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 September 10, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ 671.7 $ 146.7 $ (214.7 ) $ 603.7 Cost of goods sold 0.8 487.3 74.4 (196.4 ) 366.1 Restructuring costs — 0.1 0.2 — 0.3 Gross profit (loss) (0.8 ) 184.3 72.1 (18.3 ) 237.3 Selling, general and administrative expenses 8.3 126.6 50.8 (18.3 ) 167.4 Restructuring and impairment costs — 0.7 0.2 — 0.9 Operating profit (loss) (9.1 ) 57.0 21.1 — 69.0 Other expenses: Interest expense (income), net 8.7 — (0.1 ) — 8.6 Debt extinguishment and other costs 0.5 — — — 0.5 Other expense (income), net 6.0 (6.0 ) — — — Total other expenses (income) 15.2 (6.0 ) (0.1 ) — 9.1 Earnings (loss) before income taxes (24.3 ) 63.0 21.2 — 59.9 Income tax expense (benefit) (12.4 ) 29.5 (5.4 ) — 11.7 Earnings (loss) before equity in earnings (loss) of consolidated subsidiaries (11.9 ) 33.5 26.6 — 48.2 Equity in earnings (loss) of consolidated subsidiaries 60.1 (4.8 ) 43.2 (98.5 ) — Net earnings 48.2 28.7 69.8 (98.5 ) 48.2 Less: net earnings attributable to noncontrolling interest — — — — — Net earnings attributable to Wolverine World Wide, Inc. $ 48.2 $ 28.7 $ 69.8 $ (98.5 ) $ 48.2 Comprehensive income $ 46.5 $ 28.7 $ 66.3 $ (95.0 ) $ 46.5 Less: comprehensive income attributable to noncontrolling interest 0.4 — 0.4 (0.4 ) 0.4 Comprehensive income attributable to Wolverine World Wide, Inc. $ 46.1 $ 28.7 $ 65.9 $ (94.6 ) $ 46.1 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Operations and Comprehensive Income For the 12 Weeks Ended September 12, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ 149.6 $ 1,016.0 $ 213.9 $ (700.6 ) $ 678.9 Cost of goods sold 108.3 860.7 121.2 (683.0 ) 407.2 Gross profit 41.3 155.3 92.7 (17.6 ) 271.7 Selling, general and administrative expenses 37.4 107.9 63.4 (17.7 ) 191.0 Restructuring and impairment costs 1.4 1.7 1.7 — 4.8 Operating profit 2.5 45.7 27.6 0.1 75.9 Other expenses: Interest expense, net 9.0 — — — 9.0 Debt extinguishment and other costs 1.6 — — — 1.6 Other expense, net — 0.3 0.2 — 0.5 Total other expenses 10.6 0.3 0.2 — 11.1 Earnings (loss) before income taxes (8.1 ) 45.4 27.4 0.1 64.8 Income tax expense (benefit) (3.4 ) 18.4 3.8 — 18.8 Earnings (loss) before equity in earnings of consolidated subsidiaries (4.7 ) 27.0 23.6 0.1 46.0 Equity in earnings of consolidated subsidiaries 50.5 14.8 31.7 (97.0 ) — Net earnings 45.8 41.8 55.3 (96.9 ) 46.0 Less: net income attributable to noncontrolling interest — — 0.2 — 0.2 Net earnings attributable to Wolverine World Wide, Inc. $ 45.8 $ 41.8 $ 55.1 $ (96.9 ) $ 45.8 Comprehensive income $ 32.3 $ 41.8 $ 41.9 $ (83.2 ) $ 32.8 Less: comprehensive loss attributable to noncontrolling interest (1.3 ) — (0.8 ) 1.3 (0.8 ) Comprehensive income attributable to Wolverine World Wide, Inc. $ 33.6 $ 41.8 $ 42.7 $ (84.5 ) $ 33.6 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Operations and Comprehensive Income For the 36 Weeks Ended September 10, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ 1,980.4 $ 406.2 $ (621.6 ) $ 1,765.0 Cost of goods sold 4.1 1,428.6 205.1 (569.7 ) 1,068.1 Restructuring costs 0.3 3.7 0.2 — 4.2 Gross profit (loss) (4.4 ) 548.1 200.9 (51.9 ) 692.7 Selling, general and administrative expenses 53.7 386.1 146.6 (51.9 ) 534.5 Restructuring and impairment costs 1.6 7.9 3.9 — 13.4 Operating (loss) profit (59.7 ) 154.1 50.4 — 144.8 Other expenses: Interest expense (income), net 25.4 (0.2 ) (0.3 ) — 24.9 Debt extinguishment and other costs 0.5 — — — 0.5 Other expense (income), net 6.4 (5.4 ) — — 1.0 Total other expenses (income) 32.3 (5.6 ) (0.3 ) — 26.4 Earnings (loss) before income taxes (92.0 ) 159.7 50.7 — 118.4 Income taxes (benefit) (38.5 ) 66.8 0.2 — 28.5 Earnings (loss) before equity in earnings of consolidated subsidiaries (53.5 ) 92.9 50.5 — 89.9 Equity in earnings of consolidated subsidiaries 143.1 30.2 52.9 (226.2 ) — Net earnings 89.6 123.1 103.4 (226.2 ) 89.9 Less: net earnings attributable to noncontrolling interests — — 0.3 — 0.3 Net earnings attributable to Wolverine World Wide, Inc. $ 89.6 $ 123.1 $ 103.1 $ (226.2 ) $ 89.6 Comprehensive income $ 86.3 $ 123.1 $ 103.2 $ (226.0 ) $ 86.6 Less: comprehensive income attributable to noncontrolling interest — 0.3 0.3 Comprehensive income attributable to Wolverine World Wide, Inc. $ 86.3 $ 123.1 $ 102.9 $ (226.0 ) $ 86.3 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Operations and Comprehensive Income For the 36 Weeks Ended September 12, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Revenue $ 418.9 $ 2,949.0 $ 587.4 $ (2,014.9 ) $ 1,940.4 Cost of goods sold 309.6 2,487.8 326.8 (1,963.3 ) 1,160.9 Gross profit 109.3 461.2 260.6 (51.6 ) 779.5 Selling, general and administrative expenses 127.6 323.1 185.8 (51.6 ) 584.9 Restructuring and impairment costs 2.9 2.9 1.7 — 7.5 Operating profit (loss) (21.2 ) 135.2 73.1 — 187.1 Other expenses: Interest expense (income), net 27.4 0.2 (0.1 ) — 27.5 Debt extinguishment and other costs 1.6 — — — 1.6 Other expense (income), net 2.2 (0.6 ) (0.3 ) — 1.3 Total other expenses (income) 31.2 (0.4 ) (0.4 ) — 30.4 Earnings (loss) before income taxes (52.4 ) 135.6 73.5 — 156.7 Income taxes (benefit) (20.4 ) 53.0 12.8 — 45.4 Earnings (loss) before equity in earnings of consolidated subsidiaries (32.0 ) 82.6 60.7 — 111.3 Equity in earnings of consolidated subsidiaries 143.2 53.9 93.8 (290.9 ) — Net earnings 111.2 136.5 154.5 (290.9 ) 111.3 Less: net income attributable to noncontrolling interests — — 0.1 — 0.1 Net earnings attributable to Wolverine World Wide, Inc. $ 111.2 $ 136.5 $ 154.4 $ (290.9 ) $ 111.2 Comprehensive income $ 91.3 $ 136.5 $ 128.9 $ (265.3 ) $ 91.4 Less: comprehensive loss attributable to noncontrolling interest (1.3 ) — (1.2 ) 1.3 (1.2 ) Comprehensive income attributable to Wolverine World Wide, Inc. $ 92.6 $ 136.5 $ 130.1 $ (266.6 ) $ 92.6 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets As of September 10, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 346.9 $ 1.8 $ 182.2 $ — $ 530.9 Accounts receivable, net 7.7 200.3 101.5 — 309.5 Inventories: Finished products, net — 350.6 95.0 — 445.6 Raw materials and work-in-process, net — 3.1 8.9 — 12.0 Total inventories — 353.7 103.9 — 457.6 Prepaid expenses and other current assets 9.3 20.8 12.5 — 42.6 Total current assets 363.9 576.6 400.1 — 1,340.6 Property, plant and equipment: Gross cost 184.0 239.2 31.1 — 454.3 Accumulated depreciation (143.4 ) (146.9 ) (15.2 ) — (305.5 ) Property, plant and equipment, net 40.6 92.3 15.9 — 148.8 Other assets: Goodwill 2.7 353.7 73.2 — 429.6 Indefinite-lived intangibles — 679.3 6.3 — 685.6 Amortizable intangibles, net 0.1 87.0 — — 87.1 Deferred income taxes — — 3.3 — 3.3 Other 51.3 9.0 3.7 — 64.0 Intercompany accounts receivable 22.2 3,465.8 614.2 (4,102.2 ) — Investment in affiliates 3,621.6 893.9 1,104.7 (5,620.2 ) — Total other assets 3,697.9 5,488.7 1,805.4 (9,722.4 ) 1,269.6 Total assets $ 4,102.4 $ 6,157.6 $ 2,221.4 $ (9,722.4 ) $ 2,759.0 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets - continued As of September 10, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 32.3 $ 104.0 $ 31.7 $ — $ 168.0 Accrued salaries and wages 12.6 7.7 6.3 — 26.6 Other accrued liabilities 43.4 58.3 33.8 — 135.5 Current maturities of long-term debt 393.5 — — — 393.5 Borrowings under revolving credit agreements — — 1.2 — 1.2 Total current liabilities 481.8 170.0 73.0 — 724.8 Long-term debt, less current maturities 657.1 0.6 — — 657.7 Accrued pension liabilities 93.8 17.6 — — 111.4 Deferred income taxes (75.5 ) 249.8 1.8 — 176.1 Other liabilities 25.6 19.3 3.4 — 48.3 Intercompany accounts payable 1,887.4 1,720.2 494.6 (4,102.2 ) — Stockholders’ equity: Wolverine World Wide, Inc. stockholders’ equity 1,032.2 3,980.1 1,640.1 (5,620.2 ) 1,032.2 Noncontrolling interest — — 8.5 — 8.5 Total stockholders’ equity 1,032.2 3,980.1 1,648.6 (5,620.2 ) 1,040.7 Total liabilities and stockholders’ equity $ 4,102.4 $ 6,157.6 $ 2,221.4 $ (9,722.4 ) $ 2,759.0 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 September 12, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 49.5 $ 3.0 $ 143.9 $ — $ 196.4 Accounts receivable, net 104.1 136.2 134.3 — 374.6 Inventories: Finished products, net 93.3 294.9 93.0 — 481.2 Raw materials and work-in-process, net 0.5 1.4 12.4 — 14.3 Total inventories 93.8 296.3 105.4 — 495.5 Deferred income taxes 12.8 14.0 1.2 — 28.0 Prepaid expenses and other current assets 10.3 18.5 10.9 — 39.7 Total current assets 270.5 468.0 395.7 — 1,134.2 Property, plant and equipment: Gross cost 242.7 164.3 32.0 — 439.0 Accumulated depreciation (189.6 ) (84.8 ) (20.3 ) — (294.7 ) Property, plant and equipment, net 53.1 79.5 11.7 — 144.3 Other assets: Goodwill 7.8 353.0 71.3 — 432.1 Indefinite-lived intangibles 3.8 674.9 9.2 — 687.9 Amortizable intangibles, net 0.5 101.2 0.1 — 101.8 Deferred income taxes — — 2.8 — 2.8 Other 52.9 17.4 3.8 — 74.1 Intercompany accounts receivable 22.1 2,742.4 640.3 (3,404.8 ) — Investment in affiliates 3,271.5 1,054.0 1,019.9 (5,345.4 ) — Total other assets 3,358.6 4,942.9 1,747.4 (8,750.2 ) 1,298.7 Total assets $ 3,682.2 $ 5,490.4 $ 2,154.8 $ (8,750.2 ) $ 2,577.2 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Balance Sheets - continued As of September 12, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 54.8 $ 69.5 $ 58.8 $ — $ 183.1 Accrued salaries and wages 18.2 5.0 7.5 — 30.7 Other accrued liabilities 15.7 81.7 40.9 — 138.3 Current maturities of long-term debt 11.2 — — — 11.2 Total current liabilities 99.9 156.2 107.2 — 363.3 Long-term debt, less current maturities 802.8 0.6 — — 803.4 Accrued pension liabilities 110.6 20.7 — — 131.3 Deferred income taxes (57.9 ) 274.7 2.8 — 219.6 Other liabilities 20.1 10.9 2.0 — 33.0 Intercompany accounts payable 1,683.4 1,112.2 609.2 (3,404.8 ) — Stockholders’ equity: Wolverine World Wide, Inc. stockholders’ equity 1,023.3 3,915.1 1,430.3 (5,345.4 ) 1,023.3 Noncontrolling interest — — 3.3 — 3.3 Total stockholders’ equity 1,023.3 3,915.1 1,433.6 (5,345.4 ) 1,026.6 Total liabilities and stockholders’ equity $ 3,682.2 $ 5,490.4 $ 2,154.8 $ (8,750.2 ) $ 2,577.2 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Cash Flow For the 36 Weeks Ended September 10, 2016 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 110.9 $ 15.7 $ 16.6 $ — $ 143.2 INVESTING ACTIVITIES Additions to property, plant and equipment (5.9 ) (25.3 ) (3.2 ) — (34.4 ) Investment in joint venture — — (0.5 ) — (0.5 ) Other 1.6 8.8 — — 10.4 Net cash used in investing activities (4.3 ) (16.5 ) (3.7 ) — (24.5 ) FINANCING ACTIVITIES Net borrowings under revolving credit agreements — — 1.2 — 1.2 Borrowings of long-term debt 250.0 — — — 250.0 Payments on long-term debt (5.7 ) — — — (5.7 ) Payments of debt issuance costs (3.4 ) — — — (3.4 ) Cash dividends paid (17.7 ) — — — (17.7 ) Purchase of common stock for treasury (11.4 ) — — — (11.4 ) Purchases of shares under employee stock plans (4.7 ) — — — (4.7 ) Proceeds from the exercise of stock options 5.6 — — — 5.6 Excess tax benefits from stock-based compensation 0.4 — — — 0.4 Contributions from noncontrolling interests — — 2.2 — 2.2 Net cash provided by financing activities 213.1 — 3.4 — 216.5 Effect of foreign exchange rate changes — — 1.6 — 1.6 Increase (decrease) in cash and cash equivalents 319.7 (0.8 ) 17.9 — 336.8 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 $ 346.9 $ 1.8 $ 182.2 $ — $ 530.9 WOLVERINE WORLD WIDE, INC. AND SUBSIDIARIES Consolidated Condensed Statements of Cash Flow For the 36 Weeks Ended September 12, 2015 (Unaudited) (In millions) Parent Subsidiary Guarantors Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ 146.4 $ 19.2 $ (55.8 ) $ — $ 109.8 INVESTING ACTIVITIES Additions to property, plant and equipment (10.5 ) (14.2 ) (3.9 ) — (28.6 ) Other 1.0 (5.3 ) — — (4.3 ) Net cash used in investing activities (9.5 ) (19.5 ) (3.9 ) — (32.9 ) FINANCING ACTIVITIES Borrowings of long-term debt 450.0 — — — 450.0 Payments on long-term debt (525.2 ) — — — (525.2 ) Payments of debt issuance costs (2.4 ) — — — (2.4 ) Cash dividends paid (18.3 ) — — — (18.3 ) Purchase of common stock for treasury (12.6 ) — — — (12.6 ) Purchases of shares under employee stock plans (7.6 ) — — — (7.6 ) Proceeds from the exercise of stock options 12.8 — — — 12.8 Excess tax benefits from stock-based compensation 4.5 — — — 4.5 Net cash used in financing activities (98.8 ) — — — (98.8 ) Effect of foreign exchange rate changes — — (5.5 ) — (5.5 ) Increase (decrease) in cash and cash equivalents 38.1 (0.3 ) (65.2 ) — (27.4 ) 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 $ 49.5 $ 3.0 $ 143.9 $ — $ 196.4 |