GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION | GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION The Company has three tranches of senior unsecured notes. All of the senior notes are guaranteed, jointly, severally, fully and unconditionally (subject to certain customary release provisions, including sale of the subsidiary guarantor, or sale of all or substantially all of its assets) by certain of the Company’s current and future direct and indirect domestic and foreign subsidiaries (collectively the “Guarantors”), excluding its other current domestic and foreign subsidiaries which do not guarantee the debt (collectively referred to as the “Non-Guarantors”). All Guarantors are 100% owned by the parent company. Consolidated financial information for the Company ("Parent"), the Guarantor subsidiaries and the Non-Guarantor subsidiaries is as follows: CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS For the Thirteen weeks ended March 26, 2016 Parent Guarantors Non- Eliminations Total Net sales $ 285,038 $ 91,526 $ 272,114 $ (52,073 ) $ 596,605 Cost of sales 207,861 67,862 211,393 (51,480 ) 435,636 Gross profit 77,177 23,664 60,721 (593 ) 160,969 Selling, general and administrative expenses 42,494 11,430 44,680 — 98,604 Operating income 34,683 12,234 16,041 (593 ) 62,365 Other income (expense): Interest expense (10,930 ) — (124 ) — (11,054 ) Interest income 67 25 719 — 811 Other (375 ) 12 (1,315 ) — (1,678 ) (11,238 ) 37 (720 ) — (11,921 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 23,445 12,271 15,321 (593 ) 50,444 Income tax expense (benefit): Current 5,583 2,572 2,479 (120 ) 10,514 Deferred 2,419 2,149 1,191 — 5,759 8,002 4,721 3,670 (120 ) 16,273 Earnings before equity in earnings of nonconsolidated subsidiaries 15,443 7,550 11,651 (473 ) 34,171 Equity in earnings of nonconsolidated subsidiaries 17,526 2,113 — (19,639 ) — Net earnings 32,969 9,663 11,651 (20,112 ) 34,171 Less: Earnings attributable to noncontrolling interests — — (1,202 ) — (1,202 ) Net earnings attributable to Valmont Industries, Inc $ 32,969 $ 9,663 $ 10,449 $ (20,112 ) $ 32,969 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS For the Thirteen weeks ended March 28, 2015 Parent Guarantors Non- Eliminations Total Net sales $ 329,131 $ 95,948 $ 302,236 $ (56,917 ) $ 670,398 Cost of sales 249,867 74,896 236,985 (56,804 ) 504,944 Gross profit 79,264 21,052 65,251 (113 ) 165,454 Selling, general and administrative expenses 48,042 11,297 48,432 — 107,771 Operating income 31,222 9,755 16,819 (113 ) 57,683 Other income (expense): Interest expense (10,832 ) — (296 ) — (11,128 ) Interest income 9 2 863 — 874 Other (649 ) (24 ) 1,689 — 1,016 (11,472 ) (22 ) 2,256 — (9,238 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 19,750 9,733 19,075 (113 ) 48,445 Income tax expense (benefit): Current 1,392 4,627 5,797 (42 ) 11,774 Deferred 5,469 (533 ) 228 — 5,164 6,861 4,094 6,025 (42 ) 16,938 Earnings before equity in earnings of nonconsolidated subsidiaries 12,889 5,639 13,050 (71 ) 31,507 Equity in earnings of nonconsolidated subsidiaries 17,850 4,305 — (22,155 ) — Net earnings 30,739 9,944 13,050 (22,226 ) 31,507 Less: Earnings attributable to noncontrolling interests — — (768 ) — (768 ) Net earnings attributable to Valmont Industries, Inc $ 30,739 $ 9,944 $ 12,282 $ (22,226 ) $ 30,739 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirteen weeks ended March 26, 2016 Parent Guarantors Non- Eliminations Total Net earnings $ 32,969 $ 9,663 $ 11,651 $ (20,112 ) $ 34,171 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — (178 ) 2,691 — 2,513 Unrealized loss on cash flow hedge: Amortization cost included in interest expense 19 — — — 19 Equity in other comprehensive income 1,388 — — (1,388 ) — Other comprehensive income (loss) 1,407 (178 ) 2,691 (1,388 ) 2,532 Comprehensive income (loss) 34,376 9,485 14,342 (21,500 ) 36,703 Comprehensive income attributable to noncontrolling interests — — (2,327 ) — (2,327 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 34,376 $ 9,485 $ 12,015 $ (21,500 ) $ 34,376 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirteen weeks ended March 28, 2015 Parent Guarantors Non- Eliminations Total Net earnings $ 30,739 $ 9,944 $ 13,050 $ (22,226 ) $ 31,507 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — (8,888 ) (49,290 ) — (58,178 ) Unrealized loss on cash flow hedge: Amortization cost included in interest expense 18 — — — 18 Actuarial gain (loss) in defined benefit pension plan liability 92 — 202 — 294 Equity in other comprehensive income (55,881 ) — — 55,881 — Other comprehensive income (loss) (55,771 ) (8,888 ) (49,088 ) 55,881 (57,866 ) Comprehensive income (loss) (25,032 ) 1,056 (36,038 ) 33,655 (26,359 ) Comprehensive income attributable to noncontrolling interests — — 1,327 — 1,327 Comprehensive income (loss) attributable to Valmont Industries, Inc. $ (25,032 ) $ 1,056 $ (34,711 ) $ 33,655 $ (25,032 ) (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED BALANCE SHEETS March 26, 2016 Parent Guarantors Non- Eliminations Total ASSETS Current assets: Cash and cash equivalents $ 76,634 $ 4,566 $ 306,514 $ — $ 387,714 Receivables, net 128,713 54,384 266,282 — 449,379 Inventories 138,589 40,782 174,983 (3,586 ) 350,768 Prepaid expenses 5,435 804 39,841 — 46,080 Refundable income taxes 18,897 — — — 18,897 Total current assets 368,268 100,536 787,620 (3,586 ) 1,252,838 Property, plant and equipment, at cost 537,701 142,955 420,148 — 1,100,804 Less accumulated depreciation and amortization 338,782 74,063 155,452 — 568,297 Net property, plant and equipment 198,919 68,892 264,696 — 532,507 Goodwill 20,108 110,562 203,599 — 334,269 Other intangible assets 225 39,710 124,602 — 164,537 Investment in subsidiaries and intercompany accounts 1,250,625 837,066 1,096,458 (3,184,149 ) — Other assets 39,645 — 76,066 — 115,711 Total assets $ 1,877,790 $ 1,156,766 $ 2,553,041 $ (3,187,735 ) $ 2,399,862 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current installments of long-term debt $ 215 $ — $ 895 $ — $ 1,110 Notes payable to banks — — 2,402 — 2,402 Accounts payable 58,622 14,148 110,289 — 183,059 Accrued employee compensation and benefits 21,357 4,665 31,980 — 58,002 Accrued expenses 42,241 16,752 52,484 — 111,477 Dividends payable 8,527 — — — 8,527 Total current liabilities 130,962 35,565 198,050 — 364,577 Deferred income taxes 15,874 — 23,770 — 39,644 Long-term debt, excluding current installments 751,541 — 5,337 — 756,878 Defined benefit pension liability — — 170,203 — 170,203 Deferred compensation 43,338 — 5,118 — 48,456 Other noncurrent liabilities 5,021 — 34,932 — 39,953 Shareholders’ equity: Common stock of $1 par value 27,900 457,950 648,682 (1,106,632 ) 27,900 Additional paid-in capital — 159,414 1,107,536 (1,266,950 ) — Retained earnings 1,756,082 568,377 513,246 (1,081,623 ) 1,756,082 Accumulated other comprehensive income (loss) (265,811 ) (64,540 ) (202,930 ) 267,470 (265,811 ) Treasury stock (587,117 ) — — — (587,117 ) Total Valmont Industries, Inc. shareholders’ equity 931,054 1,121,201 2,066,534 (3,187,735 ) 931,054 Noncontrolling interest in consolidated subsidiaries — — 49,097 — 49,097 Total shareholders’ equity 931,054 1,121,201 2,115,631 (3,187,735 ) 980,151 Total liabilities and shareholders’ equity $ 1,877,790 $ 1,156,766 $ 2,553,041 $ (3,187,735 ) $ 2,399,862 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED BALANCE SHEETS December 26, 2015 Parent Guarantors Non- Eliminations Total ASSETS Current assets: Cash and cash equivalents $ 62,281 $ 4,008 $ 282,785 $ — $ 349,074 Receivables, net 130,741 66,387 269,315 — 466,443 Inventories 132,222 38,379 173,064 (2,993 ) 340,672 Prepaid expenses 9,900 766 35,471 — 46,137 Refundable income taxes 24,526 — — — 24,526 Total current assets 359,670 109,540 760,635 (2,993 ) 1,226,852 Property, plant and equipment, at cost 541,536 132,864 406,656 — 1,081,056 Less accumulated depreciation and amortization 334,471 69,956 144,140 — 548,567 Net property, plant and equipment 207,065 62,908 262,516 — 532,489 Goodwill 20,108 110,562 206,246 — 336,916 Other intangible assets 238 40,959 129,000 — 170,197 Investment in subsidiaries and intercompany accounts 1,239,228 813,779 939,177 (2,992,184 ) — Other assets 40,067 — 85,861 — 125,928 Total assets $ 1,866,376 $ 1,137,748 $ 2,383,435 $ (2,995,177 ) $ 2,392,382 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current installments of long-term debt $ 215 $ — $ 862 $ — $ 1,077 Notes payable to banks — — 976 — 976 Accounts payable 66,723 13,680 99,580 — 179,983 Accrued employee compensation and benefits 32,272 6,347 31,735 — 70,354 Accrued expenses 31,073 22,802 51,718 — 105,593 Dividends payable 8,571 — — — 8,571 Total current liabilities 138,854 42,829 184,871 — 366,554 Deferred income taxes 9,686 — 25,983 — 35,669 Long-term debt, excluding current installments 751,765 — 5,153 — 756,918 Defined benefit pension liability — — 179,323 — 179,323 Deferred compensation 43,485 — 4,932 — 48,417 Other noncurrent liabilities 4,145 — 36,145 — 40,290 Shareholders’ equity: Common stock of $1 par value 27,900 457,950 648,683 (1,106,633 ) 27,900 Additional paid-in capital — 159,414 1,107,536 (1,266,950 ) — Retained earnings 1,729,679 541,917 354,727 (896,644 ) 1,729,679 Accumulated other comprehensive income (267,218 ) (64,362 ) (210,688 ) 275,050 (267,218 ) Treasury stock (571,920 ) — — — (571,920 ) Total Valmont Industries, Inc. shareholders’ equity 918,441 1,094,919 1,900,258 (2,995,177 ) 918,441 Noncontrolling interest in consolidated subsidiaries — — 46,770 — 46,770 Total shareholders’ equity 918,441 1,094,919 1,947,028 (2,995,177 ) 965,211 Total liabilities and shareholders’ equity $ 1,866,376 $ 1,137,748 $ 2,383,435 $ (2,995,177 ) $ 2,392,382 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Thirteen Weeks Ended March 26, 2016 Parent Guarantors Non- Eliminations Total Cash flows from operating activities: Net earnings $ 32,969 $ 9,663 $ 11,651 $ (20,112 ) $ 34,171 Adjustments to reconcile net earnings to net cash flows from operations: Depreciation and amortization 6,857 3,277 10,464 — 20,598 Noncash loss on trading securities — — 995 — 995 Stock-based compensation 2,049 — — — 2,049 Defined benefit pension plan expense — — 384 — 384 Loss (gain) on sale of property, plant and equipment (3 ) 52 95 — 144 Equity in earnings in nonconsolidated subsidiaries (17,526 ) (2,113 ) — 19,639 — Deferred income taxes 2,419 2,149 1,191 — 5,759 Changes in assets and liabilities: Receivables 2,027 12,003 6,314 — 20,344 Inventories (6,367 ) (2,403 ) 155 593 (8,022 ) Prepaid expenses 4,465 (38 ) (3,517 ) — 910 Accounts payable (8,102 ) 468 9,017 — 1,383 Accrued expenses 843 (7,732 ) (289 ) — (7,178 ) Other noncurrent liabilities 916 — (1,739 ) — (823 ) Income taxes payable (refundable) 5,628 85 4,100 — 9,813 Net cash flows from operating activities 26,175 15,411 38,821 120 80,527 Cash flows from investing activities: Purchase of property, plant and equipment 1,248 (8,630 ) (6,579 ) — (13,961 ) Proceeds from sale of assets 104 (51 ) 89 — 142 Other, net 11,332 (6,286 ) (7,248 ) (120 ) (2,322 ) Net cash flows from investing activities 12,684 (14,967 ) (13,738 ) (120 ) (16,141 ) Cash flows from financing activities: Net borrowings under short-term agreements — — 1,352 — 1,352 Principal payments on long-term borrowings — — (220 ) — (220 ) Dividends paid (8,571 ) — — — (8,571 ) Proceeds from exercises under stock plans 1,289 — — — 1,289 Excess tax benefits from stock option exercises (66 ) — — — (66 ) Purchase of treasury shares (16,939 ) — — — (16,939 ) Purchase of common treasury shares - stock plan exercises (219 ) — — — (219 ) Net cash flows from financing activities (24,506 ) — 1,132 — (23,374 ) Effect of exchange rate changes on cash and cash equivalents — 114 (2,486 ) — (2,372 ) Net change in cash and cash equivalents 14,353 558 23,729 — 38,640 Cash and cash equivalents—beginning of year 62,281 4,008 282,785 — 349,074 Cash and cash equivalents—end of period $ 76,634 $ 4,566 $ 306,514 $ — $ 387,714 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Thirteen Weeks Ended March 28, 2015 Parent Guarantors Non- Eliminations Total Cash flows from operating activities: Net earnings $ 30,739 $ 9,944 $ 13,050 $ (22,226 ) $ 31,507 Adjustments to reconcile net earnings to net cash flows from operations: Depreciation and amortization 7,478 3,151 13,272 — 23,901 Loss on investment — — 4,415 — 4,415 Stock-based compensation 1,761 — — — 1,761 Defined benefit pension plan expense — — (150 ) — (150 ) Contribution to defined benefit pension plan — — (15,735 ) — (15,735 ) Gain on sale of property, plant and equipment (13 ) (10 ) (113 ) — (136 ) Equity in earnings in nonconsolidated subsidiaries (17,850 ) (4,305 ) — 22,155 — Deferred income taxes 5,469 (533 ) 228 — 5,164 Changes in assets and liabilities: Receivables (4,779 ) 6,595 16,768 — 18,584 Inventories 4,897 (10,307 ) (21,631 ) — (27,041 ) Prepaid expenses 2,282 (251 ) 2,923 — 4,954 Accounts payable 4,358 (1,442 ) (4,177 ) — (1,261 ) Accrued expenses (2,966 ) (1,001 ) (1,357 ) — (5,324 ) Other noncurrent liabilities 1,834 — (150 ) — 1,684 Income taxes payable (refundable) 6,252 (4 ) 6,957 — 13,205 Net cash flows from operating activities 39,462 1,837 14,300 (71 ) 55,528 Cash flows from investing activities: Purchase of property, plant and equipment (4,995 ) (1,492 ) (10,128 ) — (16,615 ) Proceeds from sale of assets 15 19 151 — 185 Other, net 3,257 (1,130 ) 732 71 2,930 Net cash flows from investing activities (1,723 ) (2,603 ) (9,245 ) 71 (13,500 ) Cash flows from financing activities: Net borrowings under short-term agreements — — 1,155 — 1,155 Principal payments on long-term borrowings — — (224 ) — (224 ) Dividends paid (9,086 ) — — — (9,086 ) Dividends to noncontrolling interest — — (1,290 ) — (1,290 ) Proceeds from exercises under stock plans 1,760 — — — 1,760 Excess tax benefits from stock option exercises 345 — — — 345 Purchase of treasury shares (72,900 ) — — — (72,900 ) Purchase of common treasury shares - stock plan exercises (2,156 ) — — — (2,156 ) Net cash flows from financing activities (82,037 ) — (359 ) — (82,396 ) Effect of exchange rate changes on cash and cash equivalents — (24 ) (12,821 ) — (12,845 ) Net change in cash and cash equivalents (44,298 ) (790 ) (8,125 ) — (53,213 ) Cash and cash equivalents—beginning of year 69,869 2,157 299,553 — 371,579 Cash and cash equivalents—end of period $ 25,571 $ 1,367 $ 291,428 $ — $ 318,366 |