![]() |
<< Back |
Q2 SUMMARY
- Revenue
$4 billion , +2%; Legacy Business Revenue +3.6%1- Led by growth in
FSS International and Uniforms
- Led by growth in
- Operating Income -9%; Adjusted Operating Income (AOI) -0.5%1
- FSS US results impacted by weather & client-related reinvestment costs
- Strong results in
FSS International and Uniforms
- EPS +9% to
$0.12 ; Adjusted EPS of$0.45 , flat to prior year1 - Leverage improves by 0.6x vs. prior year to 4.1x
- Net debt reduced by over
$600 million vs. prior year
- Net debt reduced by over
“We saw strong revenue growth in the quarter, while simultaneously making deliberate investments to support new and existing clients,” said
“In the near term, we are taking strategic portfolio actions to optimize returns and focus on new opportunities in the marketplace. As demonstrated by our solid first half performance, we expect 2019 to be another year of growth across revenue, earnings, and cash flow," Foss added. "We also remain committed to bolstering our balance sheet, and expect our leverage ratio to reach 3.8x by the end of the year.”
1 Constant Currency.
SECOND QUARTER RESULTS*
Revenue | ||||||||
Q2 '19 | Q2 '18 | Change |
Adjusted |
|||||
FSS United States1 | $2,417M | $2,506M | (4)% | 1% | ||||
FSS International | 942 | 925 | 2% | 11% | ||||
Uniform & Career Apparel |
641 |
508 |
26% | 27% | ||||
Total Company | $4,000M | $3,939M | 2% | 7% | ||||
Operating Income | Adjusted Operating Income | ||||||||||||
Q2 '19 | Q2 '18 | Change | Q2 '19 | Q2 '18 |
Constant- |
||||||||
FSS United States | $69M | $138M | (50)% | $153M | $170M | (10)% | |||||||
FSS International | 42 | 14 | 201% | 44 | 44 | 6% | |||||||
Uniform & Career |
38 | 30 | 27% | 65 | 53 | 22% | |||||||
Corporate |
(26) |
(47) |
(44%) |
(25) |
(26) |
(5%) | |||||||
Total Company | $123M | $135M | (9)% | $236M | $241M | (0.5)% |
1 Q2 '18 GAAP results include divested Healthcare Technologies revenue and operating income of $106 million and $9 million, respectively. | ||
* May not total due to rounding. |
||
Consolidated revenue was
The FSS United States segment income was unfavorably impacted versus the prior year period primarily by reinvestment costs for new and retained business, as well as adverse winter weather, including a severe snowstorm at Yosemite that affected our operations at the park. As expected, the
GAAP SUMMARY
On a GAAP basis, revenue was
CURRENCY
A stronger U.S. dollar decreased revenue by approximately
CAPITAL STRUCTURE & LIQUIDITY
Total trailing 12-month net debt to covenant adjusted EBITDA was 4.1x at the end of the quarter, a 60 basis point improvement versus the end of the second quarter of 2018. At quarter-end the company had approximately
2019 OUTLOOK
The Company provides its expectations for legacy business revenue growth, 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 is providing the following performance outlook for Fiscal 2019:
- Reaffirming legacy business revenue growth expectations of approximately 3%
- Updating the 2019 adjusted EPS outlook to
$2.20 to $2.30 per share, which reflects the impact of strategic portfolio actions in our International segment, as well as adverse weather. It includesfour cents of currency headwinds. - Reiterating full-year free cash flow outlook of
$500 million . This outlook includes approximately$50 million in cash outlay related to the divestiture of the Healthcare Technologies business and approximately$50 million in spending on the integrations of Avendra and AmeriPride. - Continuing to expect leverage ratio of 3.8x by the end of the fiscal year, and nearly
$500 million of debt repayment.
CONFERENCE CALL SCHEDULED
The Company has scheduled a conference call at
About
Selected Operational and Financial Metrics
Adjusted Revenue
Adjusted Revenue represents revenue growth, adjusted to eliminate the impact of currency translation and divestitures.
Legacy Business Revenue
Legacy Business Revenue represents Adjusted Revenue, excluding the revenue of AmeriPride and Avendra that is not comparable to the prior year periods and the impact of the adoption of Accounting Standards Codification ("ASC") 606, Revenue from Contracts with Customers.
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 divestitures (including the gain on the sale); merger and integration related charges; tax reform related employee reinvestments; 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
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.
Adjusted EPS (Constant Currency)
Adjusted EPS (Constant Currency) represents Adjusted EPS adjusted to eliminate the impact of currency translation.
Covenant Adjusted EBITDA
Covenant Adjusted EBITDA represents net income attributable to
Free Cash Flow
Free Cash Flow represents net cash provided by 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.
We use Adjusted Revenue, Legacy Business Revenue, Adjusted Operating Income (including on a constant currency basis), Covenant Adjusted EBITDA, Adjusted Net Income (including on a constant currency basis), Adjusted EPS (including on a constant currency basis) 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 revenue, operating income, net income, or earnings per share, determined in accordance with GAAP. Adjusted Revenue, Legacy Business Revenue, 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 intangible assets - adjustments to eliminate the change in amortization resulting from the purchase accounting applied to the
Severance and other charges - adjustments to eliminate severance expenses and other costs incurred in the applicable period related to streamlining initiatives (
Effects of divestitures - adjustments to eliminate the impact that the Healthcare Technologies divestitures had on comparative periods.
Merger and Integration Related Charges - adjustments to eliminate merger and integration charges primarily related to the Avendra and AmeriPride acquisitions, including deal costs, costs for transitional employees and integration related consulting costs (
Gain on sale of Healthcare Technologies - adjustment to eliminate the impact of the gain on sale of the Healthcare Technologies business.
Tax Reform Related Employee Reinvestments - adjustments to eliminate certain one-time reinvestments associated with tax savings created by the Tax Cuts and Jobs Act of 2017, including employee training expenses, one-time special recognition awards and one-time retirement contributions (
Gains, losses and settlements impacting comparability - adjustments to eliminate certain transactions that are not indicative of our ongoing operational performance, primarily for income/loss from prior years' loss experience under our casualty insurance program (
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 and other 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 and other pension plan charges.
Effect of tax reform on provision for income taxes - adjustments to eliminate the impact of tax reform that is not indicative of our ongoing tax position based on the new tax policies and certain other adjustments.
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 made by our Chairman, President, and CEO and under the heading "2019 Outlook" and including with respect to, without limitation, anticipated effects of changes related to accounting changes and the divestiture of our Healthcare Technologies business, the expected impact of strategic portfolio actions, the benefits and costs of our acquisitions of each of
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, financial results and our estimated benefits and costs of our acquisitions 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 or the costs and benefits of the acquisitions 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,
ARAMARK AND SUBSIDIARIES |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|||||||
(Unaudited) | |||||||
(In Thousands, Except Per Share Amounts) | |||||||
Three Months Ended | |||||||
March 29, 2019 | March 30, 2018 | ||||||
Revenue | $ | 3,999,987 | $ | 3,939,311 | |||
Costs and Expenses: | |||||||
Cost of services provided | 3,639,959 | 3,563,009 | |||||
Depreciation and amortization | 147,908 | 152,864 | |||||
Selling and general corporate expenses | 88,285 | 88,444 | |||||
Gain on sale of Healthcare Technologies | 1,000 | — | |||||
3,877,152 | 3,804,317 | ||||||
Operating income | 122,835 | 134,994 | |||||
Interest and Other Financing Costs, net | 84,178 | 92,653 | |||||
Income Before Income Taxes | 38,657 | 42,341 | |||||
Provision for Income Taxes | 9,347 | 14,625 | |||||
Net income | 29,310 | 27,716 | |||||
Less: Net income (loss) attributable to noncontrolling interest | (43 | ) | 147 | ||||
Net income attributable to Aramark stockholders | $ | 29,353 | $ | 27,569 | |||
Earnings per share attributable to Aramark stockholders: | |||||||
Basic | $ | 0.12 | $ | 0.11 | |||
Diluted | $ | 0.12 | $ | 0.11 | |||
Weighted Average Shares Outstanding: | |||||||
Basic | 246,217 | 245,648 | |||||
Diluted | 250,347 | 252,485 | |||||
Six Months Ended | ||||||||
March 29, 2019 | March 30, 2018 | |||||||
Revenue | $ | 8,265,336 | $ | 7,904,429 | ||||
Costs and Expenses: | ||||||||
Cost of services provided | 7,434,404 | 7,085,239 | ||||||
Depreciation and amortization | 298,629 | 286,713 | ||||||
Selling and general corporate expenses | 192,415 | 180,612 | ||||||
Gain on sale of Healthcare Technologies | (156,309 | ) | — | |||||
7,769,139 | 7,552,564 | |||||||
Operating income | 496,197 | 351,865 | ||||||
Interest and Other Financing Costs, net | 167,155 | 166,786 | ||||||
Income Before Income Taxes | 329,042 | 185,079 | ||||||
(Benefit) Provision for Income Taxes | 49,054 | (135,077 | ) | |||||
Net income | 279,988 | 320,156 | ||||||
Less: Net income (loss) attributable to noncontrolling interest | (49 | ) | 303 | |||||
Net income attributable to Aramark stockholders | $ | 280,037 | $ | 319,853 | ||||
Earnings per share attributable to Aramark stockholders: | ||||||||
Basic | $ | 1.14 | $ | 1.30 | ||||
Diluted | $ | 1.11 | $ | 1.27 | ||||
Weighted Average Shares Outstanding: | ||||||||
Basic | 246,540 | 245,366 | ||||||
Diluted | 251,355 | 252,380 | ||||||
ARAMARK AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS* | |||||||
(Unaudited) | |||||||
(In Thousands) | |||||||
March 29, 2019 | September 28, 2018 | ||||||
Assets | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 195,387 | $ | 215,025 | |||
Receivables | 1,878,151 | 1,790,433 | |||||
Inventories | 400,269 | 724,802 | |||||
Prepayments and other current assets | 156,796 | 171,165 | |||||
Total current assets | 2,630,603 | 2,901,425 | |||||
Property and Equipment, net | 2,142,944 | 1,378,094 | |||||
Goodwill | 5,522,552 | 5,610,568 | |||||
Other Intangible Assets | 2,087,641 | 2,136,844 | |||||
Other Assets | 1,327,074 | 1,693,171 | |||||
$ | 13,710,814 | $ | 13,720,102 | ||||
Liabilities and Stockholders' Equity | |||||||
Current Liabilities: | |||||||
Current maturities of long-term borrowings | $ | 56,339 | $ | 30,907 | |||
Accounts payable | 911,785 | 1,018,920 | |||||
Accrued expenses and other current liabilities | 1,342,981 | 1,440,332 | |||||
Total current liabilities | 2,311,105 | 2,490,159 | |||||
Long-Term Borrowings | 7,134,286 | 7,213,077 | |||||
Deferred Income Taxes and Other Noncurrent Liabilities | 1,021,749 | 977,215 | |||||
Redeemable Noncontrolling Interest | 9,994 | 10,093 | |||||
Total Stockholders' Equity | 3,233,680 | 3,029,558 | |||||
$ | 13,710,814 | $ | 13,720,102 |
*In connection with the Company's adoption of ASC 606, Revenue from Contracts with Customers, the classification of certain balance sheet line items has been adjusted as of March 29, 2019, including Inventories, Property and Equipment, net and Other Assets. Further details will be available in the Quarterly Report on Form 10-Q for the quarterly period ended March 29, 2019. |
ARAMARK AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(Unaudited) | ||||||||
(In Thousands) | ||||||||
Six Months Ended | ||||||||
March 29, 2019 | March 30, 2018 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 279,988 | $ | 320,156 | ||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||
Depreciation and amortization | 298,629 | 286,713 | ||||||
Deferred income taxes | 3,475 | (164,069 | ) | |||||
Share-based compensation expense | 33,241 | 33,511 | ||||||
Net gain on sale of Healthcare Technologies | (139,165 | ) | — | |||||
Changes in operating assets and liabilities | (361,168 | ) | (461,032 | ) | ||||
Payments made to clients on contracts1 | (26,551 | ) | — | |||||
Other operating activities | 534 | 6,348 | ||||||
Net cash provided by operating activities | 88,983 | 21,627 | ||||||
Cash flows from investing activities: | ||||||||
Net purchases of property and equipment and other | (222,846 | ) | (243,416 | ) | ||||
Acquisitions, divestitures and other investing activities | 281,041 | (2,232,844 | ) | |||||
Net cash provided by (used in) investing activities | 58,195 | (2,476,260 | ) | |||||
Cash flows from financing activities: | ||||||||
Net proceeds/payments of long-term borrowings | (245,387 | ) | 2,408,675 | |||||
Net change in funding under the Receivables Facility | 205,000 | 95,800 | ||||||
Payments of dividends | (54,220 | ) | (51,547 | ) | ||||
Proceeds from issuance of common stock | 10,372 | 10,556 | ||||||
Repurchase of stock | (50,000 | ) | (24,410 | ) | ||||
Other financing activities | (29,120 | ) | (40,276 | ) | ||||
Net cash provided by (used in) financing activities | (163,355 | ) | 2,398,798 | |||||
Effect of foreign exchange rates on cash and cash equivalents | (3,461 | ) | 2,571 | |||||
Decrease in cash and cash equivalents | (19,638 | ) | (53,264 | ) | ||||
Cash and cash equivalents, beginning of period | 215,025 | 238,797 | ||||||
Cash and cash equivalents, end of period | $ | 195,387 | $ | 185,533 |
1Prior to the Company's adoption of ASC 606, Revenue from Contracts with Customers, certain client contract investments were included within "Net purchases of property and equipment and other" in Net cash provided by (used in) investing activities. Subsequent to adoption of ASC 606, these costs are now included within "Payments made to clients on contracts" in Net cash provided by operating activities. |
ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||
ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
March 29, 2019 | ||||||||||||||||||||
FSS United States | FSS International | Uniform | Corporate |
Aramark and |
||||||||||||||||
Revenue (as reported) | $ | 2,416,958 | $ | 942,063 | $ | 640,966 | $ | 3,999,987 | ||||||||||||
Operating Income (as reported) | $ | 68,815 | $ | 41,899 | $ | 38,198 | $ | (26,077 | ) | $ | 122,835 | |||||||||
Operating Income Margin (as reported) | 2.85 | % | 4.45 | % | 5.96 | % | 3.07 | % | ||||||||||||
Revenue (as reported) | $ | 2,416,958 | $ | 942,063 | $ | 640,966 | $ | 3,999,987 | ||||||||||||
Effect of Currency Translation | 2,392 | 84,088 | 3,010 | 89,490 | ||||||||||||||||
Adjusted Revenue | $ | 2,419,350 | $ | 1,026,151 | $ | 643,976 | $ | 4,089,477 | ||||||||||||
Revenue Growth (as reported) | (3.57 | )% | 1.81 | % | 26.28 | % | 1.54 | % | ||||||||||||
Adjusted Revenue Growth | 0.79 | % | 10.90 | % | 26.88 | % | 6.69 | % | ||||||||||||
Operating Income (as reported) | $ | 68,815 | $ | 41,899 | $ | 38,198 | $ | (26,077 | ) | $ | 122,835 | |||||||||
Amortization of Acquisition-Related Intangible Assets | 21,184 | 1,358 | 6,115 | — | 28,657 | |||||||||||||||
Severance and Other Charges | 3,992 | — | — | 4,418 | 8,410 | |||||||||||||||
Merger and Integration Related Charges | 1,186 | — | 8,477 | — | 9,663 | |||||||||||||||
Gain on sale of Healthcare Technologies | 1,000 | — | — | — | 1,000 | |||||||||||||||
Tax Reform Related Employee Reinvestments | 51,802 | 352 | 11,858 | 1,443 | 65,455 | |||||||||||||||
Gains, Losses and Settlements impacting comparability | 4,567 | 323 | — | (4,579 | ) | 311 | ||||||||||||||
Adjusted Operating Income* | $ | 152,546 | $ | 43,932 | $ | 64,648 | $ | (24,795 | ) | $ | 236,331 | |||||||||
Effect of Currency Translation | 420 | 3,261 | 322 | — | 4,003 | |||||||||||||||
Adjusted Operating Income (Constant Currency) | $ | 152,966 | $ | 47,193 | $ | 64,970 | $ | (24,795 | ) | $ | 240,334 | |||||||||
Operating Income Growth (as reported) | (50.08 | )% | 201.32 | % | 27.31 | % | (44.23 | )% | (9.01 | )% | ||||||||||
Adjusted Operating Income Growth | (10.16 | )% | (0.89 | )% | 21.12 | % | (4.61 | )% | (2.14 | )% | ||||||||||
Adjusted Operating Income Growth (Constant Currency) | (9.91 | )% | 6.47 | % | 21.72 | % | (4.61 | )% | (0.48 | )% | ||||||||||
Adjusted Operating Income Margin (Constant Currency) | 6.32 | % | 4.60 | % | 10.09 | % | 5.88 | % | ||||||||||||
Three Months Ended | ||||||||||||||||||||
March 30, 2018 | ||||||||||||||||||||
FSS United States | FSS International | Uniform | Corporate |
Aramark and |
||||||||||||||||
Revenue (as reported) | $ | 2,506,453 | $ | 925,300 | $ | 507,558 | $ | 3,939,311 | ||||||||||||
Effect of Divestitures | (106,105 | ) | — | — | (106,105 | ) | ||||||||||||||
Adjusted Revenue | $ | 2,400,348 | $ | 925,300 | $ | 507,558 | $ | 3,833,206 | ||||||||||||
Operating Income (as reported) | $ | 137,843 | $ | 13,905 | $ | 30,003 | $ | (46,757 | ) | $ | 134,994 | |||||||||
Amortization of Acquisition-Related Intangible Assets | 21,412 | 1,034 | 4,473 | — | 26,919 | |||||||||||||||
Severance and Other Charges | 17,671 | 23,400 | 1,571 | 7,349 | 49,991 | |||||||||||||||
Effect of Divestitures | (9,189 | ) | — | — | — | (9,189 | ) | |||||||||||||
Merger and Integration Related Charges | 6,832 | — | 17,328 | 11,600 | 35,760 | |||||||||||||||
Gains, Losses and Settlements impacting comparability | (4,777 | ) | 5,986 | — | 1,815 | 3,024 | ||||||||||||||
Adjusted Operating Income* | $ | 169,792 | $ | 44,325 | $ | 53,375 | $ | (25,993 | ) | $ | 241,499 | |||||||||
Operating Income Margin (as reported) | 5.50 | % | 1.50 | % | 5.91 | % | 3.43 | % | ||||||||||||
Adjusted Operating Income Margin | 7.07 | % | 4.79 | % | 10.52 | % | 6.30 | % |
* Beginning in fiscal 2019, the definition of AOI changed. AOI for the three months ended March 30, 2018 has been calculated based on this new definition. See page 5 for the new definition of AOI. |
ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||
ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||||||||
March 29, 2019 | ||||||||||||||||||||||||||
FSS United States | FSS International | Uniform | Corporate |
Aramark and |
||||||||||||||||||||||
Revenue (as reported) | $ | 5,077,315 | $ | 1,895,183 | $ | 1,292,838 | $ | 8,265,336 | ||||||||||||||||||
Operating Income (as reported) | $ | 432,566 | $ | 53,355 | $ | 90,892 | $ | (80,616 | ) | $ | 496,197 | |||||||||||||||
Operating Income Margin (as reported) | 8.52 | % | 2.82 | % | 7.03 | % | 6.00 | % | ||||||||||||||||||
Revenue (as reported) | $ | 5,077,315 | $ | 1,895,183 | $ | 1,292,838 | $ | 8,265,336 | ||||||||||||||||||
Effect of Currency Translation | 4,215 | 139,495 | 5,244 | 148,954 | ||||||||||||||||||||||
Adjusted Revenue | $ | 5,081,530 | $ | 2,034,678 | $ | 1,298,082 | $ | 8,414,290 | ||||||||||||||||||
Revenue Growth (as reported) | (1.53 | )% | 3.10 | % | 42.04 | % | 4.57 | % | ||||||||||||||||||
Adjusted Revenue Growth | 1.81 | % | 10.68 | % | 42.62 | % | 8.71 | % | ||||||||||||||||||
Operating Income (as reported) | $ | 432,566 | $ | 53,355 | $ | 90,892 | $ | (80,616 | ) | $ | 496,197 | |||||||||||||||
Amortization of Acquisition-Related Intangible Assets | 44,428 | 2,488 | 12,134 | — | 59,050 | |||||||||||||||||||||
Severance and Other Charges | 13,947 | 17,945 | 493 | 10,253 | 42,638 | |||||||||||||||||||||
Merger and Integration Related Charges | 3,282 | — | 14,990 | 8 | 18,280 | |||||||||||||||||||||
Gain on sale of Healthcare Technologies | (156,309 | ) | — | — | — | (156,309 | ) | |||||||||||||||||||
Tax Reform Related Employee Reinvestments | 51,802 | 352 | 11,858 | 1,443 | 65,455 | |||||||||||||||||||||
Gains, Losses and Settlements impacting comparability | (5,276 | ) | 2,542 | — | 10,431 | 7,697 | ||||||||||||||||||||
Adjusted Operating Income* | $ | 384,440 | $ | 76,682 | $ | 130,367 | $ | (58,481 | ) | $ | 533,008 | |||||||||||||||
Effect of Currency Translation | 831 | 5,251 | 526 | — | 6,608 | |||||||||||||||||||||
Adjusted Operating Income (Constant Currency) | $ | 385,271 | $ | 81,933 | $ | 130,893 | $ | (58,481 | ) | $ | 539,616 | |||||||||||||||
Operating Income Growth (as reported) | 36.04 | % | (7.63 | )% | 22.04 | % | (18.02 | )% | 41.02 | % | ||||||||||||||||
Adjusted Operating Income Growth | 6.80 | % | (13.99 | )% | 31.00 | % | (2.53 | )% | 9.08 | % | ||||||||||||||||
Adjusted Operating Income Growth (Constant Currency) | 7.03 | % | (8.10 | )% | 31.53 | % | (2.53 | )% | 10.43 | % | ||||||||||||||||
Adjusted Operating Income Margin (Constant Currency) | 7.58 | % | 4.03 | % | 10.08 | % | 6.41 | % | ||||||||||||||||||
Six Months Ended | ||||||||||||||||||||||||||
March 30, 2018 | ||||||||||||||||||||||||||
FSS United States | FSS International | Uniform | Corporate |
Aramark and |
||||||||||||||||||||||
Revenue (as reported) | $ | 5,155,979 | $ | 1,838,282 | $ | 910,168 | $ | 7,904,429 | ||||||||||||||||||
Effect of Divestitures | (164,652 | ) | — | — | (164,652 | ) | ||||||||||||||||||||
Adjusted Revenue | $ | 4,991,327 | $ | 1,838,282 | $ | 910,168 | $ | 7,739,777 | ||||||||||||||||||
Operating Income (as reported) | $ | 317,960 | $ | 57,761 | $ | 74,475 | $ | (98,331 | ) | $ | 351,865 | |||||||||||||||
Amortization of Acquisition-Related Intangible Assets | 42,614 | 2,008 | 4,930 | — | 49,552 | |||||||||||||||||||||
Severance and Other Charges | 18,314 | 23,400 | 1,571 | 13,191 | 56,476 | |||||||||||||||||||||
Effect of Divestitures | (14,315 | ) | — | — | — | (14,315 | ) | |||||||||||||||||||
Merger and Integration Related Charges | 9,686 | 20,286 | 25,159 | 55,131 | ||||||||||||||||||||||
Gains, Losses and Settlements impacting comparability | (14,289 | ) | 5,986 | (1,746 | ) | (16 | ) | (10,065 | ) | |||||||||||||||||
Adjusted Operating Income* | $ | 359,970 | $ | 89,155 | $ | 99,516 | $ | (59,997 | ) | $ | 488,644 | |||||||||||||||
Operating Income Margin (as reported) | 6.17 | % | 3.14 | % | 8.18 | % | 4.45 | % | ||||||||||||||||||
Adjusted Operating Income Margin | 7.21 | % | 4.85 | % | 10.93 | % | 6.31 | % | ||||||||||||||||||
* Beginning in fiscal 2019, the definition of AOI changed. AOI for the six months ended March 30, 2018 has been calculated based on this new definition. See page 5 for the new definition of AOI. | |
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 29, 2019 | March 30, 2018 | March 29, 2019 | March 30, 2018 | |||||||||||||||||||
Net Income Attributable to Aramark Stockholders (as reported) | $ | 29,353 | $ | 27,569 | $ | 280,037 | $ | 319,853 | ||||||||||||||
Adjustment: | ||||||||||||||||||||||
Amortization of Acquisition-Related Intangible Assets | 28,657 | 26,919 | 59,050 | 49,552 | ||||||||||||||||||
Severance and Other Charges | 8,410 | 49,991 | 42,638 | 56,476 | ||||||||||||||||||
Effect of Divestitures | — | (9,189 | ) | — | (14,315 | ) | ||||||||||||||||
Merger and Integration Related Charges | 9,663 | 35,760 | 18,280 | 55,131 | ||||||||||||||||||
Gain on sale of Healthcare Technologies | 1,000 | — | (156,309 | ) | (10,065 | ) | ||||||||||||||||
Tax Reform Related Employee Reinvestments | 65,455 | — | 65,455 | — | ||||||||||||||||||
Gains, Losses and Settlements impacting comparability | 311 | 3,024 | 7,697 | — | ||||||||||||||||||
Effects of Refinancing and Other on Interest and Other Financing Costs, net | — | 6,404 | — | 18,843 | ||||||||||||||||||
Effect of Tax Reform on Provision for Income Taxes | (809 | ) | — | (12,126 | ) | (183,808 | ) | |||||||||||||||
Tax Impact of Adjustments to Adjusted Net Income | (29,240 | ) | (23,847 | ) | (32,383 | ) | (36,174 | ) | ||||||||||||||
Adjusted Net Income | $ | 112,800 | $ | 116,631 | $ | 272,339 | $ | 255,493 | ||||||||||||||
Effect of Currency Translation, net of Tax | 2,596 | — | 5,095 | — | ||||||||||||||||||
Adjusted Net Income (Constant Currency) | $ | 115,396 | $ | 116,631 | $ | 277,434 | $ | 255,493 | ||||||||||||||
Earnings Per Share (as reported) | ||||||||||||||||||||||
Net Income Attributable to Aramark Stockholders (as reported) | $ | 29,353 | $ | 27,569 | $ | 280,037 | $ | 319,853 | ||||||||||||||
Diluted Weighted Average Shares Outstanding | 250,347 | 252,485 | 251,355 | 252,380 | ||||||||||||||||||
$ | 0.12 | $ | 0.11 | $ | 1.11 | $ | 1.27 | |||||||||||||||
Earnings Per Share Growth (as reported) | 9.09 | % | (12.60 | )% | ||||||||||||||||||
Adjusted Earnings Per Share | ||||||||||||||||||||||
Adjusted Net Income* | $ | 112,800 | $ | 116,631 | $ | 272,339 | $ | 255,493 | ||||||||||||||
Diluted Weighted Average Shares Outstanding | 250,347 | 252,485 | 251,355 | 252,380 | ||||||||||||||||||
$ | 0.45 | $ | 0.46 | $ | 1.08 | $ | 1.01 | |||||||||||||||
Adjusted Earnings Per Share Growth | (2.17 | )% | 6.93 | % | ||||||||||||||||||
Adjusted Earnings Per Share (Constant Currency) | ||||||||||||||||||||||
Adjusted Net Income (Constant Currency) | $ | 115,396 | $ | 116,631 | $ | 277,434 | $ | 255,493 | ||||||||||||||
Diluted Weighted Average Shares Outstanding | 250,347 | 252,485 | 251,355 | 252,380 | ||||||||||||||||||
$ | 0.46 | $ | 0.46 | $ | 1.10 | $ | 1.01 | |||||||||||||||
Adjusted Earnings Per Share Growth (Constant Currency) | — | % | 8.91 | % | ||||||||||||||||||
* Beginning in fiscal 2019, the definition of Adjusted Net Income changed. Adjusted Net Income for the three and six months ended March 30, 2018 has been calculated based on this new definition. See page 5 for the new definition of Adjusted Net Income. | |
ARAMARK AND SUBSIDIARIES | |||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||
NET DEBT TO COVENANT ADJUSTED EBITDA | |||||||||||
(Unaudited) | |||||||||||
(In thousands) | |||||||||||
Twelve Months Ended | |||||||||||
March 29, 2019 | March 30, 2018 | ||||||||||
Net Income Attributable to Aramark Stockholders (as reported) | $ | 528,067 | $ | 498,286 | |||||||
Interest and Other Financing Costs, net | 350,964 | 294,559 | |||||||||
(Benefit) Provision for Income Taxes | 87,568 | (65,124 | ) | ||||||||
Depreciation and Amortization | 608,098 | 543,107 | |||||||||
Share-based compensation expense(1) | 88,007 | 63,981 | |||||||||
Unusual or non-recurring (gains) and losses(2) | (156,309 | ) | — | ||||||||
Pro forma EBITDA for equity method investees(3) | 13,197 | 15,338 | |||||||||
Pro forma EBITDA for certain transactions(4) | (11,055 | ) | 137,627 | ||||||||
Other(5) | 185,799 | 140,979 | |||||||||
Covenant Adjusted EBITDA | $ | 1,694,336 | $ | 1,628,753 | |||||||
Net Debt to Covenant Adjusted EBITDA | |||||||||||
Total Long-Term Borrowings | $ | 7,190,625 | $ | 7,822,007 | |||||||
Less: Cash and cash equivalents | $ | 195,387 | $ | 185,533 | |||||||
Net Debt | $ | 6,995,238 | $ | 7,636,474 | |||||||
Covenant Adjusted EBITDA | $ | 1,694,336 | $ | 1,628,753 | |||||||
Net Debt/Covenant Adjusted EBITDA | 4.1 | 4.7 | |||||||||
(1) Represents compensation expense related to the Company's issuances of share-based awards. |
(2) Represents the gain from the divestiture of Healthcare Technologies. |
(3) Represents our estimated share of EBITDA primarily from our AIM Services Co., Ltd. equity method investment, not already reflected in our net income attributable to Aramark stockholders. EBITDA for this equity method investee is calculated in a manner consistent with Covenant Adjusted EBITDA but does not represent cash distributions received from this investee. |
(4) Represents the annualizing of net EBITDA from certain acquisitions and divestitures made during the period. |
(5) "Other" for the twelve months ended March 29, 2019 and March 30, 2018, respectively, includes organizational streamlining initiatives ($19.0 million costs and $58.9 million costs), the impact of the change in fair value related to certain gasoline and diesel agreements ($4.5 million loss and $0.9 million gain), expenses related to merger and integration related charges ($41.3 million and $57.2 million), duplicate rent charges, moving costs, opening costs to build out and ready the Company's new headquarters while occupying its existing headquarters and closing costs ($13.7 million and $2.4 million) and other miscellaneous expenses. "Other" for the twelve months ended March 29, 2019 also includes compensation expense for one-time employee reinvestments related to tax reform ($65.5 million), adjustments to remove the impact attributable to the adoption of certain new accounting standards, including Accounting Standards Codification 606, Revenue from Contracts with Customers, in accordance with the Credit Agreement and indentures ($10.4 million), banker fees and other charges related to the sale of Healthcare Technologies ($9.9 million), certain environmental charges ($5.0 million), settlement charges related to exiting a joint venture arrangement ($4.5 million) and the impact of hyperinflation in Argentina ($3.8 million). "Other" for the twelve months ended March 30, 2018 also includes the estimated impact of natural disasters ($14.4 million, of which $6.1 million related to asset write-downs) and property and other asset write-downs related to a joint venture liquidation and acquisition ($5.6 million). |
ARAMARK AND SUBSIDIARIES | |||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||
LEGACY BUSINESS REVENUE | |||||||||||
(Unaudited) | |||||||||||
(In thousands) | |||||||||||
Three Months Ended | Six Months Ended | ||||||||||
March 29, 2019 | March 29, 2019 | ||||||||||
Revenue (as reported) | $ | 3,999,987 | $ | 8,265,336 | |||||||
Effect of Currency Translation | 89,490 | 148,954 | |||||||||
Adjusted Revenue | 4,089,477 | 8,414,290 | |||||||||
Effect of AmeriPride and Avendra Acquisitions | (26,730 | ) | (198,384 | ) | |||||||
Changes pursuant to ASC 606, Revenue from Contracts with Customers | (91,583 | ) | (180,090 | ) | |||||||
Legacy Business Revenue | $ | 3,971,164 | $ | 8,035,816 | |||||||
Three Months Ended | Six Months Ended | ||||||||||
March 30, 2018 | March 30, 2018 | ||||||||||
Revenue (as reported) | $ | 3,939,311 | $ | 7,904,429 | |||||||
Effect of Divestitures | (106,105 | ) | (164,652 | ) | |||||||
Legacy Business Revenue | $ | 3,833,206 | $ | 7,739,777 | |||||||
Revenue Growth (as reported) | 1.54 | % | 4.57 | % | |||||||
Legacy Business Revenue Growth | 3.60 | % | 3.82 | % | |||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20190507005486/en/
Source:
Media Inquiries:
Karen Cutler
(215) 238-4063
Cutler-Karen@aramark.com
Investor Inquiries:
Felise Kissell
(215) 409-7287
Kissell-Felise@aramark.com