UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
____________________________
FORM 8-K
____________________________
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
May 11, 2016 | |||
Date of Report (Date of earliest event reported) ____________________________ | |||
Aramark | |||
(Exact name of Registrant as Specified in its Charter) ____________________________ | |||
Delaware | 001-36223 | 20-8236097 | |
(State or other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | |
1101 Market Street Philadelphia, Pennsylvania | 19107 | ||
(Address of Principal Executive Offices) | (Zip Code) | ||
(215) 238-3000 | |||
(Registrant's Telephone Number, Including Area Code) | |||
N/A (Former name or former address, if changed since last report.) | |||
___________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. | Results of Operations |
On May 11, 2016, Aramark (the “Company”) issued a press release announcing the results of the Company’s operations for the quarter ended April 1, 2016. The full text of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference in this Item 2.02.
The information set forth under this Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01. | Financial Statements and Exhibits |
(d) | Exhibits | |
Exhibit No. | Description | |
Exhibit 99.1 | Press release of Aramark, dated May 11, 2016, announcing results for the quarter ended April 1, 2016. | |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Aramark | ||||
Date: | May 11, 2016 | By: | /s/ STEPHEN P. BRAMLAGE, JR. | |
Name: | STEPHEN P. BRAMLAGE, JR. | |||
Title: | Executive Vice President and | |||
Chief Financial Officer | ||||
EXHIBIT INDEX
Exhibit No. | Description | |
Exhibit 99.1 | Press release of Aramark, dated May 11, 2016, announcing results for the quarter ended April 1, 2016. | |
For Immediate Release | Contact: Media Inquiries Karen Cutler (215)238-4063 Cutler-Karen@aramark.com Investor Inquiries Ian Bailey (215)409-7287 Bailey-Ian@aramark.com |
Aramark Reports Strong Second Quarter Earnings
And Reaffirms 2016 Outlook
***
Adjusted EPS Increased 8%1 to $0.39
Adjusted Operating Income Margin Increased 30 Basis Points to 6.2%
Philadelphia, PA, May 11, 2016 - 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.
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, $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 | Q '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.
1
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.
2
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 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) 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.
# # #
3
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.
4
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.
5
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.
6
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 | ||||||
7
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 | ||||||
8
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 | |||||
9
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 | ||||||
Deferred income taxes | 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 | ) | ||||
Acquisition, 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 | ||||
10
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) | — | % | -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 | % | ||||||||||||
11
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 | % | 3.3 | % | ||||||||||||
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 | % | ||||||||||||
12
ARAMARK AND SUBSIDIARIES | |||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||
ADJUSTED NET INCOME & 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 Divesitures | 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 | ||||||||||
13
ARAMARK AND SUBSIDIARIES | |||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||
DEBT TO ADJUSTED EBITDA | |||||||||
(Unaudited) | |||||||||
(In thousands) | |||||||||
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 (Constant Currency) | $ | 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 (Constant Currency) | $ | 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 (Constant Currency) | $ | 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 | |||||||
14