Condensed Consolidating Financial Statements of Aramark and Subsidiaries | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF ARAMARK AND SUBSIDIARIES: The following condensed consolidating financial statements of the Company have been prepared pursuant to Rule 3-10 of Regulation S-X. These condensed consolidating financial statements have been prepared from the Company’s financial information on the same basis of accounting as the condensed consolidated financial statements. Interest expense and certain other costs are partially allocated to all of the subsidiaries of the Company. Goodwill and other intangible assets have been allocated to the subsidiaries based on management’s estimates. The 5.75% Senior Notes due March 2020 ("2020 Notes") and the 2024 Notes are obligations of the Company's wholly-owned subsidiary, Aramark Services, Inc., and are each jointly and severally guaranteed on a senior unsecured basis by the Company and substantially all of the Company’s existing and future domestic subsidiaries (excluding the Receivables Facility subsidiary) (“Guarantors”). Each of the Guarantors is wholly-owned, directly or indirectly, by the Company. All other subsidiaries of the Company, either direct or indirect, do not guarantee the 2020 Notes or the 2024 Notes (“Non-Guarantors”). The Guarantors also guarantee certain other debt. CONDENSED CONSOLIDATING BALANCE SHEETS April 1, 2016 (in thousands) Aramark (Parent) Aramark Services, Inc. (Issuer) Guarantors Non Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 5 $ 37,571 $ 32,270 $ 77,878 $ — $ 147,724 Receivables — 81 286,950 1,186,623 — 1,473,654 Inventories, at lower of cost or market — 15,076 490,462 70,010 — 575,548 Prepayments and other current assets — 53,035 74,261 97,049 — 224,345 Total current assets 5 105,763 883,943 1,431,560 — 2,421,271 Property and Equipment, net — 22,116 776,377 191,263 — 989,756 Goodwill — 173,104 3,982,737 436,117 — 4,591,958 Investment in and Advances to Subsidiaries 2,049,438 5,442,909 600,040 163,744 (8,256,131 ) — Other Intangible Assets — 29,730 934,777 107,675 — 1,072,182 Other Assets — 41,941 956,527 256,787 (2,002 ) 1,253,253 $ 2,049,443 $ 5,815,563 $ 8,134,401 $ 2,587,146 $ (8,258,133 ) $ 10,328,420 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Current maturities of long-term borrowings $ — $ 21,951 $ 13,106 $ 7,184 $ — $ 42,241 Accounts payable — 141,250 340,986 267,429 — 749,665 Accrued expenses and other liabilities 100 118,329 709,217 280,040 (180 ) 1,107,506 Total current liabilities 100 281,530 1,063,309 554,653 (180 ) 1,899,412 Long-term Borrowings — 4,626,718 43,002 696,392 — 5,366,112 Deferred Income Taxes and Other Noncurrent Liabilities — 398,250 556,445 48,878 — 1,003,573 Intercompany Payable — — 4,714,765 1,310,949 (6,025,714 ) — Redeemable Noncontrolling Interest — — 9,980 — — 9,980 Total Stockholders' Equity 2,049,343 509,065 1,746,900 (23,726 ) (2,232,239 ) 2,049,343 $ 2,049,443 $ 5,815,563 $ 8,134,401 $ 2,587,146 $ (8,258,133 ) $ 10,328,420 CONDENSED CONSOLIDATING BALANCE SHEETS October 2, 2015 (in thousands) Aramark (Parent) Aramark Services, Inc. (Issuer) Guarantors Non Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 5 $ 31,792 $ 42,811 $ 47,808 $ — $ 122,416 Receivables — 3,721 295,618 1,145,235 — 1,444,574 Inventories, at lower of cost or market — 15,981 487,551 71,731 — 575,263 Prepayments and other current assets — 59,706 74,395 102,769 — 236,870 Total current assets 5 111,200 900,375 1,367,543 — 2,379,123 Property and Equipment, net — 20,713 785,274 153,358 — 959,345 Goodwill — 173,104 3,982,737 403,127 — 4,558,968 Investment in and Advances to Subsidiaries 1,883,454 5,586,010 479,517 16,121 (7,965,102 ) — Other Intangible Assets — 29,729 985,449 96,802 — 1,111,980 Other Assets — 40,128 919,811 229,004 (2,002 ) 1,186,941 $ 1,883,459 $ 5,960,884 $ 8,053,163 $ 2,265,955 $ (7,967,104 ) $ 10,196,357 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Current maturities of long-term borrowings $ — $ 21,921 $ 13,013 $ 46,493 $ — $ 81,427 Accounts payable — 152,844 419,188 278,008 — 850,040 Accrued expenses and other liabilities 100 135,540 818,610 295,183 88 1,249,521 Total current liabilities 100 310,305 1,250,811 619,684 88 2,180,988 Long-term Borrowings — 4,366,341 44,464 773,792 — 5,184,597 Deferred Income Taxes and Other Noncurrent Liabilities — 415,284 500,632 21,395 — 937,311 Intercompany Payable — — 5,096,806 1,075,836 (6,172,642 ) — Redeemable Noncontrolling Interest — — 10,102 — — 10,102 Total Stockholders' Equity 1,883,359 868,954 1,150,348 (224,752 ) (1,794,550 ) 1,883,359 $ 1,883,459 $ 5,960,884 $ 8,053,163 $ 2,265,955 $ (7,967,104 ) $ 10,196,357 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the three months ended April 1, 2016 (in thousands) Aramark (Parent) Aramark Services, Inc. (Issuer) Guarantors Non Eliminations Consolidated Sales $ — $ 253,674 $ 2,433,802 $ 887,346 $ — $ 3,574,822 Costs and Expenses: — — — — — — Cost of services provided — 235,755 2,133,606 840,349 — 3,209,710 Depreciation and amortization — 4,405 99,303 16,583 — 120,291 Selling and general corporate expenses — 35,583 32,483 4,641 — 72,707 Interest and other financing costs, net — 66,881 (711 ) 5,581 — 71,751 Expense allocations — (61,435 ) 44,928 16,507 — — — 281,189 2,309,609 883,661 — 3,474,459 Income (Loss) before Income Taxes — (27,515 ) 124,193 3,685 — 100,363 Provision (Benefit) for Income Taxes — (9,753 ) 42,545 1,074 — 33,866 Equity in Net Income of Subsidiaries 66,354 — — — (66,354 ) — Net income (loss) 66,354 (17,762 ) 81,648 2,611 (66,354 ) 66,497 Less: Net income attributable to noncontrolling interest — — 143 — — 143 Net income (loss) attributable to Aramark stockholders 66,354 (17,762 ) 81,505 2,611 (66,354 ) 66,354 Other comprehensive income (loss), net of tax 8,468 (18,326 ) (1,720 ) 43,895 (23,849 ) 8,468 Comprehensive income (loss) attributable to Aramark stockholders $ 74,822 $ (36,088 ) $ 79,785 $ 46,506 $ (90,203 ) $ 74,822 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the six months ended April 1, 2016 (in thousands) Aramark (Parent) Aramark Services, Inc. (Issuer) Guarantors Non Eliminations Consolidated Sales $ — $ 510,417 $ 4,950,869 $ 1,823,811 $ — $ 7,285,097 Costs and Expenses: Cost of services provided — 470,729 4,333,350 1,700,154 — 6,504,233 Depreciation and amortization — 7,868 205,580 34,361 — 247,809 Selling and general corporate expenses — 72,429 64,976 9,443 — 146,848 Interest and other financing costs, net — 130,464 (1,160 ) 13,767 — 143,071 Expense allocations (155,485 ) 142,479 13,006 — — — 526,005 4,745,225 1,770,731 — 7,041,961 Income (Loss) before Income Taxes — (15,588 ) 205,644 53,080 — 243,136 Provision (Benefit) for Income Taxes — (4,924 ) 69,319 18,808 — 83,203 Equity in Net Income of Subsidiaries 159,697 — — — (159,697 ) — Net income (loss) 159,697 (10,664 ) 136,325 34,272 (159,697 ) 159,933 Less: Net income attributable to noncontrolling interest — — 236 — — 236 Net income (loss) attributable to Aramark stockholders 159,697 (10,664 ) 136,089 34,272 (159,697 ) 159,697 Other comprehensive income (loss), net of tax 13,470 (8,441 ) (3,282 ) 29,930 (18,207 ) 13,470 Comprehensive income (loss) attributable to Aramark stockholders $ 173,167 $ (19,105 ) $ 132,807 $ 64,202 $ (177,904 ) $ 173,167 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the three months ended April 3, 2015 ( in thousands) Aramark (Parent) Aramark Services, Inc. (Issuer) Guarantors Non Eliminations Consolidated Sales $ — $ 253,276 $ 2,394,740 $ 946,611 $ — $ 3,594,627 Costs and Expenses: Cost of services provided — 224,741 2,131,669 882,804 — 3,239,214 Depreciation and amortization — 2,840 103,693 18,609 — 125,142 Selling and general corporate expenses 276 37,074 33,876 4,192 — 75,418 Interest and other financing costs — 64,064 (445 ) 7,587 — 71,206 Expense allocations (276 ) (79,788 ) 70,083 9,981 — — — 248,931 2,338,876 923,173 — 3,510,980 Income before Income Taxes — 4,345 55,864 23,438 — 83,647 Provision for Income Taxes — 1,456 14,234 7,852 — 23,542 Equity in Net Income of Subsidiaries 59,823 — — — (59,823 ) — Net income 59,823 2,889 41,630 15,586 (59,823 ) 60,105 Less: Net income attributable to noncontrolling interest — — 282 — — 282 Net income attributable to Aramark stockholders 59,823 2,889 41,348 15,586 (59,823 ) 59,823 Other comprehensive loss, net of tax (23,399 ) (15,496 ) (1,293 ) (25,930 ) 42,719 (23,399 ) Comprehensive income (loss) attributable to Aramark stockholders $ 36,424 $ (12,607 ) $ 40,055 $ (10,344 ) $ (17,104 ) $ 36,424 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the six months ended April 3, 2015 ( in thousands) Aramark (Parent) Aramark Services, Inc. (Issuer) Guarantors Non Eliminations Consolidated Sales $ — $ 501,645 $ 4,821,638 $ 1,973,697 $ — $ 7,296,980 Costs and Expenses: Cost of services provided — 433,628 4,263,364 1,829,503 — 6,526,495 Depreciation and amortization — 5,504 205,157 39,764 — 250,425 Selling and general corporate expenses 1,359 85,196 68,382 8,367 — 163,304 Interest and other financing costs — 127,955 (914 ) 16,088 — 143,129 Expense allocations (1,359 ) (162,804 ) 142,177 21,986 — — — 489,479 4,678,166 1,915,708 — 7,083,353 Income before Income Taxes — 12,166 143,472 57,989 — 213,627 Provision for Income Taxes — 4,262 43,419 20,221 — 67,902 Equity in Net Income of Subsidiaries 145,320 — — — (145,320 ) — Net income 145,320 7,904 100,053 37,768 (145,320 ) 145,725 Less: Net income attributable to noncontrolling interest — — 405 — — 405 Net income attributable to Aramark stockholders 145,320 7,904 99,648 37,768 (145,320 ) 145,320 Other comprehensive income (loss), net of tax (56,388 ) (15,120 ) (3,289 ) (69,764 ) 88,173 (56,388 ) Comprehensive income (loss) attributable to Aramark stockholders $ 88,932 $ (7,216 ) $ 96,359 $ (31,996 ) $ (57,147 ) $ 88,932 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the six months ended April 1, 2016 (in thousands) Aramark (Parent) Aramark Services, Inc. (Issuer) Guarantors Non Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ (12,534 ) $ 218,921 $ (102,295 ) $ 105,707 $ 209,799 Cash flows from investing activities: Purchases of property and equipment, client contract investments and other — (10,715 ) (198,294 ) (28,824 ) — (237,833 ) Disposals of property and equipment — — 4,000 — — 4,000 Acquisitions of businesses, net of cash acquired — — (232 ) (57,864 ) — (58,096 ) Other investing activities — (1,266 ) 3,620 241 — 2,595 Net cash used in investing activities — (11,981 ) (190,906 ) (86,447 ) — (289,334 ) Cash flows from financing activities: Proceeds from long-term borrowings — 393,969 — 559 — 394,528 Payments of long-term borrowings — (122,818 ) (7,589 ) (140,968 ) — (271,375 ) Payments of dividends — (45,795 ) — — — (45,795 ) Proceeds from issuance of common stock — 16,524 — — — 16,524 Other financing activities — 13,406 (2,087 ) (358 ) — 10,961 Change in intercompany, net — (224,992 ) (28,880 ) 359,579 (105,707 ) — Net cash provided by (used in) financing activities — 30,294 (38,556 ) 218,812 (105,707 ) 104,843 Increase (decrease) in cash and cash equivalents — 5,779 (10,541 ) 30,070 — 25,308 Cash and cash equivalents, beginning of period 5 31,792 42,811 47,808 — 122,416 Cash and cash equivalents, end of period $ 5 $ 37,571 $ 32,270 $ 77,878 $ — $ 147,724 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the six months ended April 3, 2015 (in thousands) Aramark (Parent) Aramark Services, Inc. (Issuer) Guarantors Non Eliminations Consolidated Net cash provided by (used in) operating activities $ (281 ) $ (25,095 ) $ (73,568 ) $ 180,161 $ (2,500 ) $ 78,717 Cash flows from investing activities: Purchases of property and equipment, client contract investments and other — (14,201 ) (182,601 ) (28,495 ) — (225,297 ) Disposals of property and equipment — 342 2,629 1,588 — 4,559 Acquisitions of businesses, net of cash acquired — — (1,474 ) — — (1,474 ) Other investing activities — 247 9,659 (7,665 ) — 2,241 Net cash used in investing activities — (13,612 ) (171,787 ) (34,572 ) — (219,971 ) Cash flows from financing activities: Proceeds from long-term borrowings — 125,800 — 46,551 — 172,351 Payments of long-term borrowings — (10,961 ) (7,165 ) (6,595 ) — (24,721 ) Payments of dividends — (40,685 ) — — — (40,685 ) Proceeds from issuance of common stock — 16,652 — — — 16,652 Other financing activities — 43,813 (2,718 ) (374 ) — 40,721 Change in intercompany, net 281 (101,264 ) 274,915 (176,432 ) 2,500 — Net cash provided by (used in) financing activities 281 33,355 265,032 (136,850 ) 2,500 164,318 Increase (decrease) in cash and cash equivalents — (5,352 ) 19,677 8,739 — 23,064 Cash and cash equivalents, beginning of period 5 26,284 41,639 43,762 — 111,690 Cash and cash equivalents, end of period $ 5 $ 20,932 $ 61,316 $ 52,501 $ — $ 134,754 |