Guarantor and Nonguarantor Statements | Guarantor and Nonguarantor Statements The Senior Notes are general senior unsecured obligations of Pinnacle Foods Finance LLC, effectively subordinated in right of payment to all existing and future senior secured indebtedness of Pinnacle Foods Finance LLC and guaranteed on a full, unconditional, joint and several basis by the Company and Pinnacle Foods Finance LLC's 100% owned domestic subsidiaries that guarantee other indebtedness of the Pinnacle Foods Finance LLC. 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 Third Amended and Restated 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 September 24, 2017 and December 25, 2016 . (b) The related condensed consolidating statements of operations and comprehensive earnings for the Company, Pinnacle Foods Finance LLC, all guarantor subsidiaries and the non-guarantor subsidiaries for the following: i. Three months ended September 24, 2017 ; and ii. Three months ended September 25, 2016 . (c) The related condensed consolidating statements of cash flows for the Company, Pinnacle Foods Finance LLC, all guarantor subsidiaries and the non-guarantor subsidiaries for the following: i. Nine months ended ended September 24, 2017 ; and ii. Nine months ended ended September 25, 2016 . (2) Elimination entries necessary to consolidate the Company, Pinnacle Foods Finance LLC 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 September 24, 2017 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total Current assets: Cash and cash equivalents $ — $ — $ 125,114 $ 6,227 $ — $ 131,341 Accounts receivable, net — — 291,465 8,716 — 300,181 Intercompany accounts receivable 102,013 — 979,355 — (1,081,368 ) — Inventories, net — — 520,877 22,766 — 543,643 Other current assets — 3,245 10,224 2,673 — 16,142 Total current assets 102,013 3,245 1,927,035 40,382 (1,081,368 ) 991,307 Plant assets, net — — 662,058 32,336 — 694,394 Investment in subsidiaries 1,904,751 2,641,134 40,115 — (4,586,000 ) — Intercompany note receivable — 2,895,851 45,152 9,800 (2,950,803 ) — Tradenames — — 2,458,670 4,782 — 2,463,452 Other assets, net — 1,968 147,071 10,516 — 159,555 Deferred tax assets — 356,370 — — (356,370 ) — Goodwill — — 2,105,078 63,409 — 2,168,487 Total assets $ 2,006,764 $ 5,898,568 $ 7,385,179 $ 161,225 $ (8,974,541 ) $ 6,477,195 Current liabilities: Short-term borrowings $ — $ — $ 1,389 $ — $ — $ 1,389 Current portion of long-term obligations — 22,620 12,179 14 — 34,813 Accounts payable — — 322,499 7,487 — 329,986 Intercompany accounts payable — 1,047,805 — 33,562 (1,081,367 ) — Accrued trade marketing expense — — 25,378 2,426 — 27,804 Accrued liabilities 178 17,168 95,281 4,125 — 116,752 Dividends payable 40,150 — — — — 40,150 Total current liabilities 40,328 1,087,593 456,726 47,614 (1,081,367 ) 550,894 Long-term debt — 2,905,230 30,844 301 — 2,936,375 Intercompany note payable — — 2,884,469 66,335 (2,950,804 ) — Pension and other postretirement benefits — — 53,725 — — 53,725 Other long-term liabilities — 994 28,938 3,262 — 33,194 Deferred tax liabilities — — 1,289,343 2,492 (356,370 ) 935,465 Total liabilities 40,328 3,993,817 4,744,045 120,004 (4,388,541 ) 4,509,653 Commitments and contingencies (Note 14) Shareholders' equity: Pinnacle common stock 1,198 — — — — 1,198 Additional paid-in-capital 1,448,196 1,449,394 1,371,324 32,771 (2,853,489 ) 1,448,196 Retained earnings 582,262 488,467 1,298,427 6,731 (1,793,625 ) 582,262 Accumulated other comprehensive (loss)/gain (33,110 ) (33,110 ) (28,617 ) 613 61,114 (33,110 ) Capital stock in treasury, at cost (32,110 ) — — — — (32,110 ) Total Pinnacle Foods Inc. and Subsidiaries stockholders' equity 1,966,436 1,904,751 2,641,134 40,115 (4,586,000 ) 1,966,436 Non-controlling interest — — — 1,106 — 1,106 Total Equity 1,966,436 1,904,751 2,641,134 41,221 (4,586,000 ) 1,967,542 Total liabilities and equity $ 2,006,764 $ 5,898,568 $ 7,385,179 $ 161,225 $ (8,974,541 ) $ 6,477,195 Pinnacle Foods Inc. Condensed Consolidating Balance Sheet December 25, 2016 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total 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 Total current assets 96,923 631 1,864,041 38,367 (901,126 ) 1,098,836 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 — 335,178 — — (335,178 ) — Goodwill — — 2,104,648 58,508 — 2,163,156 Total assets $ 1,983,419 $ 5,913,596 $ 7,418,866 $ 155,037 $ (8,782,952 ) $ 6,687,966 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 — — 1,255,622 2,536 (335,178 ) 922,980 Total liabilities 35,411 4,027,100 4,829,016 123,503 (4,276,006 ) 4,739,024 Commitments and contingencies (Note 14) Shareholders' 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, at cost (32,110 ) — — — — (32,110 ) Total Pinnacle Foods Inc. and Subs 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 $ 7,418,866 $ 155,037 $ (8,782,952 ) $ 6,687,966 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the three months ended September 24, 2017 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 736,458 $ 35,456 $ (22,100 ) $ 749,814 Cost of products sold — — 522,623 29,447 (21,547 ) 530,523 Gross profit — — 213,835 6,009 (553 ) 219,291 Marketing and selling expenses — — 49,633 859 — 50,492 Administrative expenses — — 29,605 1,357 — 30,962 Research and development expenses — — 3,723 185 — 3,908 Tradename impairment charges — — 39,100 — — 39,100 Intercompany royalties — — (162 ) 162 — — Intercompany management fees — — — 392 (392 ) — Intercompany technical service fees — — — 161 (161 ) — Other (income) expense, net — (1,482 ) 2,063 194 — 775 Equity in (earnings) loss of investees (46,581 ) (51,043 ) (1,740 ) — 99,364 — (46,581 ) (52,525 ) 122,222 3,310 98,811 125,237 Earnings before interest and taxes 46,581 52,525 91,613 2,699 (99,364 ) 94,054 Intercompany interest (income) expense — (19,634 ) 19,415 219 — — Interest expense — 28,169 947 9 — 29,125 Interest income — — 31 6 — 37 Earnings before income taxes 46,581 43,990 71,282 2,477 (99,364 ) 64,966 (Benefit) provision for income taxes — (2,591 ) 20,239 737 — 18,385 Net earnings 46,581 46,581 51,043 1,740 (99,364 ) 46,581 Less: Net loss attributable to non-controlling interest — — — — — — Net earnings attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 46,581 $ 46,581 $ 51,043 $ 1,740 $ (99,364 ) $ 46,581 Total comprehensive earnings 52,437 52,437 55,881 6,404 (114,722 ) 52,437 Less: Comprehensive loss attributable to non-controlling interest — — — — — — Comprehensive earnings attributable to Pinnacle Foods, Inc. and Subsidiaries $ 52,437 $ 52,437 $ 55,881 $ 6,404 $ (114,722 ) $ 52,437 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the three months ended September 25, 2016 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 730,853 $ 37,670 $ (9,702 ) $ 758,821 Cost of products sold — 503,863 35,243 (8,989 ) 530,117 Gross profit — — 226,990 2,427 (713 ) 228,704 Marketing and selling expenses — — 52,666 1,213 — 53,879 Administrative expenses — — 34,552 1,887 — 36,439 Research and development expenses — — 4,392 172 — 4,564 Tradename impairment charges — — 11,200 — — 11,200 Intercompany royalties — — (106 ) (73 ) 179 — Intercompany management fees 642 (642 ) — Intercompany technical service fees — — — 250 (250 ) — Termination fee received, net of costs, associated with the Hillshire merger agreement — — — — — — Other expense, net 256 3,681 417 — 4,354 Equity in (earnings) loss of investees (52,353 ) (57,978 ) 3,176 — 107,155 — (52,353 ) (57,722 ) 109,561 4,508 106,442 110,436 Earnings before interest and taxes 52,353 57,722 117,429 (2,081 ) (107,155 ) 118,268 Intercompany interest (income) expense — (26,919 ) 25,745 1,174 — — Interest expense — 35,945 517 11 — 36,473 Interest income — — 12 15 — 27 Earnings before income taxes 52,353 48,696 91,179 (3,251 ) (107,155 ) 81,822 (Benefit) provision for income taxes — (3,657 ) 33,201 (75 ) — 29,469 Net earnings 52,353 52,353 57,978 (3,176 ) (107,155 ) 52,353 Less: Net (loss) earnings attributable to non-controlling interest — — — — — — Net earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 52,353 $ 52,353 $ 57,978 $ (3,176 ) $ (107,155 ) $ 52,353 Total comprehensive earnings (loss) 52,918 52,918 56,677 (4,704 ) (104,891 ) 52,918 Less: Comprehensive (loss) attributable to non-controlling interest — — — — — — Comprehensive earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries $ 52,918 $ 52,918 $ 56,677 $ (4,704 ) $ (104,891 ) $ 52,918 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the nine months ended September 24, 2017 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 2,220,972 $ 109,651 $ (70,127 ) $ 2,260,496 Cost of products sold — — 1,639,068 95,106 (68,451 ) 1,665,723 Gross profit — — 581,904 14,545 (1,676 ) 594,773 Marketing and selling expenses — — 152,821 2,735 — 155,556 Administrative expenses — — 96,309 4,294 — 100,603 Research and development expenses — — 12,001 508 — 12,509 Tradename impairment charges — — 66,530 — — 66,530 Intercompany royalties — — (516 ) 516 — — Intercompany management fees — — — 1,174 (1,174 ) — Intercompany technical service fees — — — 502 (502 ) — Other (income) expense, net — (1,879 ) 12,109 63 — 10,293 Equity in (earnings) loss of investees (88,176 ) (132,622 ) (2,860 ) — 223,658 — (88,176 ) (134,501 ) 336,394 9,792 221,982 345,491 Earnings before interest and taxes 88,176 134,501 245,510 4,753 (223,658 ) 249,282 Intercompany interest (income) expense — (61,563 ) 60,918 645 — — Interest expense — 136,111 2,220 32 — 138,363 Interest income — — 51 14 — 65 Earnings before income taxes 88,176 59,953 182,423 4,090 (223,658 ) 110,984 (Benefit) provision for income taxes — (28,223 ) 49,801 1,058 — 22,636 Net earnings 88,176 88,176 132,622 3,032 (223,658 ) 88,348 Less: Net earnings attributable to non-controlling interest — — — 172 — 172 Net earnings attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 88,176 $ 88,176 $ 132,622 $ 2,860 $ (223,658 ) $ 88,176 Total comprehensive earnings 106,635 106,635 139,663 9,578 (255,704 ) 106,807 Less: Comprehensive earnings attributable to non-controlling interest — — — 172 — 172 Comprehensive earnings attributable to Pinnacle Foods, Inc. and Subsidiaries $ 106,635 $ 106,635 $ 139,663 $ 9,406 $ (255,704 ) $ 106,635 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the nine months ended September 25, 2016 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 2,217,492 $ 120,473 $ (68,508 ) $ 2,269,457 Cost of products sold — — 1,577,814 109,224 (66,044 ) 1,620,994 Gross profit — — 639,678 11,249 (2,464 ) 648,463 Marketing and selling expenses — — 169,559 4,254 — 173,813 Administrative expenses — — 119,625 6,405 — 126,030 Research and development expenses — — 13,295 552 — 13,847 Tradename impairment charges — — 11,200 — — 11,200 Intercompany royalties (410 ) 410 — — Intercompany management fees — — — 1,716 (1,716 ) — Intercompany technical service fees — — — 748 (748 ) — Other (income) expense, net — (1,027 ) 17,716 549 — 17,238 Equity in (earnings) loss of investees (122,973 ) (136,635 ) 4,841 — 254,767 — (122,973 ) (137,662 ) 335,826 14,634 252,303 342,128 Earnings before interest and taxes 122,973 137,662 303,852 (3,385 ) (254,767 ) 306,335 Intercompany interest (income) expense — (78,611 ) 77,327 1,284 — — Interest expense — 102,072 1,496 33 — 103,601 Interest income — — 83 48 — 131 Earnings (loss) before income taxes 122,973 114,201 225,112 (4,654 ) (254,767 ) 202,865 (Benefit) provision for income taxes — (8,772 ) 88,477 187 — 79,892 Net earnings (loss) 122,973 122,973 136,635 (4,841 ) (254,767 ) 122,973 Less: Net earnings (loss) attributable to non-controlling interest — — — — — — Net earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 122,973 $ 122,973 $ 136,635 $ (4,841 ) $ (254,767 ) $ 122,973 Total comprehensive earnings (loss) 119,989 119,989 141,015 (1,070 ) (259,934 ) 119,989 Less: Comprehensive earnings (loss) attributable to non-controlling interest — — — — — — Comprehensive earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries $ 119,989 $ 119,989 $ 141,015 $ (1,070 ) $ (259,934 ) $ 119,989 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the nine months ended September 24, 2017 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total Cash flows from operating activities Net cash (used in) provided by operating activities $ — $ (22,332 ) $ 189,654 $ 11,400 $ — $ 178,722 Cash flows from investing activities Intercompany accounts receivable/payable — 128,387 17,917 — (146,304 ) — Intercompany loans — 129,106 — — (129,106 ) — Investment in Subsidiary 96,543 88,379 — — (184,922 ) — Capital expenditures — — (69,049 ) (1,466 ) — (70,515 ) Sale of plant assets — — 517 1,430 — 1,947 Net cash provided by (used in) investing activities 96,543 345,872 (50,615 ) (36 ) (460,332 ) (68,568 ) Cash flows from financing activities Net proceeds from issuance of common stock 14,868 — — — — 14,868 Taxes paid related to net share settlement of equity awards (10,238 ) — — — — (10,238 ) Dividends paid (101,173 ) — — — — (101,173 ) Proceeds from bank term loans — 2,262,000 — — — 2,262,000 Repayments of long-term obligations — (2,476,060 ) (2,849 ) — — (2,478,909 ) Proceeds from short-term borrowing — — 2,743 — — 2,743 Repayments of short-term borrowing — — (3,743 ) — — (3,743 ) Intercompany accounts receivable/payable — — (128,387 ) (17,917 ) 146,304 — Return of capital — (96,543 ) (88,379 ) — 184,922 — Intercompany loans — — (129,106 ) — 129,106 — Repayment of capital lease obligations — — (5,442 ) (94 ) — (5,536 ) Debt acquisition costs — (12,937 ) — — — (12,937 ) Net cash (used in) provided by financing activities (96,543 ) (323,540 ) (355,163 ) (18,011 ) 460,332 (332,925 ) Effect of exchange rate changes on cash 1,036 1,036 Net change in cash and cash equivalents — — (216,124 ) (5,611 ) — (221,735 ) Cash and cash equivalents - beginning of period — — 341,238 11,838 — 353,076 Cash and cash equivalents - end of period $ — $ — $ 125,114 $ 6,227 $ — $ 131,341 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the nine months ended September 25, 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 $ (10,767 ) $ 4,004 $ 230,643 $ 16,062 $ — $ 239,942 Cash flows from investing activities Payments for business acquisitions — — (985,365 ) — — (985,365 ) Intercompany accounts receivable/payable — 24,071 6,782 — (30,853 ) — Intercompany loans — (880,122 ) — — 880,122 — Investment in subsidiaries 65,516 49,564 — — (115,080 ) — Capital expenditures — — (73,421 ) (3,202 ) — (76,623 ) Net cash (used in) provided by investing activities 65,516 (806,487 ) (1,052,004 ) (3,202 ) 734,189 (1,061,988 ) Cash flows from financing activities Net proceeds from the issuance of common stock 24,914 — — — — 24,914 Excess tax benefits on stock-based compensation 10,767 — — — — 10,767 Taxes paid related to net share settlement of equity awards (1,087 ) — — — — (1,087 ) Dividends paid (89,343 ) — — — — (89,343 ) Proceeds from bond offering — 350,000 — — — 350,000 Proceeds from bank term loan — 547,250 — — — 547,250 Repayments of long-term obligations — (6,687 ) (3,458 ) — — (10,145 ) Proceeds from short-term borrowing — — 2,182 — — 2,182 Repayments of short-term borrowing — — (3,180 ) — — (3,180 ) Intercompany accounts receivable/payable — — (24,071 ) (6,782 ) 30,853 — Return of capital — (65,516 ) (49,564 ) — 115,080 — Intercompany loans — — 880,122 — (880,122 ) — Repayment of capital lease obligations — — (2,611 ) (10 ) — (2,621 ) Debt acquisition costs — (22,564 ) — — — (22,564 ) Net cash (used in) provided by financing activities (54,749 ) 802,483 799,420 (6,792 ) (734,189 ) 806,173 Effect of exchange rate changes on cash — — — 252 — 252 Net change in cash and cash equivalents — — (21,941 ) 6,320 — (15,621 ) Cash and cash equivalents - beginning of period — — 177,669 2,880 — 180,549 Cash and cash equivalents - end of period $ — $ — $ 155,728 $ 9,200 $ — $ 164,928 |