Financhill
Sell
30

QSR Quote, Financials, Valuation and Earnings

Last price:
$68.83
Seasonality move :
2.45%
Day range:
$68.11 - $68.98
52-week range:
$58.71 - $73.70
Dividend yield:
3.6%
P/E ratio:
30.43x
P/S ratio:
3.33x
P/B ratio:
6.56x
Volume:
1.5M
Avg. volume:
2.9M
1-year change:
8.88%
Market cap:
$23.8B
Revenue:
$9.4B
EPS (TTM):
$2.26
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.7B $6.5B $7B $8.4B $9.4B
Revenue Growth (YoY) 15.52% 13.35% 7.95% 19.71% 12.23%
 
Cost of Revenues $2.4B $2.9B $3B $4.1B $6.2B
Gross Profit $3.3B $3.6B $4.1B $4.4B $3.2B
Gross Profit Margin 58.32% 55.99% 57.93% 51.76% 33.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $631M $704M $733M $741M
Other Inc / (Exp) -$56M -$125M -$102M $62M --
Operating Expenses $1.4B $1.6B $1.9B $2B $704M
Operating Income $1.9B $2B $2.1B $2.3B $2.5B
 
Net Interest Expenses $428M $542M $766M $804M $516M
EBT. Incl. Unusual Items $1.4B $1.4B $1.5B $1.8B $1.7B
Earnings of Discontinued Ops. -- -- -- -- -$126M
Income Tax Expense $110M -$117M -$265M $364M $483M
Net Income to Company $1.3B $1.5B $1.7B $1.4B $1.1B
 
Minority Interest in Earnings $415M $474M $528M $424M $299M
Net Income to Common Excl Extra Items $1.3B $1.5B $1.7B $1.4B $1.2B
 
Basic EPS (Cont. Ops) $2.70 $3.28 $3.81 $3.20 $2.36
Diluted EPS (Cont. Ops) $2.69 $3.25 $3.76 $3.18 $2.35
Weighted Average Basic Share $310M $307M $312M $319M $329M
Weighted Average Diluted Share $464M $455M $456M $454M $457M
 
EBITDA $2.1B $2.2B $2.3B $2.6B $2.8B
EBIT $1.9B $2B $2.1B $2.3B $2.5B
 
Revenue (Reported) $5.7B $6.5B $7B $8.4B $9.4B
Operating Income (Reported) $1.9B $2B $2.1B $2.3B $2.5B
Operating Income (Adjusted) $1.9B $2B $2.1B $2.3B $2.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $1.7B $1.8B $2.3B $2.5B
Revenue Growth (YoY) 13.84% 9.25% 7.76% 26.15% 7.4%
 
Cost of Revenues $667M $757M $784M $1.6B $1.3B
Gross Profit $879M $932M $1B $743M $1.2B
Gross Profit Margin 56.86% 55.18% 56.92% 32.36% 47.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $418M $196M $197M $199M $192M
Other Inc / (Exp) -$75M -$143M -$24M $77M --
Operating Expenses $405M $443M $540M $185M $525M
Operating Income $474M $489M $496M $558M $647M
 
Net Interest Expenses $106M $170M $202M $194M $125M
EBT. Incl. Unusual Items $281M $216M $316M $500M $494M
Earnings of Discontinued Ops. -- -- -- -- -$119M
Income Tax Expense $27M -$134M -$410M $139M $220M
Net Income to Company $260M $338.1M $721.5M $334.4M $136M
 
Minority Interest in Earnings $83M $107M $218M $102M $42M
Net Income to Common Excl Extra Items $262M $336M $726M $361M $274M
 
Basic EPS (Cont. Ops) $0.57 $0.75 $1.62 $0.80 $0.34
Diluted EPS (Cont. Ops) $0.56 $0.74 $1.60 $0.79 $0.25
Weighted Average Basic Share $313M $306M $313M $324M $334M
Weighted Average Diluted Share $462M $455M $453M $455M $457M
 
EBITDA $525M $536M $545M $635M $720.2M
EBIT $474M $489M $496M $558M $647M
 
Revenue (Reported) $1.5B $1.7B $1.8B $2.3B $2.5B
Operating Income (Reported) $474M $489M $496M $558M $647M
Operating Income (Adjusted) $474M $489M $496M $558M $647M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.7B $6.5B $7B $8.4B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.9B $3B $4.4B $4.9B
Gross Profit $3.3B $3.6B $4B $4B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $759M $631M $704M $733M $741M
Other Inc / (Exp) -$56M -$125M -$102M $62M --
Operating Expenses $1.4B $1.6B $1.9B $1.7B $2B
Operating Income $1.9B $2B $2.1B $2.4B $2.5B
 
Net Interest Expenses $428M $542M $766M $804M $685M
EBT. Incl. Unusual Items $1.4B $1.4B $1.5B $1.8B $1.7B
Earnings of Discontinued Ops. -- -- -- -- -$126M
Income Tax Expense $110M -$117M -$265M $364M $483M
Net Income to Company $1.3B $1.5B $1.7B $1.4B $1.1B
 
Minority Interest in Earnings $415M $474M $528M $424M $299M
Net Income to Common Excl Extra Items $1.3B $1.5B $1.7B $1.4B $1.2B
 
Basic EPS (Cont. Ops) $2.71 $3.28 $3.81 $3.21 $2.36
Diluted EPS (Cont. Ops) $2.69 $3.25 $3.76 $3.18 $2.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2.2B $2.3B $2.6B $2.8B
EBIT $1.9B $2B $2.1B $2.4B $2.5B
 
Revenue (Reported) $5.7B $6.5B $7B $8.4B $9.4B
Operating Income (Reported) $1.9B $2B $2.1B $2.4B $2.5B
Operating Income (Adjusted) $1.9B $2B $2.1B $2.4B $2.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $6.5B $7B $8.4B $9.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3B $4.4B $4.9B --
Gross Profit $3.6B $4B $4B $4.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $631M $704M $733M $741M --
Other Inc / (Exp) -$125M -$102M $62M -$244M --
Operating Expenses $1.6B $1.9B $1.7B $2B --
Operating Income $2B $2.1B $2.4B $2.5B --
 
Net Interest Expenses $542M $766M $804M $685M --
EBT. Incl. Unusual Items $1.4B $1.5B $1.8B $1.7B --
Earnings of Discontinued Ops. -- -- -- -$126M --
Income Tax Expense -$117M -$265M $364M $483M --
Net Income to Company $1.5B $1.7B $1.4B $1.1B --
 
Minority Interest in Earnings $474M $528M $424M $299M --
Net Income to Common Excl Extra Items $1.5B $1.7B $1.4B $1.2B --
 
Basic EPS (Cont. Ops) $3.28 $3.81 $3.21 $2.36 --
Diluted EPS (Cont. Ops) $3.25 $3.76 $3.18 $2.26 --
Weighted Average Basic Share $1.2B $1.2B $1.3B $1.3B --
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B --
 
EBITDA $2.2B $2.3B $2.6B $2.8B --
EBIT $2B $2.1B $2.4B $2.5B --
 
Revenue (Reported) $6.5B $7B $8.4B $9.4B --
Operating Income (Reported) $2B $2.1B $2.4B $2.5B --
Operating Income (Adjusted) $2B $2.1B $2.4B $2.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.1B $1.2B $1.1B $1.3B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $547M $614M $749M $698M $794M
Inventory $96M $133M $166M $142M $205M
Prepaid Expenses -- -- -- -- --
Other Current Assets $86M $123M $119M $108M --
Total Current Assets $1.8B $2B $2.2B $2.3B $2.8B
 
Property Plant And Equipment $3.2B $3B $3.1B $4.1B $4.3B
Long-Term Investments $324M $607M $360M $390M --
Goodwill $6B $5.7B $5.8B $6B --
Other Intangibles $11.4B $11B $11.1B $10.9B --
Other Long-Term Assets $762M $987M $1.3B $1.4B --
Total Assets $23.2B $22.7B $23.4B $24.6B $25.6B
 
Accounts Payable $614M $758M $790M $765M $866M
Accrued Expenses $223M $235M $242M $228M --
Current Portion Of Long-Term Debt $96M $127M $101M $222M --
Current Portion Of Capital Lease Obligations $140M $137M $147M $193M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $2.1B $2.1B $2.4B $2.9B
 
Long-Term Debt $14.3B $14.2B $14.2B $15.5B $15.4B
Capital Leases -- -- -- -- --
Total Liabilities $19.4B $18.5B $18.7B $19.8B $20.5B
 
Common Stock $2.2B $2.1B $2B $2.4B $2.9B
Other Common Equity Adj -$710M -$679M -$706M -$1.1B --
Common Equity $2.2B $2.5B $2.9B $3.1B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.8B $1.9B $1.7B $1.5B
Total Equity $3.9B $4.3B $4.7B $4.8B $5.2B
 
Total Liabilities and Equity $23.2B $22.7B $23.4B $24.6B $25.6B
Cash and Short Terms $1.1B $1.2B $1.1B $1.3B $1.2B
Total Debt $14.4B $14.3B $14.3B $15.7B $15.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.1B $1.2B $1.1B $1.3B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $547M $614M $749M $698M $794M
Inventory $96M $133M $166M $142M $205M
Prepaid Expenses -- -- -- -- --
Other Current Assets $86M $123M $119M $108M --
Total Current Assets $1.8B $2B $2.2B $2.3B $2.8B
 
Property Plant And Equipment $3.2B $3B $3.1B $4.1B $4.3B
Long-Term Investments $324M $607M $360M $390M --
Goodwill $6B $5.7B $5.8B $6B --
Other Intangibles $11.4B $11B $11.1B $10.9B --
Other Long-Term Assets $762M $987M $1.3B $1.4B --
Total Assets $23.2B $22.7B $23.4B $24.6B $25.6B
 
Accounts Payable $614M $758M $790M $765M $866M
Accrued Expenses $223M $235M $242M $228M --
Current Portion Of Long-Term Debt $96M $127M $101M $222M --
Current Portion Of Capital Lease Obligations $140M $137M $147M $193M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $2.1B $2.1B $2.4B $2.9B
 
Long-Term Debt $14.3B $14.2B $14.2B $15.5B $15.4B
Capital Leases -- -- -- -- --
Total Liabilities $19.4B $18.5B $18.7B $19.8B $20.5B
 
Common Stock $2.2B $2.1B $2B $2.4B $2.9B
Other Common Equity Adj -$710M -$679M -$706M -$1.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.8B $1.9B $1.7B $1.5B
Total Equity $3.9B $4.3B $4.7B $4.8B $5.2B
 
Total Liabilities and Equity $23.2B $22.7B $23.4B $24.6B $25.6B
Cash and Short Terms $1.1B $1.2B $1.1B $1.3B $1.2B
Total Debt $14.4B $14.3B $14.3B $15.7B $15.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $1.5B $1.7B $1.4B $1.1B
Depreciation & Amoritzation $201M $190M $191M $264M $301M
Stock-Based Compensation $102M $136M $194M $172M $151M
Change in Accounts Receivable $8M -$110M -$147M $7M -$89M
Change in Inventories $12M -$61M -$43M $30M --
Cash From Operations $1.7B $1.5B $1.3B $1.5B $1.7B
 
Capital Expenditures $106M $100M $120M $201M $265M
Cash Acquisitions $1B $12M -- $540M $152M
Cash From Investing -$1.1B -$64M $11M -$660M -$399M
 
Dividends Paid (Ex Special Dividend) $974M $971M $990M $1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $1.3B $2M $55M $2.5B --
Long-Term Debt Repaid -$889M -$94M -$92M -$2.2B --
Repurchase of Common Stock $551M $326M $500M -- --
Other Financing Activities -$74M $31M $93M $66M --
Cash From Financing -$1.1B -$1.3B -$1.3B -$625M -$1.4B
 
Beginning Cash (CF) $1.1B $1.2B $1.1B $1.3B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$473M $91M -$39M $195M -$105M
Ending Cash (CF) $611M $1.2B $1.1B $1.5B $1.1B
 
Levered Free Cash Flow $1.6B $1.4B $1.2B $1.3B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $260M $338.1M $721.5M $334.4M $136M
Depreciation & Amoritzation $50.6M $47.1M $48.8M $72.1M $73.2M
Stock-Based Compensation $39.7M $42.5M $52.8M $44.8M $36.6M
Change in Accounts Receivable -$3M -$17.6M -$60.6M -$50M -$22.2M
Change in Inventories $15M $6M $6M $29M --
Cash From Operations $455.8M $420.4M $400.2M $453.1M $540.8M
 
Capital Expenditures $35.8M $46.8M $46.7M $73.2M $100.1M
Cash Acquisitions $998.5M $166.6K -- -$7.6M -$2M
Cash From Investing -$1B $1M $21.8M -$32.2M -$183.6M
 
Dividends Paid (Ex Special Dividend) $242.3M $243.1M $248.3M $243M $271.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $533M -- -- -- --
Long-Term Debt Repaid -$24M -$23M -$13M -$26M --
Repurchase of Common Stock $366.9M $4.5M $381.8M -- --
Other Financing Activities -$19M $26M $39M $21M --
Cash From Financing -$109.8M -$203.4M -$595.1M -$248.2M -$472.4M
 
Beginning Cash (CF) $1.1B $1.2B $1.1B $1.3B $1.2B
Foreign Exchange Rate Adjustment $1.7K $2.4M $4M -$18.5M $803.3K
Additions / Reductions -$682.4M $220.5M -$169.2M $154.1M -$114.4M
Ending Cash (CF) $404.6M $1.4B $973.8M $1.5B $1B
 
Levered Free Cash Flow $420M $373.7M $353.4M $379.8M $440.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $1.5B $1.7B $1.4B $1.1B
Depreciation & Amoritzation $201M $190.1M $191M $258.7M $301.6M
Stock-Based Compensation $101.8M $135.4M $194M $168.7M $151.3M
Change in Accounts Receivable $7.7M -$109.2M -$146.9M $6.7M -$89.2M
Change in Inventories $12M -$61M -$43M $30M --
Cash From Operations $1.7B $1.5B $1.3B $1.5B $1.7B
 
Capital Expenditures $106.2M $98.5M $119.8M $196.9M $265.6M
Cash Acquisitions $998.5M $12.2M -- $527M $152.3M
Cash From Investing -$1.1B -$64.8M $10.7M -$644.5M -$399.8M
 
Dividends Paid (Ex Special Dividend) $974.1M $971M $990M $1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $1.3B $2M -- -- --
Long-Term Debt Repaid -$889M -$94M -$92M -$2.2B --
Repurchase of Common Stock $548.1M $333.3M $497.2M -- --
Other Financing Activities -$74M $31M $93M $66M --
Cash From Financing -$1.1B -$1.3B -$1.3B -$614.4M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$465.2M $74.9M -$35.6M $190.3M -$105.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1.4B $1.2B $1.3B $1.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.5B $1.7B $1.4B $1.1B --
Depreciation & Amoritzation $190.1M $191M $258.7M $301.6M --
Stock-Based Compensation $135.4M $194M $168.7M $151.3M --
Change in Accounts Receivable -$109.2M -$146.9M $6.7M -$89.2M --
Change in Inventories -$61M -$43M $30M -$30M --
Cash From Operations $1.5B $1.3B $1.5B $1.7B --
 
Capital Expenditures $98.5M $119.8M $196.9M $265.6M --
Cash Acquisitions $12.2M -- $527M $152.3M --
Cash From Investing -$64.8M $10.7M -$644.5M -$399.8M --
 
Dividends Paid (Ex Special Dividend) $971M $990M $1B $1.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M $55M $2.5B -- --
Long-Term Debt Repaid -$94M -$92M -$2.2B -$66M --
Repurchase of Common Stock $333.3M $497.2M -- -- --
Other Financing Activities $31M $93M $66M $35M --
Cash From Financing -$1.3B -$1.3B -$614.4M -$1.4B --
 
Beginning Cash (CF) $3.9B $4.7B $4.5B $4.3B --
Foreign Exchange Rate Adjustment -$28.3M $939.7K -$22.6M $16M --
Additions / Reductions $74.9M -$35.6M $190.3M -$105.2M --
Ending Cash (CF) $3.9B $4.7B $4.7B $4.2B --
 
Levered Free Cash Flow $1.4B $1.2B $1.3B $1.5B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 21

RingCentral, Inc. [RNG] is up 34.37% over the past day.

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
72
SNSE alert for Feb 21

Sensei Biotherapeutics, Inc. [SNSE] is up 23.81% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock