Supplemental Guarantor Financial Information | Supplemental Guarantor Financial Information In October 2014, Halyard Health, Inc. (referred to below as “Parent”) issued the Notes (described in Note 4 , “Long-Term Debt”). The Notes are guaranteed, jointly and severally by each of our domestic subsidiaries that guarantees the Senior Credit Facilities (each, a “Guarantor Subsidiary” and collectively, the “Guarantor Subsidiaries”). The guarantees are full and unconditional, subject to certain customary release provisions as defined in the Indenture dated October 17, 2014. Each Guarantor Subsidiary is directly or indirectly 100% -owned by Halyard Health, Inc. Each of the guarantees of the Notes is a general unsecured obligation of each Guarantor and ranks equally in right of payment with all existing and future indebtedness and all other obligations (except subordinated indebtedness) of each Guarantor. The following condensed consolidating balance sheets as of June 30, 2015 and December 31, 2014 and the condensed consolidating statements of income for each of the three and six months ended June 30, 2015 and 2014 and cash flows for the six months ended June 30, 2015 and 2014 provide condensed consolidating financial information for Halyard Health, Inc. (“Parent”), the Guarantor Subsidiaries on a combined basis, the Non-Guarantor subsidiaries on a combined basis and the Parent and its subsidiaries on a consolidating basis. The Parent and the Guarantor Subsidiaries use the equity method of accounting to reflect ownership interests in subsidiaries which are eliminated upon consolidation. Eliminating entries in the following condensed consolidating financial information represent adjustments to (i) eliminate intercompany transactions between or among the Parent, the Guarantor Subsidiaries and the non-guarantor subsidiaries and (ii) eliminate the investments in subsidiaries. HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING INCOME AND COMPREHENSIVE INCOME STATEMENTS (In millions) (Unaudited) Three Months Ended June 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net Sales $ — $ 364.6 $ 113.5 $ (88.8 ) $ 389.3 Cost of products sold — 247.0 96.2 (88.8 ) 254.4 Gross Profit — 117.6 17.3 — 134.9 Research and development expenses — 6.3 — — 6.3 Selling and general expenses 9.1 81.1 15.6 — 105.8 Other (income) and expense, net (0.2 ) 2.5 (1.6 ) — 0.7 Operating (Loss) Profit (8.9 ) 27.7 3.3 — 22.1 Interest income 0.3 — 1.7 (1.9 ) 0.1 Interest expense (10.0 ) (0.7 ) (0.1 ) 1.9 (8.9 ) (Loss) Income Before Income Taxes (18.6 ) 27.0 4.9 — 13.3 Benefit from (Provision for) income taxes 13.4 (18.7 ) — — (5.3 ) Equity in earnings of consolidated subsidiaries 13.2 2.9 — (16.1 ) — Net Income 8.0 11.2 4.9 (16.1 ) 8.0 Total other comprehensive loss, net of tax — (0.2 ) (3.1 ) — (3.3 ) Comprehensive Income $ 8.0 $ 11.0 $ 1.8 $ (16.1 ) $ 4.7 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED COMBINED CONSOLIDATING INCOME AND COMPREHENSIVE INCOME STATEMENTS (In millions) (Unaudited) Three Months Ended June 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated and Combined Net Sales $ — $ 352.3 $ 163.0 $ (101.8 ) $ 413.5 Cost of products sold — 237.3 173.1 (101.8 ) 308.6 Gross Profit (Loss) — 115.0 (10.1 ) — 104.9 Research and development expenses — 9.3 — — 9.3 Selling and general expenses — 87.3 14.0 — 101.3 Other income, net — (0.3 ) (0.9 ) — (1.2 ) Operating Profit (Loss) — 18.7 (23.2 ) — (4.5 ) Interest income — 0.9 — — 0.9 Income (Loss) Before Income Taxes — 19.6 (23.2 ) — (3.6 ) Benefit from (Provision for) income taxes — (6.8 ) 5.9 — (0.9 ) Equity in earnings of consolidated subsidiaries (4.5 ) (47.8 ) — 52.3 — Net Loss (4.5 ) (35.0 ) (17.3 ) 52.3 (4.5 ) Total other comprehensive income, net of tax — 0.8 2.2 — 3.0 Comprehensive Loss $ (4.5 ) $ (34.2 ) $ (15.1 ) $ 52.3 $ (1.5 ) HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING INCOME AND COMPREHENSIVE INCOME STATEMENTS (In millions) (Unaudited) Six Months Ended June 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net Sales $ — $ 724.9 $ 227.2 $ (168.6 ) $ 783.5 Cost of products sold — 490.6 194.5 (168.6 ) 516.5 Gross Profit — 234.3 32.7 — 267.0 Research and development expenses — 12.3 — — 12.3 Selling and general expenses 18.2 154.3 30.5 — 203.0 Other (income) and expense, net (0.4 ) 4.8 (15.7 ) — (11.3 ) Operating (Loss) Profit (17.8 ) 62.9 17.9 — 63.0 Interest income 0.3 — 1.8 (1.9 ) 0.2 Interest expense (17.8 ) (1.0 ) (0.3 ) 1.9 (17.2 ) (Loss) Income Before Income Taxes (35.3 ) 61.9 19.4 — 46.0 Benefit from (Provision for) income taxes 13.4 (24.2 ) (5.5 ) — (16.3 ) Equity in earnings of consolidated subsidiaries 51.6 16.1 — (67.7 ) — Net Income 29.7 53.8 13.9 (67.7 ) 29.7 Total other comprehensive loss, net of tax — (0.3 ) (9.5 ) — (9.8 ) Comprehensive Income $ 29.7 $ 53.5 $ 4.4 $ (67.7 ) $ 19.9 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED COMBINED CONSOLIDATING INCOME AND COMPREHENSIVE INCOME STATEMENTS (In millions) (Unaudited) Six Months Ended June 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated and Combined Net Sales $ — $ 704.5 $ 321.2 $ (201.5 ) $ 824.2 Cost of products sold — 471.0 294.8 (201.5 ) 564.3 Gross Profit — 233.5 26.4 — 259.9 Research and development expenses — 17.6 — — 17.6 Selling and general expenses — 159.0 27.8 — 186.8 Other income, net — (0.6 ) (1.1 ) — (1.7 ) Operating Profit (Loss) — 57.5 (0.3 ) — 57.2 Interest income — 1.7 0.2 — 1.9 Income (Loss) Before Income Taxes — 59.2 (0.1 ) — 59.1 Provision for income taxes — (22.1 ) (0.1 ) — (22.2 ) Equity in earnings of consolidated subsidiaries (4.5 ) (33.4 ) — 37.9 — Net (Loss) Income (4.5 ) 3.7 (0.2 ) 37.9 36.9 Total other comprehensive income, net of tax — 1.5 6.5 — 8.0 Comprehensive (Loss) Income $ (4.5 ) $ 5.2 $ 6.3 $ 37.9 $ 44.9 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS (In millions) (Unaudited) As of June 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets Cash and cash equivalents $ 93.6 $ 0.3 $ 20.4 $ — $ 114.3 Accounts receivable, net 3.3 375.6 215.9 (394.7 ) 200.1 Inventories — 280.9 43.0 — 323.9 Current deferred income taxes and other current assets 7.0 6.1 1.7 — 14.8 Total Current Assets 103.9 662.9 281.0 (394.7 ) 653.1 Property, Plant and Equipment, Net — 228.7 57.3 — 286.0 Investment in Consolidated Subsidiaries 2,220.0 268.7 — (2,488.7 ) — Goodwill — 1,373.6 49.2 — 1,422.8 Other Intangible Assets — 95.4 — — 95.4 Other Assets 7.4 2.4 18.4 — 28.2 TOTAL ASSETS $ 2,331.3 $ 2,631.7 $ 405.9 $ (2,883.4 ) $ 2,485.5 LIABILITIES AND EQUITY Current Liabilities Trade accounts payable $ 218.3 $ 335.8 $ 41.2 $ (394.7 ) $ 200.6 Accrued expenses 5.2 95.2 23.0 — 123.4 Total Current Liabilities 223.5 431.0 64.2 (394.7 ) 324.0 Long-Term Debt 585.8 — — — 585.8 Other Long-Term Liabilities 0.2 47.4 6.3 — 53.9 Total Liabilities 809.5 478.4 70.5 (394.7 ) 963.7 Total Equity 1,521.8 2,153.3 335.4 (2,488.7 ) 1,521.8 TOTAL LIABILITIES AND EQUITY $ 2,331.3 $ 2,631.7 $ 405.9 $ (2,883.4 ) $ 2,485.5 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED COMBINED CONSOLIDATING BALANCE SHEETS (In millions) (Unaudited) As of December 31, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated and Combined ASSETS Current Assets Cash and cash equivalents $ 101.2 $ 3.9 $ 43.9 $ — $ 149.0 Accounts receivable, net 45.4 366.4 229.8 (407.7 ) 233.9 Inventories — 244.1 39.0 — 283.1 Current deferred income taxes and other current assets 5.4 12.5 1.0 — 18.9 Total Current Assets 152.0 626.9 313.7 (407.7 ) 684.9 Property, Plant and Equipment, Net — 216.7 61.1 — 277.8 Assets Held for Sale — — 2.6 — 2.6 Investment in Consolidated Subsidiaries 2,144.6 241.6 — (2,386.2 ) — Goodwill — 1,373.6 52.5 — 1,426.1 Other Intangible Assets — 108.3 — — 108.3 Other Assets 10.1 0.2 17.6 — 27.9 TOTAL ASSETS $ 2,306.7 $ 2,567.3 $ 447.5 $ (2,793.9 ) $ 2,527.6 LIABILITIES AND EQUITY Current Liabilities Debt payable within one year $ 3.9 $ — $ — $ — $ 3.9 Trade accounts payable 165.2 325.6 85.6 (407.7 ) 168.7 Accrued expenses 12.6 137.4 33.4 — 183.4 Total Current Liabilities 181.7 463.0 119.0 (407.7 ) 356.0 Long-Term Debt 632.3 — — — 632.3 Other Long-Term Liabilities 1.5 42.2 4.4 — 48.1 Total Liabilities 815.5 505.2 123.4 (407.7 ) 1,036.4 Total Equity 1,491.2 2,062.1 324.1 (2,386.2 ) 1,491.2 TOTAL LIABILITIES AND EQUITY $ 2,306.7 $ 2,567.3 $ 447.5 $ (2,793.9 ) $ 2,527.6 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (In millions) (Unaudited) Six Months Ended June 30, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Operating Activities Cash (Used in) Provided by Operating Activities $ (18.9 ) $ 22.4 $ 52.2 $ — $ 55.7 Investing Activities Capital expenditures — (39.1 ) (6.1 ) — (45.2 ) Proceeds from property dispositions — — 7.7 — 7.7 Cash (Used in) Provided by Investing Activities — (39.1 ) 1.6 — (37.5 ) Financing Activities Intercompany contributions 62.4 13.2 (75.6 ) — — Debt repayments (51.0 ) — — — (51.0 ) Purchase of treasury stock (1.0 ) — — — (1.0 ) Proceeds from the exercise of stock options 0.9 — — — 0.9 Cash Provided by (Used in) Financing Activities 11.3 13.2 (75.6 ) — (51.1 ) Effect of Exchange Rate on Cash and Cash Equivalents — (0.1 ) (1.7 ) — (1.8 ) Decrease in Cash and Cash Equivalents (7.6 ) (3.6 ) (23.5 ) — (34.7 ) Cash and Cash Equivalents, Beginning of Period 101.2 3.9 43.9 — 149.0 Cash and Cash Equivalents, End of Period $ 93.6 $ 0.3 $ 20.4 $ — $ 114.3 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED COMBINED CONSOLIDATING STATEMENTS OF CASH FLOWS (In millions) (Unaudited) Six Months Ended June 30, 2014 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated and Combined Operating Activities Cash Provided by Operating Activities $ — $ 38.4 $ 45.3 $ — $ 83.7 Investing Activities Capital expenditures — (23.5 ) (4.5 ) — (28.0 ) Cash Used in Investing Activities — (23.5 ) (4.5 ) — (28.0 ) Financing Activities Debt proceeds — — 1.3 — 1.3 Debt repayments — (2.9 ) — — (2.9 ) Change in Kimberly-Clark's net investment — (12.2 ) (38.8 ) — (51.0 ) Other — 1.8 — — 1.8 Cash Used in Financing Activities — (13.3 ) (37.5 ) — (50.8 ) Effect of Exchange Rate on Cash and Cash Equivalents — (0.1 ) (0.4 ) — (0.5 ) Increase in Cash and Cash Equivalents — 1.5 2.9 — 4.4 Cash and Cash Equivalents, Beginning of Period — 3.1 41.0 — 44.1 Cash and Cash Equivalents, End of Period $ — $ 4.6 $ 43.9 $ — $ 48.5 |