CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS The following Condensed Consolidating Financial Statements present the financial information required with respect to those entities which guarantee certain of the Company’s debt. The Condensed Consolidating Financial Statements are presented on the equity method. Under this method, the investments in subsidiaries are recorded at cost and adjusted for the Company’s share of the subsidiaries’ cumulative results of operations, capital contributions, distributions and other equity changes. The principal elimination entries eliminate investment in subsidiaries and intercompany balances and transactions. Guarantor and Nonguarantor Financial Statements The Senior Notes and the Senior Revolving Credit Facility are guaranteed, fully, unconditionally and jointly and severally, by certain of Owens Corning’s current and future wholly-owned material domestic subsidiaries that are borrowers or guarantors under the Credit Agreement, which permits changes to the named guarantors in certain situations (collectively, the “Guarantor Subsidiaries”). The remaining subsidiaries have not guaranteed the Senior Notes and the Senior Revolving Credit Facility (collectively, the “Non-Guarantor Subsidiaries”). OWENS CORNING AND SUBSIDIARIES CONSOLIDATING STATEMENT OF EARNINGS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated NET SALES $ — $ 1,236 $ 598 $ (131 ) $ 1,703 COST OF SALES — 945 465 (131 ) 1,279 Gross margin — 291 133 — 424 OPERATING EXPENSES Marketing and administrative expenses 37 83 40 — 160 Science and technology expenses — 17 5 — 22 Other expenses, net (3 ) 12 6 — 15 Total operating expenses 34 112 51 — 197 EARNINGS BEFORE INTEREST AND TAXES (34 ) 179 82 — 227 Interest expense, net 25 — 3 — 28 Loss on extinguishment of debt 71 — — — 71 EARNINGS BEFORE TAXES (130 ) 179 79 — 128 Income tax expense (50 ) 68 14 — 32 Equity in net earnings of subsidiaries 176 65 — (241 ) — Equity in net earnings of affiliates — — — — — NET EARNINGS 96 176 65 (241 ) 96 Net earnings attributable to noncontrolling interests — — — — — NET EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 96 $ 176 $ 65 $ (241 ) $ 96 OWENS CORNING AND SUBSIDIARIES CONSOLIDATING STATEMENT OF EARNINGS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated NET SALES $ — $ 1,106 $ 545 $ (133 ) $ 1,518 COST OF SALES — 856 421 (133 ) 1,144 Gross margin — 250 124 — 374 OPERATING EXPENSES Marketing and administrative expenses 35 76 30 — 141 Science and technology expenses — 17 3 — 20 Other expenses, net (5 ) (6 ) 17 — 6 Total operating expenses 30 87 50 — 167 EARNINGS BEFORE INTEREST AND TAXES (30 ) 163 74 — 207 Interest expense, net 28 — — — 28 Loss on extinguishment of debt 1 — — — 1 EARNINGS BEFORE TAXES (59 ) 163 74 — 178 Income tax expense (35 ) 93 7 — 65 Equity in net earnings of subsidiaries 136 66 — (202 ) — Equity in net earnings of affiliates — — — — — NET EARNINGS 112 136 67 (202 ) 113 Net earnings attributable to noncontrolling interests — — 1 — 1 NET EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 112 $ 136 $ 66 $ (202 ) $ 112 OWENS CORNING AND SUBSIDIARIES CONSOLIDATING STATEMENT OF EARNINGS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated NET SALES $ — $ 3,501 $ 1,653 $ (376 ) $ 4,778 COST OF SALES 1 2,692 1,285 (376 ) 3,602 Gross margin (1 ) 809 368 — 1,176 OPERATING EXPENSES Marketing and administrative expenses 111 246 100 — 457 Science and technology expenses — 52 12 — 64 Other expenses, net (1 ) (18 ) 87 — 68 Total operating expenses 110 280 199 — 589 EARNINGS BEFORE INTEREST AND TAXES (111 ) 529 169 — 587 Interest expense, net 72 — 9 — 81 Loss on extinguishment of debt 71 — — — 71 EARNINGS BEFORE TAXES (254 ) 529 160 — 435 Income tax expense (105 ) 200 47 — 142 Equity in net earnings of subsidiaries 442 113 — (555 ) — Equity in net earnings of affiliates — — — — — NET EARNINGS 293 442 113 (555 ) 293 Net earnings attributable to noncontrolling interests — — — — — NET EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 293 $ 442 $ 113 $ (555 ) $ 293 OWENS CORNING AND SUBSIDIARIES CONSOLIDATING STATEMENT OF EARNINGS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated NET SALES $ — $ 3,123 $ 1,539 $ (368 ) $ 4,294 COST OF SALES 2 2,439 1,159 (368 ) 3,232 Gross margin (2 ) 684 380 — 1,062 OPERATING EXPENSES Marketing and administrative expenses 103 233 90 — 426 Science and technology expenses — 50 10 — 60 Other expenses, net (8 ) 31 (10 ) — 13 Total operating expenses 95 314 90 — 499 EARNINGS BEFORE INTEREST AND TAXES (97 ) 370 290 — 563 Interest expense, net 74 (1 ) 7 — 80 Loss on extinguishment of debt 1 — — — 1 EARNINGS BEFORE TAXES (172 ) 371 283 — 482 Income tax expense (85 ) 188 69 — 172 Equity in net earnings of subsidiaries 394 211 — (605 ) — Equity in net earnings of affiliates — — 1 — 1 NET EARNINGS 307 394 215 (605 ) 311 Net earnings attributable to noncontrolling interests — — 4 — 4 NET EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 307 $ 394 $ 211 $ (605 ) $ 307 OWENS CORNING AND SUBSIDIARIES CONSOLIDATING STATEMENT OF COMPREHENSIVE EARNINGS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated NET EARNINGS $ 96 $ 176 $ 65 $ (241 ) $ 96 Currency translation adjustment (net of tax) 27 — 34 (34 ) 27 Pension and other postretirement adjustment (net of tax) 2 (1 ) (1 ) 2 2 Hedging adjustment (net of tax) — — — — — COMPREHENSIVE EARNINGS 125 175 98 (273 ) 125 Comprehensive earnings attributable to noncontrolling interests — — — — — COMPREHENSIVE EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 125 $ 175 $ 98 $ (273 ) $ 125 OWENS CORNING AND SUBSIDIARIES CONSOLIDATING STATEMENT OF COMPREHENSIVE EARNINGS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated NET EARNINGS $ 112 $ 136 $ 67 $ (202 ) $ 113 Currency translation adjustment (net of tax) (2 ) — 2 (2 ) (2 ) Pension and other postretirement adjustment (net of tax) 4 (1 ) 3 (2 ) 4 Hedging adjustment (net of tax) 1 — — — 1 COMPREHENSIVE EARNINGS 115 135 72 (206 ) 116 Comprehensive earnings attributable to noncontrolling interests — — 1 — 1 COMPREHENSIVE EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 115 $ 135 $ 71 $ (206 ) $ 115 OWENS CORNING AND SUBSIDIARIES CONSOLIDATING STATEMENT OF COMPREHENSIVE EARNINGS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated NET EARNINGS $ 293 $ 442 $ 113 $ (555 ) $ 293 Currency translation adjustment (net of tax) 92 1 106 (107 ) 92 Pension and other postretirement adjustment (net of tax) 16 (4 ) 13 (9 ) 16 Hedging adjustment (net of tax) (3 ) — — — (3 ) COMPREHENSIVE EARNINGS 398 439 232 (671 ) 398 Comprehensive earnings attributable to noncontrolling interests — — — — — COMPREHENSIVE EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 398 $ 439 $ 232 $ (671 ) $ 398 OWENS CORNING AND SUBSIDIARIES CONSOLIDATING STATEMENT OF COMPREHENSIVE EARNINGS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated NET EARNINGS $ 307 $ 394 $ 215 $ (605 ) $ 311 Currency translation adjustment (net of tax) 19 (3 ) 28 (25 ) 19 Pension and other postretirement adjustment (net of tax) 14 22 4 (26 ) 14 Hedging adjustment (net of tax) 5 1 1 (2 ) 5 COMPREHENSIVE EARNINGS 345 414 248 (658 ) 349 Comprehensive earnings attributable to noncontrolling interests — — 4 — 4 COMPREHENSIVE EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 345 $ 414 $ 244 $ (658 ) $ 345 OWENS CORNING AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET AS OF SEPTEMBER 30, 2017 (in millions) ASSETS Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated CURRENT ASSETS Cash and cash equivalents $ — $ 8 $ 160 $ — $ 168 Receivables, net — — 916 — 916 Due from affiliates — 3,126 — (3,126 ) — Inventories — 439 354 — 793 Other current assets 16 29 41 — 86 Total current assets 16 3,602 1,471 (3,126 ) 1,963 Investment in subsidiaries 8,667 1,983 — (10,650 ) — Property, plant and equipment, net 466 1,656 1,192 — 3,314 Goodwill and intangible assets, net — 2,357 597 (74 ) 2,880 Other non-current assets (24 ) 339 184 — 499 TOTAL ASSETS $ 9,125 $ 9,937 $ 3,444 $ (13,850 ) $ 8,656 LIABILITIES AND EQUITY CURRENT LIABILITIES Accounts and notes payable and other current liabilities $ 89 $ 870 $ 226 $ — $ 1,185 Due to affiliates 2,350 — 776 (3,126 ) — Total current liabilities 2,439 870 1,002 (3,126 ) 1,185 Long-term debt, net of current portion 2,378 11 150 — 2,539 Deferred income taxes — — 65 — 65 Other liabilities 234 389 204 (74 ) 753 Redeemable equity — — — — — OWENS CORNING STOCKHOLDERS’ EQUITY Total Owens Corning stockholders’ equity 4,074 8,667 1,983 (10,650 ) 4,074 Noncontrolling interests — — 40 — 40 Total equity 4,074 8,667 2,023 (10,650 ) 4,114 TOTAL LIABILITIES AND EQUITY $ 9,125 $ 9,937 $ 3,444 $ (13,850 ) $ 8,656 OWENS CORNING AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2016 (in millions) ASSETS Parent Guarantor Non- Eliminations Consolidated CURRENT ASSETS Cash and cash equivalents $ — $ 55 $ 57 $ — $ 112 Receivables, net — — 678 — 678 Due from affiliates — 2,612 — (2,612 ) — Inventories — 422 288 — 710 Other current assets 24 29 33 — 86 Total current assets 24 3,118 1,056 (2,612 ) 1,586 Investment in subsidiaries 7,745 1,653 — (9,398 ) — Property, plant and equipment, net 470 1,600 1,042 — 3,112 Goodwill and intangible assets, net — 2,197 394 (117 ) 2,474 Other non-current assets (23 ) 424 168 — 569 TOTAL ASSETS $ 8,216 $ 8,992 $ 2,660 $ (12,127 ) $ 7,741 LIABILITIES AND EQUITY CURRENT LIABILITIES Accounts and notes payable and other current liabilities $ 75 $ 834 $ 54 $ — $ 963 Due to affiliates 1,941 — 671 (2,612 ) — Total current liabilities 2,016 834 725 (2,612 ) 963 Long-term debt, net of current portion 2,069 12 18 — 2,099 Deferred income taxes — — 36 — 36 Other liabilities 282 401 186 (117 ) 752 Redeemable equity — — 2 — 2 OWENS CORNING STOCKHOLDERS’ EQUITY Total Owens Corning stockholders’ equity 3,849 7,745 1,653 (9,398 ) 3,849 Noncontrolling interests — — 40 — 40 Total equity 3,849 7,745 1,693 (9,398 ) 3,889 TOTAL LIABILITIES AND EQUITY $ 8,216 $ 8,992 $ 2,660 $ (12,127 ) $ 7,741 OWENS CORNING AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated NET CASH FLOW PROVIDED BY OPERATING ACTIVITIES $ (65 ) $ 416 $ 343 $ — $ 694 NET CASH FLOW USED FOR INVESTING ACTIVITIES Cash paid for property, plant and equipment (8 ) (192 ) (49 ) — (249 ) Proceeds from the sale of assets or affiliates — 3 — — 3 Investment in subsidiaries and affiliates, net of cash acquired — (369 ) (197 ) — (566 ) Other 2 — — — 2 Net cash flow used for investing activities (6 ) (558 ) (246 ) — (810 ) NET CASH FLOW PROVIDED BY FINANCING ACTIVITIES Proceeds from long-term debt 588 — — — 588 Proceeds from senior revolving credit and receivables securitization facilities 285 — 584 — 869 Proceeds from term loan borrowing — — — — — Payments on term loan borrowing — — — — — Payments on senior revolving credit and receivables securitization facilities (285 ) — (451 ) — (736 ) Payments on long-term debt (351 ) — — — (351 ) Net increase (decrease) in short-term debt — — 2 — 2 Dividends paid (67 ) — — — (67 ) Purchases of treasury stock (159 ) — — — (159 ) Intercompany dividends paid — — — — — Other intercompany loans 52 95 (147 ) — — Other 8 — — — 8 Net cash flow provided by financing activities 71 95 (12 ) — 154 Effect of exchange rate changes on cash — — 19 — 19 Net increase in cash, cash equivalents and restricted cash — (47 ) 104 — 57 Cash, cash equivalents and restricted cash at beginning of period 6 55 57 — 118 CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD $ 6 $ 8 $ 161 $ — $ 175 OWENS CORNING AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated NET CASH FLOW PROVIDED BY OPERATING ACTIVITIES $ (67 ) $ 621 $ 136 $ (11 ) $ 679 NET CASH FLOW USED FOR INVESTING ACTIVITIES Cash paid for property, plant and equipment (11 ) (216 ) (54 ) — (281 ) Investment in subsidiaries and affiliates, net of cash acquired — — (450 ) — (450 ) Other 2 — — — 2 Net cash flow used for investing activities (9 ) (216 ) (504 ) — (729 ) NET CASH FLOW PROVIDED BY FINANCING ACTIVITIES Proceeds from long-term debt 395 — — — 395 Proceeds from senior revolving credit and receivables securitization facilities — — 574 — 574 Proceeds from term loan borrowing 300 — — — 300 Payments on term loan borrowing (300 ) — — — (300 ) Payments on senior revolving credit and receivables securitization facilities — — (514 ) — (514 ) Payments on long-term debt (160 ) — — — (160 ) Net increase (decrease) in short-term debt — — (5 ) — (5 ) Dividends paid (61 ) — — — (61 ) Purchases of treasury stock (176 ) — — — (176 ) Intercompany dividends paid — — (11 ) 11 — Other intercompany loans 103 (451 ) 348 — — Other 10 — — — 10 Net cash flow provided by financing activities 111 (451 ) 392 11 63 Effect of exchange rate changes on cash — — 1 — 1 Net increase in cash, cash equivalents and restricted cash 35 (46 ) 25 — 14 Cash, cash equivalents and restricted cash at beginning of period — 48 48 — 96 CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD $ 35 $ 2 $ 73 $ — $ 110 |