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. The 5.125% Senior Notes due 2024 (the "2024 Notes"), 5.000% Senior Notes due April 1, 2025 (the "5.000% 2025 Notes"), 3.125% Senior Notes due April 1, 2025 (the "3.125% 2025 Notes" and, together with the 5.000% 2025 Notes, the "2025 Notes"), 4.75% Senior Notes due June 1, 2026 ("2026 Notes") and 2028 Notes are obligations of the Company's wholly-owned subsidiary, Aramark Services, Inc., (other than the 3.125% 2025 Notes, which are obligations of the Company's wholly owned subsidiary, Aramark International Finance S.a.r.l) 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"). All other subsidiaries of the Company, either direct or indirect, do not guarantee the 2024 Notes, 2025 Notes, 2026 Notes or 2028 Notes ("Non Guarantors"). The Guarantors also guarantee certain other debt. 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 30, 2018 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 5 $ 37,435 $ 32,035 $ 116,058 $ — $ 185,533 Receivables — 917 465,765 1,408,502 — 1,875,184 Inventories — 15,059 586,839 116,276 — 718,174 Prepayments and other current assets — 11,523 86,503 99,370 — 197,396 Total current assets 5 64,934 1,171,142 1,740,206 — 2,976,287 Property and Equipment, net — 26,837 1,005,888 323,899 — 1,356,624 Goodwill — 173,104 4,750,729 682,756 — 5,606,589 Investment in and Advances to Subsidiaries 2,795,618 7,463,479 90,049 676,261 (11,025,407 ) — Other Intangible Assets — 29,684 1,953,921 204,811 — 2,188,416 Other Assets — 85,154 1,170,614 351,075 (2,002 ) 1,604,841 $ 2,795,623 $ 7,843,192 $ 10,142,343 $ 3,979,008 $ (11,027,409 ) $ 13,732,757 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Current maturities of long-term borrowings $ — $ 18,895 $ 26,776 $ 26,818 $ — $ 72,489 Accounts payable — 89,906 423,199 327,581 — 840,686 Accrued expenses and other current liabilities — 216,951 819,747 348,097 88 1,384,883 Total current liabilities — 325,752 1,269,722 702,496 88 2,298,058 Long-term Borrowings — 6,778,267 76,781 894,470 — 7,749,518 Deferred Income Taxes and Other Noncurrent Liabilities — 378,208 413,037 88,342 — 879,587 Intercompany Payable — — 5,114,212 702,836 (5,817,048 ) — Redeemable Noncontrolling Interest — — 9,971 — — 9,971 Total Stockholders' Equity 2,795,623 360,965 3,258,620 1,590,864 (5,210,449 ) 2,795,623 $ 2,795,623 $ 7,843,192 $ 10,142,343 $ 3,979,008 $ (11,027,409 ) $ 13,732,757 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 3,874,647 667,760 — 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 $ 7,704,982 $ 3,529,283 $ (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 current 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 2,459,061 392,575 597,523 1,405,689 (2,395,787 ) 2,459,061 $ 2,459,061 $ 5,680,145 $ 7,704,982 $ 3,529,283 $ (8,367,242 ) $ 11,006,229 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the three months ended March 30, 2018 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Sales $ — $ 252,354 $ 2,605,150 $ 1,081,807 $ — $ 3,939,311 Costs and Expenses: Cost of services provided — 220,756 2,307,901 1,032,852 — 3,561,509 Depreciation and amortization — 5,383 127,270 20,211 — 152,864 Selling and general corporate expenses — 48,458 34,506 5,480 — 88,444 Interest and other financing costs, net — 88,220 (655 ) 6,588 — 94,153 Expense allocations — (80,805 ) 76,189 4,616 — — — 282,012 2,545,211 1,069,747 — 3,896,970 Income (Loss) before Income Tax — (29,658 ) 59,939 12,060 — 42,341 Provision (Benefit) for Income Taxes — (7,195 ) 12,056 9,764 — 14,625 Equity in Net Income of Subsidiaries 27,569 — — — (27,569 ) — Net income (loss) 27,569 (22,463 ) 47,883 2,296 (27,569 ) 27,716 Less: Net income attributable to noncontrolling interest — — 147 — — 147 Net income (loss) attributable to Aramark stockholders 27,569 (22,463 ) 47,736 2,296 (27,569 ) 27,569 Other comprehensive income, net of tax 49,460 17,434 2,181 47,875 (67,490 ) 49,460 Comprehensive income (loss) attributable to Aramark stockholders $ 77,029 $ (5,029 ) $ 49,917 $ 50,171 $ (95,059 ) $ 77,029 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the six months ended March 30, 2018 (in thousands) Aramark (Parent) Issuers Guarantors Non Guarantors Eliminations Consolidated Sales $ — $ 510,625 $ 5,248,416 $ 2,145,388 $ — $ 7,904,429 Costs and Expenses: Cost of services provided — 445,972 4,628,091 2,007,510 — 7,081,573 Depreciation and amortization — 9,874 233,165 43,674 — 286,713 Selling and general corporate expenses — 102,124 68,204 10,284 — 180,612 Interest and other financing costs, net — 159,395 (587 ) 11,644 — 170,452 Expense allocations — (146,008 ) 137,299 8,709 — — — 571,357 5,066,172 2,081,821 — 7,719,350 Income (Loss) before Income Tax — (60,732 ) 182,244 63,567 — 185,079 Provision (Benefit) for Income Taxes — (27,904 ) (130,391 ) 23,218 — (135,077 ) Equity in Net Income of Subsidiaries 319,853 — — — (319,853 ) — Net income (loss) 319,853 (32,828 ) 312,635 40,349 (319,853 ) 320,156 Less: Net income attributable to noncontrolling interest — — 303 — — 303 Net income (loss) attributable to Aramark stockholders 319,853 (32,828 ) 312,332 40,349 (319,853 ) 319,853 Other comprehensive income, net of tax 61,065 22,823 2,181 66,877 (91,881 ) 61,065 Comprehensive income (loss) attributable to Aramark stockholders $ 380,918 $ (10,005 ) $ 314,513 $ 107,226 $ (411,734 ) $ 380,918 CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the three months ended March 31, 2017 ( in thousands) Aramark (Parent) Issuers Guarantors Non Guarantors 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 stockholders 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 Guarantors 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 stockholders 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 CASH FLOWS For the six months ended March 30, 2018 (in thousands) Aramark (Parent) Issuers Guarantors Non Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ (59,339 ) $ 83,220 $ 35,319 $ (35,002 ) $ 24,198 Cash flows from investing activities: Purchases of property and equipment, client contract investments and other — (5,675 ) (210,344 ) (32,385 ) — (248,404 ) Disposals of property and equipment — 2,154 1,305 1,529 — 4,988 Acquisitions of businesses, net of cash acquired — (2,369,118 ) 222,893 (81,560 ) — (2,227,785 ) Other investing activities — (793 ) (3,597 ) (669 ) — (5,059 ) Net cash provided by (used in) investing activities — (2,373,432 ) 10,257 (113,085 ) — (2,476,260 ) Cash flows from financing activities: Proceeds from long-term borrowings — 2,935,001 — 156,776 — 3,091,777 Payments of long-term borrowings — (638,721 ) (13,926 ) (30,455 ) — (683,102 ) Net change in funding under the Receivables Facility — — — 95,800 — 95,800 Payments of dividends — (51,547 ) — — — (51,547 ) Proceeds from issuance of common stock — 10,556 — — — 10,556 Repurchase of stock — (24,410 ) — — — (24,410 ) Other financing activities — (38,741 ) (1,145 ) (390 ) — (40,276 ) Change in intercompany, net — 166,556 (83,884 ) (117,674 ) 35,002 — Net cash provided by (used in) financing activities — 2,358,694 (98,955 ) 104,057 35,002 2,398,798 (Decrease) increase in cash and cash equivalents — (74,077 ) (5,478 ) 26,291 — (53,264 ) Cash and cash equivalents, beginning of period 5 111,512 37,513 89,767 — 238,797 Cash and cash equivalents, end of period $ 5 $ 37,435 $ 32,035 $ 116,058 $ — $ 185,533 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 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 provided by (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 (used in) financing activities — (37,383 ) (81,040 ) (86,894 ) 46,018 (159,299 ) (Decrease) increase 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 |