Supplemental Financial Information | Supplemental Financial Information As discussed in Note 11, Debt , we fully and unconditionally guarantee the notes issued by our 100% owned operating subsidiary, Kraft Heinz Foods Company. None of our other subsidiaries guarantee these notes. Set forth below are the unaudited condensed consolidating financial statements presenting the results of operations, financial position and cash flows of The Kraft Heinz Company (as parent guarantor), Kraft Heinz Foods Company (as subsidiary issuer of the notes), and the non-guarantor subsidiaries on a combined basis and eliminations necessary to arrive at the total reported information on a consolidated basis. This unaudited condensed consolidating financial information has been prepared and presented pursuant to SEC Regulation S-X Rule 3-10, “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or being Registered.” This information is not intended to present the financial position, results of operations and cash flows of the individual companies or groups of companies in accordance with U.S. GAAP. Eliminations represent adjustments to eliminate investments in subsidiaries and intercompany balances and transactions between or among the parent guarantor, subsidiary issuer, and the non-guarantor subsidiaries. The Kraft Heinz Company Condensed Consolidating Statements of Income (in millions) (Unaudited) For the Three Months Ended September 27, 2015 Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 3,155 $ 3,094 $ (129 ) $ 6,120 Cost of products sold — 2,372 2,249 (129 ) 4,492 Gross profit — 783 845 — 1,628 Selling, general and administrative expenses — 1,077 152 — 1,229 Operating (loss)/income — (294 ) 693 — 399 Interest expense — 450 10 — 460 Other (income)/expense, net — (13 ) 121 — 108 (Loss)/income before income taxes — (731 ) 562 — (169 ) Equity in earnings of subsidiaries (123 ) 442 — (319 ) — (Benefit from)/provision for income taxes — (166 ) 117 — (49 ) Net (loss)/income (123 ) (123 ) 445 (319 ) (120 ) Net income attributable to noncontrolling interest — — 3 — 3 Net (loss)/income excluding noncontrolling interest $ (123 ) $ (123 ) $ 442 $ (319 ) $ (123 ) Comprehensive loss excluding noncontrolling interest $ (17 ) $ (17 ) $ (269 ) $ 286 $ (17 ) The Kraft Heinz Company Condensed Consolidating Statements of Income (in millions) (Unaudited) For the Three Months Ended September 28, 2014 Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 50 $ 2,594 $ (50 ) $ 2,594 Cost of products sold — — 1,877 (50 ) 1,827 Gross profit — 50 717 — 767 Selling, general and administrative expenses — 37 321 — 358 Operating income — 13 396 — 409 Interest expense — 155 12 — 167 Other expense, net — 3 25 — 28 (Loss)/income before income taxes — (145 ) 359 — 214 Equity in earnings of subsidiaries 172 304 — (476 ) — (Benefit from)/provision for income taxes — (13 ) 53 — 40 Net income 172 172 306 (476 ) 174 Net income attributable to noncontrolling interest — — 2 — 2 Net income excluding noncontrolling interest $ 172 $ 172 $ 304 $ (476 ) $ 172 Comprehensive loss excluding noncontrolling interest $ (268 ) $ (268 ) $ (425 ) $ 693 $ (268 ) The Kraft Heinz Company Condensed Consolidating Statements of Income (in millions) (Unaudited) For the Nine Months Ended September 27, 2015 Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 3,261 $ 8,188 $ (235 ) $ 11,214 Cost of products sold — 2,373 5,719 (235 ) 7,857 Gross profit — 888 2,469 — 3,357 Selling, general and administrative expenses — 1,189 816 — 2,005 Operating (loss)/income — (301 ) 1,653 — 1,352 Interest expense — 1,019 36 — 1,055 Other expense, net — 70 244 — 314 (Loss)/income before income taxes — (1,390 ) 1,373 — (17 ) Equity in earnings of subsidiaries (11 ) 1,108 — (1,097 ) — (Benefit from)/provision for income taxes — (271 ) 255 — (16 ) Net (loss)/income (11 ) (11 ) 1,118 (1,097 ) (1 ) Net income attributable to noncontrolling interest — — 10 — 10 Net (loss)/income excluding noncontrolling interest $ (11 ) $ (11 ) $ 1,108 $ (1,097 ) $ (11 ) Comprehensive loss excluding noncontrolling interest $ (50 ) $ (50 ) $ (226 ) $ 276 $ (50 ) The Kraft Heinz Company Condensed Consolidating Statements of Income (in millions) (Unaudited) For the Nine Months Ended September 28, 2014 Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 165 $ 8,123 $ (165 ) $ 8,123 Cost of products sold — 2 5,904 (165 ) 5,741 Gross profit — 163 2,219 — 2,382 Selling, general and administrative expenses — 124 1,042 — 1,166 Operating income — 39 1,177 — 1,216 Interest expense — 466 38 — 504 Other expense, net — 20 60 — 80 (Loss)/income before income taxes — (447 ) 1,079 — 632 Equity in earnings of subsidiaries 494 934 — (1,428 ) — (Benefit from)/provision for income taxes — (7 ) 132 — 125 Net income 494 494 947 (1,428 ) 507 Net income attributable to noncontrolling interest — — 13 — 13 Net income excluding noncontrolling interest $ 494 $ 494 $ 934 $ (1,428 ) $ 494 Comprehensive (loss)/income excluding noncontrolling interest $ (7 ) $ (7 ) $ 275 $ (268 ) $ (7 ) The Kraft Heinz Company Condensed Consolidating Balance Sheets (in millions) (Unaudited) As of September 27, 2015 Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Cash and cash equivalents $ — $ 2,734 $ 1,703 $ — $ 4,437 Trade receivables — 639 974 — 1,613 Receivables due from affiliates — 382 88 (470 ) — Inventories — 1,450 1,531 — 2,981 Short-term lending due from affiliates — 1,677 4,312 (5,989 ) — Other current assets — 737 643 — 1,380 Total current assets — 7,619 9,251 (6,459 ) 10,411 Property, plant and equipment, net — 3,785 2,647 — 6,432 Goodwill — 27,683 19,067 — 46,750 Investments in subsidiaries 67,131 60,733 — (127,864 ) — Intangible assets, net — 3,119 53,574 — 56,693 Long-term lending due from affiliates — 1,700 2,000 (3,700 ) — Other assets — 462 1,044 — 1,506 TOTAL ASSETS $ 67,131 $ 105,101 $ 87,583 $ (138,023 ) $ 121,792 LIABILITIES AND EQUITY Short-term lending due to affiliates — 4,312 1,677 (5,989 ) — Trade payables — 1,061 1,658 — 2,719 Payables due to affiliates — 88 382 (470 ) — Accrued marketing — 260 472 — 732 Accrued postemployment costs — 363 38 — 401 Income taxes payable — 35 375 — 410 Other current liabilities — 1,112 372 — 1,484 Total current liabilities — 7,231 4,974 (6,459 ) 5,746 Long-term debt — 24,197 1,053 — 25,250 Long-term borrowings due to affiliates — 2,000 1,897 (3,897 ) — Deferred income taxes — 1,435 18,249 — 19,684 Accrued postemployment costs — 2,551 468 — 3,019 Other liabilities — 556 178 — 734 TOTAL LIABILITIES — 37,970 26,819 (10,356 ) 54,433 Redeemable noncontrolling interest — — 22 — 22 9.00% Series A cumulative redeemable preferred stock 8,320 — — — 8,320 Total shareholders' equity 58,811 67,131 60,536 (127,667 ) 58,811 Noncontrolling interest — — 206 — 206 TOTAL EQUITY 58,811 67,131 60,742 (127,667 ) 59,017 TOTAL LIABILITIES AND EQUITY $ 67,131 $ 105,101 $ 87,583 $ (138,023 ) $ 121,792 The Kraft Heinz Company Condensed Consolidating Balance Sheets (in millions) (Unaudited) As of December 28, 2014 Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Cash and cash equivalents $ — $ 533 $ 1,765 $ — $ 2,298 Trade receivables — — 851 — 851 Receivables due from affiliates — 231 187 (418 ) — Inventories — — 1,185 — 1,185 Short-term lending due from affiliates — 534 2,604 (3,138 ) — Other current assets — 285 356 (60 ) 581 Total current assets — 1,583 6,948 (3,616 ) 4,915 Property, plant and equipment, net — 246 2,119 — 2,365 Goodwill — — 14,959 — 14,959 Investments in subsidiaries 15,437 27,176 — (42,613 ) — Intangible assets, net — 5,017 8,171 — 13,188 Long-term lending due from affiliates — — 2,000 (2,000 ) — Other assets — 458 650 — 1,108 TOTAL ASSETS $ 15,437 $ 34,480 $ 34,847 $ (48,229 ) $ 36,535 LIABILITIES AND EQUITY Short-term lending due to affiliates — 2,604 534 (3,138 ) — Trade payables — 28 1,623 — 1,651 Payables due to affiliates — 187 231 (418 ) — Accrued marketing — — 297 — 297 Accrued postemployment costs — — 15 — 15 Income taxes payable — 176 104 (48 ) 232 Other current liabilities — 281 628 (12 ) 897 Total current liabilities — 3,276 3,432 (3,616 ) 3,092 Long-term debt — 11,346 2,012 — 13,358 Long-term borrowings due to affiliates — 2,000 228 (2,228 ) — Deferred income taxes — 2,304 1,563 — 3,867 Accrued postemployment costs — 13 231 — 244 Other liabilities — 104 185 — 289 TOTAL LIABILITIES — 19,043 7,651 (5,844 ) 20,850 Redeemable noncontrolling interest — — 29 — 29 9.00% Series A cumulative redeemable preferred stock 8,320 — — — 8,320 Total shareholders' equity 7,117 15,437 26,948 (42,385 ) 7,117 Noncontrolling interest — — 219 — 219 TOTAL EQUITY 7,117 15,437 27,167 (42,385 ) 7,336 TOTAL LIABILITIES AND EQUITY $ 15,437 $ 34,480 $ 34,847 $ (48,229 ) $ 36,535 The Kraft Heinz Company Condensed Consolidating Statements of Cash Flows (in millions) (Unaudited) For the Nine Months Ended September 27, 2015 Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net cash provided by/(used for) operating activities $ 180 $ (503 ) $ 1,249 $ (180 ) $ 746 CASH FLOWS FROM INVESTING ACTIVITIES Capital expenditures — (130 ) (236 ) — (366 ) Net proceeds from/(payments on) intercompany lending activities — 785 (650 ) (135 ) — Return of capital 997 5 — (1,002 ) — Payments to acquire Kraft Foods Group, Inc., net of cash acquired — (9,535 ) 67 — (9,468 ) Additional investments in subsidiaries (10,000 ) — — 10,000 — Other investing activities, net — 450 (17 ) — 433 Net cash (used for)/provided by investing activities (9,003 ) (8,425 ) (836 ) 8,863 (9,401 ) CASH FLOWS FROM FINANCING ACTIVITIES Repayments of long-term debt — (12,282 ) (26 ) — (12,308 ) Proceeds from long-term debt — 14,033 790 — 14,823 Net repayments of short-term debt — — (49 ) — (49 ) Net proceeds from/(payments on) intercompany borrowing activities — 650 (785 ) 135 — Proceeds from issuance of common stock 10,000 10,000 — (10,000 ) 10,000 Dividends paid-preferred stock (540 ) — — — (540 ) Dividends paid-common stock (637 ) (1,177 ) — 1,177 (637 ) Other intercompany capital stock transactions — — (5 ) 5 — Other financing activities, net — (95 ) (3 ) — (98 ) Net cash provided by/(used for) financing activities 8,823 11,129 (78 ) (8,683 ) 11,191 Effect of exchange rate changes on cash and cash equivalents — — (397 ) — (397 ) Cash and cash equivalents: Net increase/(decrease) — 2,201 (62 ) — 2,139 Balance at beginning of period — 533 1,765 — 2,298 Balance at end of period $ — $ 2,734 $ 1,703 $ — $ 4,437 The Kraft Heinz Company Condensed Consolidating Statements of Cash Flows (in millions) (Unaudited) For the Nine Months Ended September 28, 2014 Parent Guarantor Subsidiary Issuer Non-Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net cash provided by/(used for) operating activities $ 417 $ 206 $ 1,601 $ (893 ) $ 1,331 CASH FLOWS FROM INVESTING ACTIVITIES Capital expenditures — (45 ) (202 ) — (247 ) Net (payments on)/proceeds from intercompany lending activities — (273 ) (649 ) 922 — Return of capital 123 — — (123 ) — Other investing activities, net — 14 24 — 38 Net cash provided by/(used for) investing activities 123 (304 ) (827 ) 799 (209 ) CASH FLOWS FROM FINANCING ACTIVITIES Repayments of long-term debt — (71 ) (4 ) — (75 ) Proceeds from long-term debt — — 2 — 2 Net repayments of short-term debt — — (11 ) — (11 ) Net proceeds from/(payments on) intercompany borrowing activities — 649 273 (922 ) — Dividends paid-preferred stock (540 ) — — — (540 ) Dividends paid-common stock — (540 ) (476 ) 1,016 — Other financing activities, net — 14 — — 14 Net cash (used for)/provided by financing activities (540 ) 52 (216 ) 94 (610 ) Effect of exchange rate changes on cash and cash equivalents — — (117 ) — (117 ) Cash and cash equivalents: Net (decrease)/increase — (46 ) 441 — 395 Balance at beginning of period — 48 2,411 — 2,459 Balance at end of period $ — $ 2 $ 2,852 $ — $ 2,854 |