| << Back |
YEAR-OVER-YEAR SUMMARY
Note: As previously disclosed, the calendar shift resulting from the 53rd week in fiscal 2025 affects quarterly comparisons in fiscal 2026
-
Revenue +9%; Organic Revenue +9%
- Performance driven by broad-based net new business and base business momentum; Revenue growth would have increased approximately +11% without the calendar shift
-
New client wins totaling more than
$1.6 billion fiscal year to date, +51% higher than the comparable prior year period; Industry-leading client retention at record levels of approximately 98%
-
Operating Income +18%; Adjusted Operating Income (AOI) +13%1
- Operating Income and AOI growth would have increased approximately +29% and +21%1, respectively, without the calendar shift
- Profitability growth led by strong revenue across the organization, supply chain efficiencies, and productivity gains from effective cost management
-
GAAP EPS +34% to
$0.36 ; Adjusted EPS +29%1 to$0.52 - GAAP EPS and Adjusted EPS growth would have increased approximately +55% and +43%1, respectively, without the calendar shift
- Results reflected successful execution of the Company's growth strategies
-
Strong Earnings and Cash Generation Further Enhanced Balance Sheet
-
Net Cash Provided by Operating Activities
+$41 million ; Free Cash Flow+$42 million -
Over
$1.4 billion of cash availability at quarter-end; Proactively repaid$100 million of 2028 Term Loans following quarter-end
-
Net Cash Provided by Operating Activities
-
Launched Operations with Top Global Hyperscaler; Continued Expansion of Aramark Nexus™
-
Began providing premium hospitality services at first
Texas -based AI data center site with hyperscaler; Mobilization underway at second location and the Company anticipates additional sites to be awarded - Recently announced a multi-year engagement with a leading AI data center colocation provider to serve workforce communities across multiple locations; Extensive demand for Aramark Nexus™ capabilities
-
Began providing premium hospitality services at first
“The Company delivered another impressive quarter of strong top and bottom-line results,” said
|
1 |
On a constant currency basis |
THIRD QUARTER RESULTS
In the third quarter, consolidated revenue increased 9% year-over-year to
|
|
Revenue |
|||||
|
|
Q3 '26 |
Q3 '25 |
Change (%) |
Organic Revenue Change (%) |
||
|
FSS United States |
|
|
8 % |
|
8 % |
|
|
|
1,562 |
1,379 |
13 % |
|
11 % |
|
|
|
|
|
9 % |
|
9 % |
|
|
May not total due to rounding |
||||||
|
Difference between Change (%) and Organic Revenue Change (%) is the effect of currency translation |
||||||
-
FSS United States revenue growth was led by 1) Sports, Leisure & Corrections primarily from higher per cap spending and fan attendance levels in Sports & Entertainment, which included
FIFA World Cup matches and the NBA/NHL playoffs, along with an expanded client portfolio across the sector; 2) Business & Industry from sustained double-digit growth with the contribution from significant new business, high client retention rates, and continued base business performance; and 3) Healthcare as a result of both new business and base business expansion. Revenue and Organic Revenue growth would have increased an estimated 10% without the calendar shift, primarily in the Education sector. -
FSS International revenue growth was broad-based across all geographies as a result of continued base business strength and net new business performance—largely fromSpain ,Canada , theU.K ., andGermany . Revenue on a GAAP basis included the favorable effect of currency translation.
Operating Income in the third quarter increased 18% compared to the prior year period to
|
|
Operating Income |
|
Adjusted Operating Income (AOI) |
|||||
|
|
Q3 '26 |
Q3 '25 |
Change (%) |
|
Q3 '26 |
Q3 '25 |
Change (%) |
Constant Currency Change (%) |
|
FSS United States |
|
|
14% |
|
|
|
12% |
11% |
|
|
69 |
49 |
40% |
|
85 |
67 |
26% |
24% |
|
Corporate |
(35) |
(27) |
(33)% |
|
(35) |
(27) |
(33)% |
(33)% |
|
|
|
|
18% |
|
|
|
13% |
13% |
|
May not total due to rounding |
||||||||
Year-over-year profitability growth and margin expansion resulted from the following segment performance:
- FSS United States increased from higher base business and new business revenue levels, particularly in Sports, Leisure & Corrections, Business & Industry, and Healthcare, in addition to supply chain efficiencies and productivity gains from effective cost management. Operating Income and AOI would have increased an estimated 26% and 22%, respectively, without the calendar shift—with operating income margin growth of more than 40 basis points and AOI margin expansion of nearly 65 basis points.
-
FSS International benefited from base business and net new business expansion, along with strengthened supply chain economics. Operating Income on a GAAP basis included the favorable effect of currency translation. - Corporate expenses increased primarily due to higher share-based compensation.
CASH FLOW AND CAPITAL STRUCTURE
At quarter-end, the Company had more than
DIVIDEND DECLARATION
BUSINESS UPDATE
The Company reported another quarter of substantial growth in both revenue and profitability, with this momentum continuing in all business segments.
Late in the third quarter,
Further extending the reach of Aramark Nexus, the Company recently announced a multi-year engagement with a leading AI data center colocation provider to deliver premium hospitality services to workforce communities across multiple locations, including in
As Aramark Nexus continues to expand in scale and geographic footprint, the Company believes that the business is uniquely positioned to help clients attract and retain skilled labor through differentiated hospitality solutions and premium amenities that enhance the employee experience and contribute to operational success.
OUTLOOK
The Company provides its expectations for organic revenue growth, Adjusted Operating Income growth (constant currency), Adjusted Earnings per Share growth (constant currency), and Net Debt to Covenant Adjusted EBITDA ("Leverage Ratio") on a non-GAAP basis, and does not provide a reconciliation of such forward-looking non-GAAP measures to GAAP due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including adjustments that could be made for the effect of currency translation. The fiscal 2026 outlook reflects management's current assumptions regarding numerous evolving factors that are difficult to accurately predict, including those discussed in the Risk Factors set forth in the Company's filings with the
As a result of
The Company reaffirmed its Outlook for AOI, Adjusted EPS, and Leverage Ratio with anticipated fourth quarter results consistent with
|
|
|
Previous Outlook for Organic Revenue growth was at the high end of +7% to +9% |
|
All percentages above are on a constant currency basis |
|
For easier comparison purposes, Fiscal 2025 Organic Revenue is on a 52-week basis |
“We’re extremely confident in our ability to continue driving strong, sustained growth,” Zillmer added. “We believe that the opportunities before us—from the outperformance of our core business to the scaling of Aramark Nexus and our Global Supply Chain platform—position us well to realize the benefits of the significant value-creating actions underway. Once again, I am thankful to our teams around the globe for embodying our culture and values, which remain the foundation of who we are as a Company.”
CONFERENCE CALL SCHEDULED
The Company has scheduled a conference call at
About Aramark
Aramark (NYSE: ARMK) proudly serves the world’s leading educational institutions, Fortune 500 companies, world champion sports teams, prominent healthcare providers, iconic destinations and cultural attractions, and numerous municipalities in 16 countries around the world with food and facilities management. Because of our hospitality culture, our employees strive to do great things for each other, our partners, our communities, and the planet. Learn more at www.aramark.com and connect with us on LinkedIn, Facebook, and Instagram.
Selected Operational and Financial Metrics
Adjusted Revenue (Organic)
Adjusted Revenue (Organic) represents revenue adjusted to eliminate the impact of currency translation.
Adjusted Operating Income
Adjusted Operating Income represents operating income adjusted to eliminate the impact of amortization of acquisition-related intangible assets; severance and other charges and other items impacting comparability.
Adjusted Operating Income (Constant Currency)
Adjusted Operating Income (Constant Currency) represents Adjusted Operating Income adjusted to eliminate the impact of currency translation.
Adjusted Net Income
Adjusted Net Income represents net income attributable to Aramark stockholders adjusted to eliminate the impact of amortization of acquisition-related intangible assets; severance and other charges; the effect of debt repricing and repayments on interest expense, net, and other items impacting comparability, less the tax impact of these adjustments. The tax effect for Adjusted Net Income for our United States earnings is calculated using a blended United States federal and state tax rate. The tax effect for Adjusted Net Income in jurisdictions outside the United States is calculated at the local country tax rate.
Adjusted Net Income (Constant Currency)
Adjusted Net Income (Constant Currency) represents Adjusted Net Income adjusted to eliminate the impact of currency translation.
Adjusted EPS
Adjusted EPS represents Adjusted Net Income divided by diluted weighted average shares outstanding.
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 Aramark stockholders adjusted for interest expense, net; provision for income taxes; depreciation and amortization and certain other items as defined in our credit agreement required in calculating covenant ratios and debt compliance. We also use Net Debt for our ratio to Covenant Adjusted EBITDA, which is calculated as total long-term borrowings less cash and cash equivalents and short-term marketable securities.
Free Cash Flow
Free Cash Flow represents net cash used in operating activities less net purchases of property and equipment and other. Management believes that the presentation of free cash flow provides useful information to investors because it represents a measure of cash flow available for distribution among all the security holders of the Company.
We use Adjusted Revenue (Organic), Adjusted Operating Income (including on a constant currency basis), Adjusted Net Income (including on a constant currency basis), Adjusted EPS (including on a constant currency basis), Covenant Adjusted EBITDA 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, earnings per share or net cash used in operating activities, determined in accordance with GAAP. Adjusted Revenue (Organic), Adjusted Operating Income, Adjusted Net Income, Adjusted EPS, Covenant Adjusted EBITDA and Free Cash Flow as presented by us may not be comparable to other similarly titled measures of other companies because not all companies use identical calculations.
Explanatory Notes to the Non-GAAP Schedules
Amortization of Acquisition-Related Intangible Assets - adjustments to eliminate the impact of amortization expense recognized on acquisition-related intangible assets.
Severance and Other Charges - adjustments to eliminate severance expenses in the applicable period ($5.6 million for the third quarter of 2026, $11.1 million for year-to-date 2026 and $12.7 million for both the third quarter and year-to-date 2025).
Gains, Losses and Settlements impacting comparability - adjustments to eliminate certain transactions that are not indicative of the Company's ongoing operational performance, primarily for non-cash charges for the impairment of certain assets related to a business held-for-sale ($6.1 million for year-to-date 2026), multiemployer pension plan withdrawal charge, net of reversal ($0.8 million reversal for the third quarter of 2026 and $4.8 million charge for year-to-date 2026), legal and professional fees related to an antitrust review ($1.1 million for the third quarter of 2026, $2.4 million for year-to-date 2026 and $1.1 million for the both the third quarter and year-to-date 2025), charges related to hyperinflation in Argentina ($1.4 million for the third quarter of 2026, $1.0 million for year-to-date 2026, $1.7 million for the third quarter of 2025 and $3.0 million for year-to-date 2025) and a charge for contingent consideration liabilities related to acquisition earn outs ($11.1 million for year-to-date 2025).
Effect of Debt Repayments and Refinancings on Interest Expense, net - adjustments to eliminate expenses associated with the refinancings by the Company in the applicable period such as payment of third party costs ($0.7 million for year-to-date 2026 and $5.8 million for year-to-date 2025) and non-cash charges for the write-off of unamortized debt issuance costs and discounts ($0.4 million for year-to-date 2026 and $2.5 million for year-to-date 2025).
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 United States federal and state tax rate for United States adjustments and the local country tax rate for adjustments in jurisdictions outside the United States. The adjustments also reverse the valuation allowance recorded against global deferred tax assets based on the company’s ability to utilize them ($8.1 million provision for the third quarter of 2026, $11.5 million provision for year-to-date 2026, $3.1 million benefit for the third quarter of 2025 and $11.6 million benefit for year-to-date 2025). Additionally, the adjustments reverse the benefit from release of certain reserves that were originally established due to CARES Act ($0.6 million benefit for both the third quarter and year-to-date 2026) and eliminate the impact of the state tax treatment related to the sale of a minority interest ($4.4 million charge for year-to-date 2025) and the tax related impact of the Company's spin-off of the Uniform segment, including non-deductible transaction costs ($3.6 million charge for year-to-date 2025).
Effect of Currency Translation - adjustments to eliminate the impact that fluctuations in currency translation rates had on the comparative results by presenting the periods on a constant currency basis. Assumes constant foreign currency exchange rates based on the rates in effect for the prior year period being used in translation for the comparable current year period.
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements reflect our current expectations as to future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. These statements include, but are not limited to, statements under the heading "Business Update," "Outlook," and those related to our expectations regarding the performance of our business, our financial results, our operations, our liquidity and capital resources, the conditions in our industry and our growth strategy. In some cases, forward-looking statements can be identified by words such as "outlook," "aim," "anticipate," "have confidence," "estimate," "expect," "will be," "will continue," "will likely result," "project," "intend," "plan," "believe," "see," "look to" and other words and terms of similar meaning or the negative versions of such words. These forward-looking statements are subject to risks and uncertainties that may change at any time, and actual results or outcomes may differ materially from those that we expected.
Some of the factors that we believe could affect or continue to affect our results include without limitation: unfavorable economic conditions; natural disasters, global calamities, climate change, pandemics, energy shortages, sports strikes and other adverse incidents; geopolitical events including the conflict in the Middle East, global supply chain disruptions, inflation, volatility and disruption of global financial markets; the impact of the United States' and other countries’ trade policies including the implementation of tariffs; 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; currency risks and other risks associated with international operations, including compliance with a broad range of laws and regulations, including the United States Foreign Corrupt Practices Act; risks associated with suppliers from whom our products are sourced; disruptions to our relationship with our distribution partners; the contract intensive nature of our business, which may lead to client disputes; the inability to hire and retain key or sufficiently qualified personnel or increases in labor costs; our expansion strategy and our ability to successfully integrate the businesses we acquire and costs and timing related thereto; continued or further unionization of our workforce; liability resulting from our participation in multiemployer defined benefit pension plans; laws and 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; increases or changes in income tax rates or tax-related laws; potential liabilities, increased costs, reputational harm, and other adverse effects based on our commitments and stakeholder expectations relating to environmental, social and governance considerations; the failure to maintain food safety throughout our supply chain, food-borne illness concerns and claims of illness or injury; a cybersecurity incident or other disruptions in the availability of our computer systems or privacy breaches; the use of artificial intelligence technologies within our business processes; our leverage; variable rate indebtedness that subjects us to interest rate risk; the inability to generate sufficient cash to service all of our indebtedness; debt agreements that limit our flexibility in operating our business; risks associated with the completed spin-off of Aramark Uniform and Career Apparel ("Uniform") as an independent publicly traded company to our stockholders; and other factors set forth under the headings "Part I, Item 1A Risk Factors," "Part I, Item 3 Legal Proceedings" and "Part II, Item 7 Management's Discussion and Analysis of Financial Condition and Results of Operations" and other sections of our Annual Report on Form 10-K, filed with the Securities and Exchange Commission (the "SEC") on November 25, 2025 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 at www.aramark.com. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included herein and in our other filings with the SEC. As a result of these risks and uncertainties, readers are cautioned not to place undue reliance on any forward-looking statements included herein or that may be made elsewhere from time to time by, or on behalf of, us. Forward-looking statements speak only as of the date made. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, changes in our expectations, or otherwise, except as required by law.
|
ARAMARK AND SUBSIDIARIES |
||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||
|
(Unaudited) |
||||||
|
(In Thousands, Except Per Share Amounts) |
||||||
|
|
|
Three Months Ended |
||||
|
|
|
|
|
|
||
|
Revenue |
|
$ |
5,057,909 |
|
$ |
4,626,451 |
|
Costs and Expenses: |
|
|
|
|
||
|
Cost of services provided (exclusive of depreciation and amortization) |
|
|
4,627,572 |
|
|
4,256,343 |
|
Depreciation and amortization |
|
|
136,124 |
|
|
121,822 |
|
Selling and general corporate expenses |
|
|
78,627 |
|
|
65,699 |
|
Total costs and expenses |
|
|
4,842,323 |
|
|
4,443,864 |
|
Operating income |
|
|
215,586 |
|
|
182,587 |
|
Interest Expense, net |
|
|
79,856 |
|
|
86,401 |
|
Income Before Income Taxes |
|
|
135,730 |
|
|
96,186 |
|
Provision for Income Taxes |
|
|
37,896 |
|
|
24,234 |
|
Net income |
|
|
97,834 |
|
|
71,952 |
|
Less: Net income attributable to noncontrolling interests |
|
|
176 |
|
|
169 |
|
Net income attributable to |
|
$ |
97,658 |
|
$ |
71,783 |
|
|
|
|
|
|
||
|
Earnings per share attributable to |
|
|
|
|
||
|
Basic |
|
$ |
0.37 |
|
$ |
0.27 |
|
Diluted |
|
$ |
0.36 |
|
$ |
0.27 |
|
Weighted Average Shares Outstanding: |
|
|
|
|
||
|
Basic |
|
|
263,588 |
|
|
262,660 |
|
Diluted |
|
|
268,535 |
|
|
265,347 |
|
|
|
|
|
|
||
|
ARAMARK AND SUBSIDIARIES |
||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||
|
(Unaudited) |
||||||
|
(In Thousands, Except Per Share Amounts) |
||||||
|
|
|
Nine Months Ended |
||||
|
|
|
|
|
|
||
|
Revenue |
|
$ |
14,796,800 |
|
$ |
13,457,835 |
|
Costs and Expenses: |
|
|
|
|
||
|
Cost of services provided (exclusive of depreciation and amortization) |
|
|
13,523,893 |
|
|
12,327,229 |
|
Depreciation and amortization |
|
|
394,238 |
|
|
352,085 |
|
Selling and general corporate expenses |
|
|
225,785 |
|
|
204,495 |
|
Total costs and expenses |
|
|
14,143,916 |
|
|
12,883,809 |
|
Operating income |
|
|
652,884 |
|
|
574,026 |
|
Interest Expense, net |
|
|
244,016 |
|
|
251,909 |
|
Income Before Income Taxes |
|
|
408,868 |
|
|
322,117 |
|
Provision for Income Taxes |
|
|
112,393 |
|
|
82,489 |
|
Net income |
|
|
296,475 |
|
|
239,628 |
|
Less: Net income attributable to noncontrolling interests |
|
|
706 |
|
|
372 |
|
Net income attributable to |
|
$ |
295,769 |
|
$ |
239,256 |
|
|
|
|
|
|
||
|
Earnings per share attributable to |
|
|
|
|
||
|
Basic |
|
$ |
1.12 |
|
$ |
0.91 |
|
Diluted |
|
$ |
1.11 |
|
$ |
0.90 |
|
Weighted Average Shares Outstanding: |
|
|
|
|
||
|
Basic |
|
|
263,292 |
|
|
264,118 |
|
Diluted |
|
|
267,191 |
|
|
267,180 |
|
|
|
|
|
|
||
|
ARAMARK AND SUBSIDIARIES |
||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
|
(Unaudited) |
||||||
|
(In Thousands) |
||||||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Assets |
|
|
|
|
||
|
|
|
|
|
|
||
|
Current Assets: |
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
499,425 |
|
$ |
639,095 |
|
Receivables |
|
|
2,582,676 |
|
|
2,210,388 |
|
Inventories |
|
|
433,618 |
|
|
418,766 |
|
Prepayments and other current assets |
|
|
340,215 |
|
|
254,642 |
|
Total current assets |
|
|
3,855,934 |
|
|
3,522,891 |
|
Property and Equipment, net |
|
|
1,739,649 |
|
|
1,734,489 |
|
|
|
|
4,996,446 |
|
|
4,874,670 |
|
Other Intangible Assets |
|
|
1,921,828 |
|
|
1,874,067 |
|
Operating Lease Right-of-use Assets |
|
|
844,890 |
|
|
701,839 |
|
Other Assets |
|
|
615,190 |
|
|
596,673 |
|
|
|
$ |
13,973,937 |
|
$ |
13,304,629 |
|
|
|
|
|
|
||
|
Liabilities and Stockholders' Equity |
|
|
|
|
||
|
|
|
|
|
|
||
|
Current Liabilities: |
|
|
|
|
||
|
Current maturities of long-term borrowings |
|
$ |
34,917 |
|
$ |
31,543 |
|
Current operating lease liabilities |
|
|
67,905 |
|
|
60,744 |
|
Accounts payable |
|
|
1,139,097 |
|
|
1,522,747 |
|
Accrued expenses and other current liabilities |
|
|
1,759,309 |
|
|
1,931,688 |
|
Total current liabilities |
|
|
3,001,228 |
|
|
3,546,722 |
|
Long-Term Borrowings |
|
|
6,094,909 |
|
|
5,374,394 |
|
Noncurrent Operating Lease Liabilities |
|
|
270,166 |
|
|
255,305 |
|
Deferred Income Taxes and Other Noncurrent Liabilities |
|
|
1,143,510 |
|
|
966,019 |
|
Redeemable Noncontrolling Interests |
|
|
69,918 |
|
|
14,130 |
|
Total Stockholders' Equity |
|
|
3,394,206 |
|
|
3,148,059 |
|
|
|
$ |
13,973,937 |
|
$ |
13,304,629 |
|
|
|
|
|
|
||
|
ARAMARK AND SUBSIDIARIES |
||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
(Unaudited) |
||||||||
|
(In Thousands) |
||||||||
|
|
Nine Months Ended |
|||||||
|
|
|
|
||||||
|
Cash flows from operating activities: |
||||||||
|
Net income |
$ |
296,475 |
|
$ |
239,628 |
|
||
|
Adjustments to reconcile Net income to Net cash used in operating activities: |
||||||||
|
Depreciation and amortization |
|
394,238 |
|
|
352,085 |
|
||
|
Asset write-downs |
|
6,058 |
|
|
— |
|
||
|
Increase in contingent consideration liability |
|
— |
|
|
11,127 |
|
||
|
Deferred income taxes |
|
60,841 |
|
|
(263 |
) |
||
|
Share-based compensation expense |
|
54,109 |
|
|
44,721 |
|
||
|
Changes in operating assets and liabilities |
|
(977,384 |
) |
|
(859,337 |
) |
||
|
Payments made to clients on contracts |
|
(189,890 |
) |
|
(99,453 |
) |
||
|
Other operating activities |
|
90,798 |
|
|
56,965 |
|
||
|
Net cash used in operating activities |
|
(264,755 |
) |
|
(254,527 |
) |
||
|
Cash flows from investing activities: |
||||||||
|
Net purchases of property and equipment and other |
|
(323,386 |
) |
|
(342,714 |
) |
||
|
Acquisitions, divestitures and other investing activities |
|
(112,478 |
) |
|
(271,464 |
) |
||
|
Net cash used in investing activities |
|
(435,864 |
) |
|
(614,178 |
) |
||
|
Cash flows from financing activities: |
||||||||
|
Net proceeds/payments of long-term borrowings |
|
(92,711 |
) |
|
(24,223 |
) |
||
|
Net change in Revolving Credit Facility |
|
187,193 |
|
|
394,715 |
|
||
|
Net change in funding under the Receivables Facility |
|
625,000 |
|
|
570,000 |
|
||
|
Payments of dividends |
|
(94,678 |
) |
|
(83,222 |
) |
||
|
Proceeds from issuance of common stock |
|
43,176 |
|
|
36,427 |
|
||
|
Repurchase of common stock |
|
(67,235 |
) |
|
(140,156 |
) |
||
|
Payments for contingent considerations |
|
(35,554 |
) |
|
(25,191 |
) |
||
|
Other financing activities |
|
(1,583 |
) |
|
(48,973 |
) |
||
|
Net cash provided by financing activities |
|
563,608 |
|
|
679,377 |
|
||
|
Effect of foreign exchange rates on cash and cash equivalents and restricted cash |
|
(1,455 |
) |
|
14,419 |
|
||
|
Decrease in cash and cash equivalents and restricted cash |
|
(138,466 |
) |
|
(174,909 |
) |
||
|
Cash and cash equivalents and restricted cash, beginning of period |
|
707,144 |
|
|
732,613 |
|
||
|
Cash and cash equivalents and restricted cash, end of period |
$ |
568,678 |
|
$ |
557,704 |
|
||
|
Balance Sheet classification |
|
|
||||||
|
Cash and cash equivalents |
$ |
499,425 |
|
$ |
501,485 |
|
||
|
Restricted cash in Prepayments and other current assets |
|
69,253 |
|
|
56,219 |
|
||
|
Total cash and cash equivalents and restricted cash |
$ |
568,678 |
|
$ |
557,704 |
|
||
|
ARAMARK AND SUBSIDIARIES |
||||||||||||||||
|
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||||||
|
ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
(In thousands) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended |
||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
FSS United States |
|
|
|
Corporate |
|
Subsidiaries |
||||||||
|
Revenue (as reported) |
|
$ |
3,496,394 |
|
|
$ |
1,561,515 |
|
|
|
|
$ |
5,057,909 |
|
||
|
Operating Income (as reported) |
|
$ |
182,155 |
|
|
$ |
68,752 |
|
|
$ |
(35,321 |
) |
|
$ |
215,586 |
|
|
Operating Income Margin (as reported) |
|
|
5.2 |
% |
|
|
4.4 |
% |
|
|
|
|
4.3 |
% |
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue (as reported) |
|
$ |
3,496,394 |
|
|
$ |
1,561,515 |
|
|
|
|
$ |
5,057,909 |
|
||
|
Effect of Currency Translation |
|
|
(118 |
) |
|
|
(32,529 |
) |
|
|
|
|
(32,647 |
) |
||
|
Adjusted Revenue (Organic) |
|
$ |
3,496,276 |
|
|
$ |
1,528,986 |
|
|
|
|
$ |
5,025,262 |
|
||
|
Revenue Growth (as reported) |
|
|
7.7 |
% |
|
|
13.2 |
% |
|
|
|
|
9.3 |
% |
||
|
Adjusted Revenue Growth (Organic) |
|
|
7.7 |
% |
|
|
10.9 |
% |
|
|
|
|
8.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income (as reported) |
|
$ |
182,155 |
|
|
$ |
68,752 |
|
|
$ |
(35,321 |
) |
|
$ |
215,586 |
|
|
Amortization of Acquisition-Related Intangible Assets |
|
|
27,745 |
|
|
|
10,159 |
|
|
|
— |
|
|
|
37,904 |
|
|
Severance and Other Charges |
|
|
1,955 |
|
|
|
3,649 |
|
|
|
— |
|
|
|
5,604 |
|
|
Gains, Losses and Settlements impacting comparability |
|
|
(770 |
) |
|
|
2,492 |
|
|
|
— |
|
|
|
1,722 |
|
|
Adjusted Operating Income |
|
$ |
211,085 |
|
|
$ |
85,052 |
|
|
$ |
(35,321 |
) |
|
$ |
260,816 |
|
|
Effect of Currency Translation |
|
|
(26 |
) |
|
|
(1,437 |
) |
|
|
— |
|
|
|
(1,463 |
) |
|
Adjusted Operating Income (Constant Currency) |
|
$ |
211,059 |
|
|
$ |
83,615 |
|
|
$ |
(35,321 |
) |
|
$ |
259,353 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income Growth (as reported) |
|
|
13.8 |
% |
|
|
40.1 |
% |
|
|
(33.3 |
)% |
|
|
18.1 |
% |
|
Adjusted Operating Income Growth |
|
|
11.5 |
% |
|
|
26.1 |
% |
|
|
(33.3 |
)% |
|
|
13.3 |
% |
|
Adjusted Operating Income Growth (Constant Currency) |
|
|
11.5 |
% |
|
|
24.0 |
% |
|
|
(33.3 |
)% |
|
|
12.7 |
% |
|
Adjusted Operating Income Margin |
|
|
6.0 |
% |
|
|
5.4 |
% |
|
|
|
|
5.2 |
% |
||
|
Adjusted Operating Income Margin (Constant Currency) |
|
|
6.0 |
% |
|
|
5.5 |
% |
|
|
|
|
5.2 |
% |
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended |
||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
FSS United States |
|
|
|
Corporate |
|
Subsidiaries |
||||||||
|
Revenue (as reported) |
|
$ |
3,247,254 |
|
|
$ |
1,379,197 |
|
|
|
|
$ |
4,626,451 |
|
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income (as reported) |
|
$ |
160,030 |
|
|
$ |
49,059 |
|
|
$ |
(26,502 |
) |
|
$ |
182,587 |
|
|
Amortization of Acquisition-Related Intangible Assets |
|
|
24,821 |
|
|
|
7,310 |
|
|
|
— |
|
|
|
32,131 |
|
|
Severance and Other Charges |
|
|
4,444 |
|
|
|
8,234 |
|
|
|
— |
|
|
|
12,678 |
|
|
Gains, Losses and Settlements impacting comparability |
|
|
— |
|
|
|
2,829 |
|
|
|
— |
|
|
|
2,829 |
|
|
Adjusted Operating Income |
|
$ |
189,295 |
|
|
$ |
67,432 |
|
|
$ |
(26,502 |
) |
|
$ |
230,225 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income Margin (as reported) |
|
|
4.9 |
% |
|
|
3.6 |
% |
|
|
|
|
3.9 |
% |
||
|
Adjusted Operating Income Margin |
|
|
5.8 |
% |
|
|
4.9 |
% |
|
|
|
|
5.0 |
% |
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
ARAMARK AND SUBSIDIARIES |
||||||||||||||||
|
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||||||
|
ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
(In thousands) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Nine Months Ended |
||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
FSS United States |
|
|
|
Corporate |
|
Subsidiaries |
||||||||
|
Revenue (as reported) |
|
$ |
10,288,768 |
|
|
$ |
4,508,032 |
|
|
$ |
— |
|
|
$ |
14,796,800 |
|
|
Operating Income (as reported) |
|
$ |
563,523 |
|
|
$ |
189,950 |
|
|
$ |
(100,589 |
) |
|
$ |
652,884 |
|
|
Operating Income Margin (as reported) |
|
|
5.5 |
% |
|
|
4.2 |
% |
|
|
|
|
4.4 |
% |
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue (as reported) |
|
$ |
10,288,768 |
|
|
$ |
4,508,032 |
|
|
|
|
$ |
14,796,800 |
|
||
|
Effect of Currency Translation |
|
|
(2,153 |
) |
|
|
(182,930 |
) |
|
|
|
|
(185,083 |
) |
||
|
Adjusted Revenue (Organic) |
|
$ |
10,286,615 |
|
|
$ |
4,325,102 |
|
|
|
|
$ |
14,611,717 |
|
||
|
Revenue Growth (as reported) |
|
|
7.1 |
% |
|
|
17.0 |
% |
|
|
|
|
9.9 |
% |
||
|
Adjusted Revenue Growth (Organic) |
|
|
7.1 |
% |
|
|
12.2 |
% |
|
|
|
|
8.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income (as reported) |
|
$ |
563,523 |
|
|
$ |
189,950 |
|
|
$ |
(100,589 |
) |
|
$ |
652,884 |
|
|
Amortization of Acquisition-Related Intangible Assets |
|
|
78,021 |
|
|
|
25,242 |
|
|
|
— |
|
|
|
103,263 |
|
|
Severance and Other Charges |
|
|
7,467 |
|
|
|
3,649 |
|
|
|
— |
|
|
|
11,116 |
|
|
Gains, Losses and Settlements impacting comparability |
|
|
10,838 |
|
|
|
3,407 |
|
|
|
— |
|
|
|
14,245 |
|
|
Adjusted Operating Income |
|
$ |
659,849 |
|
|
$ |
222,248 |
|
|
$ |
(100,589 |
) |
|
$ |
781,508 |
|
|
Effect of Currency Translation |
|
|
(559 |
) |
|
|
(7,543 |
) |
|
|
— |
|
|
|
(8,102 |
) |
|
Adjusted Operating Income (Constant Currency) |
|
$ |
659,290 |
|
|
$ |
214,705 |
|
|
$ |
(100,589 |
) |
|
$ |
773,406 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income Growth (as reported) |
|
|
11.5 |
% |
|
|
23.1 |
% |
|
|
(17.4 |
)% |
|
|
13.7 |
% |
|
Adjusted Operating Income Growth |
|
|
11.1 |
% |
|
|
20.5 |
% |
|
|
(17.4 |
)% |
|
|
12.8 |
% |
|
Adjusted Operating Income Growth (Constant Currency) |
|
|
11.0 |
% |
|
|
16.4 |
% |
|
|
(17.4 |
)% |
|
|
11.7 |
% |
|
Adjusted Operating Income Margin |
|
|
6.4 |
% |
|
|
4.9 |
% |
|
|
|
|
5.3 |
% |
||
|
Adjusted Operating Income Margin (Constant Currency) |
|
|
6.4 |
% |
|
|
5.0 |
% |
|
|
|
|
5.3 |
% |
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Nine Months Ended |
||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
FSS United States |
|
|
|
Corporate |
|
Subsidiaries |
||||||||
|
Revenue (as reported) |
|
$ |
9,604,608 |
|
|
$ |
3,853,227 |
|
|
|
|
$ |
13,457,835 |
|
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income (as reported) |
|
$ |
505,434 |
|
|
$ |
154,297 |
|
|
$ |
(85,705 |
) |
|
$ |
574,026 |
|
|
Amortization of Acquisition-Related Intangible Assets |
|
|
72,875 |
|
|
|
17,762 |
|
|
|
— |
|
|
|
90,637 |
|
|
Severance and Other Charges |
|
|
4,444 |
|
|
|
8,234 |
|
|
|
— |
|
|
|
12,678 |
|
|
Gains, Losses and Settlements impacting comparability |
|
|
11,127 |
|
|
|
4,144 |
|
|
|
— |
|
|
|
15,271 |
|
|
Adjusted Operating Income |
|
$ |
593,880 |
|
|
$ |
184,437 |
|
|
$ |
(85,705 |
) |
|
$ |
692,612 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income Margin (as reported) |
|
|
5.3 |
% |
|
|
4.0 |
% |
|
|
|
|
4.3 |
% |
||
|
Adjusted Operating Income Margin |
|
|
6.2 |
% |
|
|
4.8 |
% |
|
|
|
|
5.1 |
% |
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
ARAMARK AND SUBSIDIARIES |
||||||||||||||||
|
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||||||
|
ADJUSTED NET INCOME & ADJUSTED EARNINGS PER SHARE |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
(In thousands, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income Attributable to Aramark Stockholders (as reported) |
|
$ |
97,658 |
|
|
$ |
71,783 |
|
|
$ |
295,769 |
|
|
$ |
239,256 |
|
|
Adjustment: |
|
|
|
|
|
|
|
|
||||||||
|
Amortization of Acquisition-Related Intangible Assets |
|
|
37,904 |
|
|
|
32,131 |
|
|
|
103,263 |
|
|
|
90,637 |
|
|
Severance and Other Charges |
|
|
5,604 |
|
|
|
12,678 |
|
|
|
11,116 |
|
|
|
12,678 |
|
|
Gains, Losses and Settlements impacting comparability |
|
|
1,722 |
|
|
|
2,829 |
|
|
|
14,245 |
|
|
|
15,271 |
|
|
Effect of Debt Repricing and Repayments on Interest Expense, net |
|
|
— |
|
|
|
— |
|
|
|
1,121 |
|
|
|
8,326 |
|
|
Tax Impact of Adjustments to Adjusted Net Income |
|
|
(2,761 |
) |
|
|
(12,876 |
) |
|
|
(18,987 |
) |
|
|
(30,895 |
) |
|
Adjusted Net Income |
|
$ |
140,127 |
|
|
$ |
106,545 |
|
|
$ |
406,527 |
|
|
$ |
335,273 |
|
|
Effect of Currency Translation, net of Tax |
|
|
(930 |
) |
|
|
— |
|
|
|
(4,781 |
) |
|
|
— |
|
|
Adjusted Net Income (Constant Currency) |
|
$ |
139,197 |
|
|
$ |
106,545 |
|
|
$ |
401,746 |
|
|
$ |
335,273 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings Per Share (as reported) |
|
|
|
|
|
|
|
|
||||||||
|
Net Income Attributable to Aramark Stockholders (as reported) |
|
$ |
97,658 |
|
|
$ |
71,783 |
|
|
$ |
295,769 |
|
|
$ |
239,256 |
|
|
Diluted Weighted Average Shares Outstanding |
|
|
268,535 |
|
|
|
265,347 |
|
|
|
267,191 |
|
|
|
267,180 |
|
|
|
|
$ |
0.36 |
|
|
$ |
0.27 |
|
|
$ |
1.11 |
|
|
$ |
0.90 |
|
|
Earnings Per Share Growth (as reported) % |
|
|
34.4 |
% |
|
|
|
|
23.6 |
% |
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted Earnings Per Share |
|
|
|
|
|
|
|
|
||||||||
|
Adjusted Net Income |
|
$ |
140,127 |
|
|
$ |
106,545 |
|
|
$ |
406,527 |
|
|
$ |
335,273 |
|
|
Diluted Weighted Average Shares Outstanding |
|
|
268,535 |
|
|
|
265,347 |
|
|
|
267,191 |
|
|
|
267,180 |
|
|
|
|
$ |
0.52 |
|
|
$ |
0.40 |
|
|
$ |
1.52 |
|
|
$ |
1.25 |
|
|
Adjusted Earnings Per Share Growth % |
|
|
30.0 |
% |
|
|
|
|
21.2 |
% |
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted Earnings Per Share (Constant Currency) |
|
|
|
|
|
|
|
|
||||||||
|
Adjusted Net Income (Constant Currency) |
|
$ |
139,197 |
|
|
$ |
106,545 |
|
|
$ |
401,746 |
|
|
$ |
335,273 |
|
|
Diluted Weighted Average Shares Outstanding |
|
|
268,535 |
|
|
|
265,347 |
|
|
|
267,191 |
|
|
|
267,180 |
|
|
|
|
$ |
0.52 |
|
|
$ |
0.40 |
|
|
$ |
1.50 |
|
|
$ |
1.25 |
|
|
Adjusted Earnings Per Share Growth (Constant Currency) % |
|
|
29.1 |
% |
|
|
|
|
19.8 |
% |
|
|
||||
|
ARAMARK AND SUBSIDIARIES |
|||||||
|
RECONCILIATION OF NON-GAAP MEASURES |
|||||||
|
NET DEBT TO COVENANT ADJUSTED EBITDA |
|||||||
|
(Unaudited) |
|||||||
|
(In thousands) |
|||||||
|
|
|
|
|
|
|||
|
|
|
Twelve Months Ended |
|||||
|
|
|
|
|
|
|||
|
Net Income Attributable to Aramark Stockholders (as reported) |
|
$ |
382,907 |
|
$ |
361,667 |
|
|
Interest Expense, net |
|
|
334,032 |
|
|
336,208 |
|
|
Provision for Income Taxes |
|
|
133,490 |
|
|
119,803 |
|
|
Depreciation and Amortization |
|
|
518,498 |
|
|
464,838 |
|
|
Share-based compensation expense(1) |
|
|
67,409 |
|
|
59,920 |
|
|
Unusual or non-recurring losses and (gains)(2) |
|
|
25,523 |
|
|
(25,071 |
) |
|
Pro forma EBITDA for certain transactions(3) |
|
|
42,051 |
|
|
22,102 |
|
|
Other(4)(5) |
|
|
117,652 |
|
|
112,599 |
|
|
Covenant Adjusted EBITDA |
|
$ |
1,621,562 |
|
$ |
1,452,066 |
|
|
|
|
|
|
|
|||
|
Net Debt to Covenant Adjusted EBITDA |
|
|
|
|
|||
|
Total Long-Term Borrowings |
|
$ |
6,129,826 |
|
$ |
6,294,947 |
|
|
Less: Cash and cash equivalents and short-term marketable securities(6) |
|
|
499,425 |
|
|
545,213 |
|
|
Net Debt |
|
$ |
5,630,401 |
|
$ |
5,749,734 |
|
|
Covenant Adjusted EBITDA |
|
$ |
1,621,562 |
|
$ |
1,452,066 |
|
|
Net Debt/Covenant Adjusted EBITDA |
|
|
3.5 |
|
|
4.0 |
|
|
|
|
|
|
|
|||
|
(1) Represents share-based compensation expense of equity awards resulting from the application of accounting for stock options, restricted stock units, performance stock units and deferred stock unit awards. |
|||||||
|
(2) The twelve months ended |
|||||||
|
(3) Represents the annualizing of net EBITDA from certain acquisitions made during the period and, for purposes of the Credit Agreement, the net benefit from cost savings initiatives ( |
|||||||
|
(4) "Other" for the twelve months ended |
|||||||
|
(4) "Other" for the twelve months ended |
|||||||
|
(6) Short-term marketable securities represent held-to-maturity debt securities with original maturities greater than three months, which are maturing within one year and will convert back to cash. Short-term marketable securities are included in "Prepayments and other current assets" on the Condensed Consolidated Balance Sheets. |
|||||||
|
ARAMARK AND SUBSIDIARIES |
||||||||||||
|
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||
|
FREE CASH FLOW |
||||||||||||
|
(Unaudited) |
||||||||||||
|
(In thousands) |
||||||||||||
|
|
|
|
|
|
|
|||||||
|
|
Nine Months Ended |
|
Six Months Ended |
|
Three Months Ended |
|||||||
|
|
|
|
|
|
|
|||||||
|
Net cash (used in) provided by operating activities |
$ |
(264,755 |
) |
|
$ |
(381,948 |
) |
|
$ |
117,193 |
|
|
|
|
|
|
|
|
|
|||||||
|
Net purchases of property and equipment and other |
|
(323,386 |
) |
|
|
(214,878 |
) |
|
|
(108,508 |
) |
|
|
|
|
|
|
|
|
|||||||
|
Free Cash Flow |
$ |
(588,141 |
) |
|
$ |
(596,826 |
) |
|
$ |
8,685 |
|
|
|
|
|
|
|
|
|
|||||||
|
|
Nine Months Ended |
|
Six Months Ended |
|
Three Months Ended |
|||||||
|
|
|
|
|
|
|
|||||||
|
Net cash (used in) provided by operating activities |
$ |
(254,527 |
) |
|
$ |
(331,204 |
) |
|
$ |
76,677 |
|
|
|
|
|
|
|
|
|
|||||||
|
Net purchases of property and equipment and other |
|
(342,714 |
) |
|
|
(232,486 |
) |
|
|
(110,228 |
) |
|
|
|
|
|
|
|
|
|||||||
|
Free Cash Flow |
$ |
(597,241 |
) |
|
$ |
(563,690 |
) |
|
$ |
(33,551 |
) |
|
|
|
|
|
|
|
|
|||||||
|
|
Nine Months Ended |
|
Six Months Ended |
|
Three Months Ended |
|||||||
|
|
Change |
|
Change |
|
Change |
|||||||
|
Net cash (used in) provided by operating activities |
$ |
(10,228 |
) |
|
$ |
(50,744 |
) |
|
$ |
40,516 |
|
|
|
|
|
|
|
|
|
|||||||
|
Net purchases of property and equipment and other |
|
19,328 |
|
|
|
17,608 |
|
|
|
1,720 |
|
|
|
|
|
|
|
|
|
|||||||
|
Free Cash Flow |
$ |
9,100 |
|
|
$ |
(33,136 |
) |
|
$ |
42,236 |
|
|
|
ARAMARK AND SUBSIDIARIES |
||||||||
|
RECONCILIATION OF NON-GAAP MEASURES |
||||||||
|
ORGANIC REVENUE AND ADJUSTED OPERATING INCOME GROWTH WITHOUT THE CALENDAR SHIFT |
||||||||
|
(Unaudited) |
||||||||
|
(In thousands) |
||||||||
|
|
|
|
|
|
||||
|
|
|
Three Months Ended |
||||||
|
|
|
|
||||||
|
|
|
FSS United States |
|
Subsidiaries |
||||
|
Revenue (as reported) |
|
$ |
3,496,394 |
|
|
$ |
5,057,909 |
|
|
Estimated Impact of Calendar Shift |
|
|
80,825 |
|
|
|
80,825 |
|
|
Revenue, without the calendar shift |
|
$ |
3,577,219 |
|
|
$ |
5,138,734 |
|
|
Effect of Currency Translation |
|
|
(118 |
) |
|
|
(32,647 |
) |
|
Adjusted Revenue (Organic), without the calendar shift |
|
$ |
3,577,101 |
|
|
$ |
5,106,087 |
|
|
Revenue Growth (as reported) |
|
|
7.7 |
% |
|
|
9.3 |
% |
|
Revenue Growth, without the calendar shift |
|
|
10.2 |
% |
|
|
11.1 |
% |
|
Adjusted Revenue Growth (Organic), without the calendar shift |
|
|
10.2 |
% |
|
|
||
|
|
|
|
|
|
||||
|
Operating Income (as reported) |
|
$ |
182,155 |
|
|
$ |
215,586 |
|
|
Estimated Impact of Calendar Shift |
|
|
20,140 |
|
|
|
20,140 |
|
|
Operating Income, without the calendar shift |
|
$ |
202,295 |
|
|
$ |
235,726 |
|
|
Amortization of Acquisition-Related Intangible Assets |
|
|
27,745 |
|
|
|
37,904 |
|
|
Severance and Other Charges |
|
|
1,955 |
|
|
|
5,604 |
|
|
Gains, Losses and Settlements impacting comparability |
|
|
(770 |
) |
|
|
1,722 |
|
|
Adjusted Operating Income, without the calendar shift |
|
$ |
231,225 |
|
|
$ |
280,956 |
|
|
Effect of Currency Translation |
|
|
(26 |
) |
|
|
(1,463 |
) |
|
Adjusted Operating Income (Constant Currency), without the calendar shift |
|
|
231,199 |
|
|
|
279,493 |
|
|
Operating Income Growth (as reported) |
|
|
13.8 |
% |
|
|
18.1 |
% |
|
Operating Income Growth, without the calendar shift |
|
|
26.4 |
% |
|
|
29.1 |
% |
|
Adjusted Operating Income Growth (Constant Currency), without the calendar shift |
|
|
22.1 |
% |
|
|
21.4 |
% |
|
Operating Income Margin (as reported) |
|
|
5.2 |
% |
|
|
4.3 |
% |
|
Operating Income Margin, without the calendar shift |
|
|
5.7 |
% |
|
|
4.6 |
% |
|
Adjusted Operating Income Margin (Constant Currency), without the calendar shift |
|
|
6.5 |
% |
|
|
5.5 |
% |
|
|
|
|
|
|
||||
|
|
|
Three Months Ended |
||||||
|
|
|
|
||||||
|
|
|
FSS United States |
|
Subsidiaries |
||||
|
Revenue (as reported) |
|
$ |
3,247,254 |
|
|
$ |
4,626,451 |
|
|
|
|
|
|
|
||||
|
Operating Income (as reported) |
|
$ |
160,030 |
|
|
$ |
182,587 |
|
|
Amortization of Acquisition-Related Intangible Assets |
|
|
24,821 |
|
|
|
32,131 |
|
|
Severance and Other Charges |
|
|
4,444 |
|
|
|
12,678 |
|
|
Gains, Losses and Settlements impacting comparability |
|
|
— |
|
|
|
2,829 |
|
|
Adjusted Operating Income |
|
$ |
189,295 |
|
|
$ |
230,225 |
|
|
|
|
|
|
|
||||
|
Operating Income Margin (as reported) |
|
|
4.9 |
% |
|
|
3.9 |
% |
|
Adjusted Operating Income Margin |
|
|
5.8 |
% |
|
|
5.0 |
% |
|
|
|
|
|
|
||||
|
* |
|
|
||||||
|
ARAMARK AND SUBSIDIARIES |
||||||||
|
RECONCILIATION OF NON-GAAP MEASURES |
||||||||
|
ADJUSTED NET INCOME & ADJUSTED EARNINGS PER SHARE WITHOUT THE CALENDAR SHIFT |
||||||||
|
(Unaudited) |
||||||||
|
(In thousands, except per share amounts) |
||||||||
|
|
|
|
|
|
||||
|
|
|
Three Months Ended |
||||||
|
|
|
|
|
|
||||
|
Net Income Attributable to Aramark Stockholders (as reported) |
|
$ |
97,658 |
|
|
$ |
71,783 |
|
|
Estimated Effect of Calendar Shift, net of Tax |
|
|
14,904 |
|
|
|
— |
|
|
Net Income Attributable to Aramark Stockholders, without the calendar shift |
|
$ |
112,562 |
|
|
$ |
71,783 |
|
|
Adjustment: |
|
|
|
|
||||
|
Amortization of Acquisition-Related Intangible Assets |
|
|
37,904 |
|
|
|
32,131 |
|
|
Severance and Other Charges |
|
|
5,604 |
|
|
|
12,678 |
|
|
Gains, Losses and Settlements impacting comparability |
|
|
1,722 |
|
|
|
2,829 |
|
|
Tax Impact of Adjustments to Adjusted Net Income |
|
|
(2,761 |
) |
|
|
(12,876 |
) |
|
Adjusted Net Income, without the calendar shift |
|
$ |
155,031 |
|
|
$ |
106,545 |
|
|
Effect of Currency Translation, net of Tax |
|
|
(930 |
) |
|
|
— |
|
|
Adjusted Net Income (Constant Currency), without the calendar shift |
|
$ |
154,101 |
|
|
$ |
106,545 |
|
|
|
|
|
|
|
||||
|
Earnings Per Share (as reported) |
|
|
|
|
||||
|
Net Income Attributable to Aramark Stockholders (as reported) |
|
$ |
97,658 |
|
|
$ |
71,783 |
|
|
Diluted Weighted Average Shares Outstanding |
|
|
268,535 |
|
|
|
265,347 |
|
|
|
|
$ |
0.36 |
|
|
$ |
0.27 |
|
|
Earnings Per Share Growth (as reported) % |
|
|
34.4 |
% |
|
|
||
|
|
|
|
|
|
||||
|
Earnings Per Share, without the calendar shift |
|
|
|
|
||||
|
Net Income Attributable to Aramark Stockholders, without the calendar shift |
|
$ |
112,562 |
|
|
$ |
71,783 |
|
|
Diluted Weighted Average Shares Outstanding |
|
|
268,535 |
|
|
|
265,347 |
|
|
|
|
$ |
0.42 |
|
|
$ |
0.27 |
|
|
Earnings Per Share Growth %, without the calendar shift |
|
|
54.9 |
% |
|
|
||
|
|
|
|
|
|
||||
|
Adjusted Earnings Per Share (Constant Currency), without the calendar shift |
|
|
|
|
||||
|
Adjusted Net Income (Constant Currency), without the calendar shift |
|
$ |
154,101 |
|
|
$ |
106,545 |
|
|
Diluted Weighted Average Shares Outstanding |
|
|
268,535 |
|
|
|
265,347 |
|
|
|
|
$ |
0.57 |
|
|
$ |
0.40 |
|
|
Adjusted Earnings Per Share Growth (Constant Currency) %, without the calendar shift |
|
|
42.9 |
% |
|
|
||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260810184403/en/
Inquiries:
(215) 409-7287
Kissell-Felise@aramark.com
(215) 409-7945
Cleary-Gene@aramark.com
Source: