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 Company. The indentures 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 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 December 25, 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. Fiscal year ended December 25, 2016 ; and ii. Fiscal year ended December 27, 2015 ; and iii. Fiscal year ended December 28, 2014 . (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. Fiscal year ended December 25, 2016 ; and ii. Fiscal year ended December 27, 2015 ; and iii. Fiscal year ended December 28, 2014 . (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 and non-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 December 25, 2016 Pinnacle Foods Inc. Pinnacle Guarantor Nonguarantor Eliminations Consolidated Current assets: Cash and cash equivalents $ — $ — $ 341,238 $ 11,838 $ — $ 353,076 Accounts receivable, net — — 281,189 8,393 — 289,582 Intercompany accounts receivable 96,923 — 804,203 — (901,126 ) — Inventories, net — — 429,009 16,482 — 445,491 Other current assets — 631 8,402 1,654 — 10,687 Deferred tax assets — 1,233 49,527 919 — 51,679 Total current assets 96,923 1,864 1,913,568 39,286 (901,126 ) 1,150,515 Plant assets, net — — 690,515 32,830 — 723,345 Investment in subsidiaries 1,886,496 2,589,850 30,600 — (4,506,946 ) — Intercompany note receivable — 2,984,974 44,928 9,800 (3,039,702 ) — Tradenames — — 2,525,200 4,358 — 2,529,558 Other assets, net — 2,963 158,934 11,174 — 173,071 Deferred tax assets — 333,945 — — (333,945 ) — Goodwill — — 2,104,648 58,508 — 2,163,156 Total assets $ 1,983,419 $ 5,913,596 $ 7,468,393 $ 155,956 $ (8,781,719 ) $ 6,739,645 Current liabilities: Short-term borrowings $ — $ — $ 2,389 $ — $ — $ 2,389 Current portion of long-term obligations — 10,750 13,028 23 — 23,801 Accounts payable — — 283,999 8,479 — 292,478 Intercompany accounts payable — 863,358 — 37,766 (901,124 ) — Accrued trade marketing expense — — 48,850 2,204 — 51,054 Accrued liabilities 178 28,557 133,316 4,690 — 166,741 Dividends payable 35,233 — — — — 35,233 Total current liabilities 35,411 902,665 481,582 53,162 (901,124 ) 571,696 Long-term debt — 3,112,196 28,024 276 — 3,140,496 Intercompany note payable — — 2,975,471 64,233 (3,039,704 ) — Pension and other postretirement benefits — — 56,323 — — 56,323 Other long-term liabilities — 12,239 31,994 3,296 — 47,529 Deferred tax liabilities — — 1,305,149 3,455 (333,945 ) 974,659 Total liabilities 35,411 4,027,100 4,878,543 124,422 (4,274,773 ) 4,790,703 Commitments and contingencies (Note 13) Shareholder’s equity: Pinnacle Common Stock $ 1,191 $ — $ — $ — $ — $ 1,191 Additional paid-in-capital 1,429,447 1,430,639 1,352,568 32,770 (2,815,977 ) 1,429,447 Retained earnings 601,049 507,426 1,272,939 3,936 (1,784,301 ) 601,049 Accumulated other comprehensive loss (51,569 ) (51,569 ) (35,657 ) (6,106 ) 93,332 (51,569 ) Capital stock in treasury (32,110 ) — — — — (32,110 ) Total Pinnacle Foods Inc. and Subsidiaries stockholders' equity 1,948,008 1,886,496 2,589,850 30,600 (4,506,946 ) 1,948,008 Non-controlling interest — — — 934 — 934 Total Equity 1,948,008 1,886,496 2,589,850 31,534 (4,506,946 ) 1,948,942 Total liabilities and shareholders' equity $ 1,983,419 $ 5,913,596 $ 7,468,393 $ 155,956 $ (8,781,719 ) $ 6,739,645 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 — 16,855 102,701 808 — 120,364 Deferred tax assets — 332,372 — — (332,372 ) — Goodwill — — 1,692,715 21,293 — 1,714,008 Total assets $ 1,836,490 $ 4,863,969 $ 6,002,383 $ 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 — 2,258,528 (1,865 ) 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 3,119,954 3,573,911 46,057 (3,252,249 ) 3,518,634 Commitments and contingencies (Note 13) Shareholder’s 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 (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 $ 4,863,969 $ 6,002,383 $ 72,490 $ (7,451,169 ) $ 5,324,163 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings (Loss) For the fiscal year ended December 25, 2016 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 3,064,800 $ 174,334 $ (111,196 ) $ 3,127,938 Cost of products sold — — 2,161,918 157,859 (107,913 ) 2,211,864 Gross profit — — 902,882 16,475 (3,283 ) 916,074 Operating expenses Marketing and selling expenses — — 213,171 5,089 — 218,260 Administrative expenses — — 153,835 9,221 — 163,056 Research and development expenses — — 17,384 729 — 18,113 Tradename impairment charges — — 11,200 — — 11,200 Intercompany royalties — — (562 ) 562 — — Intercompany management fees — — — 2,286 (2,286 ) — Intercompany technical service fees — — — 997 (997 ) — Other expense (income), net — (486 ) 21,265 5,021 — 25,800 Equity in (earnings) loss of investees (211,117 ) (231,305 ) 10,275 — 432,147 — Total operating (income) expenses (211,117 ) (231,791 ) 426,568 23,905 428,864 436,429 Earnings (loss) before interest and taxes 211,117 231,791 476,314 (7,430 ) (432,147 ) 479,645 Intercompany interest (income) expense — (105,328 ) 103,268 2,060 — — Interest expense — 137,227 1,973 43 — 139,243 Interest income — — 93 52 — 145 Earnings (loss) before income taxes 211,117 199,892 371,166 (9,481 ) (432,147 ) 340,547 Provision (benefit) for income taxes — (11,225 ) 139,861 794 — 129,430 Net earnings (loss) $ 211,117 $ 211,117 $ 231,305 $ (10,275 ) $ (432,147 ) $ 211,117 Total comprehensive earnings (loss) $ 218,936 $ 218,936 $ 237,851 $ (8,127 ) $ (448,660 ) $ 218,936 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings (Loss) For the fiscal year ended December 27, 2015 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 2,635,141 $ 118,194 $ (97,543 ) $ 2,655,792 Cost of products sold — — 1,915,267 96,545 (96,526 ) 1,915,286 Gross profit — — 719,874 21,649 (1,017 ) 740,506 Operating expenses Marketing and selling expenses — — 168,239 8,463 — 176,702 Administrative expenses — — 100,556 6,448 — 107,004 Research and development expenses — — 12,492 500 — 12,992 Intercompany royalties — — — 20 (20 ) — Intercompany technical service fees — — — 997 (997 ) — Other expense (income), net — 3,663 15,338 105 — 19,106 Equity in (earnings) loss of investees (212,508 ) (226,847 ) (3,235 ) — 442,590 — Total operating expenses (212,508 ) (223,184 ) 293,390 16,533 441,573 315,804 Earnings before interest and taxes 212,508 223,184 426,484 5,116 (442,590 ) 424,702 Intercompany interest (income) expense — (68,701 ) 67,657 1,044 — — Interest expense — 86,745 1,727 41 — 88,513 Interest income — — 163 35 — 198 Earnings before income taxes 212,508 205,140 357,263 4,066 (442,590 ) 336,387 Provision (benefit) for income taxes — (7,368 ) 130,416 831 — 123,879 Net earnings $ 212,508 $ 212,508 $ 226,847 $ 3,235 $ (442,590 ) $ 212,508 Total comprehensive earnings (loss) $ 190,854 $ 190,854 $ 217,931 $ (1,747 ) $ (407,038 ) $ 190,854 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings (Loss) For the fiscal year ended December 28, 2014 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 2,563,730 $ 82,722 $ (55,269 ) $ 2,591,183 Cost of products sold — — 1,894,503 69,655 (54,173 ) 1,909,985 Gross profit — — 669,227 13,067 (1,096 ) 681,198 Operating expenses Marketing and selling expenses — — 171,267 6,105 — 177,372 Administrative expenses — 742 112,180 4,353 — 117,275 Research and development expenses — — 11,209 72 — 11,281 Intercompany royalties — — — 37 (37 ) — Intercompany technical service fees — — — 1,059 (1,059 ) — Termination fee received, net of costs, associated with the Hillshire merger agreement (152,982 ) — — — — (152,982 ) Other expense (income), net — 2,620 13,177 184 — 15,981 Equity in (earnings) loss of investees (154,793 ) (173,467 ) (473 ) — 328,733 — Total operating expenses (307,775 ) (170,105 ) 307,360 11,810 327,637 168,927 Earnings (loss) before interest and taxes 307,775 170,105 361,867 1,257 (328,733 ) 512,271 Intercompany interest (income) expense — (66,993 ) 66,486 507 — — Interest expense — 94,144 1,999 31 — 96,174 Interest income — — 62 59 — 121 Earnings (loss) before income taxes 307,775 142,954 293,444 778 (328,733 ) 416,218 Provision (benefit) for income taxes 59,357 (11,839 ) 119,977 305 — 167,800 Net earnings (loss) $ 248,418 $ 154,793 $ 173,467 $ 473 $ (328,733 ) $ 248,418 Total comprehensive earnings (loss) $ 218,181 $ 124,556 $ 159,409 $ (390 ) $ (283,575 ) $ 218,181 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the fiscal year ended December 25, 2016 Pinnacle 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 $ — $ (714 ) $ 474,237 $ 13,981 $ — $ 487,504 Cash flows from investing activities Intercompany accounts receivable/payable — 24,977 541 — (25,518 ) — Intercompany loans — (880,122 ) — — 880,122 — Payments for business acquisition — — (985,365 ) — — (985,365 ) Investment in subsidiary 85,924 76,472 — — (162,396 ) — Capital expenditures — — (96,404 ) (4,646 ) — (101,050 ) Net cash (used in) provided by investing activities 85,924 (778,673 ) (1,081,228 ) (4,646 ) 692,208 (1,086,415 ) Cash flows from financing activities Proceeds from issuance of common stock 26,436 — — — — 26,436 Excess tax benefits on stock-based compensation 11,577 — — — — 11,577 Taxes paid related to net share settlement of equity awards (1,087 ) — — — — (1,087 ) Dividends paid (122,850 ) — — — — (122,850 ) Proceeds from notes offering — 350,000 — — — 350,000 Proceeds from bank term loans — 547,250 — — — 547,250 Repayments of long-term obligations — (9,375 ) (4,366 ) — — (13,741 ) Proceeds from short-term borrowing — — 4,452 — — 4,452 Repayments of short-term borrowing — — (4,259 ) — — (4,259 ) Intercompany accounts receivable/payable — — (24,977 ) (541 ) 25,518 — Return of capital — (85,924 ) (76,472 ) — 162,396 — Intercompany loans — — 880,122 — (880,122 ) — Repayment of capital lease obligations — — (3,940 ) (10 ) — (3,950 ) Debt acquisition costs — (22,564 ) — — — (22,564 ) Net cash (used in) provided by financing activities (85,924 ) 779,387 770,560 (551 ) (692,208 ) 771,264 Effect of exchange rate changes on cash — — — 174 — 174 Net change in cash and cash equivalents — — 163,569 8,958 — 172,527 Cash and cash equivalents - beginning of period — — 177,669 2,880 — 180,549 Cash and cash equivalents - end of period $ — $ — $ 341,238 $ 11,838 $ — $ 353,076 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the fiscal year ended December 27, 2015 Pinnacle 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 $ — $ (12,155 ) $ 394,876 $ (9,810 ) $ — $ 372,911 Cash flows from investing activities Intercompany accounts receivable/payable — 128,891 (14,400 ) — (114,491 ) — Repayments of intercompany loans — — (801 ) 801 — Payments for business acquisition — — 1,102 — — 1,102 Investment in subsidiary 111,486 — — — (111,486 ) — Capital expenditures — — (101,353 ) (7,124 ) — (108,477 ) Sale of plant assets — — 1,618 — — 1,618 Net cash (used in) provided by investing activities 111,486 128,891 (113,834 ) (7,124 ) (225,176 ) (105,757 ) Cash flows from financing activities Proceeds from issuance of common stock 1,231 — — — — 1,231 Excess tax benefits on stock-based compensation 1,442 — — — — 1,442 Taxes paid related to net share settlement of equity awards (2,401 ) — — — — (2,401 ) Dividends paid (111,758 ) — — — — (111,758 ) Repayments of long-term obligations — (5,250 ) (3,620 ) — — (8,870 ) Proceeds from short-term borrowing — — 4,261 — — 4,261 Repayments of short-term borrowing — — (4,480 ) — — (4,480 ) Intercompany accounts receivable/payable — — (128,891 ) 14,400 114,491 — Return of capital — (111,486 ) — — 111,486 — Intercompany loans — — — 801 (801 ) — Repayment of capital lease obligations — — (3,585 ) — — (3,585 ) Net cash (used in) provided by financing activities (111,486 ) (116,736 ) (136,315 ) 15,201 225,176 (124,160 ) Effect of exchange rate changes on cash — — — (922 ) — (922 ) Net change in cash and cash equivalents — — 144,727 (2,655 ) — 142,072 Cash and cash equivalents - beginning of period — — 32,942 5,535 — 38,477 Cash and cash equivalents - end of period $ — $ — $ 177,669 $ 2,880 $ — $ 180,549 Pinnacle Foods Inc. Pinnacle 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 $ 149,982 $ (65,834 ) $ 472,484 $ (5,922 ) $ — $ 550,710 Cash flows from investing activities Intercompany accounts receivable/payable (14,599 ) — (333,136 ) — 347,735 — Repayments of intercompany loans — 119,814 — (119,814 ) — Payments for business acquisition — — (169,373 ) — — (169,373 ) Investment in subsidiary — (169,373 ) — — 169,373 — Capital expenditures — — (102,967 ) — — (102,967 ) Sale of plant assets held for sale — — 2,328 — — 2,328 Net cash (used in) provided by investing activities (14,599 ) (49,559 ) (603,148 ) — 397,294 (270,012 ) Cash flows from financing activities Proceeds from issuance of common stock 489 — — — — 489 Excess tax benefits on stock-based compensation 905 — — — — 905 Taxes paid related to net share settlement of equity awards (3,061 ) — — — — (3,061 ) Dividends paid (101,606 ) — — — — (101,606 ) Repayments of long-term obligations — (217,392 ) (2,575 ) — — (219,967 ) Proceeds from short-term borrowing — — 4,757 — — 4,757 Repayments of short-term borrowing — — (4,799 ) — — (4,799 ) Borrowings under revolving credit facility — 65,000 — — — 65,000 Repayments of revolving credit facility — (65,000 ) — — — (65,000 ) Intercompany accounts receivable/payable — 333,043 14,692 (347,735 ) — Parent investment — — 169,373 — (169,373 ) — Repayments of intercompany loans — — (119,814 ) — 119,814 — Repayment of capital lease obligations — — (2,373 ) — — (2,373 ) Purchase of stock for treasury (32,110 ) — — — — (32,110 ) Debt acquisition costs — (258 ) — — — (258 ) Net cash (used in) provided by financing activities (135,383 ) 115,393 59,261 — (397,294 ) (358,023 ) Effect of exchange rate changes on cash — — — (937 ) — (937 ) Net change in cash and cash equivalents — — (71,403 ) (6,859 ) — (78,262 ) Cash and cash equivalents - beginning of period — — 104,345 12,394 — 116,739 Cash and cash equivalents - end of period $ — $ — $ 32,942 $ 5,535 $ — $ 38,477 |