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 31, 2018 Parent Guarantors Non- Eliminations Total Net sales $ 315,992 $ 121,171 $ 332,136 $ (70,615 ) $ 698,684 Cost of sales 235,596 94,459 271,716 (72,327 ) 529,444 Gross profit 80,396 26,712 60,420 1,712 169,240 Selling, general and administrative expenses 46,531 11,917 46,832 — 105,280 Operating income 33,865 14,795 13,588 1,712 63,960 Other income (expense): Interest expense (10,881 ) (3,880 ) (193 ) 3,880 (11,074 ) Interest income 176 10 4,961 (3,880 ) 1,267 Other (106 ) 12 (1,047 ) — (1,141 ) (10,811 ) (3,858 ) 3,721 — (10,948 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 23,054 10,937 17,309 1,712 53,012 Income tax expense (benefit): Current 2,769 886 3,921 137 7,713 Deferred 5,591 1,791 (2,563 ) — 4,819 8,360 2,677 1,358 137 12,532 Earnings before equity in earnings of nonconsolidated subsidiaries 14,694 8,260 15,951 1,575 40,480 Equity in earnings of nonconsolidated subsidiaries 24,587 2,729 — (27,316 ) — Net earnings 39,281 10,989 15,951 (25,741 ) 40,480 Less: Earnings attributable to noncontrolling interests — — (1,199 ) — (1,199 ) Net earnings attributable to Valmont Industries, Inc $ 39,281 $ 10,989 $ 14,752 $ (25,741 ) $ 39,281 (9) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS For the Thirteen weeks ended April 1, 2017 Parent Guarantors Non- Eliminations Total Net sales $ 293,265 $ 117,225 $ 295,296 $ (68,313 ) $ 637,473 Cost of sales 216,486 91,489 232,490 (67,597 ) 472,868 Gross profit 76,779 25,736 62,806 (716 ) 164,605 Selling, general and administrative expenses 50,217 11,660 38,072 — 99,949 Operating income 26,562 14,076 24,734 (716 ) 64,656 Other income (expense): Interest expense (11,142 ) (2,266 ) (162 ) 2,266 (11,304 ) Interest income 151 14 3,028 (2,266 ) 927 Other 1,354 16 (325 ) — 1,045 (9,637 ) (2,236 ) 2,541 — (9,332 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 16,925 11,840 27,275 (716 ) 55,324 Income tax expense (benefit): Current (4,887 ) 5,320 1,109 (244 ) 1,298 Deferred 11,327 — 2,738 — 14,065 6,440 5,320 3,847 (244 ) 15,363 Earnings before equity in earnings of nonconsolidated subsidiaries 10,485 6,520 23,428 (472 ) 39,961 Equity in earnings of nonconsolidated subsidiaries 28,494 (980 ) — (27,514 ) — Net earnings 38,979 5,540 23,428 (27,986 ) 39,961 Less: Earnings attributable to noncontrolling interests — — (982 ) — (982 ) Net earnings attributable to Valmont Industries, Inc $ 38,979 $ 5,540 $ 22,446 $ (27,986 ) $ 38,979 (9) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirteen weeks ended March 31, 2018 Parent Guarantors Non- Eliminations Total Net earnings $ 39,281 $ 10,989 $ 15,951 $ (25,741 ) $ 40,480 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — (8,680 ) 15,484 — 6,804 Unrealized gain/(loss) on hedging activities: Net investment hedge (789 ) — — — (789 ) Amortization cost included in interest expense 19 — — — 19 Cash flow hedges (93 ) — — — (93 ) Equity in other comprehensive income 3,256 — — (3,256 ) — Other comprehensive income (loss) 2,393 (8,680 ) 15,484 (3,256 ) 5,941 Comprehensive income (loss) 41,674 2,309 31,435 (28,997 ) 46,421 Comprehensive income attributable to noncontrolling interests — — (4,747 ) — (4,747 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 41,674 $ 2,309 $ 26,688 $ (28,997 ) $ 41,674 (9) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirteen weeks ended April 1, 2017 Parent Guarantors Non- Eliminations Total Net earnings $ 38,979 $ 5,540 $ 23,428 $ (27,986 ) $ 39,961 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — 69,383 (49,993 ) — 19,390 Unrealized gain/(loss) on hedging activities: Net investment hedge (526 ) — — — (526 ) Amortization cost included in interest expense 19 — — — 19 Equity in other comprehensive income 20,613 — — (20,613 ) — Other comprehensive income (loss) 20,106 69,383 (49,993 ) (20,613 ) 18,883 Comprehensive income (loss) 59,085 74,923 (26,565 ) (48,599 ) 58,844 Comprehensive income attributable to noncontrolling interests — — 241 — 241 Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 59,085 $ 74,923 $ (26,324 ) $ (48,599 ) $ 59,085 (9) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED BALANCE SHEETS March 31, 2018 Parent Guarantors Non- Eliminations Total ASSETS Current assets: Cash and cash equivalents $ 71,423 $ 3,409 $ 404,831 $ — $ 479,663 Receivables, net 139,677 67,545 259,788 — 467,010 Inventories 135,973 38,734 197,998 (2,700 ) 370,005 Prepaid expenses and other assets 42,926 37,527 46,798 — 127,251 Assets held for sale — — 72,665 — 72,665 Refundable income taxes 6,749 — — — 6,749 Total current assets 396,748 147,215 982,080 (2,700 ) 1,523,343 Property, plant and equipment, at cost 560,719 165,996 410,437 — 1,137,152 Less accumulated depreciation and amortization 374,716 87,080 171,644 — 633,440 Net property, plant and equipment 186,003 78,916 238,793 — 503,712 Goodwill 20,108 110,562 197,204 — 327,874 Other intangible assets 117 30,057 99,366 — 129,540 Investment in subsidiaries and intercompany accounts 1,430,127 1,178,134 947,570 (3,555,831 ) — Other assets 50,467 — 83,128 — 133,595 Total assets $ 2,083,570 $ 1,544,884 $ 2,548,141 $ (3,558,531 ) $ 2,618,064 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current installments of long-term debt $ — $ — $ 951 $ — $ 951 Notes payable to banks — — 377 — 377 Accounts payable 51,996 14,047 124,859 — 190,902 Accrued employee compensation and benefits 33,685 5,623 28,620 — 67,928 Accrued expenses 37,633 6,571 48,447 — 92,651 Liabilities held for sale — — 12,960 — 12,960 Dividends payable 8,493 — — — 8,493 Total current liabilities 131,807 26,241 216,214 — 374,262 Deferred income taxes 925 16,883 21,861 — 39,669 Long-term debt, excluding current installments 750,705 182,065 9,601 (188,724 ) 753,647 Defined benefit pension liability — — 195,490 — 195,490 Deferred compensation 42,988 — 5,609 — 48,597 Other noncurrent liabilities 11,904 5 9,134 — 21,043 Shareholders’ equity: Common stock of $1 par value 27,900 457,950 648,682 (1,106,632 ) 27,900 Additional paid-in capital — 162,906 1,107,536 (1,270,442 ) — Retained earnings 1,996,474 633,032 630,982 (1,264,014 ) 1,996,474 Accumulated other comprehensive income (loss) (276,629 ) 65,802 (337,083 ) 271,281 (276,629 ) Treasury stock (602,504 ) — — — (602,504 ) Total Valmont Industries, Inc. shareholders’ equity 1,145,241 1,319,690 2,050,117 (3,369,807 ) 1,145,241 Noncontrolling interest in consolidated subsidiaries — — 40,115 — 40,115 Total shareholders’ equity 1,145,241 1,319,690 2,090,232 (3,369,807 ) 1,185,356 Total liabilities and shareholders’ equity $ 2,083,570 $ 1,544,884 $ 2,548,141 $ (3,558,531 ) $ 2,618,064 (9) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED BALANCE SHEETS December 30, 2017 Parent Guarantors Non- Eliminations Total ASSETS Current assets: Cash and cash equivalents $ 83,329 $ 5,304 $ 404,172 $ — $ 492,805 Receivables, net 149,221 82,995 271,461 — 503,677 Inventories 160,444 46,801 217,551 (3,848 ) 420,948 Prepaid expenses and other assets 8,607 970 34,066 — 43,643 Refundable income taxes 11,492 — — — 11,492 Total current assets 413,093 136,070 927,250 (3,848 ) 1,472,565 Property, plant and equipment, at cost 557,371 160,767 447,549 — 1,165,687 Less accumulated depreciation and amortization 368,668 84,508 193,583 — 646,759 Net property, plant and equipment 188,703 76,259 253,966 — 518,928 Goodwill 20,108 110,562 207,050 — 337,720 Other intangible assets 130 30,955 107,514 — 138,599 Investment in subsidiaries and intercompany accounts 1,416,446 1,181,537 927,179 (3,525,162 ) — Other assets 50,773 — 83,665 — 134,438 Total assets $ 2,089,253 $ 1,535,383 $ 2,506,624 $ (3,529,010 ) $ 2,602,250 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current installments of long-term debt $ — $ — $ 966 $ — $ 966 Notes payable to banks — — 161 — 161 Accounts payable 69,915 18,039 139,952 — 227,906 Accrued employee compensation and benefits 44,086 8,749 31,591 — 84,426 Accrued expenses 28,198 9,621 43,210 — 81,029 Dividends payable 8,510 — — — 8,510 Total current liabilities 150,709 36,409 215,880 — 402,998 Deferred income taxes 20,885 — 14,021 — 34,906 Long-term debt, excluding current installments 750,821 185,078 9,836 (191,847 ) 753,888 Defined benefit pension liability — — 189,552 — 189,552 Deferred compensation 42,928 — 5,598 — 48,526 Other noncurrent liabilities 11,074 6 9,505 — 20,585 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 1,954,344 622,044 619,622 (1,241,666 ) 1,954,344 Accumulated other comprehensive income (279,022 ) 74,482 (352,567 ) 278,085 (279,022 ) Treasury stock (590,386 ) — — — (590,386 ) Total Valmont Industries, Inc. shareholders’ equity 1,112,836 1,313,890 2,023,273 (3,337,163 ) 1,112,836 Noncontrolling interest in consolidated subsidiaries — — 38,959 — 38,959 Total shareholders’ equity 1,112,836 1,313,890 2,062,232 (3,337,163 ) 1,151,795 Total liabilities and shareholders’ equity $ 2,089,253 $ 1,535,383 $ 2,506,624 $ (3,529,010 ) $ 2,602,250 (9) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Thirteen Weeks Ended March 31, 2018 Parent Guarantors Non- Eliminations Total Cash flows from operating activities: Net earnings $ 39,281 $ 10,989 $ 15,951 $ (25,741 ) $ 40,480 Adjustments to reconcile net earnings to net cash flows from operations: Depreciation and amortization 6,444 3,478 11,256 — 21,178 Noncash loss on trading securities — — 71 — 71 Impairment of property, plant and equipment — — 1,145 — 1,145 Stock-based compensation 2,775 — — — 2,775 Defined benefit pension plan expense — — (594 ) — (594 ) Contribution to defined benefit pension plan — — (731 ) — (731 ) Loss (gain) on sale of property, plant and equipment — 4 (284 ) — (280 ) Equity in earnings in nonconsolidated subsidiaries (24,587 ) (2,729 ) — 27,316 — Deferred income taxes 5,591 1,791 (2,563 ) — 4,819 Changes in assets and liabilities: Receivables 10,407 15,450 3,937 — 29,794 Inventories (934 ) 4,089 (3,208 ) (1,148 ) (1,201 ) Prepaid expenses and other assets 2,202 (31,130 ) (3,097 ) — (32,025 ) Accounts payable (17,919 ) (3,992 ) (7,538 ) — (29,449 ) Accrued expenses (2,606 ) (6,178 ) 2,377 — (6,407 ) Other noncurrent liabilities 861 — (421 ) — 440 Income taxes payable (refundable) (7,862 ) (514 ) 11,409 — 3,033 Net cash flows from operating activities 13,653 (8,742 ) 27,710 427 33,048 Cash flows from investing activities: Purchase of property, plant and equipment (3,928 ) (5,241 ) (7,079 ) — (16,248 ) Proceeds from sale of assets 5 — 709 — 714 Acquisitions, net of cash acquired — — (4,800 ) — (4,800 ) Loss from settlement of net investment hedge (863 ) — — — (863 ) Other, net 4,551 8,633 (14,539 ) (427 ) (1,782 ) Net cash flows from investing activities (235 ) 3,392 (25,709 ) (427 ) (22,979 ) Cash flows from financing activities: Net borrowings under short-term agreements — — 219 — 219 Principal payments on long-term borrowings — (249 ) — (249 ) Dividends paid (8,510 ) — — — (8,510 ) Dividends to noncontrolling interest — — (1,281 ) — (1,281 ) Purchase of noncontrolling interest — — (5,510 ) — (5,510 ) Intercompany capital contribution (3,492 ) 3,492 — — — Proceeds from exercises under stock plans 2,972 — — — 2,972 Purchase of treasury shares (14,790 ) — — — (14,790 ) Purchase of common treasury shares - stock plan exercises (1,504 ) — — — (1,504 ) Net cash flows from financing activities (25,324 ) 3,492 (6,821 ) — (28,653 ) Effect of exchange rate changes on cash and cash equivalents — (37 ) 5,479 — 5,442 Net change in cash and cash equivalents (11,906 ) (1,895 ) 659 — (13,142 ) Cash and cash equivalents—beginning of year 83,329 5,304 404,172 — 492,805 Cash and cash equivalents—end of period $ 71,423 $ 3,409 $ 404,831 $ — $ 479,663 (9) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Thirteen Weeks Ended April 1, 2017 Parent Guarantors Non- Eliminations Total Cash flows from operating activities: Net earnings $ 38,979 $ 5,540 $ 23,428 $ (27,986 ) $ 39,961 Adjustments to reconcile net earnings to net cash flows from operations: Depreciation and amortization 6,536 3,557 10,734 — 20,827 Noncash loss on trading securities — — 70 — 70 Stock-based compensation 2,494 — — — 2,494 Defined benefit pension plan expense — — 154 — 154 Contribution to defined benefit pension plan — — (25,379 ) — (25,379 ) Loss (gain) on sale of property, plant and equipment (5 ) (2 ) (95 ) — (102 ) Equity in earnings in nonconsolidated subsidiaries (28,494 ) 980 — 27,514 — Deferred income taxes 11,327 — 2,738 — 14,065 Changes in assets and liabilities: Receivables 1,116 (13,699 ) (146 ) — (12,729 ) Inventories (17,105 ) (3,865 ) (14,563 ) 716 (34,817 ) Prepaid expenses and other assets 3,688 27 (13,513 ) — (9,798 ) Accounts payable 2,278 1,826 10,020 — 14,124 Accrued expenses 12,588 (3,697 ) 5,129 — 14,020 Other noncurrent liabilities 848 — (236 ) — 612 Income taxes payable (refundable) (9,839 ) 22 9,730 — (87 ) Net cash flows from operating activities 24,411 (9,311 ) 8,071 244 23,415 Cash flows from investing activities: Purchase of property, plant and equipment (4,547 ) (1,797 ) (7,824 ) — (14,168 ) Proceeds from sale of assets 7 6 289 — 302 Other, net 8,474 12,586 (22,531 ) (244 ) (1,715 ) Net cash flows from investing activities 3,934 10,795 (30,066 ) (244 ) (15,581 ) Cash flows from financing activities: Net borrowings under short-term agreements — — 198 — 198 Principal payments on long-term borrowings — — (215 ) — (215 ) Dividends paid (8,445 ) — — — (8,445 ) Intercompany interest on long-term note — (2,263 ) 2,263 — — Dividends to noncontrolling interest — — (422 ) — (422 ) Proceeds from exercises under stock plans 8,894 — — — 8,894 Purchase of common treasury shares - stock plan exercises (2,870 ) — — — (2,870 ) Net cash flows from financing activities (2,421 ) (2,263 ) 1,824 — (2,860 ) Effect of exchange rate changes on cash and cash equivalents — 187 7,539 — 7,726 Net change in cash and cash equivalents 25,924 (592 ) (12,632 ) — 12,700 Cash and cash equivalents—beginning of year 67,225 6,071 339,220 — 412,516 Cash and cash equivalents—end of period $ 93,149 $ 5,479 $ 326,588 $ — $ 425,216 |