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 March 26, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ 650.6 $ 132.2 $ (205.2 ) $ 577.6 Cost of goods sold 1.5 469.0 64.6 (190.2 ) 344.9 Restructuring costs 0.3 3.6 — — 3.9 Gross profit (loss) (1.8 ) 178.0 67.6 (15.0 ) 228.8 Selling, general and administrative expenses 23.5 130.2 45.4 (15.0 ) 184.1 Restructuring and impairment costs 1.5 5.6 3.6 — 10.7 Operating profit (loss) (26.8 ) 42.2 18.6 — 34.0 Other expenses: Interest expense (income), net 8.7 (0.1 ) (0.1 ) — 8.5 Other expense (income), net — 0.3 (0.4 ) — (0.1 ) Total other expenses (income) 8.7 0.2 (0.5 ) — 8.4 Earnings (loss) before income taxes (35.5 ) 42.0 19.1 — 25.6 Income tax expense (benefit) (13.3 ) 15.8 5.5 — 8.0 Earnings (loss) before equity in earnings of consolidated subsidiaries (22.2 ) 26.2 13.6 — 17.6 Equity in earnings of consolidated subsidiaries 39.6 26.5 8.2 (74.3 ) — Net earnings 17.4 52.7 21.8 (74.3 ) 17.6 Less: net earnings attributable to noncontrolling interest — — 0.2 — 0.2 Net earnings attributable to Wolverine World Wide, Inc. $ 17.4 $ 52.7 $ 21.6 $ (74.3 ) $ 17.4 Comprehensive income $ 15.7 $ 52.7 $ 23.3 $ (75.8 ) $ 15.9 Less: comprehensive loss attributable to noncontrolling interest (0.3 ) — (0.1 ) 0.3 (0.1 ) Comprehensive income attributable to Wolverine World Wide, Inc. $ 16.0 $ 52.7 $ 23.4 $ (76.1 ) $ 16.0 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Operations and Comprehensive Income For the 12 Weeks Ended March 28, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ 135.8 $ 947.7 $ 191.2 $ (643.3 ) $ 631.4 Cost of goods sold 98.5 811.0 89.3 (628.8 ) 370.0 Gross profit 37.3 136.7 101.9 (14.5 ) 261.4 Selling, general and administrative expenses 47.7 106.8 58.8 (14.5 ) 198.8 Restructuring costs (gain) 0.4 0.6 (2.0 ) — (1.0 ) Operating profit (loss) (10.8 ) 29.3 45.1 — 63.6 Other expenses: Interest expense (income), net 9.5 0.1 (0.1 ) — 9.5 Other expense (income), net — (1.2 ) 0.2 — (1.0 ) Total other expenses (income) 9.5 (1.1 ) 0.1 — 8.5 Earnings (loss) before income taxes (20.3 ) 30.4 45.0 — 55.1 Income tax expense (benefit) (7.9 ) 11.8 11.1 — 15.0 Earnings (loss) before equity in earnings (loss) of consolidated subsidiaries (12.4 ) 18.6 33.9 — 40.1 Equity in earnings (loss) of consolidated subsidiaries 52.5 (39.4 ) 61.7 (74.8 ) — Net earnings (loss) 40.1 (20.8 ) 95.6 (74.8 ) 40.1 Less: net earnings attributable to noncontrolling interest — — — — — Net earnings attributable to Wolverine World Wide, Inc. $ 40.1 $ (20.8 ) $ 95.6 $ (74.8 ) $ 40.1 Comprehensive income (loss) $ 30.4 $ (20.8 ) $ 83.3 $ (62.7 ) $ 30.2 Less: comprehensive income attributable to noncontrolling interest — — (0.2 ) — (0.2 ) Comprehensive income attributable to Wolverine World Wide, Inc. $ 30.4 $ (20.8 ) $ 83.5 $ (62.7 ) $ 30.4 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets As of March 26, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 16.2 $ 2.4 $ 139.6 $ — $ 158.2 Accounts receivable, net 3.3 221.5 101.2 — 326.0 Inventories: Finished products, net — 363.3 99.3 — 462.6 Raw materials and work-in-process, net — 4.5 13.7 — 18.2 Total inventories — 367.8 113.0 — 480.8 Prepaid expenses and other current assets 5.6 23.9 10.8 — 40.3 Total current assets 25.1 615.6 364.6 — 1,005.3 Property, plant and equipment: Gross cost 191.2 218.1 31.2 — 440.5 Accumulated depreciation (148.3 ) (141.7 ) (15.2 ) — (305.2 ) Property, plant and equipment, net 42.9 76.4 16.0 — 135.3 Other assets: Goodwill 2.7 353.7 73.8 — 430.2 Indefinite-lived intangibles 3.8 675.3 6.3 — 685.4 Amortizable intangibles, net 0.5 93.3 — — 93.8 Deferred income taxes — — 3.0 — 3.0 Other 40.4 27.8 3.4 — 71.6 Intercompany accounts receivable 22.1 3,070.8 603.3 (3,696.2 ) — Investment in affiliates 3,509.1 882.8 996.6 (5,388.5 ) — Total other assets 3,578.6 5,103.7 1,686.4 (9,084.7 ) 1,284.0 Total assets $ 3,646.6 $ 5,795.7 $ 2,067.0 $ (9,084.7 ) $ 2,424.6 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets - continued As of March 26, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 12.0 $ 68.4 $ 25.5 $ — $ 105.9 Accrued salaries and wages 7.1 6.7 4.3 — 18.1 Other accrued liabilities 42.1 44.1 36.9 — 123.1 Current maturities of long-term debt 16.9 — — — 16.9 Borrowings under revolving credit agreement 60.0 — — — 60.0 Total current liabilities 138.1 119.2 66.7 — 324.0 Long-term debt, less current maturities 792.8 0.6 — — 793.4 Accrued pension liabilities 92.0 18.2 — — 110.2 Deferred income taxes (74.6 ) 249.8 2.2 — 177.4 Other liabilities 23.0 13.5 2.0 — 38.5 Intercompany accounts payable 1,700.9 1,486.0 509.3 (3,696.2 ) — Stockholders’ equity: Wolverine World Wide, Inc. stockholders’ equity 974.4 3,908.4 1,480.1 (5,388.5 ) 974.4 Noncontrolling interest — — 6.7 — 6.7 Total stockholders’ equity 974.4 3,908.4 1,486.8 (5,388.5 ) 981.1 Total liabilities and stockholders’ equity $ 3,646.6 $ 5,795.7 $ 2,067.0 $ (9,084.7 ) $ 2,424.6 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets As of January 2, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 27.2 $ 2.6 $ 164.3 $ — $ 194.1 Accounts receivable, net 84.8 105.8 108.3 — 298.9 Inventories: Finished products, net (0.8 ) 371.7 77.1 — 448.0 Raw materials and work-in-process, net 0.8 1.8 16.0 — 18.6 Total inventories — 373.5 93.1 — 466.6 Prepaid expenses and other current assets 10.7 24.9 18.6 — 54.2 Total current assets 122.7 506.8 384.3 — 1,013.8 Property, plant and equipment: Gross cost 228.4 170.5 32.6 — 431.5 Accumulated depreciation (178.1 ) (103.6 ) (18.2 ) — (299.9 ) Property, plant and equipment, net 50.3 66.9 14.4 — 131.6 Other assets: Goodwill 2.7 353.3 73.1 — 429.1 Indefinite-lived intangibles 3.8 675.3 6.3 — 685.4 Amortizable intangibles, net 0.6 96.7 — — 97.3 Deferred income taxes — — 3.7 — 3.7 Other 54.1 15.6 3.8 — 73.5 Intercompany accounts receivable 19.8 3,002.0 583.9 (3,605.7 ) — Investment in affiliates 3,388.4 854.0 949.4 (5,191.8 ) — Total other assets 3,469.4 4,996.9 1,620.2 (8,797.5 ) 1,289.0 Total assets $ 3,642.4 $ 5,570.6 $ 2,018.9 $ (8,797.5 ) $ 2,434.4 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets - continued As of January 2, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 37.3 $ 98.7 $ 63.7 $ — $ 199.7 Accrued salaries and wages 17.2 4.3 7.0 — 28.5 Other accrued liabilities 42.6 35.6 30.0 — 108.2 Current maturities of long-term debt 16.9 — — — 16.9 Total current liabilities 114.0 138.6 100.7 — 353.3 Long-term debt, less current maturities 792.3 0.6 — — 792.9 Accrued pension liabilities 91.2 18.4 — — 109.6 Deferred income taxes (75.2 ) 249.8 4.0 — 178.6 Other liabilities 17.0 11.2 2.1 — 30.3 Intercompany accounts payable 1,739.4 1,360.0 506.3 (3,605.7 ) — Stockholders’ equity: Wolverine World Wide, Inc. stockholders’ equity 963.7 3,792.0 1,399.8 (5,191.8 ) 963.7 Noncontrolling interest — — 6.0 — 6.0 Total stockholders’ equity 963.7 3,792.0 1,405.8 (5,191.8 ) 969.7 Total liabilities and stockholders’ equity $ 3,642.4 $ 5,570.6 $ 2,018.9 $ (8,797.5 ) $ 2,434.4 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets As of March 28, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 109.9 $ (87.8 ) $ 99.2 $ — $ 121.3 Accounts receivable, net 15.6 204.0 137.6 — 357.2 Inventories: Finished products, net 65.5 256.5 82.3 — 404.3 Raw materials and work-in-process, net 0.7 1.2 13.6 — 15.5 Total inventories 66.2 257.7 95.9 — 419.8 Deferred income taxes 12.8 14.0 1.1 — 27.9 Prepaid expenses and other current assets 45.2 (0.5 ) 17.2 — 61.9 Total current assets 249.7 387.4 351.0 — 988.1 Property, plant and equipment: Gross cost 234.6 152.8 32.9 — 420.3 Accumulated depreciation (185.8 ) (76.7 ) (22.5 ) — (285.0 ) Property, plant and equipment, net 48.8 76.1 10.4 — 135.3 Other assets: Goodwill 7.8 353.0 73.3 — 434.1 Indefinite-lived intangibles 4.3 674.9 11.3 — 690.5 Amortizable intangibles, net 0.5 108.1 0.1 — 108.7 Deferred income taxes — — 2.7 — 2.7 Other 53.3 12.0 3.4 — 68.7 Intercompany accounts receivable 22.1 2,433.4 501.4 (2,956.9 ) — Investment in affiliates 3,193.1 961.3 1,045.5 (5,199.9 ) — Total other assets 3,281.1 4,542.7 1,637.7 (8,156.8 ) 1,304.7 Total assets $ 3,579.6 $ 5,006.2 $ 1,999.1 $ (8,156.8 ) $ 2,428.1 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets - continued As of March 28, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 24.4 $ 35.7 $ 36.3 $ — $ 96.4 Accrued salaries and wages 9.3 4.9 3.9 — 18.1 Other accrued liabilities 36.4 44.7 40.2 — 121.3 Current maturities of long-term debt 42.0 — — — 42.0 Borrowings under revolving credit agreement 14.5 — — — 14.5 Total current liabilities 126.6 85.3 80.4 — 292.3 Long-term debt, less current maturities 787.8 0.6 — — 788.4 Accrued pension liabilities 107.9 21.2 — — 129.1 Deferred income taxes (57.5 ) 274.7 2.8 — 220.0 Other liabilities 13.9 10.4 2.6 — 26.9 Intercompany accounts payable 1,633.8 856.5 466.6 (2,956.9 ) — Stockholders’ equity: Wolverine World Wide, Inc. stockholders’ equity 967.1 3,757.5 1,442.4 (5,199.9 ) 967.1 Noncontrolling interest — — 4.3 — 4.3 Total stockholders’ equity 967.1 3,757.5 1,446.7 (5,199.9 ) 971.4 Total liabilities and stockholders’ equity $ 3,579.6 $ 5,006.2 $ 1,999.1 $ (8,156.8 ) $ 2,428.1 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Cash Flow For the 12 Weeks Ended March 26, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ (59.0 ) $ 4.6 $ (24.5 ) $ — $ (78.9 ) INVESTING ACTIVITIES Additions to property, plant and equipment (3.1 ) (4.8 ) (2.0 ) (9.9 ) Other (0.6 ) — — — (0.6 ) Net cash used in investing activities (3.7 ) (4.8 ) (2.0 ) — (10.5 ) FINANCING ACTIVITIES Net borrowings under revolving credit agreement 60.0 — — — 60.0 Cash dividends paid (6.0 ) — — — (6.0 ) Purchase of common stock for treasury (0.1 ) — — — (0.1 ) Purchases of shares under employee stock plans (4.2 ) — — — (4.2 ) Proceeds from the exercise of stock options 1.9 — — — 1.9 Excess tax benefits from stock-based compensation 0.1 — — — 0.1 Contributions from noncontrolling interests — — 0.8 — 0.8 Net cash provided by financing activities 51.7 — 0.8 — 52.5 Effect of foreign exchange rate changes — — 1.0 — 1.0 Decrease in cash and cash equivalents (11.0 ) (0.2 ) (24.7 ) — (35.9 ) Cash and cash equivalents at beginning of the year 27.2 2.6 164.3 — 194.1 Cash and cash equivalents at end of the period $ 16.2 $ 2.4 $ 139.6 $ — $ 158.2 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Cash Flow For the 12 Weeks Ended March 28, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ 150.8 $ (88.8 ) $ (105.0 ) $ — $ (43.0 ) INVESTING ACTIVITIES Additions to property, plant and equipment (3.9 ) (2.2 ) (0.3 ) — (6.4 ) Other (0.6 ) (0.1 ) — — (0.7 ) Net cash used in investing activities (4.5 ) (2.3 ) (0.3 ) — (7.1 ) FINANCING ACTIVITIES Net borrowings under revolving credit agreement 14.5 — — — 14.5 Payments on long-term debt (58.0 ) — — — (58.0 ) Cash dividends paid (6.1 ) — — — (6.1 ) Purchases of shares under employee stock plans (7.4 ) — — — (7.4 ) Proceeds from the exercise of stock options 5.8 — — — 5.8 Excess tax benefits from stock-based compensation 3.4 — — — 3.4 Net cash used in financing activities (47.8 ) — — — (47.8 ) Effect of foreign exchange rate changes — — (4.6 ) — (4.6 ) Increase (decrease) in cash and cash equivalents 98.5 (91.1 ) (109.9 ) — (102.5 ) 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 $ 109.9 $ (87.8 ) $ 99.2 $ — $ 121.3 |