |
Cost of Revenue | 6,045 | 5,382 | 4,220 | 3,907 | 3,365 | 2,995 | Upgrade |
Gross Profit | 3,061 | 3,024 | 2,802 | 2,598 | 2,374 | 1,973 | Upgrade |
Selling, General & Admin | 705 | 691 | 647 | 561 | 450 | 391 | Upgrade |
Other Operating Expenses | 252 | 9 | 18 | 14 | - | -8 | Upgrade |
Operating Expenses | 957 | 700 | 665 | 575 | 450 | 383 | Upgrade |
Operating Income | 2,104 | 2,324 | 2,137 | 2,023 | 1,924 | 1,590 | Upgrade |
Interest Expense | -583 | -616 | -622 | -540 | -508 | -517 | Upgrade |
Interest & Investment Income | 39 | 39 | 40 | 7 | 3 | 9 | Upgrade |
Earnings From Equity Investments | 7 | 69 | 8 | -44 | -4 | -39 | Upgrade |
Currency Exchange Gain (Loss) | 71 | 71 | -20 | 4 | 76 | -100 | Upgrade |
EBT Excluding Unusual Items | 1,638 | 1,887 | 1,543 | 1,450 | 1,491 | 943 | Upgrade |
Merger & Restructuring Charges | -31 | -22 | -19 | -24 | -18 | - | Upgrade |
Gain (Loss) on Sale of Assets | -3 | -3 | -16 | -4 | -2 | -6 | Upgrade |
Legal Settlements | - | - | -1 | -11 | -81 | -7 | Upgrade |
Other Unusual Items | -19 | -53 | -54 | -46 | -27 | -114 | Upgrade |
Pretax Income | 1,585 | 1,809 | 1,453 | 1,365 | 1,363 | 816 | Upgrade |
Income Tax Expense | 380 | 364 | -265 | -117 | 110 | 66 | Upgrade |
Earnings From Continuing Operations | 1,205 | 1,445 | 1,718 | 1,482 | 1,253 | 750 | Upgrade |
Minority Interest in Earnings | -343 | -424 | -528 | -474 | -415 | -264 | Upgrade |
Net Income | 859 | 1,021 | 1,190 | 1,008 | 838 | 486 | Upgrade |
Net Income to Common | 859 | 1,021 | 1,190 | 1,008 | 838 | 486 | Upgrade |
Net Income Growth | -32.36% | -14.20% | 18.06% | 20.29% | 72.43% | -24.42% | Upgrade |
Shares Outstanding (Basic) | 325 | 319 | 312 | 307 | 310 | 302 | Upgrade |
Shares Outstanding (Diluted) | 456 | 454 | 456 | 455 | 464 | 468 | Upgrade |
Shares Change (YoY) | 0.33% | -0.44% | 0.22% | -1.94% | -0.85% | -0.21% | Upgrade |
EPS (Basic) | 2.65 | 3.20 | 3.81 | 3.28 | 2.70 | 1.61 | Upgrade |
EPS (Diluted) | 2.63 | 3.18 | 3.76 | 3.25 | 2.69 | 1.60 | Upgrade |
EPS Growth | -34.16% | -15.55% | 15.70% | 20.76% | 68.42% | -32.41% | Upgrade |
Free Cash Flow | 1,217 | 1,302 | 1,203 | 1,390 | 1,620 | 804 | Upgrade |
Free Cash Flow Per Share | 2.67 | 2.87 | 2.64 | 3.06 | 3.49 | 1.72 | Upgrade |
Dividend Per Share | 2.400 | 2.320 | 2.200 | 2.160 | 2.120 | 2.080 | Upgrade |
Dividend Growth | 6.19% | 5.46% | 1.85% | 1.89% | 1.92% | 4.00% | Upgrade |
Gross Margin | 33.62% | 35.97% | 39.90% | 39.94% | 41.37% | 39.71% | Upgrade |
Operating Margin | 23.11% | 27.65% | 30.43% | 31.10% | 33.52% | 32.01% | Upgrade |
Profit Margin | 9.43% | 12.15% | 16.95% | 15.50% | 14.60% | 9.78% | Upgrade |
Free Cash Flow Margin | 13.36% | 15.49% | 17.13% | 21.37% | 28.23% | 16.18% | Upgrade |
EBITDA | 2,408 | 2,588 | 2,328 | 2,213 | 2,125 | 1,779 | Upgrade |
EBITDA Margin | 26.44% | 30.79% | 33.15% | 34.02% | 37.03% | 35.81% | Upgrade |
D&A For EBITDA | 304 | 264 | 191 | 190 | 201 | 189 | Upgrade |
EBIT | 2,104 | 2,324 | 2,137 | 2,023 | 1,924 | 1,590 | Upgrade |
EBIT Margin | 23.11% | 27.65% | 30.43% | 31.10% | 33.52% | 32.01% | Upgrade |
Effective Tax Rate | 23.97% | 20.12% | - | - | 8.07% | 8.09% | Upgrade |
Revenue as Reported | 9,106 | 8,406 | 7,022 | 6,505 | 5,739 | 4,968 | Upgrade |
Advertising Expenses | - | 1,268 | 1,201 | 1,032 | 962 | 870 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.