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 Fourth 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 April 1, 2018 and December 31, 2017 . (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 April 1, 2018 ; and ii. Three months ended March 26, 2017 . (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. Three months ended ended April 1, 2018 ; and ii. Three months ended ended March 26, 2017 . (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 April 1, 2018 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total Current assets: Cash and cash equivalents $ — $ — $ 76,226 $ 1,458 $ — $ 77,684 Accounts receivable, net — — 289,752 11,466 — 301,218 Intercompany accounts receivable 107,602 — 1,235,500 1,442 (1,344,544 ) — Inventories, net — — 458,300 19,042 — 477,342 Other current assets — 6,970 9,855 664 — 17,489 Total current assets 107,602 6,970 2,069,633 34,072 (1,344,544 ) 873,733 Plant assets, net — — 710,255 30,010 — 740,265 Investment in subsidiaries 2,343,571 3,214,585 42,684 — (5,600,840 ) — Intercompany note receivable — 2,918,747 45,308 9,800 (2,973,855 ) — Tradenames — — 2,458,681 4,574 — 2,463,255 Other assets, net — 16,464 142,971 9,963 — 169,398 Deferred tax assets — 241,135 — 599 (241,734 ) — Goodwill — — 2,115,731 60,660 — 2,176,391 Total assets $ 2,451,173 $ 6,397,901 $ 7,585,263 $ 149,678 $ (10,160,973 ) $ 6,423,042 Current liabilities: Short-term borrowings $ — $ — $ 1,566 $ — $ — $ 1,566 Current portion of long-term obligations — 40,000 13,329 2 — 53,331 Accounts payable 4,825 — 317,015 5,828 — 327,668 Intercompany accounts payable — 1,323,136 — 21,408 (1,344,544 ) — Accrued trade marketing expense — — 37,433 3,627 — 41,060 Accrued liabilities 204 15,934 108,118 5,210 — 129,466 Dividends payable 40,884 — — — — 40,884 Total current liabilities 45,913 1,379,070 477,461 36,075 (1,344,544 ) 593,975 Long-term debt — 2,675,171 28,517 45 — 2,703,733 Intercompany note payable — — 2,908,285 65,570 (2,973,855 ) — Pension and other postretirement benefits — — 52,142 — — 52,142 Other long-term liabilities — 89 32,915 881 — 33,885 Deferred tax liabilities — — 871,358 3,317 (241,734 ) 632,941 Total liabilities 45,913 4,054,330 4,370,678 105,888 (4,560,133 ) 4,016,676 Commitments and contingencies (Note 15) Shareholders' equity: Pinnacle common stock 1,202 — — — — 1,202 Additional paid-in-capital 1,453,171 1,454,373 1,376,295 32,772 (2,863,440 ) 1,453,171 Retained earnings 1,010,472 916,673 1,869,511 12,001 (2,798,185 ) 1,010,472 Accumulated other comprehensive (loss)/gain (27,475 ) (27,475 ) (31,221 ) (2,089 ) 60,785 (27,475 ) Capital stock in treasury, at cost (32,110 ) — — — — (32,110 ) Total Pinnacle Foods Inc. and Subsidiaries stockholders' equity 2,405,260 2,343,571 3,214,585 42,684 (5,600,840 ) 2,405,260 Non-controlling interest — — — 1,106 — 1,106 Total Equity 2,405,260 2,343,571 3,214,585 43,790 (5,600,840 ) 2,406,366 Total liabilities and equity $ 2,451,173 $ 6,397,901 $ 7,585,263 $ 149,678 $ (10,160,973 ) $ 6,423,042 Pinnacle Foods Inc. Condensed Consolidating Balance Sheet December 31, 2017 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total Current assets: Cash and cash equivalents $ — $ — $ 241,772 $ 8,056 $ — $ 249,828 Accounts receivable, net — — 272,401 9,221 — 281,622 Intercompany accounts receivable 102,335 — 1,001,329 — (1,103,664 ) — Inventories, net — — 469,813 19,993 — 489,806 Other current assets — 2,649 8,124 288 — 11,061 Total current assets 102,335 2,649 1,993,439 37,558 (1,103,664 ) 1,032,317 Plant assets, net — — 707,670 32,043 — 739,713 Investment in subsidiaries 2,317,445 3,180,932 43,056 — (5,541,433 ) — Intercompany note receivable — 2,907,799 45,226 9,800 (2,962,825 ) — Tradenames — — 2,458,681 4,693 — 2,463,374 Other assets, net — 8,802 145,489 10,608 — 164,899 Deferred tax assets — 233,391 — — (233,391 ) — Goodwill — — 2,115,731 62,230 — 2,177,961 Total assets $ 2,419,780 $ 6,333,573 $ 7,509,292 $ 156,932 $ (9,841,313 ) $ 6,578,264 Current liabilities: Short-term borrowings $ — $ — $ 2,739 $ — $ — $ 2,739 Current portion of long-term obligations — 22,620 11,311 3 — 33,934 Accounts payable — — 315,142 7,920 — 323,062 Intercompany accounts payable — 1,078,535 — 25,129 (1,103,664 ) — Accrued trade marketing expense — — 36,484 2,491 — 38,975 Accrued liabilities 178 19,913 95,010 7,030 — 122,131 Dividends payable 40,470 — — — — 40,470 Total current liabilities 40,648 1,121,068 460,686 42,573 (1,103,664 ) 561,311 Long-term debt — 2,894,962 30,594 38 — 2,925,594 Intercompany note payable — — 2,896,811 66,014 (2,962,825 ) — Pension and other postretirement benefits — — 53,251 — — 53,251 Other long-term liabilities — 98 32,971 968 — 34,037 Deferred tax liabilities — — 854,047 3,177 (233,391 ) 623,833 Total liabilities 40,648 4,016,128 4,328,360 112,770 (4,299,880 ) 4,198,026 Commitments and contingencies (Note 15) Shareholders' equity: Pinnacle common stock 1,200 — — — — 1,200 Additional paid-in-capital 1,453,054 1,454,253 1,376,175 32,771 (2,863,199 ) 1,453,054 Retained earnings 987,238 893,441 1,834,555 10,756 (2,738,752 ) 987,238 Accumulated other comprehensive loss (30,250 ) (30,249 ) (29,798 ) (471 ) 60,518 (30,250 ) Capital stock in treasury, at cost (32,110 ) — — — — (32,110 ) Total Pinnacle Foods Inc. and Subs stockholders equity 2,379,132 2,317,445 3,180,932 43,056 (5,541,433 ) 2,379,132 Non-controlling interest — — — 1,106 — 1,106 Total Equity 2,379,132 2,317,445 3,180,932 44,162 (5,541,433 ) 2,380,238 Total liabilities and shareholders' equity $ 2,419,780 $ 6,333,573 $ 7,509,292 $ 156,932 $ (9,841,313 ) $ 6,578,264 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the three months ended April 1, 2018 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 764,192 $ 41,374 $ (26,734 ) $ 778,832 Cost of products sold — — 562,753 36,265 (26,616 ) 572,402 Gross profit — — 201,439 5,109 (118 ) 206,430 Marketing and selling expenses — — 48,567 660 — 49,227 Administrative expenses — — 33,039 1,635 — 34,674 Research and development expenses — — 4,581 183 — 4,764 Intercompany royalties — — (167 ) 167 — — Intercompany management fees — — — 118 (118 ) — Intercompany technical service fees — — — — — — Other (income) expense, net — 525 2,156 184 — 2,865 Equity in (earnings) loss of investees (56,914 ) (73,967 ) (1,483 ) — 132,364 — (56,914 ) (73,442 ) 86,693 2,947 132,246 91,530 Operating income 56,914 73,442 114,746 2,162 (132,364 ) 114,900 Non-operating income — — 801 — — 801 Earnings before interest and taxes 56,914 73,442 115,547 2,162 (132,364 ) 115,701 Intercompany interest (income) expense — (18,752 ) 18,533 219 — — Interest expense — 41,135 742 17 — 41,894 Interest income — — 200 12 — 212 Earnings before income taxes 56,914 51,059 96,472 1,938 (132,364 ) 74,019 (Benefit) provision for income taxes — (5,855 ) 22,505 455 — 17,105 Net earnings 56,914 56,914 73,967 1,483 (132,364 ) 56,914 Less: Net loss attributable to non-controlling interest — — — — — — Net earnings attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 56,914 $ 56,914 $ 73,967 $ 1,483 $ (132,364 ) $ 56,914 Total comprehensive earnings 65,018 65,018 72,543 (136 ) (137,425 ) 65,018 Less: Comprehensive loss attributable to non-controlling interest — — — — — — Comprehensive earnings attributable to Pinnacle Foods, Inc. and Subsidiaries $ 65,018 $ 65,018 $ 72,543 $ (136 ) $ (137,425 ) $ 65,018 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the three months ended March 26, 2017 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 754,587 $ 36,694 $ (25,207 ) $ 766,074 Cost of products sold — 546,212 33,856 (24,567 ) 555,501 Gross profit — — 208,375 2,838 (640 ) 210,573 Marketing and selling expenses — — 54,703 891 — 55,594 Administrative expenses — — 34,385 1,626 — 36,011 Research and development expenses — — 3,837 184 — 4,021 Intercompany royalties — — (188 ) 188 — Intercompany management fees 391 (391 ) — Intercompany technical service fees — — — 249 (249 ) — Other expense, net (233 ) 4,020 443 — 4,230 Equity in (earnings) loss of investees (22,926 ) (58,177 ) 1,352 — 79,751 — (22,926 ) (58,410 ) 98,109 3,972 79,111 99,856 Operating income 22,926 58,410 110,266 (1,134 ) (79,751 ) 110,717 Non-operating income — — 491 — — 491 Earnings before interest and taxes 22,926 58,410 110,757 (1,134 ) (79,751 ) 111,208 Intercompany interest (income) expense — (22,305 ) 22,087 218 — — Interest expense — 80,170 551 10 — 80,731 Interest income — — 10 5 — 15 Earnings before income taxes 22,926 545 88,129 (1,357 ) (79,751 ) 30,492 (Benefit) provision for income taxes — (22,381 ) 29,952 (228 ) — 7,343 Net earnings 22,926 22,926 58,177 (1,129 ) (79,751 ) 23,149 Less: Net (loss) earnings attributable to non-controlling interest — — — 223 — 223 Net earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 22,926 $ 22,926 $ 58,177 $ (1,352 ) $ (79,751 ) $ 22,926 Total comprehensive earnings (loss) 38,033 38,033 59,681 246 (97,737 ) 38,256 Less: Comprehensive (loss) attributable to non-controlling interest — — — 223 — 223 Comprehensive earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries $ 38,033 $ 38,033 $ 59,681 $ 23 $ (97,737 ) $ 38,033 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the three months ended April 1, 2018 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 $ — $ (4,890 ) $ 124,927 $ 1,541 $ — $ 121,578 Cash flows from investing activities Intercompany accounts receivable/payable — 218,077 8,451 — (226,528 ) — Investment in Subsidiary 37,932 38,890 — — (76,822 ) — Capital expenditures — — (35,800 ) (76 ) — (35,876 ) Other investing — — — 608 — 608 Net cash provided by (used in) investing activities 37,932 256,967 (27,349 ) 532 (303,350 ) (35,268 ) Cash flows from financing activities Net proceeds from issuance of common stock 762 — — — — 762 Taxes paid related to net share settlement of equity awards (99 ) — — — — (99 ) Dividends paid (38,595 ) — — — — (38,595 ) Proceeds from bank term loans — 2,039,380 — — — 2,039,380 Repayments of long-term obligations — (2,249,380 ) (979 ) — — (2,250,359 ) Repayments of short-term borrowing — — (1,173 ) — — (1,173 ) Intercompany accounts receivable/payable — — (218,077 ) (8,451 ) 226,528 — Return of capital — (37,932 ) (38,890 ) — 76,822 — Repayment of capital lease obligations — — (4,005 ) (31 ) — (4,036 ) Debt acquisition costs — (4,145 ) — — — (4,145 ) Net cash (used in) provided by financing activities (37,932 ) (252,077 ) (263,124 ) (8,482 ) 303,350 (258,265 ) Effect of exchange rate changes on cash (189 ) (189 ) Net change in cash and cash equivalents — — (165,546 ) (6,598 ) — (172,144 ) Cash and cash equivalents - beginning of period — — 241,772 8,056 — 249,828 Cash and cash equivalents - end of period $ — $ — $ 76,226 $ 1,458 $ — $ 77,684 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the three months ended March 26, 2017 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 $ (16,463 ) $ 76,870 $ 2,586 $ — $ 62,993 Cash flows from investing activities Intercompany accounts receivable/payable — 235,763 7,580 — (243,343 ) — Investment in subsidiaries 28,011 24,271 — — (52,282 ) — Capital expenditures — — (28,744 ) (499 ) — (29,243 ) Sale of plant assets — — — 679 — 679 Net cash (used in) provided by investing activities 28,011 260,034 (21,164 ) 180 (295,625 ) (28,564 ) Cash flows from financing activities Net proceeds from the issuance of common stock 5,894 — — — — 5,894 Taxes paid related to net share settlement of equity awards (303 ) — — — — (303 ) Dividends paid (33,602 ) — — — — (33,602 ) Proceeds from bank term loan — 2,262,000 — — — 2,262,000 Repayments of long-term obligations — (2,464,750 ) (950 ) — — (2,465,700 ) Proceeds from short-term borrowing — — 1,634 — — 1,634 Repayments of short-term borrowing — — (1,068 ) — — (1,068 ) Intercompany accounts receivable/payable — — (235,763 ) (7,580 ) 243,343 — Return of capital — (28,011 ) (24,271 ) — 52,282 — Repayment of capital lease obligations — — (2,206 ) (18 ) — (2,224 ) Debt acquisition costs — (12,810 ) — — — (12,810 ) Net cash (used in) provided by financing activities (28,011 ) (243,571 ) (262,624 ) (7,598 ) 295,625 (246,179 ) Effect of exchange rate changes on cash — — — 128 — 128 Net change in cash and cash equivalents — — (206,918 ) (4,704 ) — (211,622 ) Cash and cash equivalents - beginning of period — — 341,238 11,838 — 353,076 Cash and cash equivalents - end of period $ — $ — $ 134,320 $ 7,134 $ — $ 141,454 |