Investor Relations

 

 View printer-friendly version
<< Back
Aramark Reports Second Quarter 2017 Earnings and Increases 2017 Outlook
KEY HIGHLIGHTS
Sales +1%; Organic Sales +2%
Operating Income +11%; Adjusted Operating Income (AOI) +5%(1)
EPS +4% to $0.28; Adjusted EPS +15%(1) to $0.45
Operating Income Margin up 50 bps to 5.3%; AOI Margin up 20 bps to 6.4%(1)
Improved Full-Year 2017 Outlook

PHILADELPHIA, May 9, 2017 /PRNewswire/ -- Aramark (NYSE: ARMK) today reported second quarter fiscal results.

Aramark. (PRNewsFoto/Aramark) (PRNewsFoto/ARAMARK)

"We delivered another quarter of strong performance, as we continue to execute on our focused strategy," said Eric J. Foss, Chairman, President and CEO.  "Our reinvestments to drive growth, enhance quality and optimize productivity are generating solid returns as we consistently raise the bar to create a consumer-centric product portfolio and deliver a great customer experience."

Foss also noted: "I am pleased to announce that we have completed a significant refinancing, which improved our financial flexibility and lowered future interest expense.  Based on the outcome of this refinancing, as well as our continued confidence in our operational performance, we are increasing our full-year outlook."

1 Constant Currency

SECOND QUARTER RESULTS*


Sales


Q2 '17

Q2 '16

Change

Organic
Change

FSS North America

$2,560M

$2,520M

2%

1%

FSS International

674

664

2%

6%

Uniform & Career Apparel

388

391

(0.8%)

(0.8%)

Total Company

$3,622M

$3,575M

1%

2%

 


Operating Income


AOI


Q2 '17

Q2 '16

Change


Q2 '17

Q2 '16

Change

FSS North America

$152M

$137M

11%


$167M

$158M

5%

FSS International

31

25

27%


31

29

7%

Uniform & Career
Apparel

45

44

4%


46

46

Corporate

(37)

(33)

11%


(12)

(12)

(5)%

Total Company

$191M

$172M

11%


$231M

$220M

5%

Effect of Currency
Translation





1



Constant Currency AOI





$232M



* May not total due to rounding.

Consolidated revenues were $3.6 billion in the quarter, an organic increase of 2% over the prior-year period.  The North America segment was positively impacted by growth in Sports, Leisure and Corrections, Business & Industry and Education.  The International segment delivered strong, broad-based organic growth, while Uniform sales were down modestly as expected.

The Company delivered strong, broad-based productivity improvements in North America and International base accounts, while also reinvesting in technology and capabilities.  Uniform income was comparable to the prior-year period.

SECOND QUARTER SUMMARY
On a GAAP basis, sales were $3.6 billion, operating income was $191 million, net income attributable to Aramark stockholders was $70 million and diluted earnings per share were $0.28.  This compares to the second quarter of 2016 where, on a GAAP basis, sales were $3.6 billion, operating income was $172 million, net income attributable to Aramark stockholders was $66 million and diluted earnings per share were $0.27.  Second quarter GAAP diluted earnings per share increased 4% year-over-year.

Adjusted net income was $113 million or $0.45 per share, versus adjusted net income of $96 million or $0.39 per share in the second quarter of 2016.  A stronger U.S. dollar decreased sales by approximately $22 million, but had no material impact on operating income or earnings per share.

CAPITAL STRUCTURE & LIQUIDITY
During the quarter, the Company refinanced approximately $3.5 billion of debt, which extended maturities, improved financial flexibility and lowered expected future interest expense.  The Company also increased its revolving credit facility to $1.0 billion in capacity.

Total trailing 12-month net debt to covenant adjusted EBITDA was 3.7x, a 30 basis point reduction versus the prior year measurement.  Corporate liquidity remains strong, and at quarter-end the company had approximately $1.1 billion in cash and availability on its revolving credit facility.

SHARE REPURCHASE
During the quarter, the company repurchased 2.8 million shares of Aramark common stock for an aggregate amount of $100 million.  The total remaining share repurchase authorization through the end of 2018 is $150 million.

2017 OUTLOOK
The Company provides its expectations for full-year adjusted EPS and full-year free cash flow 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 impact of the change in fair value related to certain gasoline and diesel agreements, severance and other charges and the effect of currency translation.

The Company's outlook for 2017 adjusted EPS increased by five cents to a range of $1.90 to $2.00 per share, which includes 2 cents of currency headwind.  This improved outlook is due to lower interest and tax-related expenses.

The Company continues to expect full-year free cash flow of greater than $350 million.

CONFERENCE CALL SCHEDULED
The Company has scheduled a conference call at 10 a.m. ET today to discuss its earnings.  This call and related materials can be heard and reviewed, either live or on a delayed basis, on the Company's web site, www.aramark.com on the investor relations page.

About Aramark
Aramark (NYSE: ARMK) proudly serves Fortune 500 companies, world champion sports teams, state-of-the-art healthcare providers, the world's leading educational institutions, iconic destinations and cultural attractions, and numerous municipalities in 19 countries around the world.  Our 270,000 team members deliver experiences that enrich and nourish millions of lives every day through innovative services in food, facilities management and uniforms. We operate our business with social responsibility, focusing on initiatives that support our diverse workforce, advance consumer health and wellness, protect our environment, and strengthen our communities.  Aramark is recognized as one of the World's Most Admired Companies by FORTUNE, rated number one among Diversified Outsourcing Companies, as well as an employer of choice by the Human Rights Campaign and DiversityInc. Learn more at www.aramark.com or connect with us on Facebook and Twitter.

Selected Operational and Financial Metrics

Adjusted Sales (Organic)
Adjusted Sales (Organic) represents sales growth, adjusted to eliminate the effects of material acquisitions and divestitures 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 customer relationship intangible assets and depreciation of property and equipment resulting from the going-private transaction in 2007 (the "2007 LBO"); the impact of the change in fair value related to certain gasoline and diesel agreements; severance and other charges; share-based compensation; the effects of material acquisitions and divestitures 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.

Covenant Adjusted EBITDA
Covenant Adjusted EBITDA represents net income attributable to Aramark stockholders adjusted for interest and other financing costs, net; provision (benefit) for income taxes; depreciation and amortization; and certain other items as defined in our debt agreements required in calculating covenant ratios and debt compliance. The Company also uses Net Debt for its ratio to Covenant Adjusted EBITDA, which is calculated as total long-term borrowings less cash and cash equivalents.

Adjusted Net Income
Adjusted Net Income represents net income attributable to Aramark stockholders adjusted to eliminate the change in amortization of acquisition-related customer relationship intangible assets and depreciation of property and equipment resulting from the 2007 LBO; the impact of changes in the fair value related to certain gasoline and diesel agreements; severance and other charges; share-based compensation; the effects of material acquisitions and divestitures and other items impacting comparability, less the tax impact of these adjustments. The tax effect for adjusted net income for our U.S. earnings is calculated using a blended U.S. federal and state tax rate. The tax effect for adjusted net income in jurisdictions outside the U.S. is calculated at the local country tax rate.

Adjusted Net Income (Constant Currency)
Adjusted Net Income (Constant Currency) represents Adjusted Net Income adjusted to eliminate the impact of currency translation.

Adjusted EPS
Adjusted EPS represents Adjusted Net Income divided by diluted weighted average shares outstanding.

Free Cash Flow
Free Cash Flow represents net cash provided by operating activities less net purchases of property and equipment, client contract investments 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.

We use Adjusted Sales (Organic), Adjusted Operating Income (including on a constant currency basis), Covenant Adjusted EBITDA, Adjusted Net Income (including on a constant currency basis), Adjusted EPS and Free Cash Flow 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 sales, operating income, net income, or earnings per share, determined in accordance with GAAP. Adjusted Sales (Organic), Adjusted Operating Income, Covenant Adjusted EBITDA, Adjusted Net Income, Adjusted EPS 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 customer relationship intangible assets and depreciation of property and equipment resulting from the 2007 Leveraged Buy-out - adjustments to eliminate the change in amortization and depreciation resulting from the purchase accounting applied to the January 26, 2007 going-private transaction executed with investment funds affiliated with GS Capital Partners, CCMP Capital Advisors, LLC and J.P. Morgan Partners, LLC, Thomas H. Lee Partners, L.P. and Warburg Pincus LLC as well as approximately 250 senior management personnel.

Share-based compensation - adjustments to eliminate compensation expense related to the Company's issuances of share-based awards and the related employer payroll tax expense incurred by the Company when employees exercise in the money stock options or vest in restricted stock awards.

Severance and other charges - adjustments to eliminate severance expenses and other costs incurred in the applicable period such as organizational streamlining initiatives ($8.0 million net expense for the second quarter of 2016 and $7.1 million net expense for the year-to-date 2016), and other consulting costs related to transformation initiatives ($3.2 million for the second quarter of 2016 and $6.7 million net expense for the year-to-date 2016).

Effects of acquisitions and divestitures - adjustments to eliminate the impact that material acquisitions and divestitures had on the comparative periods.

Gains, losses and settlements impacting comparability - adjustments to eliminate certain transactions that are not indicative of our ongoing operational performance, primarily for income from prior years' loss experience that were favorable under our casualty insurance program ($6.5 million gain for the year-to-date 2017), expenses related to long-term disability payments (approximately $2.3 million for the second quarter and year-to-date 2016), additional asset impairment associated with preparing a property for sale ($1.7 million for the year-to-date 2016) and the impact of the change in fair value related to certain gasoline and diesel agreements ($5.8 million loss for the second quarter of 2017 and $1.1 million loss for the year-to-date 2017 and $2.2 million loss for the second quarter of 2016 and $2.9 million loss for the year-to-date 2016).

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.

Effect of refinancing 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 third party costs and non-cash charges for the write-offs of deferring financing costs and debt discounts.

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 U.S. federal and state tax rate for U.S. adjustments and the local country tax rate for adjustments in jurisdictions outside the U.S.

Forward-Looking Statements

This press release includes "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 that reflect our current views as to future events and financial performance with respect to, without limitation, conditions in our industry, our operations, our economic performance and financial condition, including, in particular, statements under the heading "2017 Outlook" and relating to our business and growth strategy. These statements can be identified by the fact that they do not relate strictly to historical or current facts. They use words such as "outlook," "aim," "anticipate," "are confident," "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.

Forward-looking statements speak only as of the date made. All statements we make relating to our estimated and projected earnings, costs, expenditures, cash flows, growth rates and financial results are forward-looking statements. In addition, we, through our senior management, from time to time make forward-looking public statements concerning our expected future operations and performance and other developments. These forward-looking statements are subject to risks and uncertainties that may change at any time, and, therefore, our actual results may differ materially from those that we expected. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and, of course, it is impossible for us to anticipate all factors that could affect our actual results.  All subsequent written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by the cautionary statements.  Some of the factors that we believe could affect our results include without limitation: unfavorable economic conditions; natural disasters, global calamities, sports strikes and other adverse incidents; the failure to retain current clients, renew existing client contracts and obtain new client contracts; a determination by clients to reduce their outsourcing or use of preferred vendors; competition in our industries; increased operating costs and obstacles to cost recovery due to the pricing and cancellation terms of our food and support services contracts; the inability to achieve cost savings through our cost reduction efforts; our expansion strategy; the failure to maintain food safety throughout our supply chain, food-borne illness concerns and claims of illness or injury; governmental regulations including those relating to food and beverages, the environment, wage and hour and government contracting; liability associated with noncompliance with applicable law or other governmental regulations; new interpretations of or changes in the enforcement of the government regulatory framework; currency risks and other risks associated with international operations, including Foreign Corrupt Practices Act, U.K. Bribery Act and other anti-corruption law compliance; continued or further unionization of our workforce; liability resulting from our participation in multiemployer defined benefit pension plans; risks associated with suppliers from whom our products are sourced; disruptions to our relationship with, or to the business of, our primary distributor; the inability to hire and retain sufficient qualified personnel or increases in labor costs; healthcare reform legislation; the contract intensive nature of our business, which may lead to client disputes; seasonality; disruptions in the availability of our computer systems or privacy breaches; failure to achieve and maintain effective internal controls; our leverage; the inability to generate sufficient cash to service all of our indebtedness; debt agreements that limit our flexibility in operating our business and other factors set forth under the headings Item 1A "Risk Factors," Item 3 "Legal Proceedings" and Item 7 "Management's Discussion and Analysis of Financial Condition and Results of Operations" and other sections of our Annual Report on Form 10-K filed with the SEC on November 23, 2016 as such factors may be updated from time to time in our other periodic filings with the SEC, which are accessible on the SEC's website at www.sec.gov and which may be obtained by contacting Aramark's investor relations department via its website www.aramark.com. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release and in our other filings with the SEC. As a result of these risks and uncertainties, readers are cautioned not to place undue reliance on any forward-looking statements included herein or that may be made elsewhere from time to time by, or on behalf of, us. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, changes in our expectations, or otherwise, except as required by law.

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In Thousands, Except Per Share Amounts)




Three Months Ended


March 31, 2017


April 1, 2016

Sales

$

3,621,628


$

3,574,822

Costs and Expenses:




Cost of services provided

3,226,196


3,209,710

Depreciation and amortization

125,292


120,291

Selling and general corporate expenses

78,720


72,707


3,430,208


3,402,708

Operating income

191,420


172,114

Interest and Other Financing Costs, net

97,631


71,751

Income Before Income Taxes

93,789


100,363

Provision for Income Taxes

23,558


33,866

Net income

70,231


66,497

Less: Net income attributable to noncontrolling interest

80


143

Net income attributable to Aramark stockholders

$

70,151


$

66,354





Earnings per share attributable to Aramark stockholders:




Basic

$

0.29


$

0.27

Diluted

$

0.28


$

0.27

Weighted Average Shares Outstanding:




Basic

245,077


241,901

Diluted

251,723


248,270






Six Months Ended


March 31, 2017


April 1, 2016

Sales

$

7,357,011


$

7,285,097

Costs and Expenses:




Cost of services provided

6,525,526


6,504,233

Depreciation and amortization

251,818


247,809

Selling and general corporate expenses

144,192


146,848


6,921,536


6,898,890

Operating income

435,475


386,207

Interest and Other Financing Costs, net

163,308


143,071

Income Before Income Taxes

272,167


243,136

Provision for Income Taxes

76,502


83,203

Net income

195,665


159,933

Less: Net income attributable to noncontrolling interest

175


236

Net income attributable to Aramark stockholders

$

195,490


$

159,697





Earnings per share attributable to Aramark stockholders:




Basic

$

0.80


$

0.66

Diluted

$

0.78


$

0.64

Weighted Average Shares Outstanding:




Basic

244,690


241,205

Diluted

251,937


248,013

 


 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In Thousands)






March 31, 2017


September 30, 2016

Assets








Current Assets:




Cash and cash equivalents

$

145,484


$

152,580

Receivables

1,508,016


1,476,349

Inventories

571,561


587,155

Prepayments and other current assets

169,520


276,487

Total current assets

2,394,581


2,492,571

Property and Equipment, net

1,004,586


1,023,083

Goodwill

4,640,174


4,628,881

Other Intangible Assets

1,108,524


1,111,883

Other Assets

1,347,478


1,325,654


$

10,495,343


$

10,582,072





Liabilities and Stockholders' Equity








Current Liabilities:




Current maturities of long-term borrowings

$

79,568


$

46,522

Accounts payable

804,667


847,588

Accrued expenses and other current liabilities

1,167,637


1,290,635

Total current liabilities

2,051,872


2,184,745

Long-Term Borrowings

5,214,759


5,223,514

Other Liabilities

978,159


1,003,013

Redeemable Noncontrolling Interest

9,840


9,794

Total Stockholders' Equity

2,240,713


2,161,006


$

10,495,343


$

10,582,072

 


 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In Thousands)










Six Months Ended


March 31, 2017


April 1, 2016





Cash flows from operating activities:




Net income

$

195,665


$

159,933

Adjustments to reconcile net income to net cash provided by operating activities




Depreciation and amortization

251,818


247,809

Income taxes deferred

(10,635)


29,832

Share-based compensation expense

34,683


29,373

Changes in operating assets and liabilities

(77,879)


(218,563)

Other operating activities

34,552


3,083

Net cash provided by operating activities

428,204


251,467





Cash flows from investing activities:




Net purchases of property and equipment, client contract investments and other

(210,006)


(233,833)

Acquisitions, divestitures and other investing activities

(65,995)


(55,501)

Net cash used in investing activities

(276,001)


(289,334)





Cash flows from financing activities:




Net proceeds/payments of long-term borrowings

16,391


123,153

Net change in funding under the Receivables Facility

32,000


Payments of dividends

(50,378)


(45,795)

Proceeds from issuance of common stock

11,319


16,524

Repurchase of stock

(100,000)


Other financing activities

(68,631)


(30,707)

Net cash provided by (used in) financing activities

(159,299)


63,175

Increase (decrease) in cash and cash equivalents

(7,096)


25,308

Cash and cash equivalents, beginning of period

152,580


122,416

Cash and cash equivalents, end of period

$

145,484


$

147,724

 


 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN

(Unaudited)

(In thousands)



Three Months Ended


March 31, 2017


FSS North
America


FSS International


Uniform


Corporate


Aramark and
Subsidiaries

Sales (as reported)

$

2,559,500



$

674,457



$

387,671





$

3,621,628


Operating Income (as reported)

$

151,969



$

31,094



$

45,481



$

(37,124)


$

191,420


Operating Income Margin (as reported)

5.94

%


4.61

%


11.73

%




5.29

%











Sales (as reported)

$

2,559,500



$

674,457



$

387,671





$

3,621,628


Effect of Currency Translation

(5,745)



27,800







22,055


Adjusted Sales (Organic)

$

2,553,755



$

702,257



$

387,671





$

3,643,683


Sales Growth (as reported)

1.56

%


1.57

%


(0.76)

%




1.31

%

Adjusted Sales Growth (Organic)

1.33

%


5.76

%


(0.76)

%




1.93

%











Operating Income (as reported)

$

151,969



$

31,094



$

45,481



$

(37,124)


$

191,420


Amortization of Acquisition-Related Customer
     Relationship Intangible Assets and Depreciation of
     Property and Equipment Resulting from the 2007 LBO

13,650



(316)






13,334


Share-Based Compensation

202



183



133



18,784


19,302


Gains, Losses and Settlements impacting comparability

846







6,529


7,375


Adjusted Operating Income

$

166,667



$

30,961



$

45,614



$

(11,811)


$

231,431


Effect of Currency Translation

(543)



1,131






588


Adjusted Operating Income (Constant Currency)

$

166,124



$

32,092



$

45,614



$

(11,811)


$

232,019












Operating Income Growth (as reported)

10.74

%


26.60

%


3.99

%




11.22

%

Adjusted Operating Income Growth

5.30

%


7.38

%


-0.10

%




5.01

%

Adjusted Operating Income Growth (Constant Currency)

4.96

%


11.30

%


-0.10

%




5.27

%

Adjusted Operating Income Margin (Constant Currency)

6.51

%


4.57

%


11.77

%




6.37

%












Three Months Ended


April 1, 2016


FSS North
America


FSS International


Uniform


Corporate


Aramark and
Subsidiaries

Sales (as reported)

$

2,520,188



$

664,002



$

390,632





$

3,574,822


Adjusted Sales (Organic)

$

2,520,188



$

664,002



$

390,632





$

3,574,822












Operating Income (as reported)

$

137,236



$

24,560



$

43,734



$

(33,416)


$

172,114


Amortization of Acquisition-Related Customer
     Relationship Intangible Assets and Depreciation of
     Property and Equipment Resulting from the 2007 LBO

18,438



147



(644)




17,941


Share-Based Compensation

282



112



89



14,211


14,694


Severance and Other Charges

1,840



4,015



2,480



2,870


11,205


Gains, Losses and Settlements impacting comparability

485







3,955


4,440


Adjusted Operating Income

$

158,281



$

28,834



$

45,659



$

(12,380)


$

220,394












Operating Income Margin (as reported)

5.45

%


3.70

%


11.20

%




4.81

%

Adjusted Operating Income Margin

6.28

%


4.34

%


11.69

%




6.17

%

 

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN

(Unaudited)

(In thousands)



Six Months Ended


March 31, 2017


FSS North
America


FSS International


Uniform


Corporate


Aramark and
Subsidiaries

Sales (as reported)

$

5,222,282



$

1,351,607



$

783,122





$

7,357,011


Operating Income (as reported)

$

337,181



$

62,773



$

99,245



$

(63,724)


$

435,475


Operating Income Margin (as reported)

6.46

%


4.64

%


12.67

%




5.92

%











Sales (as reported)

$

5,222,282



$

1,351,607



$

783,122





$

7,357,011


Effect of Currency Translation

(5,695)



69,367







63,672


Effects of Acquisitions and Divestitures



(18,563)







(18,563)


Adjusted Sales (Organic)

$

5,216,587



$

1,402,411



$

783,122





$

7,402,120


Sales Growth (as reported)

1.54

%


-0.54

%


(0.03)

%




0.99

%

Adjusted Sales Growth (Organic)

1.43

%


3.20

%


(0.03)

%




1.61

%











Operating Income (as reported)

$

337,181



$

62,773



$

99,245



$

(63,724)


$

435,475


Amortization of Acquisition-Related Customer
     Relationship Intangible Assets and Depreciation of
     Property and Equipment Resulting from the 2007 LBO

30,676



(136)



(383)




30,157


Share-Based Compensation

349



328



167



35,124


35,968


Effects of Acquisitions and Divestitures



(1,127)






(1,127)


Gains, Losses and Settlements impacting comparability

(2,971)





(1,336)



819


(3,488)


Adjusted Operating Income

$

365,235



$

61,838



$

97,693



$

(27,781)


$

496,985


Effect of Currency Translation

(526)



1,167






641


Adjusted Operating Income (Constant Currency)

$

364,709



$

63,005



$

97,693



$

(27,781)


$

497,626












Operating Income Growth (as reported)

10.35

%


15.00

%


5.49

%




12.76

%

Adjusted Operating Income Growth

2.60

%


5.55

%


2.42

%




2.93

%

Adjusted Operating Income Growth (Constant Currency)

2.45

%


7.54

%


2.42

%




3.06

%

Adjusted Operating Income Margin (Constant Currency)

6.99

%


4.49

%


12.47

%




6.72

%












Six Months Ended


April 1, 2016


FSS North
America


FSS International


Uniform


Corporate


Aramark and
Subsidiaries

Sales (as reported)

$

5,142,829



$

1,358,921



$

783,347





$

7,285,097


Adjusted Sales (Organic)

$

5,142,829



$

1,358,921



$

783,347





$

7,285,097












Operating Income (as reported)

$

305,565



$

54,583



$

94,077



$

(68,018)


$

386,207


Amortization of Acquisition-Related Customer
     Relationship Intangible Assets and Depreciation of
     Property and Equipment Resulting from the 2007 LBO

45,780



289



(1,299)




44,770


Share-Based Compensation

608



184



129



29,874


30,795


Severance and Other Charges

1,840



3,151



2,480



6,305


13,776


Gains, Losses and Settlements impacting comparability

2,195



381





4,720


7,296


Adjusted Operating Income

$

355,988



$

58,588



$

95,387



$

(27,119)


$

482,844












Operating Income Margin (as reported)

5.94

%


4.02

%


12.01

%




5.30

%

Adjusted Operating Income Margin

6.92

%


4.31

%


12.18

%




6.63

%

 


 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED NET INCOME & ADJUSTED EPS

(Unaudited)

(In thousands, except per share amounts)






Three Months Ended


Six Months Ended



March 31, 2017


April 1, 2016


March 31, 2017


April 1, 2016










Net Income Attributable to Aramark Stockholders
(as reported)

$

70,151



$

66,354


$

195,490



$

159,697


Adjustment:









Amortization of Acquisition-Related Customer
     Relationship Intangible Assets and Depreciation
     of Property and Equipment Resulting from the
     2007 LBO

13,334



17,941


30,157



44,770


Share-Based Compensation

19,302



14,694


35,968



30,795


Severance and Other Charges



11,205




13,776


Effects of Acquisitions and Divestitures




(1,127)




Gains, Losses and Settlements impacting
     comparability

7,375



4,440


(3,488)



7,296


Effects of Refinancing on Interest and Other
     Financing Costs, net

29,968




29,968




Tax Impact of Adjustments to Adjusted Net Income

(26,739)



(18,878)


(35,101)



(37,991)

Adjusted Net Income

$

113,391



$

95,756


$

251,867



$

218,343


Effect of Currency Translation, net of Tax

464




507



Adjusted Net Income (Constant Currency)

$

113,855



$

95,756


$

252,374



$

218,343










Earnings Per Share (as reported)









Net Income Attributable to Aramark Stockholders

(as reported)

$

70,151



$

66,354


$

195,490



$

159,697


Diluted Weighted Average Shares Outstanding

251,723



248,270


251,937



248,013



$

0.28



$

0.27


$

0.78



$

0.64


Earnings Per Share Growth (as reported)

3.70

%




21.88

%












Adjusted Earnings Per Share









Adjusted Net Income

$

113,391



$

95,756


$

251,867



$

218,343


Diluted Weighted Average Shares Outstanding

251,723



248,270


251,937



248,013



$

0.45



$

0.39


$

1.00



$

0.88


Adjusted Earnings Per Share Growth

15.38

%




13.64

%












Adjusted Earnings Per Share (Constant Currency)









Adjusted Net Income (Constant Currency)

$

113,855



$

95,756


$

252,374



$

218,343


Diluted Weighted Average Shares Outstanding

251,723



248,270


251,937



248,013



$

0.45



$

0.39


$

1.00



$

0.88


Adjusted Earnings Per Share Growth

(Constant Currency)

15.38

%




13.64

%



 


 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

NET DEBT TO COVENANT ADJUSTED EBITDA

(Unaudited)

(In thousands)








Twelve Months Ended



March 31, 2017


April 1, 2016






Net Income Attributable to Aramark Stockholders (as reported)

$

323,598


$

250,324


Interest and Other Financing Costs, net

335,620


285,884


Provision for Income Taxes

135,998


120,321


Depreciation and Amortization

499,774


501,416


Share-based compensation expense(1)

62,252


64,288


Pro forma EBITDA for equity method investees(2)

13,281


15,076


Pro forma EBITDA for certain transactions(3)

2,410


5,426


Other(4)

20,575


67,918

Covenant Adjusted EBITDA

$

1,393,508


$

1,310,653





Net Debt to Covenant Adjusted EBITDA





Total Long-Term Borrowings

$

5,294,327


$

5,408,353


Less: Cash and cash equivalents

$

145,484


$

147,724


Net Debt

$

5,148,843


$

5,260,629


Covenant Adjusted EBITDA

$

1,393,508


$

1,310,653


Net Debt/Covenant Adjusted EBITDA

3.7


4.0





(1) Represents compensation expense related to the Company's issuances of share-based awards but does not include the
      related employer payroll tax expense incurred by the Company when employees exercise in the money stock options or
      vest in restricted stock awards.

(2) Represents our estimated share of EBITDA primarily from our AIM Services Co., Ltd. equity method investment,
      not already reflected in our EBITDA. EBITDA for this equity method investee is calculated in a manner consistent with
      consolidated EBITDA but does not represent cash distributions received from this investee.

(3) Represents the annualizing of net EBITDA from certain acquisitions made during the period.

(4) Other includes the following for the twelve months ended March 31, 2017 and April 1, 2016, respectively:
      organizational streamlining initiatives ($18.8 million costs and $37.5 million costs), the impact of the change in fair
      value related to certain gasoline and diesel agreements ($10.2 million gain and $2.8 million loss), expenses related to
      acquisition costs ($4.0 million and $0.8 million), property and other asset write-downs associated with the sale of a
      building ($5.1 million and $10.4 million), asset write-offs ($5.0 million and $16.2 million) and other miscellaneous expenses.



 

 

Contact:

Media Inquiries:

Karen Cutler

(215) 238-4063

Cutler-Karen@aramark.com

Investor Inquiries:

Kate Pearlman

(215) 409-7287

Pearlman-Kate@aramark.com

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/aramark-reports-second-quarter-2017-earnings-and-increases-2017-outlook-300454019.html

SOURCE Aramark