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. The condensed consolidating financial statements are presented for: (i) Aramark (the "Parent"); (ii) Aramark Services, Inc. and Aramark International Finance S.à r.l. (the "Issuers"); (iii) the guarantors; (iv) the non guarantors; (v) elimination entries necessary to consolidate the Parent with the Issuers, the guarantor and non guarantors; and (vi) the Company on a consolidated basis. Each of the guarantors is wholly-owned, directly or indirectly, by the Company. All other subsidiaries of the Company, either direct or indirect, are non guarantors and do not guarantee the 2024 Notes, the 4.750% Senior Notes due 2026 and the Notes . The guarantors also guarantee certain other debt. See note 5 for additional descriptions of the Notes. 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. CONDENSED CONSOLIDATING BALANCE SHEETS March 31, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 5 $ 38,422 $ 27,821 $ 79,236 $ — $ 145,484 Receivables — 409 311,186 1,196,421 — 1,508,016 Inventories — 15,678 481,380 74,503 — 571,561 Prepayments and other current assets — 10,309 66,204 93,007 — 169,520 Total current assets 5 64,818 886,591 1,443,167 — 2,394,581 Property and Equipment, net — 29,641 759,603 215,342 — 1,004,586 Goodwill — 173,104 4,062,203 404,867 — 4,640,174 Investment in and Advances to Subsidiaries 2,240,708 5,596,636 456,310 795,139 (9,088,793 ) — Other Intangible Assets — 29,729 979,812 98,983 — 1,108,524 Other Assets — 81,207 1,005,613 262,660 (2,002 ) 1,347,478 $ 2,240,713 $ 5,975,135 $ 8,150,132 $ 3,220,158 $ (9,090,795 ) $ 10,495,343 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Current maturities of long-term borrowings $ — $ 50,997 $ 15,166 $ 13,405 $ — $ 79,568 Accounts payable — 145,341 386,441 272,885 — 804,667 Accrued expenses and other current liabilities — 176,960 713,160 277,428 89 1,167,637 Total current liabilities — 373,298 1,114,767 563,718 89 2,051,872 Long-term Borrowings — 4,760,926 56,862 396,971 — 5,214,759 Deferred Income Taxes and Other Noncurrent Liabilities — 419,812 508,390 49,957 — 978,159 Intercompany Payable — — 5,054,986 1,032,348 (6,087,334 ) — Redeemable Noncontrolling Interest — — 9,840 — — 9,840 Total Stockholders' Equity 2,240,713 421,099 1,405,287 1,177,164 (3,003,550 ) 2,240,713 $ 2,240,713 $ 5,975,135 $ 8,150,132 $ 3,220,158 $ (9,090,795 ) $ 10,495,343 CONDENSED CONSOLIDATING BALANCE SHEETS September 30, 2016 (in thousands) Aramark (Parent) Aramark Services, Inc. Guarantors Non Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 5 $ 47,850 $ 31,344 $ 73,381 $ — $ 152,580 Receivables — 167 265,124 1,211,058 — 1,476,349 Inventories — 15,284 492,855 79,016 — 587,155 Prepayments and other current assets — 69,033 98,779 108,675 — 276,487 Total current assets 5 132,334 888,102 1,472,130 — 2,492,571 Property and Equipment, net — 30,201 782,347 210,535 — 1,023,083 Goodwill — 173,104 3,982,737 473,040 — 4,628,881 Investment in and Advances to Subsidiaries 2,161,101 5,450,692 598,759 230,488 (8,441,040 ) — Other Intangible Assets — 29,729 894,274 187,880 — 1,111,883 Other Assets — 56,850 1,028,887 241,919 (2,002 ) 1,325,654 $ 2,161,106 $ 5,872,910 $ 8,175,106 $ 2,815,992 $ (8,443,042 ) $ 10,582,072 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Current maturities of long-term borrowings $ — $ 21,998 $ 15,598 $ 8,926 $ — $ 46,522 Accounts payable — 156,471 415,481 275,636 — 847,588 Accrued expenses and other current liabilities 100 145,314 827,213 319,447 (1,439 ) 1,290,635 Total current liabilities 100 323,783 1,258,292 604,009 (1,439 ) 2,184,745 Long-term Borrowings — 4,570,931 62,892 589,691 — 5,223,514 Deferred Income Taxes and Other Noncurrent Liabilities — 440,839 510,254 51,920 — 1,003,013 Intercompany Payable — — 4,619,489 1,400,741 (6,020,230 ) — Redeemable Noncontrolling Interest — — 9,794 — — 9,794 Total Stockholders' Equity 2,161,006 537,357 1,714,385 169,631 (2,421,373 ) 2,161,006 $ 2,161,106 $ 5,872,910 $ 8,175,106 $ 2,815,992 $ (8,443,042 ) $ 10,582,072 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the three months ended March 31, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Sales $ — $ 259,026 $ 2,435,422 $ 927,180 $ — $ 3,621,628 Costs and Expenses: Cost of services provided — 237,137 2,124,643 864,416 — 3,226,196 Depreciation and amortization — 4,182 106,774 14,336 — 125,292 Selling and general corporate expenses — 38,947 35,308 4,465 — 78,720 Interest and other financing costs, net — 92,467 (728 ) 5,892 — 97,631 Expense allocations — (66,808 ) 64,460 2,348 — — — 305,925 2,330,457 891,457 — 3,527,839 Income (Loss) before Income Tax — (46,899 ) 104,965 35,723 — 93,789 Provision (Benefit) for Income Taxes — (9,387 ) 30,922 2,023 — 23,558 Equity in Net Income of Subsidiaries 70,151 — — — (70,151 ) — Net income (loss) 70,151 (37,512 ) 74,043 33,700 (70,151 ) 70,231 Less: Net income attributable to noncontrolling interest — — 80 — — 80 Net income (loss) attributable to Aramark shareholder 70,151 (37,512 ) 73,963 33,700 (70,151 ) 70,151 Other comprehensive income, net of tax 31,818 12,568 604 24,681 (37,853 ) 31,818 Comprehensive income (loss) attributable to Aramark stockholders $ 101,969 $ (24,944 ) $ 74,567 $ 58,381 $ (108,004 ) $ 101,969 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the six months ended March 31, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Sales $ — $ 511,405 $ 4,963,878 $ 1,881,728 $ — $ 7,357,011 Costs and Expenses: Cost of services provided — 465,949 4,322,293 1,737,284 — 6,525,526 Depreciation and amortization — 8,563 208,956 34,299 — 251,818 Selling and general corporate expenses — 67,314 67,789 9,089 — 144,192 Interest and other financing costs, net — 153,820 (1,360 ) 10,848 — 163,308 Expense allocations — (142,827 ) 138,332 4,495 — — — 552,819 4,736,010 1,796,015 — 7,084,844 Income (Loss) before Income Tax — (41,414 ) 227,868 85,713 — 272,167 Provision (Benefit) for Income Taxes — (7,910 ) 67,239 17,173 — 76,502 Equity in Net Income of Subsidiaries 195,490 — — — (195,490 ) — Net income (loss) 195,490 (33,504 ) 160,629 68,540 (195,490 ) 195,665 Less: Net income attributable to noncontrolling interest — — 175 — — 175 Net income (loss) attributable to Aramark shareholder 195,490 (33,504 ) 160,454 68,540 (195,490 ) 195,490 Other comprehensive income (loss), net of tax 7,136 38,035 (1,323 ) (43,667 ) 6,955 7,136 Comprehensive income attributable to Aramark stockholders $ 202,626 $ 4,531 $ 159,131 $ 24,873 $ (188,535 ) $ 202,626 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the three months ended April 1, 2016 ( in thousands) Aramark (Parent) Aramark Services, Inc. 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 — 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 Tax — (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 shareholder 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. 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 — 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 Tax — (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 shareholder 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 CASH FLOWS For the six months ended March 31, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 123,008 $ 309,568 $ 41,646 $ (46,018 ) $ 428,204 Cash flows from investing activities: Purchases of property and equipment, client contract investments and other — (11,198 ) (170,314 ) (33,625 ) — (215,137 ) Disposals of property and equipment — 80 3,675 1,376 — 5,131 Acquisitions of businesses, net of cash acquired — — (66,692 ) (825 ) — (67,517 ) Other investing activities — (83,935 ) 1,280 84,177 — 1,522 Net cash used in investing activities — (95,053 ) (232,051 ) 51,103 — (276,001 ) Cash flows from financing activities: Proceeds from long-term borrowings — 3,099,709 — 455,363 — 3,555,072 Payments of long-term borrowings — (3,216,149 ) (9,432 ) (313,100 ) — (3,538,681 ) Net change in funding under the Receivables Facility — — — 32,000 — 32,000 Payments of dividends — (50,378 ) — — — (50,378 ) Proceeds from issuance of common stock — 11,319 — — — 11,319 Repurchase of stock — (100,000 ) — — — (100,000 ) Other financing activities — (61,591 ) (2,517 ) (4,523 ) — (68,631 ) Change in intercompany, net — 279,707 (69,091 ) (256,634 ) 46,018 — Net cash provided by (used in) financing activities — (37,383 ) (81,040 ) (86,894 ) 46,018 (159,299 ) Increase (decrease) in cash and cash equivalents — (9,428 ) (3,523 ) 5,855 — (7,096 ) Cash and cash equivalents, beginning of period 5 47,850 31,344 73,381 — 152,580 Cash and cash equivalents, end of period $ 5 $ 38,422 $ 27,821 $ 79,236 $ — $ 145,484 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the six months ended April 1, 2016 (in thousands) Aramark (Parent) Aramark Services, Inc. Guarantors Non Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 29,134 $ 218,921 $ (102,295 ) $ 105,707 $ 251,467 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 — (28,262 ) (2,087 ) (358 ) — (30,707 ) Change in intercompany, net — (224,992 ) (28,880 ) 359,579 (105,707 ) — Net cash provided by (used in) financing activities — (11,374 ) (38,556 ) 218,812 (105,707 ) 63,175 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 |