Vestis Reports Second Quarter 2024 Results and Updates Full-Year Outlook
Positioning
Second Quarter 2024 Results
-
Revenue of
$705 million increased 0.9% year-over-year; excluding the impact of FX and the prior year temporary energy fee, revenue growth was 2.8% -
Operating Income of
$43 million or 6.1% of revenue -
Adjusted EBITDA of
$87 million or 12.4% of revenue -
Operating Cash Flow of
$127.5 million fiscal year-to-date, up 85% year-over-year -
Free Cash Flow of
$97.7 million fiscal year-to-date, up 107% year-over-year -
Reduced debt by
$54M in Q2, including$45M of voluntary debt prepayment; net debt leverage was 3.82x at the end of Q2, down from 3.95x at the end of fiscal 2023
Management Commentary
“I am grateful to our team for the work they do each day and the tremendous effort that has been put into executing the spin. With this transition now behind us, we are keenly focused on advancing our plan for long-term value creation”, said
“Our results in the quarter and outlook for the year are not in line with expectations but demonstrate the power of our model and the underlying health of the business, as evidenced by the strong and improving cash flow generation despite the revenue shortfall. Our ability to generate strong cash flows will serve us well as we continue to ramp our sales productivity and improve customer retention.
While we are lowering fiscal 2024 guidance as we navigate short-term challenges, operating trends are improving across our business. We are advancing our strategic plan, particularly in the areas of logistics optimization and customer penetration through cross-selling on routes. We remain confident in the value creation opportunity for Vestis and are mobilized to capitalize on it over the long-term.”
Second Quarter 2024 Financial Summary
This press release contains non-GAAP financial measures. Reconciliations of non-GAAP financial measures to the comparable GAAP measures are presented in the tables accompanying this release. |
($ in millions) |
Consolidated |
|||||||
|
Three Months Ended |
|
||||||
|
|
|
Change |
|||||
Revenue |
$ |
705.4 |
|
$ |
699.3 |
|
0.9 |
% |
Operating Income |
|
43.1 |
|
|
49.4 |
|
(12.8 |
)% |
Adjusted Operating Income |
|
58.5 |
|
|
65.7 |
|
(11.0 |
)% |
Net Income |
|
6.0 |
|
|
36.9 |
|
(83.8 |
)% |
Adjusted EBITDA |
|
87.2 |
|
|
92.8 |
|
(6.0 |
)% |
Adjusted EBITDA Margin |
|
12.4 |
% |
|
13.3 |
% |
(90 bps) |
Vestis’ second quarter 2024 revenue increased 0.9% versus the second quarter of 2023, which included a
Second quarter fiscal 2024 adjusted EBITDA margin declined by 90 basis points, which included an approximately 60 basis point impact from higher public company costs as compared to the prior year. The impact of lower volume and the elimination of the temporary energy fee more than offset the favorable impact of pricing and productivity in the quarter.
Balance Sheet and Cash Flow
Vestis’ net cash provided by operating activities increased 85% year-over-year in the first half of fiscal 2024 to
As of
During the second quarter, Vestis successfully refinanced its
Revised Fiscal Year 2024 Outlook
We now expect to deliver fiscal 2024 revenue growth in the range of (1)% to 0%. Adjusted EBITDA margin is now expected to be between 12.0% and 12.4%. We continue to expect
We are actively pursuing a portfolio of cost efficiency programs, accelerating logistics and merchandise optimization, and identifying and implementing the optimal organization structure to accelerate growth.
Our strategic imperatives include disciplined capital allocation with deleveraging as a priority. We continue to expect strong free cash flow conversion and anticipate a ratio of free cash flow to net income greater than or equal to 100%.
Forward Looking Non-GAAP Information
This release includes certain non-GAAP financial information that is forward-looking in nature, including without limitation adjusted EBITDA margin. Vestis believes that a quantitative reconciliation of such forward-looking information to the most comparable financial measure calculated and presented in accordance with GAAP cannot be made available without unreasonable efforts. A reconciliation of these non-GAAP financial measures would require Vestis to predict the timing and likelihood of among other things future acquisitions and divestitures, restructurings, asset impairments, other charges and other factors not within Vestis’ control. Neither these forward-looking measures, nor their probable significance, can be quantified with a reasonable degree of accuracy. Accordingly, the most directly comparable forward-looking GAAP measures are not provided. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures. The estimates of revenue growth for fiscal year 2024 and adjusted EBITDA margin for fiscal year 2024 do not attempt to forecast currency fluctuations and, accordingly, reflect an assumption of constant currency.
Conference Call Information
Vestis will host a webcast to discuss its fiscal second quarter 2024 results and outlook on
About Vestis™
Vestis is a leader in the B2B uniform and workplace supplies category. Vestis provides uniform services and workplace supplies to a broad range of North American customers from Fortune 500 companies to locally owned small businesses across a broad set of end sectors. The Company’s comprehensive service offering primarily includes a full-service uniform rental program, floor mats, towels, linens, managed restroom services, first aid supplies, and cleanroom and other specialty garment processing.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the securities laws. All statements that reflect our expectations, assumptions or projections about the future, other than statements of historical fact, are forward-looking statements, including, without limitation, forecasts relating to discussions of future operations and financial performance and statements regarding our strategy for growth, future product development, regulatory approvals, competitive position and expenditures. 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, and actual results or outcomes may differ materially from those that we expected. Forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties, and changes in circumstances that are difficult to predict including, but not limited to: unfavorable economic conditions; increases in fuel and energy costs; the failure to retain current customers, renew existing customer contracts and obtain new customer contracts; natural disasters, global calamities, climate change, pandemics, strikes and other adverse incidents; increased operating costs and obstacles to cost recovery due to the pricing and cancellation terms of our support services contracts; a determination by our customers to reduce their outsourcing or use of preferred vendors; risks associated with suppliers from whom our products are sourced; challenge of contracts by our customers; our expansion strategy and our ability to successfully integrate the businesses we acquire and costs and timing related thereto; currency risks and other risks associated with international operations; our inability to hire and retain key or sufficient qualified personnel or increases in labor costs; continued or further unionization of our workforce; liability resulting from our participation in multiemployer-defined benefit pension plans; liability associated with noncompliance with applicable law or other governmental regulations; laws and governmental regulations including those relating to the environment, wage and hour and government contracting; increases or changes in income tax rates or tax-related laws; new interpretations of or changes in the enforcement of the government regulatory framework; a cybersecurity incident or other disruptions in the availability of our computer systems or privacy breaches; stakeholder expectations relating to environmental, social and governance considerations; the expected benefits of the separation from Aramark and the risk that conditions to the separation will not be satisfied; the risk of increased costs from lost synergies; retention of existing management team members as a result of the separation from Aramark; reaction of customers, employees and other parties to the separation from Aramark, and the impact of the separation on our business; our leverage and ability to meet debt obligations; any failure by Aramark to perform its obligations under the various separation agreements entered into in connection with the separation and distribution; a determination by the
VESTIS CORPORATION |
|||||||||||||
CONSOLIDATED AND COMBINED STATEMENTS OF INCOME |
|||||||||||||
(Unaudited) |
|||||||||||||
(In thousands, except per share amounts) |
|||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||
|
|
|
|
|
|
|
|
||||||
Revenue |
$ |
705,368 |
|
|
$ |
699,305 |
|
$ |
1,423,291 |
|
|
$ |
1,400,002 |
Operating Expenses: |
|
|
|
|
|
|
|
||||||
Cost of services provided (exclusive of depreciation and amortization) |
|
504,417 |
|
|
|
499,462 |
|
|
1,006,797 |
|
|
|
995,576 |
Depreciation and amortization |
|
35,213 |
|
|
|
33,621 |
|
|
70,575 |
|
|
|
67,507 |
Selling, general and administrative expenses |
|
122,684 |
|
|
|
116,828 |
|
|
255,264 |
|
|
|
243,151 |
Total Operating Expenses |
|
662,314 |
|
|
|
649,911 |
|
|
1,332,636 |
|
|
|
1,306,234 |
Operating Income |
|
43,054 |
|
|
|
49,394 |
|
|
90,655 |
|
|
|
93,768 |
Interest Expense and Other, net |
|
(34,713 |
) |
|
|
161 |
|
|
(65,488 |
) |
|
|
351 |
Income Before Income Taxes |
|
8,341 |
|
|
|
49,555 |
|
|
25,167 |
|
|
|
94,119 |
Provision for Income Taxes |
|
2,376 |
|
|
|
12,700 |
|
|
6,934 |
|
|
|
23,796 |
Net Income |
$ |
5,965 |
|
|
$ |
36,855 |
|
$ |
18,233 |
|
|
$ |
70,323 |
|
|
|
|
|
|
|
|
||||||
Earnings per share: |
|
|
|
|
|
|
|
||||||
Basic |
$ |
0.05 |
|
|
$ |
0.28 |
|
$ |
0.14 |
|
|
$ |
0.54 |
Diluted |
$ |
0.05 |
|
|
$ |
0.28 |
|
$ |
0.14 |
|
|
$ |
0.54 |
Weighted Average Shares Outstanding(1): |
|
|
|
|
|
|
|
||||||
Basic |
|
131,524 |
|
|
|
130,725 |
|
|
131,457 |
|
|
|
130,725 |
Diluted |
|
131,893 |
|
|
|
130,725 |
|
|
131,788 |
|
|
|
130,725 |
__________________ |
(1) During the three and six months ended |
VESTIS CORPORATION |
|||||||
CONSOLIDATED AND COMBINED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
(In thousands, except per share amounts) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current Assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
30,659 |
|
|
$ |
36,051 |
|
Receivables (net of allowances: |
|
405,954 |
|
|
|
392,916 |
|
Inventories, net |
|
140,931 |
|
|
|
174,719 |
|
Rental merchandise in service, net |
|
400,661 |
|
|
|
399,035 |
|
Other current assets |
|
26,543 |
|
|
|
17,244 |
|
Total current assets |
|
1,004,748 |
|
|
|
1,019,965 |
|
Property and Equipment, at cost: |
|
|
|
||||
Land, buildings and improvements |
|
575,696 |
|
|
|
585,797 |
|
Equipment |
|
1,142,891 |
|
|
|
1,110,812 |
|
|
|
1,718,587 |
|
|
|
1,696,609 |
|
Less - Accumulated depreciation |
|
(1,063,276 |
) |
|
|
(1,032,078 |
) |
Total property and equipment, net |
|
655,311 |
|
|
|
664,531 |
|
|
|
963,734 |
|
|
|
963,543 |
|
Other Intangible Assets, net |
|
225,657 |
|
|
|
238,608 |
|
Operating Lease Right-of-use Assets |
|
55,584 |
|
|
|
57,890 |
|
Other Assets |
|
216,627 |
|
|
|
212,587 |
|
Total Assets |
$ |
3,121,661 |
|
|
$ |
3,157,124 |
|
LIABILITIES AND EQUITY |
|
|
|
||||
Current Liabilities: |
|
|
|
||||
Current maturities of long-term borrowings |
$ |
8,000 |
|
|
$ |
26,250 |
|
Current maturities of financing lease obligations |
|
27,775 |
|
|
|
27,659 |
|
Current operating lease liabilities |
|
19,272 |
|
|
|
19,935 |
|
Accounts payable |
|
146,528 |
|
|
|
134,498 |
|
Accrued payroll and related expenses |
|
95,104 |
|
|
|
113,771 |
|
Accrued expenses and other current liabilities |
|
103,475 |
|
|
|
73,412 |
|
Total current liabilities |
|
400,154 |
|
|
|
395,525 |
|
Long-Term Borrowings |
|
1,410,849 |
|
|
|
1,462,693 |
|
Noncurrent Financing Lease Obligations |
|
110,702 |
|
|
|
105,217 |
|
Noncurrent Operating Lease Liabilities |
|
43,475 |
|
|
|
46,084 |
|
Deferred Income Taxes |
|
205,160 |
|
|
|
217,647 |
|
Other Noncurrent Liabilities |
|
50,610 |
|
|
|
52,598 |
|
Total Liabilities |
|
2,220,950 |
|
|
|
2,279,764 |
|
Commitments and Contingencies |
|
|
|
||||
Equity: |
|
|
|
||||
Common stock, par value |
|
1,315 |
|
|
|
— |
|
Additional paid-in capital |
|
921,346 |
|
|
|
— |
|
Retained earnings |
|
9,032 |
|
|
|
— |
|
Net parent investment |
|
— |
|
|
|
908,533 |
|
Accumulated other comprehensive loss |
|
(30,982 |
) |
|
|
(31,173 |
) |
Total Equity |
|
900,711 |
|
|
|
877,360 |
|
Total Liabilities and Equity |
$ |
3,121,661 |
|
|
$ |
3,157,124 |
|
VESTIS CORPORATION |
|||||||
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
(In thousands) |
|||||||
|
Six months ended |
||||||
|
|
|
|
||||
Net cash provided by operating activities |
$ |
127,542 |
|
|
$ |
68,765 |
|
Cash flows from investing activities: |
|
|
|
||||
Purchases of property and equipment and other |
|
(29,825 |
) |
|
|
(32,345 |
) |
Disposals of property and equipment |
|
— |
|
|
|
10,652 |
|
Net cash used in investing activities |
|
(29,825 |
) |
|
|
(21,693 |
) |
Cash flows from financing activities: |
|
|
|
||||
Proceeds from long-term borrowings |
|
798,000 |
|
|
|
— |
|
Payments of long-term borrowings |
|
(862,500 |
) |
|
|
— |
|
Payments of financing lease obligations |
|
(15,148 |
) |
|
|
(13,852 |
) |
Net cash distributions (to) from Parent |
|
(6,051 |
) |
|
|
(46,941 |
) |
Dividend payments |
|
(4,600 |
) |
|
|
— |
|
Debt issuance costs |
|
(11,134 |
) |
|
|
— |
|
Other financing activities |
|
(1,728 |
) |
|
|
— |
|
Net cash used in financing activities |
|
(103,161 |
) |
|
|
(60,793 |
) |
Effect of foreign exchange rates on cash and cash equivalents |
|
52 |
|
|
|
478 |
|
Increase (decrease) in cash and cash equivalents |
|
(5,392 |
) |
|
|
(13,243 |
) |
Cash and cash equivalents, beginning of period |
|
36,051 |
|
|
|
23,736 |
|
Cash and cash equivalents, end of period |
$ |
30,659 |
|
|
$ |
10,493 |
|
Non-GAAP Definitions
This release could include certain non-GAAP financial measures, such as Adjusted Revenue Growth (Organic), Adjusted Revenue (Organic), Adjusted Revenue Growth excluding Temporary Energy Fee, Adjusted Revenue excluding Temporary Energy Fee, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Debt, Net Leverage, and Trailing Twelve Months Adjusted EBITDA. Vestis utilizes these measures when monitoring and evaluating operating performance. The non-GAAP financial measures presented herein are supplemental measures of Vestis’ performance that Vestis believes help investors because they enable better comparisons of Vestis’ historical results and allow Vestis’ investors to evaluate its performance based on the same metrics that Vestis uses to evaluate its performance and trends in its results. Vestis’ presentation of these metrics has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of Vestis’ results as reported under
Adjusted Revenue Growth (Organic)
Adjusted Revenue Growth (Organic) measures our revenue growth trends excluding the impact of acquisitions and foreign currency, and we believe it is useful for investors to understand growth through internal efforts. We define “organic revenue growth” as the growth in revenues, excluding (i) acquisitions, (ii) the impact of foreign currency exchange rate changes, and (iii) the impact of the 53rd week, when applicable.
Adjusted Revenue (Organic)
Adjusted Revenue (Organic) represents revenue as determined in accordance with
Adjusted Revenue Growth excluding Temporary Energy Fee
We define “adjusted revenue growth excluding temporary energy fee” as the growth in revenues, excluding (i) acquisitions, (ii) the impact of foreign currency exchange rate changes, (iii) the impact of the 53rd week, when applicable and (iv) the impact of the temporary energy fee, when applicable. We believe it is useful for investors to understand growth through internal efforts.
Adjusted Revenue excluding Temporary Energy Fee
Adjusted Revenue excluding Temporary Energy Fee represents revenue as determined in accordance with
Adjusted Operating Income
Adjusted Operating Income represents Operating Income adjusted for Amortization Expense of Acquired Intangibles; Share-based Compensation Expense; Severance and Other Charges; Merger and Integration Related Charges; Management Fee; Separation Related Charges; Estimated Impact of 53rd Week, when applicable; and Gain, Losses, Settlements and Other Items impacting comparability. Adjusted results are presented in order to reflect the results in a manner that allows a better understanding of operational activities separate from the financial impact of decisions made for the long-term benefit of the company and other items impacting comparability between periods. Similar adjustments have been recorded in earlier periods and similar types of adjustments can reasonably be expected to be recorded in future periods.
Adjusted Operating Income Margin
Adjusted Operating Income Margin represents Adjusted Operating Income as a percentage of Revenue.
Adjusted EBITDA
Adjusted EBITDA represents Net Income adjusted for Provision for Income Taxes; Interest Expense and Other, net; and Depreciation and Amortization (EBTIDA), further adjusted for Share-based Compensation Expense; Severance and Other Charges; Merger and Integration Charges; Management Fee; Separation Related Charges; Estimated Impact of 53rd Week (when applicable); Gains, Losses, Settlements; and other items impacting comparability. Adjusted results are presented in order to reflect the results in a manner that allows a better understanding of operational activities separate from the financial impact of decisions made for the long-term benefit of the company and other items impacting comparability between periods. Similar adjustments have been recorded in earlier periods and similar types of adjustments can reasonably be expected to be recorded in future periods.
Adjusted EBITDA Margin
Adjusted EBITDA Margin is Adjusted EBITDA as a percentage of Revenue.
Free Cash Flow
Free Cash Flow represents Net cash provided by operating activities adjusted for Purchases of Property and Equipment and Other and Disposals of property and equipment.
Net Debt
Net Debt represents total principal debt outstanding and finance lease obligations, less cash and cash equivalents.
Net Leverage
Net Leverage represents Net Debt divided by the Trailing Twelve Months Adjusted EBITDA.
Trailing Twelve Months Adjusted EBITDA
Trailing Twelve Months Adjusted EBITDA represents Adjusted EBITDA for the preceding four fiscal quarters.
VESTIS CORPORATION |
|||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
|||||||||||||||||||||||||||||||
(In millions) |
|||||||||||||||||||||||||||||||
|
|
|
|
|
Corporate |
|
Consolidated |
||||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue (as reported) |
$ |
642.1 |
|
|
$ |
636.9 |
|
|
$ |
63.3 |
|
|
$ |
62.4 |
|
|
|
|
|
|
$ |
705.4 |
|
|
$ |
699.3 |
|
||||
Effect of Currency Translation on Current Year Revenue |
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
|
|
— |
|
|
|
|
|
|
|
(0.2 |
) |
|
|
— |
|
||||
Adjusted Revenue (Organic) |
$ |
642.1 |
|
|
$ |
636.9 |
|
|
$ |
63.1 |
|
|
$ |
62.4 |
|
|
|
|
|
|
$ |
705.2 |
|
|
$ |
699.3 |
|
||||
Temporary Energy Fee |
|
— |
|
|
|
13.4 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
13.4 |
|
||||
Adjusted Revenue excluding Temporary Energy Fee |
$ |
642.1 |
|
|
$ |
623.5 |
|
|
$ |
63.1 |
|
|
$ |
62.4 |
|
|
|
|
|
|
$ |
705.2 |
|
|
$ |
685.9 |
|
||||
Revenue Growth (as reported) |
|
0.8 |
% |
|
|
5.4 |
% |
|
|
1.4 |
% |
|
|
6.5 |
% |
|
|
|
|
|
|
0.9 |
% |
|
|
5.5 |
% |
||||
Adjusted Revenue Growth (Organic) |
|
0.8 |
% |
|
|
5.4 |
% |
|
|
1.1 |
% |
|
|
14.0 |
% |
|
|
|
|
|
|
0.8 |
% |
|
|
6.1 |
% |
||||
Adjusted Revenue Growth excluding Temporary Energy Fee |
|
3.0 |
% |
|
|
3.2 |
% |
|
|
1.1 |
% |
|
|
14.0 |
% |
|
|
|
|
|
|
2.8 |
% |
|
|
4.1 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Income (as reported) |
$ |
71.2 |
|
|
$ |
68.2 |
|
|
$ |
1.0 |
|
|
$ |
1.5 |
|
|
$ |
(29.1 |
) |
|
$ |
(20.3 |
) |
|
$ |
43.1 |
|
|
$ |
49.4 |
|
Amortization Expense |
|
6.4 |
|
|
|
6.4 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
|
|
6.5 |
|
|
|
6.5 |
|
Share-Based Compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4.7 |
|
|
|
3.5 |
|
|
|
4.7 |
|
|
|
3.5 |
|
Severance and Other Charges |
|
(0.6 |
) |
|
|
5.7 |
|
|
|
— |
|
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.6 |
) |
|
|
5.5 |
|
Separation Related Charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4.1 |
|
|
|
3.4 |
|
|
|
4.1 |
|
|
|
3.4 |
|
Management Fee |
|
(1.9 |
) |
|
|
(1.9 |
) |
|
|
1.9 |
|
|
|
1.9 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Gain, Losses, and Settlements |
|
0.7 |
|
|
|
(5.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2.6 |
|
|
|
0.7 |
|
|
|
(2.6 |
) |
Total Operating Income Adjustments |
$ |
4.6 |
|
|
$ |
5.0 |
|
|
$ |
2.0 |
|
|
$ |
1.8 |
|
|
$ |
8.8 |
|
|
$ |
9.5 |
|
|
$ |
15.4 |
|
|
$ |
16.3 |
|
Adjusted Operating Income (Non-GAAP) |
$ |
75.8 |
|
|
$ |
73.2 |
|
|
$ |
3.0 |
|
|
$ |
3.3 |
|
|
$ |
(20.3 |
) |
|
$ |
(10.8 |
) |
|
$ |
58.5 |
|
|
$ |
65.7 |
|
Depreciation Expense |
|
25.9 |
|
|
|
24.5 |
|
|
|
2.8 |
|
|
|
2.5 |
|
|
|
— |
|
|
|
0.1 |
|
|
|
28.7 |
|
|
|
27.1 |
|
Adjusted EBITDA (Non-GAAP) |
$ |
101.7 |
|
|
$ |
97.7 |
|
|
$ |
5.8 |
|
|
$ |
5.8 |
|
|
$ |
(20.3 |
) |
|
$ |
(10.7 |
) |
|
$ |
87.2 |
|
|
$ |
92.8 |
|
Operating Income Margin (as reported) |
|
11.1 |
% |
|
|
10.7 |
% |
|
|
1.6 |
% |
|
|
2.4 |
% |
|
|
|
|
|
|
6.1 |
% |
|
|
7.1 |
% |
||||
Adjusted Operating Income Margin (Non-GAAP) |
|
11.8 |
% |
|
|
11.5 |
% |
|
|
4.7 |
% |
|
|
5.3 |
% |
|
|
|
|
|
|
8.3 |
% |
|
|
9.4 |
% |
||||
Adjusted EBITDA Margin (Non-GAAP) |
|
15.8 |
% |
|
|
15.3 |
% |
|
|
9.2 |
% |
|
|
9.3 |
% |
|
|
|
|
|
|
12.4 |
% |
|
|
13.3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net Income (as reported) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
6.0 |
|
|
$ |
36.9 |
|
||||||||||||
Operating Income Adjustments (Above) |
|
|
|
|
|
|
|
|
|
|
|
|
|
15.4 |
|
|
|
16.3 |
|
||||||||||||
Tax Impact of Operating Income Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4.0 |
) |
|
|
(4.2 |
) |
||||||||||||
Adjusted Net Income (Non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
17.4 |
|
|
$ |
49.0 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic weighted-average shares outstanding (millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
131.5 |
|
|
|
130.7 |
|
||||||||||||
Diluted weighted-average shares outstanding (millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
131.9 |
|
|
|
130.7 |
|
||||||||||||
Basic Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.05 |
|
|
$ |
0.28 |
|
||||||||||||
Diluted Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.05 |
|
|
$ |
0.28 |
|
||||||||||||
Adjusted Basic Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.13 |
|
|
$ |
0.37 |
|
||||||||||||
Adjusted Diluted Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.13 |
|
|
$ |
0.37 |
|
VESTIS CORPORATION |
|||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
|||||||||||||||||||||||||||||||
(In millions) |
|||||||||||||||||||||||||||||||
|
|
|
|
|
Corporate |
|
Consolidated |
||||||||||||||||||||||||
|
Six Months Ended |
|
Six Months Ended |
|
Six Months Ended |
|
Six Months Ended |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue (as reported) |
$ |
1,295.3 |
|
|
$ |
1,274.6 |
|
|
$ |
128.0 |
|
|
$ |
125.4 |
|
|
|
|
|
|
$ |
1,423.3 |
|
|
$ |
1,400.0 |
|
||||
Effect of Currency Translation on Current Year Revenue |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
||||
Adjusted Revenue (Organic) |
$ |
1,295.3 |
|
|
$ |
1,274.6 |
|
|
$ |
128.0 |
|
|
$ |
125.4 |
|
|
|
|
|
|
$ |
1,423.3 |
|
|
$ |
1,400.0 |
|
||||
Temporary Energy Fee |
|
— |
|
|
|
26.7 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
26.7 |
|
||||
Adjusted Revenue excluding Temporary Energy Fee |
$ |
1,295.3 |
|
|
$ |
1,247.9 |
|
|
$ |
128.0 |
|
|
$ |
125.4 |
|
|
|
|
|
|
$ |
1,423.3 |
|
|
$ |
1,373.3 |
|
||||
Revenue Growth (as reported) |
|
1.6 |
% |
|
|
5.7 |
% |
|
|
2.1 |
% |
|
|
5.9 |
% |
|
|
|
|
|
|
1.7 |
% |
|
|
5.7 |
% |
||||
Adjusted Revenue Growth (Organic) |
|
1.6 |
% |
|
|
5.7 |
% |
|
|
2.1 |
% |
|
|
13.9 |
% |
|
|
|
|
|
|
1.7 |
% |
|
|
6.4 |
% |
||||
Adjusted Revenue Growth excluding Temporary Energy Fee |
|
3.8 |
% |
|
|
3.5 |
% |
|
|
2.1 |
% |
|
|
13.9 |
% |
|
|
|
|
|
|
3.6 |
% |
|
|
4.4 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Income (as reported) |
$ |
145.3 |
|
|
$ |
132.0 |
|
|
$ |
5.6 |
|
|
$ |
6.9 |
|
|
$ |
(60.2 |
) |
|
$ |
(45.1 |
) |
|
$ |
90.7 |
|
|
$ |
93.8 |
|
Amortization Expense |
|
12.9 |
|
|
|
12.8 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
— |
|
|
|
— |
|
|
|
13.0 |
|
|
|
13.0 |
|
Share-Based Compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9.4 |
|
|
|
8.0 |
|
|
|
9.4 |
|
|
|
8.0 |
|
Severance and Other Charges |
|
(0.2 |
) |
|
|
5.7 |
|
|
|
— |
|
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
|
|
5.5 |
|
Separation Related Charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13.1 |
|
|
|
6.9 |
|
|
|
13.1 |
|
|
|
6.9 |
|
Management Fee |
|
(3.8 |
) |
|
|
(3.8 |
) |
|
|
3.8 |
|
|
|
3.8 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Gain, Losses, and Settlements |
|
2.0 |
|
|
|
(4.5 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7.7 |
|
|
|
2.0 |
|
|
|
3.2 |
|
Total Operating Income Adjustments |
$ |
10.9 |
|
|
$ |
10.2 |
|
|
$ |
3.9 |
|
|
$ |
3.8 |
|
|
$ |
22.5 |
|
|
$ |
22.6 |
|
|
$ |
37.3 |
|
|
$ |
36.6 |
|
Adjusted Operating Income (Non-GAAP) |
$ |
156.2 |
|
|
$ |
142.2 |
|
|
$ |
9.5 |
|
|
$ |
10.7 |
|
|
$ |
(37.7 |
) |
|
$ |
(22.5 |
) |
|
$ |
128.0 |
|
|
$ |
130.4 |
|
Depreciation Expense |
|
51.9 |
|
|
|
49.2 |
|
|
|
5.6 |
|
|
|
5.0 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
57.6 |
|
|
|
54.4 |
|
Adjusted EBITDA (Non-GAAP) |
$ |
208.1 |
|
|
$ |
191.4 |
|
|
$ |
15.1 |
|
|
$ |
15.7 |
|
|
$ |
(37.6 |
) |
|
$ |
(22.3 |
) |
|
$ |
185.6 |
|
|
$ |
184.8 |
|
Operating Income Margin (as reported) |
|
11.2 |
% |
|
|
10.4 |
% |
|
|
4.4 |
% |
|
|
5.5 |
% |
|
|
|
|
|
|
6.4 |
% |
|
|
6.7 |
% |
||||
Adjusted Operating Income Margin (Non-GAAP) |
|
12.1 |
% |
|
|
11.2 |
% |
|
|
7.4 |
% |
|
|
8.5 |
% |
|
|
|
|
|
|
9.0 |
% |
|
|
9.3 |
% |
||||
Adjusted EBITDA Margin (Non-GAAP) |
|
16.1 |
% |
|
|
15.0 |
% |
|
|
11.8 |
% |
|
|
12.5 |
% |
|
|
|
|
|
|
13.0 |
% |
|
|
13.2 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net Income (as reported) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
18.2 |
|
|
$ |
70.3 |
|
||||||||||||
Operating Income Adjustments (Above) |
|
|
|
|
|
|
|
|
|
|
|
|
|
37.3 |
|
|
|
36.6 |
|
||||||||||||
Tax Impact of Operating Income Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
(9.6 |
) |
|
|
(9.4 |
) |
||||||||||||
Adjusted Net Income (Non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
45.9 |
|
|
$ |
97.5 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic weighted-average shares outstanding (millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
131.5 |
|
|
|
130.7 |
|
||||||||||||
Diluted weighted-average shares outstanding (millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
131.8 |
|
|
|
130.7 |
|
||||||||||||
Basic Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
$ |
0.54 |
|
||||||||||||
Diluted Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
$ |
0.54 |
|
||||||||||||
Adjusted Basic Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.35 |
|
|
$ |
0.75 |
|
||||||||||||
Adjusted Diluted Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.35 |
|
|
$ |
0.75 |
|
VESTIS CORPORATION |
|||
RECONCILIATION OF NON-GAAP MEASURES |
|||
(In millions) |
|||
Operating Income for the fiscal year ended |
$ |
217.9 |
|
Amortization Expense |
|
26.0 |
|
Share-Based Compensation |
|
14.5 |
|
Severance and Other Charges |
|
4.9 |
|
Separation Related Charges |
|
31.1 |
|
Gain, Losses, and Settlements |
|
(0.8 |
) |
Depreciation Expense |
|
110.3 |
|
Trailing Twelve Months Adjusted EBITDA for the period ended |
$ |
403.9 |
|
Less Adjusted EBITDA (Non-GAAP) for the six months ended |
|
(184.8 |
) |
Plus Adjusted EBITDA (Non-GAAP) for the six months ended |
|
185.6 |
|
Trailing Twelve Months Adjusted EBITDA for the period ended |
$ |
404.7 |
|
Operating Income for the fiscal year ended |
$ |
217.9 |
|
Amortization Expense |
|
26.0 |
|
Share-Based Compensation |
|
14.5 |
|
Severance and Other Charges |
|
4.9 |
|
Separation Related Charges |
|
31.1 |
|
Gain, Losses, and Settlements |
|
(0.8 |
) |
Depreciation Expense |
|
110.3 |
|
Trailing Twelve Months Adjusted EBITDA for the period ended |
$ |
403.9 |
|
Less Adjusted EBITDA (Non-GAAP) for the quarter ended |
|
(92.0 |
) |
Plus Adjusted EBITDA (Non-GAAP) for the quarter ended |
|
98.4 |
|
Trailing Twelve Months Adjusted EBITDA for the period ended |
$ |
410.3 |
|
VESTIS CORPORATION |
|||||||
RECONCILIATION OF NON-GAAP MEASURES |
|||||||
FREE CASH FLOW, NET DEBT, AND |
|||||||
(In millions) |
|||||||
|
Six Months Ended |
||||||
|
|
|
|
||||
Net cash provided by operating activities |
$ |
127.5 |
|
|
$ |
68.8 |
|
Purchases of property and equipment and other |
|
(29.8 |
) |
|
|
(32.3 |
) |
Disposals of property and equipment |
|
— |
|
|
|
10.7 |
|
Free Cash Flow (Non-GAAP) |
$ |
97.7 |
|
|
$ |
47.1 |
|
|
As of |
||||||||||
|
|
|
|
|
|
||||||
Total principal debt outstanding |
$ |
1,437.5 |
|
|
$ |
1,491.3 |
|
|
$ |
1,500.0 |
|
Finance lease obligations |
|
138.5 |
|
|
|
135.8 |
|
|
|
132.9 |
|
Less: Cash and cash equivalents |
|
(30.7 |
) |
|
|
(48.9 |
) |
|
|
(36.1 |
) |
Net Debt (Non-GAAP) |
$ |
1,545.3 |
|
|
$ |
1,578.2 |
|
|
$ |
1,596.8 |
|
Net Leverage (Non-GAAP) |
|
3.82 |
|
|
|
3.85 |
|
|
|
3.95 |
|
|
|
|
|
|
|
||||||
|
Twelve months ended |
||||||||||
|
|
|
|
|
|
||||||
Trailing Twelve Months Adjusted EBITDA (Non-GAAP) |
$ |
404.7 |
|
|
$ |
410.3 |
|
|
$ |
403.9 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240502316057/en/
Investors
470-653-5015
michael.aurelio@vestis.com
Media
470-716-0917
danielle.holcomb@vestis.com
Source: