Investor Relations

 

 View printer-friendly version
<< Back
Aramark Reports Strong Fourth Quarter and Full Year 2015 Results
Full Year Adjusted EPS Increased 10% on a Comparable Basis to $1.57
Full Year Adjusted Operating Margin 6.2%, a 30 Basis Point Increase
Board of Directors Increases Quarterly Dividend 10%
2016 Adjusted EPS Expected $1.65 to $1.75

PHILADELPHIA, Nov. 18, 2015 /PRNewswire/ -- Aramark (NYSE: ARMK), a global leader in food, facilities management, and uniforms, today reported strong fourth quarter and full-year fiscal 2015 results which generated a 13% increase in full year adjusted net income. The company provided an initial outlook for fiscal 2016, and also announced approval by the Board of Directors of a 10% increase in the company's regular quarterly dividend.   

Aramark.

Calendar Shift

As previously disclosed, the company's fiscal calendar timing resulted in a 53 week year in the fourth quarter of 2014.  As a result, the fourth quarter of 2015 was negatively impacted by approximately one week less of both sales and adjusted operating income vs. the prior year, or approximately 7% for the quarter and 2% for the year. The 53rd week is estimated to have increased 2014 fourth quarter and full-year adjusted EPS by $0.02.  The calculation of organic sales growth adjusts for the 53rd week and all references to organic growth in this release are to a comparable 52 week basis.  Adjusted operating income and adjusted EPS have not been adjusted for the 53rd week. 

KEY HIGHLIGHTS

  • 2015 sales of $14.3 billion with organic growth of 2%. Organic sales were flat in Q4;
  • 2015 adjusted operating income rose to $881 million, Q4 adjusted operating income rose to $239 million. 2015 and Q4 GAAP operating income of $628 million and $154 million, respectively;
  • 2015 and Q4 adjusted earnings per share of $1.57 and $0.44, respectively. 2015 and Q4 GAAP earnings per share of $0.96 and $0.23, respectively;
  • Board of Directors increases regular quarterly dividend to 9.5 cents per share

"The power of our clear and focused strategy, combined with our relentless focus on operational excellence, delivered strong returns for our shareholders," said Eric J. Foss, Chairman, President and Chief Executive Officer. "Our strategic transformation is squarely on track and we expect to continue driving meaningful shareholder value by focusing on growth, innovation, brand building and operational excellence to capture productivity and deliver great customer experiences."

FOURTH QUARTER SALES RESULTS

 


Q4
Organic Sales

Q4
GAAP Sales

Growth
(GAAP)

Organic
Sales Growth
1

Estimated Impact
on Organic
Growth from
Calendar Shift

FSS North America

$2.5B

$2.5B

(11%)

(2%)

+2%

FSS International

0.7B

0.7B

(12%)

3%

na

Uniform & Career Apparel

0.4B

0.4B

(2%)

5%

na

Total Company

$3.5B

$3.5B

(10%)

Flat

+2%

1 Organic Sales Growth adjusts for currency translation, acquisitions and divestitures, and the 53rd week in 2014, but does not adjust for the estimated calendar shift impact.

The company experienced solid retention rates, strong new client wins and underlying base business expansion in the quarter.  As previously disclosed, a large client non-renewal along with non-recurring facilities revenue reported in the fourth quarter of 2014, which totaled about 5% of total company sales in the quarter, reduced North American organic sales.  The Education business experienced a particularly strong quarter as new account wins on-boarded during the back-to-school season.  FSS International's organic growth remained strong driven by expansion in Emerging Markets, especially China.  Organic sales growth in the Uniform and Career Apparel segment accelerated to 5% as incremental capacity continued to come on-line. 

FOURTH QUARTER ADJUSTED OPERATING INCOME (AOI) RESULTS


Q4 AOI

Q4 GAAP
Operating
Income

Operating
Income Growth
(GAAP)

AOI Growth 1

Estimated
Impact on AOI
Growth from
Calendar Shift

FSS North America

$167M

$131M

10%

9%

5%

FSS International

39M

12M

(57%)

10%

na

Uniform & Career Apparel

48M

46M

(5%)

(2%)

na

Corporate

(15M)

(35M)




Total Company

$239M

$154M

6%

8%

3%

1 AOI does not adjust for the estimated calendar shift impact or the 53rd week in 2014.

In the fourth quarter the company continued to drive solid productivity gains from food and labor initiatives, particularly in its FSS North America base locations.  Consistent with the company's previously disclosed expectations, the lapping of certain start-up accounts as well as the phasing of reinvestment spending were also contributors to operating income growth versus the prior year.  FSS International's results reflect continued strong revenue and productivity trends, particularly in the emerging markets.  The Uniform & Career Apparel segment achieved strong underlying profit expansion driven by revenue and productivity improvement, however this was offset in the quarter by temporary start-up costs associated with capacity expansion. 

FOURTH QUARTER EARNINGS SUMMARY

Adjusted net income was $110 million or $0.44 per share, versus adjusted net income of $91 million or $0.37 per share in the fourth quarter of 2014.  The calendar shift is estimated to have increased fourth quarter 2015 earnings per share by $0.02.  On a GAAP basis, sales were $3.5 billion, operating income was $154 million, net income attributable to Aramark stockholders was $57 million and diluted earnings per share were $0.23.  This compares to the fourth quarter of 2014 where on a GAAP basis, sales were $3.9 billion, operating income was $145 million, net income attributable to Aramark stockholders was $44 million and diluted earnings per share were $0.18.  The significant strengthening of the U.S. dollar versus the prior year period decreased sales by approximately $130 million, operating income by $8 million and net income by $4 million ($0.02 in earnings per share) in the quarter. 

FISCAL 2015 RESULTS

Sales were $14.3 billion, versus $14.8 billion in 2014, with organic growth of 2%.  The calculation of organic growth includes an adjustment for 2014's 53rd week of approximately $258 million, or approximately 2%, and adjusts for adverse currency translation of $471 million.  Adjusted operating income was $881 million, versus $852 million in 2014 (which includes approximately $14 million related to the 53rd week).  Adjusted net income was $387 million or $1.57 per share, versus adjusted net income of $344 million (which includes an estimated $5 million related to the 53rd week) or $1.45 per share (which includes an estimated $0.02 related to the 53rd week) in 2014.  On a GAAP basis, sales were $14.3 billion, operating income was $628 million, net income attributable to Aramark stockholders was $237 million and earnings per share were $0.96

DIVIDEND INCREASE & DECLARATION

In recognition of the company's improving growth and profitability, the company's Board of Directors is increasing the regular quarterly dividend by 10%, to 9.5 cents per share of common stock.  The first quarter fiscal 2016 dividend, at the increased rate, will be payable on December 19, 2015, to stockholders of record at the close of business November 30, 2015.  

LIQUIDITY & CAPITAL STRUCTURE

As of October 2, 2015 the company's total debt was $5.3 billion, representing a reduction of $152 million versus the prior year.  Total debt to adjusted EBITDA decreased to 4.15x, an approximate 25 basis point improvement versus 2014.  Corporate liquidity remains strong, and at year-end the company had approximately $645 million available on its revolving credit facility.  The company generated $178 million of free cash flow in fiscal 2015, an improvement of approximately $300 million versus the prior year, inclusive of approximately $45 million of voluntary pension contributions made during the fourth quarter of 2015.                 

2016 OUTLOOK

Based upon the current foreign exchange rates, currency translation is estimated to be a $0.03 per share headwind to adjusted EPS in 2016, primarily in the first half of the year.  Therefore, 2016 adjusted EPS is currently expected to be within a range of $1.65 to $1.75 per share.

INVESTOR DAY

The company will webcast an Investor Day on December 1, 2015 beginning at 8 a.m. Eastern Standard Time.  Participants may access the event via the company's website at www.aramark.com/ on the investor relations tab. 

CONFERENCE CALL SCHEDULED

The company has scheduled a conference call at 10 a.m. Eastern Standard Time 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) is in the customer service business across food, facilities and uniforms, wherever people work, learn, recover, and play.  United by a passion to serve, our more than 270,000 employees deliver experiences that enrich and nourish the lives of millions of people in 21 countries around the world every day.  Aramark is recognized among the Most Admired Companies by FORTUNE and the World's Most Ethical Companies by the Ethisphere Institute. Learn more at www.aramark.com or connect with us on Facebook and Twitter.

Selected Operational and Financial Metrics

Adjusted Sales (Organic)

Management believes that presentation of sales growth, adjusted to eliminate the effects of acquisitions and divestitures, the impact of currency translation and the estimated impact of the 53rd week, provides useful information to investors because it enhances comparability between the current year and prior year reporting periods.  Elimination of the currency translation effect provides constant currency comparisons without the distortion of currency rate fluctuations. 

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 "Transaction"); the impact of the change in fair value related to the gasoline and diesel agreements; severance and other charges; share-based compensation; the effects of acquisitions and divestitures and the impact of currency translation and other items impacting comparability. 

Adjusted EBITDA

Adjusted EBITDA represents Adjusted Operating Income further adjusted to exclude the impact of all other depreciation and amortization expense. 

Adjusted Net Income

Adjusted Net Income represents net income attributable to Aramark stockholders adjusted to eliminate the impact of discontinued operations; the change in amortization of acquisition-related customer relationship intangible assets and depreciation of property and equipment resulting from the Transaction; the impact of changes in the fair value related to the gasoline and diesel agreements; severance and other charges; share-based compensation; the effects of acquisitions and divestitures and the impact of currency translation and other items impacting comparability,  less the tax impact of these adjustments.  Management believes that presentation of net income as adjusted is useful information to investors because we use such information when evaluating net income to better evaluate the underlying operating performance of the company.

We use Adjusted Sales, Adjusted Operating Income, Adjusted EBITDA and Adjusted Net Income as supplemental measures of our operating profitability and to operate and control our cash operating costs to evaluate our performance.  These financial metrics are not measurements of financial performance under generally accepted accounting principles in the United States, or U.S. GAAP.  We believe the presentation of these metrics is appropriate to provide additional information to investors about our operating performance.  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 U.S. GAAP. You should not consider these measures as alternatives to sales, operating income or net income, determined in accordance with U.S. GAAP. Adjusted Sales, Adjusted Operating Income, Adjusted EBITDA and Adjusted Net Income, 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 Transaction - 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. This adjustment excludes the expense related to the modification of missed year options in connection with the initial public offering which are included in the Initial public offering and related expenses adjustment noted below.

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.

Severance and other charges - adjustments to eliminate severance expenses and other costs incurred in the applicable period such as costs incurred to start-up our Business Service Center in Nashville, TN ($0.7 million for the fourth quarter of 2015 and $15.0 million for the year-to-date 2015 and $6.4 million for the fourth quarter of 2014 and $24.5 million for the year-to-date 2014), organizational streamlining initiatives ($26.5 million for the fourth quarter of 2015 and $27.5 million for the year-to-date 2015 and $20.9 million for the fourth quarter of 2014 and $21.3 million for the year-to-date 2014), asset write-offs ($16.2 million for the fourth quarter and year-to-date 2015) and other transformational initiatives ($0.1 million for the fourth quarter of 2015 and $7.9 million for the year-to-date 2015 and $4.3 million for the fourth quarter of 2014 and $7.8 million for the year-to-date 2014).

Effects of acquisitions and divestitures - adjustments to eliminate the impact that acquisitions and divestitures had on the comparative periods by only presenting the acquired or divested businesses for the same periods of time in each period of the comparison.

Branding - adjustments to eliminate the expenses incurred in the period for the Aramark rebranding, such as costs related to the logo redesign, painting of trucks, changing signage, advertising, an internal new brand roll-out meeting, including travel and lodging expenses for company employees to attend this meeting.

Initial public offering and related expenses - adjustments to eliminate non-cash compensation expense ($50.9 million for year-to-date 2014) related to the modification of missed year options in connection with the initial public offering, bonuses paid ($4.3 million for year-to-date 2014) to select senior management individuals related to the successful completion of the initial public offering and other costs attributable to the completion of the initial public offering.

Gains, losses and settlements impacting comparability - adjustments to eliminate certain transactions that are not indicative of our ongoing operational performance such as loss on divestitures ($4.3 million for the year-to-date 2015 and $6.7 million for the year-to-date 2014), asset impairments associated with preparing a property for sale ($8.7 million for the year-to-date 2015), a gain on sale of a building ($3.1 million for the fourth quarter and year-to-date 2015), insurance reserve adjustments due to favorable claims experience ($0.3 million for the fourth quarter of 2015 and $10.2 million for the year-to-date 2015 and $2.5 million for the fourth quarter of 2014 and $8.3 million for the year-to-date 2014), expenses related to secondary offerings of common stock by certain of our stockholders ($0.4 million for the fourth quarter of 2015 and $2.2 million for the year-to-date 2015 and $0.9 million for the year-to-date 2014), the impact of the change in fair value related to gasoline and diesel agreements ($2.8 million loss for the fourth quarter of 2015 and a loss of $2.6 million for the year-to-date 2015 and $2.4 million loss for the fourth quarter of 2014 and a loss of $1.8 million for the year-to-date 2014), other income relating to the recovery of the Company's investment (possessory interest) at our National Park Service sites ($2.0 million for fourth quarter and year-to-date 2015 and 2014), other asset write-offs ($1.1 million for the fourth quarter and year-to-date 2014) and other miscellaneous expenses. 

Effects 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.

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 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; changes in, 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 to or breaches of our information security systems or compromises of data; failure to 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; potential conflicts of interest between certain of our controlling shareholders and us; and other factors set forth in the  "Risk Factors," –" Legal Proceedings" and "Management Discussion and Analysis of Financial Condition and Results of Operations" sections and other sections of our Annual Report on Form 10-K filed with the Securities and Exchange Commission on December 3, 2014  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 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.

Contact:

Media Inquiries
Karen Cutler (215)238-4063
Cutler-Karen@aramark.com

Investor Inquiries
Ian Bailey (215)409-7287
Bailey-Ian@aramark.com  

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In Thousands, Except Per Share Amounts)













Three Months


Three Months



Ended


Ended



October 2, 2015


October 3, 2014






Sales


$            3,545,952


$            3,947,768

Costs and Expenses:





     Cost of services provided


3,189,230


3,573,882

     Depreciation and amortization


128,276


134,523

     Selling and general corporate expenses


74,142


94,112



3,391,648


3,802,517

Operating income


154,304


145,251

Interest and other financing costs, net


71,588


78,273

     Income before income taxes 


82,716


66,978

Provision for income taxes


25,503


22,468

     Net income


57,213


44,510

     Less: Net income attributable to noncontrolling interest


348


105

     Net income attributable to Aramark stockholders


$                 56,865


$                 44,405






Earnings per share attributable to Aramark stockholders:





Basic


$                     0.24


$                     0.19

Diluted


$                     0.23


$                     0.18






Weighted Average Shares Outstanding:





Basic


239,585


233,392

Diluted


247,498


244,266

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In Thousands, Except Per Share Amounts)













Twelve Months


Twelve Months



Ended


Ended



October 2, 2015


October 3, 2014






Sales


$          14,329,135


$          14,832,913

Costs and Expenses:





     Cost of services provided


12,880,424


13,363,918

     Depreciation and amortization


504,033


521,581

     Selling and general corporate expenses


316,740


382,851



13,701,197


14,268,350

Operating income


627,938


564,563

Interest and other financing costs, net


285,942


334,886

     Income before income taxes 


341,996


229,677

Provision for income taxes


105,020


80,218

     Net income


236,976


149,459

     Less: Net income attributable to noncontrolling interest


1,030


503

     Net income attributable to Aramark stockholders


$               235,946


$               148,956






Earnings per share attributable to Aramark stockholders:





Basic


$                     0.99


$                     0.66

Diluted


$                     0.96


$                     0.63






Weighted Average Shares Outstanding:





Basic


237,616


225,866

Diluted


246,616


237,451

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In Thousands)








October 2, 2015


October 3, 2014

Assets










Current Assets:





Cash and cash equivalents


$               122,416


$               111,690

Receivables 


1,444,574


1,582,431

Inventories


575,263


553,815

Prepayments and other current assets


236,870


217,040

Total current assets


2,379,123


2,464,976

Property and Equipment, net


959,345


997,331

Goodwill


4,558,968


4,589,680

Other Intangible Assets


1,111,980


1,252,741

Other Assets


1,214,634


1,150,965



$          10,224,050


$          10,455,693






Liabilities and Stockholders' Equity










Current Liabilities:





Current maturities of long-term borrowings


$                 81,427


$                 89,805

Accounts payable


850,040


986,240

Accrued expenses and other current liabilities


1,249,521


1,302,828

Total current liabilities


2,180,988


2,378,873

Long-Term Borrowings


5,212,290


5,355,789

Other Liabilities


937,311


993,118

Redeemable Noncontrolling Interest


10,102


9,877

Total Stockholders' Equity


1,883,359


1,718,036



$          10,224,050


$          10,455,693

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In Thousands)













Twelve Months


Twelve Months



Ended


Ended



October 2, 2015


October 3, 2014






Cash flows from operating activities:





     Net income


$               236,976


149,459

     Adjustments to reconcile net income to net cash provided by





       operating activities:





          Depreciation and amortization


504,033


521,581

          Income taxes deferred


(4,108)


37,372

          Share-based compensation expense


66,416


96,332

     Changes in operating assets and liabilities


(99,644)


(427,711)

     Other operating activities


(20,637)


21,126

Net cash provided by operating activities


683,036


398,159






Cash flows from investing activities:





     Net purchases of property and equipment,





       client contract investments and other


(505,256)


(516,700)

     Acquisitions, divestitures and other investing activities


922


11,478

Net cash used in investing activities


(504,334)


(505,222)






Cash flows from financing activities:





     Net proceeds/payments of long-term borrowings


(137,695)


(407,788)

     Net change in funding under the Receivables Facility


-


50,000

     Payments of dividends


(81,898)


(52,186)

     Proceeds from initial public offering, net


-


524,081

     Proceeds from issuance of common stock


39,946


4,408

     Repurchase of common stock


(50,176)


(4,730)

     Other financing activities 


61,847


(6,030)

Net cash provided by (used in) financing activities


(167,976)


107,755

Increase in cash and cash equivalents


10,726


692

Cash and cash equivalents, beginning of period


111,690


110,998

Cash and cash equivalents, end of period


$               122,416


$               111,690

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN

(Unaudited)

(In thousands)














Three Months Ended



 October 2, 2015 



FSS North America


FSS International


Uniform


Corporate


Aramark and Subsidiaries

Sales (as reported)


$            2,484,187


$               677,888


$               383,877




$            3,545,952












Operating Income (as reported)


$               130,979


$                 11,955


$                 46,039


$                (34,669)


$               154,304












Operating Income Margin (as reported)


5.3%


1.8%


12.0%




4.4%























Sales (as reported)


$            2,484,187


$               677,888


$               383,877




$            3,545,952












Effect of Acquisitions and Divestitures


(839)


-


-




(839)












Adjusted Sales (Organic)


$            2,483,348


$               677,888


$               383,877




$            3,545,113












Adjusted Sales Growth (Organic)


-2.0%


3.0%


5.1%




-0.3%












Operating Income (as reported)


$               130,979


$                 11,955


$                 46,039


$                (34,669)


$               154,304

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


27,514


110


(468)


-


27,156

Share-Based Compensation


209


55


65


14,996


15,325

Severance and Other Charges


13,666


26,348


2,131


1,400


43,545

Effect of Acquisitions and Divestitures


10


-


-


-


10

Gains, Losses and Settlements impacting comparability


(5,132)


397


-


3,236


(1,499)

Adjusted Operating Income


$               167,246


$                 38,865


$                 47,767


$                (15,037)


$               238,841












Adjusted Operating Income Growth


8.9%


10.0%


-2.0%




7.9%

Adjusted Operating Income Margin


6.7%


5.7%


12.4%




6.7%














Three Months Ended



 October 3, 2014 



FSS North America


FSS International


Uniform


Corporate


Aramark and Subsidiaries

Sales (as reported)


$            2,783,048


$               771,097


$               393,623




$            3,947,768












Operating Income (as reported)


$               118,782


$                 27,659


$                 48,372


$                (49,562)


$               145,251












Operating Income Margin (as reported)


4.3%


3.6%


12.3%




3.7%























Sales (as reported)


$            2,783,048


$               771,097


$               393,623




$            3,947,768












Effect of Currency Translation


(34,567)


(95,783)


-




(130,350)

Effect of Acquisitions and Divestitures


-


(1,977)


-




(1,977)












Adjusted Sales


$            2,748,481


$               673,337


$               393,623




$            3,815,441












Estimated Impact of 53rd Week


(214,413)


(15,125)


(28,425)




(257,963)












Adjusted Sales (Organic)


$            2,534,068


$               658,212


$               365,198




$            3,557,478












Operating Income (as reported)


$               118,782


$                 27,659


$                 48,372


$                (49,562)


$               145,251

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


29,954


1,796


(1,109)


-


30,641

Share-Based Compensation


329


131


92


13,526


14,078

Effect of Currency Translation


(2,816)


(5,270)


-


-


(8,086)

Severance and Other Charges


8,717


9,706


2,153


11,025


31,601

Effect of Acquisitions and Divestitures


-


(271)


-


-


(271)

Branding


-


-


1,283


6,141


7,424

Gains, Losses and Settlements impacting comparability


(1,443)


1,566


(2,062)


2,593


654

Adjusted Operating Income


$               153,523


$                 35,317


$                 48,729


$                (16,277)


$               221,292












Adjusted Operating Income Margin


5.6%


5.2%


12.4%




5.8%

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN

(Unaudited)

(In thousands)














Fiscal Year Ended



 October 2, 2015 



FSS North America


FSS International


Uniform


Corporate


Aramark and Subsidiaries

Sales (as reported)


$            9,950,306


$            2,858,231


$            1,520,598




$          14,329,135












Operating Income (as reported)


$               494,537


$                 95,315


$               191,782


$              (153,696)


$               627,938












Operating Income Margin (as reported)


5.0%


3.3%


12.6%




4.4%























Sales (as reported)


$            9,950,306


$            2,858,231


$            1,520,598




$          14,329,135












Effect of Acquisitions and Divestitures


(6,289)


(1,701)


(1,387)




(9,377)












Adjusted Sales (Organic)


$            9,944,017


$            2,856,530


$            1,519,211




$          14,319,758












Adjusted Sales Growth (Organic)


0.3%


4.7%


4.0%




1.6%












Operating Income (as reported)


$               494,537


$                 95,315


$               191,782


$              (153,696)


$               627,938

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


110,574


1,877


(2,371)


-


110,080

Share-Based Compensation


1,946


2,694


472


67,688


72,800

Severance and Other Charges


11,878


32,618


2,289


19,760


66,545

Effect of Acquisitions and Divestitures


(304)


(145)


28


-


(421)

Gains, Losses and Settlements impacting comparability


(4,163)


5,222


(2,132)


4,866


3,793

Adjusted Operating Income


$               614,468


$               137,581


$               190,068


$                (61,382)


$               880,735












Adjusted Operating Income Growth


0.9%


14.6%


6.7%




3.4%

Adjusted Operating Income Margin


6.2%


4.8%


12.5%




6.2%














Fiscal Year Ended



 October 3, 2014 



FSS North America


FSS International


Uniform


Corporate


Aramark and Subsidiaries

Sales (as reported)


$          10,232,809


$            3,111,250


$            1,488,854




$          14,832,913












Operating Income (as reported)


$               501,301


$               106,193


$               172,088


$              (215,019)


$               564,563












Operating Income Margin (as reported)


4.9%


3.4%


11.6%




3.8%












Sales (as reported)


$          10,232,809


$            3,111,250


$            1,488,854




$          14,832,913












Effect of Currency Translation


(105,236)


(365,329)


-




(470,565)

Effect of Acquisitions and Divestitures


-


(3,774)


-




(3,774)












Adjusted Sales


$          10,127,573


$            2,742,147


$            1,488,854




$          14,358,574












Estimated Impact of 53rd Week


(214,413)


(15,125)


(28,425)




(257,963)












Adjusted Sales (Organic)


$            9,913,160


$            2,727,022


$            1,460,429




$          14,100,611












Operating Income (as reported)


$               501,301


$               106,193


$               172,088


$              (215,019)


$               564,563

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


117,174


6,719


5,612


-


129,505

Share-Based Compensation


1,003


298


440


45,781


47,522

Effect of Currency Translation


(9,552)


(18,403)


-


-


(27,955)

Severance and Other Charges


(3,219)


23,568


2,153


31,052


53,554

Effect of Acquisitions and Divestitures


-


(71)


-


-


(71)

Branding


1,189


225


1,493


24,003


26,910

Initial Public Offering-Related Expenses, including share-
   based compensation


-


-


-


56,133


56,133

Gains, Losses and Settlements impacting comparability


966


1,566


(3,608)


2,987


1,911

Adjusted Operating Income


$               608,862


$               120,095


$               178,178


$                (55,063)


$               852,072












Adjusted Operating Income Margin


6.0%


4.4%


12.0%




5.9%

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED NET INCOME, ADJUSTED OPERATING INCOME, ADJUSTED EBITDA & ADJUSTED EPS

(Unaudited)

(In thousands, except per share amounts)
























Three Months Ended


Three Months Ended


Twelve Months Ended


Twelve Months Ended




 October 2, 2015 


 October 3, 2014 


 October 2, 2015 


 October 3, 2014 











Net Income (as reported)


$                           57,213


$                           44,510


$                         236,976


$                         149,459


Adjustment:










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


27,156


30,641


110,080


129,505


Share-Based Compensation


15,325


14,078


72,800


47,522


Effect of Currency Translation


-


(8,086)


-


(27,955)


Severance and Other Charges


43,545


31,601


66,545


53,554


Effects of Acquisitions and Divestitures


10


(271)


(421)


(71)


Branding


-


7,424


-


26,910


Initial Public Offering-Related Expenses,
   including share-based compensation


-


-


-


56,133


Gains, Losses and Settlements impacting
   comparability


(1,499)


654


3,793


1,911


Effects of Refinancings on Interest and Other Financing Costs, net


-


-


-


25,705


Tax Impact of Adjustments to Adjusted Net
   Income


(32,181)


(30,036)


(102,485)


(118,658)

Adjusted Net Income


$                         109,569


$                           90,515


$                         387,288


$                         344,015


Adjustment:










Tax Impact of Adjustments to Adjusted Net
   Income and Interest Adjustments


32,181


30,036


102,485


92,953


Provision for Income Taxes


25,503


22,468


105,020


80,218


Interest and Other Financing Costs, net


71,588


78,273


285,942


334,886

Adjusted Operating Income


$                         238,841


$                         221,292


$                         880,735


$                         852,072


Adjustment:










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


(27,156)


(30,641)


(110,080)


(129,505)


Depreciation and Amortization


128,276


134,523


504,033


521,581

Adjusted EBITDA


$                         339,961


$                         325,174


$                      1,274,688


$                      1,244,148





















Adjusted Earnings Per Share










Adjusted Net Income


$                         109,569


$                           90,515


$                         387,288


$                         344,015


Net Income Attributable to Noncontrolling Interest


(348)


(105)


(1,030)


(503)


Adjusted Net Income Attributable to Aramark
   Stockholders


$                         109,221


$                           90,410


$                         386,258


$                         343,512


Diluted Weighted Average Shares Outstanding


247,498


244,266


246,616


237,451




$                               0.44


$                               0.37


$                               1.57


$                               1.45

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

DEBT TO ADJUSTED EBITDA

(Unaudited)

(In thousands)







Twelve Months Ended


Twelve Months Ended



 October 2, 2015 


 October 3, 2014 


Net Income (as reported)

$                   236,976


$                   149,459


Adjustment:





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

110,080


129,505


Share-Based Compensation

72,800


47,522


Effect of Currency Translation

-


(27,955)


Severance and Other Charges

66,545


53,554


Effects of Acquisitions and Divestitures

(421)


(71)


Branding

-


26,910


Initial Public Offering-Related Expenses,
   including share-based compensation

-


56,133


Gains, Losses and Settlements impacting
   comparability

3,793


1,911


Effects of refinancings on Interest and Other Financing Costs, net

-


25,705


Tax Impact of Adjustments to Adjusted Net
   Income

(102,485)


(118,658)


Adjusted Net Income

$                   387,288


$                   344,015


Adjustment:





Tax Impact of Adjustments to Adjusted Net
   Income and Interest Adjustments

102,485


92,953


Provision for Income Taxes

105,020


80,218


Interest and Other Financing Costs, net

285,942


334,886


Adjusted Operating Income

$                   880,735


$                   852,072


Adjustment:





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

(110,080)


(129,505)


Depreciation and Amortization

504,033


521,581


Adjusted EBITDA

$                1,274,688


$                1,244,148







Debt to Adjusted EBITDA





Total Long-Term Borrowings

$                5,293,717


$                5,445,594


Adjusted EBITDA

$                1,274,688


$                1,244,148


Debt/Adjusted EBITDA

4.2


4.4


 

Logo - http://photos.prnewswire.com/prnh/20131212/PH32713LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/aramark-reports-strong-fourth-quarter-and-full-year-2015-results-300180953.html

SOURCE Aramark