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 July 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 July 1, 2018 ; and ii. Three months ended June 25, 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. Six months ended ended July 1, 2018 ; and ii. Six months ended ended June 25, 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 July 1, 2018 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations and Reclassifications Consolidated Total Current assets: Cash and cash equivalents $ — $ — $ 74,106 $ 6,325 $ — $ 80,431 Accounts receivable, net — — 255,703 8,655 — 264,358 Intercompany accounts receivable 101,958 — 1,273,461 — (1,375,419 ) — Inventories, net — — 484,820 23,117 — 507,937 Other current assets — 6,652 8,638 599 — 15,889 Total current assets 101,958 6,652 2,096,728 38,696 (1,375,419 ) 868,615 Plant assets, net — — 724,124 29,990 — 754,114 Investment in subsidiaries 2,368,797 3,246,303 43,116 — (5,658,216 ) — Intercompany note receivable — 2,929,846 45,382 9,800 (2,985,028 ) — Tradenames — — 2,458,681 4,491 — 2,463,172 Other assets, net — 23,649 140,388 9,934 — 173,971 Deferred tax assets — 238,233 — — (238,233 ) — Goodwill — — 2,115,731 59,559 — 2,175,290 Total assets $ 2,470,755 $ 6,444,683 $ 7,624,150 $ 152,470 $ (10,256,896 ) $ 6,435,162 Current liabilities: Short-term borrowings $ — $ — $ 1,842 $ — $ — $ 1,842 Current portion of long-term obligations — 40,000 14,124 2 — 54,126 Accounts payable — — 321,724 7,311 — 329,035 Intercompany accounts payable — 1,353,051 — 22,367 (1,375,418 ) — Accrued trade marketing expense — — 29,095 3,018 — 32,113 Accrued liabilities 204 17,464 97,000 5,277 — 119,945 Dividends payable 40,066 — — — — 40,066 Total current liabilities 40,270 1,410,515 463,785 37,975 (1,375,418 ) 577,127 Long-term debt — 2,665,314 38,565 38 — 2,703,917 Intercompany note payable — — 2,919,752 65,277 (2,985,029 ) — Pension and other postretirement benefits — — 50,134 — — 50,134 Other long-term liabilities — 57 27,781 824 — 28,662 Deferred tax liabilities — — 877,830 4,195 (238,233 ) 643,792 Total liabilities 40,270 4,075,886 4,377,847 108,309 (4,598,680 ) 4,003,632 Commitments and contingencies (Note 15) Shareholders' equity: Pinnacle common stock 1,202 — — — — 1,202 Additional paid-in-capital 1,457,492 1,458,694 1,380,615 32,771 (2,872,080 ) 1,457,492 Retained earnings 1,027,855 934,057 1,898,201 13,889 (2,846,147 ) 1,027,855 Accumulated other comprehensive (loss)/gain (23,954 ) (23,954 ) (32,513 ) (3,544 ) 60,011 (23,954 ) Capital stock in treasury, at cost (32,110 ) — — — — (32,110 ) Total Pinnacle Foods Inc. and Subsidiaries stockholders' equity 2,430,485 2,368,797 3,246,303 43,116 (5,658,216 ) 2,430,485 Non-controlling interest — — — 1,045 — 1,045 Total Equity 2,430,485 2,368,797 3,246,303 44,161 (5,658,216 ) 2,431,530 Total liabilities and equity $ 2,470,755 $ 6,444,683 $ 7,624,150 $ 152,470 $ (10,256,896 ) $ 6,435,162 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 July 1, 2018 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 727,662 $ 37,445 $ (23,346 ) $ 741,761 Cost of products sold — — 522,192 31,171 (23,064 ) 530,299 Gross profit — — 205,470 6,274 (282 ) 211,462 Marketing and selling expenses — — 49,539 1,078 — 50,617 Administrative expenses — — 33,813 1,555 — 35,368 Research and development expenses — — 4,626 160 — 4,786 Intercompany royalties — — (146 ) 146 — — Intercompany management fees — — — 282 (282 ) — Intercompany technical service fees — — — — — — Other (income) expense, net — 4,637 12,638 170 — 17,445 Equity in (earnings) loss of investees (56,317 ) (67,623 ) (1,948 ) — 125,888 — (56,317 ) (62,986 ) 98,522 3,391 125,606 108,216 Operating income 56,317 62,986 106,948 2,883 (125,888 ) 103,246 Non-operating income — — 802 — — 802 Earnings before interest and taxes 56,317 62,986 107,750 2,883 (125,888 ) 104,048 Intercompany interest (income) expense — (18,750 ) 18,532 218 — — Interest expense — 29,338 844 2 — 30,184 Interest income — — 7 9 — 16 Earnings before income taxes 56,317 52,398 88,381 2,672 (125,888 ) 73,880 (Benefit) provision for income taxes — (3,919 ) 20,758 785 — 17,624 Net earnings 56,317 56,317 67,623 1,887 (125,888 ) 56,256 Less: Net loss attributable to non-controlling interest — — — (61 ) — (61 ) Net earnings attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 56,317 $ 56,317 $ 67,623 $ 1,948 $ (125,888 ) $ 56,317 Total comprehensive earnings 59,777 59,777 66,271 434 (126,482 ) 59,777 Less: Comprehensive loss attributable to non-controlling interest — — — (61 ) — (61 ) Comprehensive earnings attributable to Pinnacle Foods, Inc. and Subsidiaries $ 59,777 $ 59,777 $ 66,271 $ 495 $ (126,482 ) $ 59,838 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the three months ended June 25, 2017 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 729,927 $ 37,501 $ (22,820 ) $ 744,608 Cost of products sold — 571,215 31,803 (22,337 ) 580,681 Gross profit — — 158,712 5,698 (483 ) 163,927 Marketing and selling expenses — — 48,485 985 — 49,470 Administrative expenses — — 32,319 1,311 — 33,630 Research and development expenses — — 4,441 139 — 4,580 Tradename impairment charges — — 27,430 — — 27,430 Intercompany royalties — — (166 ) 166 — — Intercompany management fees 391 (391 ) — Intercompany technical service fees — — — 92 (92 ) — Other expense, net (164 ) 6,026 (574 ) — 5,288 Equity in (earnings) loss of investees (18,669 ) (23,402 ) (2,472 ) — 44,543 — (18,669 ) (23,566 ) 116,063 2,510 44,060 120,398 Operating income 18,669 23,566 42,649 3,188 (44,543 ) 43,529 Non-operating income — — 491 — — 491 Earnings before interest and taxes 18,669 23,566 43,140 3,188 (44,543 ) 44,020 Intercompany interest (income) expense — (19,624 ) 19,416 208 — — Interest expense — 27,772 722 13 — 28,507 Interest income — — 10 3 — 13 Earnings before income taxes 18,669 15,418 23,012 2,970 (44,543 ) 15,526 (Benefit) provision for income taxes — (3,251 ) (390 ) 549 — (3,092 ) Net earnings 18,669 18,669 23,402 2,421 (44,543 ) 18,618 Less: Net (loss) earnings attributable to non-controlling interest — — — (51 ) — (51 ) Net earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 18,669 $ 18,669 $ 23,402 $ 2,472 $ (44,543 ) $ 18,669 Total comprehensive earnings (loss) 16,165 16,165 24,101 2,928 (43,245 ) 16,114 Less: Comprehensive (loss) attributable to non-controlling interest — — — (51 ) — (51 ) Comprehensive earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries $ 16,165 $ 16,165 $ 24,101 $ 2,979 $ (43,245 ) $ 16,165 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the six months ended July 1, 2018 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 1,491,854 $ 78,819 $ (50,080 ) $ 1,520,593 Cost of products sold — — 1,084,945 67,436 (49,680 ) 1,102,701 Gross profit — — 406,909 11,383 (400 ) 417,892 Marketing and selling expenses — — 98,106 1,738 — 99,844 Administrative expenses — — 66,852 3,190 — 70,042 Research and development expenses — — 9,207 343 — 9,550 Intercompany royalties — — (313 ) 313 — — Intercompany management fees — — — 400 (400 ) — Intercompany technical service fees — — — — — — Other (income) expense, net — 5,162 14,794 354 — 20,310 Equity in (earnings) loss of investees (113,231 ) (141,590 ) (3,431 ) — 258,252 — (113,231 ) (136,428 ) 185,215 6,338 257,852 199,746 Operating income 113,231 136,428 221,694 5,045 (258,252 ) 218,146 Non-operating income — — 1,603 — — 1,603 Earnings before interest and taxes 113,231 136,428 223,297 5,045 (258,252 ) 219,749 Intercompany interest (income) expense — (37,502 ) 37,065 437 — — Interest expense — 70,473 1,586 19 — 72,078 Interest income — — 207 21 — 228 Earnings before income taxes 113,231 103,457 184,853 4,610 (258,252 ) 147,899 (Benefit) provision for income taxes — (9,774 ) 43,263 1,240 — 34,729 Net earnings 113,231 113,231 141,590 3,370 (258,252 ) 113,170 Less: Net loss attributable to non-controlling interest — — — (61 ) — (61 ) Net earnings attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 113,231 $ 113,231 $ 141,590 $ 3,431 $ (258,252 ) $ 113,231 Total comprehensive earnings 124,795 124,795 138,814 298 (263,907 ) 124,795 Less: Comprehensive loss attributable to non-controlling interest — — — (61 ) — (61 ) Comprehensive earnings attributable to Pinnacle Foods, Inc. and Subsidiaries $ 124,795 $ 124,795 $ 138,814 $ 359 $ (263,907 ) $ 124,856 Pinnacle Foods Inc. Condensed Consolidating Statement of Operations and Comprehensive Earnings For the six months ended June 25, 2017 Pinnacle Foods Inc. Pinnacle Foods Finance LLC Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net sales $ — $ — $ 1,484,514 $ 74,195 $ (48,027 ) $ 1,510,682 Cost of products sold — — 1,117,427 65,659 (46,904 ) 1,136,182 Gross profit — — 367,087 8,536 (1,123 ) 374,500 Marketing and selling expenses — — 103,188 1,876 — 105,064 Administrative expenses — — 66,704 2,937 — 69,641 Research and development expenses — — 8,278 323 — 8,601 Tradename impairment charges — — 27,430 — — 27,430 Intercompany royalties (354 ) 354 — — Intercompany management fees — — — 782 (782 ) — Intercompany technical service fees — — — 341 (341 ) — Other expense, net — (397 ) 10,046 (131 ) — 9,518 Equity in (earnings) loss of investees (41,595 ) (81,579 ) (1,120 ) — 124,294 — (41,595 ) (81,976 ) 214,172 6,482 123,171 220,254 Operating income 41,595 81,976 152,915 2,054 (124,294 ) 154,246 Non-operating income — — 982 — — 982 Earnings before interest and taxes 41,595 81,976 153,897 2,054 (124,294 ) 155,228 Intercompany interest (income) expense — (41,929 ) 41,503 426 — — Interest expense — 107,942 1,273 23 — 109,238 Interest income — — 20 8 — 28 Earnings before income taxes 41,595 15,963 111,141 1,613 (124,294 ) 46,018 (Benefit) provision for income taxes — (25,632 ) 29,562 321 — 4,251 Net earnings 41,595 41,595 81,579 1,292 (124,294 ) 41,767 Less: Net (loss) earnings attributable to non-controlling interest — — — 172 — 172 Net earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries common stockholders $ 41,595 $ 41,595 $ 81,579 $ 1,120 $ (124,294 ) $ 41,595 Total comprehensive earnings (loss) 54,198 54,198 83,782 3,174 (140,982 ) 54,370 Less: Comprehensive (loss) attributable to non-controlling interest — — — 172 — 172 Comprehensive earnings (loss) attributable to Pinnacle Foods, Inc. and Subsidiaries $ 54,198 $ 54,198 $ 83,782 $ 3,002 $ (140,982 ) $ 54,198 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the six months ended July 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 $ — $ (8,245 ) $ 216,288 $ 6,707 $ — $ 214,750 Cash flows from investing activities Intercompany accounts receivable/payable — 249,338 7,038 — (256,376 ) — Investment in Subsidiary 83,697 73,442 — — (157,139 ) — Capital expenditures — — (58,716 ) (1,617 ) — (60,333 ) Other investing — — — 608 — 608 Net cash provided by (used in) investing activities 83,697 322,780 (51,678 ) (1,009 ) (413,515 ) (59,725 ) Cash flows from financing activities Net proceeds from issuance of common stock 2,046 — — — — 2,046 Taxes paid related to net share settlement of equity awards (7,572 ) — — — — (7,572 ) Dividends paid (78,171 ) — — — — (78,171 ) Proceeds from bank term loans — 2,289,380 — — — 2,289,380 Repayments of long-term obligations — (2,613,649 ) (980 ) — — (2,614,629 ) Repayments of short-term borrowing — — (2,391 ) — — (2,391 ) Borrowings under revolving credit facility — 100,000 — — — 100,000 Intercompany accounts receivable/payable — — (249,338 ) (7,038 ) 256,376 — Return of capital — (83,697 ) (73,442 ) — 157,139 — Repayment of capital lease obligations — — (6,125 ) (63 ) — (6,188 ) Debt acquisition costs — (6,569 ) — — — (6,569 ) Net cash (used in) provided by financing activities (83,697 ) (314,535 ) (332,276 ) (7,101 ) 413,515 (324,094 ) Effect of exchange rate changes on cash (328 ) (328 ) Net change in cash and cash equivalents — — (167,666 ) (1,731 ) — (169,397 ) Cash and cash equivalents - beginning of period — — 241,772 8,056 — 249,828 Cash and cash equivalents - end of period $ — $ — $ 74,106 $ 6,325 $ — $ 80,431 Pinnacle Foods Inc. Condensed Consolidating Statement of Cash Flows For the six months ended June 25, 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 $ — $ (18,025 ) $ 138,670 $ (297 ) $ — $ 120,348 Cash flows from investing activities Intercompany accounts receivable/payable — 248,150 2,571 — (250,721 ) — Investment in subsidiaries 67,287 58,504 — — (125,791 ) — Capital expenditures — — (48,271 ) (1,084 ) — (49,355 ) Sale of plant assets — — 517 1,430 — 1,947 Net cash (used in) provided by investing activities 67,287 306,654 (45,183 ) 346 (376,512 ) (47,408 ) Cash flows from financing activities Net proceeds from the issuance of common stock 9,051 — — — — 9,051 Taxes paid related to net share settlement of equity awards (8,926 ) — — — — (8,926 ) Dividends paid (67,412 ) — — — — (67,412 ) Proceeds from bank term loan — 2,262,000 — — — 2,262,000 Repayments of long-term obligations — (2,470,405 ) (1,915 ) — — (2,472,320 ) Proceeds from short-term borrowing — — 1,634 — — 1,634 Repayments of short-term borrowing — — (2,240 ) — — (2,240 ) Intercompany accounts receivable/payable — — (248,150 ) (2,571 ) 250,721 — Return of capital — (67,287 ) (58,504 ) — 125,791 — Repayment of capital lease obligations — — (4,180 ) (36 ) — (4,216 ) Debt acquisition costs — (12,937 ) — — — (12,937 ) Net cash (used in) provided by financing activities (67,287 ) (288,629 ) (313,355 ) (2,607 ) 376,512 (295,366 ) Effect of exchange rate changes on cash — — — 219 — 219 Net change in cash and cash equivalents — — (219,868 ) (2,339 ) — (222,207 ) Cash and cash equivalents - beginning of period — — 341,238 11,838 — 353,076 Cash and cash equivalents - end of period $ — $ — $ 121,370 $ 9,499 $ — $ 130,869 |