Stock Quote

Aramark Reports Third Quarter Earnings

Aramark (NYSE: ARMK) today reported third quarter fiscal 2021 results.

“Our third quarter performance continues to reflect Aramark's strong competitive position and flexible business model as we help clients reopen within various stages of recovery, while also driving growth initiatives that resulted in meaningful new business wins and high levels of client retention," said John Zillmer, Aramark's Chief Executive Officer. "I am extremely proud of our team's dedication to serving clients and focusing on our growth agenda.”

THIRD QUARTER RESULTS*

Consolidated revenue was $3.0 billion in the quarter, an increase of 39% year-over-year, that reflected increased levels of business activity compared to the prior year and lapping the first full quarter of COVID-impacted revenue. Organic Revenue, which adjusts for the effect of currency and the revenue contribution from the Next Level Hospitality acquisition that closed on June 4, 2021, grew 34% compared to the prior year.

The accelerated pace of client reopenings contributed to ongoing sequential quarterly improvement with organic revenue reaching 73% of pre-COVID levels. The upward trend was broad-based, led by the Leisure and Sports & Entertainment businesses within the FSS U.S. segment.

Revenue Change

Organic Revenue Change

Q3 '20

Q4 '201

Q1 '21

Q2 '21

Q3 '21

Q3 '20

Q4 '20

Q1 '21

Q2 '21

Q3 '21

FSS United States

(56)%

(41)%

(45)%

(30)%

55%

(56)%

(45)%

(45)%

(31)%

52%

FSS International

(46)%

(30)%

(27)%

(21)%

41%

(41)%

(31)%

(29)%

(26)%

28%

Uniform & Career Apparel

(12)%

(2)%

(10)%

(9)%

6%

(12)%

(9)%

(10)%

(9)%

5%

Total Company

(46)%

(32)%

(35)%

(24)%

39%

(45)%

(36)%

(36)%

(26)%

34%

% of Fiscal '19

% of Fiscal '19

Total Company

54%

68%

64%

70%

74%

55%

64%

65%

71%

73%

1Q4 '20 Revenue Change (%) benefits from the inclusion of a 53rd week.

  • FSS United States drove a year-over-year organic revenue increase of 52% and strong improvement compared to the preceding quarter as a result of the following drivers in each sector:

Sector

 

Q3 Activity

Education

 

Began notable recovery through the end of the academic year. Preparing for upcoming Fall semester with expectations that essentially all clients return to in-person learning. Higher Education implemented new offerings and digital innovation, while providing additional meal flexibility. K-12 continued to benefit from universal government-sponsored meal programs extended through June 2022.

Sports, Leisure & Corrections

 

Demonstrated significant improvement, especially at the end of the quarter. Sports & Entertainment quickly increased fan counts in the NBA playoffs and MLB season. Leisure began the recreational season in late May with strong visitor attendance at National Parks. Corrections already has returned to pre-COVID levels. Both Sports & Entertainment and Leisure prepared for increased levels of activity in the coming months, including full capacity in NFL stadiums and benefits of record reservation demand in recreation, respectively.

Business & Industry

 

Experienced an uptick in activity throughout the quarter as companies executed return-to-work strategies. Greater proportion of in-person activity expected after Labor Day.

Facilities & Other

 

Outperformed pre-COVID levels driven by more frequent and comprehensive services. Strong success in vertical sales that expanded offerings for existing clients.

Healthcare

 

Steady improvement largely reflecting increased retail activity as visitor restrictions eased. Integration of Next Level Hospitality underway with strong early performance indicative of the expected growth opportunities ahead.

  • FSS International grew organic revenue 28% compared to prior year with solid quarter-over-quarter improvement that balanced strong performance from healthcare in China and mining in Chile with government-imposed restrictions, particularly in Canada. The International team continued to effectively manage through various stages of geographic recovery with agility and responsiveness in addressing real-time client needs.
  • Uniform & Career Apparel increased organic revenue 5% year-over-year, exhibiting strength in the back half of the quarter. Most customer categories and geographies demonstrated consistent improvement as the quarter progressed and adjacency services delivered double-digit growth, partially offset by a slower recovery from hospitality clients and government-imposed restrictions in Canada.

Revenue

Q3 '21

Q3 '20

Change $

Change %

Organic Change %

FSS United States

$1,650M

$1,068M

$582M

55%

52%

FSS International

729

517

211

41%

28%

Uniform & Career Apparel

603

568

36

6%

5%

Total Company

$2,981M

$2,152M

$829M

39%

34%

Difference between GAAP Revenue Change and Organic Revenue Change reflects the elimination of currency translation and the effect of the Next Level Hospitality acquisition.

*May not total due to rounding.

Operating Income was $74 million, an increase of $402 million compared to prior year. Adjusted Operating Income was $106 million, a year-over-year increase of $250 million, resulting in an AOI margin of 3.6% on a constant-currency basis. Performance in the quarter reflected improved business trends led by increased sales volumes and scalable operating efficiencies, while the Company managed through the impact of COVID-19 with cost discipline.

  • FSS United States effectively controlled costs that drove profitability as additional client locations reopened in the quarter, particularly in the Sports & Entertainment and Leisure businesses, while remaining focused on investments to accelerate growth.
  • FSS International benefited from previously implemented cost savings actions, while closely managing government-imposed restrictions and reimbursement programs.
  • Uniform & Career Apparel experienced higher volume levels and improved efficiencies as a result of the early progress from the roll-out of the Company's route accounting system, offset partially by inventory write-downs for certain Personal Protective Equipment (PPE).
  • Corporate primarily reflected higher equity-based compensation associated with the Company's incentive strategies to align the organization with shareholders.

Operating Income (Loss)

Adjusted Operating Income (Loss)

Q3 '21

Q3 '20

Change $

Q3 '21

Q3 '20

Change $

FSS United States

$44M

($194M)

$238M

$64M

($78M)

$142M

FSS International

21

(138)

159

23

(62)

85

Uniform & Career Apparel

35

22

13

45

17

28

Corporate

(26)

(17)

(8)

(26)

(21)

(5)

Total Company

$74M

($328M)

$402M

$106M

($144M)

$250M

* May not total due to rounding.

GAAP SUMMARY

Third quarter fiscal 2021 GAAP results across all metrics demonstrated increased levels of business activity while still recovering from COVID-19. On a GAAP basis, revenue was $3.0 billion, operating income was $74 million, net income attributable to Aramark stockholders was $33 million and diluted earnings per share was $0.13. Net income attributable to Aramark stockholders and diluted earnings per share included the benefit of a non-cash gain on an equity investment of $138 million and a non-cash loss from a defined benefit pension plan termination of $61 million. For the third quarter of fiscal 2020, on a GAAP basis, revenue was $2.2 billion, operating loss was $328 million, net loss attributable to Aramark stockholders was $256 million and diluted loss per share was $1.01. A reconciliation of GAAP to Non-GAAP measures is included in the Appendix.

CURRENCY

Revenue and Adjusted Operating Income were favorably impacted in the quarter by $75 million and $3 million, respectively, due to a weaker U.S. dollar. Adjusted earnings per share benefited by less than $0.02 in the quarter.

CASH FLOW

In the quarter, the Company generated Net Cash provided by operating activities of $12 million and a use of $89 million in Free Cash Flow that reflected the seasonal cadence of the period. Capital expenditures were higher than preceding quarters as a result of investment primarily related to new business wins.

Through nine months, Aramark drove year-over-year improvements of $309 million in Net Cash provided by operating activities and $324 million in Free Cash Flow led by effective working capital management with continued improvement in collections as well as the benefit of federal tax refunds and deferred payroll taxes related to the CARES Act.

CAPITAL STRUCTURE

As previewed in the second quarter earnings disclosures, Aramark implemented strategies that advanced its capital allocation priorities, including:

  • Redeemed in full the $500 million outstanding principal amount of its 4.75% Senior Notes due 2026
  • Refinanced its $833 million 2024 Term Loan B credit facility to extend maturity to 2028
  • Closed a 3-year extension on substantially all of its Revolving Credit Facility and Term Loans A and C to 2026 as well as upsized its Revolving Credit Facility to $1.2 billion that increased the Company's cash availability by over $200 million
  • Completed the acquisition of Next Level Hospitality, a premier provider of culinary and environmental services in the senior living industry

In addition to the actions previously communicated, the Company proactively extended its existing Receivables Facility by two years through June 2024.

These focused measures collectively strengthened the balance sheet and enhanced financial flexibility, while providing a platform to drive the Company's growth agenda. At quarter-end, Aramark had approximately $1.9 billion in cash availability.

DIVIDEND DECLARATION

The Company's Board of Directors approved a quarterly dividend of 11 cents per share of common stock. The fiscal fourth quarter 2021 dividend will be payable on September 8, 2021 to stockholders of record at the close of business on August 25, 2021.

BUSINESS UPDATE

Aramark remains committed to the pursuit of accelerated growth through profitable new business wins, high retention rates and driving performance in existing client locations. The Company continues to invest in growth-oriented resources that have created additional sales opportunities in the immediate pipeline.

Throughout the year, and particularly as the third quarter progressed, Aramark partnered closely with clients to develop and execute reopening strategies in a safe and effective manner that included new service offerings and applicable innovation. The Company continues to apply disciplined cost management while driving operating efficiencies through leveraging scale and flexibility across the portfolio. Aramark remains focused on further pursuing opportunities to advance its capital allocations priorities through purposeful investment in growth, debt repayment and return to shareholders. The transformational actions underway are expected to increasingly provide sustained value creation.

As previously referenced, Aramark closed on the acquisition of Next Level Hospitality on June 4, 2021 for $226.2 million of up-front consideration that includes a modest working capital adjustment. The Company may have additional contingent consideration based on favorable performance. In its first four weeks as part of Aramark, Next Level Hospitality generated over $23 million in revenue that the Company believes is indicative of the extensive growth opportunities ahead in the largely under-penetrated, highly self-operated senior living industry. New contracts require minimal startup costs and have strong profitability with high single-digit margins.

On June 30, 2021, Aramark completed its inaugural offering period for its Employee Stock Purchase Plan (ESPP) with strong participation from eligible employees. The ESPP experienced an approximate 20% increase in its second offering period that commenced on July 1, 2021. The program continues to reinforce the ownership mindset within the organization in a way that aligns people, values and performance.

2021 OUTLOOK

The Company provides its expectations for organic revenue growth, Adjusted Operating Income margin and Free Cash Flow on a non-GAAP basis, and does not provide a reconciliation of such forward-looking non-GAAP measures to GAAP due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including adjustments that could be made for the impact of the change in fair value related to certain gasoline and diesel agreements, severance and other charges and the effect of currency translation. The fiscal 2021 outlook reflects management's current assumptions regarding the pace of recovery from COVID-19 for Aramark and its clients. The extent to which COVID-19 impacts business, operations, and financial results, including the duration and magnitude of such impact, will depend on numerous evolving factors that are difficult to accurately predict, including those discussed in the Risk Factors set forth in the Company's filings with the U.S. Securities and Exchange Commission.

In the fourth quarter, Aramark expects ongoing business performance progress led by an accelerated pace of client reopenings, including essentially all Education clients returning to in-person learning for the start of the academic year. The Company currently expects fourth quarter performance as follows:

  • Continued organic revenue improvement, reaching 80% to 85% of 2019 levels
  • Adjusted Operating Income (AOI) margin in a range of 4.5% to 5.0%
  • Free Cash Flow outlook raised to generating $150 million to $250 million for fiscal 2021, driven by an expected strong seasonal cash inflow in the fourth quarter associated with the Higher Education business. Comparatively, Free Cash Flow was a use of $188 million in fiscal 2020.

“I am confident that Aramark is well-positioned to execute on the numerous attractive strategic opportunities ahead and deliver strong performance for our stakeholders by continuing to drive growth and innovation designed to win new business, actively maintain balance sheet flexibility, and pursue cost discipline throughout the organization," Zillmer concluded.

CONFERENCE CALL SCHEDULED

The Company has scheduled a conference call at 8:30 a.m. ET today to discuss its earnings and outlook. This call and related materials can be heard and reviewed, either live or on a delayed basis, on the Company's website, www.aramark.com on the investor relations page.

About Aramark

Aramark (NYSE: ARMK) proudly serves the world’s leading educational institutions, Fortune 500 companies, world champion sports teams, prominent healthcare providers, iconic destinations and cultural attractions, and numerous municipalities in 19 countries around the world with food, facilities, and uniform services. Because our culture is rooted in service, our employees strive to do great things for each other, our partners, our communities, and our planet. Aramark has been named to DiversityInc’s “Top 50 Companies for Diversity” list, the Forbes list of “America’s Best Employers for Diversity,” the Human Rights Campaign Foundation’s “Best Place to Work for LGBTQ Equality” and scored 100% on the Disability Equality Index. Learn more at www.aramark.com and connect with us on Facebook, Twitter, and LinkedIn.

Selected Operational and Financial Metrics

Adjusted Revenue (Organic)

Adjusted Revenue (Organic) represents revenue growth, adjusted to eliminate the estimated impact of the 53rd week, the effect of the Next Level acquisition, the effect of material divestitures and the impact of currency translation.

Adjusted Operating Income (Loss)

Adjusted Operating Income (Loss) represents operating income (loss) adjusted to eliminate the change in amortization of acquisition-related intangible assets; the impact of the change in fair value related to certain gasoline and diesel agreements; severance and other charges; the effect of the Next Level acquisition; merger and integration related charges; asset impairments and other items impacting comparability.

Adjusted Operating Income (Constant Currency)

Adjusted Operating Income (Constant Currency) represents Adjusted Operating Income adjusted to eliminate the impact of currency translation.

Adjusted Net Income (Loss)

Adjusted Net Income (Loss) represents net income (loss) attributable to Aramark stockholders adjusted to eliminate the change in amortization of acquisition-related intangible assets; the impact of changes in the fair value related to certain gasoline and diesel agreements; severance and other charges; the effect of the Next Level acquisition; merger and integration related charges; asset impairments; gain on an equity investment; loss on defined benefit pension plan termination; the effect of debt refinancings, less the tax impact of these adjustments; the impact of tax legislation; the tax benefit attributable to the former CEO's equity award exercises; the tax impact related to shareholder contribution and other items impacting comparability. The tax effect for adjusted net income (loss) for our U.S. earnings is calculated using a blended U.S. federal and state tax rate. The tax effect for adjusted net income (loss) in jurisdictions outside the U.S. is calculated at the local country tax rate.

Adjusted Net Income (Loss) (Constant Currency)

Adjusted Net Income (Loss) (Constant Currency) represents Adjusted Net Income (Loss) adjusted to eliminate the impact of currency translation.

Adjusted EPS

Adjusted EPS represents Adjusted Net Income (Loss) divided by diluted weighted average shares outstanding.

Adjusted EPS (Constant Currency)

Adjusted EPS (Constant Currency) represents Adjusted EPS adjusted to eliminate the impact of currency translation.

Covenant Adjusted EBITDA

Covenant Adjusted EBITDA represents net loss attributable to Aramark stockholders adjusted for interest and other financing costs, net; benefit for income taxes; depreciation and amortization and certain other items as defined in our debt agreements required in calculating covenant ratios and debt compliance. The Company also uses Net Debt for its ratio to Covenant Adjusted EBITDA, which is calculated as total long-term borrowings less cash and cash equivalents.

Free Cash Flow

Free Cash Flow represents net cash provided by (used in) operating activities less net purchases of property and equipment and other. Management believes that the presentation of free cash flow provides useful information to investors because it represents a measure of cash flow available for distribution among all the security holders of the Company.

We use Adjusted Revenue (Organic), Adjusted Operating Income (Loss) (including on a constant currency basis), Adjusted Net Income (Loss) (including on a constant currency basis), Adjusted EPS (including on a constant currency basis), Covenant Adjusted EBITDA and Free Cash Flow as supplemental measures of our operating profitability and to control our cash operating costs. We believe these financial measures are useful to investors because they enable better comparisons of our historical results and allow our investors to evaluate our performance based on the same metrics that we use to evaluate our performance and trends in our results. These financial metrics are not measurements of financial performance under generally accepted accounting principles, or GAAP. Our presentation of these metrics has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. You should not consider these measures as alternatives to revenue, operating income (loss), net income (loss), or earnings (loss) per share, determined in accordance with GAAP. Adjusted Revenue (Organic), Adjusted Operating Income (Loss), Adjusted Net Income (Loss), Adjusted EPS, Covenant Adjusted EBITDA and Free Cash Flow as presented by us may not be comparable to other similarly titled measures of other companies because not all companies use identical calculations.

Explanatory Notes to the Non-GAAP Schedules

Amortization of Acquisition-Related Intangible Assets - adjustments to eliminate the change in amortization expense resulting from the purchase accounting applied to the January 26, 2007 going-private transaction and amortization expense recognized on other acquisition-related intangible assets.

Severance and Other Charges - adjustments to eliminate severance expenses in the applicable period ($5.4 million expense reversal for year-to-date 2021, $124.9 million for the third quarter of 2020 and $131.8 million for year-to-date 2020).

Effect of Next Level Acquisition - adjustments to eliminate the operating results of Next Level that are not comparable to the prior year periods.

Merger and Integration Related Charges - adjustments to eliminate merger and integration charges primarily related to the Avendra and AmeriPride acquisitions, including costs for transitional employees and integration related consulting costs, and charges related to plant consolidation, the implementation of a new revenue accounting system, rebranding and other expenses.

Goodwill Impairment - adjustment to eliminate the impact of a non-cash impairment charge to goodwill.

Tax Reform Related Employee Reinvestments - adjustments to eliminate certain reinvestments associated with tax savings created by the Tax Cuts and Jobs Act of 2017, including employee training expenses and retirement contributions.

Gains, Losses and Settlements impacting comparability - adjustments to eliminate certain transactions that are not indicative of our ongoing operational performance, primarily for income from prior years' loss experience under our general liability, automobile liability and workers' compensation programs ($18.1 million for year-to-date 2021 and $10.3 million for year-to-date 2020), the impact of the change in fair value related to certain gasoline and diesel agreements ($0.1 million loss for the third quarter of 2021, $5.6 million gain for year-to-date 2021, $5.2 million gain for the third quarter of 2020 and $3.6 million loss for year-to-date 2020), charges related to hyperinflation in Argentina ($1.0 million for year-to-date 2021 and $1.1 million for year-to-date 2020), pension withdrawal charges ($0.7 million for year-to-date 2021 and $0.1 million for year-to-date 2020), a non-cash charge related to operating lease right-of-use assets, property and equipment and other assets from disposal by abandonment of certain rental properties ($28.5 million for the third quarter and year-to-date 2020), non-cash charges related to information technology assets ($17.8 million for the third quarter of 2020 and $21.9 million for year-to-date 2020), gain from the insurance proceeds received related to property damage from a tornado in Nashville ($16.3 million for the third quarter and year-to-date 2020), external consulting fees related to growth initiatives ($3.2 million for year-to-date 2020), payroll tax charges related to equity award exercises by the Company's former chief executive officer ($1.7 million for year-to-date 2020) and other miscellaneous charges.

Gain on Equity Investment - adjustment to eliminate the impact of a non-cash gain from an observable price change related to an equity investment.

Loss on Defined Benefit Pension Plan Termination - adjustment to eliminate the impact of a non-cash loss from the termination of certain single-employer defined benefit pension plans.

Effect of Refinancing and Other 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 charges related to the payment of call premiums ($11.9 million for the third quarter and year-to-date 2021 and $23.1 million for year-to-date 2020) and non-cash charges for the write-offs of unamortized debt issuance costs and debt premiums related to the repayment of borrowings ($6.8 million loss for the third quarter and year-to-date 2021 and $2.2 million gain for year-to-date 2020).

Effect of Tax Legislation on Provision (Benefit) for Income Taxes - adjustments to eliminate the impact of tax legislation that is not indicative of our ongoing tax position based on the new tax policies, including the benefit related to the CARES Act for net operating losses being carried back to prior fiscal years ($3.8 million for the third quarter of 2021, $38.1 million for year-to-date 2021, $68.1 million for the third quarter of 2020 and $58.8 million for year-to-date 2020) and a valuation allowance against certain foreign tax credits ($3.8 million for the third quarter of fiscal 2021, $30.0 million for year-to-date 2021, $17.4 million for the third quarter of 2020 and $11.8 million for year-to-date 2020).

Tax Impact Related to Shareholder Transactions - adjustments to eliminate the tax impact of equity award exercises by the Company's former chief executive officer ($1.8 million for the third quarter of 2020 and $24.6 million for year-to-date 2020) and the tax impact related to cash proceeds received from Mantle Ridge for short-swing profits earned through transactions in the Company's common stock ($4.1 million for year-to-date 2020).

Tax Impact of Adjustments to Adjusted Net Income (Loss) - adjustments to eliminate the net tax impact of the adjustments to adjusted net income (loss) calculated based on a blended U.S. federal and state tax rate for U.S. adjustments and the local country tax rate for adjustments in jurisdictions outside the U.S. Adjustment also eliminates the valuation allowance recorded against deferred tax assets in a foreign subsidiary that is deemed not realizable (approximately $8.6 million for year-to-date 2020).

Effect of Currency Translation - adjustments to eliminate the impact that fluctuations in currency translation rates had on the comparative results by presenting the periods on a constant currency basis. Assumes constant foreign currency exchange rates based on the rates in effect for the prior year period being used in translation for the comparable current year period.

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements reflect our current expectations as to future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. These statements include, but are not limited to, statements under the heading "2021 Outlook" and those related to our expectations regarding the impact of the ongoing COVID-19 pandemic, the performance of our business, our financial results, our operations, our liquidity and capital resources, the conditions in our industry and our growth strategy. In some cases forward-looking statements can be identified by words such as "outlook," "aim," "anticipate," "are or remain or continue to be 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. These forward-looking statements are subject to risks and uncertainties that may change at any time, actual results or outcomes may differ materially from those that we expected.

Some of the factors that we believe could affect or continue to affect our results include without limitation: the severity and duration of the COVID-19 pandemic; the pandemic's impact on the U.S. and global economies, including particularly the client sectors we serve and governmental responses to the pandemic; the manner and timing of benefits we expect to receive under the CARES Act or other government programs; unfavorable economic conditions; natural disasters, global calamities, new pandemics, 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; currency risks and other risks associated with international operations, including Foreign Corrupt Practices Act, U.K. Bribery Act and other anti-corruption law compliance; risks associated with suppliers from whom our products are sourced; disruptions to our relationship with our distribution partners; the contract intensive nature of our business, which may lead to client disputes; our expansion strategy and our ability to successfully integrate the businesses we acquire and costs and timing related thereto; continued or further unionization of our workforce; liability resulting from our participation in multiemployer defined benefit pension plans; the inability to hire and retain key or sufficient qualified personnel or increases in labor costs; laws and governmental regulations including those relating to food and beverages, the environment, wage and hour and government contracting; liability associated with noncompliance with applicable law or other governmental regulations; new interpretations of or changes in the enforcement of the government regulatory framework; the failure to maintain food safety throughout our supply chain, food-borne illness concerns and claims of illness or injury; a cybersecurity incident or other disruptions in the availability of our computer systems or privacy breaches; 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 under the headings Item 1A "Risk Factors," Item 3 "Legal Proceedings" and Item 7 "Management's Discussion and Analysis of Financial Condition and Results of Operations" and other sections of our Annual Report on Form 10-K, filed with the SEC on November 24, 2020 as such factors may be updated from time to time in our other periodic filings with the SEC, which are accessible on the SEC's website at www.sec.gov and which may be obtained by contacting Aramark's investor relations department via its website at www.aramark.com. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included herein and in our other filings with the SEC. As a result of these risks and uncertainties, readers are cautioned not to place undue reliance on any forward-looking statements included herein or that may be made elsewhere from time to time by, or on behalf of, us. Forward-looking statements speak only as of the date made. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, changes in our expectations, or otherwise, except as required by law.

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(Unaudited)

(In Thousands, Except Per Share Amounts)

 

Three Months Ended

July 2, 2021

June 26, 2020

Revenue

$

2,981,220

$

2,152,253

Costs and Expenses:

Cost of services provided (exclusive of depreciation and amortization)

2,686,138

2,265,614

Depreciation and amortization

136,197

148,060

Selling and general corporate expenses

84,639

66,176

2,906,974

2,479,850

Operating income (loss)

74,246

(327,597

)

Gain on Equity Investment

(137,934

)

Loss on Defined Benefit Pension Plan Termination

60,864

Interest and Other Financing Costs, net

111,715

94,235

Income (Loss) Before Income Taxes

39,601

(421,832

)

Provision (Benefit) for Income Taxes

7,039

(165,524

)

Net income (loss)

32,562

(256,308

)

Less: Net income attributable to noncontrolling interest

5

132

Net income (loss) attributable to Aramark stockholders

$

32,557

$

(256,440

)

Earnings (Loss) per share attributable to Aramark stockholders:

Basic

$

0.13

$

(1.01

)

Diluted

$

0.13

$

(1.01

)

Weighted Average Shares Outstanding:

Basic

255,207

252,943

Diluted

257,374

252,943

Nine Months Ended

July 2, 2021

June 26, 2020

Revenue

$

8,544,701

$

10,137,409

Costs and Expenses:

Cost of services provided (exclusive of depreciation and amortization)

7,814,008

9,441,316

Depreciation and amortization

412,090

443,971

Selling and general corporate expenses

259,478

224,502

Goodwill impairment

198,600

8,485,576

10,308,389

Operating income (loss)

59,125

(170,980

)

Gain on Equity Investment

(137,934

)

Loss on Defined Benefit Pension Plan Termination

60,864

Interest and Other Financing Costs, net

308,402

273,642

Loss Before Income Taxes

(172,207

)

(444,622

)

Benefit for Income Taxes

(45,726

)

(132,176

)

Net loss

(126,481

)

(312,446

)

Less: Net (loss) income attributable to noncontrolling interest

(219

)

493

Net loss attributable to Aramark stockholders

$

(126,262

)

$

(312,939

)

Loss per share attributable to Aramark stockholders:

Basic

$

(0.50

)

$

(1.25

)

Diluted

$

(0.50

)

$

(1.25

)

Weighted Average Shares Outstanding:

Basic

254,461

251,343

Diluted

254,461

251,343

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In Thousands)

July 2, 2021

October 2, 2020

Assets

Current Assets:

Cash and cash equivalents

$

483,429

$

2,509,188

Receivables

1,532,881

1,431,206

Inventories

402,875

436,473

Prepayments and other current assets

201,732

298,944

Total current assets

2,620,917

4,675,811

Property and Equipment, net

2,001,632

2,050,908

Goodwill

5,494,583

5,343,828

Other Intangible Assets

2,064,276

1,932,637

Operating Lease Right-of-use Assets

565,800

551,394

Other Assets

1,302,888

1,158,106

$

14,050,096

$

15,712,684

Liabilities and Stockholders' Equity

Current Liabilities:

Current maturities of long-term borrowings

$

74,122

$

99,915

Current operating lease liabilities

69,504

71,810

Accounts payable

675,646

663,455

Accrued expenses and other current liabilities

1,522,974

1,512,278

Total current liabilities

2,342,246

2,347,458

Long-Term Borrowings

7,591,779

9,178,508

Noncurrent Operating Lease Liabilities

322,972

341,667

Deferred Income Taxes and Other Noncurrent Liabilities

1,097,104

1,099,075

Commitments and Contingencies

Redeemable Noncontrolling Interest

9,770

9,988

Total Stockholders' Equity

2,686,225

2,735,988

$

14,050,096

$

15,712,684

ARAMARK AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In Thousands)

Nine Months Ended

July 2, 2021

June 26, 2020

Cash flows from operating activities:

Net loss

$

(126,481

)

$

(312,446

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities

Depreciation and amortization

412,090

443,971

Goodwill impairment and asset write-downs

244,952

Gain on equity investment

(137,934

)

Loss on defined benefit pension plan termination

60,864

Deferred income taxes

(27,099

)

(66,003

)

Share-based compensation expense

52,638

15,349

Changes in operating assets and liabilities

25,647

(443,196

)

Payments made to clients on contracts

(49,159

)

(42,824

)

Other operating activities

23,227

85,352

Net cash provided by (used in) operating activities

233,793

(74,845

)

Cash flows from investing activities:

Net purchases of property and equipment and other

(244,080

)

(259,375

)

Acquisitions, divestitures and other investing activities

(259,111

)

8,044

Net cash used in investing activities

(503,191

)

(251,331

)

Cash flows from financing activities:

Net proceeds/payments of long-term borrowings

(1,350,657

)

2,250,713

Net change in funding under the Receivables Facility

(315,600

)

335,600

Payments of dividends

(83,928

)

(83,060

)

Proceeds from issuance of common stock

33,925

88,581

Repurchase of common stock

(6,540

)

Other financing activities

(50,698

)

(89,050

)

Net cash (used in) provided by financing activities

(1,766,958

)

2,496,244

Effect of foreign exchange rates on cash and cash equivalents

10,597

544

(Decrease) increase in cash and cash equivalents

(2,025,759

)

2,170,612

Cash and cash equivalents, beginning of period

2,509,188

246,643

Cash and cash equivalents, end of period

$

483,429

$

2,417,255

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME (LOSS) MARGIN

(Unaudited)

(In thousands)

Three Months Ended

July 2, 2021

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

1,649,613

$

728,540

$

603,067

$

2,981,220

Operating Income (as reported)

$

43,982

$

21,057

$

35,023

$

(25,816

)

$

74,246

Operating Income Margin (as reported)

2.67

%

2.89

%

5.81

%

2.49

%

Revenue (as reported)

$

1,649,613

$

728,540

$

603,067

$

2,981,220

Effect of Next Level Acquisition

(23,358

)

(23,358

)

Effect of Currency Translation

(1,456

)

(67,806

)

(5,937

)

(75,199

)

Adjusted Revenue (Organic)

$

1,624,799

$

660,734

$

597,130

$

2,882,663

Revenue Growth (as reported)

54.52

%

40.87

%

6.27

%

38.52

%

Adjusted Revenue Growth (Organic)

52.19

%

27.76

%

5.22

%

33.94

%

Operating Income (as reported)

$

43,982

$

21,057

$

35,023

$

(25,816

)

$

74,246

Amortization of Acquisition-Related Intangible Assets

20,314

1,874

6,138

28,326

Effect of Next Level Acquisition

(445

)

(445

)

Merger and Integration Related Charges

3,819

3,819

Gains, Losses and Settlements impacting comparability

164

164

Adjusted Operating Income

$

63,851

$

22,931

$

44,980

$

(25,652

)

$

106,110

Effect of Currency Translation

(388

)

(2,295

)

(299

)

(2,982

)

Adjusted Operating Income (Constant Currency)

$

63,463

$

20,636

$

44,681

$

(25,652

)

$

103,128

Operating Income Growth (as reported) %

122.69

%

115.23

%

59.93

%

(48.25

)%

122.66

%

Adjusted Operating Income Growth %

181.52

%

137.11

%

165.79

%

(22.37

)%

173.61

%

Adjusted Operating Income Growth (Constant Currency)

181.02

%

133.40

%

164.03

%

(22.37

)%

171.54

%

Adjusted Operating Income Margin (Constant Currency)

3.91

%

3.12

%

7.48

%

3.58

%

Operating Income Growth (as reported) $

$

401,843

Adjusted Operating Income Growth $

$

250,263

Three Months Ended

June 26, 2020

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

1,067,580

$

517,171

$

567,502

$

2,152,253

Operating (Loss) Income (as reported)

$

(193,799

)

$

(138,283

)

$

21,899

$

(17,414

)

$

(327,597

)

Amortization of Acquisition-Related Intangible Assets

21,246

1,661

6,266

29,173

Severance and Other Charges

48,205

74,704

367

1,657

124,933

Merger and Integration Related Charges

169

131

4,739

5,039

Gains, Losses and Settlements impacting comparability

45,852

(16,348

)

(5,205

)

24,299

Adjusted Operating (Loss) Income

$

(78,327

)

$

(61,787

)

$

16,923

$

(20,962

)

$

(144,153

)

Operating (Loss) Income Margin (as reported)

(18.15

)%

(26.74

)%

3.86

%

(15.22

)%

Adjusted Operating (Loss) Income Margin

(7.34

)%

(11.95

)%

2.98

%

(6.70

)%

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED OPERATING INCOME (LOSS) MARGIN

(Unaudited)

(In thousands)

Nine Months Ended

July 2, 2021

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

4,646,392

$

2,100,695

$

1,797,614

$

8,544,701

Operating Income (as reported)

$

30,057

$

30,324

$

88,795

$

(90,051

)

$

59,125

Operating Income Margin (as reported)

0.65

%

1.44

%

4.94

%

0.69

%

Revenue (as reported)

$

4,646,392

$

2,100,695

$

1,797,614

$

8,544,701

Effect of Next Level Acquisition

(23,358

)

(23,358

)

Effect of Currency Translation

(2,470

)

(131,308

)

(9,585

)

(143,363

)

Adjusted Revenue (Organic)

$

4,620,564

$

1,969,387

$

1,788,029

$

8,377,980

Revenue Growth (as reported)

(21.75

)%

(9.33

)%

(4.53

)%

(15.71

)%

Adjusted Revenue Growth (Organic)

(22.18

)%

(15.00

)%

(5.04

)%

(17.36

)%

Operating Income (as reported)

$

30,057

$

30,324

$

88,795

$

(90,051

)

$

59,125

Amortization of Acquisition-Related Intangible Assets

61,087

6,022

18,822

85,931

Severance and Other Charges

(4,618

)

(501

)

(326

)

(5,445

)

Effect of Next Level Acquisition

(445

)

(445

)

Merger and Integration Related Charges

9,936

9,936

Gains, Losses and Settlements impacting comparability

(18,098

)

984

743

(5,580

)

(21,951

)

Adjusted Operating Income

$

72,601

$

32,712

$

117,795

$

(95,957

)

$

127,151

Effect of Currency Translation

(640

)

(2,243

)

(766

)

(3,649

)

Adjusted Operating Income (Constant Currency)

$

71,961

$

30,469

$

117,029

$

(95,957

)

$

123,502

Operating Income Growth (as reported)

(48.13

)%

110.61

%

(27.19

)%

(38.34

)%

134.58

%

Adjusted Operating Income Growth

(66.91

)%

***

(17.65

)%

(76.05

)%

(58.41

)%

Adjusted Operating Income Growth (Constant Currency)

(67.20

)%

***

(18.19

)%

(76.05

)%

(59.60

)%

Adjusted Operating Income Margin (Constant Currency)

1.56

%

1.55

%

6.55

%

1.47

%

*** Not meaningful

Nine Months Ended

June 26, 2020

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

5,937,647

$

2,316,813

$

1,882,949

$

10,137,409

Operating Income (Loss) (as reported)

$

57,946

$

(285,786

)

$

121,956

$

(65,096

)

$

(170,980

)

Amortization of Acquisition-Related Intangible Assets

63,762

4,988

18,614

87,364

Severance and Other Charges

48,205

78,351

367

4,904

131,827

Merger and Integration Related Charges

3,480

525

18,400

22,405

Goodwill Impairment

198,600

198,600

Tax Reform Related Employee Reinvestments

1,436

(13

)

1,423

Gains, Losses and Settlements impacting comparability

44,557

1,111

(16,274

)

5,685

35,079

Adjusted Operating Income (Loss)

$

219,386

$

(2,211

)

$

143,050

$

(54,507

)

$

305,718

Operating Income (Loss) Margin (as reported)

0.98

%

(12.34

)%

6.48

%

(1.69

)%

Adjusted Operating Income (Loss) Margin

3.69

%

(0.10

)%

7.60

%

3.02

%

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED NET INCOME (LOSS) & ADJUSTED EPS

(Unaudited)

(In thousands, except per share amounts)

Three Months Ended

Nine Months Ended

July 2, 2021

June 26, 2020

July 2, 2021

June 26, 2020

Net Income (Loss) Attributable to Aramark Stockholders (as reported)

$

32,557

$

(256,440

)

$

(126,262

)

$

(312,939

)

Adjustment:

Amortization of Acquisition-Related Intangible Assets

28,326

29,173

85,931

87,364

Severance and Other Charges

124,933

(5,445

)

131,827

Effect of Next Level Acquisition

(445

)

(445

)

Merger and Integration Related Charges

3,819

5,039

9,936

22,405

Goodwill Impairment

198,600

Tax Reform Related Employee Reinvestments

1,423

Gains, Losses and Settlements impacting comparability

164

24,299

(21,951

)

35,079

Gain on Equity Investment

(137,934

)

(137,934

)

Loss on Defined Benefit Pension Plan Termination

60,864

60,864

Effect of Refinancing and Other on Interest and Other Financing Costs, net

18,658

18,658

20,883

Effect of Tax Legislation on Provision (Benefit) for Income Taxes

(18

)

(50,653

)

(8,144

)

(46,968

)

Tax Impact Related to Shareholder Transactions

(1,757

)

(20,479

)

Tax Impact of Adjustments to Adjusted Net Income (Loss)

2,575

(48,728

)

(6,535

)

(69,626

)

Adjusted Net Income (Loss)

$

8,566

$

(174,134

)

$

(131,327

)

$

47,569

Effect of Currency Translation, net of Tax

(4,211

)

(4,838

)

Adjusted Net Income (Loss) (Constant Currency)

$

4,355

$

(174,134

)

$

(136,165

)

$

47,569

Earnings (Loss) Per Share (as reported)

Net Income (Loss) Attributable to Aramark Stockholders (as reported)

$

32,557

$

(256,440

)

$

(126,262

)

$

(312,939

)

Diluted Weighted Average Shares Outstanding

257,374

252,943

254,461

251,343

$

0.13

$

(1.01

)

$

(0.50

)

$

(1.25

)

Earnings Per Share Growth (as reported) $

$

1.14

Adjusted Earnings (Loss) Per Share

Adjusted Net Income (Loss)

$

8,566

$

(174,134

)

$

(131,327

)

$

47,569

Diluted Weighted Average Shares Outstanding

257,374

252,943

254,461

253,968

$

0.03

$

(0.69

)

$

(0.52

)

$

0.19

Adjusted Earnings Per Share Growth $

$

0.72

Adjusted Earnings (Loss) Per Share (Constant Currency)

Adjusted Net Income (Loss) (Constant Currency)

$

4,355

$

(174,134

)

$

(136,165

)

$

47,569

Diluted Weighted Average Shares Outstanding

257,374

252,943

254,461

253,968

$

0.02

$

(0.69

)

$

(0.54

)

$

0.19

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

NET DEBT TO COVENANT ADJUSTED EBITDA

(Unaudited)

(In thousands)

Twelve Months Ended

July 2, 2021

June 26, 2020

Net Loss Attributable to Aramark Stockholders (as reported)

$

(274,852

)

$

(227,380

)

Interest and Other Financing Costs, net

417,560

359,254

Benefit for Income Taxes

(99,834

)

(97,061

)

Depreciation and Amortization

563,314

589,135

Share-based compensation expense(1)

67,628

22,215

Unusual or non-recurring (gains) and losses(2)

(77,070

)

198,600

Pro forma EBITDA for equity method investees(3)

10,353

5,510

Pro forma EBITDA for certain transactions(4)

15,059

12,342

Other(5)

252,966

452,725

Covenant Adjusted EBITDA

$

875,124

$

1,315,340

Net Debt to Covenant Adjusted EBITDA

Total Long-Term Borrowings

$

7,665,901

$

9,259,614

Less: Cash and cash equivalents

483,429

2,417,255

Net Debt

$

7,182,472

$

6,842,359

Covenant Adjusted EBITDA

$

875,124

$

1,315,340

Net Debt/Covenant Adjusted EBITDA(6)

8.2

5.2

(1) Represents compensation expense related to the Company's issuances of share-based awards.

(2) Represents the fiscal 2021 non-cash gain from an observable price change on an equity investment ($137.9 million), the fiscal 2021 non-cash loss from the termination of certain defined benefit pension plans ($60.9 million) and the fiscal 2020 non-cash impairment charge related to goodwill.

(3) Represents the Company's estimated share of EBITDA primarily from the Company's AIM Services Co., Ltd. equity method investment, not already reflected in the Company's net loss attributable to Aramark stockholders. EBITDA for this equity method investee is calculated in a manner consistent with Covenant Adjusted EBITDA but does not represent cash distributions received from this investee.

(4) Represents the annualizing of net EBITDA from certain acquisitions made during the period.

(5) "Other" for the twelve months ended July 2, 2021 and June 26, 2020, respectively, includes labor charges, incremental expenses and other expenses associated with closed or partially closed client locations resulting from the COVID-19 pandemic, net of U.S. and non-U.S. governmental labor related credits ($123.8 million and $150.9 million), non-cash impairment charges related to various assets ($34.3 million and $36.7 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 ($25.5 million and $24.0 million), severance charges ($20.0 million and $129.3 million), expenses related to merger and integration related charges ($16.4 million and $32.2 million), the impact of the change in fair value related to certain gasoline and diesel agreements ($8.7 million gain and $4.4 million loss), the impact of hyperinflation in Argentina ($2.3 million and $6.0 million) and other miscellaneous expenses. "Other" for the twelve months ended July 2, 2021 also includes non-cash charges for excess inventory ($19.6 million), charges related to a client contract dispute ($17.9 million), a favorable non-cash settlement of a multiemployer pension plan obligation ($6.7 million), a favorable settlement of a legal matter ($4.7 million), non-cash charges related to information technology assets ($4.2 million), expenses related to the impact of the ice storm in Texas ($2.5 million) and a non-cash charge related to an environmental matter ($2.5 million). "Other" for the twelve months ended June 26, 2020 also includes non-cash charge related to operating lease right-of-use assets, property and equipment and other assets from disposal by abandonment of certain rental properties ($28.5 million), charges related to certain legal settlements ($27.4 million), gain from the insurance proceeds received related to property damage from a tornado in Nashville ($16.3 million), cash compensation charges associated with the retirement of the Company's former chief executive officer ($10.4 million), advisory fees related to shareholder matters ($7.7 million) and compensation expense for retirement contributions and employee training programs funded by the benefits from U.S. tax reform ($5.8 million).

(6) On April 22, 2020, the Company entered into Amendment No. 9 to the Credit Agreement. Amendment No. 9 provides for a covenant waiver period which suspends the Consolidated Secured Debt Ratio debt covenant required under the Credit Agreement for four fiscal quarters, commencing with the fourth quarter of fiscal 2020 and ending after the third quarter of fiscal 2021, subject to certain conditions.

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

FREE CASH FLOW

(Unaudited)

(In thousands)

 

 

Nine Months Ended

Six Months Ended

Three Months Ended

 

July 2, 2021

April 2, 2021

July 2, 2021

Net Cash provided by operating activities

 

$

233,793

$

221,861

11,932

 

Net purchases of property and equipment and other

 

(244,080

)

(142,751

)

(101,329

)

 

Free Cash Flow

 

$

(10,287

)

$

79,110

$

(89,397

)

 

 

Nine Months Ended

Six Months Ended

Three Months Ended

 

June 26, 2020

March 27, 2020

June 26, 2020

Net Cash (used in) provided by operating activities

 

$

(74,845

)

$

(91,626

)

16,781

 

Net purchases of property and equipment and other

 

(259,375

)

(205,331

)

(54,044

)

 

Free Cash Flow

 

$

(334,220

)

$

(296,957

)

$

(37,263

)

 

 

Nine Months Ended

Six Months Ended

Three Months Ended

 

Change

Change

Change

Net Cash provided by (used in) operating activities

 

$

308,638

$

313,487

(4,849

)

 

Net purchases of property and equipment and other

 

15,295

62,580

(47,285

)

 

Free Cash Flow

 

$

323,933

$

376,067

$

(52,134

)

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED REVENUE

(Unaudited)

(In thousands)

Three Months Ended

June 26, 2020

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

1,067,580

$

517,171

$

567,502

$

2,152,253

Effect of Currency Translation

534

40,188

1,377

42,099

Adjusted Revenue (Organic)

$

1,068,114

$

557,359

$

568,879

$

2,194,352

Revenue Growth (as reported)

(55.77

)%

(45.55

)%

(12.34

)%

(46.34

)%

Adjusted Revenue Growth (Organic)

(55.74

)%

(41.32

)%

(12.13

)%

(45.29

)%

Three Months Ended

June 28, 2019

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

2,413,503

$

949,862

$

647,396

$

4,010,761

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED REVENUE

(Unaudited)

(In thousands)

Three Months Ended

October 2, 2020

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

1,429,031

$

629,021

$

634,098

$

2,692,150

Effect of Currency Translation

185

4,785

454

5,424

Estimated Impact of 53rd Week

(116,461

)

(15,858

)

(44,740

)

(177,059

)

Adjusted Revenue (Organic)

$

1,312,755

$

617,948

$

589,812

$

2,520,515

Revenue Growth (as reported)

(40.65

)%

(29.94

)%

(1.78

)%

(31.87

)%

Adjusted Revenue Growth (Organic)

(45.48

)%

(31.18

)%

(8.64

)%

(36.21

)%

Three Months Ended

September 27, 2019

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

2,407,750

$

897,894

$

645,600

$

3,951,244

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED REVENUE

(Unaudited)

(In thousands)

Three Months Ended

January 1, 2021

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

1,445,792

$

694,459

$

603,538

$

2,743,789

Effect of Currency Translation

(205

)

(20,736

)

(753

)

(21,694

)

Adjusted Revenue (Organic)

$

1,445,587

$

673,723

$

602,785

$

2,722,095

Revenue Growth (as reported)

(45.21

)%

(26.61

)%

(9.71

)%

(35.49

)%

Adjusted Revenue Growth (Organic)

(45.22

)%

(28.80

)%

(9.82

)%

(36.00

)%

Three Months Ended

December 27, 2019

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

2,638,960

$

946,194

$

668,443

$

4,253,597

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED CONSOLIDATED REVENUE

(Unaudited)

(In thousands)

 

Three Months Ended

April 2, 2021

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

1,550,987

$

677,696

$

591,009

$

2,819,692

Effect of Currency Translation

(809

)

(42,766

)

(2,895

)

(46,470

)

Adjusted Revenue (Organic)

$

1,550,178

$

634,930

$

588,114

$

2,773,222

Revenue Growth (as reported)

(30.48

)%

(20.59

)%

(8.65

)%

(24.44

)%

Adjusted Revenue Growth (Organic)

(30.52

)%

(25.60

)%

(9.10

)%

(25.68

)%

Three Months Ended

March 27, 2020

FSS United States

FSS International

Uniform

Corporate

Aramark and
Subsidiaries

Revenue (as reported)

$

2,231,107

$

853,448

$

647,004

$

3,731,559

ARAMARK AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

ADJUSTED REVENUE COMPARISON TO FISCAL 2019

(Unaudited)

(In thousands)

Three Months Ended

June 26, 2020

October 2, 2020

January 1, 2021

April 2, 2021

July 2, 2021

Revenue (as reported)

$

2,152,253

$

2,692,150

$

2,743,789

$

2,819,692

$

2,981,220

Effect of Next Level Acquisition

(23,358

)

Effect of Currency Translation*

42,099

5,424

11,593

1,243

(16,977

)

Estimated Impact of 53rd Week

(177,059

)

Adjusted Revenue (Organic)

$

2,194,352

$

2,520,515

$

2,755,382

$

2,820,935

$

2,940,885

Revenue as a Percentage of Fiscal 2019 Revenue (as reported)

53.66

%

68.13

%

64.33

%

70.49

%

74.33

%

Adjusted Revenue as a Percentage of Fiscal 2019 Adjusted Revenue (Organic)

54.71

%

63.79

%

65.27

%

70.52

%

73.32

%

Three Months Ended

June 28, 2019

September 27, 2019

December 28, 2018

March 29, 2019

June 28, 2019

Revenue (as reported)

4,010,761

3,951,244

4,265,349

3,999,987

4,010,761

Effect of Divestitures

(43,680

)

Adjusted Revenue (Organic)

4,010,761

3,951,244

4,221,669

3,999,987

4,010,761

* For the three month periods of January 1, 2021, April 2, 2021 and July 2, 2021, the effect of currency translation reflects the impact that fluctuations in currency translation rates had on the comparative results by translating the fiscal 2021 period balances using the foreign currency exchange rates in effect for the comparable periods of fiscal 2019.

Contacts:

Inquiries:
Felise Kissell
(215) 409-7287
Kissell-Felise@aramark.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.