Aramark
NYSE:ARMK
Balance Sheet
Balance Sheet Decomposition
Aramark
Current Assets | 3.2B |
Cash & Short-Term Investments | 295.6m |
Receivables | 2.2B |
Other Current Assets | 673m |
Non-Current Assets | 9.3B |
PP&E | 2.1B |
Intangibles | 6.5B |
Other Non-Current Assets | 678.1m |
Current Liabilities | 2.5B |
Accounts Payable | 1.1B |
Accrued Liabilities | 1.4B |
Other Current Liabilities | 41.5m |
Non-Current Liabilities | 7.1B |
Long-Term Debt | 5.9B |
Other Non-Current Liabilities | 1.2B |
Balance Sheet
Aramark
Oct-2014 | Oct-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Oct-2020 | Oct-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
112
|
122
|
153
|
239
|
215
|
247
|
2 509
|
533
|
329
|
1 963
|
|
Cash Equivalents |
112
|
122
|
153
|
239
|
215
|
247
|
2 509
|
533
|
329
|
1 963
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
111
|
|
Total Receivables |
1 582
|
1 445
|
1 476
|
1 616
|
1 790
|
1 807
|
1 555
|
1 772
|
2 159
|
2 374
|
|
Accounts Receivables |
1 582
|
1 445
|
1 476
|
1 616
|
1 790
|
1 807
|
1 431
|
1 749
|
2 148
|
2 364
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
124
|
23
|
11
|
10
|
|
Inventory |
554
|
575
|
587
|
611
|
725
|
411
|
436
|
413
|
552
|
578
|
|
Other Current Assets |
217
|
237
|
277
|
188
|
171
|
193
|
175
|
181
|
173
|
194
|
|
Total Current Assets |
2 465
|
2 379
|
2 493
|
2 653
|
2 901
|
2 658
|
4 676
|
2 899
|
3 292
|
5 220
|
|
PP&E Net |
997
|
959
|
1 023
|
1 042
|
1 378
|
2 182
|
2 602
|
2 626
|
2 624
|
2 721
|
|
PP&E Gross |
997
|
0
|
1 023
|
1 042
|
1 378
|
2 182
|
2 602
|
2 626
|
2 624
|
2 721
|
|
Accumulated Depreciation |
1 358
|
0
|
1 511
|
1 635
|
1 820
|
2 759
|
3 063
|
3 301
|
3 485
|
3 683
|
|
Intangible Assets |
1 253
|
1 112
|
1 112
|
1 121
|
2 137
|
2 034
|
1 933
|
2 029
|
2 114
|
2 043
|
|
Goodwill |
4 590
|
4 559
|
4 629
|
4 716
|
5 611
|
5 519
|
5 344
|
5 487
|
5 515
|
5 580
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
28
|
32
|
26
|
24
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
263
|
405
|
405
|
185
|
|
Other Long-Term Assets |
1 151
|
1 187
|
1 326
|
1 475
|
1 693
|
1 344
|
867
|
898
|
1 106
|
1 099
|
|
Other Assets |
4 590
|
4 559
|
4 629
|
4 716
|
5 611
|
5 519
|
5 344
|
5 487
|
5 515
|
5 580
|
|
Total Assets |
10 456
N/A
|
10 196
-2%
|
10 582
+4%
|
11 006
+4%
|
13 720
+25%
|
13 736
+0%
|
15 713
+14%
|
14 376
-9%
|
15 082
+5%
|
16 871
+12%
|
|
Liabilities | |||||||||||
Accounts Payable |
984
|
845
|
847
|
956
|
1 019
|
1 000
|
663
|
919
|
1 323
|
1 406
|
|
Accrued Liabilities |
1 303
|
1 243
|
1 022
|
1 038
|
1 141
|
1 290
|
1 292
|
1 539
|
1 551
|
1 666
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
90
|
81
|
47
|
78
|
31
|
70
|
100
|
59
|
65
|
1 597
|
|
Other Current Liabilities |
2
|
11
|
269
|
296
|
299
|
346
|
292
|
341
|
347
|
361
|
|
Total Current Liabilities |
2 379
|
2 181
|
2 185
|
2 368
|
2 490
|
2 705
|
2 347
|
2 857
|
3 286
|
5 030
|
|
Long-Term Debt |
5 356
|
5 185
|
5 224
|
5 190
|
7 213
|
6 612
|
9 179
|
7 393
|
7 346
|
6 667
|
|
Deferred Income Tax |
0
|
0
|
608
|
571
|
503
|
520
|
399
|
383
|
501
|
610
|
|
Minority Interest |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
|
Other Liabilities |
993
|
937
|
395
|
408
|
474
|
569
|
1 042
|
1 010
|
911
|
843
|
|
Total Liabilities |
8 738
N/A
|
8 313
-5%
|
8 421
+1%
|
8 547
+1%
|
10 691
+25%
|
10 416
-3%
|
12 977
+25%
|
11 653
-10%
|
12 053
+3%
|
13 159
+9%
|
|
Equity | |||||||||||
Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
Retained Earnings |
382
|
229
|
34
|
247
|
711
|
1 107
|
532
|
328
|
407
|
964
|
|
Additional Paid In Capital |
2 575
|
2 785
|
2 922
|
3 015
|
3 132
|
3 236
|
3 416
|
3 533
|
3 682
|
3 826
|
|
Treasury Stock |
371
|
509
|
549
|
682
|
725
|
809
|
908
|
933
|
951
|
982
|
|
Other Equity |
106
|
167
|
181
|
124
|
91
|
217
|
307
|
208
|
112
|
98
|
|
Total Equity |
1 718
N/A
|
1 883
+10%
|
2 161
+15%
|
2 459
+14%
|
3 030
+23%
|
3 320
+10%
|
2 736
-18%
|
2 723
0%
|
3 030
+11%
|
3 713
+23%
|
|
Total Liabilities & Equity |
10 456
N/A
|
10 196
-2%
|
10 582
+4%
|
11 006
+4%
|
13 720
+25%
|
13 736
+0%
|
15 713
+14%
|
14 376
-9%
|
15 082
+5%
|
16 871
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
234
|
240
|
245
|
246
|
247
|
248
|
253
|
256
|
259
|
261
|