Company logo

ARMK - Aramark

NYSE -> Consumer Cyclical -> Restaurants
Philadelphia, United States
Type: Equity

ARMK price evolution
ARMK
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $295.6 $1963.14 $402.41 $302.69
Short term investments
Net receivables $2198.78 $2363.7 $2405.89 $2353.58
Inventory $367.61 $578.43 $593.17 $609.59
Total current assets $3167.42 $5220.03 $3725.88 $3596.56
Long term investments
Property, plant & equipment $2088.44 $2720.66 $2682.25 $2661.52
Goodwill & intangible assets $6485.48 $7622.61 $7676.31 $7673.79
Total noncurrent assets $9252.03 $11651.21 $11671.62 $11859.52
Total investments
Total assets $12419.45 $16871.24 $15397.5 $15456.08
Current liabilities
Accounts payable $1096.19 $1406.36 $1048.61 $1137.91
Deferred revenue
Short long term debt $91.69 $1668.15 $180.6 $179.57
Total current liabilities $2489.41 $5029.97 $2875.96 $2968.08
Long term debt $6174.64 $6958.53 $7840.12 $8216.64
Total noncurrent liabilities $7083.4 $8128.56 $8970.27 $9304.73
Total debt $6266.33 $8626.67 $8020.72 $8396.21
Total liabilities $9572.82 $13158.52 $11846.23 $12272.81
Shareholders' equity
Retained earnings $79.3 $964.16 $787.44 $477.63
Other shareholder equity -$89.01 -$98.24 -$66.11 -$95.62
Total shareholder equity $2846.63 $3712.72 $3551.27 $3183.27
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Current assets
Cash $1963.14 $329.45 $532.59 $2509.19
Short term investments
Net receivables $2363.7 $2147.96 $1748.6 $1431.21
Inventory $578.43 $552.39 $412.68 $436.47
Total current assets $5220.03 $3291.99 $2898.86 $4675.81
Long term investments $262.61
Property, plant & equipment $2720.66 $2624.19 $2626.25 $2602.3
Goodwill & intangible assets $7622.61 $7628.85 $7515.92 $7276.47
Total noncurrent assets $11651.21 $11790.45 $11477.31 $11036.87
Total investments
Total assets $16871.24 $15082.44 $14376.16 $15712.68
Current liabilities
Accounts payable $1406.36 $1322.94 $919.09 $663.46
Deferred revenue
Short long term debt $1668.15 $133.91 $126.13 $171.72
Total current liabilities $5029.97 $3285.89 $2857.43 $2347.46
Long term debt $6958.53 $7651.48 $7707.8 $9520.17
Total noncurrent liabilities $8128.56 $8766.91 $8795.86 $10629.24
Total debt $8626.67 $7785.39 $7833.93 $9691.9
Total liabilities $13158.52 $12052.8 $11653.29 $12976.7
Shareholders' equity
Retained earnings $964.16 $406.78 $327.56 $532.38
Other shareholder equity -$98.24 -$111.57 -$208.01 -$307.26
Total shareholder equity $3712.72 $3029.64 $2722.87 $2735.99
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $4407.77 $4901.56 $4749.21 $4602.09
Cost of revenue $4045.08 $4381.59 $4314.71 $4179.41
Gross Profit $362.69 $519.97 $434.5 $422.67
Operating activities
Research & development
Selling, general & administrative $90.19 $104.49 $95.59 $103.9
Total operating expenses $195.74 $242.06 $231.12 $240.69
Operating income $166.95 $277.92 $203.38 $181.98
Income from continuing operations
EBIT $166.97 $329.74 $579.28 $182.14
Income tax expense $23.87 $12.83 $128.05 $12.08
Interest expense $114.56 $111.47 $112.75 $114.02
Net income
Net income $28.54 $205.43 $338.48 $56.04
Income (for common shares) $28.54 $205.43 $338.48 $56.04
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $18853.86 $16326.62 $12095.97 $12829.56
Cost of revenue $17037.8 $14767.57 $11007.08 $11993.67
Gross Profit $1816.06 $1559.05 $1088.88 $835.89
Operating activities
Research & development
Selling, general & administrative $406.77 $398.36 $346.75 $307.02
Total operating expenses $953.13 $930.69 $897.44 $1100.81
Operating income $862.93 $628.37 $191.44 -$264.92
Income from continuing operations
EBIT $1291.31 $628.67 $269.9 -$265.01
Income tax expense $177.61 $61.46 -$40.63 -$186.28
Interest expense $439.58 $372.73 $401.37 $382.8
Net income
Net income $674.11 $194.48 -$90.83 -$461.53
Income (for common shares) $674.11 $194.48 -$90.83 -$461.53
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $28.54 $205.43 $338.48 $56.04
Operating activities
Depreciation $105.54 $137.57 $135.52 $136.79
Business acquisitions & disposals -$83.32 -$0.69 -$18.32 -$27.68
Stock-based compensation $13.65 $21.32 $20.54 $21.03
Total cash flows from operations -$657.08 $1036.52 $22.63 $314.48
Investing activities
Capital expenditures -$111.2 -$144.86 -$103.01 -$85.8
Investments $51.87 $629.18 -$30
Total cash flows from investing -$197.97 -$72.99 $507.76 -$141.73
Financing activities
Dividends paid -$24.91 -$28.72 -$28.67 -$28.66
Sale and purchase of stock $4.5 $3.26 $9.66 $4.44
Net borrowings -$710.78 $634.25 -$400.42 -$152.63
Total cash flows from financing -$779 $605.77 -$429.45 -$177.94
Effect of exchange rate $5.33 -$8.57 -$1.22 $2.83
Change in cash and equivalents -$1628.71 $1560.72 $99.72 -$2.36
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $674.11 $194.48 -$90.83 -$461.53
Operating activities
Depreciation $546.36 $532.33 $550.69 $595.2
Business acquisitions & disposals -$50.19 -$340.02 -$265.77 -$20.94
Stock-based compensation $86.94 $95.49 $71.05 $30.34
Total cash flows from operations $766.43 $694.5 $657.08 $176.68
Investing activities
Capital expenditures -$432.17 -$364.75 -$375.34 -$365.7
Investments $651.05 -$142.22
Total cash flows from investing $208.91 -$831.29 -$634.39 -$361.12
Financing activities
Dividends paid -$114.61 -$113.12 -$112.01 -$110.89
Sale and purchase of stock $46.97 $49.32 $41.59 $83.48
Net borrowings $751.75 $52.65 -$1875.18 $2554.91
Total cash flows from financing $653.65 -$37.69 -$2005.34 $2437.52
Effect of exchange rate $4.7 -$28.66 $6.05 $9.46
Change in cash and equivalents $1633.69 -$203.14 -$1976.6 $2262.55
Fundamentals
Market cap $8.73B
Enterprise value $14.70B
Shares outstanding 262.29M
Revenue $18.66B
EBITDA $1.77B
EBIT $1.26B
Net Income $628.49M
Revenue Q/Q -4.20%
Revenue Y/Y N/A
P/E ratio 13.89
EV/Sales 0.79
EV/EBITDA 8.29
EV/EBIT 11.69
P/S ratio 0.47
P/B ratio 2.97
Book/Share 11.19
Cash/Share 1.13
EPS $2.40
ROA 4.18%
ROE 18.91%
Debt/Equity 3.54
Net debt/EBITDA 5.23
Current ratio 1.27
Quick ratio 1.12