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 June 25, 2016 Parent Guarantors Non- Eliminations Total Net sales $ 290,171 $ 97,159 $ 300,911 $ (47,992 ) $ 640,249 Cost of sales 211,675 71,234 229,248 (47,025 ) 465,132 Gross profit 78,496 25,925 71,663 (967 ) 175,117 Selling, general and administrative expenses 44,530 11,080 47,701 — 103,311 Operating income 33,966 14,845 23,962 (967 ) 71,806 Other income (expense): Interest expense (10,918 ) (3 ) (201 ) — (11,122 ) Interest income 46 14 647 — 707 Other 699 15 538 — 1,252 (10,173 ) 26 984 — (9,163 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 23,793 14,871 24,946 (967 ) 62,643 Income tax expense (benefit): Current 10,391 6,242 6,521 (409 ) 22,745 Deferred 1,068 (2,149 ) (2,463 ) — (3,544 ) 11,459 4,093 4,058 (409 ) 19,201 Earnings before equity in earnings of nonconsolidated subsidiaries 12,334 10,778 20,888 (558 ) 43,442 Equity in earnings of nonconsolidated subsidiaries 29,692 5,746 — (35,438 ) — Net earnings 42,026 16,524 20,888 (35,996 ) 43,442 Less: Earnings attributable to noncontrolling interests — — (1,416 ) — (1,416 ) Net earnings attributable to Valmont Industries, Inc $ 42,026 $ 16,524 $ 19,472 $ (35,996 ) $ 42,026 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS For the Twenty-six weeks ended June 25, 2016 Parent Guarantors Non- Eliminations Total Net sales $ 575,209 $ 188,685 $ 573,025 $ (100,065 ) $ 1,236,854 Cost of sales 419,536 139,096 440,641 (98,505 ) 900,768 Gross profit 155,673 49,589 132,384 (1,560 ) 336,086 Selling, general and administrative expenses 87,024 22,510 92,381 — 201,915 Operating income 68,649 27,079 40,003 (1,560 ) 134,171 Other income (expense): Interest expense (21,848 ) (3 ) (325 ) — (22,176 ) Interest income 113 39 1,366 — 1,518 Other 324 27 (777 ) — (426 ) (21,411 ) 63 264 — (21,084 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 47,238 27,142 40,267 (1,560 ) 113,087 Income tax expense (benefit): Current 15,974 8,814 9,000 (529 ) 33,259 Deferred 3,487 — (1,272 ) 2,215 19,461 8,814 7,728 (529 ) 35,474 Earnings before equity in earnings of nonconsolidated subsidiaries 27,777 18,328 32,539 (1,031 ) 77,613 Equity in earnings of nonconsolidated subsidiaries 47,218 7,859 (55,077 ) — Net earnings 74,995 26,187 32,539 (56,108 ) 77,613 Less: Earnings attributable to noncontrolling interests — — (2,618 ) — (2,618 ) Net earnings attributable to Valmont Industries, Inc $ 74,995 $ 26,187 $ 29,921 $ (56,108 ) $ 74,995 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS For the Thirteen weeks ended June 27, 2015 Parent Guarantors Non- Eliminations Total Net sales $ 311,156 $ 102,090 $ 322,555 $ (53,678 ) $ 682,123 Cost of sales 232,779 78,149 254,666 (53,019 ) 512,575 Gross profit 78,377 23,941 67,889 (659 ) 169,548 Selling, general and administrative expenses 50,913 11,091 53,544 — 115,548 Operating income 27,464 12,850 14,345 (659 ) 54,000 Other income (expense): Interest expense (10,894 ) — (338 ) — (11,232 ) Interest income 4 2 610 — 616 Other (248 ) 24 196 — (28 ) (11,138 ) 26 468 — (10,644 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 16,326 12,876 14,813 (659 ) 43,356 Income tax expense (benefit): Current 7,545 5,223 6,547 (179 ) 19,136 Deferred (1,650 ) (51 ) (3,518 ) — (5,219 ) 5,895 5,172 3,029 (179 ) 13,917 Earnings before equity in earnings of nonconsolidated subsidiaries 10,431 7,704 11,784 (480 ) 29,439 Equity in earnings of nonconsolidated subsidiaries 17,442 876 — (18,318 ) — Net earnings 27,873 8,580 11,784 (18,798 ) 29,439 Less: Earnings attributable to noncontrolling interests — — (1,566 ) — (1,566 ) Net earnings attributable to Valmont Industries, Inc $ 27,873 $ 8,580 $ 10,218 $ (18,798 ) $ 27,873 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS For the Twenty-six weeks ended June 27, 2015 Parent Guarantors Non- Eliminations Total Net sales $ 640,287 $ 198,038 $ 624,791 $ (110,595 ) $ 1,352,521 Cost of sales 482,646 153,045 491,651 (109,823 ) 1,017,519 Gross profit 157,641 44,993 133,140 (772 ) 335,002 Selling, general and administrative expenses 98,955 22,388 101,976 — 223,319 Operating income 58,686 22,605 31,164 (772 ) 111,683 Other income (expense): Interest expense (21,726 ) — (634 ) — (22,360 ) Interest income 13 4 1,473 — 1,490 Other (897 ) — 1,885 — 988 (22,610 ) 4 2,724 — (19,882 ) Earnings before income taxes and equity in earnings of nonconsolidated subsidiaries 36,076 22,609 33,888 (772 ) 91,801 Income tax expense (benefit): Current 8,937 9,850 12,344 (221 ) 30,910 Deferred 3,819 (584 ) (3,290 ) — (55 ) 12,756 9,266 9,054 (221 ) 30,855 Earnings before equity in earnings of nonconsolidated subsidiaries 23,320 13,343 24,834 (551 ) 60,946 Equity in earnings of nonconsolidated subsidiaries 35,292 5,181 — (40,473 ) — Net earnings 58,612 18,524 24,834 (41,024 ) 60,946 Less: Earnings attributable to noncontrolling interests — — (2,334 ) — (2,334 ) Net earnings attributable to Valmont Industries, Inc $ 58,612 $ 18,524 $ 22,500 $ (41,024 ) $ 58,612 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirteen weeks ended June 25, 2016 Parent Guarantors Non- Eliminations Total Net earnings $ 42,026 $ 16,524 $ 20,888 $ (35,996 ) $ 43,442 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) 2,925 29 (5,250 ) — (2,296 ) Unrealized loss on cash flow hedge: Amortization cost included in interest expense 19 — — — 19 Equity in other comprehensive income (5,592 ) — — 5,592 — Other comprehensive income (loss) (2,648 ) 29 (5,250 ) 5,592 (2,277 ) Comprehensive income (loss) 39,378 16,553 15,638 (30,404 ) 41,165 Comprehensive income attributable to noncontrolling interests — — (1,787 ) — (1,787 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 39,378 $ 16,553 $ 13,851 $ (30,404 ) $ 39,378 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Twenty-six weeks ended June 25, 2016 Parent Guarantors Non- Eliminations Total Net earnings $ 74,995 $ 26,187 $ 32,539 $ (56,108 ) $ 77,613 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) 2,925 (149 ) (2,559 ) — 217 Unrealized loss on cash flow hedge: Amortization cost included in interest expense 38 — — — 38 Equity in other comprehensive income (1,279 ) — — 1,279 — Other comprehensive income (loss) 1,684 (149 ) (2,559 ) 1,279 255 Comprehensive income (loss) 76,679 26,038 29,980 (54,829 ) 77,868 Comprehensive income attributable to noncontrolling interests — — (4,114 ) — (4,114 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 76,679 $ 26,038 $ 25,866 $ (54,829 ) $ 73,754 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Thirteen weeks ended June 27, 2015 Parent Guarantors Non- Eliminations Total Net earnings $ 27,873 $ 8,580 $ 11,784 $ (18,798 ) $ 29,439 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — 76 18,252 — 18,328 Unrealized loss on cash flow hedge: Amortization cost included in interest expense 19 — — — 19 Actuarial gain (loss) in defined benefit pension plan liability (301 ) — 1,052 — 751 Equity in other comprehensive income 18,978 — — (18,978 ) — Other comprehensive income (loss) 18,696 76 19,304 (18,978 ) 19,098 Comprehensive income (loss) 46,569 8,656 31,088 (37,776 ) 48,537 Comprehensive income attributable to noncontrolling interests — — (1,968 ) — (1,968 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 46,569 $ 8,656 $ 29,120 $ (37,776 ) $ 46,569 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME For the Twenty-six weeks ended June 27, 2015 Parent Guarantors Non- Eliminations Total Net earnings $ 58,612 $ 18,524 $ 24,834 $ (41,024 ) $ 60,946 Other comprehensive income (loss), net of tax: Foreign currency translation adjustments: Unrealized translation gain (loss) — (8,812 ) (31,038 ) — (39,850 ) Unrealized loss on cash flow hedge: Amortization cost included in interest expense 37 — — — 37 Actuarial gain (loss) in defined benefit pension plan liability (209 ) — 1,254 — 1,045 Equity in other comprehensive income (36,903 ) — — 36,903 — Other comprehensive income (loss) (37,075 ) (8,812 ) (29,784 ) 36,903 (38,768 ) Comprehensive income (loss) 21,537 9,712 (4,950 ) (4,121 ) 22,178 Comprehensive income attributable to noncontrolling interests — — (641 ) — (641 ) Comprehensive income (loss) attributable to Valmont Industries, Inc. $ 21,537 $ 9,712 $ (5,591 ) $ (4,121 ) $ 21,537 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED BALANCE SHEETS June 25, 2016 Parent Guarantors Non- Eliminations Total ASSETS Current assets: Cash and cash equivalents $ 62,149 $ 4,022 $ 278,175 $ — $ 344,346 Receivables, net 130,354 58,203 278,192 — 466,749 Inventories 140,981 38,542 197,137 (4,554 ) 372,106 Prepaid expenses, restricted cash, and other assets 11,405 730 51,515 — 63,650 Refundable income taxes 20,441 — — — 20,441 Total current assets 365,330 101,497 805,019 (4,554 ) 1,267,292 Property, plant and equipment, at cost 540,415 145,857 419,683 — 1,105,955 Less accumulated depreciation and amortization 345,295 74,076 160,237 — 579,608 Net property, plant and equipment 195,120 71,781 259,446 — 526,347 Goodwill 20,108 110,562 200,933 — 331,603 Other intangible assets 211 38,460 120,143 — 158,814 Investment in subsidiaries and intercompany accounts 1,268,543 852,048 1,090,615 (3,211,206 ) — Other assets 40,034 3 71,780 — 111,817 Total assets $ 1,889,346 $ 1,174,351 $ 2,547,936 $ (3,215,760 ) $ 2,395,873 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Current installments of long-term debt $ — $ — $ 889 $ — $ 889 Notes payable to banks — — 3,735 — 3,735 Accounts payable 53,254 13,601 116,271 — 183,126 Accrued employee compensation and benefits 26,945 5,919 33,762 — 66,626 Accrued expenses 31,118 17,073 46,967 — 95,158 Dividends payable 8,505 — — — 8,505 Total current liabilities 119,822 36,593 201,624 — 358,039 Deferred income taxes 13,173 — 22,368 — 35,541 Long-term debt, excluding current installments 751,448 — 5,095 — 756,543 Defined benefit pension liability — — 164,329 — 164,329 Deferred compensation 43,887 — 5,078 — 48,965 Other noncurrent liabilities 4,934 5 33,346 — 38,285 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 1,790,120 584,900 530,930 (1,115,830 ) 1,790,120 Accumulated other comprehensive income (loss) (268,459 ) (64,511 ) (209,141 ) 273,652 (268,459 ) Treasury stock (593,479 ) — — — (593,479 ) Total Valmont Industries, Inc. shareholders’ equity 956,082 1,137,753 2,078,007 (3,215,760 ) 956,082 Noncontrolling interest in consolidated subsidiaries — — 38,089 — 38,089 Total shareholders’ equity 956,082 1,137,753 2,116,096 (3,215,760 ) 994,171 Total liabilities and shareholders’ equity $ 1,889,346 $ 1,174,351 $ 2,547,936 $ (3,215,760 ) $ 2,395,873 (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 Twenty-six Weeks Ended June 25, 2016 Parent Guarantors Non- Eliminations Total Cash flows from operating activities: Net earnings $ 74,995 $ 26,187 $ 32,539 $ (56,108 ) $ 77,613 Adjustments to reconcile net earnings to net cash flows from operations: Depreciation and amortization 13,705 6,591 20,508 — 40,804 Noncash loss on trading securities — — 1,035 — 1,035 Stock-based compensation 4,201 — — — 4,201 Defined benefit pension plan expense — — 959 — 959 Contribution to defined benefit pension plan — — (712 ) — (712 ) Increase in restricted cash - pension plan trust — — (13,652 ) — (13,652 ) Loss (gain) on sale of property, plant and equipment (6 ) 60 1,020 — 1,074 Equity in earnings in nonconsolidated subsidiaries (47,218 ) (7,859 ) — 55,077 — Deferred income taxes 3,487 — (1,272 ) — 2,215 Changes in assets and liabilities: Receivables 386 8,185 (5,629 ) — 2,942 Inventories (8,757 ) (164 ) (21,974 ) 1,560 (29,335 ) Prepaid expenses and other assets (1,504 ) 35 (3,390 ) — (4,859 ) Accounts payable (13,469 ) (79 ) 14,978 — 1,430 Accrued expenses (4,040 ) (6,158 ) (3,438 ) — (13,636 ) Other noncurrent liabilities 868 5 (546 ) — 327 Income taxes payable (refundable) 19,033 (16,499 ) 6,982 — 9,516 Net cash flows from operating activities 41,681 10,304 27,408 529 79,922 Cash flows from investing activities: Purchase of property, plant and equipment (1,240 ) (13,167 ) (11,612 ) — (26,019 ) Proceeds from sale of assets 58 141 1,628 — 1,827 Other, net 918 2,641 (4,638 ) (529 ) (1,608 ) Net cash flows from investing activities (264 ) (10,385 ) (14,622 ) (529 ) (25,800 ) Cash flows from financing activities: Net borrowings under short-term agreements — — 2,593 — 2,593 Principal payments on long-term borrowings (215 ) — (444 ) — (659 ) Dividends paid (17,098 ) — — — (17,098 ) Dividends to noncontrolling interest — — (1,923 ) — (1,923 ) Purchase of noncontrolling interest (137 ) — (10,872 ) — (11,009 ) Proceeds from exercises under stock plans 5,975 — — — 5,975 Purchase of treasury shares (28,621 ) — — — (28,621 ) Purchase of common treasury shares - stock plan exercises (1,453 ) — — — (1,453 ) Net cash flows from financing activities (41,549 ) — (10,646 ) — (52,195 ) Effect of exchange rate changes on cash and cash equivalents — 95 (6,750 ) — (6,655 ) Net change in cash and cash equivalents (132 ) 14 (4,610 ) — (4,728 ) Cash and cash equivalents—beginning of year 62,281 4,008 282,785 — 349,074 Cash and cash equivalents—end of period $ 62,149 $ 4,022 $ 278,175 $ — $ 344,346 (8) GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION (Continued) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Twenty-six Weeks Ended June 27, 2015 Parent Guarantors Non- Eliminations Total Cash flows from operating activities: Net earnings $ 58,612 $ 18,524 $ 24,834 $ (41,024 ) $ 60,946 Adjustments to reconcile net earnings to net cash flows from operations: Depreciation and amortization 14,983 6,278 26,500 — 47,761 Noncash loss on trading securities — — 4,582 — 4,582 Impairment of assets - restructuring activities 1,890 215 7,187 — 9,292 Stock-based compensation 7,466 — (3,953 ) — 3,513 Defined benefit pension plan expense — — (305 ) — (305 ) Contribution to defined benefit pension plan — — (15,735 ) — (15,735 ) Gain on sale of property, plant and equipment (8 ) 97 453 — 542 Equity in earnings in nonconsolidated subsidiaries (35,292 ) (5,181 ) — 40,473 — Deferred income taxes 3,819 (584 ) (3,290 ) — (55 ) Changes in assets and liabilities: Receivables 12,153 13,807 6,551 — 32,511 Inventories 10,161 3,093 (41,000 ) — (27,746 ) Prepaid expenses 305 (160 ) (3,232 ) — (3,087 ) Accounts payable (8,538 ) 204 3,313 — (5,021 ) Accrued expenses (13,652 ) (46 ) 7,267 — (6,431 ) Other noncurrent liabilities (2,729 ) — 4,490 — 1,761 Income taxes payable (refundable) 15,016 (5 ) 806 — 15,817 Net cash flows from operating activities 64,186 36,242 18,468 (551 ) 118,345 Cash flows from investing activities: Purchase of property, plant and equipment (7,065 ) (3,147 ) (14,546 ) — (24,758 ) Proceeds from sale of assets 25 19 1,057 — 1,101 Other, net 24,268 (33,440 ) 14,517 551 5,896 Net cash flows from investing activities 17,228 (36,568 ) 1,028 551 (17,761 ) Cash flows from financing activities: Net borrowings under short-term agreements — — (5,890 ) — (5,890 ) Proceeds from long-term borrowings 33,000 — — — 33,000 Principal payments on long-term borrowings (33,212 ) — (445 ) — (33,657 ) Dividends paid (17,956 ) — — — (17,956 ) Dividends to noncontrolling interest — — (1,669 ) — (1,669 ) Proceeds from exercises under stock plans 9,454 — — — 9,454 Excess tax benefits from stock option exercises 1,394 — — — 1,394 Purchase of treasury shares (121,020 ) — — — (121,020 ) Purchase of common treasury shares - stock plan exercises (10,490 ) — — — (10,490 ) Net cash flows from financing activities (138,830 ) — (8,004 ) — (146,834 ) Effect of exchange rate changes on cash and cash equivalents — (31 ) (7,775 ) — (7,806 ) Net change in cash and cash equivalents (57,416 ) (357 ) 3,717 — (54,056 ) Cash and cash equivalents—beginning of year 69,869 2,157 299,553 — 371,579 Cash and cash equivalents—end of period $ 12,453 $ 1,800 $ 303,270 $ — $ 317,523 |