GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION | GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION The Company has two 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 September 28, 2019 Parent Guarantors Non- Eliminations Total Net sales $ 302,461 $ 135,392 $ 310,676 $ (58,189 ) $ 690,340 Cost of sales 223,949 96,566 251,561 (57,822 ) 514,254 Gross profit 78,512 38,826 59,115 (367 ) 176,086 Selling, general and administrative expenses 67,366 2,325 42,532 — 112,223 Operating income 11,146 36,501 16,583 (367 ) 63,863 Other income (expense): Interest expense (9,471 ) (2,544 ) (504 ) 2,543 (9,976 ) Interest income 607 2 2,903 (2,543 ) 969 Other 849 12 309 — 1,170 (8,015 ) (2,530 ) 2,708 — (7,837 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 3,131 33,971 19,291 (367 ) 56,026 Income tax expense (benefit) 2,084 8,834 2,930 (85 ) 13,763 Earnings before equity in earnings of nonconsolidated subsidiaries 1,047 25,137 16,361 (282 ) 42,263 Equity in earnings of nonconsolidated subsidiaries 39,097 2,017 — (41,114 ) — Net earnings 40,144 27,154 16,361 (41,396 ) 42,263 Less: Earnings attributable to noncontrolling interests — — (2,119 ) — (2,119 ) Net earnings attributable to Valmont Industries, Inc. $ 40,144 $ 27,154 $ 14,242 $ (41,396 ) $ 40,144 CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS For the Thirty-nine weeks ended September 28, 2019 Parent Guarantors Non- Eliminations Total Net sales $ 915,436 $ 413,050 $ 939,484 $ (184,620 ) $ 2,083,350 Cost of sales 675,093 307,209 763,499 (184,080 ) 1,561,721 Gross profit 240,343 105,841 175,985 (540 ) 521,629 Selling, general and administrative expenses 175,000 28,301 135,649 — 338,950 Operating income 65,343 77,540 40,336 (540 ) 182,679 Other income (expense): Interest expense (28,638 ) (8,583 ) (1,333 ) 8,583 (29,971 ) Interest income 1,060 32 10,306 (8,583 ) 2,815 Other 6,264 33 395 — 6,692 (21,314 ) (8,518 ) 9,368 — (20,464 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 44,029 69,022 49,704 (540 ) 162,215 Income tax expense (benefit) 9,856 16,691 13,680 (76 ) 40,151 Earnings before equity in earnings of nonconsolidated subsidiaries 34,173 52,331 36,024 (464 ) 122,064 Equity in earnings of nonconsolidated subsidiaries 83,849 8,843 — (92,692 ) — Net earnings 118,022 61,174 36,024 (93,156 ) 122,064 Less: Earnings attributable to noncontrolling interests — — (4,042 ) — (4,042 ) Net earnings attributable to Valmont Industries, Inc. $ 118,022 $ 61,174 $ 31,982 $ (93,156 ) $ 118,022 CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS For the Thirteen weeks ended September 29, 2018 Parent Guarantors Non- Eliminations Total Net sales $ 293,070 $ 132,059 $ 319,129 $ (65,566 ) $ 678,692 Cost of sales 227,467 100,130 252,353 (65,598 ) 514,352 Gross profit 65,603 31,929 66,776 32 164,340 Selling, general and administrative expenses 51,159 12,908 61,913 — 125,980 Operating income 14,444 19,021 4,863 32 38,360 Other income (expense): Interest expense (10,511 ) (3,600 ) (443 ) 3,600 (10,954 ) Interest income 174 47 4,379 (3,600 ) 1,000 Other (13,765 ) 15 1,426 — (12,324 ) (24,102 ) (3,538 ) 5,362 — (22,278 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries (9,658 ) 15,483 10,225 32 16,082 Income tax expense (benefit) (4,497 ) 4,732 8,882 (26 ) 9,091 Earnings before equity in earnings of nonconsolidated subsidiaries (5,161 ) 10,751 1,343 58 6,991 Equity in earnings of nonconsolidated subsidiaries 9,609 4,041 — (13,650 ) — Net earnings 4,448 14,792 1,343 (13,592 ) 6,991 Less: Earnings attributable to noncontrolling interests — — (2,543 ) — (2,543 ) Net earnings attributable to Valmont Industries, Inc. $ 4,448 $ 14,792 $ (1,200 ) $ (13,592 ) $ 4,448 CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS For the Thirty-nine weeks ended September 29, 2018 Parent Guarantors Non- Eliminations Total Net sales $ 906,978 $ 386,793 $ 966,764 $ (200,754 ) $ 2,059,781 Cost of sales 683,740 293,238 776,254 (202,030 ) 1,551,202 Gross profit 223,238 93,555 190,510 1,276 508,579 Selling, general and administrative expenses 147,949 37,360 157,280 — 342,589 Operating income 75,289 56,195 33,230 1,276 165,990 Other income (expense): Interest expense (32,788 ) (11,229 ) (1,031 ) 11,229 (33,819 ) Interest income 655 62 14,225 (11,229 ) 3,713 Other (15,773 ) 41 (1,973 ) — (17,705 ) (47,906 ) (11,126 ) 11,221 — (47,811 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 27,383 45,069 44,451 1,276 118,179 Income tax expense (benefit) 6,181 12,260 17,525 62 36,028 Earnings before equity in earnings of nonconsolidated subsidiaries 21,202 32,809 26,926 1,214 82,151 Equity in earnings of nonconsolidated subsidiaries 55,487 37,939 — (93,426 ) — Net earnings 76,689 70,748 26,926 (92,212 ) 82,151 Less: Earnings attributable to noncontrolling interests — — (5,462 ) — (5,462 ) Net earnings attributable to Valmont Industries, Inc. $ 76,689 $ 70,748 $ 21,464 $ (92,212 ) $ 76,689 CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirteen weeks ended September 28, 2019 Parent Guarantors Non- Eliminations Total Net earnings $ 40,144 $ 27,154 $ 16,361 $ (41,396 ) $ 42,263 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — 4,512 (28,293 ) — (23,781 ) Gain (loss) on hedging activities 9,315 — — — 9,315 Equity in other comprehensive income (22,959 ) — — 22,959 — Other comprehensive income (loss) (13,644 ) 4,512 (28,293 ) 22,959 (14,466 ) Comprehensive income (loss) 26,500 31,666 (11,932 ) (18,437 ) 27,797 Comprehensive income attributable to noncontrolling interests — — (1,297 ) — (1,297 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 26,500 $ 31,666 $ (13,229 ) $ (18,437 ) $ 26,500 CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirty-nine weeks ended September 28, 2019 Parent Guarantors Non- Eliminations Total Net earnings $ 118,022 $ 61,174 $ 36,024 $ (93,156 ) $ 122,064 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — 291 (20,757 ) — (20,466 ) Gain (loss) on hedging activities 6,282 — — — 6,282 Equity in other comprehensive income (19,814 ) — — 19,814 — Other comprehensive income (loss) (13,532 ) 291 (20,757 ) 19,814 (14,184 ) Comprehensive income (loss) 104,490 61,465 15,267 (73,342 ) 107,880 Comprehensive income attributable to noncontrolling interests — — (3,390 ) — (3,390 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 104,490 $ 61,465 $ 11,877 $ (73,342 ) $ 104,490 CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirteen weeks ended September 29, 2018 Parent Guarantors Non- Eliminations Total Net earnings $ 4,448 $ 14,792 $ 1,343 $ (13,592 ) $ 6,991 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — 4,289 (14,921 ) — (10,632 ) Realized loss on divestiture of grinding media business recorded in earnings — — — — — Gain (loss) on hedging activities (910 ) — — — (910 ) Equity in other comprehensive income (10,478 ) — — 10,478 — Other comprehensive income (loss) (11,388 ) 4,289 (14,921 ) 10,478 (11,542 ) Comprehensive income (loss) (6,940 ) 19,081 (13,578 ) (3,114 ) (4,551 ) Comprehensive income attributable to noncontrolling interests — — (2,389 ) — (2,389 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ (6,940 ) $ 19,081 $ (15,967 ) $ (3,114 ) $ (6,940 ) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirty-nine weeks ended September 29, 2018 Parent Guarantors Non- Eliminations Total Net earnings $ 76,689 $ 70,748 $ 26,926 $ (92,212 ) $ 82,151 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — 2,122 (52,903 ) — (50,781 ) Realized loss on divestiture of grinding media business recorded in earnings — — 9,203 — 9,203 Gain (loss) on hedging activities 834 — — — 834 Equity in other comprehensive income (44,366 ) — — 44,366 — Other comprehensive income (loss) (43,532 ) 2,122 (43,700 ) 44,366 (40,744 ) Comprehensive income (loss) 33,157 72,870 (16,774 ) (47,846 ) 41,407 Comprehensive income attributable to noncontrolling interests — — (8,250 ) — (8,250 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 33,157 $ 72,870 $ (25,024 ) $ (47,846 ) $ 33,157 CONDENSED CONSOLIDATED BALANCE SHEETS September 28, 2019 Parent Guarantors Non- Eliminations Total ASSETS Current assets: Cash and cash equivalents $ 179,765 $ 1,963 $ 145,472 $ — $ 327,200 Receivables, net 161,260 79,077 260,878 — 501,215 Inventories 125,240 46,133 208,869 (2,942 ) 377,300 Contract asset - costs and profits in excess of billings 58,713 35,195 26,468 — 120,376 Prepaid expenses and other assets 15,569 4,866 29,985 — 50,420 Refundable income taxes 11,893 — — — 11,893 Total current assets 552,440 167,234 671,672 (2,942 ) 1,388,404 Property, plant and equipment, at cost 614,979 199,176 419,607 — 1,233,762 Less accumulated depreciation and amortization 411,808 100,692 172,894 — 685,394 Net property, plant and equipment 203,171 98,484 246,713 — 548,368 Goodwill 20,108 140,095 261,476 — 421,679 Other intangible assets 36 46,758 130,940 — 177,734 Investment in subsidiaries and intercompany accounts 1,333,420 1,138,854 840,925 (3,313,199 ) — Other assets 78,721 4,859 105,677 — 189,257 Total assets $ 2,187,896 $ 1,596,284 $ 2,257,403 $ (3,316,141 ) $ 2,725,442 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current installments of long-term debt $ — $ — $ 745 $ — $ 745 Notes payable to banks — — 19,324 — 19,324 Accounts payable 64,256 18,681 114,598 — 197,535 Accrued employee compensation and benefits 41,371 5,994 31,175 — 78,540 Accrued expenses 162,640 13,024 51,051 — 226,715 Dividends payable 8,088 — — — 8,088 Total current liabilities 276,355 37,699 216,893 — 530,947 Deferred income taxes 16,645 — 27,133 — 43,778 Long-term debt, excluding current installments 734,417 119,716 30,107 (119,716 ) 764,524 Defined benefit pension liability — — 121,282 — 121,282 Other noncurrent liabilities 73,788 3,622 56,330 — 133,740 Shareholders’ equity: Common stock of $1 par value 27,900 457,950 648,957 (1,106,907 ) 27,900 Additional paid-in capital — 162,906 1,107,536 (1,270,442 ) — Retained earnings 2,119,843 733,109 416,932 (1,150,041 ) 2,119,843 Accumulated other comprehensive income (loss) (316,717 ) 81,282 (412,247 ) 330,965 (316,717 ) Treasury stock (744,335 ) — — — (744,335 ) Total Valmont Industries, Inc. shareholders’ equity 1,086,691 1,435,247 1,761,178 (3,196,425 ) 1,086,691 Noncontrolling interest in consolidated subsidiaries — — 44,480 — 44,480 Total shareholders’ equity 1,086,691 1,435,247 1,805,658 (3,196,425 ) 1,131,171 Total liabilities and shareholders’ equity $ 2,187,896 $ 1,596,284 $ 2,257,403 $ (3,316,141 ) $ 2,725,442 (11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED BALANCE SHEETS December 29, 2018 Parent Guarantors Non- Eliminations Total ASSETS Current assets: Cash and cash equivalents $ 104,256 $ 5,518 $ 203,436 $ — $ 313,210 Receivables, net 134,943 75,204 273,816 — 483,963 Inventories 138,158 37,019 210,791 (2,402 ) 383,566 Contract asset - costs and profits in excess of billings 50,271 35,200 27,054 — 112,525 Prepaid expenses and other assets 21,858 746 20,196 — 42,800 Refundable income taxes 4,576 — — — 4,576 Total current assets 454,062 153,687 735,293 (2,402 ) 1,340,640 Property, plant and equipment, at cost 579,046 172,050 409,769 — 1,160,865 Less accumulated depreciation and amortization 390,438 93,374 163,061 — 646,873 Net property, plant and equipment 188,608 78,676 246,708 — 513,992 Goodwill 20,108 110,562 254,537 — 385,207 Other intangible assets 76 27,452 148,428 — 175,956 Investment in subsidiaries and intercompany accounts 1,286,545 1,161,612 932,982 (3,381,139 ) — Other assets 47,674 — 66,805 — 114,479 Total assets $ 1,997,073 $ 1,531,989 $ 2,384,753 $ (3,383,541 ) $ 2,530,274 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current installments of long-term debt $ — $ — $ 779 $ — $ 779 Notes payable to banks — — 10,678 — 10,678 Accounts payable 68,304 21,081 128,730 — 218,115 Accrued employee compensation and benefits 41,418 7,186 30,687 — 79,291 Accrued expenses 25,936 10,132 55,874 — 91,942 Dividends payable 8,230 — — — 8,230 Total current liabilities 143,888 38,399 226,748 — 409,035 Deferred income taxes 14,376 — 29,113 — 43,489 Long-term debt, excluding current installments 733,964 166,729 7,858 (166,729 ) 741,822 Defined benefit pension liability — — 143,904 — 143,904 Other noncurrent liabilities 45,083 620 10,798 — 56,501 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 2,027,596 624,394 467,699 (1,092,093 ) 2,027,596 Accumulated other comprehensive income (303,185 ) 80,991 (333,346 ) 252,355 (303,185 ) Treasury stock (692,549 ) — — — (692,549 ) Total Valmont Industries, Inc. shareholders’ equity 1,059,762 1,326,241 1,890,571 (3,216,812 ) 1,059,762 Noncontrolling interest in consolidated subsidiaries — — 75,761 — 75,761 Total shareholders’ equity 1,059,762 1,326,241 1,966,332 (3,216,812 ) 1,135,523 Total liabilities and shareholders’ equity $ 1,997,073 $ 1,531,989 $ 2,384,753 $ (3,383,541 ) $ 2,530,274 (11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Thirty-nine weeks ended September 28, 2019 Parent Guarantors Non- Eliminations Total Cash flows from operating activities: Net earnings $ 118,022 $ 61,174 $ 36,024 $ (93,156 ) $ 122,064 Adjustments to reconcile net earnings to net cash flows from operations: Depreciation and amortization 19,891 10,201 30,332 — 60,424 Noncash gain on trading securities — — (48 ) — (48 ) Stock-based compensation 8,889 — — — 8,889 Defined benefit pension plan benefit — — (382 ) — (382 ) Contribution to defined benefit pension plan — — (17,426 ) — (17,426 ) Loss (gain) on sale of property, plant and equipment 103 81 (649 ) — (465 ) Equity in earnings in nonconsolidated subsidiaries (83,849 ) (8,843 ) — 92,692 — Deferred income taxes 3,869 — 3,229 — 7,098 Changes in assets and liabilities: Net working capital 94,054 (15,715 ) (6,305 ) 541 72,575 Other noncurrent liabilities 1,005 (5,461 ) (107 ) — (4,563 ) Income taxes payable (refundable) (4,488 ) (2,229 ) (2,219 ) — (8,936 ) Net cash flows from operating activities 157,496 39,208 42,449 77 239,230 Cash flows from investing activities: Purchase of property, plant and equipment (33,321 ) (12,462 ) (26,198 ) — (71,981 ) Proceeds from sale of assets 35 26 1,264 — 1,325 Acquisitions, net of cash acquired — (63,141 ) (18,700 ) — (81,841 ) Settlement of net investment hedge 11,184 — — — 11,184 Other, net (30,475 ) 27,878 4,791 (77 ) 2,117 Net cash flows from investing activities (52,577 ) (47,699 ) (38,843 ) (77 ) (139,196 ) Cash flows from financing activities: Proceeds from short-term agreements — — 9,284 — 9,284 Proceeds from long-term borrowings 31,000 — — — 31,000 Principal payments on long-term borrowings (10,000 ) — (578 ) — (10,578 ) Principal payments on long-term intercompany note — (42,574 ) 42,574 — — Dividends paid (24,554 ) — — — (24,554 ) Dividends to noncontrolling interest — — (6,549 ) — (6,549 ) Intercompany dividends 63,650 47,541 (111,191 ) — — Purchase of noncontrolling interest (22,805 ) — (5,040 ) — (27,845 ) Intercompany capital contribution (13,284 ) — 13,284 — — Purchase of treasury shares (55,172 ) — — — (55,172 ) Proceeds from exercises under stock plans 3,211 — — — 3,211 Purchase of common treasury shares - stock plan exercises (1,456 ) — — — (1,456 ) Net cash flows from financing activities (29,410 ) 4,967 (58,216 ) — (82,659 ) Effect of exchange rate changes on cash and cash equivalents — (31 ) (3,354 ) — (3,385 ) Net change in cash and cash equivalents 75,509 (3,555 ) (57,964 ) — 13,990 Cash and cash equivalents—beginning of year 104,256 5,518 203,436 — 313,210 Cash and cash equivalents—end of period $ 179,765 $ 1,963 $ 145,472 $ — $ 327,200 (11) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Thirty-nine weeks ended September 29, 2018 Parent Guarantors Non- Eliminations Total Cash flows from operating activities: Net earnings $ 76,689 $ 70,748 $ 26,926 $ (92,212 ) $ 82,151 Adjustments to reconcile net earnings to net cash flows from operations: Depreciation and amortization 19,498 10,564 31,956 — 62,018 Noncash loss on trading securities — — (62 ) — (62 ) Impairment of property, plant and equipment — — 4,197 — 4,197 Impairment of Goodwill & Intangibles — — 15,780 — 15,780 Loss on divestiture of grinding media business 2,518 — 3,566 — 6,084 Stock-based compensation 8,076 — — — 8,076 Defined benefit pension plan expense — — (1,713 ) — (1,713 ) Contribution to defined benefit pension plan — — (1,555 ) — (1,555 ) Loss (gain) on sale of property, plant and equipment 7 (27 ) (333 ) — (353 ) Equity in earnings in nonconsolidated subsidiaries (55,487 ) (37,939 ) — 93,426 — Deferred income taxes 729 1,791 (1,706 ) — 814 Changes in assets and liabilities: Net working capital (28,948 ) (40,255 ) (26,432 ) (1,277 ) (96,912 ) Other noncurrent liabilities (762 ) 387 (874 ) — (1,249 ) Income taxes payable (refundable) (23,256 ) (1,066 ) 15,099 — (9,223 ) Net cash flows from operating activities (936 ) 4,203 64,849 (63 ) 68,053 Cash flows from investing activities: Purchase of property, plant and equipment (16,940 ) (9,546 ) (22,433 ) — (48,919 ) Proceeds from sale of assets 39 232 64,515 — 64,786 Acquisitions, net of cash acquired (57,805 ) — (67,504 ) — (125,309 ) Settlement of net investment hedge (1,621 ) — — — (1,621 ) Other, net 28,299 (3,683 ) (27,050 ) 63 (2,371 ) Net cash flows from investing activities (48,028 ) (12,997 ) (52,472 ) 63 (113,434 ) Cash flows from financing activities: Payments under short-term agreements — — 3,217 — 3,217 Proceeds from long-term borrowings 236,936 — — — 236,936 Principal payments on long-term borrowings (252,219 ) — (733 ) — (252,952 ) Settlement of financial derivative (2,467 ) — — — (2,467 ) Debt issuance costs (2,322 ) — — — (2,322 ) Dividends paid (25,415 ) — — — (25,415 ) Dividends to noncontrolling interest — — (5,737 ) — (5,737 ) Intercompany dividends 123,363 11,296 (134,659 ) — — Purchase of noncontrolling interest — — (5,510 ) — (5,510 ) Purchase of treasury shares (86,919 ) — — — (86,919 ) Intercompany capital contribution (3,492 ) 3,492 — — — Proceeds from exercises under stock plans 6,376 — — — 6,376 Purchase of common treasury shares - stock plan exercises (1,914 ) — — — (1,914 ) Net cash flows from financing activities (8,073 ) 14,788 (143,422 ) — (136,707 ) Effect of exchange rate changes on cash and cash equivalents — (670 ) (14,425 ) — (15,095 ) Net change in cash and cash equivalents (57,037 ) 5,324 (145,470 ) — (197,183 ) Cash and cash equivalents—beginning of year 83,329 5,304 404,172 — 492,805 Cash and cash equivalents—end of period $ 26,292 $ 10,628 $ 258,702 $ — $ 295,622 |