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) ASI 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 5.000% 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 5.000% Senior Notes due February 1, 2028 (the "2028 Notes") are obligations of the Company's wholly-owned subsidiary, ASI, (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, are non-guarantors and do not guarantee the 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 27, 2020 (in thousands) Aramark (Parent) Issuers Guarantors Non Guarantors Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 5 $ 925,933 $ 14,447 $ 262,579 $ — $ 1,202,964 Receivables — 1,275 522,767 1,326,938 — 1,850,980 Inventories — 15,063 291,145 97,591 — 403,799 Prepayments and other current assets — 50,916 72,744 74,932 — 198,592 Total current assets 5 993,187 901,103 1,762,040 — 3,656,335 Property and Equipment, net — 46,986 1,748,603 333,717 — 2,129,306 Goodwill — 173,104 4,698,444 448,078 — 5,319,626 Investment in and Advances to Subsidiaries 3,169,440 6,429,972 — 717,942 (10,317,354) — Other Intangible Assets — 29,684 1,772,561 183,834 — 1,986,079 Operating Lease Right-of-use Assets — 24,061 474,989 80,669 — 579,719 Other Assets — 17,664 797,653 363,118 (2,002) 1,176,433 $ 3,169,445 $ 7,714,658 $ 10,393,353 $ 3,889,398 $ (10,319,356) $ 14,847,498 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Current maturities of long-term borrowings $ — $ 16,255 $ 26,957 $ 60,194 $ — $ 103,406 Current operating lease liabilities — — 57,153 18,552 — 75,705 Accounts payable — 109,355 417,054 267,055 — 793,464 Accrued expenses and other current liabilities — 169,767 813,669 341,758 88 1,325,282 Total current liabilities — 295,377 1,314,833 687,559 88 2,297,857 Long-term Borrowings — 6,922,575 76,097 863,915 — 7,862,587 Noncurrent Operating Lease Liabilities — 25,151 267,323 62,359 — 354,833 Deferred Income Taxes and Other Noncurrent Liabilities — 418,455 553,380 180,715 — 1,152,550 Intercompany Payable — — 4,213,629 481,280 (4,694,909) — Redeemable Noncontrolling Interest — — 10,226 — — 10,226 Total Stockholders' Equity 3,169,445 53,100 3,957,865 1,613,570 (5,624,535) 3,169,445 $ 3,169,445 $ 7,714,658 $ 10,393,353 $ 3,889,398 $ (10,319,356) $ 14,847,498 CONDENSED CONSOLIDATING BALANCE SHEETS September 27, 2019 (in thousands) Aramark Issuers Guarantors Non Guarantors Eliminations Consolidated ASSETS Current Assets: Cash and cash equivalents $ 5 $ 33,510 $ 40,544 $ 172,584 $ — $ 246,643 Receivables — 1,966 522,627 1,282,371 — 1,806,964 Inventories — 15,804 301,091 94,424 — 411,319 Prepayments and other current assets — 27,164 82,666 83,631 — 193,461 Total current assets 5 78,444 946,928 1,633,010 — 2,658,387 Property and Equipment, net — 43,329 1,784,410 354,023 — 2,181,762 Goodwill — 173,104 4,694,549 651,147 — 5,518,800 Investment in and Advances to Subsidiaries 3,320,042 6,649,119 — 717,228 (10,686,389) — Other Intangible Assets — 29,684 1,819,315 184,567 — 2,033,566 Other Assets — 20,382 979,350 346,076 (2,002) 1,343,806 $ 3,320,047 $ 6,994,062 $ 10,224,552 $ 3,886,051 $ (10,688,391) $ 13,736,321 LIABILITIES AND Current Liabilities: Current maturities of long-term borrowings $ — $ 6,256 $ 27,924 $ 35,748 $ — $ 69,928 Accounts payable — 127,640 507,903 363,974 — 999,517 Accrued expenses and other current liabilities — 241,523 1,030,074 364,168 88 1,635,853 Total current liabilities — 375,419 1,565,901 763,890 88 2,705,298 Long-term Borrowings — 6,090,487 82,394 439,358 — 6,612,239 Deferred Income Taxes and Other Noncurrent Liabilities — 380,453 569,409 138,960 — 1,088,822 Intercompany Payable — — 4,187,591 726,464 (4,914,055) — Redeemable Noncontrolling Interest — — 9,915 — — 9,915 Total Stockholders' Equity 3,320,047 147,703 3,809,342 1,817,379 (5,774,424) 3,320,047 $ 3,320,047 $ 6,994,062 $ 10,224,552 $ 3,886,051 $ (10,688,391) $ 13,736,321 CONDENSED CONSOLIDATING STATEMENTS OF (LOSS) INCOME AND COMPREHENSIVE (LOSS) INCOME For the three months ended March 27, 2020 (in thousands) Aramark Issuers Guarantors Non Guarantors Eliminations Consolidated Revenue $ — $ 242,524 $ 2,482,563 $ 1,006,472 $ — $ 3,731,559 Costs and Expenses: Cost of services provided — 216,008 2,219,994 971,587 — 3,407,589 Depreciation and amortization — 4,413 117,667 25,895 — 147,975 Selling and general corporate expenses — 20,374 46,783 7,914 — 75,071 Goodwill impairment — — — 198,600 — 198,600 Interest and other financing costs, net — 93,396 661 5,765 — 99,822 Expense allocations — (85,395) 82,327 3,068 — — — 248,796 2,467,432 1,212,829 — 3,929,057 Income (Loss) before Income Tax — (6,272) 15,131 (206,357) — (197,498) Provision (Benefit) for Income Taxes — 4,277 (11,040) 11,286 — 4,523 Equity in Net Income of Subsidiaries (202,260) — — — 202,260 — Net (loss) income (202,260) (10,549) 26,171 (217,643) 202,260 (202,021) Less: Net income attributable to noncontrolling interest — — 239 — — 239 Net (loss) income attributable to Aramark stockholders (202,260) (10,549) 25,932 (217,643) 202,260 (202,260) Other comprehensive loss, net of tax (108,245) (67,199) (2,055) (60,482) 129,736 (108,245) Comprehensive (loss) income attributable to Aramark stockholders $ (310,505) $ (77,748) $ 23,877 $ (278,125) $ 331,996 $ (310,505) CONDENSED CONSOLIDATING STATEMENTS OF (LOSS) INCOME AND COMPREHENSIVE (LOSS) INCOME For the six months ended March 27, 2020 (in thousands) Aramark Issuers Guarantors Non Guarantors Eliminations Consolidated Revenue $ — $ 510,959 $ 5,322,619 $ 2,151,578 $ — $ 7,985,156 Costs and Expenses: Cost of services provided — 462,316 4,693,171 2,020,215 — 7,175,702 Depreciation and amortization — 16,357 226,904 52,650 — 295,911 Selling and general corporate expenses — 50,553 93,023 14,750 — 158,326 Goodwill impairment — — — 198,600 — 198,600 Interest and other financing costs, net — 168,165 1,306 9,936 — 179,407 Expense allocations — (154,994) 147,705 7,289 — — — 542,397 5,162,109 2,303,440 — 8,007,946 (Loss) Income before Income Tax — (31,438) 160,510 (151,862) — (22,790) (Benefit) Provision for Income Taxes — (3,075) 11,169 25,254 — 33,348 Equity in Net Income of Subsidiaries (56,499) — — — 56,499 — Net (loss) income (56,499) (28,363) 149,341 (177,116) 56,499 (56,138) Less: Net income attributable to noncontrolling interest — — 361 — — 361 Net (loss) income attributable to Aramark stockholders (56,499) (28,363) 148,980 (177,116) 56,499 (56,499) Other comprehensive loss, net of tax (87,045) (59,181) (569) (23,938) 83,688 (87,045) Comprehensive (loss) income attributable to Aramark stockholders $ (143,544) $ (87,544) $ 148,411 $ (201,054) $ 140,187 $ (143,544) CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) For the three months ended March 29, 2019 (in thousands) Aramark Issuers Guarantors Non Guarantors Eliminations Consolidated Revenue $ — $ 260,057 $ 2,629,407 $ 1,110,523 $ — $ 3,999,987 Costs and Expenses: Cost of services provided — 234,485 2,375,337 1,030,137 — 3,639,959 Depreciation and amortization — 3,817 118,261 25,830 — 147,908 Selling and general corporate expenses — 35,870 45,374 7,041 — 88,285 Gain on sale of Healthcare Technologies — — 1,000 — — 1,000 Interest and other financing costs, net — 78,353 1,036 4,789 — 84,178 Expense allocations — 85,651 (89,505) 3,854 — — — 438,176 2,451,503 1,071,651 — 3,961,330 (Loss) Income before Income Taxes — (178,119) 177,904 38,872 — 38,657 (Benefit) Provision for Income Taxes — (35,757) 35,298 9,806 — 9,347 Equity in Net Income of Subsidiaries 29,353 — — — (29,353) — Net income (loss) 29,353 (142,362) 142,606 29,066 (29,353) 29,310 Less: Net loss attributable to noncontrolling interest — — (43) — — (43) Net income (loss) attributable to Aramark stockholders 29,353 (142,362) 142,649 29,066 (29,353) 29,353 Other comprehensive loss, net of tax (8,655) (17,074) — (5,890) 22,964 (8,655) Comprehensive income (loss) attributable to Aramark stockholders $ 20,698 $ (159,436) $ 142,649 $ 23,176 $ (6,389) $ 20,698 CONDENSED CONSOLIDATING STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) For the six months ended March 29, 2019 (in thousands) Aramark Issuers Guarantors Non Guarantors Eliminations Consolidated Revenue $ — $ 528,579 $ 5,478,334 $ 2,258,423 $ — $ 8,265,336 Costs and Expenses: Cost of services provided — 481,094 4,839,939 2,113,371 — 7,434,404 Depreciation and amortization — 8,289 239,243 51,097 — 298,629 Selling and general corporate expenses — 91,612 86,926 13,877 — 192,415 Gain on sale of Healthcare Technologies — — (156,309) — — (156,309) Interest and other financing costs, net — 156,912 2,007 8,236 — 167,155 Expense allocations — (144,938) 136,296 8,642 — — — 592,969 5,148,102 2,195,223 — 7,936,294 (Loss) Income before Income Taxes — (64,390) 330,232 63,200 — 329,042 (Benefit) Provision for Income Taxes — (27,017) 60,298 15,773 — 49,054 Equity in Net Income of Subsidiaries 280,037 — — — (280,037) — Net income (loss) 280,037 (37,373) 269,934 47,427 (280,037) 279,988 Less: Net loss attributable to noncontrolling interest — — (49) — — (49) Net income (loss) attributable to Aramark stockholders 280,037 (37,373) 269,983 47,427 (280,037) 280,037 Other comprehensive loss, net of tax (50,428) (44,425) — (50,841) 95,266 (50,428) Comprehensive income (loss) attributable to Aramark stockholders $ 229,609 $ (81,798) $ 269,983 $ (3,414) $ (184,771) $ 229,609 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the six months ended March 27, 2020 (in thousands) Aramark Issuers Guarantors Non Guarantors Eliminations Consolidated Net cash (used in) provided by operating activities $ — $ (122,174) $ 112,309 $ (75,404) $ (6,357) $ (91,626) Cash flows from investing activities: Purchases of property and equipment and other — (23,291) (158,754) (31,524) — (213,569) Disposals of property and equipment — 506 4,257 3,475 — 8,238 Acquisitions of businesses, net of cash acquired — — (10,407) (4,515) — (14,922) Proceeds from governmental agencies related to property and equipment — — 23,550 — — 23,550 Other investing activities — (413) 1,019 (491) — 115 Net cash used in investing activities — (23,198) (140,335) (33,055) — (196,588) Cash flows from financing activities: Proceeds from long-term borrowings — 1,743,875 — 79,080 — 1,822,955 Payments of long-term borrowings — (902,485) (15,567) (17,206) — (935,258) Net change in funding under the Receivables Facility — — — 400,000 — 400,000 Payments of dividends — (55,257) — — — (55,257) Proceeds from issuance of common stock — 85,048 — — — 85,048 Repurchase of common stock — (6,540) — — — (6,540) Other financing activities — (64,197) (1,461) — — (65,658) Change in intercompany, net — 237,351 18,957 (262,665) 6,357 — Net cash provided by financing activities — 1,037,795 1,929 199,209 6,357 1,245,290 Effect of foreign exchange rates on cash and cash equivalents — — — (755) — (755) Increase (decrease) in cash and cash equivalents — 892,423 (26,097) 89,995 — 956,321 Cash and cash equivalents, beginning of period 5 33,510 40,544 172,584 — 246,643 Cash and cash equivalents, end of period $ 5 $ 925,933 $ 14,447 $ 262,579 $ — $ 1,202,964 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the six months ended March 29, 2019 (in thousands) Aramark Issuers Guarantors Non Guarantors Eliminations Consolidated Net cash (used in) provided by operating activities $ — $ (84,943) $ 133,213 $ 52,030 $ (11,317) $ 88,983 Cash flows from investing activities: Purchases of property and equipment and other — (6,680) (183,367) (40,355) — (230,402) Disposals of property and equipment — 5,081 903 1,572 — 7,556 Proceeds from divestiture — — 293,711 — — 293,711 Acquisitions of businesses, net of cash acquired — — (9,443) (21,672) — (31,115) Proceeds from governmental agencies related to property and equipment — — 16,200 — — 16,200 Other investing activities — 178 3,098 (1,031) — 2,245 Net cash (used in) provided by investing activities — (1,421) 121,102 (61,486) — 58,195 Cash flows from financing activities: Proceeds from long-term borrowings — — — 100,071 — 100,071 Payments of long-term borrowings — (279,557) (16,800) (49,101) — (345,458) Net change in funding under the Receivables Facility — — — 205,000 — 205,000 Payments of dividends — (54,220) — — — (54,220) Proceeds from issuance of common stock — 10,372 — — — 10,372 Repurchase of common stock — (50,000) — — — (50,000) Other financing activities — (27,533) (1,474) (113) — (29,120) Change in intercompany, net — 468,094 (242,131) (237,280) 11,317 — Net cash provided by (used in) financing activities — 67,156 (260,405) 18,577 11,317 (163,355) Effect of foreign exchange rates on cash and cash equivalents — — — (3,461) — (3,461) (Decrease) increase in cash and cash equivalents — (19,208) (6,090) 5,660 — (19,638) Cash and cash equivalents, beginning of period 5 50,716 29,844 134,460 — 215,025 Cash and cash equivalents, end of period $ 5 $ 31,508 $ 23,754 $ 140,120 $ — $ 195,387 |