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 2026 Notes 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 June 30, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 5 $ 26,162 $ 30,995 $ 97,512 $ — $ 154,674 Receivables — 941 377,810 1,154,128 — 1,532,879 Inventories — 15,824 474,963 76,777 — 567,564 Prepayments and other current assets — 14,079 76,477 118,769 — 209,325 Total current assets 5 57,006 960,245 1,447,186 — 2,464,442 Property and Equipment, net — 30,635 748,979 201,922 — 981,536 Goodwill — 173,104 4,071,585 457,708 — 4,702,397 Investment in and Advances to Subsidiaries 2,322,762 5,803,683 462,014 915,177 (9,503,636 ) — Other Intangible Assets — 29,684 969,692 122,165 — 1,121,541 Other Assets — 80,217 1,034,314 267,926 (2,002 ) 1,380,455 $ 2,322,767 $ 6,174,329 $ 8,246,829 $ 3,412,084 $ (9,505,638 ) $ 10,650,371 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Current maturities of long-term borrowings $ — $ 50,988 $ 15,751 $ 7,498 $ — $ 74,237 Accounts payable — 133,216 318,097 277,728 — 729,041 Accrued expenses and other current liabilities — 203,851 588,006 306,679 88 1,098,624 Total current liabilities — 388,055 921,854 591,905 88 1,901,902 Long-term Borrowings — 4,928,734 62,351 449,058 — 5,440,143 Deferred Income Taxes and Other Noncurrent Liabilities — 429,342 516,552 29,821 — 975,715 Intercompany Payable — — 5,276,339 1,018,040 (6,294,379 ) — Redeemable Noncontrolling Interest — — 9,844 — — 9,844 Total Stockholders' Equity 2,322,767 428,198 1,459,889 1,323,260 (3,211,347 ) 2,322,767 $ 2,322,767 $ 6,174,329 $ 8,246,829 $ 3,412,084 $ (9,505,638 ) $ 10,650,371 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 June 30, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Sales $ — $ 274,030 $ 2,346,917 $ 972,330 $ — $ 3,593,277 Costs and Expenses: Cost of services provided — 247,571 2,082,456 902,339 — 3,232,366 Depreciation and amortization — 4,288 104,394 17,758 — 126,440 Selling and general corporate expenses — 37,969 35,189 6,634 — 79,792 Interest and other financing costs, net — 58,831 (847 ) 3,499 — 61,483 Expense allocations — (67,250 ) 62,913 4,337 — — — 281,409 2,284,105 934,567 — 3,500,081 Income (Loss) before Income Tax — (7,379 ) 62,812 37,763 — 93,196 Provision (Benefit) for Income Taxes — (3,087 ) 17,424 13,495 — 27,832 Equity in Net Income of Subsidiaries 65,295 — — — (65,295 ) — Net income (loss) 65,295 (4,292 ) 45,388 24,268 (65,295 ) 65,364 Less: Net income attributable to noncontrolling interest — — 69 — — 69 Net income (loss) attributable to Aramark stockholders 65,295 (4,292 ) 45,319 24,268 (65,295 ) 65,295 Other comprehensive income, net of tax 17,574 4,034 1,495 57,622 (63,151 ) 17,574 Comprehensive income (loss) attributable to Aramark stockholders $ 82,869 $ (258 ) $ 46,814 $ 81,890 $ (128,446 ) $ 82,869 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the nine months ended June 30, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Sales $ — $ 785,435 $ 7,310,795 $ 2,854,058 $ — $ 10,950,288 Costs and Expenses: Cost of services provided — 713,520 6,404,749 2,639,623 — 9,757,892 Depreciation and amortization — 12,851 313,350 52,057 — 378,258 Selling and general corporate expenses — 105,283 102,978 15,723 — 223,984 Interest and other financing costs, net — 212,651 (2,207 ) 14,347 — 224,791 Expense allocations — (210,077 ) 201,245 8,832 — — — 834,228 7,020,115 2,730,582 — 10,584,925 Income (Loss) before Income Tax — (48,793 ) 290,680 123,476 — 365,363 Provision (Benefit) for Income Taxes — (19,186 ) 82,727 40,793 — 104,334 Equity in Net Income of Subsidiaries 260,785 — — — (260,785 ) — Net income (loss) 260,785 (29,607 ) 207,953 82,683 (260,785 ) 261,029 Less: Net income attributable to noncontrolling interest — — 244 — — 244 Net income (loss) attributable to Aramark stockholders 260,785 (29,607 ) 207,709 82,683 (260,785 ) 260,785 Other comprehensive income, net of tax 24,710 42,069 172 13,955 (56,196 ) 24,710 Comprehensive income attributable to Aramark stockholders $ 285,495 $ 12,462 $ 207,881 $ 96,638 $ (316,981 ) $ 285,495 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the three months ended July 1, 2016 ( in thousands) Aramark (Parent) Aramark Services, Inc. Guarantors Non Eliminations Consolidated Sales $ — $ 263,378 $ 2,406,759 $ 916,771 $ — $ 3,586,908 Costs and Expenses: Cost of services provided — 242,148 2,169,767 821,969 — 3,233,884 Depreciation and amortization — 3,890 101,569 16,904 — 122,363 Selling and general corporate expenses — 24,167 32,599 4,551 — 61,317 Interest and other financing costs — 98,762 (653 ) 5,655 — 103,764 Expense allocations (95,447 ) 80,109 15,338 — — — 273,520 2,383,391 864,417 — 3,521,328 Income (Loss) before Income Tax — (10,142 ) 23,368 52,354 — 65,580 Provision (Benefit) for Income Taxes — (3,718 ) 6,218 18,222 — 20,722 Equity in Net Income of Subsidiaries 44,765 — — — (44,765 ) — Net income (loss) 44,765 (6,424 ) 17,150 34,132 (44,765 ) 44,858 Less: Net income attributable to noncontrolling interest — — 93 — — 93 Net income (loss) attributable to Aramark stockholders 44,765 (6,424 ) 17,057 34,132 (44,765 ) 44,765 Other comprehensive income (loss), net of tax (7,929 ) (10,635 ) (3,010 ) (2,356 ) 16,001 (7,929 ) Comprehensive income (loss) attributable to Aramark stockholders $ 36,836 $ (17,059 ) $ 14,047 $ 31,776 $ (28,764 ) $ 36,836 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the nine months ended July 1, 2016 ( in thousands) Aramark (Parent) Aramark Services, Inc. Guarantors Non Eliminations Consolidated Sales $ — $ 773,795 $ 7,357,628 $ 2,740,582 $ — $ 10,872,005 Costs and Expenses: Cost of services provided — 712,877 6,503,117 2,522,123 — 9,738,117 Depreciation and amortization — 11,758 307,149 51,265 — 370,172 Selling and general corporate expenses — 96,596 97,575 13,994 — 208,165 Interest and other financing costs — 229,226 (1,813 ) 19,422 — 246,835 Expense allocations — (250,932 ) 222,588 28,344 — — — 799,525 7,128,616 2,635,148 — 10,563,289 Income (Loss) before Income Tax — (25,730 ) 229,012 105,434 — 308,716 Provision (Benefit) for Income Taxes — (8,642 ) 75,537 37,030 — 103,925 Equity in Net Income of Subsidiaries 204,462 — — — (204,462 ) — Net income (loss) 204,462 (17,088 ) 153,475 68,404 (204,462 ) 204,791 Less: Net income attributable to noncontrolling interest — — 329 — — 329 Net income (loss) attributable to Aramark stockholders 204,462 (17,088 ) 153,146 68,404 (204,462 ) 204,462 Other comprehensive income (loss), net of tax 5,541 (19,076 ) (6,292 ) 27,574 (2,206 ) 5,541 Comprehensive income (loss) attributable to Aramark stockholders $ 210,003 $ (36,164 ) $ 146,854 $ 95,978 $ (206,668 ) $ 210,003 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the nine months ended June 30, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Net cash provided by operating activities $ — $ 195,061 $ 202,300 $ 97,854 $ (46,026 ) $ 449,189 Cash flows from investing activities: Purchases of property and equipment, client contract investments and other — (15,791 ) (269,316 ) (55,187 ) — (340,294 ) Disposals of property and equipment — 150 12,624 2,143 — 14,917 Acquisitions of businesses, net of cash acquired — — (88,313 ) (41,781 ) — (130,094 ) Other investing activities — (84,408 ) 6,011 80,098 — 1,701 Net cash used in investing activities — (100,049 ) (338,994 ) (14,727 ) — (453,770 ) Cash flows from financing activities: Proceeds from long-term borrowings — 3,606,864 — 100,544 — 3,707,408 Payments of long-term borrowings — (3,228,896 ) (14,492 ) (318,112 ) — (3,561,500 ) Net change in funding under the Receivables Facility — — — 82,000 — 82,000 Payments of dividends — (75,543 ) — — — (75,543 ) Proceeds from issuance of common stock — 23,048 — — — 23,048 Repurchase of stock — (100,000 ) — — — (100,000 ) Other financing activities — (73,175 ) 4,632 (195 ) — (68,738 ) Change in intercompany, net — (268,998 ) 146,205 76,767 46,026 — Net cash provided by (used in) financing activities — (116,700 ) 136,345 (58,996 ) 46,026 6,675 Increase (decrease) in cash and cash equivalents — (21,688 ) (349 ) 24,131 — 2,094 Cash and cash equivalents, beginning of period 5 47,850 31,344 73,381 — 152,580 Cash and cash equivalents, end of period $ 5 $ 26,162 $ 30,995 $ 97,512 $ — $ 154,674 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the nine months ended July 1, 2016 (in thousands) Aramark (Parent) Aramark Services, Inc. Guarantors Non Eliminations Consolidated Net cash provided by operating activities $ — $ 92,453 $ 149,945 $ 175,913 $ (7,771 ) $ 410,540 Cash flows from investing activities: Purchases of property and equipment, client contract investments and other — (16,741 ) (283,547 ) (49,882 ) — (350,170 ) Disposals of property and equipment — — — 18,029 — 18,029 Acquisitions of businesses, net of cash acquired — — (231 ) (59,146 ) — (59,377 ) Other investing activities — 1,213 7,200 (1,219 ) — 7,194 Net cash used in investing activities — (15,528 ) (276,578 ) (92,218 ) — (384,324 ) Cash flows from financing activities: Proceeds from long-term borrowings — 1,398,001 — 394 — 1,398,395 Payments of long-term borrowings — (1,111,793 ) (11,285 ) (122,371 ) — (1,245,449 ) Net change in funding under the Receivables Facility — — — (9,730 ) — (9,730 ) Payments of dividends — (68,873 ) — — — (68,873 ) Proceeds from issuance of common stock — 23,296 — — — 23,296 Other financing activities — (57,569 ) 8,256 (451 ) — (49,764 ) Change in intercompany, net — (228,093 ) 122,891 97,431 7,771 — Net cash provided by (used in) financing activities — (45,031 ) 119,862 (34,727 ) 7,771 47,875 Increase (decrease) in cash and cash equivalents — 31,894 (6,771 ) 48,968 — 74,091 Cash and cash equivalents, beginning of period 5 31,792 42,811 47,808 — 122,416 Cash and cash equivalents, end of period $ 5 $ 63,686 $ 36,040 $ 96,776 $ — $ 196,507 |