Investor Relations

 

 View printer-friendly version
<< Back
Aramark Reports Strong Second Quarter Earnings And Reaffirms 2016 Outlook
Adjusted EPS Increased to $0.39, up 8% Constant Currency
Adjusted Operating Income Margin Increased 30 Basis Points to 6.2%

PHILADELPHIA, May 11, 2016 /PRNewswire/ -- Aramark (NYSE: ARMK), a global leader in food, facilities management and uniforms, today reported second quarter results and reaffirmed its earnings outlook for fiscal 2016. 

Aramark.

KEY HIGHLIGHTS

  • GAAP sales of $3.6 billion, up 1% on an organic basis;
  • Adjusted operating income increased 6%1 to $221 million. GAAP operating income of $172 million;
  • Adjusted earnings per share increased 8%1 to $0.39. GAAP EPS of $0.27;
  • Adjusted operating income margin increased 30 basis points to 6.2%1. GAAP operating income margin of 4.8%.
  • Full year adjusted EPS expectations unchanged at $1.65 to $1.75.
    1 Constant currency 

"We delivered another quarter of strong financial and operational performance," said Eric J. Foss, Chairman, President and CEO.  "Despite a challenging global macro environment, the combination of our resilient business model and focused strategy is driving improved innovation and customer satisfaction.  That improvement, coupled with targeted investments to enhance execution and efficiency adds confidence in our ability to achieve sustained profitability expansion and shareholder value creation going forward."

SECOND QUARTER SALES RESULTS*


Q2 '16
GAAP Sales

Q2 '15
GAAP Sales

GAAP

Change

Organic
Change

FSS North America

$2,520M

$2,519M

Flat

1%

FSS International

664

700

(5%)

1%

Uniform & Career Apparel

391

376

4%

4%

Total Company

$3,575M

$3,595M

(1%)

1%

* May not total due to rounding.

Organic sales growth in the quarter was in-line with the company's expectations, and was adversely impacted by previously announced strategic portfolio exits and the timing of the earlier Easter holiday. These items are estimated to have reduced second quarter sales growth by approximately 100 basis points and 50 basis points, respectively.  Underlying organic sales growth remains broad based, with notable gains in Education, Uniforms and Emerging Markets during the quarter.

SECOND QUARTER ADJUSTED OPERATING INCOME (AOI) RESULTS*


Q2 '16 AOI

Q2 '15 AOI

AOI

Change

AOI Change

Constant
Currency


Q2 '16 GAAP
Operating
Income

Q2 '15 GAAP
Operating
Income

FSS North America

$158M

$154M

3%

4%


$137M

$128M

FSS International

30

30

Flat

6%


25

20

Uniform & Career
Apparel

46

42

9%

9%


44

42

Unallocated Corporate

(12)

(13)




(33)

(35)

Total Company

$221M

$213M

4%



$172M

$155M

Effect of Currency
Translation

4







Constant Currency AOI

$225M



6%




* May not total due to rounding.

The company continued to drive solid productivity gains from food, labor and overhead initiatives in the second quarter, particularly in its FSS North America base locations.  FSS International's operating results reflect ongoing productivity gains with notable improvement in emerging markets trends as the company executes its previously announced exits from unprofitable Latin American geographies.  Consistent with expectations, the Uniform & Career Apparel segment results improved both sequentially from the first quarter and versus the prior year as start-up costs associated with recent capacity expansion have begun to normalize.   

SECOND QUARTER SUMMARY
Adjusted net income was $96 million or $0.39 per share, versus adjusted net income of $91 million or $0.37 per share in the second quarter of 2015.  The stronger U.S. dollar versus the prior year period decreased sales by approximately $67 million, operating income by $4 million and earnings per share by $0.01 in the quarter. 

During the quarter the company completed its acquisition of the Irish specialty food and merchandise retailing company, Avoca Handweavers Limited.  The results from this entity will be excluded from organic growth and adjusted operating income calculations for its first year of consolidation.  Accordingly, in the second quarter approximately $8 million of revenue and $0.75 million of operating loss was excluded from organic sales and adjusted operating income, respectively.

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.  This compares to the second quarter of 2015 where on a GAAP basis, sales were $3.6 billion, operating income was $155 million, net income attributable to Aramark stockholders was $60 million and diluted earnings per share were $0.24.  Second quarter GAAP diluted earnings per share increased 13% year-over-year.      

LIQUIDITY & CAPITAL STRUCTURE
As of April 1, 2016 the company's total debt was $5.4 billion, representing a reduction of approximately $160 million versus the prior year's second quarter end.  Total trailing 12-month debt to adjusted EBITDA was 4.1x, an approximate 25 basis point reduction versus the prior year measurement.  Corporate liquidity remains strong, and at quarter end the company had approximately $860 million in cash and availability on its revolving credit facility.                      

2016 OUTLOOK
The company's outlook for 2016 adjusted EPS remains unchanged within a range of $1.65 to $1.75 per share, which includes 4 cents of currency headwind.     

CONFERENCE CALL SCHEDULED
The company has scheduled a conference call at 10 a.m. Eastern Daylight 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) delivers experiences that enrich and nourish people's lives through innovative services in food, facilities management, and uniforms. United by a passion to serve, our 270,000 employees make a meaningful difference each day for millions of people in 21 countries around the world. Aramark is recognized as one of the World's Most Admired Companies by FORTUNE, rated number one among Diversified Outsourcing Companies, as well as among 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 and the impact of currency translation, provides useful information to investors because it enhances comparability between the current year and prior year reporting periods.

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 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.

Adjusted EBITDA
Adjusted EBITDA represents Adjusted Operating Income (Constant Currency) 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 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 acquisitions and divestitures and other items impacting comparability, less the tax impact of these adjustments. Management believes that the presentation of adjusted net income is useful information to investors because we use such information when evaluating net income to better evaluate the underlying operating performance of the company.

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

We use Adjusted Sales (Organic), Adjusted Operating Income, Adjusted EBITDA and Adjusted Net Income (including on a constant currency basis) as supplemental measures of our operating profitability and to control our cash operating costs. These financial metrics are not measurements of financial performance under generally accepted accounting principles, or 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 GAAP. You should not consider these measures as alternatives to sales, operating income or net income, determined in accordance with GAAP. Adjusted Sales (Organic), 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 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 costs incurred to start-up our Business Service Center in Nashville, TN ($6.6 million for the second quarter of 2015 and $10.3 million for the year-to-date 2015), 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 $2.1 million net expense reduction for the second quarter of 2015 and $2.9 million net expense reduction for the year-to-date 2015), and other consulting costs related to transformation initiatives ($3.2 million for the second quarter of 2016 and $6.7 million for the year-to-date 2016 and $1.8 million for the second quarter of 2015 and $7.4 million for the Year-to-Date 2015).

Effects of acquisitions and divestitures - adjustments to eliminate the impact that 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 such as insurance reserve adjustments due to favorable claims experience ($8.3 million for the year-to-date 2015), loss on divestitures ($4.3 million for the second quarter and year-to-date 2015), expenses related to long-term disability payments (approximately $2.3 million for the second quarter and year-to-date 2016), additional asset impairment associated obligations preparing a property for sale ($1.7 million for the year-to-date 2016), expenses related to a secondary offering of common stock by certain of our stockholders ($0.4 million for the second quarter of 2015 and $1.5 million for the year-to-date 2015), the impact of the change in fair value related to certain gasoline and diesel agreements ($2.2 million loss for the second quarter of fiscal 2016 and $2.9 loss million for the year-to-date 2016 and $0.8 million gain for the second quarter of 2015 and a loss of $2.8 million for the year-to-date 2015) and other miscellaneous expenses.

Effect of currency translation - adjustments to eliminate the impact that fluctuations in currency translation rates had on the comparative results by presenting the periods on a constant currency basis.  Assumes constant foreign currency exchange rates based on the rates in effect for the prior year period being used in translation for the comparable current year period.

Forward-Looking Statements

This press release 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; 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 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 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 1, 2015  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



April 1, 2016


April 3, 2015






Sales


$       3,574,822


$       3,594,627

Costs and Expenses:





     Cost of services provided


3,209,710


3,239,214

     Depreciation and amortization


120,291


125,142

     Selling and general corporate expenses


72,707


75,418



3,402,708


3,439,774

Operating income


172,114


154,853

Interest and other financing costs, net


71,751


71,206

     Income before income taxes


100,363


83,647

Provision for income taxes


33,866


23,542

     Net income


66,497


60,105

     Less: Net income attributable to noncontrolling interest


143


282

     Net income attributable to Aramark stockholders


$            66,354


$            59,823






Earnings per share attributable to Aramark stockholders:





Basic


$                0.27


$                0.25

Diluted


$                0.27


$                0.24






Weighted Average Shares Outstanding:





Basic


241,901


237,453

Diluted


248,270


246,019

 

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In Thousands, Except Per Share Amounts)













Six Months


Six Months



Ended


Ended



April 1, 2016


April 3, 2015






Sales


$    7,285,097


$    7,296,980

Costs and Expenses:





     Cost of services provided


6,504,233


6,526,495

     Depreciation and amortization


247,809


250,425

     Selling and general corporate expenses


146,848


163,304



6,898,890


6,940,224

Operating income


386,207


356,756

Interest and other financing costs, net


143,071


143,129

     Income before income taxes


243,136


213,627

Provision for income taxes


83,203


67,902

     Net income


159,933


145,725

     Less: Net income attributable to noncontrolling interest


236


405

     Net income attributable to Aramark stockholders


$       159,697


$       145,320






Earnings per share attributable to Aramark stockholders:





Basic


$             0.66


$             0.62

Diluted


$             0.64


$             0.59






Weighted Average Shares Outstanding:





Basic


241,205


236,040

Diluted


248,013


245,381






 

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In Thousands)








April 1, 2016


October 2, 2015

Assets










Current Assets:





Cash and cash equivalents


$          147,724


$          122,416

Receivables


1,473,654


1,444,574

Inventories


575,548


575,263

Prepayments and other current assets


224,345


236,870

Total current assets


2,421,271


2,379,123

Property and Equipment, net


989,756


959,345

Goodwill


4,591,958


4,558,968

Other Intangible Assets


1,072,182


1,111,980

Other Assets


1,253,253


1,186,941



$     10,328,420


$     10,196,357






Liabilities and Stockholders' Equity










Current Liabilities:





Current maturities of long-term borrowings


$            42,241


$            81,427

Accounts payable


749,665


850,040

Accrued expenses and other current liabilities


1,107,506


1,249,521

Total current liabilities


1,899,412


2,180,988

Long-Term Borrowings


5,366,112


5,184,597

Other Liabilities


1,003,573


937,311

Redeemable Noncontrolling Interest


9,980


10,102

Total Stockholders' Equity


2,049,343


1,883,359



$     10,328,420


$     10,196,357






 

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In Thousands)













Six Months


Six Months



Ended


Ended



April 1, 2016


April 3, 2015






Cash flows from operating activities:





     Net income


$        159,933


$        145,725

     Adjustments to reconcile net income to net cash provided by





       operating activities:





          Depreciation and amortization


247,809


250,425

          Income taxes deferred


29,832


(1,329)

          Share-based compensation expense


29,373


31,501

     Changes in operating assets and liabilities


(260,231)


(359,363)

     Other operating activities


3,083


11,758

Net cash provided by operating activities


209,799


78,717






Cash flows from investing activities:





     Net purchases of property and equipment,





       client contract investments and other


(233,833)


(220,738)

     Acquisitions, divestitures and other investing activities


(55,501)


767

Net cash used in investing activities


(289,334)


(219,971)






Cash flows from financing activities:





     Net proceeds/payments of long-term borrowings


123,153


147,630

     Payments of dividends


(45,795)


(40,685)

     Proceeds from issuance of common stock


16,524


16,652

     Other financing activities


10,961


40,721

Net cash provided by financing activities


104,843


164,318

Increase in cash and cash equivalents


25,308


23,064

Cash and cash equivalents, beginning of period


122,416


111,690

Cash and cash equivalents, end of period


$        147,724


$        134,754






 

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN

(Unaudited)

(In thousands)



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












Operating Income (as reported)


$           137,236


$             24,560


$             43,734


$           (33,416)


$           172,114












Operating Income Margin (as reported)


5.4%


3.7%


11.2%




4.8%












Sales (as reported)


$        2,520,188


$           664,002


$           390,632




$        3,574,822












Effect of Currency Translation


17,000


49,897


-




66,897

Effects of Acquisitions and Divestitures


-


(7,970)


-




(7,970)












Adjusted Sales (Organic)


$        2,537,188


$           705,929


$           390,632




$        3,633,749












Sales Growth (as reported)


0.0%


-5.1%


3.9%




-0.6%












Adjusted Sales Growth (Organic)


0.7%


0.9%


3.9%




1.1%












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

Effects of Acquisitions and Divestitures


-


760


-


-


760

Gains, Losses and Settlements impacting comparability


485


-


-


3,955


4,440

Adjusted Operating Income


$           158,281


$             29,594


$             45,659


$           (12,380)


$           221,154

Effect of Currency Translation


1,700


1,969


-


-


3,669

Adjusted Operating Income (Constant Currency)


$           159,981


$             31,563


$             45,659


$           (12,380)


$           224,823












Adjusted Operating Income Growth


3.0%


-0.3%


9.2%




4.0%












Adjusted Operating Income Growth (Constant Currency)


4.1%


6.3%


9.2%




5.8%












Adjusted Operating Income Margin (Constant Currency)


6.3%


4.5%


11.7%




6.2%




































Three Months Ended



 April 3, 2015



FSS North America


FSS International


Uniform


Corporate


Aramark and Subsidiaries

Sales (as reported)


$        2,519,127


$           699,698


$           375,802




$        3,594,627












Adjusted Sales (Organic)


$        2,519,127


$           699,698


$           375,802




$        3,594,627












Operating Income (as reported)


$           127,582


$             20,371


$             41,631


$           (34,731)


$           154,853

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


27,531


227


(619)


-


27,139

Share-Based Compensation


962


2,569


213


15,925


19,669

Severance and Other Charges


(2,388)


2,148


-


6,601


6,361

Gains, Losses and Settlements impacting comparability


-


4,367


600


(404)


4,563

Adjusted Operating Income


$           153,687


$             29,682


$             41,825


$           (12,609)


$           212,585












Operating Income Margin (as reported)


5.1%


2.9%


11.1%




4.3%

Adjusted Operating Income Margin


6.1%


4.2%


11.1%




5.9%












 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN

(Unaudited)

(In thousands)



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












Operating Income (as reported)


$         305,565


$           54,583


$           94,077


$          (68,018)


$         386,207












Operating Income Margin (as reported)


5.9%


4.0%


12.0%




5.3%












Sales (as reported)


$      5,142,829


$      1,358,921


$         783,347




$      7,285,097












Effect of Currency Translation


48,102


131,952


-




180,054

Effects of Acquisitions and Divestitures


-


(7,970)


-




(7,970)












Adjusted Sales (Organic)


$      5,190,931


$      1,482,903


$         783,347




$      7,457,181












Sales Growth (as reported)


1.2%


-6.8%


3.7%




-0.2%












Adjusted Sales Growth (Organic)


2.1%


1.7%


3.7%




2.2%












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

Effects of Acquisitions and Divestitures


-


760


-


-


760

Gains, Losses and Settlements impacting comparability


2,195


381


-


4,720


7,296

Adjusted Operating Income


$         355,988


$           59,348


$           95,387


$          (27,119)


$         483,604

Effect of Currency Translation


5,079


5,856


-


-


10,935

Adjusted Operating Income (Constant Currency)


$         361,067


$           65,204


$           95,387


$          (27,119)


$         494,539












Adjusted Operating Income Growth


4.5%


-3.3%


2.2%




4.1%












Adjusted Operating Income Growth (Constant Currency)


6.2%


6.4%


2.3%




6.4%












Adjusted Operating Income Margin (Constant Currency)


7.0%


4.4%


12.2%




6.6%






























Six Months Ended



 April 3, 2015



FSS North America


FSS International


Uniform


Corporate


Aramark and Subsidiaries

Sales (as reported)


$      5,083,493


$      1,458,369


$         755,118




$      7,296,980












Adjusted Sales (Organic)


$      5,083,493


$      1,458,369


$         755,118




$      7,296,980












Operating Income (as reported)


$         289,959


$           51,039


$           96,180


$          (80,422)


$         356,756

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


55,502


1,647


(1,321)


-


55,828

Share-Based Compensation


1,542


2,624


374


31,928


36,468

Severance and Other Charges


(888)


1,148


158


14,386


14,804

Gains, Losses and Settlements impacting comparability


(6,148)


4,825


(2,132)


4,275


820

Adjusted Operating Income


$         339,967


$           61,283


$           93,259


$          (29,833)


$         464,676












Operating Income Margin (as reported)


5.7%


3.5%


12.7%




4.9%

Adjusted Operating Income Margin


6.7%


4.2%


12.4%




6.4%












 

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


Six Months Ended


Six Months Ended





 April 1, 2016


 April 3, 2015


 April 1, 2016


 April 3, 2015













Net Income Attributable to Aramark Stockholders (as reported)


$                    66,354


$                    59,823


$                  159,697


$                  145,320



Adjustment:











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


17,941


27,139


44,770


55,828



Share-Based Compensation


14,694


19,669


30,795


36,468



Severance and Other Charges


11,205


6,361


13,776


14,804



Effects of Acquisitions and Divestitures


760


-


760


-



Gains, Losses and Settlements impacting
   comparability


4,440


4,563


7,296


820



Tax Impact of Adjustments to Adjusted Net
   Income


(19,144)


(26,951)


(38,257)


(46,575)


Adjusted Net Income


$                    96,250


$                    90,604


$                  218,837


$                  206,665



Effect of Currency Translation, net of Tax


2,308


-


6,879


-


Adjusted Net Income (Constant Currency)


$                    98,558


$                    90,604


$                  225,716


$                  206,665













Adjusted Earnings Per Share











Adjusted Net Income


$                    96,250


$                    90,604


$                  218,837


$                  206,665



Diluted Weighted Average Shares Outstanding


248,270


246,019


248,013


245,381





$                        0.39


$                        0.37


$                        0.88


$                        0.84


Adjusted Earnings Per Share (Constant Currency)











Adjusted Net Income (Constant Currency)


$                    98,558


$                    90,604


$                  225,716


$                  206,665



Diluted Weighted Average Shares Outstanding


248,270


246,019


248,013


245,381





$                        0.40


$                        0.37


$                        0.91


$                        0.84













 

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

DEBT TO ADJUSTED EBITDA

(Unaudited)

(In thousands)







Twelve Months Ended


Twelve Months Ended



 April 1, 2016


 April 3, 2015


Net Income Attributable to Aramark Stockholders (as reported)

$                    250,323


$                    236,746


Adjustment:





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

99,022


114,995


Share-Based Compensation

67,127


61,857


Effect of Currency Translation

10,935


-


Severance and Other Charges

65,517


54,531


Effects of Acquisitions and Divestitures

760


-


Branding

-


12,058


Gains, Losses and Settlements impacting comparability

10,094


68


Tax Impact of Adjustments to Adjusted Net Income

(96,862)


(104,862)


Adjusted Net Income

$                    406,916


$                    375,393


Adjustment:





     Tax Impact of Adjustments to Adjusted Net Income

96,862


104,862


Provision for Income Taxes

120,123


113,551


Interest and Other Financing Costs, net

285,884


292,588


Adjusted Operating Income

$                    909,785


$                    886,394


Adjustment:





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

(99,022)


(114,995)


Depreciation and Amortization

501,417


509,865


Adjusted EBITDA

$                 1,312,180


$                 1,281,264







Debt to Adjusted EBITDA





Total Long-Term Borrowings

$                 5,408,353


$                 5,567,223


Adjusted EBITDA

$                 1,312,180


$                 1,281,264


Debt/Adjusted EBITDA

4.1


4.3







 

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-second-quarter-earnings-and-reaffirms-2016-outlook-300266751.html

SOURCE Aramark