Subsidiary Guarantors of the Public Bonds | SUBSIDIARY GUARANTORS OF THE PUBLIC BONDS The following tables present consolidated condensed financial information for (a) the Company (for purposes of this discussion and table, “Parent”); (b) the guarantors of the Public Bonds, which include substantially all of the domestic, 100 % owned subsidiaries of the Parent (“Subsidiary Guarantors”); and (c) the wholly- and partially-owned foreign subsidiaries of the Parent, which do not guarantee the Public Bonds (“Non-Guarantor Subsidiaries”). Separate financial statements of the Subsidiary Guarantors are not presented because they are fully and unconditionally, jointly and severally liable under the guarantees, except for normal and customary release provisions. WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Operations and Comprehensive Income For the 12 Weeks Ended June 20, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ 133.5 $ 985.3 $ 182.3 $ (671.0 ) $ 630.1 Cost of goods sold 102.8 830.7 101.7 (651.5 ) 383.7 Gross profit 30.7 154.6 80.6 (19.5 ) 246.4 Selling, general and administrative expenses 43.6 109.2 61.7 (19.4 ) 195.1 Restructuring and impairment costs 1.1 0.6 2.0 — 3.7 Operating profit (loss) (14.0 ) 44.8 16.9 (0.1 ) 47.6 Other expenses: Interest expense, net 8.9 0.1 — — 9.0 Other expense (income), net 2.2 0.3 (0.7 ) — 1.8 Total other expenses (income) 11.1 0.4 (0.7 ) — 10.8 Earnings (loss) before income taxes (25.1 ) 44.4 17.6 (0.1 ) 36.8 Income tax expense (benefit) (10.1 ) 16.8 4.9 — 11.6 Earnings (loss) before equity in earnings of consolidated subsidiaries (15.0 ) 27.6 12.7 (0.1 ) 25.2 Equity in earnings of consolidated subsidiaries 40.3 32.0 7.1 (79.4 ) — Net earnings 25.3 59.6 19.8 (79.5 ) 25.2 Less: net loss attributable to noncontrolling interest — — (0.1 ) — (0.1 ) Net earnings attributable to Wolverine World Wide, Inc. $ 25.3 $ 59.6 $ 19.9 $ (79.5 ) $ 25.3 Comprehensive income $ 28.6 $ 59.6 $ 19.9 $ (79.7 ) $ 28.4 Less: comprehensive loss attributable to noncontrolling interest — — (0.2 ) — (0.2 ) Comprehensive income attributable to Wolverine World Wide, Inc. $ 28.6 $ 59.6 $ 20.1 $ (79.7 ) $ 28.6 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Operations and Comprehensive Income For the 12 Weeks Ended June 14, 2014 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ 110.2 $ 1,035.2 $ 170.3 $ (702.2 ) $ 613.5 Cost of goods sold 77.3 884.5 89.9 (684.0 ) 367.7 Restructuring costs — — 0.1 — 0.1 Gross profit 32.9 150.7 80.3 (18.2 ) 245.7 Selling, general and administrative expenses 43.2 105.3 60.8 (18.5 ) 190.8 Acquisition-related integration costs 1.9 0.6 — — 2.5 Restructuring costs 1.5 — 1.9 — 3.4 Operating profit (loss) (13.7 ) 44.8 17.6 0.3 49.0 Other expenses: Interest expense (income), net 10.5 0.1 (0.1 ) — 10.5 Other expense (income), net 0.1 (0.9 ) 0.8 — — Total other expenses 10.6 (0.8 ) 0.7 — 10.5 Earnings (loss) before income taxes (24.3 ) 45.6 16.9 0.3 38.5 Income tax expense (benefit) (9.1 ) 17.1 2.9 — 10.9 Earnings (loss) before equity in earnings (loss) of consolidated subsidiaries (15.2 ) 28.5 14.0 0.3 27.6 Equity in earnings (loss) of consolidated subsidiaries 42.7 (10.8 ) 2.2 (34.1 ) — Net earnings 27.5 17.7 16.2 (33.8 ) 27.6 Less: net earnings attributable to noncontrolling interest — — 0.1 — 0.1 Net earnings attributable to Wolverine World Wide, Inc. $ 27.5 $ 17.7 $ 16.1 $ (33.8 ) $ 27.5 Comprehensive income $ 33.3 $ 17.6 $ 21.3 $ (38.8 ) $ 33.4 Less: comprehensive income attributable to noncontrolling interest 0.2 — 0.1 — 0.3 Comprehensive income attributable to Wolverine World Wide, Inc. $ 33.1 $ 17.6 $ 21.2 $ (38.8 ) $ 33.1 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Operations and Comprehensive Income For the 24 Weeks Ended June 20, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ 269.3 $ 1,933.0 $ 373.5 $ (1,314.3 ) $ 1,261.5 Cost of goods sold 201.3 1,627.1 205.6 (1,280.3 ) 753.7 Gross profit 68.0 305.9 167.9 (34.0 ) 507.8 Selling, general and administrative expenses 90.2 215.2 122.4 (33.9 ) 393.9 Restructuring and impairment costs 1.5 1.2 — — 2.7 Operating (loss) profit (23.7 ) 89.5 45.5 (0.1 ) 111.2 Other expenses: Interest expense (income), net 18.4 0.2 (0.1 ) — 18.5 Other expense (income), net 2.2 (0.9 ) (0.5 ) — 0.8 Total other expenses (income) 20.6 (0.7 ) (0.6 ) — 19.3 Earnings (loss) before income taxes (44.3 ) 90.2 46.1 (0.1 ) 91.9 Income taxes (benefit) (17.0 ) 34.6 9.0 — 26.6 Earnings (loss) before equity in earnings of consolidated subsidiaries (27.3 ) 55.6 37.1 (0.1 ) 65.3 Equity in earnings of consolidated subsidiaries 92.7 39.1 62.1 (193.9 ) — Net earnings 65.4 94.7 99.2 (194.0 ) 65.3 Less: net loss attributable to noncontrolling interests — — (0.1 ) — (0.1 ) Net earnings attributable to Wolverine World Wide, Inc. $ 65.4 $ 94.7 $ 99.3 $ (194.0 ) $ 65.4 Comprehensive income $ 59.0 $ 94.7 $ 87.0 $ (182.1 ) $ 58.6 Less: comprehensive loss attributable to noncontrolling interest — — (0.4 ) — (0.4 ) Comprehensive income attributable to Wolverine World Wide, Inc. $ 59.0 $ 94.7 $ 87.4 $ (182.1 ) $ 59.0 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Operations and Comprehensive Income For the 24 Weeks Ended June 14, 2014 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ 224.7 $ 1,974.9 $ 370.1 $ (1,328.6 ) $ 1,241.1 Cost of goods sold 154.3 1,682.7 199.2 (1,297.1 ) 739.1 Restructuring costs — — 0.5 — 0.5 Gross profit 70.4 292.2 170.4 (31.5 ) 501.5 Selling, general and administrative expenses 81.6 210.2 121.4 (31.9 ) 381.3 Acquisition-related integration costs 2.9 1.2 — — 4.1 Restructuring costs 1.5 — 1.9 — 3.4 Operating profit (loss) (15.6 ) 80.8 47.1 0.4 112.7 Other expenses: Interest expense (income), net 21.3 0.2 (0.1 ) — 21.4 Other expense (income), net (0.3 ) (0.9 ) 2.0 — 0.8 Total other expenses (income) 21.0 (0.7 ) 1.9 — 22.2 Earnings (loss) before income taxes (36.6 ) 81.5 45.2 0.4 90.5 Income taxes (benefit) (13.7 ) 30.6 8.8 — 25.7 Earnings (loss) before equity in earnings of consolidated subsidiaries (22.9 ) 50.9 36.4 0.4 64.8 Equity in earnings of consolidated subsidiaries 87.5 48.8 35.8 (172.1 ) — Net earnings 64.6 99.7 72.2 (171.7 ) 64.8 Less: net earnings attributable to noncontrolling interests — — 0.2 — 0.2 Net earnings attributable to Wolverine World Wide, Inc. $ 64.6 $ 99.7 $ 72.0 $ (171.7 ) $ 64.6 Comprehensive income $ 67.5 $ 99.4 $ 73.2 $ (172.4 ) $ 67.7 Less: comprehensive income attributable to noncontrolling interest — — 0.2 — 0.2 Comprehensive income attributable to Wolverine World Wide, Inc. $ 67.5 $ 99.4 $ 73.0 $ (172.4 ) $ 67.5 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets As of June 20, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 60.3 $ 2.3 $ 158.1 $ — $ 220.7 Accounts receivable, net 6.8 222.2 126.3 — 355.3 Inventories: Finished products, net 79.5 277.3 82.4 — 439.2 Raw materials and work-in-process, net (0.4 ) 1.4 12.0 — 13.0 Total inventories 79.1 278.7 94.4 — 452.2 Deferred income taxes 12.8 14.0 1.4 — 28.2 Prepaid expenses and other current assets 62.3 (15.2 ) 4.5 — 51.6 Total current assets 221.3 502.0 384.7 — 1,108.0 Property, plant and equipment: Gross cost 237.2 156.8 35.3 — 429.3 Accumulated depreciation (187.2 ) (81.0 ) (23.8 ) — (292.0 ) Property, plant and equipment, net 50.0 75.8 11.5 — 137.3 Other assets: Goodwill 7.8 353.0 75.7 — 436.5 Indefinite-lived intangibles 3.8 674.9 9.2 — 687.9 Amortizable intangibles, net 0.5 104.7 0.1 — 105.3 Deferred income taxes — — 2.9 — 2.9 Deferred financing costs, net 14.5 — — — 14.5 Other 48.1 10.1 4.0 — 62.2 Intercompany accounts receivable 22.2 2,560.2 611.5 (3,193.9 ) — Investment in affiliates 3,233.9 1,039.3 967.0 (5,240.2 ) — Total other assets 3,330.8 4,742.2 1,670.4 (8,434.1 ) 1,309.3 Total assets $ 3,602.1 $ 5,320.0 $ 2,066.6 $ (8,434.1 ) $ 2,554.6 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets - continued As of June 20, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 51.9 $ 89.2 $ 61.0 $ — $ 202.1 Accrued salaries and wages 14.7 5.0 7.1 — 26.8 Other accrued liabilities 36.2 45.4 35.3 — 116.9 Current maturities of long-term debt 45.2 — — — 45.2 Total current liabilities 148.0 139.6 103.4 — 391.0 Long-term debt, less current maturities 787.3 0.6 — — 787.9 Accrued pension liabilities 109.4 20.9 — — 130.3 Deferred income taxes (58.2 ) 274.6 2.9 — 219.3 Other liabilities 14.7 10.4 2.2 — 27.3 Intercompany accounts payable 1,606.2 1,000.5 587.2 (3,193.9 ) — Stockholders’ equity: Wolverine World Wide, Inc. stockholders’ equity 994.7 3,873.4 1,366.8 (5,240.2 ) 994.7 Noncontrolling interest — — 4.1 — 4.1 Total stockholders’ equity 994.7 3,873.4 1,370.9 (5,240.2 ) 998.8 Total liabilities and stockholders’ equity $ 3,602.1 $ 5,320.0 $ 2,066.6 $ (8,434.1 ) $ 2,554.6 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets As of January 3, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 11.4 $ 3.3 $ 209.1 $ — $ 223.8 Accounts receivable, net 18.8 181.4 112.5 — 312.7 Inventories: Finished products, net 59.5 260.0 78.6 — 398.1 Raw materials and work-in-process, net 2.1 1.3 12.5 — 15.9 Total inventories 61.6 261.3 91.1 — 414.0 Deferred income taxes 12.8 14.0 1.3 — 28.1 Prepaid expenses and other current assets 24.8 21.4 17.4 — 63.6 Total current assets 129.4 481.4 431.4 — 1,042.2 Property, plant and equipment: Gross cost 230.7 150.7 33.9 — 415.3 Accumulated depreciation (183.3 ) (72.6 ) (22.6 ) — (278.5 ) Property, plant and equipment, net 47.4 78.1 11.3 — 136.8 Other assets: Goodwill 7.9 353.0 77.9 — 438.8 Indefinite-lived intangibles 4.3 674.9 11.3 — 690.5 Amortizable intangibles, net 0.6 111.5 — — 112.1 Deferred income taxes — — 2.8 — 2.8 Deferred financing costs, net 16.5 — — — 16.5 Other 49.8 11.9 3.1 — 64.8 Intercompany accounts receivable 22.1 2,225.4 621.1 (2,868.6 ) — Investment in affiliates 3,158.2 608.8 1,221.3 (4,988.3 ) — Total other assets 3,259.4 3,985.5 1,937.5 (7,856.9 ) 1,325.5 Total assets $ 3,436.2 $ 4,545.0 $ 2,380.2 $ (7,856.9 ) $ 2,504.5 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets - continued As of January 3, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 37.5 $ 66.4 $ 45.5 $ — $ 149.4 Accrued salaries and wages 23.2 6.0 6.9 — 36.1 Other accrued liabilities 31.6 40.9 36.0 — 108.5 Current maturities of long-term debt 46.7 — — — 46.7 Total current liabilities 139.0 113.3 88.4 — 340.7 Long-term debt, less current maturities 853.5 0.6 — — 854.1 Accrued pension liabilities 106.6 21.5 — — 128.1 Deferred income taxes (60.7 ) 274.7 3.0 — 217.0 Other liabilities 13.3 10.6 2.7 — 26.6 Intercompany accounts payable 1,451.0 734.5 683.1 (2,868.6 ) — Stockholders’ equity: Wolverine World Wide, Inc. stockholders’ equity 933.5 3,389.8 1,598.5 (4,988.3 ) 933.5 Noncontrolling interest — — 4.5 — 4.5 Total stockholders’ equity 933.5 3,389.8 1,603.0 (4,988.3 ) 938.0 Total liabilities and stockholders’ equity $ 3,436.2 $ 4,545.0 $ 2,380.2 $ (7,856.9 ) $ 2,504.5 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets As of June 14, 2014 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 29.0 $ 4.2 $ 199.2 $ — $ 232.4 Accounts receivable, net 19.4 286.1 128.8 — 434.3 Inventories: Finished products, net 61.9 301.5 76.5 (0.3 ) 439.6 Raw materials and work-in-process, net 1.4 1.3 17.5 — 20.2 Total inventories 63.3 302.8 94.0 (0.3 ) 459.8 Deferred income taxes 15.3 12.6 0.6 — 28.5 Prepaid expenses and other current assets 45.0 (17.5 ) 10.5 — 38.0 Total current assets 172.0 588.2 433.1 (0.3 ) 1,193.0 Property, plant and equipment: Gross cost 226.4 150.7 40.7 — 417.8 Accumulated depreciation (177.4 ) (67.8 ) (26.6 ) — (271.8 ) Property, plant and equipment, net 49.0 82.9 14.1 — 146.0 Other assets: Goodwill 7.8 353.0 84.0 — 444.8 Indefinite-lived intangibles 4.3 674.9 11.3 — 690.5 Amortizable intangibles, net 0.4 119.7 0.1 — 120.2 Deferred income taxes — — 3.4 — 3.4 Deferred financing costs, net 20.0 — — — 20.0 Other 48.8 11.5 2.7 0.3 63.3 Intercompany accounts receivable — 1,736.4 484.3 (2,220.7 ) — Investment in affiliates 3,148.5 635.4 403.5 (4,187.4 ) — Total other assets 3,229.8 3,530.9 989.3 (6,407.8 ) 1,342.2 Total assets $ 3,450.8 $ 4,202.0 $ 1,436.5 $ (6,408.1 ) $ 2,681.2 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets - continued As of June 14, 2014 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 37.1 $ 81.7 $ 47.1 $ — $ 165.9 Accrued salaries and wages 14.5 8.2 8.8 — 31.5 Other accrued liabilities 31.8 28.8 28.7 — 89.3 Current maturities of long-term debt 48.4 — — — 48.4 Total current liabilities 131.8 118.7 84.6 — 335.1 Long-term debt, less current maturities 1,082.2 0.7 — — 1,082.9 Accrued pension liabilities 63.1 11.2 — — 74.3 Deferred income taxes (37.0 ) 287.6 4.3 — 254.9 Other liabilities 13.4 10.3 2.4 — 26.1 Intercompany accounts payable 1,293.4 412.6 514.7 (2,220.7 ) — Stockholders’ equity: Wolverine World Wide, Inc. stockholders’ equity 903.9 3,360.9 826.5 (4,187.4 ) 903.9 Noncontrolling interest — — 4.0 — 4.0 Total stockholders’ equity 903.9 3,360.9 830.5 (4,187.4 ) 907.9 Total liabilities and stockholders’ equity $ 3,450.8 $ 4,202.0 $ 1,436.5 $ (6,408.1 ) $ 2,681.2 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Cash Flow For the 24 Weeks Ended June 20, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ 136.1 $ 3.6 $ (44.8 ) $ — $ 94.9 INVESTING ACTIVITIES Additions to property, plant and equipment (7.6 ) (6.3 ) (1.9 ) — (15.8 ) Other 1.5 1.7 — — 3.2 Net cash used in investing activities (6.1 ) (4.6 ) (1.9 ) — (12.6 ) FINANCING ACTIVITIES Payments on long-term debt (67.7 ) — — — (67.7 ) Cash dividends paid (12.3 ) — — — (12.3 ) Purchase of common stock for treasury (5.9 ) — — — (5.9 ) Purchases of shares under employee stock plans (7.5 ) — — — (7.5 ) Proceeds from the exercise of stock options 8.5 — — — 8.5 Excess tax benefits from stock-based compensation 3.8 — — — 3.8 Net cash used in financing activities (81.1 ) — — — (81.1 ) Effect of foreign exchange rate changes — — (4.3 ) — (4.3 ) Increase (decrease) in cash and cash equivalents 48.9 (1.0 ) (51.0 ) — (3.1 ) Cash and cash equivalents at beginning of the year 11.4 3.3 209.1 — 223.8 Cash and cash equivalents at end of the period $ 60.3 $ 2.3 $ 158.1 $ — $ 220.7 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Cash Flow For the 24 Weeks Ended June 14, 2014 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ 47.8 $ (2.1 ) $ 19.9 $ — $ 65.6 INVESTING ACTIVITIES Additions to property, plant and equipment (3.5 ) (7.9 ) (1.1 ) — (12.5 ) Investment in joint venture — — (0.7 ) — (0.7 ) Other (0.8 ) (0.8 ) — — (1.6 ) Net cash used in investing activities (4.3 ) (8.7 ) (1.8 ) — (14.8 ) FINANCING ACTIVITIES Payments on long-term debt (19.4 ) — — — (19.4 ) Cash dividends paid (12.0 ) — — — (12.0 ) Purchases of shares under employee stock plans (9.4 ) — — — (9.4 ) Proceeds from the exercise of stock options 3.8 — — — 3.8 Excess tax benefits from stock-based compensation 3.7 — — — 3.7 Net cash used in financing activities (33.3 ) — — — (33.3 ) Effect of foreign exchange rate changes — — 0.7 — 0.7 Increase (decrease) in cash and cash equivalents 10.2 (10.8 ) 18.8 — 18.2 Cash and cash equivalents at beginning of the year 18.8 15.0 180.4 — 214.2 Cash and cash equivalents at end of the period $ 29.0 $ 4.2 $ 199.2 $ — $ 232.4 |