GUARANTOR / NON-GUARANTOR FINANCIAL INFORMATION | 13. GUARANTOR/NON-GUARANTOR The 6.50% Senior Notes were issued by our direct 100% owned subsidiary, Ply Gem Industries, and are fully and unconditionally guaranteed on a joint and several basis by the Company and certain of Ply Gem Industries’ 100% owned subsidiaries. Ply Gem Industries is a 100% owned subsidiary of Ply Gem Holdings. Accordingly, the following guarantor and non-guarantor information is presented as of April 2, 2016 and December 31, 2015, and for the three months ended April 2, 2016 and April 4, 2015 . The non-guarantor information presented represents our Canadian subsidiaries: Gienow and Mitten. PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) Three months ended April 2, 2016 Guarantor Issuer Non- Ply Gem Ply Gem Guarantor Guarantor Consolidating (Amounts in thousands) Holdings, Inc. Industries, Inc. Subsidiaries Subsidiaries Adjustments Consolidated Net sales $ — $ — $ 369,514 $ 39,100 $ — $ 408,614 Cost of products sold — — 289,872 32,041 — 321,913 Gross profit — — 79,642 7,059 — 86,701 Operating expenses: Selling, general and administrative expenses — 9,548 49,022 12,165 — 70,735 Intercompany administrative charges — — 7,772 1,673 (9,445 ) — Amortization of intangible assets — — 5,360 1,030 — 6,390 Total operating expenses — 9,548 62,154 14,868 (9,445 ) 77,125 Operating earnings (loss) — (9,548 ) 17,488 (7,809 ) 9,445 9,576 Foreign currency gain — — — 584 — 584 Intercompany interest — 15,933 (15,550 ) (383 ) — — Interest expense — (18,691 ) — (1 ) — (18,692 ) Interest income — 2 2 6 — 10 Loss on modification or extinguishment of debt — (2,399 ) — — — (2,399 ) Tax receivable agreement liability adjustment — (18,150 ) — — — (18,150 ) Intercompany administrative income — 9,445 — — (9,445 ) — Income (loss) before equity in subsidiaries' income (loss) — (23,408 ) 1,940 (7,603 ) — (29,071 ) Equity in subsidiaries' income (loss) (27,577 ) (4,169 ) — — 31,746 — Income (loss) before benefit for income taxes (27,577 ) (27,577 ) 1,940 (7,603 ) 31,746 (29,071 ) Benefit for income taxes — — (527 ) (967 ) — (1,494 ) Net income (loss) $ (27,577 ) $ (27,577 ) $ 2,467 $ (6,636 ) $ 31,746 $ (27,577 ) Other comprehensive income (loss): Foreign currency translation adjustments — — — 4,773 — 4,773 Unrealized loss on derivative instrument — — — (1,720 ) — (1,720 ) Total comprehensive income (loss) $ (27,577 ) $ (27,577 ) $ 2,467 $ (3,583 ) $ 31,746 $ (24,524 ) PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) Three months ended April 4, 2015 Guarantor Issuer Non- Ply Gem Ply Gem Guarantor Guarantor Consolidating (Amounts in thousands) Holdings, Inc. Industries, Inc. Subsidiaries Subsidiary Adjustments Consolidated Net sales $ — $ — $ 327,391 $ 48,657 $ — $ 376,048 Cost of products sold — — 276,444 39,323 — 315,767 Gross profit — — 50,947 9,334 — 60,281 Operating expenses: Selling, general and administrative expenses — 7,964 45,905 14,263 — 68,132 Intercompany administrative charges — — 8,755 1,150 (9,905 ) — Amortization of intangible assets — — 5,061 1,138 — 6,199 Total operating expenses — 7,964 59,721 16,551 (9,905 ) 74,331 Operating loss — (7,964 ) (8,774 ) (7,217 ) 9,905 (14,050 ) Foreign currency loss — — — (934 ) — (934 ) Intercompany interest — 15,778 (13,929 ) (1,849 ) — — Interest expense — (19,080 ) (4 ) (9 ) — (19,093 ) Interest income — 1 2 6 — 9 Tax receivable agreement liability adjustment — (17,185 ) — — — (17,185 ) Intercompany administrative income — 9,905 — — (9,905 ) — Loss before equity in subsidiaries' loss — (18,545 ) (22,705 ) (10,003 ) — (51,253 ) Equity in subsidiaries' loss (48,859 ) (30,314 ) — — 79,173 — Loss before benefit for income taxes (48,859 ) (48,859 ) (22,705 ) (10,003 ) 79,173 (51,253 ) Benefit for income taxes — — (1,580 ) (814 ) — (2,394 ) Net loss $ (48,859 ) $ (48,859 ) $ (21,125 ) $ (9,189 ) $ 79,173 $ (48,859 ) Other comprehensive income (loss): Foreign currency translation adjustments — — — (7,453 ) — (7,453 ) Unrealized gain on derivative instrument — — — 2,102 — 2,102 Total comprehensive loss $ (48,859 ) $ (48,859 ) $ (21,125 ) $ (14,540 ) $ 79,173 $ (54,210 ) PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET As of April 2, 2016 (Amounts in thousands) Guarantor Issuer Non- Ply Gem Ply Gem Guarantor Guarantor Consolidating ASSETS Holdings, Inc. Industries, Inc. Subsidiaries Subsidiaries Adjustments Consolidated Current Assets: Cash and cash equivalents $ — $ 31,687 $ (6,952 ) $ 9,606 $ — $ 34,341 Accounts receivable, net — — 182,854 21,305 — 204,159 Inventories: Raw materials — — 63,500 5,835 — 69,335 Work in process — — 22,420 2,049 — 24,469 Finished goods — — 52,733 14,869 — 67,602 Total inventory — — 138,653 22,753 — 161,406 Prepaid expenses and other current assets — 1,437 18,446 4,317 — 24,200 Deferred income taxes — — 14,202 — — 14,202 Total current assets — 33,124 347,203 57,981 — 438,308 Investments in subsidiaries (101,001 ) (248,594 ) — — 349,595 — Property and Equipment, at cost: Land — — 7,436 786 — 8,222 Buildings and improvements — — 62,458 4,719 — 67,177 Machinery and equipment — 5,175 368,643 18,309 — 392,127 — 5,175 438,537 23,814 — 467,526 Less accumulated depreciation — (1,816 ) (293,909 ) (10,024 ) — (305,749 ) Total property and equipment, net — 3,359 144,628 13,790 — 161,777 Other Assets: Intangible assets, net — — 106,840 16,117 — 122,957 Goodwill — — 449,366 30,183 — 479,549 Intercompany note receivable — 1,135,073 — — (1,135,073 ) — Other — 4,471 3,791 — — 8,262 Total other assets — 1,139,544 559,997 46,300 (1,135,073 ) 610,768 $ (101,001 ) $ 927,433 $ 1,051,828 $ 118,071 $ (785,478 ) $ 1,210,853 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current Liabilities: Accounts payable $ — $ 181 $ 62,488 $ 11,124 $ — $ 73,793 Accrued expenses — 13,470 89,679 14,114 — 117,263 Current portion of payable to related parties pursuant to tax receivable agreement — 3,005 — — — 3,005 Current portion of long-term debt — 4,300 — — — 4,300 Total current liabilities — 20,956 152,167 25,238 — 198,361 Deferred income taxes — — 20,483 4,159 — 24,642 Intercompany note payable — — 1,027,543 107,530 (1,135,073 ) — Long-term portion of payable to related parties pursuant to tax receivable agreement — 38,961 — — — 38,961 Other long-term liabilities — 8,397 77,386 3,987 — 89,770 Long-term debt, less current portion — 960,120 — — — 960,120 Commitments and contingencies Stockholders' Equity (Deficit): Preferred stock — — — — — — Common stock 681 681 — — (681 ) 681 Additional paid-in-capital 749,633 749,633 372,720 26,854 (1,149,207 ) 749,633 (Accumulated deficit) retained earnings (817,801 ) (817,801 ) (582,497 ) (32,182 ) 1,432,480 (817,801 ) Accumulated other comprehensive loss (33,514 ) (33,514 ) (15,974 ) (17,515 ) 67,003 (33,514 ) Total stockholders' (deficit) equity (101,001 ) (101,001 ) (225,751 ) (22,843 ) 349,595 (101,001 ) $ (101,001 ) $ 927,433 $ 1,051,828 $ 118,071 $ (785,478 ) $ 1,210,853 PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2015 Guarantor Issuer Non- Ply Gem Ply Gem Guarantor Guarantor Consolidating (Amounts in thousands) Holdings, Inc. Industries, Inc. Subsidiaries Subsidiary Adjustments Consolidated ASSETS Current Assets: Cash and cash equivalents $ — $ 94,692 $ (4,944 ) $ 19,677 $ — $ 109,425 Accounts receivable, net — — 172,560 22,605 — 195,165 Inventories: Raw materials — — 58,400 5,602 — 64,002 Work in process — — 23,126 2,193 — 25,319 Finished goods — — 47,946 13,136 — 61,082 Total inventory — — 129,472 20,931 — 150,403 Prepaid expenses and other current assets — 944 20,310 3,393 — 24,647 Deferred income taxes — — 11,255 6 — 11,261 Total current assets — 95,636 328,653 66,612 — 490,901 Investments in subsidiaries (76,813 ) (245,265 ) — — 322,078 — Property and Equipment, at cost: Land — — 7,436 739 — 8,175 Buildings and improvements — — 61,883 4,438 — 66,321 Machinery and equipment — 4,813 364,093 16,844 — 385,750 — 4,813 433,412 22,021 — 460,246 Less accumulated depreciation — (1,755 ) (288,542 ) (8,946 ) — (299,243 ) Total property and equipment, net — 3,058 144,870 13,075 — 161,003 Other Assets: Intangible assets, net — — 112,173 16,211 — 128,384 Goodwill — — 449,366 28,373 — 477,739 Intercompany note receivable — 1,104,510 — — (1,104,510 ) — Other — 4,831 3,714 — — 8,545 Total other assets — 1,109,341 565,253 44,584 (1,104,510 ) 614,668 $ (76,813 ) $ 962,770 $ 1,038,776 $ 124,271 $ (782,432 ) $ 1,266,572 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current Liabilities: Accounts payable $ — $ 235 $ 60,655 $ 13,606 $ — $ 74,496 Accrued expenses — 24,512 113,051 15,399 — 152,962 Current portion of payable to related parties pursuant to tax receivable agreement — 3,005 — — — 3,005 Current portion of long-term debt — 4,300 — — — 4,300 Total current liabilities — 32,052 173,706 29,005 — 234,763 Deferred income taxes — — 17,470 3,917 — 21,387 Intercompany note payable — — 1,002,447 102,063 (1,104,510 ) — Long-term portion of payable to related parties pursuant to tax receivable agreement — 20,811 — — — 20,811 Other long-term liabilities — 11,189 75,911 3,793 — 90,893 Long-term debt — 975,531 — — — 975,531 Commitments and contingencies Stockholders' Equity (Deficit): Preferred stock — — — — — — Common stock 681 681 — — (681 ) 681 Additional paid-in-capital 749,296 749,296 370,180 31,611 (1,151,087 ) 749,296 (Accumulated deficit) retained earnings (790,224 ) (790,224 ) (584,964 ) (25,546 ) 1,400,734 (790,224 ) Accumulated other comprehensive income (loss) (36,566 ) (36,566 ) (15,974 ) (20,572 ) 73,112 (36,566 ) Total stockholders' (deficit) equity (76,813 ) (76,813 ) (230,758 ) (14,507 ) 322,078 (76,813 ) $ (76,813 ) $ 962,770 $ 1,038,776 $ 124,271 $ (782,432 ) $ 1,266,572 PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the three months ended April 2, 2016 (Amounts in thousands) Guarantor Issuer Non- Ply Gem Ply Gem Guarantor Guarantor Consolidating Holdings, Inc. Industries, Inc. Subsidiaries Subsidiaries Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ (27,577 ) $ (27,577 ) $ 2,467 $ (6,636 ) $ 31,746 $ (27,577 ) Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: Depreciation and amortization expense — 61 12,379 1,590 — 14,030 Non-cash restructuring costs — — — 566 — 566 Non-cash interest expense, net — 3,416 — — — 3,416 Gain on foreign currency transactions — — — (584 ) — (584 ) Loss on modification or extinguishment of debt — 2,399 — — — 2,399 Stock based compensation — 337 — — — 337 Deferred income taxes — — 65 — — 65 Tax receivable agreement liability adjustment — 18,150 — — — 18,150 Increase in tax uncertainty, net of valuation allowance — — 62 — — 62 Equity in subsidiaries' net income (loss) 27,577 4,169 — — (31,746 ) — Other — — 138 — — 138 Changes in operating assets and liabilities: Accounts receivable, net — — (11,718 ) 2,584 — (9,134 ) Inventories — — (10,511 ) (467 ) — (10,978 ) Prepaid expenses and other assets — (285 ) (68 ) 98 — (255 ) Accounts payable — (54 ) (3,995 ) 3,174 — (875 ) Accrued expenses — (13,833 ) (25,802 ) 1,860 — (37,775 ) Cash payments on restructuring liabilities — — (112 ) (556 ) — (668 ) Other — — 139 (2 ) — 137 Net cash provided by (used in) operating activities — (13,217 ) (36,956 ) 1,627 — (48,546 ) Cash flows from investing activities: Capital expenditures — (362 ) (6,946 ) (424 ) — (7,732 ) Proceeds from sale of assets — — 76 — — 76 Net cash used in investing activities — (362 ) (6,870 ) (424 ) — (7,656 ) Cash flows from financing activities: Net revolver borrowings — 10,000 — — — 10,000 Payments on long-term debt — (31,075 ) — — — (31,075 ) Proceeds from intercompany investment — (28,351 ) 41,818 (13,467 ) — — Net cash provided by (used in) financing activities — (49,426 ) 41,818 (13,467 ) — (21,075 ) Impact of exchange rate movements on cash — — — 2,193 — 2,193 Net decrease in cash and cash equivalents — (63,005 ) (2,008 ) (10,071 ) — (75,084 ) Cash and cash equivalents at the beginning of the period — 94,692 (4,944 ) 19,677 — 109,425 Cash and cash equivalents at the end of the period $ — $ 31,687 $ (6,952 ) $ 9,606 $ — $ 34,341 PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the three months ended April 4, 2015 (Amounts in thousands) Guarantor Issuer Non- Ply Gem Ply Gem Guarantor Guarantor Consolidating Holdings, Inc. Industries, Inc. Subsidiaries Subsidiary Adjustments Consolidated Cash flows from operating activities: Net loss $ (48,859 ) $ (48,859 ) $ (21,125 ) $ (9,189 ) $ 79,173 $ (48,859 ) Adjustments to reconcile net loss to cash used in operating activities: Depreciation and amortization expense — 150 12,840 1,831 — 14,821 Non-cash restructuring expense — — — 46 — 46 Non-cash interest expense, net — 3,419 — — — 3,419 Loss on foreign currency transactions — — — 934 — 934 Stock based compensation — 586 — — — 586 Deferred income taxes — — 1,019 — — 1,019 Tax receivable agreement liability adjustment — 17,185 — — — 17,185 Increase in tax uncertainty, net of valuation allowance — — 73 — — 73 Equity in subsidiaries' net loss 48,859 30,314 — — (79,173 ) — Other — — (13 ) — — (13 ) Changes in operating assets and liabilities: Accounts receivable, net — — (6,729 ) 765 — (5,964 ) Inventories — — 2,304 (1,835 ) — 469 Prepaid expenses and other assets — 755 4,161 (123 ) — 4,793 Accounts payable — (57 ) (8,736 ) 992 — (7,801 ) Accrued expenses — (16,211 ) (26,275 ) 2,729 — (39,757 ) Cash payments on restructuring liabilities — — (44 ) (429 ) — (473 ) Other — — (1,469 ) — — (1,469 ) Net cash used in operating activities — (12,718 ) (43,994 ) (4,279 ) — (60,991 ) Cash flows from investing activities: Capital expenditures — (67 ) (6,026 ) (978 ) — (7,071 ) Proceeds from sale of assets — — 25 — — 25 Net cash used in investing activities — (67 ) (6,001 ) (978 ) — (7,046 ) Cash flows from financing activities: Net revolver borrowings — 60,000 — — — 60,000 Payments on long-term debt — (1,075 ) — — — (1,075 ) Proceeds from exercises of employee stock options — 182 — — — 182 Proceeds from intercompany investment — (42,081 ) 44,417 (2,336 ) — — Net cash provided by (used in) financing activities — 17,026 44,417 (2,336 ) — 59,107 Impact of exchange rate movement on cash — — — (1,788 ) — (1,788 ) Net increase (decrease) in cash and cash equivalents — 4,241 (5,578 ) (9,381 ) — (10,718 ) Cash and cash equivalents at the beginning of the period — 23,555 (5,845 ) 15,452 — 33,162 Cash and cash equivalents at the end of the period $ — $ 27,796 $ (11,423 ) $ 6,071 $ — $ 22,444 |