Guarantor and Nonguarantor Statements | Guarantor and Nonguarantor Statements The Senior Notes are general senior unsecured obligations of Pinnacle Foods Finance, effectively subordinated in right of payment to all existing and future senior secured indebtedness of Pinnacle Foods Finance and guaranteed on a full, unconditional, joint and several basis by the Company and Pinnacle Foods Finance's 100% owned domestic subsidiaries that guarantee other indebtedness of the Pinnacle Foods Finance. The indenture governing the Senior Notes contains customary exceptions under which a guarantee of a guarantor subsidiary will terminate, including (1) the sale, exchange or transfer (by merger or otherwise) of the capital stock or all or substantially all of the assets of such guarantor subsidiary, (2) the release or discharge of the guarantee by such guarantor subsidiary of the Amended Credit Agreement or other guarantee that resulted in the creation of the guarantee, (3) the designation of such guarantor subsidiary as an “unrestricted subsidiary” in accordance with the indentures governing the Senior Notes and (4) upon the legal defeasance or covenant defeasance or discharge of the indentures governing the Senior Notes. The following condensed consolidating financial information presents: (1) (a) Condensed consolidating balance sheets as of March 27, 2016 and December 27, 2015 . (b) The related condensed consolidating statements of operations and comprehensive earnings for the Company, Pinnacle Foods Finance, all guarantor subsidiaries and the non-guarantor subsidiaries for the following: i. Three months ended March 27, 2016 ; and ii. Three months ended March 29, 2015 . (c) The related condensed consolidating statements of cash flows for the Company, Pinnacle Foods Finance, all guarantor subsidiaries and the non-guarantor subsidiaries for the following: i. Three months ended March 27, 2016 ; and ii. Three months ended March 29, 2015 . (2) Elimination entries necessary to consolidate the Company, Pinnacle Foods Finance with its guarantor subsidiaries and non-guarantor subsidiaries. Investments in subsidiaries are accounted for by the parent using the equity method of accounting. The guarantor subsidiaries are presented on a combined basis. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions and include a reclassification entry of net non-current deferred tax assets to non-current deferred tax liabilities. Pinnacle Foods Inc. Condensed Consolidating Balance Sheet March 27, 2016 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total Current assets: Cash and cash equivalents $ — $ — $ 77,768 $ 3,671 $ — $ 81,439 Accounts receivable, net — — 293,048 16,247 — 309,295 Intercompany accounts receivable 92,651 — 744,329 1,555 (838,535 ) — Inventories, net — — 427,349 16,736 — 444,085 Other current assets — 158 13,671 947 — 14,776 Deferred tax assets — 933 77,960 1,453 — 80,346 Total current assets 92,651 1,091 1,634,125 40,609 (838,535 ) 929,941 Plant assets, net — — 658,191 34,829 — 693,020 Investment in subsidiaries 1,743,077 2,415,734 37,888 — (4,196,699 ) — Intercompany note receivable — 2,980,450 44,847 9,800 (3,035,097 ) — Tradenames — — 2,536,465 4,425 — 2,540,890 Other assets, net — 1,792 173,054 11,253 — 186,099 Deferred tax assets — 335,903 — — (335,903 ) — Goodwill — — 2,112,745 53,985 — 2,166,730 Total assets $ 1,835,728 $ 5,734,970 $ 7,197,315 $ 154,901 $ (8,406,234 ) $ 6,516,680 Current liabilities: Short-term borrowings $ — $ — $ 2,204 $ 15 $ — $ 2,219 Current portion of long-term obligations — 10,750 10,302 — — 21,052 Accounts payable — — 233,531 9,269 — 242,800 Intercompany accounts payable — 811,323 1,553 25,664 (838,540 ) — Accrued trade marketing expense — — 51,720 4,710 — 56,430 Accrued liabilities 178 30,307 97,747 3,623 — 131,855 Dividends payable 30,959 — — — — 30,959 Total current liabilities 31,137 852,380 397,057 43,281 (838,540 ) 485,315 Long-term debt — 3,114,123 18,803 300 — 3,133,226 Intercompany note payable — — 2,970,644 64,448 (3,035,092 ) — Pension and other postretirement benefits — — 64,375 — — 64,375 Other long-term liabilities — 25,390 32,009 3,387 — 60,786 Deferred tax liabilities — — 1,298,693 4,884 (335,903 ) 967,674 Total liabilities 31,137 3,991,893 4,781,581 116,300 (4,209,535 ) 4,711,376 Commitments and contingencies (Note 13) Shareholders' equity: Pinnacle common stock 1,176 — — — — 1,176 Additional paid-in-capital 1,382,963 1,384,139 1,305,689 32,891 (2,722,719 ) 1,382,963 Retained earnings 512,326 418,702 1,147,252 13,155 (1,579,109 ) 512,326 Accumulated other comprehensive loss (59,764 ) (59,764 ) (37,207 ) (8,158 ) 105,129 (59,764 ) Capital stock in treasury, at cost (32,110 ) — — — — (32,110 ) Total Pinnacle Foods Inc. and Subsidiaries stockholders' equity 1,804,591 1,743,077 2,415,734 37,888 (4,196,699 ) 1,804,591 Non-controlling interest — — — 713 — 713 Total Equity 1,804,591 1,743,077 2,415,734 38,601 (4,196,699 ) 1,805,304 Total liabilities and equity $ 1,835,728 $ 5,734,970 $ 7,197,315 $ 154,901 $ (8,406,234 ) $ 6,516,680 Pinnacle Foods Inc. Condensed Consolidating Balance Sheet December 27, 2015 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total Current assets: Cash and cash equivalents $ — $ — $ 177,669 $ 2,880 $ — $ 180,549 Accounts receivable, net — — 214,690 5,046 — 219,736 Intercompany accounts receivable 92,475 — 725,074 — (817,549 ) — Inventories, net — — 392,404 10,697 — 403,101 Other current assets — 470 11,860 1,347 — 13,677 Deferred tax assets — 1,670 38,516 385 — 40,571 Total current assets 92,475 2,140 1,560,213 20,355 (817,549 ) 857,634 Plant assets, net — — 615,123 15,986 — 631,109 Investment in subsidiaries 1,744,015 2,428,472 26,433 — (4,198,920 ) — Intercompany note receivable — 2,084,130 8,398 9,800 (2,102,328 ) — Tradenames — — 1,996,800 4,248 — 2,001,048 Other assets, net — 935 118,621 808 — 120,364 Deferred tax assets — 332,372 — — (332,372 ) — Goodwill — — 1,692,715 21,293 — 1,714,008 Total assets $ 1,836,490 $ 4,848,049 $ 6,018,303 $ 72,490 $ (7,451,169 ) $ 5,324,163 Current liabilities: Short-term borrowings $ — $ — $ 2,225 $ — $ — $ 2,225 Current portion of long-term obligations — 5,250 9,515 82 — 14,847 Accounts payable — — 206,082 4,957 — 211,039 Intercompany accounts payable — 815,100 — 2,449 (817,549 ) — Accrued trade marketing expense — — 44,096 2,132 — 46,228 Accrued liabilities 163 18,152 79,468 2,727 — 100,510 Dividends payable 30,798 — — — — 30,798 Total current liabilities 30,961 838,502 341,386 12,347 (817,549 ) 405,647 Long-term debt — 2,242,608 14,055 349 — 2,257,012 Intercompany note payable — — 2,075,113 27,215 (2,102,328 ) — Pension and other postretirement benefits — — 63,454 — — 63,454 Other long-term liabilities — 22,924 28,195 3,387 — 54,506 Deferred tax liabilities — — 1,067,628 2,759 (332,372 ) 738,015 Total liabilities 30,961 3,104,034 3,589,831 46,057 (3,252,249 ) 3,518,634 Commitments and contingencies (Note 13) Shareholders' equity: Pinnacle common stock 1,176 — — — — 1,176 Additional paid-in-capital 1,378,521 1,379,697 1,301,642 20,476 (2,701,815 ) 1,378,521 Retained earnings 517,330 423,706 1,169,032 14,212 (1,606,950 ) 517,330 Accumulated other comprehensive loss (59,388 ) (59,388 ) (42,202 ) (8,255 ) 109,845 (59,388 ) Capital stock in treasury, at cost (32,110 ) — — — — (32,110 ) Total Shareholders' equity 1,805,529 1,744,015 2,428,472 26,433 (4,198,920 ) 1,805,529 Total liabilities and shareholders' equity $ 1,836,490 $ 4,848,049 $ 6,018,303 $ 72,490 $ (7,451,169 ) $ 5,324,163 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the three months ended March 27, 2016 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 745,063 $ 38,581 $ (29,389 ) $ 754,255 Cost of products sold — — 548,415 35,909 (28,636 ) 555,688 Gross profit — — 196,648 2,672 (753 ) 198,567 Marketing and selling expenses — — 57,537 1,361 — 58,898 Administrative expenses — — 43,792 2,096 — 45,888 Research and development expenses — — 3,936 249 — 4,185 Intercompany royalties — — (256 ) 328 (72 ) — Intercompany management fees — — — 431 (431 ) — Intercompany technical service fees — — — 250 (250 ) — Other expense (income), net — (784 ) 10,068 31 — 9,315 Equity in (earnings) loss of investees (24,836 ) (26,118 ) 2,348 — 48,606 — (24,836 ) (26,902 ) 117,425 4,746 47,853 118,286 Earnings before interest and taxes 24,836 26,902 79,223 (2,074 ) (48,606 ) 80,281 Intercompany interest (income) expense — (28,258 ) 27,932 326 — — Interest expense — 31,140 488 12 — 31,640 Interest income — — 58 19 — 77 Earnings before income taxes 24,836 24,020 50,861 (2,393 ) (48,606 ) 48,718 Provision (benefit) for income taxes — (816 ) 24,743 (46 ) — 23,881 Net earnings 24,836 24,836 26,118 (2,347 ) (48,606 ) 24,837 Less: Net earnings attributable to non-controlling interest — — — 1 — 1 Net earnings attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 24,836 $ 24,836 $ 26,118 $ (2,348 ) $ (48,606 ) $ 24,836 Total comprehensive earnings (loss) $ 24,460 $ 24,460 $ 31,386 $ 2,731 $ (58,576 ) 24,461 Less: Comprehensive earnings (loss) attributable to non-controlling interest — — — 1 — 1 Comprehensive earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries $ 24,460 $ 24,460 $ 31,386 $ 2,730 $ (58,576 ) $ 24,460 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the three months ended March 29, 2015 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 661,167 $ 29,498 $ (25,384 ) $ 665,281 Cost of products sold — 2 495,386 23,305 (25,129 ) 493,564 Gross profit — (2 ) 165,781 6,193 (255 ) 171,717 Marketing and selling expenses — — 43,291 3,718 — 47,009 Administrative expenses — 132 25,940 1,714 — 27,786 Research and development expenses — — 2,941 111 — 3,052 Intercompany royalties — — — 6 (6 ) — Intercompany technical service fees — — — 249 (249 ) — Other expense (income), net — 1,833 3,566 2 — 5,401 Equity in (earnings) loss of investees (41,536 ) (45,206 ) (71 ) — 86,813 — (41,536 ) (43,241 ) 75,667 5,800 86,558 83,248 Earnings before interest and taxes 41,536 43,239 90,114 393 (86,813 ) 88,469 Intercompany interest (income) expense — (17,178 ) 16,921 257 — — Interest expense — 21,121 496 11 — 21,628 Interest income — — 145 8 — 153 Earnings before income taxes 41,536 39,296 72,842 133 (86,813 ) 66,994 Provision (benefit) for income taxes — (2,240 ) 27,636 62 — 25,458 Net earnings $ 41,536 $ 41,536 $ 45,206 $ 71 $ (86,813 ) $ 41,536 Total comprehensive earnings (loss) $ 32,335 $ 32,335 $ 44,411 $ (894 ) $ (75,852 ) $ 32,335 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the three months ended March 27, 2016 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total Cash flows from operating activities Net cash provided by (used in) operating activities $ — $ 11,146 $ 40,440 $ 25,172 $ — $ 76,758 Cash flows from investing activities Business acquisition activity — — (985,365 ) — — (985,365 ) Intercompany accounts receivable/payable — 23,444 23,102 — (46,546 ) — Intercompany loans — (880,122 ) — — 880,122 — Investment in Subsidiary 29,143 — — — (29,143 ) — Capital expenditures — — (32,530 ) (1,401 ) — (33,931 ) Net cash (used in) provided by investing activities 29,143 (856,678 ) (994,793 ) (1,401 ) 804,433 (1,019,296 ) Cash flows from financing activities Net proceeds from issuance of common stock 395 — — — — 395 Excess tax benefits on stock-based compensation 137 — — — — 137 Dividends paid (29,675 ) — — — — (29,675 ) Proceeds from notes offering — 350,000 — — — 350,000 Proceeds from bank term loans — 547,250 — — — 547,250 Repayments of long-term obligations — (1,313 ) (921 ) — — (2,234 ) Proceeds from short-term borrowing — — 1,023 — — 1,023 Repayments of short-term borrowing — — (1,017 ) — — (1,017 ) Intercompany accounts receivable/payable — — (23,444 ) (23,102 ) 46,546 — Return of capital — (29,143 ) — — 29,143 — Intercompany loans — — 880,122 — (880,122 ) — Repayment of capital lease obligations — — (1,311 ) (2 ) — (1,313 ) Debt acquisition costs — (21,262 ) — — — (21,262 ) Net cash (used in) provided by financing activities (29,143 ) 845,532 854,452 (23,104 ) (804,433 ) 843,304 Effect of exchange rate changes on cash — — — 124 — 124 Net change in cash and cash equivalents — — (99,901 ) 791 — (99,110 ) Cash and cash equivalents - beginning of period — — 177,669 2,880 — 180,549 Cash and cash equivalents - end of period $ — $ — $ 77,768 $ 3,671 $ — $ 81,439 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the three months ended March 29, 2015 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total Cash flows from operating activities Net cash provided by (used in) operating activities $ — $ 3,978 $ 72,661 $ (5,642 ) $ — $ 70,997 Cash flows from investing activities Intercompany accounts receivable/payable — (2,666 ) (13,713 ) — 16,379 — Investment in subsidiaries 28,353 — — — (28,353 ) — Capital expenditures — — (27,024 ) — — (27,024 ) Net cash (used in) provided by investing activities 28,353 (2,666 ) (40,737 ) — (11,974 ) (27,024 ) Cash flows from financing activities Proceeds from the issuance of common stock 508 — — — — 508 Excess tax benefits on stock-based compensation 802 — — — — 802 Taxes paid related to net share settlement of equity awards (2,374 ) — — — — (2,374 ) Dividends paid (27,289 ) — — — — (27,289 ) Repayments of long-term obligations — (1,312 ) (896 ) — — (2,208 ) Proceeds from short-term borrowing — — 963 — — 963 Repayments of short-term borrowing — — (1,096 ) — — (1,096 ) Intercompany accounts receivable/payable — — 2,666 13,713 (16,379 ) — Parent investment — — (28,353 ) — 28,353 — Repayment of capital lease obligations — — (730 ) — — (730 ) Net cash (used in) provided by financing activities (28,353 ) (1,312 ) (27,446 ) 13,713 11,974 (31,424 ) Effect of exchange rate changes on cash — — — (459 ) — (459 ) Net change in cash and cash equivalents — — 4,478 7,612 — 12,090 Cash and cash equivalents - beginning of period — — 32,942 5,535 — 38,477 Cash and cash equivalents - end of period $ — $ — $ 37,420 $ 13,147 $ — $ 50,567 |