GUARANTOR / NON-GUARANTOR FINANCIAL INFORMATION | PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) Three months ended July 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 $ — $ — $ 457,654 $ 52,891 $ — $ 510,545 Cost of products sold — — 334,668 40,588 — 375,256 Gross profit — — 122,986 12,303 — 135,289 Operating expenses: Selling, general and administrative expenses — 7,124 48,268 11,256 — 66,648 Intercompany administrative charges — — 10,736 549 (11,285 ) — Amortization of intangible assets — — 5,373 1,086 — 6,459 Total operating expenses — 7,124 64,377 12,891 (11,285 ) 73,107 Operating earnings (loss) — (7,124 ) 58,609 (588 ) 11,285 62,182 Foreign currency gain — — — 255 — 255 Intercompany interest — 15,928 (15,213 ) (715 ) — — Interest expense — (18,534 ) — — — (18,534 ) Interest income — 1 4 4 — 9 Tax receivable agreement liability adjustment — (241 ) — — — (241 ) Intercompany administrative income — 11,285 — — (11,285 ) — Income (loss) before equity in subsidiaries' income (loss) — 1,315 43,400 (1,044 ) — 43,671 Equity in subsidiaries' income (loss) 41,646 40,331 — — (81,977 ) — Income (loss) before provision for income taxes 41,646 41,646 43,400 (1,044 ) (81,977 ) 43,671 Provision for income taxes — — 1,161 864 — 2,025 Net income (loss) $ 41,646 $ 41,646 $ 42,239 $ (1,908 ) $ (81,977 ) $ 41,646 Other comprehensive income (loss): Foreign currency translation adjustments — — — 584 — 584 Unrealized gain on derivative instrument — — — 572 — 572 Total comprehensive income (loss) $ 41,646 $ 41,646 $ 42,239 $ (752 ) $ (81,977 ) $ 42,802 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 July 2, 2016 and December 31, 2015, and for the three and six months ended July 2, 2016 and July 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 July 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 $ — $ — $ 457,654 $ 52,891 $ — $ 510,545 Cost of products sold — — 334,668 40,588 — 375,256 Gross profit — — 122,986 12,303 — 135,289 Operating expenses: Selling, general and administrative expenses — 7,124 48,268 11,256 — 66,648 Intercompany administrative charges — — 10,736 549 (11,285 ) — Amortization of intangible assets — — 5,373 1,086 — 6,459 Total operating expenses — 7,124 64,377 12,891 (11,285 ) 73,107 Operating earnings (loss) — (7,124 ) 58,609 (588 ) 11,285 62,182 Foreign currency gain — — — 255 — 255 Intercompany interest — 15,928 (15,213 ) (715 ) — — Interest expense — (18,534 ) — — — (18,534 ) Interest income — 1 4 4 — 9 Tax receivable agreement liability adjustment — (241 ) — — — (241 ) Intercompany administrative income — 11,285 — — (11,285 ) — Income (loss) before equity in subsidiaries' income (loss) — 1,315 43,400 (1,044 ) — 43,671 Equity in subsidiaries' income (loss) 41,646 40,331 — — (81,977 ) — Income (loss) before provision for income taxes 41,646 41,646 43,400 (1,044 ) (81,977 ) 43,671 Provision for income taxes — — 1,161 864 — 2,025 Net income (loss) $ 41,646 $ 41,646 $ 42,239 $ (1,908 ) $ (81,977 ) $ 41,646 Other comprehensive income (loss): Foreign currency translation adjustments — — — 584 — 584 Unrealized gain on derivative instrument — — — 572 — 572 Total comprehensive income (loss) $ 41,646 $ 41,646 $ 42,239 $ (752 ) $ (81,977 ) $ 42,802 PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET As of July 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 $ — $ 63,973 $ (8,434 ) $ 8,912 $ — $ 64,451 Accounts receivable, net — — 232,756 28,414 — 261,170 Inventories: Raw materials — — 63,547 5,436 — 68,983 Work in process — — 24,131 1,671 — 25,802 Finished goods — — 51,070 14,851 — 65,921 Total inventory — — 138,748 21,958 — 160,706 Prepaid expenses and other current assets — 1,346 19,820 2,713 — 23,879 Deferred income taxes — — 13,659 46 — 13,705 Total current assets — 65,319 396,549 62,043 — 523,911 Investments in subsidiaries (57,570 ) (230,693 ) — — 288,263 — Property and Equipment, at cost: Land — — 7,436 792 — 8,228 Buildings and improvements — — 62,543 4,583 — 67,126 Machinery and equipment — 1,671 378,904 18,942 — 399,517 — 1,671 448,883 24,317 — 474,871 Less accumulated depreciation — (590 ) (300,611 ) (9,984 ) — (311,185 ) Total property and equipment, net — 1,081 148,272 14,333 — 163,686 Other Assets: Intangible assets, net — — 101,687 15,123 — 116,810 Goodwill — — 449,366 30,412 — 479,778 Intercompany note receivable — 1,135,073 — — (1,135,073 ) — Other — 4,244 4,190 — — 8,434 Total other assets — 1,139,317 555,243 45,535 (1,135,073 ) 605,022 $ (57,570 ) $ 975,024 $ 1,100,064 $ 121,911 $ (846,810 ) $ 1,292,619 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current Liabilities: Accounts payable $ — $ 249 $ 70,404 $ 12,276 $ — $ 82,929 Accrued expenses — 23,134 110,871 19,037 — 153,042 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 — 30,688 181,275 31,313 — 243,276 Deferred income taxes — — 19,635 4,035 — 23,670 Intercompany note payable — — 1,026,902 108,171 (1,135,073 ) — Long-term portion of payable to related parties pursuant to tax receivable agreement — 39,202 — — — 39,202 Other long-term liabilities — 10,265 77,085 4,252 — 91,602 Long-term debt, less current portion — 952,439 — — — 952,439 Commitments and contingencies Stockholders' Equity (Deficit): Preferred stock — — — — — — Common stock 682 682 — — (682 ) 682 Additional paid-in-capital 750,261 750,261 350,526 25,502 (1,126,289 ) 750,261 (Accumulated deficit) retained earnings (776,155 ) (776,155 ) (539,385 ) (34,995 ) 1,350,535 (776,155 ) Accumulated other comprehensive loss (32,358 ) (32,358 ) (15,974 ) (16,367 ) 64,699 (32,358 ) Total stockholders' (deficit) equity (57,570 ) (57,570 ) (204,833 ) (25,860 ) 288,263 (57,570 ) $ (57,570 ) $ 975,024 $ 1,100,064 $ 121,911 $ (846,810 ) $ 1,292,619 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 six months ended July 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) $ 14,069 $ 14,069 $ 45,579 $ (9,449 ) $ (50,199 ) $ 14,069 Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: Depreciation and amortization expense — 88 24,908 3,347 — 28,343 Non-cash restructuring costs — — — 480 — 480 Non-cash interest expense, net — 6,960 — — — 6,960 Gain on foreign currency transactions — — — (839 ) — (839 ) Loss on modification or extinguishment of debt — 2,399 — — — 2,399 Stock based compensation — 596 — — — 596 Deferred income taxes — — (240 ) (151 ) — (391 ) Tax receivable agreement liability adjustment — 18,391 — — — 18,391 Increase in tax uncertainty, net of valuation allowance — — 125 — — 125 Equity in subsidiaries' net income (loss) (14,069 ) (36,130 ) — — 50,199 — Other — — (5 ) — — (5 ) Changes in operating assets and liabilities: Accounts receivable, net — — (61,978 ) (3,911 ) — (65,889 ) Inventories — — (10,771 ) 454 — (10,317 ) Prepaid expenses and other assets — (117 ) (216 ) 80 — (253 ) Accounts payable — 14 6,115 2,237 — 8,366 Accrued expenses — (2,255 ) 4,736 (2,061 ) — 420 Cash payments on restructuring liabilities — — (112 ) (435 ) — (547 ) Other — — — (478 ) — (478 ) Net cash provided by (used in) operating activities — 4,015 8,141 (10,726 ) — 1,430 Cash flows from investing activities: Capital expenditures — (1,134 ) (14,950 ) (1,487 ) — (17,571 ) Proceeds from sale of assets — — 57 90 — 147 Net cash used in investing activities — (1,134 ) (14,893 ) (1,397 ) — (17,424 ) Cash flows from financing activities: Net revolver borrowings — — — — — — Payments on long-term debt — (32,150 ) — — — (32,150 ) Proceeds from exercises of employee stock options — 369 — — — 369 Proceeds from intercompany investment — (1,819 ) 3,262 (1,443 ) — — Net cash provided by (used in) financing activities — (33,600 ) 3,262 (1,443 ) — (31,781 ) Impact of exchange rate movements on cash — — — 2,801 — 2,801 Net decrease in cash and cash equivalents — (30,719 ) (3,490 ) (10,765 ) — (44,974 ) 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 $ — $ 63,973 $ (8,434 ) $ 8,912 $ — $ 64,451 | PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) Three months ended July 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 $ — $ — $ 438,259 $ 64,075 $ — $ 502,334 Cost of products sold — — 330,130 47,461 — 377,591 Gross profit — — 108,129 16,614 — 124,743 Operating expenses: Selling, general and administrative expenses — 8,603 48,875 15,318 — 72,796 Intercompany administrative charges — — 6,172 1,572 (7,744 ) — Amortization of intangible assets — — 5,134 1,149 — 6,283 Total operating expenses — 8,603 60,181 18,039 (7,744 ) 79,079 Operating earnings (loss) — (8,603 ) 47,948 (1,425 ) 7,744 45,664 Foreign currency loss — — — (98 ) — (98 ) Intercompany interest — 15,809 (14,760 ) (1,049 ) — — Interest expense — (18,699 ) — — — (18,699 ) Interest income — 1 11 5 — 17 Tax receivable agreement liability adjustment — 2,006 — — — 2,006 Intercompany administrative income — 7,744 — — (7,744 ) — Income (loss) before equity in subsidiaries' income (loss) — (1,742 ) 33,199 (2,567 ) — 28,890 Equity in subsidiaries' income (loss) 30,372 32,114 — — (62,486 ) — Income (loss) before provision (benefit) for income taxes 30,372 30,372 33,199 (2,567 ) (62,486 ) 28,890 Provision (benefit) for income taxes — — (1,791 ) 309 — (1,482 ) Net income (loss) $ 30,372 $ 30,372 $ 34,990 $ (2,876 ) $ (62,486 ) $ 30,372 Other comprehensive income (loss): Foreign currency translation adjustments — — — 276 — 276 Unrealized loss on derivative instrument — — — (1,131 ) — (1,131 ) Total comprehensive income (loss) $ 30,372 $ 30,372 $ 34,990 $ (3,731 ) $ (62,486 ) $ 29,517 PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the six months ended July 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 income (loss) $ (18,487 ) $ (18,487 ) $ 12,897 $ (11,115 ) $ 16,705 $ (18,487 ) Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: Depreciation and amortization expense — 200 25,520 3,677 — 29,397 Fair-value premium on purchased inventory — — 54 — — 54 Non-cash restructuring expense — — — 805 — 805 Non-cash interest expense, net — 6,661 — — — 6,661 Loss on foreign currency transactions — — — 1,032 — 1,032 Stock based compensation — 1,145 — — — 1,145 Deferred income taxes — — (3,256 ) — — (3,256 ) Tax receivable agreement liability adjustment — 15,179 — — — 15,179 Increase in tax uncertainty, net of valuation allowance — — 147 — — 147 Equity in subsidiaries' net income (loss) 18,487 (1,782 ) — — (16,705 ) — Other — — (57 ) — — (57 ) Changes in operating assets and liabilities: Accounts receivable, net — — (64,652 ) (3,913 ) — (68,565 ) Inventories — — 10,777 (409 ) — 10,368 Prepaid expenses and other assets — 463 2,478 (1,227 ) — 1,714 Accounts payable — (116 ) 12,975 (3,717 ) — 9,142 Accrued expenses — (4,360 ) 4,787 (3,362 ) — (2,935 ) Cash payments on restructuring liabilities — — (375 ) (1,075 ) — (1,450 ) Other — (15 ) (269 ) — — (284 ) Net cash provided by (used in) operating activities — (1,112 ) 1,026 (19,304 ) — (19,390 ) Cash flows from investing activities: Acquisitions — — (21,000 ) — — (21,000 ) Capital expenditures — (539 ) (11,254 ) (1,573 ) — (13,366 ) Proceeds from sale of assets — — 73 19 — 92 Net cash used in investing activities — (539 ) (32,181 ) (1,554 ) — (34,274 ) Cash flows from financing activities: Net revolver borrowings — 60,000 — — — 60,000 Payments on long-term debt — (2,150 ) — — — (2,150 ) Proceeds from exercises of employee stock options — 648 — — — 648 Proceeds from intercompany investment — (53,976 ) 32,506 21,470 — — Net cash provided by financing activities — 4,522 32,506 21,470 — 58,498 Impact of exchange rate movement on cash — — — (2,130 ) — (2,130 ) Net increase (decrease) in cash and cash equivalents — 2,871 1,351 (1,518 ) — 2,704 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 $ — $ 26,426 $ (4,494 ) $ 13,934 $ — $ 35,866 |