Investor Relations

 

 View printer-friendly version
<< Back
Aramark Reports Fourth Quarter and Full Year 2014 Results

Posts Strong Sales and Profitability Growth
Quarterly Dividend Increased 15%
  

PHILADELPHIA, Nov. 12, 2014 /PRNewswire/ -- Aramark (NYSE: ARMK), the $15 billion global provider of award-winning services in food, facilities management, and uniforms, today reported fourth quarter and full-year fiscal 2014 results with strong sales and profit growth and provided an initial outlook for fiscal 2015.  Additionally, the Board of Directors has approved a 15% increase in the company's regular quarterly dividend.   

53rd Week

Aramark's 2014 Fiscal year and fourth quarter results contain an extra, or "53rd" week, when compared to prior period results and forward guidance.  The company's organic sales growth calculations adjust for this week.  The other metrics that the company reports such as adjusted operating income, adjusted net income, adjusted EPS and "as-reported" metrics, do not adjust for the extra week and unless otherwise noted, are presented on a 53-week basis.  

KEY HIGHLIGHTS

  • 2014 sales of $14.8 billion with organic growth of 5%. Organic growth of 6% in Q4;
  • 2014 adjusted operating income up 12% to $878 million including an estimated 2% benefit from the 53rd week, Q4 adjusted operating income up 15% including approximate 7% benefit from the extra week. 2014 and Q4 as reported operating income of $565 million and $145 million, respectively;
  • 2014 and Q4 adjusted earnings per share of $1.51 and $0.39, respectively, both include an estimated $0.02 benefit from the 53rd week. 2014 and Q4 as reported earnings per share of $0.63 and $0.18, respectively;
  • Board of Directors increases regular quarterly dividend to 8.625 cents per share;
  • 2015 Adjusted Earnings per Share expected within a range of $1.60 - $1.70.

"I am pleased to report a record year in 2014.  We achieved strong organic growth along with double-digit increases in both operating profit and earnings per share.  We continue to execute against a focused strategy to accelerate growth, activate productivity and attract the best people and our strong results this year are reflective of this strategy.  Based on this performance, our Board of Directors has meaningfully increased our dividend," said Eric J. Foss, President and Chief Executive Officer. "As we look forward to 2015, we have continued confidence that the diversity and breadth of our portfolio positions us well for sustainable growth and creation of shareholder value." 

FISCAL 2014 RESULTS

Sales were $14.8 billion, up from $13.9 billion in 2013, with organic growth of 5%.  The organic calculation of growth includes a reduction for 2014's 53rd week of $258 million, or approximately 2%, and adjusts for adverse currency translation of $106 million.  Adjusted operating income was $878 million, an increase of 12% over 2013.  It is estimated that the extra week boosted total company and segment adjusted operating income growth rates by approximately 2%.  Adjusted net income was $359 million or $1.51 per share, versus adjusted net income of $261 million or $1.24 per share in 2013.  The extra week increased adjusted net income by an estimated 2% and adjusted earnings per share by an estimated $0.02.  The diluted share count average for fiscal 2014 was 237.5 million shares, up from 209.4 million shares in fiscal 2013, primarily as a result of the company's initial public offering in December of 2013.            

On an as reported basis, sales were $14.8 billion, operating income was $565 million, net income attributable to Aramark stockholders was $149 million and earnings per share were $0.63.  A reconciliation of as reported financial measures to adjusted financial measures, including changes in currency translation rates is presented below.  See "Non-GAAP Measures."  

FISCAL 2014 SEGMENT RESULTS

Food and Support Services – North America

Sales in the Food and Support Services – North America segment were $10.2 billion with organic growth of 5%. Adjusted operating income for the segment was up 10%.  Adjusted operating incomes includes the benefit of the 53rd week. As reported sales were up 7% and operating income was up 24%.  Sales growth in the Education and Sports, Leisure and Corrections sectors were particularly notable as new business wins came onboard throughout the year.

Food and Support Services – International

Sales in the Food and Support Services International segment were $3.1 billion with organic growth of 7%. Adjusted operating income for the segment was up 25%.  As reported sales were up 6% and operating income was up 56%.  Organic growth in Europe increased in the low single digits from the prior year and emerging markets continued to grow in the double digits. 

Uniform and Career Apparel

Sales in the Uniform and Career Apparel segment were $1.5 billion with organic growth of 3%. Adjusted operating income for the segment was up 12%.  As reported sales were up 5% and operating income was up 47%.  Profitability improvement in the segment was driven by ongoing sales growth and continuing merchandise and plant productivity initiatives.

FOURTH QUARTER 2014 RESULTS

Sales were $3.9 billion versus $3.5 billion in the fourth quarter of 2013, with organic growth of 6%.  Sales in the quarter included non-recurring facility project work with a major North America client, which increased growth by about 2%.  North America organic growth of 7% was led by Education, Healthcare Hospitality and Corrections and was boosted by the non-recurring facility project.  International organic growth was 6% while organic growth in Uniform and Career Apparel was 3%.    

Adjusted operating income was $228 million versus $198 million in last year's period, an increase of 15%, with North America up 12%, International up 27% and Uniform and Career Apparel up 15%.  The extra week is estimated to comprise about 7% of the growth in the quarter.  On an as reported basis, total company operating income increased 7% in the fourth quarter with North America, International and Uniform and Career Apparel increasing 13%, (5%) and 75%, respectively. North America adjusted operating income growth reflected both continued productivity initiatives and the impact of start-up costs of several large Education, Healthcare and Corrections clients.  International benefited from continued strong performance in Emerging Markets while Uniform and Career Apparel continued to deliver on productivity initiatives.                              

Adjusted net income for the quarter was $94 million or $0.39 per share, versus adjusted net income of $78 million or $0.37 per share in the fourth quarter of 2013.  The 53rd week increased adjusted net income by about 6% and adjusted earnings per share by approximately $0.02.  The diluted share count in the fourth quarter was 244.3 million shares, up from 209.6 million shares in the same period last year, primarily as a result of the company's initial public offering in December of 2013.         

On an as reported basis for the quarter, sales were $3.9 billion, operating income was $145 million, net income attributable to Aramark stockholders was $44 million and earnings per share were $0.18.  Changes in currency rates from the prior year reduced sales and operating income in the quarter.  A reconciliation of as reported financial measures to adjusted financial measures, including changes in currency translation rates is presented below.  See "Non-GAAP Measures."  

TRANSFORMATION UPDATE

In late 2012 the company launched a transformation initiative focused on Accelerating growth, Activating productivity, and Attracting the best people.  This initiative is designed to drive annual organic sales growth of 3% - 5%, adjusted operating income growth of mid to high single digits and adjusted earnings per share growth in the low double digits.  Included in the first phase of this transformation was a 2013 - 2015 target of $200 - $300 million of gross productivity savings leading to $100 million of savings, net of pass-through savings to clients under client interest contracts and reinvestment in growth, people and technology.  The company has achieved this target early and delivered these savings by year-end fiscal 2014.    

Looking forward, the company expects to continue programs related to food, labor and SG&A initiatives and has identified additional programs in these areas, including development of a more standardized in-unit organizational structure, supply chain and menu standardization and expansion of our shared services initiative globally.  Efforts related to this next phase of transformation are already underway, and have resulted in a fourth quarter charge of $21 million.  Over the next two years, the company expects to incur additional charges of approximately $100 million related to these initiatives.  These incremental actions are expected to result in approximately $300 million in gross cost savings before client pass-through savings under client interest contracts over a three-year period and will support the company's existing multi-year framework, continued investment in growth, people and technology and help to partially offset external pressures that may arise such as food and wage inflation.    

DIVIDEND INCREASE & DECLARATION

In recognition of the company's improving growth and profitability, the company's Board of Directors is increasing the regular quarterly dividend by 15%, to 8.625 cents per share of common stock.  On November 11, 2014 the Board of Directors declared the first quarter fiscal 2015 dividend, at the increased rate, which is payable on December 16, 2014, to stockholders of record at the close of business November 25, 2014.  

LIQUIDITY & CAPITAL STRUCTURE

As of October 3, 2014, total debt was $5.4 billion.  The company's total debt to adjusted EBITDA ratio has been reduced to 4.3x, from 5.0x prior to the December 2013 public offering.  Corporate liquidity remains strong, and as of year-end the company's $770 million revolving credit facility was undrawn.

MULTI-YEAR FRAMEWORK & OUTLOOK

The company's multi-year framework remains unchanged – to deliver 3% - 5% organic sales growth, mid to high single digit adjusted operating income growth and low double digit growth in adjusted earnings per share.  In 2015, adjusted EPS is expected within a range of $1.60 to $1.70, based upon an estimate of 245.0 million average diluted shares outstanding, up from 237.5 million in 2014. 

53rd Week impact on 2015 Quarters

The shift of the start of fiscal 2015 resulting from 2014's extra week creates a calendar shift that affects year-over-year quarterly comparisons.  In general, this effect results from a change in timing between (1) the company's fiscal quarters and (2) holidays in the Business and Education sector, school semesters and breaks in the Education sector, and major league sports schedules in the Sports, Leisure and Corrections sector.  This effect is expected to reduce both sales and adjusted operating income growth in the first and third quarters, while increasing growth in the second and fourth quarters, as shown in the table:

Estimated Calendar Shift Impact on Growth


Q1

Q2

Q3

Q4

Sales

(2%) – (3%)

+1% - +2%

(1%) – (2%)

+1% - +2%

Adjusted Operating Income

(4%) – (5%)

+3% - +4%

(3%) – (4%)

+3% - +4%

The effect on the full year is expected to be negligible. 

CONFERENCE CALL SCHEDULED

The company has scheduled a conference call at 10 a.m. Eastern Standard Time today to discuss its earnings.  This call can be heard, either live or on a delayed basis, on the company's web site, www.aramark.com on the investor relations page.

About Aramark  

Aramark (NYSE: ARMK) is in the customer service business across food, facilities and uniforms, wherever people work, learn, recover, and play.  United by a passion to serve, our more than 270,000 employees deliver experiences that enrich and nourish the lives of millions of people in 22 countries around the world every day.  Aramark is recognized among the Most Admired Companies by FORTUNE and the World's Most Ethical Companies by the Ethisphere Institute. Learn more at www.aramark.com or connect with us on Facebook and Twitter.

Selected Operational and Financial Metrics

Adjusted Sales (Organic)

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

Adjusted Operating Income

Adjusted operating income represents operating income adjusted to eliminate the change in amortization of acquisition-related customer relationship intangible assets and depreciation of property and equipment resulting from the going-private transaction in 2007 (the "Transaction"); the impact of the change in fair value related to the gasoline and diesel agreements; severance and other charges; share-based compensation; the effects of acquisitions and divestitures and the impact of currency translation and other items impacting comparability. 

Adjusted EBITDA

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

Adjusted Net Income

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

We use Adjusted Sales, Adjusted Operating Income, Adjusted EBITDA and Adjusted Net Income as supplemental measures of our operating profitability and to operate and control our cash operating costs to evaluate our performance.  These financial metrics are not measurements of financial performance under generally accepted accounting principles in the United States, or U.S. GAAP.  We believe the presentation of these metrics is appropriate to provide additional information to investors about our operating performance.  Our presentation of these metrics has limitations as an analytical tool, and should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP. You should not consider these measures as alternatives to sales, operating income or net income, determined in accordance with U.S. GAAP. Adjusted Sales, Adjusted Operating Income, Adjusted EBITDA and Adjusted Net Income, as presented by us, may not be comparable to other similarly titled measures of other companies because not all companies use identical calculations.

Explanatory Notes to the Non-GAAP Schedules

Amortization of acquisition related customer relationship intangible assets and depreciation of property and equipment resulting from the Transaction - adjustments to eliminate the change in amortization and depreciation resulting from the purchase accounting applied to the January 26, 2007 going-private transaction executed with investment funds affiliated with GS Capital Partners, CCMP Capital Advisors, LLC and J.P. Morgan Partners, LLC, Thomas H. Lee Partners, L.P. and Warburg Pincus LLC as well as approximately 250 senior management personnel.

Share-based compensation - adjustments to eliminate compensation expense related to the company's issuances of share-based awards and the related employer payroll tax expense incurred by the company when employees exercise in the money stock options or vest in restricted stock awards. This adjustment excludes the expense related to the modification of missed year options in connection with the initial public offering which are included in the Initial public offering and related expenses adjustment noted below.

Effect of currency translation - adjustments to eliminate the impact that fluctuations in currency translation rates had on the comparative results by presenting the periods on a constant currency basis.

Severance and other charges - adjustments to eliminate severance expenses and other costs incurred in the applicable period such as costs incurred to start-up our Business Service Center in Nashville, TN ($6.4 million for the fourth quarter of 2014 and $24.5 million for the year-to-date 2014 and $2.1 million for the fourth quarter and year-to-date 2013), organizational streamlining initiatives ($20.9 million for the fourth quarter of 2014 and $21.3 million for the year-to-date 2014 and $16.5 million for the fourth quarter of 2013 and $71.2 million for the year-to-date 2013), goodwill impairments and asset write-offs ($0.4 million for the fourth quarter of 2013 and $23.6 million for the year-to-date 2013) and other transformational initiatives ($4.3 million for the fourth quarter of 2014 and $7.8 million for the year-to-date 2014 and $0.6 million for the fourth quarter of 2013 and $16.6 million for the year-to-date 2013).

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

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

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

Gains, losses and settlements impacting comparability - adjustments to eliminate certain transactions that are not indicative of our ongoing operational performance such as the loss on the McKinley Chalet divestiture ($6.7 million for year-to-date 2014), insurance reserve adjustments due to favorable claims experience ($2.5 million for the fourth quarter of 2014 and $8.3 million for the year-to-date 2014 and $1.7 million for the fourth quarter of 2013 and $6.2 for the year-to-date 2013), multiemployer pension plan withdrawal charges ($3.2 million for the fourth quarter of 2013 and $5.3 million for the year-to-date 2013), wage and hour settlement ($2.8 million for the year-to-date 2013), other income relating to the recovery of the Company's investment (possessory interest) at our National Park Service sites ($2.0 million for fourth quarter and year-to-date 2014 and $14.2 million for the year-to-date 2013), loss on the sale of an aircraft ($1.4 million for the fourth quarter and year-to-date 2013), expenses related to a secondary offering of common stock by certain of our stockholders in May of 2014 ($0.9 million for the year-to-date 2014), the impact of the change in fair value related to the gasoline and diesel agreements ($2.4 million for the fourth quarter of 2014 and $1.8 million for the year-to-date 2014 and $0.1 million for the fourth quarter of 2013 and $0.7 million for the year-to-date 2013), other asset write-offs ($1.1 million for the fourth quarter and year-to-date 2014) and other miscellaneous expenses.

Effects of refinancing on interest and other financing costs, net - adjustments to eliminate expenses associated with refinancing activities undertaken by the Company in the applicable period such as third party costs and non-cash charges for the write-offs of deferring financing costs.

Forward-Looking Statements

This press release includes "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 that reflect our current views as to future events and financial performance with respect to, without limitation, conditions in our industry, our operations, our economic performance and financial condition, including, in particular, statements relating to our business and growth strategy. These statements can be identified by the fact that they do not relate strictly to historical or current facts. They use words such as "outlook," "aim," "anticipate," "are confident," "have confidence," "estimate," "expect," "will be," "will continue," "will likely result," "project," "intend," "plan," "believe," "see," "look to" and other words and terms of similar meaning or the negative versions of such words.

Forward-looking statements speak only as of the date made. All statements we make relating to our estimated and projected earnings, costs, expenditures, cash flows, growth rates and financial results are forward-looking statements. In addition, we, through our senior management, from time to time make forward-looking public statements concerning our expected future operations and performance and other developments. These forward-looking statements are subject to risks and uncertainties that may change at any time, and, therefore, our actual results may differ materially from those that we expected. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and, of course, it is impossible for us to anticipate all factors that could affect our actual results.  All subsequent written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by the cautionary statements.  Some of the factors that we believe could affect our results include without limitation: unfavorable economic conditions; natural disasters, global calamities, sports strikes and other adverse incidents; the failure to retain current clients, renew existing client contracts and obtain new client contracts; a determination by clients to reduce their outsourcing or use of preferred vendors; competition in our industries; increased operating costs and obstacles to cost recovery due to the pricing and cancellation terms of our food and support services contracts; the inability to achieve cost savings through our cost reduction efforts; our expansion strategy; the failure to maintain food safety throughout our supply chain, food-borne illness concerns and claims of illness or injury; governmental regulations including those relating to food and beverages, the environment, wage and hour and government contracting; liability associated with noncompliance with applicable law or other governmental regulations; changes in, new interpretations of or changes in the enforcement of the government regulatory framework; currency risks and other risks associated with international operations, including Foreign Corrupt Practices Act, U.K. Bribery Act and other anti-corruption law compliance; continued or further unionization of our workforce; liability resulting from our participation in multiemployer defined benefit pension plans; risks associated with suppliers from whom our products are sourced; disruptions to our relationship with, or to the business of, our primary distributor; the inability to hire and retain sufficient qualified personnel or increases in labor costs; healthcare reform legislation; the contract intensive nature of our business, which may lead to client disputes; seasonality; our leverage; the inability to generate sufficient cash to service all of our indebtedness; debt agreements that limit our flexibility in operating our business; potential conflicts of interest between certain of our controlling shareholders and us; and other factors set forth under the headings  "Risk Factors," "Business - Legal Proceedings" and "Management Discussion and Analysis of Financial Condition and Results of Operations" sections in our prospectus dated December 11, 2013, filed with the SEC pursuant to Rule 424(b) of the Securities Act on December 12, 2013, as such factors may be updated from time to time in our 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.

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In Thousands, Except Per Share Amounts)








Three Months


Three Months



Ended


Ended



October 3, 2014


September 27, 2013






Sales


$ 3,947,768


$ 3,515,975

Costs and Expenses:





    Cost of services provided


3,573,882


3,179,286

    Depreciation and amortization


134,523


137,624

    Selling and general corporate expenses


94,112


63,721



3,802,517


3,380,631

Operating income


145,251


135,344

Interest and other financing costs, net


78,273


82,453

    Income from continuing operations before income taxes


66,978


52,891

Provision for income taxes


22,468


12,757

    Income from continuing operations


44,510


40,134

    Loss from discontinued operations, net of tax


-


(1,030)

    Net income


44,510


39,104

    Less: Net income attributable to noncontrolling interests


105


206

    Net income attributable to Aramark stockholders


$ 44,405


$ 38,898






Earnings per share attributable to Aramark stockholders:





Basic:





    Income from continuing operations


$ 0.19


$ 0.20

    Loss from discontinued operations


-


(0.01)



$ 0.19


$ 0.19






Diluted:





    Income from continuing operations


$ 0.18


$ 0.20

    Loss from discontinued operations


-


(0.01)



$ 0.18


$ 0.19

Weighted Average Shares Outstanding:





Basic


233,392


201,753

Diluted


244,266


209,568

 

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In Thousands, Except Per Share Amounts)








Twelve Months


Twelve Months



Ended


Ended



October 3, 2014


September 27, 2013






Sales


$ 14,832,913


$ 13,945,657

Costs and Expenses:





    Cost of services provided


13,363,918


12,661,145

    Depreciation and amortization


521,581


542,136

    Selling and general corporate expenses


382,851


227,902



14,268,350


13,431,183

Operating income


564,563


514,474

Interest and other financing costs, net


334,886


423,845

    Income from continuing operations before income taxes


229,677


90,629

Provision for income taxes


80,218


19,233

    Income from continuing operations


149,459


71,396

    Loss from discontinued operations, net of tax


-


(1,030)

    Net income


149,459


70,366

    Less: Net income attributable to noncontrolling interests


503


1,010

    Net income attributable to Aramark stockholders


$ 148,956


$ 69,356






Earnings per share attributable to Aramark stockholders:





Basic:





    Income from continuing operations


$ 0.66


$ 0.35

    Loss from discontinued operations


-


(0.01)



$ 0.66


$ 0.34






Diluted:





    Income from continuing operations


$ 0.63


$ 0.34

    Loss from discontinued operations


-


(0.01)



$ 0.63


$ 0.33

Weighted Average Shares Outstanding:





Basic


225,866


201,916

Diluted


237,451


209,370

 

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In Thousands)








October 3, 2014


September 27, 2013

Assets










Current Assets:





Cash and cash equivalents


$ 111,690


$ 110,998

Receivables


1,582,431


1,405,843

Inventories


553,815


541,972

Prepayments and other current assets


217,040


228,352

Total current assets


2,464,976


2,287,165

Property and Equipment, net


997,331


977,323

Goodwill


4,589,680


4,619,987

Other Intangible Assets


1,252,741


1,408,764

Other Assets


1,150,965


973,867



$ 10,455,693


$ 10,267,106






Liabilities and Stockholders' Equity










Current Liabilities:





Current maturities of long-term borrowings


$ 89,805


$ 65,841

Accounts payable


986,240


888,969

Accrued expenses and other current liabilities


1,302,828


1,434,443

Total current liabilities


2,378,873


2,389,253

Long-Term Borrowings


5,355,789


5,758,229

Other Liabilities


993,118


1,047,002

Common Stock Subject to Repurchase and Other


9,877


168,915

Total Stockholders' Equity


1,718,036


903,707



$ 10,455,693


$ 10,267,106

 

 

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In Thousands)








Twelve Months


Twelve Months



Ended


Ended



October 3, 2014


September 27, 2013






Cash flows from operating activities:





    Net income


$ 149,459


$ 70,366

    Adjustments to reconcile net income to net cash





     provided by operating activities:





       Depreciation and amortization


521,581


542,136

       Income taxes deferred


37,372


(17,791)

       Share-based compensation expense


96,332


19,417

    Changes in noncash working capital


(427,711)


43,146

    Other operating activities


21,126


38,633

Net cash provided by operating activities


398,159


695,907






Cash flows from investing activities:





    Net purchases of property and equipment,





     client contract investments and other


(516,700)


(381,634)

    Acquisitions, divestitures and other investing activities


11,478


(3,754)

Net cash used in investing activities


(505,222)


(385,388)






Cash flows from financing activities:





    Net proceeds/payments of long-term borrowings


(407,788)


(234,389)

    Net change in funding under the Receivables Facility


50,000


36,200

    Payments of dividends


(52,186)


-

    Proceeds from initial public offering, net


524,081


-

    Proceeds from issuance of common stock


4,408


5,597

    Distribution in connection with spin-off of Seamless


-


(47,352)

    Repurchase of common stock


(4,730)


(42,399)

    Other financing activities


(6,030)


(53,926)

Net cash provided by (used in) financing activities


107,755


(336,269)

Increase (decrease) in cash and cash equivalents


692


(25,750)

Cash and cash equivalents, beginning of period


110,998


136,748

Cash and cash equivalents, end of period


$ 111,690


$ 110,998

 

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN

(Unaudited)

(In thousands)




Three Months Ended



October 3, 2014



FSS North America


FSS International


Uniform


Corporate


Aramark and
Subsidiaries

Sales (as reported)


$ 2,783,048


$ 771,097


$ 393,623




$ 3,947,768












Operating Income (as reported)


$ 118,782


$ 27,659


$ 48,372


$ (49,562)


$ 145,251












Operating Income Margin (as reported)


4.3%


3.6%


12.3%




3.7%























Sales (as reported)


$ 2,783,048


$ 771,097


$ 393,623




$ 3,947,768












Effects of Acquisitions and Divestitures


(3,906)


(991)


(708)




(5,605)












Adjusted Sales


$ 2,779,142


$ 770,106


$ 392,915




$ 3,942,163












Estimated Impact of 53rd Week


(214,413)


(15,125)


(28,425)




(257,963)












Adjusted Sales (Organic)


$ 2,564,729


$ 754,981


$ 364,490




$ 3,684,200












Operating Income (as reported)


$ 118,782


$ 27,659


$ 48,372


$ (49,562)


$ 145,251

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


29,954


1,796


(1,109)


-


30,641

Share-Based Compensation


329


131


92


13,526


14,078

Severance and Other Charges


8,717


9,706


2,153


11,025


31,601

Effects of Acquisitions and Divestitures


(1,574)


(158)


16


-


(1,716)

Branding


-


-


1,283


6,141


7,424

Gains, Losses and Settlements impacting comparability


(1,443)


1,566


(2,062)


2,593


654

Adjusted Operating Income


$ 154,765


$ 40,700


$ 48,745


$ (16,277)


$ 227,933












Adjusted Operating Income Margin


5.6%


5.3%


12.4%




5.8%














Three Months Ended



September 27, 2013



FSS North America


FSS International


Uniform


Corporate


Aramark and
Subsidiaries

Sales (as reported)


$ 2,429,256


$ 732,738


$ 353,981




$ 3,515,975












Operating Income (as reported)


$ 105,341


$ 29,172


$ 27,583


$ (26,752)


$ 135,344












Operating Income Margin (as reported)


4.3%


4.0%


7.8%




3.8%























Sales (as reported)


$ 2,429,256


$ 732,738


$ 353,981




$ 3,515,975












Effects of Currency Translation


(10,410)


(21,617)


-




(32,027)

Effects of Acquisitions and Divestitures


(11,747)


-


-




(11,747)












Adjusted Sales (Organic)


$ 2,407,099


$ 711,121


$ 353,981




$ 3,472,201












Operating Income (as reported)


$ 105,341


$ 29,172


$ 27,583


$ (26,752)


$ 135,344

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


30,304


1,774


6,966


-


39,044

Share-Based Compensation


-


-


-


7,089


7,089

Effects of Currency Translation


(652)


(848)


-


-


(1,500)

Severance and Other Charges


10,594


2,055


4,790


2,279


19,718

Effects of Acquisitions and Divestitures


(5,545)


-


-


-


(5,545)

Branding


-


-


-


968


968

Gains, Losses and Settlements impacting comparability


(1,560)


-


3,039


1,527


3,006

Adjusted Operating Income


$ 138,482


$ 32,153


$ 42,378


$ (14,889)


$ 198,124












Adjusted Operating Income Margin


5.8%


4.5%


12.0%




5.7%

 

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN

(Unaudited)

(In thousands)




Fiscal Year Ended



October 3, 2014



FSS North America


FSS International


Uniform


Corporate


Aramark and
Subsidiaries

Sales (as reported)


$ 10,232,809


$ 3,111,250


$ 1,488,854




$ 14,832,913












Operating Income (as reported)


$ 501,301


$ 106,193


$ 172,088


$ (215,019)


$ 564,563












Operating Income Margin (as reported)


4.9%


3.4%


11.6%




3.8%












Sales (as reported)


$ 10,232,809


$ 3,111,250


$ 1,488,854




$ 14,832,913












Effects of Acquisitions and Divestitures


(11,753)


(2,628)


(1,256)




(15,637)












Adjusted Sales


$ 10,221,056


$ 3,108,622


$ 1,487,598




$ 14,817,276












Estimated Impact of 53rd Week


(214,413)


(15,125)


(28,425)




(257,963)












Adjusted Sales (Organic)


$ 10,006,643


$ 3,093,497


$ 1,459,173




$ 14,559,313












Operating Income (as reported)


$ 501,301


$ 106,193


$ 172,088


$ (215,019)


$ 564,563

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


117,174


6,719


5,612


-


129,505

Share-Based Compensation


1,003


298


440


45,781


47,522

Severance and Other Charges


(3,219)


23,568


2,153


31,052


53,554

Effects of Acquisitions and Divestitures


(2,125)


(350)


34


-


(2,441)

Branding


1,189


225


1,493


24,003


26,910

Initial Public Offering-Related Expenses, including share-

 based compensation


-


-


-


56,133


56,133

Gains, Losses and Settlements impacting comparability


966


1,566


(3,608)


2,987


1,911

Adjusted Operating Income


$ 616,289


$ 138,219


$ 178,212


$ (55,063)


$ 877,657












Adjusted Operating Income Margin


6.0%


4.4%


12.0%




5.9%














Fiscal Year Ended



September 27, 2013



FSS North America


FSS International


Uniform


Corporate


Aramark and
Subsidiaries

Sales (as reported)


$ 9,594,122


$ 2,940,198


$ 1,411,337




$ 13,945,657












Operating Income (as reported)


$ 403,235


$ 68,090


$ 117,344


$ (74,195)


$ 514,474












Operating Income Margin (as reported)


4.2%


2.3%


8.3%




3.7%












Sales (as reported)


$ 9,594,122


$ 2,940,198


$ 1,411,337




$ 13,945,657












Effects of Currency Translation


(61,422)


(44,766)


-




(106,188)

Effects of Acquisitions and Divestitures


(25,477)


-


-




(25,477)












Adjusted Sales (Organic)


$ 9,507,223


$ 2,895,432


$ 1,411,337




$ 13,813,992












Operating Income (as reported)


$ 403,235


$ 68,090


$ 117,344


$ (74,195)


$ 514,474

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


120,118


7,934


27,391


-


155,443

Share-Based Compensation


-


-


-


19,417


19,417

Effects of Currency Translation


(4,524)


(1,539)


-


-


(6,063)

Severance and Other Charges


65,437


36,207


8,520


3,300


113,464

Effects of Acquisitions and Divestitures


(5,992)


-


-


-


(5,992)

Branding


-


-


-


968


968

Gains, Losses and Settlements impacting comparability


(18,281)


-


5,952


2,078


(10,251)

Adjusted Operating Income


$ 559,993


$ 110,692


$ 159,207


$ (48,432)


$ 781,460












Adjusted Operating Income Margin


5.9%


3.8%


11.3%




5.7%

 

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

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

(Unaudited)

(In thousands, except per share amounts)
















Three Months Ended


Three Months Ended


Twelve Months Ended


Twelve Months Ended





October 3, 2014


September 27, 2013


October 3, 2014


September 27, 2013












Net Income (as reported)

$ 44,510


$ 39,104


$ 149,459


$ 70,366


Adjustment:









Loss from Discontinued Operations, net of tax

-


1,030


-


1,030


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

30,641


39,044


129,505


155,443


Share-Based Compensation

14,078


7,089


47,522


19,417


Effects of Currency Translation

-


(1,500)


-


(6,063)


Severance and Other Charges

31,601


19,718


53,554


113,464


Effects of Acquisitions and Divestitures

(1,716)


(5,545)


(2,441)


(5,992)


Branding

7,424


968


26,910


968


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

-


-


56,133


-


Gains, Losses and Settlements impacting
  comparability

654


3,006


1,911


(10,251)


Effects of Refinancings on Interest and Other Financing Costs, net

-


-


25,705


39,830


Tax Impact of Adjustments to Adjusted Net
Income

(32,659)


(24,798)


(128,821)


(116,572)

Adjusted Net Income

$ 94,533


$ 78,116


$ 359,437


$ 261,640


Adjustment:









Tax Impact of Adjustments to Adjusted Net
  Income and Interest Adjustments

32,659


24,798


103,116


76,742


Provision for Income Taxes

22,468


12,757


80,218


19,233


Interest and Other Financing Costs, net

78,273


82,453


334,886


423,845

Adjusted Operating Income

$ 227,933


$ 198,124


$ 877,657


$ 781,460


Adjustment:









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

(30,641)


(39,044)


(129,505)


(155,443)


Depreciation and Amortization

134,523


137,624


521,581


542,136

Adjusted EBITDA

$ 331,815


$ 296,704


$ 1,269,733


$ 1,168,153























Adjusted Earnings Per Share









Adjusted Net Income

$ 94,533


$ 78,116


$ 359,437


$ 261,640


Net Income Attributable to Noncontrolling Interests

(105)


(206)


(503)


(1,010)


Adjusted Net Income Attributable to Aramark
  Stockholders

$ 94,428


$ 77,910


$ 358,934


$ 260,630


Diluted Weighted Average Shares Outstanding

244,266


209,568


237,451


209,370





$ 0.39


$ 0.37


$ 1.51


$ 1.24

 

 

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

DEBT TO ADJUSTED EBITDA

(Unaudited)

(In thousands)








Fiscal Year Ended


Fiscal Year Ended



October 3, 2014


September 27, 2013


Net Income (as reported)

$ 149,459


$ 70,366


Adjustment:





Loss from Discontinued Operations, net of tax

-


1,030


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

129,505


155,443


Share-Based Compensation

47,522


19,417


Effects of Currency Translation

-


(6,063)


Severance and Other Charges

53,554


113,464


Effects of Acquisitions and Divestitures

(2,441)


(5,992)


Branding

26,910


968


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

56,133


-


Gains, Losses and Settlements impacting
 comparability

1,911


(10,251)


Effect of refinancings on Interest and Other

 Financing Costs, net

25,705


39,830


Tax Impact of Adjustments to Adjusted Net
    Income

(128,821)


(116,572)


Adjusted Net Income

$ 359,437


$ 261,640


Adjustment:





Tax Impact of Adjustments to Adjusted Net
    Income and Interest Adjustments

103,116


76,742


Provision for Income Taxes

80,218


19,233


Interest and Other Financing Costs, net

334,886


423,845


Adjusted Operating Income

$ 877,657


$ 781,460


Adjustment:





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

(129,505)


(155,443)


Depreciation and Amortization

521,581


542,136


Adjusted EBITDA

$ 1,269,733


$ 1,168,153







Debt to Adjusted EBITDA





Total Long-Term Borrowings

$ 5,445,595


$ 5,824,070


Adjusted EBITDA

$ 1,269,733


$ 1,168,153


Debt/Adjusted EBITDA

4.3


5.0


Contact:

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

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

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

SOURCE Aramark