Supplemental Guarantor Financial Information | Supplemental Guarantor Financial Information The Notes (described in Note 4 , “Debt”) 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 Subsidiary and ranks equally in right of payment with all existing and future indebtedness and all other obligations (except subordinated indebtedness) of each Guarantor Subsidiary. The following condensed consolidating balance sheets as of March 31, 2016 and December 31, 2015 and the condensed statements of income and cash flows for the three months ended March 31, 2016 and 2015 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 consolidated basis. The Parent and the Guarantor Subsidiaries use the equity method of accounting to reflect ownership interests in subsidiaries that 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) Three Months Ended March 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net Sales $ — $ 351.2 $ 102.8 $ (69.2 ) $ 384.8 Cost of products sold — 232.2 85.3 (69.2 ) 248.3 Gross Profit — 119.0 17.5 — 136.5 Research and development — 8.7 — — 8.7 Selling and general expenses 9.6 69.3 13.9 — 92.8 Other (income) and expense, net (0.1 ) 7.9 (5.9 ) — 1.9 Operating (Loss) Profit (9.5 ) 33.1 9.5 — 33.1 Interest income 0.1 — 0.6 (0.5 ) 0.2 Interest expense (8.1 ) (0.4 ) — 0.5 (8.0 ) (Loss) Income Before Income Taxes (17.5 ) 32.7 10.1 — 25.3 Income tax benefit (provision) 6.6 (11.3 ) (6.4 ) — (11.1 ) Equity in earnings of consolidated subsidiaries 25.1 4.7 — (29.8 ) — Net Income 14.2 26.1 3.7 (29.8 ) 14.2 Total other comprehensive income, net of tax 6.6 5.0 5.6 (10.6 ) 6.6 Comprehensive Income $ 20.8 $ 31.1 $ 9.3 $ (40.4 ) $ 20.8 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING INCOME AND COMPREHENSIVE INCOME STATEMENTS (in millions) Three Months Ended March 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net Sales $ — $ 360.3 $ 113.7 $ (79.8 ) $ 394.2 Cost of products sold — 243.6 98.3 (79.8 ) 262.1 Gross Profit — 116.7 15.4 — 132.1 Research and development — 6.0 — — 6.0 Selling and general expenses 9.1 73.2 14.9 — 97.2 Other (income) and expense, net (0.2 ) 2.3 (14.1 ) — (12.0 ) Operating (Loss) Profit (8.9 ) 35.2 14.6 — 40.9 Interest income — — 0.1 — 0.1 Interest expense (7.8 ) (0.3 ) (0.2 ) — (8.3 ) (Loss) Income Before Income Taxes (16.7 ) 34.9 14.5 — 32.7 Income tax provision — (5.5 ) (5.5 ) — (11.0 ) Equity in earnings of consolidated subsidiaries 38.4 13.2 — (51.6 ) — Net Income 21.7 42.6 9.0 (51.6 ) 21.7 Total other comprehensive loss, net of tax — (0.1 ) (6.4 ) — (6.5 ) Comprehensive Income $ 21.7 $ 42.5 $ 2.6 $ (51.6 ) $ 15.2 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS (in millions) As of March 31, 2016 Parent Guarantor Non-Guarantor Eliminations Consolidated ASSETS Current Assets Cash and cash equivalents $ 97.7 $ 4.6 $ 62.8 $ — $ 165.1 Accounts receivable, net 7.0 422.7 224.4 (447.8 ) 206.3 Inventories — 267.7 40.7 — 308.4 Prepaid and other current assets 6.1 18.6 3.1 (1.0 ) 26.8 Total Current Assets 110.8 713.6 331.0 (448.8 ) 706.6 Property, Plant and Equipment, net — 225.6 50.0 — 275.6 Investment in Consolidated Subsidiaries 1,830.3 289.8 — (2,120.1 ) — Goodwill — 918.6 28.2 — 946.8 Other Intangible Assets, net — 77.4 — — 77.4 Other Assets 1.2 0.2 11.9 — 13.3 TOTAL ASSETS $ 1,942.3 $ 2,225.2 $ 421.1 $ (2,568.9 ) $ 2,019.7 LIABILITIES AND EQUITY Current Liabilities Trade accounts payable $ 269.9 $ 297.5 $ 58.3 $ (444.6 ) $ 181.1 Accrued expenses 12.2 91.9 28.4 (4.3 ) 128.2 Total Current Liabilities 282.1 389.4 86.7 (448.9 ) 309.3 Long-Term Debt 578.5 — — — 578.5 Other Long-Term Liabilities 1.9 41.9 8.3 — 52.1 Total Liabilities 862.5 431.3 95.0 (448.9 ) 939.9 Total Equity 1,079.8 1,793.9 326.1 (2,120.0 ) 1,079.8 TOTAL LIABILITIES AND EQUITY $ 1,942.3 $ 2,225.2 $ 421.1 $ (2,568.9 ) $ 2,019.7 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS (in millions) As of December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets Cash and cash equivalents $ 92.3 $ — $ 39.7 $ (2.5 ) $ 129.5 Accounts receivable, net 3.0 440.8 221.7 (440.8 ) 224.7 Inventories — 258.4 44.8 — 303.2 Prepaid and other current assets 5.0 10.8 3.0 (0.2 ) 18.6 Total Current Assets 100.3 710.0 309.2 (443.5 ) 676.0 Property, Plant and Equipment, net — 228.7 50.8 — 279.5 Investment in Consolidated Subsidiaries 1,750.8 277.7 — (2,028.5 ) — Goodwill — 918.6 26.6 — 945.2 Other Intangible Assets, net — 82.6 — — 82.6 Other Assets 1.4 0.3 15.2 — 16.9 TOTAL ASSETS $ 1,852.5 $ 2,217.9 $ 401.8 $ (2,472.0 ) $ 2,000.2 LIABILITIES AND EQUITY Current Liabilities Trade accounts payable $ 251.4 $ 309.4 $ 42.7 $ (440.3 ) $ 163.2 Accrued expenses 6.6 115.4 33.4 (3.4 ) 152.0 Total Current Liabilities 258.0 424.8 76.1 (443.7 ) 315.2 Long-Term Debt 578.1 — — — 578.1 Other Long-Term Liabilities 1.8 41.6 8.2 — 51.6 Total Liabilities 837.9 466.4 84.3 (443.7 ) 944.9 Total Equity 1,014.6 1,751.5 317.5 (2,028.3 ) 1,055.3 TOTAL LIABILITIES AND EQUITY $ 1,852.5 $ 2,217.9 $ 401.8 $ (2,472.0 ) $ 2,000.2 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions) Three Months Ended March 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Operating Activities Cash (Used in) Provided by Operating Activities $ (1.0 ) $ 16.4 $ 22.6 $ 4.5 $ 42.5 Investing Activities Capital expenditures — (6.9 ) (1.1 ) — (8.0 ) Intercompany contributions 0.5 (4.9 ) 2.0 2.4 — Cash Provided by (Used in) Investing Activities 0.5 (11.8 ) 0.9 2.4 (8.0 ) Financing Activities Intercompany contributions 5.9 — (1.5 ) (4.4 ) — Cash Provided by (Used in) Financing Activities 5.9 — (1.5 ) (4.4 ) — Effect of Exchange Rate on Cash and Cash Equivalents — — 1.1 — 1.1 Increase in Cash and Cash Equivalents 5.4 4.6 23.1 2.5 35.6 Cash and Cash Equivalents, Beginning of Period 92.3 — 39.7 (2.5 ) 129.5 Cash and Cash Equivalents, End of Period $ 97.7 $ 4.6 $ 62.8 $ — $ 165.1 HALYARD HEALTH, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions) Three Months Ended March 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Operating Activities Cash (Used in) Provided by Operating Activities $ (15.2 ) $ 32.5 $ 22.4 $ — $ 39.7 Investing Activities Capital expenditures — (23.3 ) (4.4 ) — (27.7 ) Proceeds from property dispositions — — 7.7 — 7.7 Cash (Used in) Provided by Investing Activities — (23.3 ) 3.3 — (20.0 ) Financing Activities Intercompany contributions 26.6 (12.0 ) (14.6 ) — — Debt repayments (1.0 ) — — — (1.0 ) Cash Provided by (Used in) Financing Activities 25.6 (12.0 ) (14.6 ) — (1.0 ) Effect of Exchange Rate on Cash and Cash Equivalents — — (1.5 ) — (1.5 ) Increase (Decrease) in Cash and Cash Equivalents 10.4 (2.8 ) 9.6 — 17.2 Cash and Cash Equivalents, Beginning of Period 101.1 3.9 44.0 — 149.0 Cash and Cash Equivalents, End of Period $ 111.5 $ 1.1 $ 53.6 $ — $ 166.2 |