Attached files

file filename
8-K - 8-K - Aramarkform8-karmkq1fy2016earning.htm


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 First Quarter 2016 Results
***
Adjusted EPS Increased to $0.50, up 9% Constant Currency
Adjusted Operating Income Margin Increased to 7.1%, up 30 Basis Points

Philadelphia, PA, February 10, 2016 - Aramark (NYSE:ARMK), a global leader in food, facilities management and uniforms, today reported first quarter fiscal results.

KEY HIGHLIGHTS

GAAP sales of $3.7 billion, up 3% on an organic basis;
Adjusted operating income of $262 million, an increase of 7%1. GAAP operating income of $214 million;
Adjusted earnings per share of $0.50, an increase of 9%1. GAAP EPS of $0.38;
Adjusted operating income margin increased to 7.1%, a 30 basis point improvement1. GAAP operating income margin of 5.8%.
Full year adjusted EPS expectations unchanged, $1.65 to $1.75.
1 Constant currency

“Our strong start to 2016 included accelerated revenue growth and solid margin expansion which are the direct result of maintaining disciplined execution behind our clear and focused strategy. Our momentum was broad based across sectors and geographies while our transformation initiatives continued driving productivity improvements,” said Eric J. Foss, Chairman, President and CEO of Aramark. “We will keep investing in our people and business to position Aramark for additional growth and shareholder value creation going forward.”

FIRST QUARTER SALES RESULTS*

 
Q1 '16
GAAP Sales
Q1 '15
GAAP Sales
GAAP
Change
Organic
Change
FSS North America
$2,623M
$2,564M
2%
4%
FSS International
695
759
(8%)
2%
Uniform & Career Apparel
393
379
4%
4%
Total Company
$3,710M
$3,702M
Flat
3%
* May not total due to rounding.




1



The company experienced solid retention rates, strong new client wins and underlying base business expansion in the quarter. Organic sales growth was broad based across the segments, with notable gains in North America coming from new client onboarding in Education and strong playoff activity in Sports, Leisure and Corrections. FSS International’s organic growth was driven by strong expansion in Emerging Markets, particularly China. Organic sales in Uniform and Career Apparel continue to benefit from previously announced capacity expansion.

FIRST QUARTER ADJUSTED OPERATING INCOME (AOI) RESULTS*

 
Q1 '16 AOI
Q1 '15 AOI
AOI
Change
AOI Change
Constant
Currency
 
Q1 '16 GAAP
Operating
Income
FSS North America
$198M
$186M
6%
8%
 
$168M
FSS International
30
31
(6%)
7%
 
30
Uniform & Career Apparel
50
51
(3%)
(3%)
 
50
Corporate
(15)
(17)
 
 
 
(35)
Total Company
$262M
$252M
4%
 
 
$214M
Effect of Currency Translation
7
 
 
 
 
 
Constant Currency AOI
$270M
 
 
7%
 
 
* May not total due to rounding.

The company continued to drive solid productivity gains from food and labor initiatives in the first quarter, particularly in its FSS North America locations. FSS International’s results reflect continued positive momentum in revenue and strong productivity trends, particularly in the emerging markets. Consistent with expectations, the Uniform & Career Apparel segment results were adversely impacted by temporary start-up costs associated with capacity expansion.

FIRST QUARTER SUMMARY
Adjusted net income was $123 million or $0.50 per share, versus adjusted net income of $116 million or $0.47 per share in the first quarter of 2015. The significant strengthening of the U.S. dollar versus the prior year period decreased sales by approximately $113 million, operating income by $7 million and earnings per share by $0.01 in the quarter.
  
On a GAAP basis, sales were $3.7 billion, operating income was $214 million, net income attributable to Aramark stockholders was $93 million and diluted earnings per share were $0.38. This compares to the first quarter of 2015 where on a GAAP basis, sales were $3.7 billion, operating income was $202 million, net income attributable to Aramark stockholders was $85 million and diluted earnings per share were $0.35. First quarter GAAP diluted earnings per share increased 9% year-over-year.

LIQUIDITY & CAPITAL STRUCTURE
As of January 1, 2016 the company’s total debt was $5.5 billion, representing a reduction of approximately $270 million versus the prior year’s first quarter end. Total debt to adjusted EBITDA was 4.3x, an approximate 30 basis point reduction versus the prior year measurement. Corporate liquidity remains strong, and at quarter end the company had approximately $780 million in cash and availability on its revolving credit facility. Consistent with the company’s commitment to strengthen its financial flexibility, during the quarter $400 million of 8-year fixed rate unsecured notes due in 2024 were issued.
   
             








2



2016 OUTLOOK
The company’s outlook for constant-currency 2016 adjusted EPS remains unchanged within a range of $1.65 to $1.75 per share.

COMPANY UPDATE
At its 2016 Shareholders Meeting on February 2, Aramark elected the following directors to its board: Lisa G. Bisaccia, Executive Vice President and Chief Human Resources Officer for CVS Health Corporation; Richard Dreiling, Former Chairman and Chief Executive Officer of Dollar General Corporation; and Dr. John A. Quelch, the Charles Edward Wilson Professor of Business Administration at Harvard Business School and Professor in Health Policy and Management at Harvard TH Chan School of Public Health. Director David A. Barr, a managing director at Warburg Pincus, an equity sponsor of Aramark prior to the company’s 2013 IPO, did not stand for re-election.

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


About Aramark
Aramark (NYSE: ARMK) is in the customer service business across food, facilities and uniforms, wherever people work, learn, recover, and play. United by a passion to serve, our approximately 270,000 employees deliver experiences that enrich and nourish the lives of millions of people in 21 countries around the world every day. Aramark is recognized among the Most Admired Companies by FORTUNE and the World’s Most Ethical Companies by the Ethisphere Institute. Learn more at www.aramark.com or connect with us on Facebook and Twitter.

# # #



























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 "Transaction"); 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 Transaction; 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 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.

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 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 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.
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 ($3.7 million for the first quarter of 2015), organizational streamlining initiatives ($0.9 million expense reduction for the first quarter of 2016 and $0.8 million expense reduction for the first quarter of 2015), and other consulting costs related to transformation initiatives ($3.5 million for the first quarter of 2016 and $5.6 million for the first quarter of 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 first quarter of 2015), additional asset impairment associated with preparing a property for sale ($1.7 million for the first quarter of 2016), expenses related to a secondary offering of common stock by certain of our stockholders in December of 2014 ($1.1 million for the first quarter of 2015), the impact of the change in fair value related to certain gasoline and diesel agreements ($0.8 million for the first quarter of fiscal 2016 and $3.6 million for the first quarter of 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
 
 
January 1, 2016
 
January 2, 2015
 
 
 
 
 
Sales
 
$
3,710,275

 
$
3,702,353

 
 
 
 
 
Costs and Expenses:
 
 
 
 
     Cost of services provided
 
3,294,523

 
3,287,281

     Depreciation and amortization
 
127,518

 
125,283

     Selling and general corporate expenses
 
74,141

 
87,886

 
 
3,496,182

 
3,500,450

Operating income
 
214,093

 
201,903

Interest and other financing costs, net
 
71,320

 
71,923

     Income before income taxes
 
142,773

 
129,980

Provision for income taxes
 
49,337

 
44,360

     Net income
 
93,436

 
85,620

     Less: Net income attributable to noncontrolling interest
 
93

 
123

     Net income attributable to Aramark stockholders
 
$
93,343

 
$
85,497

 
 
 
 
 
Earnings per share attributable to Aramark stockholders:
 
 
 
Basic
 
$
0.39

 
$
0.36

Diluted
 
$
0.38

 
$
0.35

 
 
 
 
 
Weighted Average Shares Outstanding:
 
 
 
 
Basic
 
240,521

 
234,621

Diluted
 
247,613

 
244,724




7



ARAMARK AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In Thousands)
 
 
 
 
 
 
 
January 1, 2016
 
October 2, 2015
Assets
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
Cash and cash equivalents
 
$
115,358

 
$
122,416

Receivables
 
1,494,072

 
1,444,574

Inventories
 
563,408

 
575,263

Prepayments and other current assets
 
213,829

 
236,870

Total current assets
 
2,386,667

 
2,379,123

Property and Equipment, net
 
927,278

 
959,345

Goodwill
 
4,548,379

 
4,558,968

Other Intangible Assets
 
1,077,534

 
1,111,980

Other Assets
 
1,210,036

 
1,186,941

 
 
$
10,149,894

 
$
10,196,357

 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
Current maturities of long-term borrowings
 
$
54,186

 
$
81,427

Accounts payable
 
650,655

 
850,040

Accrued expenses and other current liabilities
 
1,023,478

 
1,249,521

Total current liabilities
 
1,728,319

 
2,180,988

Long-Term Borrowings
 
5,485,964

 
5,184,597

Other Liabilities
 
955,855

 
937,311

Redeemable Noncontrolling Interest
 
9,980

 
10,102

Total Stockholders' Equity
 
1,969,776

 
1,883,359

 
 
$
10,149,894

 
$
10,196,357

 
 
 
 
 

8



ARAMARK AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In Thousands)
 
 
 
 
 
 
 
 
 
 
 
 
Three Months
 
Three Months
 
 
Ended
 
Ended
 
 
January 1, 2016
 
January 2, 2015
 
 
 
 
 
Cash flows from operating activities:
 
 
 
 
Net income
 
$
93,436

 
$
85,620

Adjustments to reconcile net income to net cash used in operating activities:
 
 
 
 
Depreciation and amortization
 
127,518

 
125,283

Deferred income taxes
 
21,399

 
(11,955
)
Share-based compensation expense
 
15,270

 
15,792

Changes in operating assets and liabilities
 
(456,127
)
 
(455,004
)
Other operating activities
 
3,179

 
(3,566
)
Net cash used in operating activities
 
(195,325
)
 
(243,830
)
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
Net purchases of property and equipment, client contract investments and other
 
(89,482
)
 
(125,919
)
Acquisition, divestitures and other investing activities
 
3,348

 
1,281

Net cash used in investing activities
 
(86,134
)
 
(124,638
)
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
Net proceeds/payments of long-term borrowings
 
259,214

 
356,115

Net change in funding under the Receivables Facility
 
25,000

 
25,000

Payments of dividends
 
(22,853
)
 
(20,225
)
Proceeds from issuance of common stock
 
7,512

 
3,784

Other financing activities
 
5,528

 
12,918

Net cash provided by financing activities
 
274,401

 
377,592

Increase (decrease) in cash and cash equivalents
 
(7,058
)
 
9,124

Cash and cash equivalents, beginning of period
 
122,416

 
111,690

Cash and cash equivalents, end of period
 
$
115,358

 
$
120,814




9



ARAMARK AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP MEASURES
ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN
(Unaudited)
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
January 1, 2016
 
 
FSS North America
 
FSS International
 
Uniform
 
Corporate
 
Aramark and Subsidiaries
Sales (as reported)
 
$
2,622,641

 
$
694,919

 
$
392,715

 
 
 
$
3,710,275

Operating Income (as reported)
 
$
168,329

 
$
30,023

 
$
50,343

 
$
(34,602
)
 
$
214,093

Operating Income Margin (as reported)
 
6.4
%
 
4.3
 %
 
12.8
 %
 
 
 
5.8
%
 
 
 
 
 
 
 
 
 
 
 
Sales (as reported)
 
$
2,622,641

 
$
694,919

 
$
392,715

 
 
 
$
3,710,275

Effect of Currency Translation
 
31,102

 
82,055

 

 
 
 
$
113,157

Adjusted Sales (Organic)
 
$
2,653,743

 
$
776,974

 
$
392,715

 
 
 
$
3,823,432

Sales growth (as reported)
 
2.3
%
 
-8.4
 %
 
3.5
 %
 
 
 
0.2
%
Adjusted Sales Growth (Organic)
 
3.5
%
 
2.4
 %
 
3.5
 %
 
 
 
3.3
%
 
 
 
 
 
 
 
 
 
 
 
Operating Income (as reported)
 
$
168,329

 
$
30,023

 
$
50,343

 
$
(34,602
)
 
$
214,093

Amortization of Acquisition-Related Customer Relationship Intangible Assets and Depreciation of Property and Equipment Resulting from the Transaction
 
27,342

 
142

 
(655
)
 

 
26,829

Share-Based Compensation
 
326

 
72

 
40

 
15,663

 
16,101

Severance and Other Charges
 

 
(864
)
 

 
3,435

 
2,571

Gains, Losses and Settlements impacting comparability
 
1,710

 
381

 

 
765

 
2,856

Adjusted Operating Income

$
197,707

 
$
29,754

 
$
49,728

 
$
(14,739
)
 
$
262,450

Effect of Currency Translation
 
3.379

 
3.887

 

 

 
7.266

Adjusted Operating Income (Constant Currency)
 
$
201,086

 
$
33,641

 
$
49,728

 
$
(14,739
)
 
$
269,716

 
 
 
 
 
 
 
 
 
 
 
Adjusted Operating Income Growth
 
6.2
%
 
-5.5
 %
 
-3.3
 %
 
 
 
4.2
%
Adjusted Operating Income Growth (Constant Currency)
 
8.0
%
 
6.8
 %
 
-3.3
 %
 
 
 
7.1
%
Adjusted Operating Income Margin (Constant Currency)
 
7.6
%
 
4.3
 %
 
12.7
 %
 
 
 
7.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
January 2, 2015
 
 
FSS North America
 
FSS International
 
Uniform
 
Corporate
 
Aramark and Subsidiaries
Sales (as reported)
 
$
2,564,366

 
$
758,671

 
$
379,316

 
 
 
$
3,702,353

Adjusted Sales (Organic)
 
$
2,564,366

 
$
758,671

 
$
379,316

 
 
 
$
3,702,353

 
 
 
 
 
 
 
 
 
 
 
Operating Income (as reported)
 
$
162,377

 
$
30,668

 
$
54,549

 
$
(45,691
)
 
$
201,903

  Amortization of Acquisition-Related Customer Relationship Intangible Assets and Depreciation of Property and Equipment Resulting from the Transaction
 
27,971

 
1,420

 
(702
)
 

 
28,689

  Share-Based Compensation
 
580

 
55

 
161

 
16,003

 
16,799

  Severance and Other Charges
 
1,500

 
(1,000
)
 
158

 
7,785

 
8,443

  Effect of Acquisitions and Divestitures
 
(157
)
 
(104
)
 
15

 

 
(246
)
  Gains, Losses and Settlements impacting comparability
 
(6,148
)
 
458

 
(2,732
)
 
4,679

 
(3,743
)
Adjusted Operating Income
 
$
186,123

 
$
31,497

 
$
51,449

 
$
(17,224
)
 
$
251,845

 
 
 
 
 
 
 
 
 
 
 
Operating Income Margin (as reported)
 
6.3
%
 
4.0
 %
 
14.4
 %
 
 
 
5.5
%
Adjusted Operating Income Margin
 
7.3
%
 
4.2
 %
 
13.6
 %
 
 
 
6.8
%
 
 
 
 
 
 
 
 
 
 
 



10



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
 
 
 
January 1, 2016
 
January 2, 2015
 
 
 
 
 
 
Net Income Attributable to Aramark Stockholders (as reported)
 
$
93,343

 
$
85,497

 
Adjustment:
 
 
 
 
 
Amortization of Acquisition-Related Customer Relationship Intangible Assets and Depreciation of Property and Equipment Resulting from the Transaction
 
26,829

 
28,689

 
Share-Based Compensation
 
16,101

 
16,799

 
Severance and Other Charges
 
2,571

 
8,443

 
Gains, Losses and Settlements impacting comparability
 
2,856

 
(3,989
)
 
Tax Impact of Adjustments to Adjusted Net Income
 
(19,113
)
 
(19,624
)
Adjusted Net Income
 
$
122,587

 
$
115,815

 
Effect of Currency Translation, net of Tax
 
4,571

 

 
Adjusted Net Income (Constant Currency)
127,158

 
115,815

 
 
 
 
 
 
Adjusted Earnings Per Share
 
 
 

 
Adjusted Net Income
 
$
122,587

 
$
115,815

 
Diluted Weighted Average Shares Outstanding
 
247,613

 
244,724

 
 
 
$
0.50

 
$
0.47

 
 
 
 
 
 
Adjusted Earnings Per Share (Constant Currency)
 

 

 
Adjusted Net Income (Constant Currency)
 
$
127,158

 
$
115,815

 
Diluted Weighted Average Shares Outstanding
 
247,613

 
244,724

 
 
 
$
0.51

 
$
0.47



11



ARAMARK AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP MEASURES
DEBT TO ADJUSTED EBITDA
(Unaudited)
(In thousands)
 
 
 
 
 
 
 
 
 
Twelve Months Ended
 
 
 
January 1, 2016
 
January 2, 2015
 
 
 
 
 
 
Net Income Attributable to Aramark Stockholders (as reported)
 
$
243,792

 
$
190,163

 
Adjustment:
 
 
 
 
 
Amortization of Acquisition-Related Customer Relationship Intangible Assets and Depreciation of Property and Equipment Resulting from the Transaction
 
108,220

 
118,678

 
Share-based compensation
 
72,102

 
55,808

 
Effect of currency translation
 
7,266

 

 
Severance and other charges
 
60,673

 
56,959

 
Branding
 

 
21,734

 
Initial public offering related expenses, including share-based compensation
 

 
14,276

 
Gains, Losses and Settlements impacting comparability
 
10,217

 
(4,493
)
 
Effect of Refinancing on Interest and Other Financing Costs, net
 

 
25,705

 
Tax impact of Adjustments to Adjusted Net Income
 
(104,669
)
 
(113,920
)
Adjusted Net Income (Constant Currency)
 
$
397,601

 
$
364,910

 
Adjustment:
 
 
 
 
 
Tax Impact of Adjustments to Adjusted Net Income
 
104,669

 
88,215

 
Provision for Income Taxes
 
109,997

 
95,625

 
Interest and Other Financing Costs, net
 
285,339

 
323,456

Adjusted Operating Income (Constant Currency)
 
$
897,606

 
$
872,206

 
Adjustment:
 
 
 
 
 
Amortization of Acquisition-Related Customer Relationship Intangible Assets and Depreciation of Property and Equipment Resulting from the Transaction
 
(108,220
)
 
(118,678
)
 
Depreciation and Amortization
 
506,268

 
510,040

Adjusted EBITDA (Constant Currency)
 
$
1,295,654

 
$
1,263,568

 
 
 
 
 
 
Debt to Adjusted EBITDA
 
 
 
 
 
Total Long-Term Borrowings
 
$
5,540,150

 
$
5,807,887

 
Adjusted EBITDA
 
$
1,295,654

 
$
1,263,568

 
Debt/Adjusted EBITDA
 
4.3

 
4.6

 
 
 
 
 
 


12