| Schedule of Segment Reporting |
Totals in the following tables may not calculate exactly due to rounding. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2026 | | TH | | BK | | PLK | | FHS | | INTL | | RH | | ELIM | | Total | | Revenues from external customers | $ | 1,137 | | | $ | 342 | | | $ | 199 | | | $ | 62 | | | $ | 274 | | | $ | 506 | | | $ | — | | | $ | 2,520 | | | Intersegment revenues (a) | — | | | 54 | | | — | | | — | | | — | | | — | | | (55) | | | — | | | Total revenues | $ | 1,137 | | | $ | 397 | | | $ | 199 | | | $ | 62 | | | $ | 274 | | | $ | 506 | | | $ | (55) | | | $ | 2,520 | | | | | | | | | | | | | | | | | | | Operating costs and expenses: | | | | | | | | | | | | | | | | | Supply chain cost of sales | $ | 635 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 635 | | | Company restaurant expenses (b) | 9 | | | 39 | | | 41 | | | 10 | | | — | | | 435 | | | (27) | | | 508 | | | Segment F&P expenses | 86 | | | 33 | | | 3 | | | 2 | | | 3 | | | — | | | (3) | | | 123 | | | Advertising expenses and other services | 90 | | | 156 | | | 74 | | | 21 | | | 24 | | | 27 | | | (24) | | | 369 | | | Segment G&A | 34 | | | 31 | | | 18 | | | 12 | | | 52 | | | 27 | | | — | | | 175 | | | Adjustments: | | | | | | | | | | | | | | | | | Cash distributions received from equity method investments | 4 | | | — | | | — | | | — | | | — | | | — | | | — | | | 4 | | | Adjusted Operating Income | $ | 287 | | | $ | 137 | | | $ | 63 | | | $ | 17 | | | $ | 194 | | | $ | 17 | | | $ | — | | | $ | 715 | | | | | | | | | | | | | | | | | | | Additional segment information: | | | | | | | | | | | | | | | | | Depreciation and amortization | $ | 27 | | | $ | 12 | | | $ | 4 | | | $ | 1 | | | $ | 7 | | | $ | 26 | | | $ | — | | | $ | 77 | | | (Income) loss from equity method investments | $ | (4) | | | $ | — | | | $ | — | | | $ | — | | | $ | 2 | | | $ | — | | | $ | — | | | $ | (2) | | | Capital expenditures | $ | 9 | | | $ | 4 | | | $ | 4 | | | $ | 1 | | | $ | 2 | | | $ | 21 | | | $ | — | | | $ | 42 | |
(a)Consists of BK and INTL royalties, property, advertising, and other services revenues from intersegment transactions with RH. (b)The components of Company restaurant expenses for our RH segment are included below. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2026 | | TH | | BK | | PLK | | FHS | | INTL | | RH | | ELIM | | Total | | Revenues from external customers | $ | 2,134 | | | $ | 659 | | | $ | 389 | | | $ | 121 | | | $ | 527 | | | $ | 953 | | | $ | — | | | $ | 4,784 | | | Intersegment revenues (a) | — | | | 102 | | | — | | | — | | | 1 | | | — | | | (103) | | | — | | | Total revenues | $ | 2,134 | | | $ | 762 | | | $ | 389 | | | $ | 121 | | | $ | 528 | | | $ | 953 | | | $ | (103) | | | $ | 4,784 | | | | | | | | | | | | | | | | | | | Operating costs and expenses: | | | | | | | | | | | | | | | | | Supply chain cost of sales | $ | 1,199 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,199 | | | Company restaurant expenses (b) | 18 | | | 82 | | | 79 | | | 20 | | | — | | | 836 | | | (51) | | | 985 | | | Segment F&P expenses | 168 | | | 66 | | | 6 | | | 4 | | | (11) | | | — | | | (7) | | | 226 | | | Advertising expenses and other services | 172 | | | 297 | | | 148 | | | 42 | | | 46 | | | 50 | | | (45) | | | 710 | | | Segment G&A | 68 | | | 64 | | | 36 | | | 25 | | | 103 | | | 51 | | | — | | | 347 | | | Adjustments: | | | | | | | | | | | | | | | | | Cash distributions received from equity method investments | 7 | | | — | | | — | | | — | | | — | | | — | | | — | | | 7 | | | Adjusted Operating Income | $ | 516 | | | $ | 252 | | | $ | 119 | | | $ | 31 | | | $ | 390 | | | $ | 16 | | | $ | — | | | $ | 1,324 | | | | | | | | | | | | | | | | | | | Additional segment information: | | | | | | | | | | | | | | | | | Depreciation and amortization | $ | 54 | | | $ | 24 | | | $ | 7 | | | $ | 3 | | | $ | 15 | | | $ | 53 | | | $ | — | | | $ | 155 | | | (Income) loss from equity method investments | $ | (7) | | | $ | — | | | $ | — | | | $ | — | | | $ | 4 | | | $ | — | | | $ | — | | | $ | (4) | | | Capital expenditures | $ | 14 | | | $ | 9 | | | $ | 7 | | | $ | 2 | | | $ | 5 | | | $ | 37 | | | $ | — | | | $ | 75 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2025 | | TH | | BK | | PLK | | FHS | | INTL | | RH | | ELIM | | Total | | Revenues from external customers | $ | 1,083 | | | $ | 338 | | | $ | 210 | | | $ | 59 | | | $ | 250 | | | $ | 469 | | | $ | — | | | $ | 2,410 | | | Intersegment revenues (a) | — | | | 49 | | | — | | | — | | | — | | | — | | | (49) | | | — | | | Total revenues | $ | 1,083 | | | $ | 388 | | | $ | 210 | | | $ | 59 | | | $ | 250 | | | $ | 469 | | | $ | (49) | | | $ | 2,410 | | | | | | | | | | | | | | | | | | | Operating costs and expenses: | | | | | | | | | | | | | | | | | Supply chain cost of sales | $ | 589 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 589 | | | Company restaurant expenses (b) | 10 | | | 57 | | | 40 | | | 9 | | | — | | | 406 | | | (23) | | | 498 | | | Segment F&P expenses | 83 | | | 33 | | | 6 | | | 2 | | | 9 | | | — | | | (4) | | | 128 | | | Advertising expenses and other services | 93 | | | 147 | | | 80 | | | 20 | | | 23 | | | 24 | | | (22) | | | 364 | | | Segment G&A | 34 | | | 31 | | | 19 | | | 13 | | | 47 | | | 23 | | | — | | | 166 | | | Adjustments: | | | | | | | | | | | | | | | | | Cash distributions received from equity method investments | 4 | | | — | | | — | | | — | | | — | | | — | | | — | | | 4 | | | Adjusted Operating Income | $ | 278 | | | $ | 121 | | | $ | 66 | | | $ | 15 | | | $ | 172 | | | $ | 16 | | | $ | — | | | $ | 668 | | | | | | | | | | | | | | | | | | | Additional segment information: | | | | | | | | | | | | | | | | | Depreciation and amortization | $ | 28 | | | $ | 13 | | | $ | 4 | | | $ | 1 | | | $ | 7 | | | $ | 24 | | | $ | — | | | $ | 77 | | | (Income) loss from equity method investments | $ | (4) | | | $ | — | | | $ | — | | | $ | — | | | $ | (1) | | | $ | — | | | $ | — | | | $ | (5) | | | Capital expenditures | $ | 9 | | | $ | 6 | | | $ | 2 | | | $ | 1 | | | $ | 4 | | | $ | 21 | | | $ | — | | | $ | 42 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2025 | | TH | | BK | | PLK | | FHS | | INTL | | RH | | ELIM | | Total | | Revenues from external customers | $ | 1,987 | | | $ | 647 | | | $ | 404 | | | $ | 113 | | | $ | 468 | | | $ | 901 | | | $ | — | | | $ | 4,519 | | | Intersegment revenues (a) | — | | | 97 | | | — | | | — | | | — | | | — | | | (97) | | | — | | | Total revenues | $ | 1,987 | | | $ | 744 | | | $ | 404 | | | $ | 113 | | | $ | 468 | | | $ | 901 | | | $ | (97) | | | $ | 4,519 | | | | | | | | | | | | | | | | | | | Operating costs and expenses: | | | | | | | | | | | | | | | | | Supply chain cost of sales | $ | 1,085 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,085 | | | Company restaurant expenses (b) | 19 | | | 111 | | | 79 | | | 19 | | | — | | | 785 | | | (47) | | | 966 | | | Segment F&P expenses | 161 | | | 64 | | | 8 | | | 3 | | | 14 | | | — | | | (8) | | | 242 | | | Advertising expenses and other services | 159 | | | 278 | | | 152 | | | 38 | | | 45 | | | 45 | | | (42) | | | 675 | | | Segment G&A | 71 | | | 67 | | | 40 | | | 27 | | | 98 | | | 48 | | | — | | | 351 | | | Adjustments: | | | | | | | | | | | | | | | | | Cash distributions received from equity method investments | 7 | | | — | | | — | | | — | | | — | | | — | | | — | | | 7 | | | Adjusted Operating Income | $ | 499 | | | $ | 224 | | | $ | 126 | | | $ | 26 | | | $ | 310 | | | $ | 23 | | | $ | — | | | $ | 1,208 | | | | | | | | | | | | | | | | | | | Additional segment information: | | | | | | | | | | | | | | | | | Depreciation and amortization | $ | 55 | | | $ | 26 | | | $ | 7 | | | $ | 3 | | | $ | 14 | | | $ | 44 | | | $ | — | | | $ | 148 | | | (Income) loss from equity method investments | $ | (7) | | | $ | — | | | $ | — | | | $ | — | | | $ | (3) | | | $ | — | | | $ | — | | | $ | (10) | | | Capital expenditures | $ | 13 | | | $ | 11 | | | $ | 3 | | | $ | 2 | | | $ | 6 | | | $ | 37 | | | $ | — | | | $ | 73 | |
The following table presents the components of Company restaurant expenses for our RH segment (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Company restaurant expenses for RH segment | | | | | | | | | Food, beverage, and packaging costs | $ | 154 | | | $ | 134 | | | $ | 287 | | | $ | 255 | | | Restaurant wages and related expenses | 154 | | | 152 | | | 300 | | | 297 | | | Restaurant occupancy expense and other | 128 | | | 120 | | | 250 | | | 233 | | | Total | $ | 435 | | | $ | 406 | | | $ | 836 | | | $ | 785 | |
|
| Schedule of Revenues by Country |
The following tables present revenues by country (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Revenues by country (c): | | | | | | | | | United States | $ | 1,197 | | | $ | 1,165 | | | $ | 2,296 | | | $ | 2,238 | | | Canada | 1,037 | | | 992 | | | 1,939 | | | 1,807 | | | Other | 286 | | | 253 | | | 549 | | | 474 | | | Total | $ | 2,520 | | | $ | 2,410 | | | $ | 4,784 | | | $ | 4,519 | |
(c)Only the United States and Canada represented 10% or more of our total revenues in each period presented.
|
| Schedule of Reconciliation of Segment Income to Net Income |
A reconciliation of Income from operations to Adjusted Operating Income consists of the following (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Income from operations | $ | 716 | | | $ | 483 | | | $ | 1,322 | | | $ | 918 | | | Franchise agreement and reacquired franchise rights amortization | 16 | | | 17 | | | 32 | | | 33 | | | RH and BK China Transaction costs | 3 | | | 16 | | | 9 | | | 22 | | | Corporate restructuring and advisory fees | 2 | | | 5 | | | 4 | | | 6 | | | Impact of equity method investments (a) | 3 | | | (1) | | | 4 | | | (3) | | | Other operating expenses (income), net | (26) | | | 149 | | | (47) | | | 232 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Adjusted Operating Income | $ | 715 | | | $ | 668 | | | $ | 1,324 | | | $ | 1,208 | | | | | | | | | |
(a)Represents (i) (income) loss from equity method investments and (ii) cash distributions received from our equity method investments. Cash distributions received from our equity method investments are included in segment income.
|