Exhibit 99.1

ARAMARK CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

(Unaudited)

(In thousands)



---



Management believes that presentation of organic sales in fiscal 2003, 2002 and 2001, as adjusted to eliminate the effect of acquisitions, divestitures, the 53rd week and
the impact of currency translation, provides useful information to investors because it enables them to assess the performance of Company operations that were subject to the stewardship of Company management during the entirety of the comparative
financial periods, other than the 53rd week in fiscal 2003; the elimination of the 53rd week enhances comparability because it results in the comparative periods having an equal length. Moreover, the further exclusion of the impact of currency
translation enables investors to compare managements performance without the impact of currency fluctuations.



Management believes that the adjustment of operating income in fiscal 2003 and 2002 to eliminate the impact of insurance proceeds and other (income) expense is useful to
investors because it enables them to assess the Companys operating income from core operations, exclusive of isolated events. In addition, a further adjustment of operating income to eliminate the impact of currency translation, acquisitions,
divestitures and the 53rd week should be useful to investors because it enables them to better assess the performance of the Companys operations that were under the stewardship of Company management during the entirety of the comparative
periods other than the 53rd week in fiscal 2003 (as noted above, the elimination of the 53rd week enhances comparability because it results in the comparative periods having an equal length), without regard to currency fluctuations.



Management believes that Food and Support Services-International operating income in fiscal
2002 and 2001, exclusive of fiscal 2001 goodwill amortization, impact of currency translation, effect of acquisitions and divestitures and gain on asset sale, is a useful measure for investors because it enables them to assess the operations of the
Company that were subject to management stewardship during the entirety of the comparative financial periods, without giving effect to disparate accounting treatment of goodwill amortization during the periods, to currency fluctuations or the gain
on the asset sale, which do not reflect day-to-day operations.



---



|                                                                                    |  | Fiscal Year Ended |           |   | % Change         
|----------------------------------------------------------------------------------- |  | ----------------- | --------- | - | -----------------
|Fiscal 2003 Results                                                                 |  | October 3,2003    |           |   | September 27,2002
|ARAMARK Corporation Consolidated Sales (as reported)                                |  | $                 | 9,447,815 |   |                  
|Add: Impact of Currency Translation                                                 |  |                   |          |   |                  
|Less: Effect of Acquisitions, Divestitures and the 53rd Week                        |  |                   | (840,992  | ) |                  
|                                                                                    |  |                   |           |   |                  
|ARAMARK Corporation Consolidated Sales (as adjusted)                                |  | $                 | 8,606,823 |   |                  
|                                                                                    |  |                   |           |   |                  
|ARAMARK Corporation Consolidated Operating Income (as reported)                     |  | $                 | 552,022   |   |                  
|Less: Insurance Proceeds                                                            |  |                   | (31,990   | ) |                  
|Less: Other (income) expense                                                        |  |                   | 10,700    |   |                  
|                                                                                    |  |                   |           |   |                  
|ARAMARK Corporation Operating Income, excluding Other Income and insurance proceeds |  |                   | 530,732   |   |                  
|                                                                                    |  |                   |           |   |                  
|Add: Impact of Currency Translation                                                 |  |                   |          |   |                  
|Less: Effect of Acquisitions, Divestitures and the 53rd Week                        |  |                   | (37,587   | ) |                  
|                                                                                    |  |                   |           |   |                  
|ARAMARK Corporation Consolidated Operating Income (as adjusted)                     |  | $                 | 493,145   |   |                  
|                                                                                    |  |                   |           |   |                  



|                                                                       |  | Fiscal Year Ended |           |   | % Change         
|---------------------------------------------------------------------- |  | ----------------- | --------- | - | -----------------
|Fiscal 2002 Results                                                    |  | September 27,2002 |           |   | September 28,2001
|ARAMARK Corporation Consolidated Sales (as reported)                   |  | $                 | 8,356,007 |   |                  
|Add: Impact of Currency Translation                                    |  |                   |          |   |                  
|Less: Effect of Acquisitions and Divestitures                          |  |                   | (886,890  | ) |                  
|                                                                       |  |                   |           |   |                  
|ARAMARK Corporation Consolidated Sales (as adjusted)                   |  | $                 | 7,469,117 |   |                  
|                                                                       |  |                   |           |   |                  
|Food and Support Services-International-Sales (as reported)            |  | $                 | 1,200,806 |   |                  
|Add: Impact of Currency Translation                                    |  |                   |          |   |                  
|                                                                       |  |                   |           |   |                  
|Food and Support Services-International-Sales (as adjusted)            |  | $                 | 1,200,806 |   |                  
|                                                                       |  |                   |           |   |                  
|Food and Support Services-International-Operating Income (as reported) |  | $                 | 46,261    |   |                  
|Add: Fiscal 2001 Goodwill Amortization                                 |  |                   |          |   |                  
|                                                                       |  |                   |           |   |                  
|Food and Support Services-International Operating Income (as adjusted) |  |                   | 46,261    |   |                  
|                                                                       |  |                   |           |   |                  
|Add: Impact of Currency Translation                                    |  |                   |          |   |                  
|Less: Effect of Acquisitions and Divestitures                          |  |                   | (780      | ) |                  
|Less: Gain on Asset Sale                                               |  |                   | (1,000    | ) |                  
|                                                                       |  |                   |           |   |                  
|Food and Support Services-International-Operating Income (as adjusted) |  | $                 | 44,481    |   |                  
|                                                                       |  |                   |           |   |                  

---



---

---



ARAMARK CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

(Unaudited)

(In thousands, except per share
amounts)



---

Management believes
that operating income for fiscal 2002 and 2001, exclusive of fiscal 2001 goodwill amortization and other (income) expense is useful to investors because it eliminates an anomaly that results from a change in accounting principle between fiscal 2001
and fiscal 2002, and eliminates other events that are not related to the Companys core operations, thereby enhancing comparability of operating results.



---

|                                                   |  | Fiscal Year Ended |         |  
|-------------------------------------------------- |  | ----------------- | ------- | -
|Fiscal 2002 Results                                |  | September 27,2002 |         |  
|ARAMARK Corporation Operating Income (as reported) |  | $                 | 529,581 |  
|Add: Fiscal 2001 Goodwill Amortization             |  |                   |        |  
|Less: Other (Income) Expense                       |  |                   | (43,695 | )
|                                                   |  |                   |         |  
|ARAMARK Corporation Operating Income (as adjusted) |  | $                 | 485,886 |  
|                                                   |  |                   |         |  



---

The fiscal 2003 fourth quarter includes approximately $32 million of business interruption proceeds from the final settlement of the Companys September 11, 2001 claim. During the fourth quarter of fiscal 2003,
ARAMARK reached agreement for the sale of its 15% interest in a previously divested periodicals distribution business to the majority shareholder, and wrote down this investment to the expected recoverable amount. The resulting pre-tax charge of
$10.7 million is included in Other (income) expense. In the third quarter of fiscal 2003, ARAMARK completed a tender offer to purchase approximately $94.3 million of its 6.75% Guaranteed Notes due August 1, 2004, for approximately $102
million, including accrued interest, and retired a $45 million term loan due March 2005. These two transactions resulted in a pre-tax extinguishment charge of $7.7 million which is included in Interest and other financing costs, net.
Additionally, in the third quarter of fiscal 2003, ARAMARK reduced the provision for income taxes based upon the settlement of open tax years, by approximately $8.4 million. During fiscal 2002, ARAMARK sold its ownership interests in the Boston Red
Sox and a related entity, resulting in a pre-tax gain of $37.9 million, and recorded a pre-tax gain of $5.8 million, resulting principally from the sale of a residual interest in a previously divested business. These items totaling $43.7 million are
included in Other (income) expense. The Company believes that income from continuing operations in fiscal 2003 and 2002, adjusted to reflect the exclusion of these items, is useful to investors because it will enable them to focus on
managements performance regarding the Companys core operations during the relevant fiscal periods by eliminating items not directly related to those operations.



---



|                                                |  | Fiscal Year Ended |        
|----------------------------------------------- |  | ----------------- | -------
|                                                |  | October 3,2003    |        
|Income from continuing operations (as reported) |  | $                 | 265,368
|Add: Other expense (net of tax)                 |  |                   | 6,583  
|Less: Other income (net of tax)                 |  |                   |       
|Less: Insurance proceeds (net of tax)           |  |                   | (19,683
|Add: Debt extinguishment (net of tax)           |  |                   | 4,687  
|Less: Tax provision adjustment                  |  |                   | (8,439 
|                                                |  |                   |        
|Income from continuing operations (as adjusted) |  | $                 | 248,516
|                                                |  |                   |        
|Weighted average diluted shares outstanding     |  |                   | 197,505
|                                                |  |                   |        
|Diluted Earnings Per Share-                     |  |                   |        
|Income from continuing operations-As reported   |  | $                 | 1.34   
|                                                |  |                   |        
|Income from continuing operations-As adjusted   |  | $                 | 1.26   
|                                                |  |                   |        



---



---

ARAMARK CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

(Unaudited)

(In millions)



---

The fiscal 2003 fourth quarter includes approximately $32 million of business interruption proceeds from the final settlement of the Companys September 11, 2001
claim. During the fourth quarter of fiscal 2003, ARAMARK reached agreement for the sale of its 15% interest in a previously divested periodicals distribution business to the majority shareholder, and wrote down this investment to the expected
recoverable amount. The resulting pre-tax charge of $10.7 million is included in Other (income) expense. During fiscal 2002, ARAMARK sold its ownership interests in the Boston Red Sox and a related entity, resulting in a pre-tax gain of
$37.9 million, and recorded a pre-tax gain of $5.8 million, resulting principally from the sale of a residual interest in a previously divested business. These items totaling $43.7 million are included in Other (income) expense.
Management believes that operating income and operating margins in fiscal 2003 and 2002, excluding other income and insurance proceeds, are useful measures for investors because they reflect managements stewardship of the Companys
operations without giving effect to insurance proceeds and other income, events that do not relate directly to day-to-day operations.



---



|                                                                |  | Fiscal Year Ended |          
|--------------------------------------------------------------- |  | ----------------- | ---------
|                                                                |  | October 3,2003    |          
|ARAMARK Corporation Consolidated Sales, as reported             |  | $                 | 9,447,815
|                                                                |  |                   |          
|Operating income, as reported                                   |  | $                 | 552,022  
|Insurance proceeds                                              |  |                   | (31,990  
|Other (income) expense                                          |  |                   | 10,700   
|                                                                |  |                   |          
|Operating income, excluding Other Income and insurance proceeds |  | $                 | 530,732  
|                                                                |  |                   |          
|Operating margin, excluding Other Income and insurance proceeds |  |                   | 5.6      
|                                                                |  |                   |          



---

Management believes that Food and Support Services-International sales and operating income for fiscal 2003 and 2002, adjusted to exclude the impact of currency translation, provides useful information to investors
because it enables them to compare managements performance in operating this segment without the impact of currency fluctuations.



---



|                                                                       |  | Fiscal Year Ended |           | % Change         
|---------------------------------------------------------------------- |  | ----------------- | --------- | -----------------
|Fiscal 2003 Results                                                    |  | October 3,2003    |           | September 27,2002
|Food and Support Services-International-Sales (as reported)            |  | $                 | 1,423,825 |                  
|Add: Impact of Currency Translation                                    |  |                   |          |                  
|                                                                       |  |                   |           |                  
|Food and Support Services-International-Sales (as adjusted)            |  | $                 | 1,423,825 |                  
|                                                                       |  |                   |           |                  
|Food and Support Services-International-Operating Income (as reported) |  | $                 | 60,200    |                  
|Add: Impact of Currency Translation                                    |  |                   |          |                  
|                                                                       |  |                   |           |                  
|Food and Support Services-International-Operating Income (as adjusted) |  | $                 | 60,200    |                  
|                                                                       |  |                   |           |                  



---



---

The Company adopted the provisions of SFAS No. 142, "Goodwill and Other Intangible Assets," as of the beginning of fiscal
2002. As prescribed by SFAS No. 142, goodwill is no longer amortized. To facilitate comparability, the As Adjusted fiscal 2001 amounts shown below have been adjusted to eliminate goodwill amortization from the fiscal 2001 As Reported results.



---

|Segment                                     |  | Fiscal 2001OperatingIncome AsReported |       |   | Amortization of Goodwill |   | Fiscal 2001OperatingIncome AsAdjusted | 
|------------------------------------------- |  | ------------------------------------- | ----- | - | ------------------------ | - | ------------------------------------- | 
|                                            |  | (dollars in millions)                 |      
|Food & Support Services-United States       |  | $                                     | 264.7 |   |                          | $ | 10.8                                  | 
|Food & Support Services-International       |  |                                       | 39.4  |   |                          |   | 1.8                                   | 
|Uniform and Career Apparel-Rental           |  |                                       | 119.7 |   |                          |   | 5.3                                   | 
|Uniform and Career Apparel-Direct Marketing |  |                                       | 15.6  |   |                          |   | 3.1                                   | 
|                                            |  |                                       |       |   |                          |   |                                       | 
|                                            |  |                                       | 439.4 |   |                          |   | 21.0                                  | 
|Corporate                                   |  |                                       | (23.9 | ) |                          |   | 1.3                                   | 
|                                            |  |                                       |       |   |                          |   |                                       | 
|                                            |  | $                                     | 415.5 |   |                          | $ | 22.3                                  | 
|                                            |  |                                       |       |   |                          |   |                                       | 



---