Date of Report (Date of earliest event reported) ____________________________ | |||||||||||
(Exact name of Registrant as Specified in its Charter) ____________________________ | |||||||||||
| (State or other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | |||||||||
| (Address of Principal Executive Offices) | (Zip Code) | ||||||||||
(Registrant's Telephone Number, Including Area Code) | |||||||||||
N/A (Former name or former address, if changed since last report.) | |||||||||||
| Title of Each Class | Trading Symbol(s) | Name of Each Exchange on which Registered | |||||||||
| par value $0.01 per share | |||||||||||
| (d) | Exhibits | |||||||
| Exhibit No. | Description | |||||||
| Aramark | ||||||||||||||
| Date: | By: | /s/ THOMAS G. ONDROF | ||||||||||||
| Name: | THOMAS G. ONDROF | |||||||||||||
| Title: | Executive Vice President and | |||||||||||||
| Chief Financial Officer | ||||||||||||||
| Exhibit No. | Description | |||||||

| Inquiries: | ||||||||
| For Immediate Release | Felise Kissell (215) 409-7287 | Scott Sullivan (215) 238-3953 [email protected] | ||||||
Revenue | ||||||||||||||
| Q4 '23 | Q4 '22 | Change (%) | Organic Revenue Change (%) | |||||||||||
| FSS United States | $3,067M | $2,786M | 10% | 10% | ||||||||||
| FSS International | $1,134M | $935M | 21% | 19% | ||||||||||
| Global FSS | $4,200M | $3,720M | 13% | 12% | ||||||||||
| Uniform & Career Apparel | $701M | $670M | 5% | 5% | ||||||||||
| Total Company | $4,902M | $4,390M | 12% | 11% | ||||||||||
| Operating Income | Adjusted Operating Income (AOI) | |||||||||||||||||||||||||
| Q4 '23 | Q4 '22 | Change (%) | Q4 '23 | Q4 '22 | Change (%) | Constant Currency Change (%) | ||||||||||||||||||||
| FSS United States | $222M | $179M | 24% | $234M | $189M | 24% | 24% | |||||||||||||||||||
| FSS International | $41M | $18M | 129% | $52M | $33M | 57% | 52% | |||||||||||||||||||
| Corporate | ($43M) | ($41M) | (5)% | ($30M) | ($31M) | 2% | 2% | |||||||||||||||||||
| Global FSS | $220M | $156M | 41% | $256M | $191M | 34% | 33% | |||||||||||||||||||
| Uniform & Career Apparel | $58M | $43M | 36% | $83M | $72M | 15% | 15% | |||||||||||||||||||
| Total Company | $278M | $198M | 40% | $339M | $263M | 29% | 28% | |||||||||||||||||||
Revenue | ||||||||||||||
| FY23 | FY22 | Change (%) | Organic Revenue Change (%) | |||||||||||
| FSS United States | $11,721M | $10,031M | 17% | 15% | ||||||||||
| FSS International | $4,362M | $3,656M | 19% | 24% | ||||||||||
| Global FSS | $16,083M | $13,687M | 18% | 18% | ||||||||||
| Uniform & Career Apparel | $2,771M | $2,639M | 5% | 6% | ||||||||||
| Total Company | $18,854M | $16,327M | 15% | 16% | ||||||||||
| Operating Income | Adjusted Operating Income (AOI) | |||||||||||||||||||||||||
| FY23 | FY22 | Change (%) | FY23 | FY22 | Change (%) | Constant Currency Change (%) | ||||||||||||||||||||
| FSS United States | $670M | $449M | 49% | $693M | $515M | 35% | 35% | |||||||||||||||||||
| FSS International | $114M | $113M | 2% | $176M | $138M | 28% | 33% | |||||||||||||||||||
| Corporate | ($148M) | ($151M) | 2% | ($126M) | ($139M) | 10% | 10% | |||||||||||||||||||
| Global FSS | $636M | $410M | 55% | $743M | $513M | 45% | 46% | |||||||||||||||||||
| Uniform & Career Apparel | $227M | $218M | 4% | $292M | $265M | 10% | 10% | |||||||||||||||||||
| Total Company | $863M | $628M | 37% | $1,035M | $778M | 33% | 34% | |||||||||||||||||||
| ($ in millions, except EPS) | FY23 | FY24 Outlook | ||||||||||||||||||
| Global FSS Post-Spin Reference Point | Year-over-year Growth1 | |||||||||||||||||||
| Organic Revenue | $16,083 | +7% | — | +9% | ||||||||||||||||
| Adjusted Operating Income | $743 | +15% | — | +20% | ||||||||||||||||
| Adjusted EPS | $1.16 | +25% | — | +35% | ||||||||||||||||
| Leverage Ratio | 3.9x* | ~3.5x | ||||||||||||||||||
1constant currency, except Leverage Ratio | ||||||||||||||||||||
| *Leverage ratio represents total Company including Uniform Services at year-end. | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||
| September 29, 2023 | September 30, 2022 | |||||||||||||
| Revenue | $ | 4,901,565 | $ | 4,390,457 | ||||||||||
| Costs and Expenses: | ||||||||||||||
| Cost of services provided (exclusive of depreciation and amortization) | 4,381,592 | 3,957,459 | ||||||||||||
| Depreciation and amortization | 137,567 | 131,549 | ||||||||||||
| Selling and general corporate expenses | 104,491 | 103,208 | ||||||||||||
| 4,623,650 | 4,192,216 | |||||||||||||
| Operating income | 277,915 | 198,241 | ||||||||||||
| Gain on Sale of Equity Investments, net | (51,831) | — | ||||||||||||
| Interest and Other Financing Costs, net | 111,472 | 98,559 | ||||||||||||
| Income Before Income Taxes | 218,274 | 99,682 | ||||||||||||
| Provision for Income Taxes | 12,832 | 24,238 | ||||||||||||
| Net income | 205,442 | 75,444 | ||||||||||||
| Less: Net income (loss) attributable to noncontrolling interest | 10 | (352) | ||||||||||||
| Net income attributable to Aramark stockholders | $ | 205,432 | $ | 75,796 | ||||||||||
| Earnings per share attributable to Aramark stockholders: | ||||||||||||||
| Basic | $ | 0.79 | $ | 0.29 | ||||||||||
| Diluted | $ | 0.78 | $ | 0.29 | ||||||||||
| Weighted Average Shares Outstanding: | ||||||||||||||
| Basic | 261,319 | 258,122 | ||||||||||||
| Diluted | 263,454 | 260,117 | ||||||||||||
| Fiscal Year Ended | ||||||||||||||
| September 29, 2023 | September 30, 2022 | |||||||||||||
| Revenue | $ | 18,853,857 | $ | 16,326,624 | ||||||||||
| Costs and Expenses: | ||||||||||||||
| Cost of services provided (exclusive of depreciation and amortization) | 17,037,797 | 14,767,570 | ||||||||||||
| Depreciation and amortization | 546,362 | 532,327 | ||||||||||||
| Selling and general corporate expenses | 406,772 | 398,362 | ||||||||||||
| 17,990,931 | 15,698,259 | |||||||||||||
| Operating income | 862,926 | 628,365 | ||||||||||||
| Gain on Sale of Equity Investments, net | (427,803) | — | ||||||||||||
| Interest and Other Financing Costs, net | 439,585 | 372,727 | ||||||||||||
| Income Before Income Taxes | 851,144 | 255,638 | ||||||||||||
| Provision for Income Taxes | 177,614 | 61,461 | ||||||||||||
| Net income | 673,530 | 194,177 | ||||||||||||
| Less: Net loss attributable to noncontrolling interest | (578) | (307) | ||||||||||||
| Net income attributable to Aramark stockholders | $ | 674,108 | $ | 194,484 | ||||||||||
| Earnings per share attributable to Aramark stockholders: | ||||||||||||||
| Basic | $ | 2.59 | $ | 0.76 | ||||||||||
| Diluted | $ | 2.57 | $ | 0.75 | ||||||||||
| Weighted Average Shares Outstanding: | ||||||||||||||
| Basic | 260,592 | 257,314 | ||||||||||||
| Diluted | 262,594 | 259,074 | ||||||||||||
| ARAMARK AND SUBSIDIARIES | ||||||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
| (Unaudited) | ||||||||||||||
| (In Thousands) | ||||||||||||||
| September 29, 2023 | September 30, 2022 | |||||||||||||
| Assets | ||||||||||||||
| Current Assets: | ||||||||||||||
| Cash and cash equivalents | $ | 1,963,139 | $ | 329,452 | ||||||||||
| Receivables | 2,363,698 | 2,147,957 | ||||||||||||
| Inventories | 578,427 | 552,386 | ||||||||||||
| Prepayments and other current assets | 314,763 | 262,195 | ||||||||||||
| Total current assets | 5,220,027 | 3,291,990 | ||||||||||||
| Property and Equipment, net | 2,090,503 | 2,032,045 | ||||||||||||
| Goodwill | 5,579,529 | 5,515,124 | ||||||||||||
| Other Intangible Assets | 2,043,082 | 2,113,726 | ||||||||||||
| Operating Lease Right-of-use Assets | 630,158 | 592,145 | ||||||||||||
| Other Assets | 1,307,942 | 1,537,406 | ||||||||||||
| $ | 16,871,241 | $ | 15,082,436 | |||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||
| Current Liabilities: | ||||||||||||||
| Current maturities of long-term borrowings | $ | 1,596,942 | $ | 65,047 | ||||||||||
| Current operating lease liabilities | 71,206 | 68,858 | ||||||||||||
| Accounts payable | 1,406,356 | 1,322,936 | ||||||||||||
| Accrued expenses and other current liabilities | 1,955,463 | 1,829,045 | ||||||||||||
| Total current liabilities | 5,029,967 | 3,285,886 | ||||||||||||
| Long-Term Borrowings | 6,666,572 | 7,345,860 | ||||||||||||
| Noncurrent Operating Lease Liabilities | 291,955 | 305,623 | ||||||||||||
| Deferred Income Taxes and Other Noncurrent Liabilities | 1,161,805 | 1,106,587 | ||||||||||||
| Commitments and Contingencies | ||||||||||||||
| Redeemable Noncontrolling Interest | 8,224 | 8,840 | ||||||||||||
| Total Stockholders' Equity | 3,712,718 | 3,029,640 | ||||||||||||
| $ | 16,871,241 | $ | 15,082,436 | |||||||||||
| ARAMARK AND SUBSIDIARIES | ||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
| (Unaudited) | ||||||||||||||
| (In Thousands) | ||||||||||||||
| Fiscal Year Ended | ||||||||||||||
| September 29, 2023 | September 30, 2022 | |||||||||||||
| Cash flows from operating activities: | ||||||||||||||
| Net income | $ | 673,530 | $ | 194,177 | ||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities | ||||||||||||||
| Depreciation and amortization | 546,362 | 532,327 | ||||||||||||
| Asset write-downs | 37,563 | — | ||||||||||||
| Reduction of contingent consideration liability | (97,336) | (20,749) | ||||||||||||
| Gain on sale of equity investments, net | (427,803) | — | ||||||||||||
| Deferred income taxes | 114,545 | 35,422 | ||||||||||||
| Share-based compensation expense | 86,938 | 95,487 | ||||||||||||
| Changes in operating assets and liabilities | (72,614) | (108,669) | ||||||||||||
| Payments made to clients on contracts | (119,217) | (56,865) | ||||||||||||
| Other operating activities | 24,461 | 23,369 | ||||||||||||
| Net cash provided by operating activities | 766,429 | 694,499 | ||||||||||||
| Cash flows from investing activities: | ||||||||||||||
| Net purchases of property and equipment and other | (432,166) | (364,755) | ||||||||||||
| Proceeds from sale of equity investments | 685,048 | — | ||||||||||||
| Acquisitions, divestitures and other investing activities | (43,970) | (466,532) | ||||||||||||
| Net cash provided by (used in) investing activities | 208,912 | (831,287) | ||||||||||||
| Cash flows from financing activities: | ||||||||||||||
| Net proceeds/payments of long-term borrowings | 856,680 | (52,287) | ||||||||||||
| Net change in funding under the Receivables Facility | (104,935) | 104,935 | ||||||||||||
| Payments of dividends | (114,614) | (113,120) | ||||||||||||
| Proceeds from issuance of common stock | 46,974 | 49,322 | ||||||||||||
| Other financing activities | (30,456) | (26,544) | ||||||||||||
| Net cash provided by (used in) financing activities | 653,649 | (37,694) | ||||||||||||
| Effect of foreign exchange rates on cash and cash equivalents | 4,697 | (28,657) | ||||||||||||
| Increase (decrease) in cash and cash equivalents | 1,633,687 | (203,139) | ||||||||||||
| Cash and cash equivalents, beginning of period | 329,452 | 532,591 | ||||||||||||
| Cash and cash equivalents, end of period | $ | 1,963,139 | $ | 329,452 | ||||||||||
| ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||||
| ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN | ||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||
| September 29, 2023 | ||||||||||||||||||||||||||||||||
| FSS United States | FSS International | Uniform | Corporate | Aramark and Subsidiaries | ||||||||||||||||||||||||||||
| Revenue (as reported) | $ | 3,066,543 | $ | 1,133,743 | $ | 701,279 | $ | 4,901,565 | ||||||||||||||||||||||||
| Operating Income (as reported) | $ | 221,838 | $ | 41,227 | $ | 58,097 | $ | (43,247) | $ | 277,915 | ||||||||||||||||||||||
| Operating Income Margin (as reported) | 7.23 | % | 3.64 | % | 8.28 | % | 5.67 | % | ||||||||||||||||||||||||
| Revenue (as reported) | $ | 3,066,543 | $ | 1,133,743 | $ | 701,279 | $ | 4,901,565 | ||||||||||||||||||||||||
| Effect of Currency Translation | 1,670 | (22,270) | 1,702 | (18,898) | ||||||||||||||||||||||||||||
| Adjusted Revenue (Organic) | $ | 3,068,213 | $ | 1,111,473 | $ | 702,981 | $ | 4,882,667 | ||||||||||||||||||||||||
| Revenue Growth (as reported) | 10.08 | % | 21.31 | % | 4.64 | % | 11.64 | % | ||||||||||||||||||||||||
| Adjusted Revenue Growth (Organic) | 10.14 | % | 18.92 | % | 4.90 | % | 11.21 | % | ||||||||||||||||||||||||
| Operating Income (as reported) | $ | 221,838 | $ | 41,227 | $ | 58,097 | $ | (43,247) | $ | 277,915 | ||||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 19,268 | 3,540 | 6,502 | — | 29,310 | |||||||||||||||||||||||||||
| Severance and Other Charges | — | 3,861 | — | — | 3,861 | |||||||||||||||||||||||||||
| Spin-off Related Charges | — | — | 18,221 | 12,962 | 31,183 | |||||||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (6,990) | 3,758 | — | 109 | (3,123) | |||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 234,116 | $ | 52,386 | $ | 82,820 | $ | (30,176) | $ | 339,146 | ||||||||||||||||||||||
| Effect of Currency Translation | 297 | (1,885) | 65 | — | (1,523) | |||||||||||||||||||||||||||
| Adjusted Operating Income (Constant Currency) | $ | 234,413 | $ | 50,501 | $ | 82,885 | $ | (30,176) | $ | 337,623 | ||||||||||||||||||||||
| Operating Income Growth (as reported) | 24.09 | % | 129.49 | % | 36.19 | % | (5.08) | % | 40.19 | % | ||||||||||||||||||||||
| Adjusted Operating Income Growth | 23.96 | % | 57.19 | % | 15.22 | % | 1.82 | % | 28.78 | % | ||||||||||||||||||||||
| Adjusted Operating Income Growth (Constant Currency) | 24.11 | % | 51.53 | % | 15.31 | % | 1.82 | % | 28.21 | % | ||||||||||||||||||||||
| Adjusted Operating Income Margin | 7.63 | % | 4.62 | % | 11.81 | % | 6.92 | % | ||||||||||||||||||||||||
| Adjusted Operating Income Margin (Constant Currency) | 7.64 | % | 4.54 | % | 11.79 | % | 6.91 | % | ||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||
| September 30, 2022 | ||||||||||||||||||||||||||||||||
| FSS United States | FSS International | Uniform | Corporate | Aramark and Subsidiaries | ||||||||||||||||||||||||||||
| Revenue (as reported) | $ | 2,785,681 | $ | 934,602 | $ | 670,174 | $ | 4,390,457 | ||||||||||||||||||||||||
| Operating Income (as reported) | $ | 178,773 | $ | 17,965 | $ | 42,658 | $ | (41,155) | $ | 198,241 | ||||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 18,920 | 2,178 | 6,508 | — | 27,606 | |||||||||||||||||||||||||||
| Severance and Other Charges | 7,698 | 11,908 | — | — | 19,606 | |||||||||||||||||||||||||||
| Spin-off Related Charges | — | — | 2,235 | 3,636 | 5,871 | |||||||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (16,521) | 1,276 | 20,480 | 6,784 | 12,019 | |||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 188,870 | $ | 33,327 | $ | 71,881 | $ | (30,735) | $ | 263,343 | ||||||||||||||||||||||
| Operating Income Margin (as reported) | 6.42 | % | 1.92 | % | 6.37 | % | 4.52 | % | ||||||||||||||||||||||||
| Adjusted Operating Income Margin | 6.78 | % | 3.57 | % | 10.73 | % | 6.00 | % | ||||||||||||||||||||||||
| ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||||
| ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN | ||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||||||||
| Fiscal Year Ended | ||||||||||||||||||||||||||||||||
| September 29, 2023 | ||||||||||||||||||||||||||||||||
| FSS United States | FSS International | Uniform | Corporate | Aramark and Subsidiaries | ||||||||||||||||||||||||||||
| Revenue (as reported) | $ | 11,721,368 | $ | 4,361,844 | $ | 2,770,645 | $ | 18,853,857 | ||||||||||||||||||||||||
| Operating Income (as reported) | $ | 669,570 | $ | 114,480 | $ | 227,272 | $ | (148,396) | $ | 862,926 | ||||||||||||||||||||||
| Operating Income Margin (as reported) | 5.71 | % | 2.62 | % | 8.20 | % | 4.58 | % | ||||||||||||||||||||||||
| Revenue (as reported) | $ | 11,721,368 | $ | 4,361,844 | $ | 2,770,645 | $ | 18,853,857 | ||||||||||||||||||||||||
| Effect of Certain Acquisitions | (186,463) | — | — | (186,463) | ||||||||||||||||||||||||||||
| Effect of Currency Translation | 9,516 | 183,410 | 14,364 | 207,290 | ||||||||||||||||||||||||||||
| Adjusted Revenue (Organic) | $ | 11,544,421 | $ | 4,545,254 | $ | 2,785,009 | $ | 18,874,684 | ||||||||||||||||||||||||
| Revenue Growth (as reported) | 16.85 | % | 19.29 | % | 4.97 | % | 15.48 | % | ||||||||||||||||||||||||
| Adjusted Revenue Growth (Organic) | 15.09 | % | 24.31 | % | 5.52 | % | 15.61 | % | ||||||||||||||||||||||||
| Operating Income (as reported) | $ | 669,570 | $ | 114,480 | $ | 227,272 | $ | (148,396) | $ | 862,926 | ||||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 76,798 | 12,664 | 26,007 | — | 115,469 | |||||||||||||||||||||||||||
| Severance and Other Charges | 2,310 | 29,951 | 4,672 | 552 | 37,485 | |||||||||||||||||||||||||||
| Effect of Certain Acquisitions | (8,631) | — | — | — | (8,631) | |||||||||||||||||||||||||||
| Spin-off Related Charges | — | — | 31,182 | 19,922 | 51,104 | |||||||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (46,869) | 18,915 | 2,410 | 1,994 | (23,550) | |||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 693,178 | $ | 176,010 | $ | 291,543 | $ | (125,928) | $ | 1,034,803 | ||||||||||||||||||||||
| Effect of Currency Translation | 1,809 | 6,422 | 603 | — | 8,834 | |||||||||||||||||||||||||||
| Adjusted Operating Income (Constant Currency) | $ | 694,987 | $ | 182,432 | $ | 292,146 | $ | (125,928) | $ | 1,043,637 | ||||||||||||||||||||||
| Operating Income Growth (as reported) | 49.12 | % | 1.75 | % | 4.24 | % | 1.86 | % | 37.33 | % | ||||||||||||||||||||||
| Adjusted Operating Income Growth | 34.66 | % | 28.00 | % | 9.83 | % | 9.56 | % | 32.92 | % | ||||||||||||||||||||||
| Adjusted Operating Income Growth (Constant Currency) | 35.01 | % | 32.67 | % | 10.06 | % | 9.56 | % | 34.06 | % | ||||||||||||||||||||||
| Adjusted Operating Income Margin | 6.01 | % | 4.04 | % | 10.52 | % | 5.54 | % | ||||||||||||||||||||||||
| Adjusted Operating Income Margin (Constant Currency) | 6.02 | % | 4.01 | % | 10.49 | % | 5.53 | % | ||||||||||||||||||||||||
| Fiscal Year Ended | ||||||||||||||||||||||||||||||||
| September 30, 2022 | ||||||||||||||||||||||||||||||||
| FSS United States | FSS International | Uniform | Corporate | Aramark and Subsidiaries | ||||||||||||||||||||||||||||
| Revenue (as reported) | $ | 10,030,829 | $ | 3,656,440 | $ | 2,639,355 | $ | 16,326,624 | ||||||||||||||||||||||||
| Operating Income (as reported) | $ | 449,021 | $ | 112,516 | $ | 218,036 | $ | (151,208) | $ | 628,365 | ||||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 73,165 | 9,609 | 25,902 | — | 108,676 | |||||||||||||||||||||||||||
| Severance and Other Charges | 7,698 | 11,908 | — | — | 19,606 | |||||||||||||||||||||||||||
| Spin-off Related Charges | — | — | 4,143 | 5,166 | 9,309 | |||||||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (15,112) | 3,473 | 17,367 | 6,807 | 12,535 | |||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 514,772 | $ | 137,506 | $ | 265,448 | $ | (139,235) | $ | 778,491 | ||||||||||||||||||||||
| Operating Income Margin (as reported) | 4.48 | % | 3.08 | % | 8.26 | % | 3.85 | % | ||||||||||||||||||||||||
| Adjusted Operating Income Margin | 5.13 | % | 3.76 | % | 10.06 | % | 4.77 | % | ||||||||||||||||||||||||
| ARAMARK AND SUBSIDIARIES | |||||||||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||
| ADJUSTED NET INCOME & ADJUSTED EARNINGS PER SHARE | |||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||
| (In thousands, except per share amounts) | |||||||||||||||||||||||||||||
| Three Months Ended | Fiscal Year Ended | ||||||||||||||||||||||||||||
| September 29, 2023 | September 30, 2022 | September 29, 2023 | September 30, 2022 | ||||||||||||||||||||||||||
| Net Income Attributable to Aramark Stockholders (as reported) | $ | 205,432 | $ | 75,796 | $ | 674,108 | $ | 194,484 | |||||||||||||||||||||
| Adjustment: | |||||||||||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 29,310 | 27,606 | 115,469 | 108,676 | |||||||||||||||||||||||||
| Severance and Other Charges | 3,861 | 19,606 | 37,485 | 19,606 | |||||||||||||||||||||||||
| Effect of Certain Acquisitions | — | — | (8,631) | — | |||||||||||||||||||||||||
| Spin-off Related Charges | 31,183 | 5,871 | 51,104 | 9,309 | |||||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (3,123) | 12,019 | (23,550) | 12,535 | |||||||||||||||||||||||||
| Gain on Sale of Equity Investments, net | (51,831) | — | (427,803) | — | |||||||||||||||||||||||||
| Loss on Defined Benefit Pension Plan Termination | — | — | — | 3,644 | |||||||||||||||||||||||||
| Effect of Debt Repayments and Refinancings on Interest and Other Financing Costs, net | — | — | 2,522 | — | |||||||||||||||||||||||||
| Effect of Tax Legislation on Provision for Income Taxes | — | (4,233) | — | (4,233) | |||||||||||||||||||||||||
| Tax Impact of Adjustments to Adjusted Net Income | (46,435) | (15,400) | 25,390 | (44,968) | |||||||||||||||||||||||||
| Adjusted Net Income | $ | 168,397 | $ | 121,265 | $ | 446,094 | $ | 299,053 | |||||||||||||||||||||
| Effect of Currency Translation, net of Tax | (2,872) | — | 7,984 | — | |||||||||||||||||||||||||
| Adjusted Net Income (Constant Currency) | $ | 165,525 | $ | 121,265 | $ | 454,078 | $ | 299,053 | |||||||||||||||||||||
| Earnings Per Share (as reported) | |||||||||||||||||||||||||||||
| Net Income Attributable to Aramark Stockholders (as reported) | $ | 205,432 | $ | 75,796 | $ | 674,108 | $ | 194,484 | |||||||||||||||||||||
| Diluted Weighted Average Shares Outstanding | 263,454 | 260,117 | 262,594 | 259,074 | |||||||||||||||||||||||||
| $ | 0.78 | $ | 0.29 | $ | 2.57 | $ | 0.75 | ||||||||||||||||||||||
| Earnings Per Share Growth (as reported) $ | $ | 0.49 | $ | 1.82 | |||||||||||||||||||||||||
| Earnings Per Share Growth (as reported) % | 169 | % | 243 | % | |||||||||||||||||||||||||
| Adjusted Earnings Per Share | |||||||||||||||||||||||||||||
| Adjusted Net Income | $ | 168,397 | $ | 121,265 | $ | 446,094 | $ | 299,053 | |||||||||||||||||||||
| Diluted Weighted Average Shares Outstanding | 263,454 | 260,117 | 262,594 | 259,074 | |||||||||||||||||||||||||
| $ | 0.64 | $ | 0.47 | $ | 1.70 | $ | 1.15 | ||||||||||||||||||||||
| Adjusted Earnings Per Share Growth $ | $ | 0.17 | $ | 0.55 | |||||||||||||||||||||||||
| Adjusted Earnings Per Share Growth % | 36 | % | 48 | % | |||||||||||||||||||||||||
| Adjusted Earnings Per Share (Constant Currency) | |||||||||||||||||||||||||||||
| Adjusted Net Income (Constant Currency) | $ | 165,525 | $ | 121,265 | $ | 454,078 | $ | 299,053 | |||||||||||||||||||||
| Diluted Weighted Average Shares Outstanding | 263,454 | 260,117 | 262,594 | 259,074 | |||||||||||||||||||||||||
| $ | 0.63 | $ | 0.47 | $ | 1.73 | $ | 1.15 | ||||||||||||||||||||||
| Adjusted Earnings Per Share Growth (Constant Currency) $ | $ | 0.16 | $ | 0.58 | |||||||||||||||||||||||||
| Adjusted Earnings Per Share Growth (Constant Currency) % | 34 | % | 50 | % | |||||||||||||||||||||||||
| ARAMARK AND SUBSIDIARIES | |||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||
| NET DEBT TO COVENANT ADJUSTED EBITDA | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| (In thousands) | |||||||||||||||||
| Twelve Months Ended | |||||||||||||||||
| September 29, 2023 | September 30, 2022 | ||||||||||||||||
| Net Income Attributable to Aramark Stockholders (as reported) | $ | 674,108 | $ | 194,484 | |||||||||||||
| Interest and Other Financing Costs, net | 439,585 | 372,727 | |||||||||||||||
| Provision for Income Taxes | 177,614 | 61,461 | |||||||||||||||
| Depreciation and Amortization | 546,362 | 532,327 | |||||||||||||||
Share-based compensation expense(1) | 86,938 | 95,487 | |||||||||||||||
Unusual or non-recurring (gains) and losses(2) | (422,596) | — | |||||||||||||||
Pro forma EBITDA for certain transactions(3) | 4,033 | 11,750 | |||||||||||||||
Other(4)(5) | 100,681 | 53,466 | |||||||||||||||
| Covenant Adjusted EBITDA | $ | 1,606,725 | $ | 1,321,702 | |||||||||||||
| Net Debt to Covenant Adjusted EBITDA | |||||||||||||||||
Total Long-Term Borrowings(6) | $ | 6,763,514 | $ | 7,410,907 | |||||||||||||
Less: Cash and cash equivalents and short-term marketable securities(6)(7) | 573,853 | 407,656 | |||||||||||||||
| Net Debt | $ | 6,189,661 | $ | 7,003,251 | |||||||||||||
| Covenant Adjusted EBITDA | $ | 1,606,725 | $ | 1,321,702 | |||||||||||||
| Net Debt/Covenant Adjusted EBITDA | 3.9 | 5.3 | |||||||||||||||
(1) Represents share-based compensation expense resulting from the application of accounting for stock options, restricted stock units, performance stock units, deferred stock unit awards and employee stock purchases. | |||||||||||||||||
(2) The twelve months ended September 29, 2023 represents the fiscal 2023 gain from the sale of the Company's equity method investment in AIM Services, Co., Ltd. ($377.1 million), the fiscal 2023 gain from the sale of the Company's equity investment in a foreign company ($51.8 million), the fiscal 2023 non-cash charge for the impairment of certain assets related to a business that was sold ($5.2 million) and the fiscal 2023 loss from the sale of a portion of the Company's equity investment in the San Antonio Spurs NBA franchise ($1.1 million). | |||||||||||||||||
| (3) Represents the annualizing of net EBITDA from certain acquisitions and divestitures made during the period. | |||||||||||||||||
(4) "Other" for the twelve months ended September 29, 2023 includes the reversal of contingent consideration liabilities related to acquisition earn outs, net of expense ($85.7 million), charges related to the Company's spin-off of the Uniform segment ($51.1 million), adjustments to remove the impact attributable to the adoption of certain accounting standards that are made to the calculation in accordance with the Credit Agreement and indentures ($47.5 million), net severance charges ($37.5 million), non-cash charges for the impairment of operating lease right-of-use assets and property and equipment related to certain real estate properties ($29.3 million), income related to non-United States governmental wage subsidies ($12.5 million), the impact of hyperinflation in Argentina ($10.4 million), non-cash charges related to information technology assets ($8.2 million), the gain from the sale of land ($6.8 million), net multiemployer pension plan withdrawal charges ($5.9 million), labor charges and other expenses associated with closed or partially closed locations from adverse weather ($5.4 million), legal settlement charges ($2.7 million), non-cash charges for inventory write-downs ($2.6 million), the gain from the change in fair value related to certain gasoline and diesel agreements ($1.9 million) and other miscellaneous expenses. | |||||||||||||||||
(5) "Other" for the twelve months ended September 30, 2022 includes adjustments to remove the impact attributable to the adoption of certain accounting standards that are made to the calculation in accordance with the Credit Agreement and indentures ($34.8 million), non-cash charges for inventory write-downs to net realizable value and fixed asset write-offs related to personal protective equipment ($20.5 million), severance charges ($19.6 million), United States and non-United States governmental labor related tax credits resulting from the COVID-19 pandemic ($17.3 million), the reversal of contingent consideration liabilities related to acquisition earn outs, net of expense ($15.1 million), the favorable impact related to a client contract dispute ($9.6 million), charges related to the Company's spin-off of the Uniform segment ($9.3 million), favorable adjustments for the EBITDA impact attributable to equity investments that are permitted in the calculation in accordance with the Credit Agreement and indentures, primarily from the Company's previous ownership interest in AIM Services Co., Ltd. ($8.4 million), the gain from a funding agreement related to a legal matter ($6.5 million), the loss from the change in fair value related to certain gasoline and diesel agreements ($6.4 million), the gain from insurance proceeds received related to property damage from a tornado in Nashville ($4.0 million), the impact of hyperinflation in Argentina ($3.5 million), due diligence charges related to acquisitions ($2.5 million) and other miscellaneous expenses. | |||||||||||||||||
| (6) "Total Long-Term Borrowings" and "Cash and cash equivalents and short term marketable securities" excludes both the outstanding liability and the related cash proceeds resulting from the $1.5 billion of new term loans borrowed by the Uniform Services business in anticipation of the spin-off which occurred on September 30, 2023. | |||||||||||||||||
| (7) Short-term marketable securities represent held-to-maturity debt securities with original maturities greater than three months, which are maturing within one year and will convert back to cash. Short-term marketable securities are included in "Prepayments and other current assets" on the Consolidated Balance Sheets. | |||||||||||||||||
| ARAMARK AND SUBSIDIARIES | |||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||
| FREE CASH FLOW | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| (In thousands) | |||||||||||||||||
| Fiscal Year Ended | Nine Months Ended | Three Months Ended | |||||||||||||||
| September 29, 2023 | June 30, 2023 | September 29, 2023 | |||||||||||||||
| Net Cash provided by (used in) operating activities | $ | 766,429 | $ | (270,093) | $ | 1,036,522 | |||||||||||
| Net purchases of property and equipment and other | (432,166) | (287,302) | (144,864) | ||||||||||||||
| Free Cash Flow | $ | 334,263 | $ | (557,395) | $ | 891,658 | |||||||||||
| Fiscal Year Ended | Nine Months Ended | Three Months Ended | |||||||||||||||
| September 30, 2022 | July 1, 2022 | September 30, 2022 | |||||||||||||||
| Net Cash provided by (used in) operating activities | $ | 694,499 | $ | (141,993) | $ | 836,492 | |||||||||||
| Net purchases of property and equipment and other | (364,755) | (245,647) | (119,108) | ||||||||||||||
| Free Cash Flow | $ | 329,744 | $ | (387,640) | $ | 717,384 | |||||||||||
| Fiscal Year Ended | Nine Months Ended | Three Months Ended | |||||||||||||||
| Change | Change | Change | |||||||||||||||
| Net Cash provided by (used in) operating activities | $ | 71,930 | $ | (128,100) | $ | 200,030 | |||||||||||
| Net purchases of property and equipment and other | (67,411) | (41,655) | (25,756) | ||||||||||||||
| Free Cash Flow | $ | 4,519 | $ | (169,755) | $ | 174,274 | |||||||||||
| Fiscal Year Ended | |||||||||||||||||
| September 29, 2023 | |||||||||||||||||
| Free Cash Flow | $ | 334,263 | |||||||||||||||
| Items: | |||||||||||||||||
| CARES Act Deferred Payroll Taxes | 64,247 | ||||||||||||||||
| Spin-off and Restructuring Costs | 72,114 | ||||||||||||||||
| Free Cash Flow Before Items | $ | 470,624 | |||||||||||||||
| ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||
| GLOBAL FSS ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||
| September 29, 2023 | ||||||||||||||||||||||||||
| FSS United States | FSS International | Corporate | Global FSS | |||||||||||||||||||||||
| Revenue (as reported) | $ | 3,066,543 | $ | 1,133,743 | $ | 4,200,286 | ||||||||||||||||||||
| Operating Income (as reported) | $ | 221,838 | $ | 41,227 | $ | (43,247) | $ | 219,818 | ||||||||||||||||||
| Operating Income Margin (as reported) | 7.23 | % | 3.64 | % | 5.23 | % | ||||||||||||||||||||
| Revenue (as reported) | $ | 3,066,543 | $ | 1,133,743 | $ | 4,200,286 | ||||||||||||||||||||
| Effect of Currency Translation | 1,670 | (22,270) | (20,600) | |||||||||||||||||||||||
| Adjusted Revenue (Organic) | $ | 3,068,213 | $ | 1,111,473 | $ | 4,179,686 | ||||||||||||||||||||
| Revenue Growth (as reported) | 10.08 | % | 21.31 | % | 12.90 | % | ||||||||||||||||||||
| Adjusted Revenue Growth (Organic) | 10.14 | % | 18.92 | % | 12.35 | % | ||||||||||||||||||||
| Operating Income (as reported) | $ | 221,838 | $ | 41,227 | $ | (43,247) | $ | 219,818 | ||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 19,268 | 3,540 | — | 22,808 | ||||||||||||||||||||||
| Severance and Other Charges | — | 3,861 | — | 3,861 | ||||||||||||||||||||||
| Spin-off Related Charges | — | — | 12,962 | 12,962 | ||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (6,990) | 3,758 | 109 | (3,123) | ||||||||||||||||||||||
| Adjusted Operating Income | $ | 234,116 | $ | 52,386 | $ | (30,176) | $ | 256,326 | ||||||||||||||||||
| Effect of Currency Translation | 297 | (1,885) | — | (1,588) | ||||||||||||||||||||||
| Adjusted Operating Income (Constant Currency) | $ | 234,413 | $ | 50,501 | $ | (30,176) | $ | 254,738 | ||||||||||||||||||
| Operating Income Growth (as reported) | 24.09 | % | 129.49 | % | (5.08) | % | 41.29 | % | ||||||||||||||||||
| Adjusted Operating Income Growth | 23.96 | % | 57.19 | % | 1.82 | % | 33.88 | % | ||||||||||||||||||
| Adjusted Operating Income Growth (Constant Currency) | 24.11 | % | 51.53 | % | 1.82 | % | 33.05 | % | ||||||||||||||||||
| Adjusted Operating Income Margin | 7.63 | % | 4.62 | % | 6.10 | % | ||||||||||||||||||||
| Adjusted Operating Income Margin (Constant Currency) | 7.64 | % | 4.54 | % | 6.09 | % | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||
| September 30, 2022 | ||||||||||||||||||||||||||
| FSS United States | FSS International | Corporate | Global FSS | |||||||||||||||||||||||
| Revenue (as reported) | $ | 2,785,681 | $ | 934,602 | $ | 3,720,283 | ||||||||||||||||||||
| Operating Income (as reported) | $ | 178,773 | $ | 17,965 | $ | (41,155) | $ | 155,583 | ||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 18,920 | 2,178 | — | 21,098 | ||||||||||||||||||||||
| Severance and Other Charges | 7,698 | 11,908 | — | 19,606 | ||||||||||||||||||||||
| Spin-off Related Charges | — | — | 3,636 | 3,636 | ||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (16,521) | 1,276 | 6,784 | (8,461) | ||||||||||||||||||||||
| Adjusted Operating Income | $ | 188,870 | $ | 33,327 | $ | (30,735) | $ | 191,462 | ||||||||||||||||||
| Operating Income Margin (as reported) | 6.42 | % | 1.92 | % | 4.18 | % | ||||||||||||||||||||
| Adjusted Operating Income Margin | 6.78 | % | 3.57 | % | 5.15 | % | ||||||||||||||||||||
| ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||||||||||
| GLOBAL FSS ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN | ||||||||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||||||||||||||
| Fiscal Year Ended | ||||||||||||||||||||||||||||||||||||||
| September 29, 2023 | ||||||||||||||||||||||||||||||||||||||
| FSS United States | FSS International | Corporate | Global FSS | Items to Rebase | Rebased Global FSS | |||||||||||||||||||||||||||||||||
| Revenue (as reported) | $ | 11,721,368 | $ | 4,361,844 | $ | 16,083,212 | $ | 16,083,212 | ||||||||||||||||||||||||||||||
| Operating Income (as reported) | $ | 669,570 | $ | 114,480 | $ | (148,396) | $ | 635,654 | $ | 635,654 | ||||||||||||||||||||||||||||
| Operating Income Margin (as reported) | 5.71 | % | 2.62 | % | 3.95 | % | 3.95 | % | ||||||||||||||||||||||||||||||
| Revenue (as reported) | $ | 11,721,368 | $ | 4,361,844 | $ | 16,083,212 | $ | — | $ | 16,083,212 | ||||||||||||||||||||||||||||
| Effect of Certain Acquisitions | (186,463) | — | (186,463) | 186,463 | — | |||||||||||||||||||||||||||||||||
| Effect of Currency Translation | 9,516 | 183,410 | 192,926 | (192,926) | — | |||||||||||||||||||||||||||||||||
| Adjusted Revenue (Organic) | $ | 11,544,421 | $ | 4,545,254 | $ | 16,089,675 | $ | (6,463) | $ | 16,083,212 | ||||||||||||||||||||||||||||
| Revenue Growth (as reported) | 16.85 | % | 19.29 | % | 17.50 | % | ||||||||||||||||||||||||||||||||
| Adjusted Revenue Growth (Organic) | 15.09 | % | 24.31 | % | 17.55 | % | ||||||||||||||||||||||||||||||||
| Operating Income (as reported) | $ | 669,570 | $ | 114,480 | $ | (148,396) | $ | 635,654 | $ | (10,626) | $ | 625,028 | ||||||||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 76,798 | 12,664 | — | 89,462 | — | 89,462 | ||||||||||||||||||||||||||||||||
| Severance and Other Charges | 2,310 | 29,951 | 552 | 32,813 | — | 32,813 | ||||||||||||||||||||||||||||||||
| Effect of Certain Acquisitions | (8,631) | — | — | (8,631) | 8,631 | — | ||||||||||||||||||||||||||||||||
| Spin-off Related Charges | — | — | 19,922 | 19,922 | 19,922 | |||||||||||||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (46,869) | 18,915 | 1,994 | (25,960) | 1,639 | (24,321) | ||||||||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 693,178 | $ | 176,010 | $ | (125,928) | $ | 743,260 | $ | (356) | $ | 742,904 | ||||||||||||||||||||||||||
| Effect of Currency Translation | 1,809 | 6,422 | — | 8,231 | (8,231) | — | ||||||||||||||||||||||||||||||||
| Adjusted Operating Income (Constant Currency) | $ | 694,987 | $ | 182,432 | $ | (125,928) | $ | 751,491 | $ | (8,587) | $ | 742,904 | ||||||||||||||||||||||||||
| Operating Income Growth (as reported) | 49.12 | % | 1.75 | % | 1.86 | % | 54.91 | % | ||||||||||||||||||||||||||||||
| Adjusted Operating Income Growth | 34.66 | % | 28.00 | % | 9.56 | % | 44.87 | % | ||||||||||||||||||||||||||||||
| Adjusted Operating Income Growth (Constant Currency) | 35.01 | % | 32.67 | % | 9.56 | % | 46.48 | % | ||||||||||||||||||||||||||||||
| Adjusted Operating Income Margin | 6.01 | % | 4.04 | % | 4.68 | % | ||||||||||||||||||||||||||||||||
| Adjusted Operating Income Margin (Constant Currency) | 6.02 | % | 4.01 | % | 4.67 | % | ||||||||||||||||||||||||||||||||
| Fiscal Year Ended | ||||||||||||||||||||||||||||||||||||||
| September 30, 2022 | ||||||||||||||||||||||||||||||||||||||
| FSS United States | FSS International | Corporate | Global FSS | |||||||||||||||||||||||||||||||||||
| Revenue (as reported) | $ | 10,030,829 | $ | 3,656,440 | $ | 13,687,269 | ||||||||||||||||||||||||||||||||
| Operating Income (as reported) | $ | 449,021 | $ | 112,516 | $ | (151,208) | $ | 410,329 | ||||||||||||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 73,165 | 9,609 | — | 82,774 | ||||||||||||||||||||||||||||||||||
| Severance and Other Charges | 7,698 | 11,908 | — | 19,606 | ||||||||||||||||||||||||||||||||||
| Spin-off Related Charges | — | — | 5,166 | 5,166 | ||||||||||||||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (15,112) | 3,473 | 6,807 | (4,832) | ||||||||||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 514,772 | $ | 137,506 | $ | (139,235) | $ | 513,043 | ||||||||||||||||||||||||||||||
| Operating Income Margin (as reported) | 4.48 | % | 3.08 | % | 3.00 | % | ||||||||||||||||||||||||||||||||
| Adjusted Operating Income Margin | 5.13 | % | 3.76 | % | 3.75 | % | ||||||||||||||||||||||||||||||||
| ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||
| REBASED GLOBAL FSS ADJUSTED NET INCOME & ADJUSTED EARNINGS PER SHARE | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||
| Fiscal Year Ended | ||||||||||||||||||||
| September 29, 2023 | ||||||||||||||||||||
| Aramark and Subsidiaries | Items to Rebase | Rebased Global FSS | ||||||||||||||||||
| Net Income Attributable to Aramark Stockholders | $ | 674,108 | $ | (226,432) | $ | 447,676 | ||||||||||||||
| Adjustment: | ||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 115,469 | (26,007) | 89,462 | |||||||||||||||||
| Severance and Other Charges | 37,485 | (4,672) | 32,813 | |||||||||||||||||
| Effect of Certain Acquisitions | (8,631) | 8,631 | — | |||||||||||||||||
| Spin-off Related Charges | 51,104 | (31,182) | 19,922 | |||||||||||||||||
| Gains, Losses and Settlements impacting comparability | (23,550) | (771) | (24,321) | |||||||||||||||||
| Gain on Sale of Equity Investments, net | (427,803) | 51,831 | (375,972) | |||||||||||||||||
| Effect of Debt Repayments and Refinancings on Interest and Other Financing Costs, net | 2,522 | — | 2,522 | |||||||||||||||||
| Tax Impact of Adjustments to Adjusted Net Income | 25,390 | 12,419 | 37,809 | |||||||||||||||||
| Adjusted Net Income | $ | 446,094 | $ | (216,183) | $ | 229,911 | ||||||||||||||
| Effect of Repayment of the 6.375% Senior Notes due 2025, net | 74,137 | |||||||||||||||||||
| Adjusted Net Income, Net of Interest Adjustment | $ | 304,048 | ||||||||||||||||||
| Earnings Per Share | ||||||||||||||||||||
| Net Income Attributable to Aramark Stockholders | $ | 447,676 | ||||||||||||||||||
| Diluted Weighted Average Shares Outstanding | 262,594 | |||||||||||||||||||
| $ | 1.70 | |||||||||||||||||||
| Adjusted Earnings Per Share | ||||||||||||||||||||
| Adjusted Net Income | $ | 229,911 | ||||||||||||||||||
| Diluted Weighted Average Shares Outstanding | 262,594 | |||||||||||||||||||
| $ | 0.88 | |||||||||||||||||||
| Adjusted Earnings Per Share Net of Interest Adjustment | ||||||||||||||||||||
| Adjusted Net Income Net of Interest Adjustment | $ | 304,048 | ||||||||||||||||||
| Diluted Weighted Average Shares Outstanding | 262,594 | |||||||||||||||||||
| $ | 1.16 | |||||||||||||||||||
| ARAMARK AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||||
| ADJUSTED CONSOLIDATED OPERATING INCOME MARGIN | ||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||
| June 30, 2023 | ||||||||||||||||||||||||||||||||
| FSS United States | FSS International | Uniform | Corporate | Aramark and Subsidiaries | ||||||||||||||||||||||||||||
| Revenue (as reported) | $ | 2,890,639 | $ | 1,162,411 | $ | 696,159 | $ | 4,749,209 | ||||||||||||||||||||||||
| Operating Income (as reported) | $ | 128,564 | $ | 39,607 | $ | 66,822 | $ | (31,611) | $ | 203,382 | ||||||||||||||||||||||
| Operating Income Margin (as reported) | 4.45 | % | 3.41 | % | 9.60 | % | 4.28 | % | ||||||||||||||||||||||||
| Revenue (as reported) | $ | 2,890,639 | $ | 1,162,411 | $ | 696,159 | $ | 4,749,209 | ||||||||||||||||||||||||
| Effect of Certain Acquisitions | (47,165) | — | — | (47,165) | ||||||||||||||||||||||||||||
| Effect of Currency Translation | 2,778 | 14,626 | 3,342 | 20,746 | ||||||||||||||||||||||||||||
| Adjusted Revenue (Organic) | $ | 2,846,252 | $ | 1,177,037 | $ | 699,501 | $ | 4,722,790 | ||||||||||||||||||||||||
| Revenue Growth (as reported) | 16.49 | % | 18.89 | % | 4.19 | % | 15.07 | % | ||||||||||||||||||||||||
| Adjusted Revenue Growth (Organic) | 14.70 | % | 20.38 | % | 4.69 | % | 14.43 | % | ||||||||||||||||||||||||
| Operating Income (as reported) | $ | 128,564 | $ | 39,607 | $ | 66,822 | $ | (31,611) | $ | 203,382 | ||||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 19,196 | 3,362 | 6,502 | — | 29,060 | |||||||||||||||||||||||||||
| Severance and Other Charges | — | — | (778) | — | (778) | |||||||||||||||||||||||||||
| Effect of Certain Acquisitions | (2,514) | — | — | — | (2,514) | |||||||||||||||||||||||||||
| Spin-off Related Charges | — | — | 6,005 | 3,529 | 9,534 | |||||||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | 1,579 | 3,090 | (1,150) | (1,865) | 1,654 | |||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 146,825 | $ | 46,059 | $ | 77,401 | $ | (29,947) | $ | 240,338 | ||||||||||||||||||||||
| Effect of Currency Translation | 287 | 368 | 174 | — | 829 | |||||||||||||||||||||||||||
| Adjusted Operating Income (Constant Currency) | $ | 147,112 | $ | 46,427 | $ | 77,575 | $ | (29,947) | $ | 241,167 | ||||||||||||||||||||||
| Operating Income Growth (as reported) | 44.36 | % | 13.97 | % | 10.40 | % | 13.28 | % | 37.53 | % | ||||||||||||||||||||||
| Adjusted Operating Income Growth | 35.54 | % | 20.40 | % | 12.25 | % | 15.97 | % | 33.60 | % | ||||||||||||||||||||||
| Adjusted Operating Income Growth (Constant Currency) | 35.81 | % | 21.36 | % | 12.50 | % | 15.97 | % | 34.06 | % | ||||||||||||||||||||||
| Adjusted Operating Income Margin | 5.16 | % | 3.96 | % | 11.12 | % | 5.11 | % | ||||||||||||||||||||||||
| Adjusted Operating Income Margin (Constant Currency) | 5.17 | % | 3.94 | % | 11.09 | % | 5.11 | % | ||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||
| July 1, 2022 | ||||||||||||||||||||||||||||||||
| FSS United States | FSS International | Uniform | Corporate | Aramark and Subsidiaries | ||||||||||||||||||||||||||||
| Revenue (as reported) | $ | 2,481,433 | $ | 977,759 | $ | 668,186 | $ | 4,127,378 | ||||||||||||||||||||||||
| Operating Income (as reported) | $ | 89,059 | $ | 34,752 | $ | 60,528 | $ | (36,453) | $ | 147,886 | ||||||||||||||||||||||
| Amortization of Acquisition-Related Intangible Assets | 17,856 | 2,312 | 6,519 | — | 26,687 | |||||||||||||||||||||||||||
| Spin-off Related Charges | — | — | 1,908 | 1,530 | 3,438 | |||||||||||||||||||||||||||
| Gains, Losses and Settlements impacting comparability | 1,409 | 1,192 | — | (714) | 1,887 | |||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 108,324 | $ | 38,256 | $ | 68,955 | $ | (35,637) | $ | 179,898 | ||||||||||||||||||||||
| Operating Income Margin (as reported) | 3.59 | % | 3.55 | % | 9.06 | % | 3.58 | % | ||||||||||||||||||||||||
| Adjusted Operating Income Margin | 4.37 | % | 3.91 | % | 10.32 | % | 4.36 | % | ||||||||||||||||||||||||