WILMINGTON, Mass., June 26, 2024 (GLOBE NEWSWIRE) -- UniFirst Corporation (NYSE: UNF) (the "Company," "UniFirst" or "we") today reported results for its third quarter ended May 25, 2024 as compared to the corresponding period in the prior fiscal year:
Q3 2024 Financial Highlights
- Consolidated revenues for the third quarter increased 4.6% to $603.3 million.
- Operating income was $48.5 million, an increase of 45.1%.
- The quarterly tax rate decreased to 22.9% compared to 27.2% in the prior year.
- Net income increased to $38.1 million from $24.3 million in the prior year, or 56.8%.
- Diluted earnings per share increased to $2.03 from $1.29 in the prior year, or 57.4%.
- EBITDA increased to $82.5 million compared to $64.0 million in the prior year, or 29.0%.
- Cash flow from operating activities increased to $193.0 million in the first nine months of 2024, an increase of 35.2% over the prior year.
The Company's financial results for the third quarter of fiscal 2024 and 2023 included approximately $3.9 million and $8.4 million, respectively, of costs directly attributable to its customer relationship management ("CRM") computer system and enterprise resource planning ("ERP") project. The Company refers to the CRM and ERP projects together as its ("Key Initiatives"). In addition, the Company incurred costs related to the acquisition of Clean Uniform during the third quarter of fiscal 2023 of approximately $0.7 million. The effect of these items on the third quarter of fiscal 2024 and 2023 combined to decrease:
- Both operating income and EBITDA by $3.9 million and $9.1 million, respectively.
- Net income by $2.9 million and $6.8 million, respectively.
- Diluted earnings per share by $0.16 and $0.37, respectively.
Steven Sintros, UniFirst President and Chief Executive Officer, said, "We are pleased with the results for our third quarter, which delivered solid growth in revenues, EBITDA and cash flows from operating activities. I want to sincerely thank all our Team Partners who continue to Always Deliver for each other and our customers as we strive towards our vision of being universally recognized as the best service provider in the industry. …all while living our Mission of Serving the People Who do the Hard Work."
Segment Reporting Highlights
Core Laundry Operations
- Revenues for the quarter increased 5.3% to $528.5 million.
- Organic growth, which excludes the effect of acquisitions and fluctuations in the Canadian dollar, was 4.7%.
- Operating margin increased to 7.0% from 4.2%.
- Core Laundry Operations' EBITDA margin increased to 13.1% from 9.9%.
The costs we incurred related to the Key Initiatives and the Clean acquisition, discussed above, were recorded to the Core Laundry Operations' segment, and combined to decrease both the Core Laundry Operations' operating and EBITDA margins for the third quarters of fiscal 2024 and 2023 by 0.7% and 1.8%, respectively.
The segment's operating and EBITDA margin comparisons benefited from elevated expense in the prior year related to higher healthcare claims and costs related to a legal matter. In addition, merchandise, payroll and other operating input costs were lower in the third quarter of fiscal 2024 as a percentage of revenues.
Specialty Garments
- Revenues for the quarter were $47.6 million, a decrease of 3.7%, which was due primarily to a decline in revenue from our nuclear operations. Partially offsetting this decrease was growth in the segment's cleanroom operations.
- Operating margin decreased to 23.9% from 25.2% a year ago, primarily as a result of increased production costs, selling payroll costs and depreciation expense as a percentage of revenues. These margin pressures were partially offset by lower merchandise cost as a percentage of revenue.
- Specialty Garments consists of nuclear decontamination and cleanroom operations, and its results can vary significantly due to seasonality and the timing of reactor outages and projects.
Balance Sheet and Capital Allocation
- Cash, cash equivalents and Short-term investments totaled $125.4 million as of May 25, 2024.
- The Company had no long-term debt outstanding as of May 25, 2024.
- The Company repurchased 47,250 shares of Common Stock for $7.8 million in the third quarter of fiscal 2024. As of May 25, 2024, the Company had $84.0 million remaining under its existing share repurchase authorization.
- Weighted average shares outstanding - Diluted for both the third quarter of fiscal 2024 and fiscal 2023 were 18.7 million.
Financial Outlook
Mr. Sintros continued, "We continue to expect our revenues for fiscal 2024 to be between $2.415 billion and $2.425 billion, however, we now expect fully diluted earnings per share to be between $7.17 and $7.49." Our outlook for fiscal 2024 includes one extra week of operations compared to fiscal 2023 due to the timing of our fiscal quarter, and assumes:
- Core Laundry Operations' organic growth at the midpoint of the range of 4.5%.
- Core Laundry Operations' operating and EBITDA margins at the midpoint of the range of 6.6% and 12.7%, respectively.
- An estimate of $12.0 million of costs directly attributable to our Key Initiatives that will be expensed in fiscal 2024 and will decrease both the Core Laundry Operations' operating and EBITDA margins by 0.6%.
- An effective tax rate of 24.5%.
- No impact from any future share buybacks or unexpected significantly adverse economic developments.
Conference Call Information
UniFirst Corporation will hold a conference call today at 9:00 a.m. (ET) to discuss its quarterly financial results, business highlights and outlook. A simultaneous live webcast of the call will be available over the Internet and can be accessed at www.unifirst.com.
About UniFirst Corporation
Headquartered in Wilmington, Mass., UniFirst Corporation (NYSE: UNF) is a North American leader in the supply and servicing of uniform and workwear programs, facility service products, as well as first aid and safety supplies and services. Together with its subsidiaries, the Company also manages specialized garment programs for the cleanroom and nuclear industries. In addition to partnering with leading brands, UniFirst manufactures its own branded workwear, protective clothing, and floorcare products at its five company-owned ISO-9001-certified manufacturing facilities. With more than 270 service locations, over 300,000 customer locations, and 16,000-plus employee Team Partners, the Company outfits more than 2 million workers every day. For more information, contact UniFirst at 888.296.2740 or visit UniFirst.com.
Forward-Looking Statements Disclosure
This public announcement contains forward-looking statements within the meaning of the federal securities laws that reflect the Company's current views with respect to future events and financial performance, including projected revenues, operating margin and earnings per share. Forward-looking statements contained in this public announcement are subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995 and may be identified by words such as "guidance," "outlook," "estimates," "anticipates," "projects," "plans," "expects," "intends," "believes," "seeks," "could," "should," "may," "will," "strategy," "objective," "assume," "strive," "design," "assumption," "vision" or the negative versions thereof, and similar expressions and by the context in which they are used. Such forward-looking statements are based upon our current expectations and speak only as of the date made. Such statements are highly dependent upon a variety of risks, uncertainties and other important factors that could cause actual results to differ materially from those reflected in such forward-looking statements. Such factors include, but are not limited to, uncertainties caused by an economic recession or other adverse economic conditions, including, without limitation, as a result of continued high inflation rates or further increases in inflation or interest rates or extraordinary events or circumstances such as geopolitical conflicts like the conflict between Russia and Ukraine, disruption in the Middle East or the COVID-19 pandemic, and their impact on our customers' businesses and workforce levels, disruptions of our business and operations, including limitations on, or closures of, our facilities, or the business and operations of our customers or suppliers in connection with extraordinary events or circumstances such as the COVID-19 pandemic, uncertainties regarding our ability to consummate acquisitions and successfully integrate acquired businesses, including Clean Uniform, and the performance of such businesses, uncertainties regarding any existing or newly-discovered expenses and liabilities related to environmental compliance and remediation, any adverse outcome of pending or future contingencies or claims, our ability to compete successfully without any significant degradation in our margin rates, seasonal and quarterly fluctuations in business levels, our ability to preserve positive labor relationships and avoid becoming the target of corporate labor unionization campaigns that could disrupt our business, the effect of currency fluctuations on our results of operations and financial condition, our dependence on third parties to supply us with raw materials, which such supply could be severely disrupted as a result of extraordinary events or circumstances such as the conflict between Russia and Ukraine, any loss of key management or other personnel, increased costs as a result of any changes in federal, state, international or other laws, rules and regulations or governmental interpretation of such laws, rules and regulations, uncertainties regarding, or adverse impacts from continued high price levels of natural gas, electricity, fuel and labor or increases in such costs, the negative effect on our business from sharply depressed oil and natural gas prices, the continuing increase in domestic healthcare costs, increased workers' compensation claim costs, increased healthcare claim costs, our ability to retain and grow our customer base, demand and prices for our products and services, fluctuations in our Specialty Garments business, political or other instability, supply chain disruption or infection among our employees in Mexico and Nicaragua where our principal garment manufacturing plants are located, our ability to properly and efficiently design, construct, implement and operate a new customer relationship management computer system, interruptions or failures of our information technology systems, including as a result of cyber-attacks, additional professional and internal costs necessary for compliance with any changes in or additional Securities and Exchange Commission (the "SEC"), New York Stock Exchange and accounting or other rules, including, without limitation, recent rules adopted by the SEC regarding climate-related and cybersecurity-related disclosures, strikes and unemployment levels, our efforts to evaluate and potentially reduce internal costs, the impact of foreign trade policies and tariffs or other impositions on imported goods on our business, results of operations and financial condition, our ability to successfully implement our business strategies and processes, including our capital allocation strategies, our ability to successfully remediate the material weakness in internal control over financial reporting disclosed in our Annual Report on Form 10-K for the year ended August 26, 2023 and the other factors described under Part I, Item 1A. "Risk Factors" and elsewhere in our Annual Report on Form 10-K for the year ended August 26, 2023, Part II, Item 1A. "Risk Factors" and elsewhere in our subsequent Quarterly Reports on Form 10-Q and in our other filings with the SEC. We undertake no obligation to update any forward-looking statements to reflect events or circumstances arising after the date on which they are made.
Investor Relations Contact
Shane O'Connor, Executive Vice President & CFO
UniFirst Corporation
978-658-8888
shane_oconnor@unifirst.com
Consolidated Statements of Income
(Unaudited)
| Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||
| (In thousands, except per share data) | May 25, 2024 | May 27, 2023 | May 25, 2024 | May 27, 2023 | ||||||||||||
| Revenues | $ | 603,328 | $ | 576,668 | $ | 1,787,564 | $ | 1,661,157 | ||||||||
| Operating expenses: | ||||||||||||||||
| Cost of revenues (1) | 391,244 | 379,419 | 1,171,231 | 1,103,287 | ||||||||||||
| Selling and administrative expenses (1) | 129,074 | 132,677 | 383,350 | 372,230 | ||||||||||||
| Depreciation and amortization | 34,560 | 31,175 | 103,453 | 88,115 | ||||||||||||
| Total operating expenses | 554,878 | 543,271 | 1,658,034 | 1,563,632 | ||||||||||||
| Operating income | 48,450 | 33,397 | 129,530 | 97,525 | ||||||||||||
| Other expense (income): | ||||||||||||||||
| Interest income, net | (1,406 | ) | (553 | ) | (4,590 | ) | (6,353 | ) | ||||||||
| Other expense, net | 522 | 621 | 1,813 | 1,526 | ||||||||||||
| Total other (income) expense, net | (884 | ) | 68 | (2,777 | ) | (4,827 | ) | |||||||||
| Income before income taxes | 49,334 | 33,329 | 132,307 | 102,352 | ||||||||||||
| Provision for income taxes | 11,277 | 9,053 | 31,468 | 26,309 | ||||||||||||
| Net income | $ | 38,057 | $ | 24,276 | $ | 100,839 | $ | 76,043 | ||||||||
| Income per share - Basic: | ||||||||||||||||
| Common Stock | $ | 2.12 | $ | 1.35 | $ | 5.61 | $ | 4.23 | ||||||||
| Class B Common Stock | $ | 1.70 | $ | 1.08 | $ | 4.49 | $ | 3.39 | ||||||||
| Income per share - Diluted: | ||||||||||||||||
| Common Stock | $ | 2.03 | $ | 1.29 | $ | 5.38 | $ | 4.06 | ||||||||
| Income allocated to - Basic: | ||||||||||||||||
| Common Stock | $ | 31,962 | $ | 20,394 | $ | 84,716 | $ | 63,882 | ||||||||
| Class B Common Stock | $ | 6,095 | $ | 3,882 | $ | 16,123 | $ | 12,161 | ||||||||
| Income allocated to - Diluted: | ||||||||||||||||
| Common Stock | $ | 38,057 | $ | 24,276 | $ | 100,839 | $ | 76,043 | ||||||||
| Weighted average shares outstanding - Basic: | ||||||||||||||||
| Common Stock | 15,062 | 15,087 | 15,094 | 15,084 | ||||||||||||
| Class B Common Stock | 3,590 | 3,590 | 3,590 | 3,590 | ||||||||||||
| Weighted average shares outstanding - Diluted: | ||||||||||||||||
| Common Stock | 18,705 | 18,748 | 18,738 | 18,751 | ||||||||||||
| (1) Exclusive of depreciation on the Company's property, plant and equipment and amortization on its intangible assets. | ||||||||||||||||
Condensed Consolidated Balance Sheets
(Unaudited)
| (In thousands) | May 25, 2024 | August 26, 2023 | ||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 112,246 | $ | 79,443 | ||||
| Short-term investments | 13,186 | 10,157 | ||||||
| Receivables, net | 284,363 | 279,078 | ||||||
| Inventories | 161,487 | 148,334 | ||||||
| Rental merchandise in service | 242,971 | 248,323 | ||||||
| Prepaid taxes | 13,679 | 20,907 | ||||||
| Prepaid expenses and other current assets | 56,457 | 53,876 | ||||||
| Total current assets | 884,389 | 840,118 | ||||||
| Property, plant and equipment, net | 790,031 | 756,540 | ||||||
| Goodwill | 648,795 | 647,900 | ||||||
| Customer contracts and other intangible assets, net | 125,877 | 145,618 | ||||||
| Deferred income taxes | 729 | 567 | ||||||
| Operating lease right-of-use assets, net | 66,702 | 62,565 | ||||||
| Other assets | 134,895 | 116,667 | ||||||
| Total assets | $ | 2,651,418 | $ | 2,569,975 | ||||
| Liabilities and shareholders' equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 86,273 | $ | 92,730 | ||||
| Accrued liabilities | 165,386 | 156,408 | ||||||
| Accrued taxes | - | 352 | ||||||
| Operating lease liabilities, current | 18,160 | 17,739 | ||||||
| Total current liabilities | 269,819 | 267,229 | ||||||
| Long-term liabilities: | ||||||||
| Accrued liabilities | 124,361 | 121,682 | ||||||
| Accrued and deferred income taxes | 130,954 | 130,084 | ||||||
| Operating lease liabilities | 50,676 | 47,020 | ||||||
| Total liabilities | 575,810 | 566,015 | ||||||
| Shareholders' equity: | ||||||||
| Common Stock | 1,504 | 1,510 | ||||||
| Class B Common Stock | 359 | 359 | ||||||
| Capital surplus | 103,097 | 99,303 | ||||||
| Retained earnings | 1,994,279 | 1,926,549 | ||||||
| Accumulated other comprehensive loss | (23,631 | ) | (23,761 | ) | ||||
| Total shareholders' equity | 2,075,608 | 2,003,960 | ||||||
| Total liabilities and shareholders' equity | $ | 2,651,418 | $ | 2,569,975 | ||||
Detail of Operating Results
(Unaudited)
| Thirteen Weeks Ended May 25, 2024 | Thirteen Weeks Ended May 27, 2023 | |||||||||||||||||||||||||
| Core Laundry | Specialty | First | Core Laundry | Specialty | First | |||||||||||||||||||||
| (In thousands, except percentages) | Operations | Garments | Aid | Total | Operations | Garments | Aid | Total | ||||||||||||||||||
| Revenues | $ | 528,454 | $ | 47,582 | $ | 27,292 | $ | 603,328 | $ | 501,719 | $ | 49,407 | $ | 25,542 | $ | 576,668 | ||||||||||
| Revenue Growth % | 5.3 | % | -3.7 | % | 6.9 | % | 4.6 | % | ||||||||||||||||||
| Operating Income (Loss) (1), (2) | $ | 36,929 | $ | 11,373 | $ | 148 | $ | 48,450 | $ | 20,995 | $ | 12,455 | $ | (53 | ) | $ | 33,397 | |||||||||
| Operating Margin | 7.0 | % | 23.9 | % | 0.5 | % | 8.0 | % | 4.2 | % | 25.2 | % | -0.2 | % | 5.8 | % | ||||||||||
| EBITDA (1), (2) | $ | 69,123 | $ | 12,408 | $ | 957 | $ | 82,488 | $ | 49,812 | $ | 13,400 | $ | 739 | $ | 63,951 | ||||||||||
| EBITDA Margin | 13.1 | % | 26.1 | % | 3.5 | % | 13.7 | % | 9.9 | % | 27.1 | % | 2.9 | % | 11.1 | % | ||||||||||
| (1) The Company's financial results for the third quarter of fiscal 2024 and 2023 included approximately $3.9 million and $8.4 million, respectively, of costs directly attributable to its Key Initiatives. In addition, the Company incurred costs related to the acquisition of Clean Uniform during the third quarter of fiscal 2023 of approximately $0.7 million. These costs were recorded to the Core Laundry Operations. | ||||||||||||||||||||||||||
| (2) The Key Initiatives' costs and Clean acquisition costs combined to decrease both Core Laundry Operations' operating margin and EBITDA margin for the third quarter of fiscal 2024 and 2023 by 0.7% and 1.8%, respectively. | ||||||||||||||||||||||||||
| Thirty-Nine Weeks Ended May 25, 2024 | Thirty-Nine Weeks Ended May 27, 2023 | |||||||||||||||||||||||||
| Core Laundry | Specialty | First | Core Laundry | Specialty | First | |||||||||||||||||||||
| (In thousands, except percentages) | Operations | Garments | Aid | Total | Operations | Garments | Aid | Total | ||||||||||||||||||
| Revenues | $ | 1,574,863 | $ | 135,713 | $ | 76,988 | $ | 1,787,564 | $ | 1,456,167 | $ | 135,613 | $ | 69,377 | $ | 1,661,157 | ||||||||||
| Revenue Growth % | 8.2 | % | 0.1 | % | 11 | % | 7.6 | % | ||||||||||||||||||
| Operating Income (Loss) (3), (4) | $ | 98,066 | $ | 33,391 | $ | (1,927 | ) | $ | 129,530 | $ | 68,468 | $ | 30,683 | $ | (1,626 | ) | $ | 97,525 | ||||||||
| Operating Margin | 6.2 | % | 24.6 | % | -2.5 | % | 7.2 | % | 4.7 | % | 22.6 | % | -2.3 | % | 5.9 | % | ||||||||||
| EBITDA (3), (4) | $ | 194,089 | $ | 36,478 | $ | 603 | $ | 231,170 | $ | 149,754 | $ | 33,668 | $ | 692 | $ | 184,114 | ||||||||||
| EBITDA Margin | 12.3 | % | 26.9 | % | 0.8 | % | 12.9 | % | 10.3 | % | 24.8 | % | 1 | % | 11.1 | % | ||||||||||
| (3) The Company's financial results for the first nine months of fiscal 2024 and 2023 included approximately $10.0 million and $27.5 million, respectively, of costs directly attributable to its Key Initiatives. In addition, the Company incurred costs related to the acquisition of Clean Uniform during the first nine months of fiscal 2023 of approximately $2.7 million. These costs were recorded to the Core Laundry Operations. | ||||||||||||||||||||||||||
| (4) The Key Initiatives' costs and Clean acquisition costs combined to decrease both Core Laundry Operations' operating margin and EBITDA margin for the first nine months of fiscal 2024 and 2023 by 0.6% and 2.1%, respectively. | ||||||||||||||||||||||||||
Consolidated Statements of Cash Flows
(Unaudited)
| (In thousands) | May 25, 2024 | May 27, 2023 | ||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 100,839 | $ | 76,043 | ||||
| Adjustments to reconcile net income to cash provided by operating activities: | ||||||||
| Depreciation and amortization (1) | 103,453 | 88,115 | ||||||
| Share-based compensation | 7,145 | 6,874 | ||||||
| Accretion on environmental contingencies | 948 | 777 | ||||||
| Accretion on asset retirement obligations | 721 | 690 | ||||||
| Deferred income taxes | 4,048 | 11,709 | ||||||
| Other | 1,061 | 16 | ||||||
| Changes in assets and liabilities, net of acquisitions: | ||||||||
| Receivables, less reserves | (5,288 | ) | (22,148 | ) | ||||
| Inventories | (13,101 | ) | 2,110 | |||||
| Rental merchandise in service | 5,308 | (19,544 | ) | |||||
| Prepaid expenses and other current assets and Other assets | (11,518 | ) | 67 | |||||
| Accounts payable | (5,118 | ) | 3,492 | |||||
| Accrued liabilities | (3,212 | ) | (13,152 | ) | ||||
| Prepaid and accrued income taxes | 7,726 | 7,758 | ||||||
| Net cash provided by operating activities | 193,012 | 142,807 | ||||||
| Cash flows from investing activities: | ||||||||
| Acquisition of businesses, net of cash acquired | (203 | ) | (306,192 | ) | ||||
| Capital expenditures, including capitalization of software costs | (121,937 | ) | (124,067 | ) | ||||
| Purchases of investments | (24,581 | ) | (117,012 | ) | ||||
| Maturities of investments | 21,679 | 107,000 | ||||||
| Proceeds from sale of assets | 749 | 517 | ||||||
| Net cash used in investing activities | (124,293 | ) | (439,754 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Payment of deferred financing costs | - | (851 | ) | |||||
| Borrowings under line of credit | - | 80,000 | ||||||
| Repayments under line of credit | - | (80,000 | ) | |||||
| Proceeds from exercise of share-based awards | 3 | 3 | ||||||
| Taxes withheld and paid related to net share settlement of equity awards | (2,731 | ) | (2,850 | ) | ||||
| Repurchase of Common Stock | (15,962 | ) | - | |||||
| Payment of cash dividends | (17,436 | ) | (16,527 | ) | ||||
| Net cash used in financing activities | (36,126 | ) | (20,225 | ) | ||||
| Effect of exchange rate changes | 210 | 76 | ||||||
| Net increase (decrease) in cash and cash equivalents | 32,803 | (317,096 | ) | |||||
| Cash and cash equivalents at beginning of period | 79,443 | 376,399 | ||||||
| Cash and cash equivalents at end of period | $ | 112,246 | $ | 59,303 | ||||
| (1) Depreciation and amortization for the first nine months of fiscal 2024 and 2023 included approximately $13.9 million and $9.8 million, respectively, of non-cash amortization expense recognized on acquisition-related intangible assets. | ||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures
The Company reports its consolidated financial results in accordance with generally accepted accounting principles ("GAAP"). To supplement the Company's consolidated financial results in this press release, the Company also presents EBITDA and EBITDA margin, which are non-GAAP financial measures. The Company defines EBITDA as net income before interest, income taxes, depreciation and amortization. EBITDA margin is defined as EBITDA for a period divided by revenue for the same period.
The Company believes these non-GAAP financial measures provide useful supplemental information regarding the performance of the Company and its segments to both management and investors. These non-GAAP financial measures exclude certain items that may impact the comparability of the Company's results. In addition, by excluding certain items, these non-GAAP financial measures enable management and investors to further evaluate the underlying operating performance of the Company.
Supplemental reconciliations of the Company's consolidated net income on a GAAP basis to EBITDA and EBITDA margin, which are non-GAAP financial measures, are presented in the following tables. Investors are encouraged to review the reconciliations of the non-GAAP financial measures to their most directly comparable GAAP financial measures, which are provided below. EBITDA and EBITDA margin should be considered in addition to, and not as substitutes for, or in isolation from, measures prepared in accordance with GAAP.
The Company does not allocate its provision for income taxes to its business segments and as a result, presents it in a separate column in the following tables.
| Thirteen Weeks Ended May 25, 2024 | ||||||||||||||||||||
| Core Laundry | Specialty | First | ||||||||||||||||||
| (In thousands, except percentages) | Operations | Garments | Aid | Other | Total | |||||||||||||||
| Revenue | $ | 528,454 | $ | 47,582 | $ | 27,292 | $ | - | $ | 603,328 | ||||||||||
| Net income | $ | 37,813 | $ | 11,373 | $ | 148 | $ | (11,277 | ) | $ | 38,057 | |||||||||
| Provision for income taxes | - | - | - | 11,277 | 11,277 | |||||||||||||||
| Interest income, net | (1,406 | ) | - | - | - | (1,406 | ) | |||||||||||||
| Depreciation and amortization | 32,716 | 1,035 | 809 | - | 34,560 | |||||||||||||||
| EBITDA | $ | 69,123 | $ | 12,408 | $ | 957 | $ | - | $ | 82,488 | ||||||||||
| EBITDA Margin | 13.1 | % | 26.1 | % | 3.5 | % | 13.7 | % | ||||||||||||
| Thirteen Weeks Ended May 27, 2023 | ||||||||||||||||||||
| Core Laundry | Specialty | First | ||||||||||||||||||
| (In thousands, except percentages) | Operations | Garments | Aid | Other | Total | |||||||||||||||
| Revenue | $ | 501,719 | $ | 49,407 | $ | 25,542 | $ | - | $ | 576,668 | ||||||||||
| Net income | $ | 20,927 | $ | 12,455 | $ | (53 | ) | $ | (9,053 | ) | $ | 24,276 | ||||||||
| Provision for income taxes | - | - | - | 9,053 | 9,053 | |||||||||||||||
| Interest income, net | (553 | ) | - | - | - | (553 | ) | |||||||||||||
| Depreciation and amortization | 29,438 | 945 | 792 | - | 31,175 | |||||||||||||||
| EBITDA | $ | 49,812 | $ | 13,400 | $ | 739 | $ | - | $ | 63,951 | ||||||||||
| EBITDA Margin | 9.9 | % | 27.1 | % | 2.9 | % | 11.1 | % | ||||||||||||
| Thirty-Nine Weeks Ended May 25, 2024 | ||||||||||||||||||||
| Core Laundry | Specialty | First | ||||||||||||||||||
| (In thousands, except percentages) | Operations | Garments | Aid | Other | Total | |||||||||||||||
| Revenue | $ | 1,574,863 | $ | 135,713 | $ | 76,988 | $ | - | $ | 1,787,564 | ||||||||||
| Net income | $ | 100,843 | $ | 33,391 | $ | (1,927 | ) | $ | (31,468 | ) | $ | 100,839 | ||||||||
| Provision for income taxes | - | - | - | 31,468 | 31,468 | |||||||||||||||
| Interest income, net | (4,590 | ) | - | - | - | (4,590 | ) | |||||||||||||
| Depreciation and amortization | 97,836 | 3,087 | 2,530 | - | 103,453 | |||||||||||||||
| EBITDA | $ | 194,089 | $ | 36,478 | $ | 603 | $ | - | $ | 231,170 | ||||||||||
| EBITDA Margin | 12.3 | % | 26.9 | % | 0.8 | % | 12.9 | % | ||||||||||||
| Thirty-Nine Weeks Ended May 27, 2023 | ||||||||||||||||||||
| Core Laundry | Specialty | First | ||||||||||||||||||
| (In thousands, except percentages) | Operations | Garments | Aid | Other | Total | |||||||||||||||
| Revenue | $ | 1,456,167 | $ | 135,613 | $ | 69,377 | $ | - | $ | 1,661,157 | ||||||||||
| Net income | $ | 73,295 | $ | 30,683 | $ | (1,626 | ) | $ | (26,309 | ) | $ | 76,043 | ||||||||
| Provision for income taxes | - | - | - | 26,309 | 26,309 | |||||||||||||||
| Interest income, net | (6,353 | ) | - | - | - | (6,353 | ) | |||||||||||||
| Depreciation and amortization | 82,812 | 2,985 | 2,318 | - | 88,115 | |||||||||||||||
| EBITDA | $ | 149,754 | $ | 33,668 | $ | 692 | $ | - | $ | 184,114 | ||||||||||
| EBITDA Margin | 10.3 | % | 24.8 | % | 1.0 | % | 11.1 | % | ||||||||||||
Supplemental reconciliations of the Company's fiscal 2024 financial outlook for consolidated net income on a GAAP basis to EBITDA and EBITDA margin, which are non-GAAP financial measures, are presented in the following table. In addition, supplemental reconciliations of the fiscal 2024 financial outlook for segments' net income on a GAAP basis to segments' EBITDA and EBITDA margin, which are non-GAAP financial measures, are also presented in the following table.
Investors are encouraged to review the reconciliations of the outlook for these non-GAAP measures to the outlook for their most directly comparable GAAP financial measures, which are provided below. The Company's outlook contains forward-looking statements and information. Actual results may differ materially. See "Forward-Looking Statements Disclosure."
| Fifty-Three Weeks Ended August 31, 2024 (1) | ||||||||||||
| Specialty Garments, | ||||||||||||
| Core Laundry | First Aid, and | |||||||||||
| (In thousands, except percentages) | Consolidated | Operations | Other | |||||||||
| Revenue | $ | 2,420,000 | $ | 2,138,000 | $ | 282,000 | ||||||
| Net income | $ | 137,400 | $ | 144,000 | $ | (6,600 | ) | |||||
| Provision for income taxes | 44,600 | - | 44,600 | |||||||||
| Interest income, net | (5,500 | ) | (5,500 | ) | - | |||||||
| Depreciation and amortization | 140,900 | 133,400 | 7,500 | |||||||||
| EBITDA | $ | 317,400 | $ | 271,900 | $ | 45,500 | ||||||
| EBITDA Margin | 13.1 | % | 12.7 | % | 16.1 | % | ||||||
| (1) Amounts represent the midpoint of the Company's fiscal 2024 financial outlook. | ||||||||||||
