GUARANTOR / NON-GUARANTOR FINANCIAL INFORMATION | PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) Three months ended April 1, 2017 Guarantor Issuer Non- Ply Gem Ply Gem Guarantor Guarantor Consolidating (Amounts in thousands) Holdings, Inc. Industries, Inc. Subsidiaries Subsidiaries Adjustments Consolidated Net sales $ — $ — $ 389,583 $ 40,432 $ — $ 430,015 Cost of products sold — — 308,116 32,374 — 340,490 Gross profit — — 81,467 8,058 — 89,525 Operating expenses: Selling, general and administrative expenses — 9,426 50,609 12,320 — 72,355 Intercompany administrative charges — — 14,968 125 (15,093 ) — Amortization of intangible assets — — 4,290 1,054 — 5,344 Total operating expenses — 9,426 69,867 13,499 (15,093 ) 77,699 Operating earnings (loss) — (9,426 ) 11,600 (5,441 ) 15,093 11,826 Foreign currency gain — — — 155 — 155 Intercompany interest — 14,214 (13,408 ) (806 ) — — Interest expense — (16,886 ) — — — (16,886 ) Interest income — 2 8 4 — 14 Tax receivable agreement liability adjustment — — — — — — Intercompany administrative income — 15,093 — — (15,093 ) — Income (loss) before equity in subsidiaries' loss — 2,997 (1,800 ) (6,088 ) — (4,891 ) Equity in subsidiaries' loss (3,637 ) (6,634 ) — — 10,271 — Income before provision (benefit) for income taxes (3,637 ) (3,637 ) (1,800 ) (6,088 ) 10,271 (4,891 ) Provision (benefit) for income taxes — — 50 (1,304 ) — (1,254 ) Net loss $ (3,637 ) $ (3,637 ) $ (1,850 ) $ (4,784 ) $ 10,271 $ (3,637 ) Other comprehensive income (loss): Foreign currency translation adjustments — — — 565 — 565 Unrealized loss on derivative instrument — — — (546 ) — (546 ) Total comprehensive loss $ (3,637 ) $ (3,637 ) $ (1,850 ) $ (4,765 ) $ 10,271 $ (3,618 ) . 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 1, 2017 and December 31, 2016, and for the three months ended April 1, 2017 and April 2, 2016 . 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 1, 2017 Guarantor Issuer Non- Ply Gem Ply Gem Guarantor Guarantor Consolidating (Amounts in thousands) Holdings, Inc. Industries, Inc. Subsidiaries Subsidiaries Adjustments Consolidated Net sales $ — $ — $ 389,583 $ 40,432 $ — $ 430,015 Cost of products sold — — 308,116 32,374 — 340,490 Gross profit — — 81,467 8,058 — 89,525 Operating expenses: Selling, general and administrative expenses — 9,426 50,609 12,320 — 72,355 Intercompany administrative charges — — 14,968 125 (15,093 ) — Amortization of intangible assets — — 4,290 1,054 — 5,344 Total operating expenses — 9,426 69,867 13,499 (15,093 ) 77,699 Operating earnings (loss) — (9,426 ) 11,600 (5,441 ) 15,093 11,826 Foreign currency gain — — — 155 — 155 Intercompany interest — 14,214 (13,408 ) (806 ) — — Interest expense — (16,886 ) — — — (16,886 ) Interest income — 2 8 4 — 14 Tax receivable agreement liability adjustment — — — — — — Intercompany administrative income — 15,093 — — (15,093 ) — Income (loss) before equity in subsidiaries' loss — 2,997 (1,800 ) (6,088 ) — (4,891 ) Equity in subsidiaries' loss (3,637 ) (6,634 ) — — 10,271 — Income before provision (benefit) for income taxes (3,637 ) (3,637 ) (1,800 ) (6,088 ) 10,271 (4,891 ) Provision (benefit) for income taxes — — 50 (1,304 ) — (1,254 ) Net loss $ (3,637 ) $ (3,637 ) $ (1,850 ) $ (4,784 ) $ 10,271 $ (3,637 ) Other comprehensive income (loss): Foreign currency translation adjustments — — — 565 — 565 Unrealized loss on derivative instrument — — — (546 ) — (546 ) Total comprehensive loss $ (3,637 ) $ (3,637 ) $ (1,850 ) $ (4,765 ) $ 10,271 $ (3,618 ) PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET As of April 1, 2017 (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 $ — $ 25,656 $ (10,430 ) $ 5,435 $ — $ 20,661 Accounts receivable, net — — 194,361 21,397 — 215,758 Inventories: Raw materials — — 71,947 6,672 — 78,619 Work in process — — 26,517 1,856 — 28,373 Finished goods — — 64,295 14,079 — 78,374 Total inventory — — 162,759 22,607 — 185,366 Prepaid expenses and other current assets — 3,623 18,687 3,215 — 25,525 Total current assets — 29,279 365,377 52,654 — 447,310 Investments in subsidiaries 4,268 (190,851 ) — — 186,583 — Property and Equipment, at cost: Land — — 7,487 770 — 8,257 Buildings and improvements — 518 62,378 4,497 — 67,393 Machinery and equipment — 1,980 398,676 20,185 — 420,841 — 2,498 468,541 25,452 — 496,491 Less accumulated depreciation — (712 ) (318,515 ) (11,323 ) — (330,550 ) Total property and equipment, net — 1,786 150,026 14,129 — 165,941 Other Assets: Intangible assets, net — — 87,485 11,457 — 98,942 Goodwill — — 449,366 29,429 — 478,795 Deferred income taxes — — 51,599 — — 51,599 Intercompany note receivable — 1,137,073 — — (1,137,073 ) — Other — 3,670 4,739 — — 8,409 Total other assets — 1,140,743 593,189 40,886 (1,137,073 ) 637,745 $ 4,268 $ 980,957 $ 1,108,592 $ 107,669 $ (950,490 ) $ 1,250,996 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current Liabilities: Accounts payable $ — $ 412 $ 74,480 $ 9,915 $ — $ 84,807 Accrued expenses — 17,215 92,638 14,918 — 124,771 Current portion of payable to related parties pursuant to tax receivable agreement — 25,383 — — — 25,383 Current portion of long-term debt — 4,300 — — — 4,300 Total current liabilities — 47,310 167,118 24,833 — 239,261 Deferred income taxes — — — 693 — 693 Intercompany note payable — — 1,024,779 112,294 (1,137,073 ) — Long-term portion of payable to related parties pursuant to tax receivable agreement — 54,336 — — — 54,336 Other long-term liabilities — 6,705 71,771 5,624 — 84,100 Long-term debt — 868,338 — — — 868,338 Commitments and contingencies Stockholders' Equity (Deficit): Preferred stock — — — — — — Common stock 684 684 — — (684 ) 684 Additional paid-in-capital 753,911 753,911 285,075 24,158 (1,063,144 ) 753,911 (Accumulated deficit) retained earnings (717,054 ) (717,054 ) (424,472 ) (41,096 ) 1,182,622 (717,054 ) Accumulated other comprehensive loss (33,273 ) (33,273 ) (15,679 ) (18,837 ) 67,789 (33,273 ) Total stockholders' (deficit) equity 4,268 4,268 (155,076 ) (35,775 ) 186,583 4,268 $ 4,268 $ 980,957 $ 1,108,592 $ 107,669 $ (950,490 ) $ 1,250,996 PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2016 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 $ — $ 50,035 $ (10,918 ) $ 12,480 $ — $ 51,597 Accounts receivable, net — — 189,983 19,936 — 209,919 Inventories: Raw materials — — 63,829 5,810 — 69,639 Work in process — — 23,007 1,614 — 24,621 Finished goods — — 54,346 13,350 — 67,696 Total inventory — — 141,182 20,774 — 161,956 Prepaid expenses and other current assets — 1,276 21,940 3,634 — 26,850 Total current assets — 51,311 342,187 56,824 — 450,322 Investments in subsidiaries 4,106 (231,236 ) — — 227,130 — Property and Equipment, at cost: Land — — 7,487 762 — 8,249 Buildings and improvements — 510 63,000 4,441 — 67,951 Machinery and equipment — 1,675 392,068 19,822 — 413,565 — 2,185 462,555 25,025 — 489,765 Less accumulated depreciation — (665 ) (312,759 ) (10,785 ) — (324,209 ) Total property and equipment, net — 1,520 149,796 14,240 — 165,556 Other Assets: Intangible assets, net — — 91,748 12,411 — 104,159 Goodwill — — 449,366 29,148 — 478,514 Deferred income taxes — — 50,347 — 50,347 Intercompany note receivable — 1,135,073 — — (1,135,073 ) — Other — 3,925 4,918 — — 8,843 Total other assets — 1,138,998 596,379 41,559 (1,135,073 ) 641,863 $ 4,106 $ 960,593 $ 1,088,362 $ 112,623 $ (907,943 ) $ 1,257,741 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current Liabilities: Accounts payable $ — $ 377 $ 64,206 $ 10,815 $ — $ 75,398 Accrued expenses — 29,812 124,723 14,480 — 169,015 Current portion of payable to related parties pursuant to tax receivable agreement — 25,383 — — — 25,383 Current portion of long-term debt — 4,300 — — — 4,300 Total current liabilities — 59,872 188,929 25,295 — 274,096 Deferred income taxes — — — 2,722 — 2,722 Intercompany note payable — — 1,026,657 108,416 (1,135,073 ) — Long-term portion of payable to related parties pursuant to tax receivable agreement — 54,336 — — — 54,336 Other long-term liabilities — 6,193 74,835 5,367 — 86,395 Long-term debt — 836,086 — — — 836,086 Commitments and contingencies Stockholders' Equity (Deficit): Preferred stock — — — — — — Common stock 683 683 — — (683 ) 683 Additional paid-in-capital 751,452 751,452 236,242 26,464 (1,014,158 ) 751,452 (Accumulated deficit) retained earnings (714,737 ) (714,737 ) (422,622 ) (36,312 ) 1,173,671 (714,737 ) Accumulated other comprehensive loss (33,292 ) (33,292 ) (15,679 ) (19,329 ) 68,300 (33,292 ) Total stockholders' (deficit) equity 4,106 4,106 (202,059 ) (29,177 ) 227,130 4,106 $ 4,106 $ 960,593 $ 1,088,362 $ 112,623 $ (907,943 ) $ 1,257,741 PLY GEM HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the three months ended April 1, 2017 (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 loss $ (3,637 ) $ (3,637 ) $ (1,850 ) $ (4,784 ) $ 10,271 $ (3,637 ) Adjustments to reconcile net loss to cash used in operating activities: Depreciation and amortization expense — 46 11,702 1,705 — 13,453 Non-cash restructuring costs — — 904 — — 904 Non-cash interest expense, net — 3,477 — — — 3,477 Gain on foreign currency transactions — — — (155 ) — (155 ) Stock based compensation — 259 — — — 259 Deferred income taxes — — 59 (2,226 ) — (2,167 ) Increase in tax uncertainty — — (144 ) — — (144 ) Equity in subsidiaries' net income (loss) 3,637 6,634 — — (10,271 ) — Other — — 32 — — 32 Changes in operating assets and liabilities: Accounts receivable, net — — (4,718 ) (1,126 ) — (5,844 ) Inventories — — (21,775 ) (1,643 ) — (23,418 ) Prepaid expenses and other assets — (2,243 ) 3,269 92 — 1,118 Accounts payable — 35 8,368 1,011 — 9,414 Accrued expenses — (8,854 ) (35,943 ) 809 — (43,988 ) Cash payments on restructuring liabilities — — (23 ) — — (23 ) Other — — — 82 — 82 Net cash used in operating activities — (4,283 ) (40,119 ) (6,235 ) — (50,637 ) Cash flows from investing activities: Capital expenditures — (313 ) (7,580 ) (525 ) — (8,418 ) Proceeds from sale of assets — — 29 43 — 72 Net cash used in investing activities — (313 ) (7,551 ) (482 ) — (8,346 ) Cash flows from financing activities: Net revolver borrowings — 30,000 — — — 30,000 Payments on long-term debt — (1,075 ) — — — (1,075 ) Payments to tax authority for employee share-based compensation — (1,186 ) — — — (1,186 ) Proceeds from exercises of employee stock options — 103 — — — 103 Proceeds from intercompany investment — (47,625 ) 48,158 (533 ) — — Net cash provided by (used in) financing activities — (19,783 ) 48,158 (533 ) — 27,842 Impact of exchange rate movements on cash — — — 205 — 205 Net increase (decrease) in cash and cash equivalents — (24,379 ) 488 (7,045 ) — (30,936 ) Cash and cash equivalents at the beginning of the period — 50,035 (10,918 ) 12,480 — 51,597 Cash and cash equivalents at the end of the period $ — $ 25,656 $ (10,430 ) $ 5,435 $ — $ 20,661 | 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 Subsidiary 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 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 Subsidiary 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 expense — — — 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 movement 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 |