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 guarantors 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, 2025 Notes and 2026 Notes. The guarantors also guarantee certain other debt. See Note 5 for additional descriptions of these senior notes. These condensed consolidating financial statements have been prepared from the Company's financial information on the same basis of accounting as the 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 September 29, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 5 $ 111,512 $ 37,513 $ 89,767 $ — $ 238,797 Receivables — 3,721 303,664 1,308,608 — 1,615,993 Inventories — 15,737 514,267 80,728 — 610,732 Prepayments and other current assets — 14,123 83,404 90,090 — 187,617 Total current assets 5 145,093 938,848 1,569,193 — 2,653,139 Property and Equipment, net — 29,869 775,362 236,800 — 1,042,031 Goodwill — 173,104 4,047,932 494,475 — 4,715,511 Investment in and Advances to Subsidiaries 2,459,056 5,248,858 90,049 567,277 (8,365,240 ) — Other Intangible Assets — 29,683 914,000 177,141 — 1,120,824 Other Assets — 53,538 1,112,076 311,112 (2,002 ) 1,474,724 $ 2,459,061 $ 5,680,145 $ 7,878,267 $ 3,355,998 $ (8,367,242 ) $ 11,006,229 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Current maturities of long-term borrowings $ — $ 33,487 $ 20,330 $ 24,340 $ — $ 78,157 Accounts payable — 167,926 461,192 326,807 — 955,925 Accrued expenses and other liabilities — 200,130 814,542 319,253 88 1,334,013 Total current liabilities — 401,543 1,296,064 670,400 88 2,368,095 Long-term Borrowings — 4,460,730 63,604 665,997 — 5,190,331 Deferred Income Taxes and Other Noncurrent Liabilities — 425,297 513,797 39,850 — 978,944 Intercompany Payable — — 5,224,196 747,347 (5,971,543 ) — Redeemable Noncontrolling Interest — — 9,798 — — 9,798 Total Stockholders' Equity 2,459,061 392,575 770,808 1,232,404 (2,395,787 ) 2,459,061 $ 2,459,061 $ 5,680,145 $ 7,878,267 $ 3,355,998 $ (8,367,242 ) $ 11,006,229 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 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 year ended September 29, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Sales $ — $ 1,041,490 $ 9,708,157 $ 3,854,765 $ — $ 14,604,412 Costs and Expenses: Cost of services provided — 941,031 8,507,680 3,540,262 — 12,988,973 Depreciation and amortization — 17,502 416,979 73,731 — 508,212 Selling and general corporate expenses — 140,305 138,304 20,561 — 299,170 Interest and other financing costs, net — 273,405 (3,171 ) 17,181 — 287,415 Expense allocations — (348,042 ) 318,199 29,843 — — — 1,024,201 9,377,991 3,681,578 — 14,083,770 Income before Income Taxes — 17,289 330,166 173,187 — 520,642 Provision for Income Taxes — 5,139 98,144 43,172 — 146,455 Equity in Net Income of Subsidiaries 373,923 — — — (373,923 ) — Net income 373,923 12,150 232,022 130,015 (373,923 ) 374,187 Less: Net income attributable to noncontrolling interest — — 264 — — 264 Net income attributable to Aramark stockholders 373,923 12,150 231,758 130,015 (373,923 ) 373,923 Other comprehensive income, net of tax 57,023 35,667 431 80,204 (116,302 ) 57,023 Comprehensive income attributable to Aramark stockholders $ 430,946 $ 47,817 $ 232,189 $ 210,219 $ (490,225 ) $ 430,946 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the year ended September 30, 2016 (in thousands) Aramark (Parent) Aramark Services, Inc. Guarantors Non Eliminations Consolidated Sales $ — $ 1,025,664 $ 9,670,207 $ 3,719,958 $ — $ 14,415,829 Costs and Expenses: Cost of services provided — 939,925 8,536,196 3,414,287 — 12,890,408 Depreciation and amortization — 15,670 406,154 73,941 — 495,765 Selling and general corporate expenses — 134,705 130,153 18,484 — 283,342 Interest and other financing costs, net — 293,072 (2,513 ) 24,824 — 315,383 Expense allocations — (358,897 ) 308,928 49,969 — — — 1,024,475 9,378,918 3,581,505 — 13,984,898 Income Before Income Taxes — 1,189 291,289 138,453 — 430,931 Provision for Income Taxes — 427 104,377 37,895 — 142,699 Equity in Net Income of Subsidiaries 287,806 — — — (287,806 ) — Net income 287,806 762 186,912 100,558 (287,806 ) 288,232 Less: Net income attributable to noncontrolling interest — — 426 — — 426 Net income attributable to Aramark stockholders 287,806 762 186,486 100,558 (287,806 ) 287,806 Other comprehensive income (loss), net of tax (14,215 ) (16,093 ) (7,284 ) 1,176 22,201 (14,215 ) Comprehensive income (loss) attributable to Aramark stockholders $ 273,591 $ (15,331 ) $ 179,202 $ 101,734 $ (265,605 ) $ 273,591 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the year ended October 2, 2015 (in thousands) Aramark (Parent) Aramark Services, Inc. Guarantors Non Eliminations Consolidated Sales $ — $ 1,014,783 $ 9,517,309 $ 3,797,043 $ — $ 14,329,135 Costs and Expenses: Cost of services provided — 900,073 8,438,851 3,541,500 — 12,880,424 Depreciation and amortization — 11,350 415,985 76,698 — 504,033 Selling and general corporate expenses 2,177 162,423 135,398 16,742 — 316,740 Interest and other financing costs, net — 255,761 (2,404 ) 32,585 — 285,942 Expense allocations (2,177 ) (334,778 ) 306,915 30,040 — — — 994,829 9,294,745 3,697,565 — 13,987,139 Income Before Income Taxes — 19,954 222,564 99,478 — 341,996 Provision (Benefit) for Income Taxes — 6,007 70,050 28,963 — 105,020 Equity in Net Income of Subsidiaries 235,946 — — — (235,946 ) — Net income 235,946 13,947 152,514 70,515 (235,946 ) 236,976 Less: Net income attributable to noncontrolling interest — — 1,030 — — 1,030 Net income attributable to Aramark stockholders 235,946 13,947 151,484 70,515 (235,946 ) 235,946 Other comprehensive loss, net of tax (60,270 ) (12,872 ) (2,958 ) (78,946 ) 94,776 (60,270 ) Comprehensive income (loss) attributable to Aramark stockholders $ 175,676 $ 1,075 $ 148,526 $ (8,431 ) $ (141,170 ) $ 175,676 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the year ended September 29, 2017 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Net cash provided by operating activities $ — $ 261,282 $ 779,801 $ 200,579 $ (188,275 ) $ 1,053,387 Cash flows from investing activities: Purchases of property and equipment, client contract investments and other — (20,939 ) (443,262 ) (88,528 ) — (552,729 ) Disposals of property and equipment — 494 14,780 3,632 — 18,906 Acquisitions of businesses, net of cash acquired — — (37,130 ) (104,992 ) — (142,122 ) Other investing activities — (69,401 ) 36,946 29,916 — (2,539 ) Net cash used in investing activities — (89,846 ) (428,666 ) (159,972 ) — (678,484 ) Cash flows from financing activities: Proceeds from long-term borrowings — 3,451,164 — 400,253 — 3,851,417 Payments of long-term borrowings — (3,572,268 ) (19,851 ) (319,873 ) — (3,911,992 ) Net change in funding under the Receivables Facility — — (13,800 ) — (13,800 ) Payments of dividends — (100,813 ) — — — (100,813 ) Proceeds from issuance of common stock — 28,779 — — — 28,779 Repurchase of common stock — (100,000 ) — — — (100,000 ) Other financing activities — (69,172 ) (2,973 ) 29,868 — (42,277 ) Change in intercompany, net — 254,536 (322,142 ) (120,669 ) 188,275 — Net cash used in financing activities — (107,774 ) (344,966 ) (24,221 ) 188,275 (288,686 ) Increase in cash and cash equivalents — 63,662 6,169 16,386 — 86,217 Cash and cash equivalents, beginning of period 5 47,850 31,344 73,381 — 152,580 Cash and cash equivalents, end of period $ 5 $ 111,512 $ 37,513 $ 89,767 $ — $ 238,797 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the year ended September 30, 2016 (in thousands) Aramark (Parent) Aramark Services, Inc. Guarantors Non Eliminations Consolidated Net cash provided by operating activities $ — $ 160,790 $ 587,572 $ 124,191 $ (5,239 ) $ 867,314 Cash flows from investing activities: Purchases of property and equipment, client contract investments and other — (22,326 ) (419,009 ) (71,197 ) — (512,532 ) Disposals of property and equipment — 1,832 20,353 4,639 — 26,824 Acquisitions of businesses, net of cash acquired — — (231 ) (199,146 ) — (199,377 ) Other investing activities — 1,576 5,202 (1,438 ) — 5,340 Net cash used in investing activities — (18,918 ) (393,685 ) (267,142 ) — (679,745 ) Cash flows from financing activities: Proceeds from long-term borrowings — 1,397,714 — 2,274 — 1,399,988 Payments of long-term borrowings — (1,217,292 ) (15,418 ) (130,824 ) — (1,363,534 ) Net change in funding under the Receivables Facility — — — (82,000 ) — (82,000 ) Payments of dividends — (92,074 ) — — — (92,074 ) Proceeds from issuance of common stock — 35,705 — — — 35,705 Repurchase of common stock — (749 ) — — — (749 ) Other financing activities — (51,495 ) (2,513 ) (733 ) — (54,741 ) Change in intercompany, net — (197,623 ) (187,423 ) 379,807 5,239 — Net cash provided by (used in) financing activities — (125,814 ) (205,354 ) 168,524 5,239 (157,405 ) Increase (decrease) in cash and cash equivalents — 16,058 (11,467 ) 25,573 — 30,164 Cash and cash equivalents, beginning of period 5 31,792 42,811 47,808 — 122,416 Cash and cash equivalents, end of period $ 5 $ 47,850 $ 31,344 $ 73,381 $ — $ 152,580 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the year ended October 2, 2015 (in thousands) Aramark (Parent) Aramark Services, Inc. Guarantors Non Eliminations Consolidated Net cash provided by (used in) operating activities $ (654 ) $ 170,166 $ 318,988 $ 318,647 $ (4,955 ) $ 802,192 Cash flows from investing activities: Purchases of property and equipment, client contract investments and other — (13,871 ) (444,962 ) (65,551 ) — (524,384 ) Disposals of property and equipment — 454 8,927 9,747 — 19,128 Acquisitions of businesses, net of cash acquired — — (3,377 ) — — (3,377 ) Other investing activities — (975 ) (825 ) 6,099 — 4,299 Net cash used in investing activities — (14,392 ) (440,237 ) (49,705 ) — (504,334 ) Cash flows from financing activities: Proceeds from long-term borrowings — 70,000 — 1,926 — 71,926 Payments of long-term borrowings (178,919 ) (14,670 ) (16,032 ) — (209,621 ) Payments of dividends — (81,898 ) — — — (81,898 ) Proceeds from issuance of common stock — 39,946 — — — 39,946 Repurchase of common stock — (50,176 ) — — — (50,176 ) Other financing activities — (52,843 ) (3,877 ) (589 ) — (57,309 ) Change in intercompany, net 654 103,624 140,968 (250,201 ) 4,955 — Net cash provided by (used in) financing activities 654 (150,266 ) 122,421 (264,896 ) 4,955 (287,132 ) Increase in cash and cash equivalents — 5,508 1,172 4,046 — 10,726 Cash and cash equivalents, beginning of period 5 26,284 41,639 43,762 — 111,690 Cash and cash equivalents, end of period $ 5 $ 31,792 $ 42,811 $ 47,808 $ — $ 122,416 |