February 6, 2024 | |||||||||||
Date of Report (Date of earliest event reported)
____________________________
| |||||||||||
Aramark | |||||||||||
(Exact name of Registrant as Specified in its Charter)
____________________________
| |||||||||||
Delaware | 001-36223 | 20-8236097 | |||||||||
(State or other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | |||||||||
2400 Market Street | 19103 | ||||||||||
Philadelphia, | Pennsylvania | ||||||||||
(Address of Principal Executive Offices) | (Zip Code) |
(215) |
238-3000 |
||||||||||
(Registrant's Telephone Number, Including Area Code) | |||||||||||
N/A
(Former name or former address, if changed since last report.)
|
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on which Registered | |||||||||
Common Stock, | par value $0.01 per share | ARMK | New York Stock Exchange |
(d) | Exhibits |
Exhibit No. | Description | |||||||
Aramark | ||||||||||||||
Date: | February 6, 2024 | By: | /s/ JAMES J. TARANGELO | |||||||||||
Name: | JAMES J. TARANGELO | |||||||||||||
Title: | Senior Vice President and | |||||||||||||
Chief Financial Officer |
Exhibit No. | Description | |||||||
For Immediate Release |
Inquiries:
Felise Glantz Kissell
(215) 409-7287
Kissell-Felise@aramark.com
|
||||
Gene Cleary
(215) 409-7945
Cleary-Gene@aramark.com
|
Revenue | ||||||||||||||
Q1 '24 | Q1 '23 | Change (%) | Organic Revenue Change (%) |
|||||||||||
FSS United States | $3,213M | $2,921M | 10% | 10% | ||||||||||
FSS International | 1,195 | 993 | 20% | 21% | ||||||||||
Total Company | $4,408M | $3,914M | 13% | 13% |
Operating Income | Adjusted Operating Income (AOI) | |||||||||||||||||||||||||
Q1 '24 | Q1 '23 | Change (%) | Q1 '24 | Q1 '23 | Change (%) | Constant Currency Change (%) | ||||||||||||||||||||
FSS United States | $175M | $159M | 10% | $202M | $170M | 19% | 19% | |||||||||||||||||||
FSS International* | 46 | 27 | 73% | 54 | 39 | 39% | 37% | |||||||||||||||||||
Corporate | (54) | (34) | (61)% | (25) | (30) | 16% | 16% | |||||||||||||||||||
Total Company | $167M | $152M | 10% | $231M | $179M | 29% | 28% | |||||||||||||||||||
($ in millions except EPS) | FY23 | FY24 Outlook | ||||||||||||||||||
Post-Spin Reference Point |
Year-over-year Growth1 |
|||||||||||||||||||
Organic Revenue | $16,083 | +7% | — | +9% | ||||||||||||||||
Adjusted Operating Income | $743 | +17% | — | +20% | ||||||||||||||||
Adjusted EPS | $1.16 | +30% | — | +35% | ||||||||||||||||
Leverage Ratio | 3.9x2 |
~3.5x | ||||||||||||||||||
Note: Previous Outlook for AOI and Adjusted EPS growth was +15% to +20% and +25% to +35%, respectively | ||||||||||||||||||||
1Constant currency, except Leverage Ratio |
||||||||||||||||||||
2Leverage ratio represents total Company including Uniform Services at year-end |
Three Months Ended | ||||||||||||||
December 29, 2023 | December 30, 2022 | |||||||||||||
Revenue | $ | 4,407,765 | $ | 3,913,720 | ||||||||||
Costs and Expenses: | ||||||||||||||
Cost of services provided (exclusive of depreciation and amortization) | 4,045,078 | 3,591,802 | ||||||||||||
Depreciation and amortization | 105,544 | 102,597 | ||||||||||||
Selling and general corporate expenses | 90,193 | 67,636 | ||||||||||||
4,240,815 | 3,762,035 | |||||||||||||
Operating income | 166,950 | 151,685 | ||||||||||||
Interest Expense, net | 114,562 | 100,951 | ||||||||||||
Income from Continuing Operations Before Income Taxes | 52,388 | 50,734 | ||||||||||||
Provision for Income Taxes from Continuing Operations | 23,871 | 12,736 | ||||||||||||
Net income from Continuing Operations | 28,517 | 37,998 | ||||||||||||
Less: Net loss attributable to noncontrolling interests | (19) | (500) | ||||||||||||
Net income from Continuing Operations attributable to Aramark stockholders | 28,536 | 38,498 | ||||||||||||
Income from Discontinued Operations, net of tax | — | 35,653 | ||||||||||||
Net income attributable to Aramark stockholders | $ | 28,536 | $ | 74,151 | ||||||||||
Basic earnings per share attributable to Aramark stockholders: | ||||||||||||||
Income from Continuing Operations | $ | 0.11 | $ | 0.15 | ||||||||||
Income from Discontinued Operations | $ | — | $ | 0.14 | ||||||||||
Basic earnings per share attributable to Aramark stockholders | $ | 0.11 | $ | 0.29 | ||||||||||
Diluted earnings per share attributable to Aramark stockholders: | ||||||||||||||
Income from Continuing Operations | $ | 0.11 | $ | 0.15 | ||||||||||
Income from Discontinued Operations | $ | — | $ | 0.13 | ||||||||||
Diluted earnings per share attributable to Aramark stockholders | $ | 0.11 | $ | 0.28 | ||||||||||
Weighted Average Shares Outstanding: | ||||||||||||||
Basic | 262,053 | 259,454 | ||||||||||||
Diluted | 264,287 | 261,414 | ||||||||||||
ARAMARK AND SUBSIDIARIES | ||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(Unaudited) | ||||||||||||||
(In Thousands) | ||||||||||||||
December 29, 2023 | September 29, 2023 | |||||||||||||
Assets | ||||||||||||||
Current Assets: | ||||||||||||||
Cash and cash equivalents | $ | 295,597 | $ | 1,927,088 | ||||||||||
Receivables | 2,198,781 | 1,970,782 | ||||||||||||
Inventories | 367,614 | 403,707 | ||||||||||||
Prepayments and other current assets | 305,428 | 297,519 | ||||||||||||
Current assets of discontinued operations | — | 620,931 | ||||||||||||
Total current assets | 3,167,420 | 5,220,027 | ||||||||||||
Property and Equipment, net | 1,490,475 | 1,425,973 | ||||||||||||
Goodwill | 4,661,018 | 4,615,986 | ||||||||||||
Other Intangible Assets | 1,824,457 | 1,804,473 | ||||||||||||
Operating Lease Right-of-use Assets | 597,965 | 572,268 | ||||||||||||
Other Assets | 678,114 | 728,678 | ||||||||||||
Noncurrent Assets of Discontinued Operations | — | 2,503,836 | ||||||||||||
$ | 12,419,449 | $ | 16,871,241 | |||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||
Current Liabilities: | ||||||||||||||
Current maturities of long-term borrowings | $ | 41,513 | $ | 1,543,032 | ||||||||||
Current operating lease liabilities | 50,178 | 51,271 | ||||||||||||
Accounts payable | 1,096,193 | 1,271,859 | ||||||||||||
Accrued expenses and other current liabilities | 1,301,530 | 1,768,281 | ||||||||||||
Current liabilities of discontinued operations | — | 395,524 | ||||||||||||
Total current liabilities | 2,489,414 | 5,029,967 | ||||||||||||
Long-Term Borrowings | 5,930,220 | 5,098,662 | ||||||||||||
Noncurrent Operating Lease Liabilities | 244,420 | 245,871 | ||||||||||||
Deferred Income Taxes and Other Noncurrent Liabilities | 900,629 | 914,064 | ||||||||||||
Noncurrent Liabilities of Discontinued Operations | — | 1,861,735 | ||||||||||||
Commitments and Contingencies | ||||||||||||||
Redeemable Noncontrolling Interests | 8,132 | 8,224 | ||||||||||||
Total Stockholders' Equity | 2,846,634 | 3,712,718 | ||||||||||||
$ | 12,419,449 | $ | 16,871,241 | |||||||||||
ARAMARK AND SUBSIDIARIES | ||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
(Unaudited) | ||||||||||||||
(In Thousands) | ||||||||||||||
Three Months Ended | ||||||||||||||
December 29, 2023 | December 30, 2022 | |||||||||||||
Cash flows from operating activities of Continuing Operations: | ||||||||||||||
Net income from Continuing Operations | $ | 28,517 | $ | 37,998 | ||||||||||
Adjustments to reconcile Net income from Continuing Operations to Net cash used in operating activities of Continuing Operations: | ||||||||||||||
Depreciation and amortization | 105,544 | 102,597 | ||||||||||||
Asset write-downs | — | 18,316 | ||||||||||||
Reduction of contingent consideration liability | — | (29,941) | ||||||||||||
Deferred income taxes | 1,175 | 12,806 | ||||||||||||
Share-based compensation expense | 13,654 | 20,574 | ||||||||||||
Changes in operating assets and liabilities | (825,112) | (758,587) | ||||||||||||
Payments made to clients on contracts | (45,075) | (33,868) | ||||||||||||
Other operating activities | 64,220 | 14,357 | ||||||||||||
Net cash used in operating activities of Continuing Operations | (657,077) | (615,748) | ||||||||||||
Cash flows from investing activities of Continuing Operations: | ||||||||||||||
Net purchases of property and equipment and other | (111,201) | (85,557) | ||||||||||||
Acquisitions, divestitures and other investing activities | (86,767) | 14,369 | ||||||||||||
Net cash used in investing activities of Continuing Operations | (197,968) | (71,188) | ||||||||||||
Cash flows from financing activities of Continuing Operations: | ||||||||||||||
Net proceeds/payments of long-term borrowings | (1,310,776) | 282,375 | ||||||||||||
Net change in funding under the Receivables Facility | 600,000 | 395,065 | ||||||||||||
Payments of dividends | (24,915) | (28,566) | ||||||||||||
Proceeds from issuance of common stock | 4,496 | 28,198 | ||||||||||||
Other financing activities | (47,808) | (14,538) | ||||||||||||
Net cash (used in) provided by financing activities of Continuing Operations | (779,003) | 662,534 | ||||||||||||
Discontinued Operations: | ||||||||||||||
Net cash provided by operating activities | — | 8,543 | ||||||||||||
Net cash used in investing activities | — | (12,936) | ||||||||||||
Net cash used in financing activities | — | (5,476) | ||||||||||||
Net cash used in Discontinued Operations | — | (9,869) | ||||||||||||
Effect of foreign exchange rates on cash and cash equivalents and restricted cash | 5,334 | 11,661 | ||||||||||||
Decrease in cash and cash equivalents and restricted cash | (1,628,714) | (22,610) | ||||||||||||
Cash and cash equivalents and restricted cash, beginning of period | 1,972,367 | 365,431 | ||||||||||||
Cash and cash equivalents and restricted cash, end of period | $ | 343,653 | $ | 342,821 |
ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||
ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||
December 29, 2023 | ||||||||||||||||||||||||||
FSS United States | FSS International | Corporate | Aramark and Subsidiaries | |||||||||||||||||||||||
Revenue (as reported) | $ | 3,212,732 | $ | 1,195,033 | $ | 4,407,765 | ||||||||||||||||||||
Operating Income (as reported) | $ | 174,765 | $ | 46,243 | $ | (54,058) | $ | 166,950 | ||||||||||||||||||
Operating Income Margin (as reported) | 5.44 | % | 3.87 | % | 3.79 | % | ||||||||||||||||||||
Revenue (as reported) | $ | 3,212,732 | $ | 1,195,033 | $ | 4,407,765 | ||||||||||||||||||||
Effect of Currency Translation | 165 | 2,598 | 2,763 | |||||||||||||||||||||||
Adjusted Revenue (Organic) | $ | 3,212,897 | $ | 1,197,631 | $ | 4,410,528 | ||||||||||||||||||||
Revenue Growth (as reported) | 9.99 | % | 20.38 | % | 12.62 | % | ||||||||||||||||||||
Adjusted Revenue Growth (Organic) | 9.99 | % | 20.65 | % | 12.69 | % | ||||||||||||||||||||
Operating Income (as reported) | $ | 174,765 | $ | 46,243 | $ | (54,058) | $ | 166,950 | ||||||||||||||||||
Amortization of Acquisition-Related Intangible Assets | 20,417 | 3,487 | — | 23,904 | ||||||||||||||||||||||
Severance and Other Charges | 6,149 | — | 92 | 6,241 | ||||||||||||||||||||||
Spin-off Related Charges | — | — | 29,037 | 29,037 | ||||||||||||||||||||||
Gains, Losses and Settlements impacting comparability | 568 | 3,879 | — | 4,447 | ||||||||||||||||||||||
Adjusted Operating Income | $ | 201,899 | $ | 53,609 | $ | (24,929) | $ | 230,579 | ||||||||||||||||||
Effect of Currency Translation | 95 | (523) | — | (428) | ||||||||||||||||||||||
Adjusted Operating Income (Constant Currency) | $ | 201,994 | $ | 53,086 | $ | (24,929) | $ | 230,151 | ||||||||||||||||||
Operating Income Growth (as reported) | 10.20 | % | 72.81 | % | (60.62) | % | 10.06 | % | ||||||||||||||||||
Adjusted Operating Income Growth | 18.55 | % | 38.81 | % | 16.11 | % | 28.66 | % | ||||||||||||||||||
Adjusted Operating Income Growth (Constant Currency) | 18.61 | % | 37.46 | % | 16.11 | % | 28.43 | % | ||||||||||||||||||
Adjusted Operating Income Margin | 6.28 | % | 4.49 | % | 5.23 | % | ||||||||||||||||||||
Adjusted Operating Income Margin (Constant Currency) | 6.29 | % | 4.43 | % | 5.22 | % | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||
December 30, 2022 | ||||||||||||||||||||||||||
FSS United States | FSS International | Corporate | Aramark and Subsidiaries | |||||||||||||||||||||||
Revenue (as reported) | $ | 2,921,037 | $ | 992,683 | $ | 3,913,720 | ||||||||||||||||||||
Operating Income (as reported) | $ | 158,582 | $ | 26,759 | $ | (33,656) | $ | 151,685 | ||||||||||||||||||
Amortization of Acquisition-Related Intangible Assets | 19,121 | 2,562 | — | 21,683 | ||||||||||||||||||||||
Spin-off Related Charges | — | — | 1,490 | 1,490 | ||||||||||||||||||||||
Gains, Losses and Settlements impacting comparability | (7,397) | 9,299 | 2,449 | 4,351 | ||||||||||||||||||||||
Adjusted Operating Income | $ | 170,306 | $ | 38,620 | $ | (29,717) | $ | 179,209 | ||||||||||||||||||
Operating Income Margin (as reported) | 5.43 | % | 2.70 | % | 3.88 | % | ||||||||||||||||||||
Adjusted Operating Income Margin | 5.83 | % | 3.89 | % | 4.58 | % | ||||||||||||||||||||
ARAMARK AND SUBSIDIARIES | |||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||
ADJUSTED NET INCOME & ADJUSTED EARNINGS PER SHARE | |||||||||||||||||
(Unaudited) | |||||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||||
Three Months Ended | |||||||||||||||||
December 29, 2023 | December 30, 2022 | ||||||||||||||||
Net Income from Continuing Operations Attributable to Aramark Stockholders (as reported) | $ | 28,536 | $ | 38,498 | |||||||||||||
Adjustment: | |||||||||||||||||
Amortization of Acquisition-Related Intangible Assets | 23,904 | 21,683 | |||||||||||||||
Severance and Other Charges | 6,241 | — | |||||||||||||||
Spin-off Related Charges | 29,037 | 1,490 | |||||||||||||||
Gains, Losses and Settlements impacting comparability | 4,447 | 4,351 | |||||||||||||||
Effect of Debt Repayment on Interest Expense, net | 31,757 | — | |||||||||||||||
Tax Impact of Adjustments to Adjusted Net Income | (15,120) | (5,094) | |||||||||||||||
Adjusted Net Income | $ | 108,802 | $ | 60,928 | |||||||||||||
Effect of Currency Translation, net of Tax | (2,382) | — | |||||||||||||||
Effect of Repayment of the Senior Notes due 2025, net | — | 18,513 | |||||||||||||||
Adjusted Net Income (Constant Currency), Net of Interest Adjustment | $ | 106,420 | $ | 79,441 | |||||||||||||
Earnings Per Share (as reported) | |||||||||||||||||
Net Income from Continuing Operations Attributable to Aramark Stockholders (as reported) | $ | 28,536 | $ | 38,498 | |||||||||||||
Diluted Weighted Average Shares Outstanding | 264,287 | 261,414 | |||||||||||||||
$ | 0.11 | $ | 0.15 | ||||||||||||||
Earnings Per Share Growth (as reported) % | (27) | % | |||||||||||||||
Adjusted Earnings Per Share | |||||||||||||||||
Adjusted Net Income | $ | 108,802 | $ | 60,928 | |||||||||||||
Diluted Weighted Average Shares Outstanding | 264,287 | 261,414 | |||||||||||||||
$ | 0.41 | $ | 0.23 | ||||||||||||||
Adjusted Earnings Per Share Growth % | 77 | % | |||||||||||||||
Adjusted Earnings Per Share (Constant Currency) | |||||||||||||||||
Adjusted Net Income (Constant Currency), Net of Interest Adjustment | $ | 106,420 | $ | 79,441 | |||||||||||||
Diluted Weighted Average Shares Outstanding | 264,287 | 261,414 | |||||||||||||||
$ | 0.40 | $ | 0.30 | ||||||||||||||
Adjusted Earnings Per Share Growth (Constant Currency) % | 33 | % |
ARAMARK AND SUBSIDIARIES | |||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||
NET DEBT TO COVENANT ADJUSTED EBITDA | |||||||||||||||||
(Unaudited) | |||||||||||||||||
(In thousands) | |||||||||||||||||
Twelve Months Ended | |||||||||||||||||
December 29, 2023 | December 30, 2022 | ||||||||||||||||
Net Income Attributable to Aramark Stockholders (as reported) | $ | 628,493 | $ | 226,024 | |||||||||||||
Less: Income from Discontinued Operations, net of tax | (190,779) | — | |||||||||||||||
Net Income from Continuing Operations Attributable to Aramark Stockholders | $ | 437,714 | $ | 226,024 | |||||||||||||
Interest Expense, net | 451,087 | 381,055 | |||||||||||||||
Provision for Income Taxes | 127,561 | 81,588 | |||||||||||||||
Depreciation and Amortization | 412,803 | 533,293 | |||||||||||||||
Share-based compensation expense(1) |
69,417 | 94,879 | |||||||||||||||
Unusual or non-recurring (gains) and losses(2) |
(375,972) | 5,207 | |||||||||||||||
Pro forma EBITDA for certain transactions(3) |
6,406 | 7,083 | |||||||||||||||
Other(4)(5) |
113,763 | 64,965 | |||||||||||||||
Covenant Adjusted EBITDA | $ | 1,242,779 | $ | 1,394,094 | |||||||||||||
Net Debt to Covenant Adjusted EBITDA | |||||||||||||||||
Total Long-Term Borrowings | $ | 5,971,733 | $ | 8,158,968 | |||||||||||||
Less: Cash and cash equivalents and short-term marketable securities(6) |
407,300 | 384,151 | |||||||||||||||
Net Debt | $ | 5,564,433 | $ | 7,774,817 | |||||||||||||
Covenant Adjusted EBITDA | $ | 1,242,779 | $ | 1,394,094 | |||||||||||||
Net Debt/Covenant Adjusted EBITDA(7) |
4.5 | 5.6 | |||||||||||||||
(1) Represents share-based compensation expense resulting from the application of accounting for stock options, restricted stock units, performance stock units, deferred stock unit awards and employee stock purchases. | |||||||||||||||||
(2) The twelve months ended December 29, 2023 represents the fiscal 2023 gain from the sale of the Company's equity method investment in AIM Services, Co., Ltd. ($377.1 million) and the fiscal 2023 loss from the sale of a portion of the Company's equity investment in the San Antonio Spurs NBA franchise ($1.1 million). The twelve months ended December 30, 2022 represents the fiscal 2023 non-cash charge for the impairment of certain assets related to a business that was sold ($5.2 million). | |||||||||||||||||
(3) Represents the annualizing of net EBITDA from certain acquisitions and divestitures made during the period. | |||||||||||||||||
(4) "Other" for the twelve months ended December 29, 2023 includes the reversal of contingent consideration liabilities related to acquisition earn outs, net of expense ($59.4 million), adjustments to remove the impact attributable to the adoption of certain accounting standards that are made to the calculation in accordance with the Credit Agreement and indentures ($50.3 million), charges related to the Company's spin-off of the Uniform segment ($47.5 million), net severance charges ($39.1 million), the impact of hyperinflation in Argentina ($13.2 million), income related to non-United States governmental wage subsidies ($12.5 million), non-cash charges related to information technology assets ($8.2 million), net multiemployer pension plan withdrawal charges ($6.7 million), non-cash charges for inventory write-downs ($6.1 million), labor charges and other expenses associated with closed or partially closed locations from adverse weather ($5.4 million), non-cash charges for the impairment of operating lease right-of-use assets and property and equipment related to certain real estate properties ($3.3 million) and other miscellaneous expenses. | |||||||||||||||||
(5) "Other" for the twelve months ended December 30, 2022 includes the reversal of contingent consideration liabilities related to acquisition earn outs, net of expense ($40.8 million), adjustments to remove the impact attributable to the adoption of certain accounting standards that are made to the calculation in accordance with the Credit Agreement and indentures ($37.2 million), non-cash charges for the impairment of operating lease right-of-use assets and property and equipment related to certain real estate properties ($23.4 million), non-cash charges for inventory write-downs to net realizable value and fixed asset write-offs related to personal protective equipment ($20.5 million), severance charges ($19.6 million), United States and non-United States governmental labor related tax credits resulting from the COVID-19 pandemic ($16.1 million), charges related to the Company's spin-off of the Uniform segment ($14.3 million), the favorable impact related to a client contract dispute ($9.6 million), favorable adjustments for the EBITDA impact attributable to equity investments that are permitted in the calculation in accordance with the Credit Agreement and indentures, primarily from the Company's previous ownership interest in AIM Services Co., Ltd. ($8.3 million), the gain from a funding agreement related to a legal matter ($6.5 million), the impact of hyperinflation in Argentina ($4.6 million), the loss from the change in fair value related to certain gasoline and diesel agreements ($2.7 million), legal settlement charges ($2.7 million), due diligence charges related to acquisitions ($2.1 million) and other miscellaneous expenses. | |||||||||||||||||
(6) Short-term marketable securities represent held-to-maturity debt securities with original maturities greater than three months, which are maturing within one year and will convert back to cash. Short-term marketable securities are included in "Prepayments and other current assets" on the Condensed Consolidated Balance Sheets. | |||||||||||||||||
(7) The twelve months ended December 30, 2022 reflects reported net debt to covenant adjusted EBITDA, which includes the reported results of the Uniform segment prior to the spin-off. The twelve months ended December 29, 2023 has been restated to exclude the results of the Uniform segment for the entire period, including quarters prior to the spin-off. |
ARAMARK AND SUBSIDIARIES | |||||
RECONCILIATION OF NON-GAAP MEASURES | |||||
FREE CASH FLOW | |||||
(Unaudited) | |||||
(In thousands) | |||||
Three Months Ended | |||||
December 29, 2023 | |||||
Net cash used in operating activities of Continuing Operations | $ | (657,077) | |||
Net purchases of property and equipment and other | (111,201) | ||||
Free Cash Flow | $ | (768,278) | |||
Three Months Ended | |||||
December 30, 2022 | |||||
Net cash used in operating activities of Continuing Operations | $ | (615,748) | |||
Net purchases of property and equipment and other | (85,557) | ||||
Free Cash Flow | $ | (701,305) | |||
Three Months Ended | |||||
Change | |||||
Net cash used in operating activities of Continuing Operations | $ | (41,329) | |||
Net purchases of property and equipment and other | (25,644) | ||||
Free Cash Flow | $ | (66,973) |
ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||||||||||
REBASED TOTAL ARAMARK ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN | ||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||
Fiscal Year Ended | ||||||||||||||||||||||||||||||||||||||
September 29, 2023 | ||||||||||||||||||||||||||||||||||||||
FSS United States | FSS International | Corporate | Total Aramark | Items to Rebase | Rebased Total Aramark | |||||||||||||||||||||||||||||||||
Revenue (as reported) | $ | 11,721,368 | $ | 4,361,844 | $ | 16,083,212 | $ | 16,083,212 | ||||||||||||||||||||||||||||||
Operating Income (as reported) | $ | 669,570 | $ | 114,480 | $ | (148,396) | $ | 635,654 | $ | 635,654 | ||||||||||||||||||||||||||||
Operating Income Margin (as reported) | 5.71 | % | 2.62 | % | 3.95 | % | 3.95 | % | ||||||||||||||||||||||||||||||
Revenue (as reported) | $ | 11,721,368 | $ | 4,361,844 | $ | 16,083,212 | $ | — | $ | 16,083,212 | ||||||||||||||||||||||||||||
Effect of Certain Acquisitions | (186,463) | — | (186,463) | 186,463 | — | |||||||||||||||||||||||||||||||||
Effect of Currency Translation | 9,516 | 183,410 | 192,926 | (192,926) | — | |||||||||||||||||||||||||||||||||
Adjusted Revenue (Organic) | $ | 11,544,421 | $ | 4,545,254 | $ | 16,089,675 | $ | (6,463) | $ | 16,083,212 | ||||||||||||||||||||||||||||
Operating Income (as reported) | $ | 669,570 | $ | 114,480 | $ | (148,396) | $ | 635,654 | $ | (10,626) | $ | 625,028 | ||||||||||||||||||||||||||
Amortization of Acquisition-Related Intangible Assets | 76,798 | 12,664 | — | 89,462 | — | 89,462 | ||||||||||||||||||||||||||||||||
Severance and Other Charges | 2,310 | 29,951 | 552 | 32,813 | — | 32,813 | ||||||||||||||||||||||||||||||||
Effect of Certain Acquisitions | (8,631) | — | — | (8,631) | 8,631 | — | ||||||||||||||||||||||||||||||||
Spin-off Related Charges | — | — | 19,922 | 19,922 | — | 19,922 | ||||||||||||||||||||||||||||||||
Gains, Losses and Settlements impacting comparability | (46,869) | 18,915 | 1,994 | (25,960) | 1,639 | (24,321) | ||||||||||||||||||||||||||||||||
Adjusted Operating Income | $ | 693,178 | $ | 176,010 | $ | (125,928) | $ | 743,260 | $ | (356) | $ | 742,904 | ||||||||||||||||||||||||||
ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||
REBASED TOTAL ARAMARK ADJUSTED NET INCOME & ADJUSTED EARNINGS PER SHARE | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Fiscal Year Ended | ||||||||||||||||||||
September 29, 2023 | ||||||||||||||||||||
Aramark and Subsidiaries | Items to Rebase | Rebased Total Aramark | ||||||||||||||||||
Net Income Attributable to Aramark Stockholders | $ | 674,108 | $ | (226,432) | $ | 447,676 | ||||||||||||||
Adjustment: | ||||||||||||||||||||
Amortization of Acquisition-Related Intangible Assets | 115,469 | (26,007) | 89,462 | |||||||||||||||||
Severance and Other Charges | 37,485 | (4,672) | 32,813 | |||||||||||||||||
Effect of Certain Acquisitions | (8,631) | 8,631 | — | |||||||||||||||||
Spin-off Related Charges | 51,104 | (31,182) | 19,922 | |||||||||||||||||
Gains, Losses and Settlements impacting comparability | (23,550) | (771) | (24,321) | |||||||||||||||||
Gain on Sale of Equity Investments, net | (427,803) | 51,831 | (375,972) | |||||||||||||||||
Effect of Debt Repayments and Refinancings on Interest and Other Financing Costs, net | 2,522 | — | 2,522 | |||||||||||||||||
Tax Impact of Adjustments to Adjusted Net Income | 25,390 | 12,419 | 37,809 | |||||||||||||||||
Adjusted Net Income | $ | 446,094 | $ | (216,183) | $ | 229,911 | ||||||||||||||
Effect of Repayment of the Senior Notes due 2025, net | 74,137 | |||||||||||||||||||
Adjusted Net Income, Net of Interest Adjustment | $ | 304,048 | ||||||||||||||||||
Earnings Per Share | ||||||||||||||||||||
Net Income Attributable to Aramark Stockholders | $ | 447,676 | ||||||||||||||||||
Diluted Weighted Average Shares Outstanding | 262,594 | |||||||||||||||||||
$ | 1.70 | |||||||||||||||||||
Adjusted Earnings Per Share | ||||||||||||||||||||
Adjusted Net Income | $ | 229,911 | ||||||||||||||||||
Diluted Weighted Average Shares Outstanding | 262,594 | |||||||||||||||||||
$ | 0.88 | |||||||||||||||||||
Adjusted Earnings Per Share Net of Interest Adjustment | ||||||||||||||||||||
Adjusted Net Income Net of Interest Adjustment | $ | 304,048 | ||||||||||||||||||
Diluted Weighted Average Shares Outstanding | 262,594 | |||||||||||||||||||
$ | 1.16 |
ARAMARK AND SUBSIDIARIES | |||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||
NET DEBT TO COVENANT ADJUSTED EBITDA | |||||||||||
(Unaudited) | |||||||||||
(In thousands) | |||||||||||
Twelve Months Ended | |||||||||||
September 29, 2023 | |||||||||||
Net Income Attributable to Aramark Stockholders (as reported) | $ | 674,108 | |||||||||
Interest Expense, net | 439,585 | ||||||||||
Provision for Income Taxes | 177,614 | ||||||||||
Depreciation and Amortization | 546,362 | ||||||||||
Share-based compensation expense(1) |
86,938 | ||||||||||
Unusual or non-recurring (gains) and losses(2) |
(422,596) | ||||||||||
Pro forma EBITDA for certain transactions(3) |
4,033 | ||||||||||
Other(4) |
100,681 | ||||||||||
Covenant Adjusted EBITDA | $ | 1,606,725 | |||||||||
Net Debt to Covenant Adjusted EBITDA | |||||||||||
Total Long-Term Borrowings(5) |
$ | 6,763,514 | |||||||||
Less: Cash and cash equivalents and short-term marketable securities(6) |
573,853 | ||||||||||
Net Debt | $ | 6,189,661 | |||||||||
Covenant Adjusted EBITDA | $ | 1,606,725 | |||||||||
Net Debt/Covenant Adjusted EBITDA(7) |
3.9 | ||||||||||
(1) Represents share-based compensation expense resulting from the application of accounting for stock options, restricted stock units, performance stock units, deferred stock unit awards and employee stock purchases. | |||||||||||
(2) The twelve months ended September 29, 2023 represents the fiscal 2023 gain from the sale of the Company's equity method investment in AIM Services, Co., Ltd. ($377.1 million), the fiscal 2023 gain from the sale of the Company's equity investment in a foreign company ($51.8 million), the fiscal 2023 non-cash charge for the impairment of certain assets related to a business that was sold ($5.2 million) and the fiscal 2023 loss from the sale of a portion of the Company's equity investment in the San Antonio Spurs NBA franchise ($1.1 million). | |||||||||||
(3) Represents the annualizing of net EBITDA from certain acquisitions and divestitures made during the period. | |||||||||||
(4) "Other" for the twelve months ended September 29, 2023 includes the reversal of contingent consideration liabilities related to acquisition earn outs, net of expense ($85.7 million), charges related to the Company's spin-off of the Uniform segment ($51.1 million), adjustments to remove the impact attributable to the adoption of certain accounting standards that are made to the calculation in accordance with the Credit Agreement and indentures ($47.5 million), net severance charges ($37.5 million), non-cash charges for the impairment of operating lease right-of-use assets and property and equipment related to certain real estate properties ($29.3 million), income related to non-United States governmental wage subsidies ($12.5 million), the impact of hyperinflation in Argentina ($10.4 million), non-cash charges related to information technology assets ($8.2 million), the gain from the sale of land ($6.8 million), net multiemployer pension plan withdrawal charges ($5.9 million), labor charges and other expenses associated with closed or partially closed locations from adverse weather ($5.4 million), legal settlement charges ($2.7 million), non-cash charges for inventory write-downs ($2.6 million), the gain from the change in fair value related to certain gasoline and diesel agreements ($1.9 million) and other miscellaneous expenses. | |||||||||||
(5) "Total Long-Term Borrowings" and "Cash and cash equivalents and short term marketable securities" excludes both the outstanding liability and the related cash proceeds resulting from the $1.5 billion of new term loans borrowed by the Uniform Services business in anticipation of the spin-off which occurred on September 30, 2023. | |||||||||||
(6) Short-term marketable securities represent held-to-maturity debt securities with original maturities greater than three months, which are maturing within one year and will convert back to cash. Short-term marketable securities are included in "Prepayments and other current assets" on the Condensed Consolidated Balance Sheets. | |||||||||||
(7) The twelve months ended September 29, 2023 reflects reported net debt to covenant adjusted EBITDA, which includes the reported results of the Uniform segment prior to the spin-off. |