Aramark Reports Fourth Quarter and Full Year Fiscal 2023 Results
- 12% revenue increase in Q4
- 40% rise in operating income in Q4
- 169% increase in EPS in Q4
- 15% revenue growth in fiscal 2023
- 37% increase in operating income in fiscal 2023
- 243% increase in EPS in fiscal 2023
- Completed spin-off of Uniform Services business
- Net New Business momentum continued in Global FSS
- Improved leverage ratio by 1.4x
- 15% increase to the pre-spin quarterly dividend
- Expecting organic revenue growth of 7-9% for fiscal 2024
- Expecting Adjusted Operating Income growth of 15-20% for fiscal 2024
- Expecting Adjusted EPS growth of 25-35% for fiscal 2024
- None.
Q4 YEAR-OVER-YEAR SUMMARY
-
Revenue +
12% ; Organic Revenue +11% -
Global FSS +
12% 1; Uniform Services +5% 1
-
Global FSS +
-
Operating Income +
40% ; Adjusted Operating Income (AOI) +28% 1-
Global FSS AOI +
33% 1; Uniform Services AOI +15% 1
-
Global FSS AOI +
-
EPS +
169% to$0.78 34% 1 to$0.64 - GAAP EPS included a gain on sale from non-controlling equity investment
FISCAL 2023 YEAR-OVER-YEAR SUMMARY
-
Net New Business momentum continued in Global FSS
-
Annualized gross new business totaled
$1.2 billion 8.8% of prior year revenue -
Retention at
95.5% , maintained significant improvement vs. historical levels
-
Annualized gross new business totaled
-
Revenue +
15% ; Organic Revenue +16% -
Global FSS +
18% 1; Uniform Services +5.5% 1 - Performance driven by net new business, pricing actions, and base business growth
-
Global FSS +
-
Operating Income +
37% ; Adjusted Operating Income (AOI) +34% 1-
Global FSS AOI +
46% 1; Uniform Services AOI +10% 1 - Well-positioned to drive expected AOI growth and margin expansion into fiscal '24
-
Global FSS AOI +
-
EPS +
243% to$2.57 50% 1 to$1.70 - GAAP EPS included a net gain on sales from non-controlling equity investments
-
Strong Cash Flow and higher earnings drove 1.4x improvement in leverage ratio
-
Net Cash provided by operating activities of
$766 million $334 million
-
Net Cash provided by operating activities of
-
Subsequent to year-end, completed spin-off of Uniform Services business; now "Vestis"
- Vestis began trading as an independent public company on October 2, 2023, under "VSTS"
"This year represented a significant step forward in achieving our strategic and financial goals," said John Zillmer, Aramark's Chief Executive Officer. "Our hospitality, field-focused culture generated a third consecutive year of strong Net New Business, with rising Revenue and AOI resulting in significant Adjusted EPS growth. Throughout the year, we continued to opportunistically de-lever through diligent cash management and strategic asset optimization. Additionally, we completed a key milestone with the Uniform Services spin-off, which we believe enhances our performance and focus. We could not have accomplished these results without our extraordinary teams around the globe, who exemplify our 'Reach for Remarkable' mindset in all that they do."
Notes: |
– 1Revenue adjusted for the effect of certain acquisitions and currency translation; AOI and Adjusted EPS on a constant-currency basis. |
– Supplemental business review slides available on Aramark's Investor Relations website. |
– Global FSS defined as the sum of FSS United States, FSS International, and Corporate reportable segments. Uniform Services defined as Uniform & Career Apparel reportable segment. Adjusted results do not reflect incremental public company costs associated with spin transaction. |
– Retention and Net New Business calculations exclude Next Level business due to portfolio optimization. |
FOURTH QUARTER RESULTS
Consolidated revenue was
Organic revenue, which adjusts for the effect of currency translation, grew
|
Revenue |
|||
|
Q4 '23 |
Q4 '22 |
Change (%) |
Organic Revenue Change (%) |
FSS United States |
|
|
|
|
FSS International |
|
|
|
|
Global FSS |
|
|
|
|
Uniform & Career Apparel |
|
|
|
|
Total Company |
|
|
|
|
Difference between Change (%) and Organic Revenue Change (%) reflects the impact of currency translation.
|
||||
- FSS United States revenue growth benefited from net new business and pricing actions, as well as strong base business performance led by higher attendance and per capita spending in the Sports & Entertainment business, and favorable volume trends in the Business & Industry ("B&I") sector.
-
FSS International grew revenue across all geographies resulting from net new business, pricing actions, and ongoing base business growth—primarily from a robust events calendar and greater B&I participation rates in
Europe , mining activity inSouth America , and a strong start to the academic year for higher education inCanada .
- Uniform & Career Apparel increased revenue largely through pricing actions, and growth in adjacency sales, partially offset by the rollback of an energy surcharge that was in effect during the fourth quarter last year.
Operating Income gained
Global FSS increased AOI
|
Operating Income |
|
Adjusted Operating Income (AOI) |
|||||
|
Q4 '23 |
Q4 '22 |
Change (%) |
|
Q4 '23 |
Q4 '22 |
Change (%) |
Constant Currency Change (%) |
FSS United States |
|
|
|
|
|
|
|
|
FSS International |
|
|
|
|
|
|
|
|
Corporate |
( |
( |
(5)% |
|
( |
( |
|
|
Global FSS |
|
|
|
|
|
|
|
|
Uniform & Career Apparel |
|
|
|
|
|
|
|
|
Total Company |
|
|
|
|
|
|
|
|
May not total due to rounding.
|
||||||||
Year-over-year profitability improvement was a result of the following segment performance:
- FSS United States increased driven by the ongoing maturity of previous new business, improved supply chain economics and purchasing initiatives, and disciplined above-unit cost management across the segment, as well as actions taken to close the price-inflation lag within the Education sector and Corrections business.
- FSS International benefited from scaling new business, pricing, higher base business volumes, improved supply chain economics, and reduced above-unit costs from personnel actions taken earlier in the fiscal year.
- Uniform & Career Apparel improved through the execution on the strategic initiatives outlined at the Vestis Analyst Day in September.
- Corporate expenses improved primarily from above-unit cost containment while appropriately supporting the business, as well as lower share-based compensation expense.
FISCAL 2023 SUMMARY
Consolidated revenue was
|
Revenue |
|||
|
FY23 |
FY22 |
Change (%) |
Organic Revenue Change (%) |
FSS United States |
|
|
|
|
FSS International |
|
|
|
|
Global FSS |
|
|
|
|
Uniform & Career Apparel |
|
|
|
|
Total Company |
|
|
|
|
Difference between Change (%) and Organic Revenue Change (%) reflects the effect of certain acquisitions and currency translation.
|
||||
Aramark's operating income increased
|
Operating Income |
|
Adjusted Operating Income (AOI) |
|||||
|
FY23 |
FY22 |
Change (%) |
|
FY23 |
FY22 |
Change (%) |
Constant Currency Change (%) |
FSS United States |
|
|
|
|
|
|
|
|
FSS International |
|
|
|
|
|
|
|
|
Corporate |
( |
( |
|
|
( |
( |
|
|
Global FSS |
|
|
|
|
|
|
|
|
Uniform & Career Apparel |
|
|
|
|
|
|
|
|
Total Company |
|
|
|
|
|
|
|
|
May not total due to rounding.
|
||||||||
The Company's earnings per share of
CASH FLOW AND CAPITAL STRUCTURE
Consistent with the typical quarterly cadence of the business, the fourth quarter generated a significant cash inflow. Net cash provided by operating activities was
In fiscal 2023, Net cash provided by operating activities was
As a result of the cash flow performance, higher year-over-year earnings, and over
Immediately prior to year-end, Aramark received proceeds of
DIVIDEND DECLARATION
Given the Company's strengthening financial profile, Aramark's Board of Directors approved a
UNIFORM SERVICES SPIN-OFF
Aramark completed the spin-off of its Uniform Services business—now called Vestis—on September 30, 2023, the first day of the Company's fiscal year 2024. The strengthened results of the Uniform Services business in the fourth quarter reflected the strategic priorities outlined at the Vestis Analyst Day in September 2023.
ARAMARK BUSINESS UPDATE
With a growth mindset now firmly in place across the organization, Aramark continued its net new business momentum for the third consecutive year. In fiscal 2023, Annualized Net New Business for the Global FSS business was
Aramark expects its typical "U-shaped" margin seasonality to continue in its Global FSS segments—with margins higher in the first and fourth quarters compared to the second and third quarters.
The Company anticipates increased profitability in the near- and longer-term through:
- Profitability ramp of new business booked in prior years as a result of operational maturity and efficiencies, following three consecutive strong years of adding new clients;
- Benefits from early trends related to the slow moderation of inflation, paired with progress in pricing, most notably in the Education sector and Corrections business;
- Run-rate of improved supply chain economics, as well as incremental optimization opportunities through purchasing, efficiencies from new deals, and benefits from greater scale;
- Continued rebound of front-line margins as food and labor costs normalize, combined with leveraging a flexible operating model;
- And, disciplined control and containment of above-unit overhead costs, including leveraging existing resources to support the lines of business in additional ways post-spin.
OUTLOOK
The Company provides its expectations for organic revenue growth, Adjusted Operating Income growth, Adjusted Earnings per Share growth, and Net Debt to Covenant Adjusted EBITDA ("Leverage Ratio") on a non-GAAP basis, and does not provide a reconciliation of such forward-looking non-GAAP measures to GAAP due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including adjustments that could be made for the effect of currency translation. The fiscal 2024 outlook reflects management's current assumptions regarding numerous evolving factors that are difficult to accurately predict, including those discussed in the Risk Factors set forth in the Company's filings with the United States Securities and Exchange Commission.
Aramark currently expects its full-year performance for fiscal 2024 as follows:
($ in millions, except EPS) |
|
FY23 |
|
FY24 Outlook |
||
|
|
Global FSS Post-Spin Reference Point |
|
Year-over-year Growth1 |
||
|
|
|
|
|
|
|
Organic Revenue |
|
|
|
+ |
— |
+ |
|
|
|
|
|
|
|
Adjusted Operating Income |
|
|
|
+ |
— |
+ |
|
|
|
|
|
|
|
Adjusted EPS |
|
|
|
+ |
— |
+ |
|
|
|
|
|
|
|
Leverage Ratio |
|
3.9x* |
|
~3.5x |
||
|
|
|
|
|
|
|
1constant currency, except Leverage Ratio |
|
|
|
|
|
|
*Leverage ratio represents total Company including Uniform Services at year-end. |
||||||
"With the spin-off now complete, fiscal '24 represents a new chapter in Aramark's history," Zillmer continued. "The business is off to a strong start to the year in delivering profitable growth, and we believe it is well positioned for continued top- and bottom-line success. We remain confident in our ability to build upon the momentum we've worked hard to establish, rooted in the hospitality culture and growth mindset that now define all aspects of the organization."
CONFERENCE CALL SCHEDULED
The Company has scheduled a conference call at 8:30 a.m. ET today to discuss its earnings and outlook. This call and related materials can be heard and reviewed, either live or on a delayed basis, on the Company's website, www.aramark.com, on the investor relations page.
About Aramark
Aramark (NYSE: ARMK) proudly serves the world’s leading educational institutions, Fortune 500 companies, world champion sports teams, prominent healthcare providers, iconic destinations and cultural attractions, and numerous municipalities in 15 countries around the world with food and facilities management. Because of our hospitality culture, our employees strive to do great things for each other, our partners, our communities, and the planet. Aramark has been recognized on FORTUNE’s list of “World’s Most Admired Companies,” DiversityInc’s “Top 50 Companies for Diversity” and “Top Companies for Supplier Diversity,” Newsweek’s list of “America’s Most Responsible Companies 2023,” the HRC’s “Best Places to Work for LGBTQ Equality,” and scored
Selected Operational and Financial Metrics
Adjusted Revenue (Organic)
Adjusted Revenue (Organic) represents revenue growth, adjusted to eliminate the effect of certain material acquisitions and the impact of currency translation.
Adjusted Operating Income
Adjusted Operating Income represents operating income adjusted to eliminate the change in amortization of acquisition-related intangible assets; the impact of the change in fair value related to certain gasoline and diesel agreements; severance and other charges; the effect of certain material acquisitions; spin-off related charges and other items impacting comparability.
Adjusted Operating Income (Constant Currency)
Adjusted Operating Income (Constant Currency) represents Adjusted Operating Income adjusted to eliminate the impact of currency translation.
Adjusted Net Income
Adjusted Net Income represents net income attributable to Aramark stockholders adjusted to eliminate the change in amortization of acquisition-related intangible assets; the impact of changes in the fair value related to certain gasoline and diesel agreements; severance and other charges; the effect of certain material acquisitions; spin-off related charges; gain on sale of equity investments, net; loss on defined benefit pension plan termination; the effect of debt repayments and refinancings on interest and other financing costs, net, and other items impacting comparability, less the tax impact of these adjustments. The tax effect for adjusted net income for our
Adjusted Net Income (Constant Currency)
Adjusted Net Income (Constant Currency) represents Adjusted Net Income adjusted to eliminate the impact of currency translation.
Adjusted Net Income Net of Interest Adjustment
Adjusted Net Income Net of Interest Adjustment represents Adjusted Net Income adjusted to eliminate the effect of the repayment of the
Adjusted EPS
Adjusted EPS represents Adjusted Net Income divided by diluted weighted average shares outstanding.
Adjusted EPS (Constant Currency)
Adjusted EPS (Constant Currency) represents Adjusted EPS adjusted to eliminate the impact of currency translation.
Adjusted EPS Net of Interest Adjustment
Adjusted EPS Net of Interest Adjustment represents Adjusted EPS adjusted to eliminate the effect of the repayment of the
Covenant Adjusted EBITDA
Covenant Adjusted EBITDA represents net income attributable to Aramark stockholders adjusted for interest and other financing costs, net; provision for income taxes; depreciation and amortization and certain other items as defined in our debt agreements required in calculating covenant ratios and debt compliance. We also use Net Debt for our ratio to Covenant Adjusted EBITDA, which is calculated as total long-term borrowings less cash and cash equivalents and short-term marketable securities.
Free Cash Flow
Free Cash Flow represents net cash provided by (used in) operating activities less net purchases of property and equipment and other. Management believes that the presentation of free cash flow provides useful information to investors because it represents a measure of cash flow available for distribution among all the security holders of the Company.
Free Cash Flow Before Items
Free Cash Flow Before Items represents free cash flow adjusted to add back deferred payroll taxes associated with the CARES Act and spin-off and restructuring related costs.
Items to Rebase
Items to Rebase represents the elimination of balances related to the Company's Uniform segment, along with other adjustments related to the spin-off of the Uniform segment, and the elimination of adjustments related to the effect of certain acquisitions.
Net New Business
Net New Business is an internal statistical metric used to evaluate our new sales and retention performance. The calculation is defined as the annualized value of gross new business less the annualized value of lost business, excluding portfolio optimization in the Next Level business.
We use Adjusted Revenue (Organic), Adjusted Operating Income (including on a constant currency basis), Adjusted Net Income (including on a constant currency and net of interest adjustment basis), Adjusted EPS (including on a constant currency and net of interest adjustment basis), Covenant Adjusted EBITDA and Free Cash Flow (including on a before items basis) as supplemental measures of our operating profitability and to control our cash operating costs. We believe these financial measures are useful to investors because they enable better comparisons of our historical results and allow our investors to evaluate our performance based on the same metrics that we use to evaluate our performance and trends in our results. These financial metrics are not measurements of financial performance under generally accepted accounting principles, or GAAP. Our presentation of these metrics has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. You should not consider these measures as alternatives to revenue, operating income, net income, earnings per share or net cash provided by (used in) operating activities, determined in accordance with GAAP. Adjusted Revenue (Organic), Adjusted Operating Income, Adjusted Net Income, Adjusted EPS, Covenant Adjusted EBITDA and Free Cash Flow as presented by us may not be comparable to other similarly titled measures of other companies because not all companies use identical calculations.
Explanatory Notes to the Non-GAAP Schedules
Amortization of Acquisition-Related Intangible Assets - adjustments to eliminate the change in amortization expense resulting from the purchase accounting applied to the January 26, 2007 going-private transaction and amortization expense recognized on other acquisition-related intangible assets.
Severance and Other Charges - adjustments to eliminate severance expenses in the applicable period (
Effect of Certain Acquisitions - adjustments to eliminate the operating results of certain material acquisitions that are not comparable to the prior year periods.
Spin-off Related Charges - adjustments to eliminate charges related to the Company's spin-off of the Uniform segment, including salaries and benefits, recruiting and relocation costs, accounting and legal related expenses, branding and other costs.
Gains, Losses and Settlements impacting comparability - adjustments to eliminate certain transactions that are not indicative of the Company's ongoing operational performance, primarily for the reversal of contingent consideration liabilities related to acquisition earn outs, net of expense (
Gain on Sale of Equity Investments, net - adjustments to eliminate the impact of the gain from the sale of the Company's equity method investment in AIM Services, Co., Ltd. (
Loss on Defined Benefit Pension Plan Termination - adjustment to eliminate the impact of a non-cash loss in the prior year from the termination of certain single-employer defined benefit pension plans.
Effect of Debt Repayments and Refinancings on Interest and Other Financing Costs, net - adjustments to eliminate expenses associated with refinancing activities undertaken by the Company in the applicable period such as non-cash charges for the write-off of unamortized debt issuance costs related to debt activity, including the repayment of borrowings (
Effect of Tax Legislation on Provision for Income Taxes - adjustments to eliminate the impact of tax legislation that is not indicative of the Company's ongoing tax position based on new tax policies, including the benefit from a tax legislative change in the state of
Tax Impact of Adjustments to Adjusted Net Income - adjustments to eliminate the net tax impact of the adjustments to adjusted net income calculated based on a blended
Effect of Currency Translation - adjustments to eliminate the impact that fluctuations in currency translation rates had on the comparative results by presenting the periods on a constant currency basis. Assumes constant foreign currency exchange rates based on the rates in effect for the prior year period being used in translation for the comparable current year period.
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements reflect our current expectations as to future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. These statements include, but are not limited to, statements under the heading "Outlook" and those related to our expectations regarding the performance of our business, our financial results, our operations, our liquidity and capital resources, the conditions in our industry and our growth strategy. In some cases, forward-looking statements can be identified by words such as "outlook," "aim," "anticipate," "have confidence," "estimate," "expect," "will be," "will continue," "will likely result," "project," "intend," "plan," "believe," "see," "look to" and other words and terms of similar meaning or the negative versions of such words. These forward-looking statements are subject to risks and uncertainties that may change at any time, and actual results or outcomes may differ materially from those that we expected.
Some of the factors that we believe could affect or continue to affect our results include without limitation: unfavorable economic conditions; natural disasters, global calamities, climate change, pandemics, energy shortages, sports strikes and other adverse incidents; geopolitical events including, but not limited to, the ongoing conflict between
ARAMARK AND SUBSIDIARIES
|
||||||||
|
|
Three Months Ended |
||||||
|
|
September 29, 2023 |
|
September 30, 2022 |
||||
Revenue |
|
$ |
4,901,565 |
|
|
$ |
4,390,457 |
|
Costs and Expenses: |
|
|
|
|
||||
Cost of services provided (exclusive of depreciation and amortization) |
|
|
4,381,592 |
|
|
|
3,957,459 |
|
Depreciation and amortization |
|
|
137,567 |
|
|
|
131,549 |
|
Selling and general corporate expenses |
|
|
104,491 |
|
|
|
103,208 |
|
|
|
|
4,623,650 |
|
|
|
4,192,216 |
|
Operating income |
|
|
277,915 |
|
|
|
198,241 |
|
Gain on Sale of Equity Investments, net |
|
|
(51,831 |
) |
|
|
— |
|
Interest and Other Financing Costs, net |
|
|
111,472 |
|
|
|
98,559 |
|
Income Before Income Taxes |
|
|
218,274 |
|
|
|
99,682 |
|
Provision for Income Taxes |
|
|
12,832 |
|
|
|
24,238 |
|
Net income |
|
|
205,442 |
|
|
|
75,444 |
|
Less: Net income (loss) attributable to noncontrolling interest |
|
|
10 |
|
|
|
(352 |
) |
Net income attributable to Aramark stockholders |
|
$ |
205,432 |
|
|
$ |
75,796 |
|
|
|
|
|
|
||||
Earnings per share attributable to Aramark stockholders: |
|
|
|
|
||||
Basic |
|
$ |
0.79 |
|
|
$ |
0.29 |
|
Diluted |
|
$ |
0.78 |
|
|
$ |
0.29 |
|
Weighted Average Shares Outstanding: |
|
|
|
|
||||
Basic |
|
|
261,319 |
|
|
|
258,122 |
|
Diluted |
|
|
263,454 |
|
|
|
260,117 |
|
|
|
|
|
|
||||
|
|
Fiscal Year Ended |
||||||
|
|
September 29, 2023 |
|
September 30, 2022 |
||||
Revenue |
|
$ |
18,853,857 |
|
|
$ |
16,326,624 |
|
Costs and Expenses: |
|
|
|
|
||||
Cost of services provided (exclusive of depreciation and amortization) |
|
|
17,037,797 |
|
|
|
14,767,570 |
|
Depreciation and amortization |
|
|
546,362 |
|
|
|
532,327 |
|
Selling and general corporate expenses |
|
|
406,772 |
|
|
|
398,362 |
|
|
|
|
17,990,931 |
|
|
|
15,698,259 |
|
Operating income |
|
|
862,926 |
|
|
|
628,365 |
|
Gain on Sale of Equity Investments, net |
|
|
(427,803 |
) |
|
|
— |
|
Interest and Other Financing Costs, net |
|
|
439,585 |
|
|
|
372,727 |
|
Income Before Income Taxes |
|
|
851,144 |
|
|
|
255,638 |
|
Provision for Income Taxes |
|
|
177,614 |
|
|
|
61,461 |
|
Net income |
|
|
673,530 |
|
|
|
194,177 |
|
Less: Net loss attributable to noncontrolling interest |
|
|
(578 |
) |
|
|
(307 |
) |
Net income attributable to Aramark stockholders |
|
$ |
674,108 |
|
|
$ |
194,484 |
|
|
|
|
|
|
||||
Earnings per share attributable to Aramark stockholders: |
|
|
|
|
||||
Basic |
|
$ |
2.59 |
|
|
$ |
0.76 |
|
Diluted |
|
$ |
2.57 |
|
|
$ |
0.75 |
|
Weighted Average Shares Outstanding: |
|
|
|
|
||||
Basic |
|
|
260,592 |
|
|
|
257,314 |
|
Diluted |
|
|
262,594 |
|
|
|
259,074 |
|
ARAMARK AND SUBSIDIARIES |
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
(Unaudited) |
||||||
(In Thousands) |
||||||
|
|
|
|
|
||
|
|
September 29, 2023 |
|
September 30, 2022 |
||
Assets |
|
|
|
|
||
|
|
|
|
|
||
Current Assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,963,139 |
|
$ |
329,452 |
Receivables |
|
|
2,363,698 |
|
|
2,147,957 |
Inventories |
|
|
578,427 |
|
|
552,386 |
Prepayments and other current assets |
|
|
314,763 |
|
|
262,195 |
Total current assets |
|
|
5,220,027 |
|
|
3,291,990 |
Property and Equipment, net |
|
|
2,090,503 |
|
|
2,032,045 |
Goodwill |
|
|
5,579,529 |
|
|
5,515,124 |
Other Intangible Assets |
|
|
2,043,082 |
|
|
2,113,726 |
Operating Lease Right-of-use Assets |
|
|
630,158 |
|
|
592,145 |
Other Assets |
|
|
1,307,942 |
|
|
1,537,406 |
|
|
$ |
16,871,241 |
|
$ |
15,082,436 |
|
|
|
|
|
||
Liabilities and Stockholders' Equity |
|
|
|
|
||
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
||
Current maturities of long-term borrowings |
|
$ |
1,596,942 |
|
$ |
65,047 |
Current operating lease liabilities |
|
|
71,206 |
|
|
68,858 |
Accounts payable |
|
|
1,406,356 |
|
|
1,322,936 |
Accrued expenses and other current liabilities |
|
|
1,955,463 |
|
|
1,829,045 |
Total current liabilities |
|
|
5,029,967 |
|
|
3,285,886 |
Long-Term Borrowings |
|
|
6,666,572 |
|
|
7,345,860 |
Noncurrent Operating Lease Liabilities |
|
|
291,955 |
|
|
305,623 |
Deferred Income Taxes and Other Noncurrent Liabilities |
|
|
1,161,805 |
|
|
1,106,587 |
Commitments and Contingencies |
|
|
|
|
||
Redeemable Noncontrolling Interest |
|
|
8,224 |
|
|
8,840 |
Total Stockholders' Equity |
|
|
3,712,718 |
|
|
3,029,640 |
|
|
$ |
16,871,241 |
|
$ |
15,082,436 |
ARAMARK AND SUBSIDIARIES |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(Unaudited) |
||||||||
(In Thousands) |
||||||||
|
|
|
|
|
||||
|
|
Fiscal Year Ended |
||||||
|
|
September 29, 2023 |
|
September 30, 2022 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
673,530 |
|
|
$ |
194,177 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
||||
Depreciation and amortization |
|
|
546,362 |
|
|
|
532,327 |
|
Asset write-downs |
|
|
37,563 |
|
|
|
— |
|
Reduction of contingent consideration liability |
|
|
(97,336 |
) |
|
|
(20,749 |
) |
Gain on sale of equity investments, net |
|
|
(427,803 |
) |
|
|
— |
|
Deferred income taxes |
|
|
114,545 |
|
|
|
35,422 |
|
Share-based compensation expense |
|
|
86,938 |
|
|
|
95,487 |
|
Changes in operating assets and liabilities |
|
|
(72,614 |
) |
|
|
(108,669 |
) |
Payments made to clients on contracts |
|
|
(119,217 |
) |
|
|
(56,865 |
) |
Other operating activities |
|
|
24,461 |
|
|
|
23,369 |
|
Net cash provided by operating activities |
|
|
766,429 |
|
|
|
694,499 |
|
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
|
||||
Net purchases of property and equipment and other |
|
|
(432,166 |
) |
|
|
(364,755 |
) |
Proceeds from sale of equity investments |
|
|
685,048 |
|
|
|
— |
|
Acquisitions, divestitures and other investing activities |
|
|
(43,970 |
) |
|
|
(466,532 |
) |
Net cash provided by (used in) investing activities |
|
|
208,912 |
|
|
|
(831,287 |
) |
|
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
|
||||
Net proceeds/payments of long-term borrowings |
|
|
856,680 |
|
|
|
(52,287 |
) |
Net change in funding under the Receivables Facility |
|
|
(104,935 |
) |
|
|
104,935 |
|
Payments of dividends |
|
|
(114,614 |
) |
|
|
(113,120 |
) |
Proceeds from issuance of common stock |
|
|
46,974 |
|
|
|
49,322 |
|
Other financing activities |
|
|
(30,456 |
) |
|
|
(26,544 |
) |
Net cash provided by (used in) financing activities |
|
|
653,649 |
|
|
|
(37,694 |
) |
Effect of foreign exchange rates on cash and cash equivalents |
|
|
4,697 |
|
|
|
(28,657 |
) |
Increase (decrease) in cash and cash equivalents |
|
|
1,633,687 |
|
|
|
(203,139 |
) |
Cash and cash equivalents, beginning of period |
|
|
329,452 |
|
|
|
532,591 |
|
Cash and cash equivalents, end of period |
|
$ |
1,963,139 |
|
|
$ |
329,452 |
|
ARAMARK AND SUBSIDIARIES |
||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||||||||||
ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
||||||||||||||||||
|
|
September 29, 2023 |
||||||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Uniform |
|
Corporate |
|
Aramark and Subsidiaries |
||||||||||
Revenue (as reported) |
|
$ |
3,066,543 |
|
|
$ |
1,133,743 |
|
|
$ |
701,279 |
|
|
|
|
$ |
4,901,565 |
|
||
Operating Income (as reported) |
|
$ |
221,838 |
|
|
$ |
41,227 |
|
|
$ |
58,097 |
|
|
$ |
(43,247 |
) |
|
$ |
277,915 |
|
Operating Income Margin (as reported) |
|
|
7.23 |
% |
|
|
3.64 |
% |
|
|
8.28 |
% |
|
|
|
|
5.67 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue (as reported) |
|
$ |
3,066,543 |
|
|
$ |
1,133,743 |
|
|
$ |
701,279 |
|
|
|
|
$ |
4,901,565 |
|
||
Effect of Currency Translation |
|
|
1,670 |
|
|
|
(22,270 |
) |
|
|
1,702 |
|
|
|
|
|
(18,898 |
) |
||
Adjusted Revenue (Organic) |
|
$ |
3,068,213 |
|
|
$ |
1,111,473 |
|
|
$ |
702,981 |
|
|
|
|
$ |
4,882,667 |
|
||
Revenue Growth (as reported) |
|
|
10.08 |
% |
|
|
21.31 |
% |
|
|
4.64 |
% |
|
|
|
|
11.64 |
% |
||
Adjusted Revenue Growth (Organic) |
|
|
10.14 |
% |
|
|
18.92 |
% |
|
|
4.90 |
% |
|
|
|
|
11.21 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income (as reported) |
|
$ |
221,838 |
|
|
$ |
41,227 |
|
|
$ |
58,097 |
|
|
$ |
(43,247 |
) |
|
$ |
277,915 |
|
Amortization of Acquisition-Related Intangible Assets |
|
|
19,268 |
|
|
|
3,540 |
|
|
|
6,502 |
|
|
|
— |
|
|
|
29,310 |
|
Severance and Other Charges |
|
|
— |
|
|
|
3,861 |
|
|
|
— |
|
|
|
— |
|
|
|
3,861 |
|
Spin-off Related Charges |
|
|
— |
|
|
|
— |
|
|
|
18,221 |
|
|
|
12,962 |
|
|
|
31,183 |
|
Gains, Losses and Settlements impacting comparability |
|
|
(6,990 |
) |
|
|
3,758 |
|
|
|
— |
|
|
|
109 |
|
|
|
(3,123 |
) |
Adjusted Operating Income |
|
$ |
234,116 |
|
|
$ |
52,386 |
|
|
$ |
82,820 |
|
|
$ |
(30,176 |
) |
|
$ |
339,146 |
|
Effect of Currency Translation |
|
|
297 |
|
|
|
(1,885 |
) |
|
|
65 |
|
|
|
— |
|
|
|
(1,523 |
) |
Adjusted Operating Income (Constant Currency) |
|
$ |
234,413 |
|
|
$ |
50,501 |
|
|
$ |
82,885 |
|
|
$ |
(30,176 |
) |
|
$ |
337,623 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income Growth (as reported) |
|
|
24.09 |
% |
|
|
129.49 |
% |
|
|
36.19 |
% |
|
|
(5.08 |
)% |
|
|
40.19 |
% |
Adjusted Operating Income Growth |
|
|
23.96 |
% |
|
|
57.19 |
% |
|
|
15.22 |
% |
|
|
1.82 |
% |
|
|
28.78 |
% |
Adjusted Operating Income Growth (Constant Currency) |
|
|
24.11 |
% |
|
|
51.53 |
% |
|
|
15.31 |
% |
|
|
1.82 |
% |
|
|
28.21 |
% |
Adjusted Operating Income Margin |
|
|
7.63 |
% |
|
|
4.62 |
% |
|
|
11.81 |
% |
|
|
|
|
6.92 |
% |
||
Adjusted Operating Income Margin (Constant Currency) |
|
|
7.64 |
% |
|
|
4.54 |
% |
|
|
11.79 |
% |
|
|
|
|
6.91 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
||||||||||||||||||
|
|
September 30, 2022 |
||||||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Uniform |
|
Corporate |
|
Aramark and Subsidiaries |
||||||||||
Revenue (as reported) |
|
$ |
2,785,681 |
|
|
$ |
934,602 |
|
|
$ |
670,174 |
|
|
|
|
$ |
4,390,457 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income (as reported) |
|
$ |
178,773 |
|
|
$ |
17,965 |
|
|
$ |
42,658 |
|
|
$ |
(41,155 |
) |
|
$ |
198,241 |
|
Amortization of Acquisition-Related Intangible Assets |
|
|
18,920 |
|
|
|
2,178 |
|
|
|
6,508 |
|
|
|
— |
|
|
|
27,606 |
|
Severance and Other Charges |
|
|
7,698 |
|
|
|
11,908 |
|
|
|
— |
|
|
|
— |
|
|
|
19,606 |
|
Spin-off Related Charges |
|
|
— |
|
|
|
— |
|
|
|
2,235 |
|
|
|
3,636 |
|
|
|
5,871 |
|
Gains, Losses and Settlements impacting comparability |
|
|
(16,521 |
) |
|
|
1,276 |
|
|
|
20,480 |
|
|
|
6,784 |
|
|
|
12,019 |
|
Adjusted Operating Income |
|
$ |
188,870 |
|
|
$ |
33,327 |
|
|
$ |
71,881 |
|
|
$ |
(30,735 |
) |
|
$ |
263,343 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income Margin (as reported) |
|
|
6.42 |
% |
|
|
1.92 |
% |
|
|
6.37 |
% |
|
|
|
|
4.52 |
% |
||
Adjusted Operating Income Margin |
|
|
6.78 |
% |
|
|
3.57 |
% |
|
|
10.73 |
% |
|
|
|
6.00 |
% |
|||
ARAMARK AND SUBSIDIARIES |
||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||||||||||
ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
|
|
Fiscal Year Ended |
||||||||||||||||||
|
|
September 29, 2023 |
||||||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Uniform |
|
Corporate |
|
Aramark and Subsidiaries |
||||||||||
Revenue (as reported) |
|
$ |
11,721,368 |
|
|
$ |
4,361,844 |
|
|
$ |
2,770,645 |
|
|
|
|
$ |
18,853,857 |
|
||
Operating Income (as reported) |
|
$ |
669,570 |
|
|
$ |
114,480 |
|
|
$ |
227,272 |
|
|
$ |
(148,396 |
) |
|
$ |
862,926 |
|
Operating Income Margin (as reported) |
|
|
5.71 |
% |
|
|
2.62 |
% |
|
|
8.20 |
% |
|
|
|
|
4.58 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue (as reported) |
|
$ |
11,721,368 |
|
|
$ |
4,361,844 |
|
|
$ |
2,770,645 |
|
|
|
|
$ |
18,853,857 |
|
||
Effect of Certain Acquisitions |
|
|
(186,463 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
(186,463 |
) |
||
Effect of Currency Translation |
|
|
9,516 |
|
|
|
183,410 |
|
|
|
14,364 |
|
|
|
|
|
207,290 |
|
||
Adjusted Revenue (Organic) |
|
$ |
11,544,421 |
|
|
$ |
4,545,254 |
|
|
$ |
2,785,009 |
|
|
|
|
$ |
18,874,684 |
|
||
Revenue Growth (as reported) |
|
|
16.85 |
% |
|
|
19.29 |
% |
|
|
4.97 |
% |
|
|
|
|
15.48 |
% |
||
Adjusted Revenue Growth (Organic) |
|
|
15.09 |
% |
|
|
24.31 |
% |
|
|
5.52 |
% |
|
|
|
|
15.61 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income (as reported) |
|
$ |
669,570 |
|
|
$ |
114,480 |
|
|
$ |
227,272 |
|
|
$ |
(148,396 |
) |
|
$ |
862,926 |
|
Amortization of Acquisition-Related Intangible Assets |
|
|
76,798 |
|
|
|
12,664 |
|
|
|
26,007 |
|
|
|
— |
|
|
|
115,469 |
|
Severance and Other Charges |
|
|
2,310 |
|
|
|
29,951 |
|
|
|
4,672 |
|
|
|
552 |
|
|
|
37,485 |
|
Effect of Certain Acquisitions |
|
|
(8,631 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,631 |
) |
Spin-off Related Charges |
|
|
— |
|
|
|
— |
|
|
|
31,182 |
|
|
|
19,922 |
|
|
|
51,104 |
|
Gains, Losses and Settlements impacting comparability |
|
|
(46,869 |
) |
|
|
18,915 |
|
|
|
2,410 |
|
|
|
1,994 |
|
|
|
(23,550 |
) |
Adjusted Operating Income |
|
$ |
693,178 |
|
|
$ |
176,010 |
|
|
$ |
291,543 |
|
|
$ |
(125,928 |
) |
|
$ |
1,034,803 |
|
Effect of Currency Translation |
|
|
1,809 |
|
|
|
6,422 |
|
|
|
603 |
|
|
|
— |
|
|
|
8,834 |
|
Adjusted Operating Income (Constant Currency) |
|
$ |
694,987 |
|
|
$ |
182,432 |
|
|
$ |
292,146 |
|
|
$ |
(125,928 |
) |
|
$ |
1,043,637 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income Growth (as reported) |
|
|
49.12 |
% |
|
|
1.75 |
% |
|
|
4.24 |
% |
|
|
1.86 |
% |
|
|
37.33 |
% |
Adjusted Operating Income Growth |
|
|
34.66 |
% |
|
|
28.00 |
% |
|
|
9.83 |
% |
|
|
9.56 |
% |
|
|
32.92 |
% |
Adjusted Operating Income Growth (Constant Currency) |
|
|
35.01 |
% |
|
|
32.67 |
% |
|
|
10.06 |
% |
|
|
9.56 |
% |
|
|
34.06 |
% |
Adjusted Operating Income Margin |
|
|
6.01 |
% |
|
|
4.04 |
% |
|
|
10.52 |
% |
|
|
|
|
5.54 |
% |
||
Adjusted Operating Income Margin (Constant Currency) |
|
|
6.02 |
% |
|
|
4.01 |
% |
|
|
10.49 |
% |
|
|
|
|
5.53 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Fiscal Year Ended |
||||||||||||||||||
|
|
September 30, 2022 |
||||||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Uniform |
|
Corporate |
|
Aramark and Subsidiaries |
||||||||||
Revenue (as reported) |
|
$ |
10,030,829 |
|
|
$ |
3,656,440 |
|
|
$ |
2,639,355 |
|
|
|
|
$ |
16,326,624 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income (as reported) |
|
$ |
449,021 |
|
|
$ |
112,516 |
|
|
$ |
218,036 |
|
|
$ |
(151,208 |
) |
|
$ |
628,365 |
|
Amortization of Acquisition-Related Intangible Assets |
|
|
73,165 |
|
|
|
9,609 |
|
|
|
25,902 |
|
|
|
— |
|
|
|
108,676 |
|
Severance and Other Charges |
|
|
7,698 |
|
|
|
11,908 |
|
|
|
— |
|
|
|
— |
|
|
|
19,606 |
|
Spin-off Related Charges |
|
|
— |
|
|
|
— |
|
|
|
4,143 |
|
|
|
5,166 |
|
|
|
9,309 |
|
Gains, Losses and Settlements impacting comparability |
|
|
(15,112 |
) |
|
|
3,473 |
|
|
|
17,367 |
|
|
|
6,807 |
|
|
|
12,535 |
|
Adjusted Operating Income |
|
$ |
514,772 |
|
|
$ |
137,506 |
|
|
$ |
265,448 |
|
|
$ |
(139,235 |
) |
|
$ |
778,491 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income Margin (as reported) |
|
|
4.48 |
% |
|
|
3.08 |
% |
|
|
8.26 |
% |
|
|
|
|
3.85 |
% |
||
Adjusted Operating Income Margin |
|
|
5.13 |
% |
|
|
3.76 |
% |
|
|
10.06 |
% |
|
|
|
|
4.77 |
% |
||
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 |
|
Fiscal Year Ended |
||||||||||||
|
|
September 29, 2023 |
|
September 30, 2022 |
|
September 29, 2023 |
|
September 30, 2022 |
||||||||
Net Income Attributable to Aramark Stockholders (as reported) |
|
$ |
205,432 |
|
|
$ |
75,796 |
|
|
$ |
674,108 |
|
|
$ |
194,484 |
|
Adjustment: |
|
|
|
|
|
|
|
|
||||||||
Amortization of Acquisition-Related Intangible Assets |
|
|
29,310 |
|
|
|
27,606 |
|
|
|
115,469 |
|
|
|
108,676 |
|
Severance and Other Charges |
|
|
3,861 |
|
|
|
19,606 |
|
|
|
37,485 |
|
|
|
19,606 |
|
Effect of Certain Acquisitions |
|
|
— |
|
|
|
— |
|
|
|
(8,631 |
) |
|
|
— |
|
Spin-off Related Charges |
|
|
31,183 |
|
|
|
5,871 |
|
|
|
51,104 |
|
|
|
9,309 |
|
Gains, Losses and Settlements impacting comparability |
|
|
(3,123 |
) |
|
|
12,019 |
|
|
|
(23,550 |
) |
|
|
12,535 |
|
Gain on Sale of Equity Investments, net |
|
|
(51,831 |
) |
|
|
— |
|
|
|
(427,803 |
) |
|
|
— |
|
Loss on Defined Benefit Pension Plan Termination |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,644 |
|
Effect of Debt Repayments and Refinancings on Interest and Other Financing Costs, net |
|
|
— |
|
|
|
— |
|
|
|
2,522 |
|
|
|
— |
|
Effect of Tax Legislation on Provision for Income Taxes |
|
|
— |
|
|
|
(4,233 |
) |
|
|
— |
|
|
|
(4,233 |
) |
Tax Impact of Adjustments to Adjusted Net Income |
|
|
(46,435 |
) |
|
|
(15,400 |
) |
|
|
25,390 |
|
|
|
(44,968 |
) |
Adjusted Net Income |
|
$ |
168,397 |
|
|
$ |
121,265 |
|
|
$ |
446,094 |
|
|
$ |
299,053 |
|
Effect of Currency Translation, net of Tax |
|
|
(2,872 |
) |
|
|
— |
|
|
|
7,984 |
|
|
|
— |
|
Adjusted Net Income (Constant Currency) |
|
$ |
165,525 |
|
|
$ |
121,265 |
|
|
$ |
454,078 |
|
|
$ |
299,053 |
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings Per Share (as reported) |
|
|
|
|
|
|
|
|
||||||||
Net Income Attributable to Aramark Stockholders (as reported) |
|
$ |
205,432 |
|
|
$ |
75,796 |
|
|
$ |
674,108 |
|
|
$ |
194,484 |
|
Diluted Weighted Average Shares Outstanding |
|
|
263,454 |
|
|
|
260,117 |
|
|
|
262,594 |
|
|
|
259,074 |
|
|
|
$ |
0.78 |
|
|
$ |
0.29 |
|
|
$ |
2.57 |
|
|
$ |
0.75 |
|
Earnings Per Share Growth (as reported) $ |
|
$ |
0.49 |
|
|
|
|
$ |
1.82 |
|
|
|
||||
Earnings Per Share Growth (as reported) % |
|
|
169 |
% |
|
|
|
|
243 |
% |
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Earnings Per Share |
|
|
|
|
|
|
|
|
||||||||
Adjusted Net Income |
|
$ |
168,397 |
|
|
$ |
121,265 |
|
|
$ |
446,094 |
|
|
$ |
299,053 |
|
Diluted Weighted Average Shares Outstanding |
|
|
263,454 |
|
|
|
260,117 |
|
|
|
262,594 |
|
|
|
259,074 |
|
|
|
$ |
0.64 |
|
|
$ |
0.47 |
|
|
$ |
1.70 |
|
|
$ |
1.15 |
|
Adjusted Earnings Per Share Growth $ |
|
$ |
0.17 |
|
|
|
|
$ |
0.55 |
|
|
|
||||
Adjusted Earnings Per Share Growth % |
|
|
36 |
% |
|
|
|
|
48 |
% |
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Earnings Per Share (Constant Currency) |
|
|
|
|
|
|
|
|
||||||||
Adjusted Net Income (Constant Currency) |
|
$ |
165,525 |
|
|
$ |
121,265 |
|
|
$ |
454,078 |
|
|
$ |
299,053 |
|
Diluted Weighted Average Shares Outstanding |
|
|
263,454 |
|
|
|
260,117 |
|
|
|
262,594 |
|
|
|
259,074 |
|
|
|
$ |
0.63 |
|
|
$ |
0.47 |
|
|
$ |
1.73 |
|
|
$ |
1.15 |
|
Adjusted Earnings Per Share Growth (Constant Currency) $ |
|
$ |
0.16 |
|
|
|
|
$ |
0.58 |
|
|
|
||||
Adjusted Earnings Per Share Growth (Constant Currency) % |
|
|
34 |
% |
|
|
|
|
50 |
% |
|
|
||||
ARAMARK AND SUBSIDIARIES |
|||||||
RECONCILIATION OF NON-GAAP MEASURES |
|||||||
NET DEBT TO COVENANT ADJUSTED EBITDA |
|||||||
(Unaudited) |
|||||||
(In thousands) |
|||||||
|
|
|
|
|
|||
|
|
Twelve Months Ended |
|||||
|
|
September 29, 2023 |
|
September 30, 2022 |
|||
Net Income Attributable to Aramark Stockholders (as reported) |
|
$ |
674,108 |
|
|
$ |
194,484 |
Interest and Other Financing Costs, net |
|
|
439,585 |
|
|
|
372,727 |
Provision for Income Taxes |
|
|
177,614 |
|
|
|
61,461 |
Depreciation and Amortization |
|
|
546,362 |
|
|
|
532,327 |
Share-based compensation expense(1) |
|
|
86,938 |
|
|
|
95,487 |
Unusual or non-recurring (gains) and losses(2) |
|
|
(422,596 |
) |
|
|
— |
Pro forma EBITDA for certain transactions(3) |
|
|
4,033 |
|
|
|
11,750 |
Other(4)(5) |
|
|
100,681 |
|
|
|
53,466 |
Covenant Adjusted EBITDA |
|
$ |
1,606,725 |
|
|
$ |
1,321,702 |
|
|
|
|
|
|||
Net Debt to Covenant Adjusted EBITDA |
|
|
|
|
|||
Total Long-Term Borrowings(6) |
|
$ |
6,763,514 |
|
|
$ |
7,410,907 |
Less: Cash and cash equivalents and short-term marketable securities(6)(7) |
|
|
573,853 |
|
|
|
407,656 |
Net Debt |
|
$ |
6,189,661 |
|
|
$ |
7,003,251 |
Covenant Adjusted EBITDA |
|
$ |
1,606,725 |
|
|
$ |
1,321,702 |
Net Debt/Covenant Adjusted EBITDA |
|
|
3.9 |
|
|
|
5.3 |
|
|
|
|
|
|||
(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. ( |
|||||||
(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 ( |
|||||||
(5) "Other" for the twelve months ended September 30, 2022 includes 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 ( |
|||||||
(6) "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 |
|||||||
(7) 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 Consolidated Balance Sheets. |
|||||||
ARAMARK AND SUBSIDIARIES |
|||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
|||||||||||
FREE CASH FLOW |
|||||||||||
(Unaudited) |
|||||||||||
(In thousands) |
|||||||||||
|
|
|
|
|
|
||||||
|
Fiscal Year Ended |
|
Nine Months Ended |
|
Three Months Ended |
||||||
|
September 29, 2023 |
|
June 30, 2023 |
|
September 29, 2023 |
||||||
Net Cash provided by (used in) operating activities |
$ |
766,429 |
|
|
$ |
(270,093 |
) |
|
$ |
1,036,522 |
|
|
|
|
|
|
|
||||||
Net purchases of property and equipment and other |
|
(432,166 |
) |
|
|
(287,302 |
) |
|
|
(144,864 |
) |
|
|
|
|
|
|
||||||
Free Cash Flow |
$ |
334,263 |
|
|
$ |
(557,395 |
) |
|
$ |
891,658 |
|
|
|
|
|
|
|
||||||
|
Fiscal Year Ended |
|
Nine Months Ended |
|
Three Months Ended |
||||||
|
September 30, 2022 |
|
July 1, 2022 |
|
September 30, 2022 |
||||||
Net Cash provided by (used in) operating activities |
$ |
694,499 |
|
|
$ |
(141,993 |
) |
|
$ |
836,492 |
|
|
|
|
|
|
|
||||||
Net purchases of property and equipment and other |
|
(364,755 |
) |
|
|
(245,647 |
) |
|
|
(119,108 |
) |
|
|
|
|
|
|
||||||
Free Cash Flow |
$ |
329,744 |
|
|
$ |
(387,640 |
) |
|
$ |
717,384 |
|
|
|
|
|
|
|
||||||
|
Fiscal Year Ended |
|
Nine Months Ended |
|
Three Months Ended |
||||||
|
Change |
|
Change |
|
Change |
||||||
Net Cash provided by (used in) operating activities |
$ |
71,930 |
|
|
$ |
(128,100 |
) |
|
$ |
200,030 |
|
|
|
|
|
|
|
||||||
Net purchases of property and equipment and other |
|
(67,411 |
) |
|
|
(41,655 |
) |
|
|
(25,756 |
) |
|
|
|
|
|
|
||||||
Free Cash Flow |
$ |
4,519 |
|
|
$ |
(169,755 |
) |
|
$ |
174,274 |
|
|
|
|
|
|
|
||||||
|
Fiscal Year Ended |
|
|
|
|
||||||
|
September 29, 2023 |
|
|
|
|
||||||
Free Cash Flow |
$ |
334,263 |
|
|
|
|
|
||||
Items: |
|
|
|
|
|
||||||
CARES Act Deferred Payroll Taxes |
|
64,247 |
|
|
|
|
|
||||
Spin-off and Restructuring Costs |
|
72,114 |
|
|
|
|
|
||||
Free Cash Flow Before Items |
$ |
470,624 |
|
|
|
|
|
||||
ARAMARK AND SUBSIDIARIES |
||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||||||
GLOBAL FSS ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(In thousands) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
||||||||||||||
|
|
September 29, 2023 |
||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Corporate |
|
Global FSS |
||||||||
Revenue (as reported) |
|
$ |
3,066,543 |
|
|
$ |
1,133,743 |
|
|
|
|
$ |
4,200,286 |
|
||
Operating Income (as reported) |
|
$ |
221,838 |
|
|
$ |
41,227 |
|
|
$ |
(43,247 |
) |
|
$ |
219,818 |
|
Operating Income Margin (as reported) |
|
|
7.23 |
% |
|
|
3.64 |
% |
|
|
|
|
5.23 |
% |
||
|
|
|
|
|
|
|
|
|
||||||||
Revenue (as reported) |
|
$ |
3,066,543 |
|
|
$ |
1,133,743 |
|
|
|
|
$ |
4,200,286 |
|
||
Effect of Currency Translation |
|
|
1,670 |
|
|
|
(22,270 |
) |
|
|
|
|
(20,600 |
) |
||
Adjusted Revenue (Organic) |
|
$ |
3,068,213 |
|
|
$ |
1,111,473 |
|
|
|
|
$ |
4,179,686 |
|
||
Revenue Growth (as reported) |
|
|
10.08 |
% |
|
|
21.31 |
% |
|
|
|
|
12.90 |
% |
||
Adjusted Revenue Growth (Organic) |
|
|
10.14 |
% |
|
|
18.92 |
% |
|
|
|
|
12.35 |
% |
||
|
|
|
|
|
|
|
|
|
||||||||
Operating Income (as reported) |
|
$ |
221,838 |
|
|
$ |
41,227 |
|
|
$ |
(43,247 |
) |
|
$ |
219,818 |
|
Amortization of Acquisition-Related Intangible Assets |
|
|
19,268 |
|
|
|
3,540 |
|
|
|
— |
|
|
|
22,808 |
|
Severance and Other Charges |
|
|
— |
|
|
|
3,861 |
|
|
|
— |
|
|
|
3,861 |
|
Spin-off Related Charges |
|
|
— |
|
|
|
— |
|
|
|
12,962 |
|
|
|
12,962 |
|
Gains, Losses and Settlements impacting comparability |
|
|
(6,990 |
) |
|
|
3,758 |
|
|
|
109 |
|
|
|
(3,123 |
) |
Adjusted Operating Income |
|
$ |
234,116 |
|
|
$ |
52,386 |
|
|
$ |
(30,176 |
) |
|
$ |
256,326 |
|
Effect of Currency Translation |
|
|
297 |
|
|
|
(1,885 |
) |
|
|
— |
|
|
|
(1,588 |
) |
Adjusted Operating Income (Constant Currency) |
|
$ |
234,413 |
|
|
$ |
50,501 |
|
|
$ |
(30,176 |
) |
|
$ |
254,738 |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating Income Growth (as reported) |
|
|
24.09 |
% |
|
|
129.49 |
% |
|
|
(5.08 |
)% |
|
|
41.29 |
% |
Adjusted Operating Income Growth |
|
|
23.96 |
% |
|
|
57.19 |
% |
|
|
1.82 |
% |
|
|
33.88 |
% |
Adjusted Operating Income Growth (Constant Currency) |
|
|
24.11 |
% |
|
|
51.53 |
% |
|
|
1.82 |
% |
|
|
33.05 |
% |
Adjusted Operating Income Margin |
|
|
7.63 |
% |
|
|
4.62 |
% |
|
|
|
|
6.10 |
% |
||
Adjusted Operating Income Margin (Constant Currency) |
|
|
7.64 |
% |
|
|
4.54 |
% |
|
|
|
|
6.09 |
% |
||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
||||||||||||||
|
|
September 30, 2022 |
||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Corporate |
|
Global FSS |
||||||||
Revenue (as reported) |
|
$ |
2,785,681 |
|
|
$ |
934,602 |
|
|
|
|
$ |
3,720,283 |
|
||
|
|
|
|
|
|
|
|
|
||||||||
Operating Income (as reported) |
|
$ |
178,773 |
|
|
$ |
17,965 |
|
|
$ |
(41,155 |
) |
|
$ |
155,583 |
|
Amortization of Acquisition-Related Intangible Assets |
|
|
18,920 |
|
|
|
2,178 |
|
|
|
— |
|
|
|
21,098 |
|
Severance and Other Charges |
|
|
7,698 |
|
|
|
11,908 |
|
|
|
— |
|
|
|
19,606 |
|
Spin-off Related Charges |
|
|
— |
|
|
|
— |
|
|
|
3,636 |
|
|
|
3,636 |
|
Gains, Losses and Settlements impacting comparability |
|
|
(16,521 |
) |
|
|
1,276 |
|
|
|
6,784 |
|
|
|
(8,461 |
) |
Adjusted Operating Income |
|
$ |
188,870 |
|
|
$ |
33,327 |
|
|
$ |
(30,735 |
) |
|
$ |
191,462 |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating Income Margin (as reported) |
|
|
6.42 |
% |
|
|
1.92 |
% |
|
|
|
|
4.18 |
% |
||
Adjusted Operating Income Margin |
|
|
6.78 |
% |
|
|
3.57 |
% |
|
|
|
|
5.15 |
% |
||
ARAMARK AND SUBSIDIARIES |
||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||||||||||||||
GLOBAL FSS ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Fiscal Year Ended |
||||||||||||||||||||||
|
|
September 29, 2023 |
||||||||||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Corporate |
|
Global FSS |
|
Items to Rebase |
|
Rebased Global FSS |
||||||||||||
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 |
|
||
Revenue Growth (as reported) |
|
|
16.85 |
% |
|
|
19.29 |
% |
|
|
|
|
17.50 |
% |
|
|
|
|
||||||
Adjusted Revenue Growth (Organic) |
|
|
15.09 |
% |
|
|
24.31 |
% |
|
|
|
|
17.55 |
% |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
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 |
|
Effect of Currency Translation |
|
|
1,809 |
|
|
|
6,422 |
|
|
|
— |
|
|
|
8,231 |
|
|
|
(8,231 |
) |
|
|
— |
|
Adjusted Operating Income (Constant Currency) |
|
$ |
694,987 |
|
|
$ |
182,432 |
|
|
$ |
(125,928 |
) |
|
$ |
751,491 |
|
|
$ |
(8,587 |
) |
|
$ |
742,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income Growth (as reported) |
|
|
49.12 |
% |
|
|
1.75 |
% |
|
|
1.86 |
% |
|
|
54.91 |
% |
|
|
|
|
||||
Adjusted Operating Income Growth |
|
|
34.66 |
% |
|
|
28.00 |
% |
|
|
9.56 |
% |
|
|
44.87 |
% |
|
|
|
|
||||
Adjusted Operating Income Growth (Constant Currency) |
|
|
35.01 |
% |
|
|
32.67 |
% |
|
|
9.56 |
% |
|
|
46.48 |
% |
|
|
|
|
||||
Adjusted Operating Income Margin |
|
|
6.01 |
% |
|
|
4.04 |
% |
|
|
|
|
4.68 |
% |
|
|
|
|
||||||
Adjusted Operating Income Margin (Constant Currency) |
|
|
6.02 |
% |
|
|
4.01 |
% |
|
|
|
|
4.67 |
% |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Fiscal Year Ended |
|
|
|
|
||||||||||||||||||
|
|
September 30, 2022 |
|
|
|
|
||||||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Corporate |
|
Global FSS |
|
|
|
|
||||||||||||
Revenue (as reported) |
|
$ |
10,030,829 |
|
|
$ |
3,656,440 |
|
|
|
|
$ |
13,687,269 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income (as reported) |
|
$ |
449,021 |
|
|
$ |
112,516 |
|
|
$ |
(151,208 |
) |
|
$ |
410,329 |
|
|
|
|
|
||||
Amortization of Acquisition-Related Intangible Assets |
|
|
73,165 |
|
|
|
9,609 |
|
|
|
— |
|
|
|
82,774 |
|
|
|
|
|
||||
Severance and Other Charges |
|
|
7,698 |
|
|
|
11,908 |
|
|
|
— |
|
|
|
19,606 |
|
|
|
|
|
||||
Spin-off Related Charges |
|
|
— |
|
|
|
— |
|
|
|
5,166 |
|
|
|
5,166 |
|
|
|
|
|
||||
Gains, Losses and Settlements impacting comparability |
|
|
(15,112 |
) |
|
|
3,473 |
|
|
|
6,807 |
|
|
|
(4,832 |
) |
|
|
|
|
||||
Adjusted Operating Income |
|
$ |
514,772 |
|
|
$ |
137,506 |
|
|
$ |
(139,235 |
) |
|
$ |
513,043 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating Income Margin (as reported) |
|
|
4.48 |
% |
|
|
3.08 |
% |
|
|
|
|
3.00 |
% |
|
|
|
|
||||||
Adjusted Operating Income Margin |
|
|
5.13 |
% |
|
|
3.76 |
% |
|
|
|
|
3.75 |
% |
|
|
|
|
||||||
ARAMARK AND SUBSIDIARIES |
||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||
REBASED GLOBAL FSS ADJUSTED NET INCOME & ADJUSTED EARNINGS PER SHARE |
||||||||||||
(Unaudited) |
||||||||||||
(In thousands) |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
Fiscal Year Ended |
||||||||||
|
|
September 29, 2023 |
||||||||||
|
|
Aramark and Subsidiaries |
|
Items to Rebase |
|
Rebased Global FSS |
||||||
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 |
|
|
|
|
|
|
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 |
||||||||||||||||||||
ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
||||||||||||||||||
|
|
June 30, 2023 |
||||||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Uniform |
|
Corporate |
|
Aramark and Subsidiaries |
||||||||||
Revenue (as reported) |
|
$ |
2,890,639 |
|
|
$ |
1,162,411 |
|
|
$ |
696,159 |
|
|
|
|
$ |
4,749,209 |
|
||
Operating Income (as reported) |
|
$ |
128,564 |
|
|
$ |
39,607 |
|
|
$ |
66,822 |
|
|
$ |
(31,611 |
) |
|
$ |
203,382 |
|
Operating Income Margin (as reported) |
|
|
4.45 |
% |
|
|
3.41 |
% |
|
|
9.60 |
% |
|
|
|
|
4.28 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue (as reported) |
|
$ |
2,890,639 |
|
|
$ |
1,162,411 |
|
|
$ |
696,159 |
|
|
|
|
$ |
4,749,209 |
|
||
Effect of Certain Acquisitions |
|
|
(47,165 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
(47,165 |
) |
||
Effect of Currency Translation |
|
|
2,778 |
|
|
|
14,626 |
|
|
|
3,342 |
|
|
|
|
|
20,746 |
|
||
Adjusted Revenue (Organic) |
|
$ |
2,846,252 |
|
|
$ |
1,177,037 |
|
|
$ |
699,501 |
|
|
|
|
$ |
4,722,790 |
|
||
Revenue Growth (as reported) |
|
|
16.49 |
% |
|
|
18.89 |
% |
|
|
4.19 |
% |
|
|
|
|
15.07 |
% |
||
Adjusted Revenue Growth (Organic) |
|
|
14.70 |
% |
|
|
20.38 |
% |
|
|
4.69 |
% |
|
|
|
|
14.43 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income (as reported) |
|
$ |
128,564 |
|
|
$ |
39,607 |
|
|
$ |
66,822 |
|
|
$ |
(31,611 |
) |
|
$ |
203,382 |
|
Amortization of Acquisition-Related Intangible Assets |
|
|
19,196 |
|
|
|
3,362 |
|
|
|
6,502 |
|
|
|
— |
|
|
|
29,060 |
|
Severance and Other Charges |
|
|
— |
|
|
|
— |
|
|
|
(778 |
) |
|
|
— |
|
|
|
(778 |
) |
Effect of Certain Acquisitions |
|
|
(2,514 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,514 |
) |
Spin-off Related Charges |
|
|
— |
|
|
|
— |
|
|
|
6,005 |
|
|
|
3,529 |
|
|
|
9,534 |
|
Gains, Losses and Settlements impacting comparability |
|
|
1,579 |
|
|
|
3,090 |
|
|
|
(1,150 |
) |
|
|
(1,865 |
) |
|
|
1,654 |
|
Adjusted Operating Income |
|
$ |
146,825 |
|
|
$ |
46,059 |
|
|
$ |
77,401 |
|
|
$ |
(29,947 |
) |
|
$ |
240,338 |
|
Effect of Currency Translation |
|
|
287 |
|
|
|
368 |
|
|
|
174 |
|
|
|
— |
|
|
|
829 |
|
Adjusted Operating Income (Constant Currency) |
|
$ |
147,112 |
|
|
$ |
46,427 |
|
|
$ |
77,575 |
|
|
$ |
(29,947 |
) |
|
$ |
241,167 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income Growth (as reported) |
|
|
44.36 |
% |
|
|
13.97 |
% |
|
|
10.40 |
% |
|
|
13.28 |
% |
|
|
37.53 |
% |
Adjusted Operating Income Growth |
|
|
35.54 |
% |
|
|
20.40 |
% |
|
|
12.25 |
% |
|
|
15.97 |
% |
|
|
33.60 |
% |
Adjusted Operating Income Growth (Constant Currency) |
|
|
35.81 |
% |
|
|
21.36 |
% |
|
|
12.50 |
% |
|
|
15.97 |
% |
|
|
34.06 |
% |
Adjusted Operating Income Margin |
|
|
5.16 |
% |
|
|
3.96 |
% |
|
|
11.12 |
% |
|
|
|
|
5.11 |
% |
||
Adjusted Operating Income Margin (Constant Currency) |
|
|
5.17 |
% |
|
|
3.94 |
% |
|
|
11.09 |
% |
|
|
|
|
5.11 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
||||||||||||||||||
|
|
July 1, 2022 |
||||||||||||||||||
|
|
FSS United States |
|
FSS International |
|
Uniform |
|
Corporate |
|
Aramark and Subsidiaries |
||||||||||
Revenue (as reported) |
|
$ |
2,481,433 |
|
|
$ |
977,759 |
|
|
$ |
668,186 |
|
|
|
|
$ |
4,127,378 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income (as reported) |
|
$ |
89,059 |
|
|
$ |
34,752 |
|
|
$ |
60,528 |
|
|
$ |
(36,453 |
) |
|
$ |
147,886 |
|
Amortization of Acquisition-Related Intangible Assets |
|
|
17,856 |
|
|
|
2,312 |
|
|
|
6,519 |
|
|
|
— |
|
|
|
26,687 |
|
Spin-off Related Charges |
|
|
— |
|
|
|
— |
|
|
|
1,908 |
|
|
|
1,530 |
|
|
|
3,438 |
|
Gains, Losses and Settlements impacting comparability |
|
|
1,409 |
|
|
|
1,192 |
|
|
|
— |
|
|
|
(714 |
) |
|
|
1,887 |
|
Adjusted Operating Income |
|
$ |
108,324 |
|
|
$ |
38,256 |
|
|
$ |
68,955 |
|
|
$ |
(35,637 |
) |
|
$ |
179,898 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Income Margin (as reported) |
|
|
3.59 |
% |
|
|
3.55 |
% |
|
|
9.06 |
% |
|
|
|
|
3.58 |
% |
||
Adjusted Operating Income Margin |
|
|
4.37 |
% |
|
|
3.91 |
% |
|
|
10.32 |
% |
|
|
|
|
4.36 |
% |
||
View source version on businesswire.com: https://www.businesswire.com/news/home/20231113428795/en/
Inquiries:
Felise Kissell
(215) 409-7287
Kissell-Felise@aramark.com
Scott Sullivan
(215) 238-3953
Sullivan-Scott@aramark.com
Source: Aramark
FAQ
What is the ticker symbol of Aramark?
What was the revenue increase in Q4?
What was the operating income increase in Q4?
What was the EPS increase in Q4?
What was the revenue growth in fiscal 2023?
What was the operating income increase in fiscal 2023?
What was the EPS increase in fiscal 2023?
What is the leverage ratio improvement in fiscal 2023?
What is the expected organic revenue growth for fiscal 2024?
What is the expected Adjusted Operating Income growth for fiscal 2024?
What is the expected Adjusted EPS growth for fiscal 2024?
