SUPPLEMENTAL GUARANTOR AND NON-GUARANTOR CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | SUPPLEMENTAL GUARANTOR AND NON-GUARANTOR CONDENSED CONSOLIDATING FINANCIAL STATEMENTS Flextronics International Ltd. (“Parent”) has three tranches of Notes of $500 million , $500 million , and $600 million , respectively, each outstanding, which mature on February 15, 2020, February 15, 2023 and June 15, 2025, respectively. These Notes are senior unsecured obligations, and are guaranteed, fully and unconditionally, jointly and severally, on an unsecured basis, by certain of the Company’s 100% owned subsidiaries (the “guarantor subsidiaries”). These subsidiary guarantees will terminate upon 1) a sale or other disposition of the guarantor or the sale or disposition of all or substantially all the assets of the guarantor (other than to the Parent or a subsidiary); 2) such guarantor ceasing to be a guarantor or a borrower under the Company’s Term Loan Agreement and the Revolving Line of Credit; 3) defeasance or discharge of the Notes, as provided in the Notes indenture; or 4) if at any time the Notes are rated investment grade. In lieu of providing separate financial statements for the guarantor subsidiaries, the Company has included the accompanying condensed consolidating financial statements, which are presented using the equity method of accounting. The principal elimination entries relate to investment in subsidiaries and intercompany balances and transactions, including transactions with the Company’s non-guarantor subsidiaries. During the nine-month period ended December 31, 2015 , and in conjunction with the new $600 million Notes, a new entity was added as a guarantor subsidiary for all three tranches of the Notes. Accordingly, the Company recast the condensed consolidating financial statements presented below to reflect this change. Condensed Consolidating Balance Sheets as of December 31, 2015 Parent Guarantor Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 868,114 $ 188,540 $ 577,540 $ — $ 1,634,194 Accounts receivable — 1,056,939 1,527,970 — 2,584,909 Inventories — 1,487,706 2,003,027 — 3,490,733 Inter company receivable 9,102,531 5,282,669 12,479,607 (26,864,807 ) — Other current assets 5,832 249,367 991,569 — 1,246,768 Total current assets 9,976,477 8,265,221 17,579,713 (26,864,807 ) 8,956,604 Property and equipment, net — 542,606 1,697,315 — 2,239,921 Goodwill and other intangible assets, net 250 66,969 1,249,798 — 1,317,017 Other assets 2,232,454 234,267 2,087,952 (4,018,697 ) 535,976 Investment in subsidiaries 1,965,783 2,813,134 16,874,908 (21,653,825 ) — Total assets $ 14,174,964 $ 11,922,197 $ 39,489,686 $ (52,537,329 ) $ 13,049,518 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Bank borrowings and current portion of long-term debt $ 60,000 $ 917 $ 4,619 $ — $ 65,536 Accounts payable — 1,538,397 3,263,797 — 4,802,194 Accrued payroll — 109,299 250,710 — 360,009 Inter company payable 8,809,843 8,754,992 9,299,972 (26,864,807 ) — Other current liabilities 47,572 804,571 1,072,389 — 1,924,532 Total current liabilities 8,917,415 11,208,176 13,891,487 (26,864,807 ) 7,152,271 Long term liabilities 2,714,294 2,045,880 2,577,338 (4,018,697 ) 3,318,815 Flextronics International Ltd. shareholders’ equity (deficit) 2,543,255 (1,331,859 ) 22,985,684 (21,653,825 ) 2,543,255 Noncontrolling interests — — 35,177 — 35,177 Total shareholders’ equity (deficit) 2,543,255 (1,331,859 ) 23,020,861 (21,653,825 ) 2,578,432 Total liabilities and shareholders’ equity $ 14,174,964 $ 11,922,197 $ 39,489,686 $ (52,537,329 ) $ 13,049,518 Condensed Consolidating Balance Sheets as of March 31, 2015 Parent Guarantor Non-Guarantor Eliminations Consolidated (in thousands) ASSETS Current assets: Cash and cash equivalents $ 608,971 $ 168,272 $ 851,165 $ — $ 1,628,408 Accounts receivable — 1,208,632 1,128,883 — 2,337,515 Inventories — 1,729,593 1,759,159 — 3,488,752 Inter company receivable 6,417,410 4,759,062 10,099,057 (21,275,529 ) — Other current assets 8,143 202,160 1,075,922 — 1,286,225 Total current assets 7,034,524 8,067,719 14,914,186 (21,275,529 ) 8,740,900 Property and equipment, net — 471,052 1,621,115 — 2,092,167 Goodwill and other intangible assets, net 475 64,831 349,869 — 415,175 Other assets 2,223,402 155,172 2,131,523 (4,092,715 ) 417,382 Investment in subsidiaries 1,799,956 1,658,387 16,641,212 (20,099,555 ) — Total assets $ 11,058,357 $ 10,417,161 $ 35,657,905 $ (45,467,799 ) $ 11,665,624 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Bank borrowings and current portion of long-term debt $ 40,000 $ 917 $ 5,245 $ — $ 46,162 Accounts payable — 1,758,305 2,802,889 — 4,561,194 Accrued payroll — 112,692 227,047 — 339,739 Inter company payable 6,559,569 7,250,235 7,465,725 (21,275,529 ) — Other current liabilities 30,553 845,156 933,419 — 1,809,128 Total current liabilities 6,630,122 9,967,305 11,434,325 (21,275,529 ) 6,756,223 Long term liabilities 2,067,421 2,102,483 2,435,962 (4,092,715 ) 2,513,151 Flextronics International Ltd. shareholders’ equity (deficit) 2,360,814 (1,652,627 ) 21,752,182 (20,099,555 ) 2,360,814 Noncontrolling interests — — 35,436 — 35,436 Total shareholders’ equity (deficit) 2,360,814 (1,652,627 ) 21,787,618 (20,099,555 ) 2,396,250 Total liabilities and shareholders’ equity $ 11,058,357 $ 10,417,161 $ 35,657,905 $ (45,467,799 ) $ 11,665,624 Condensed Consolidating Statements of Operations for the Three -Month Period Ended December 31, 2015 Parent Guarantor Non-Guarantor Eliminations Consolidated (in thousands) Net sales $ — $ 4,598,248 $ 5,717,609 $ (3,552,680 ) $ 6,763,177 Cost of sales — 4,186,909 5,676,481 (3,552,680 ) 6,310,710 Gross profit — 411,339 41,128 — 452,467 Selling, general and administrative expenses — 83,750 156,867 — 240,617 Intangible amortization 75 960 18,284 — 19,319 Interest and other, net 49,358 318,367 (301,744 ) — 65,981 Income (loss) from continuing operations before income taxes (49,433 ) 8,262 167,721 — 126,550 Provision for income taxes — (8,071 ) (14,289 ) — (22,360 ) Equity in earnings in subsidiaries 198,343 (52,808 ) (12,229 ) (133,306 ) — Net income (loss) $ 148,910 $ (36,475 ) $ 169,781 $ (133,306 ) $ 148,910 Condensed Consolidating Statements of Operations for the Three -Month Period Ended December 31, 2014 Parent Guarantor Non-Guarantor Eliminations Consolidated (in thousands) Net sales $ — $ 5,164,527 $ 5,437,970 $ (3,577,443 ) $ 7,025,054 Cost of sales — 4,757,332 5,436,508 (3,577,443 ) 6,616,397 Gross profit — 407,195 1,462 — 408,657 Selling, general and administrative expenses — 64,161 151,832 — 215,993 Intangible amortization 75 937 7,033 — 8,045 Interest and other, net 27,876 249,948 (263,722 ) — 14,102 Income (loss) from continuing operations before income taxes (27,951 ) 92,149 106,319 — 170,517 Provision for income taxes — (5,737 ) 23,355 — 17,618 Equity in earnings in subsidiaries 180,850 (69,438 ) 61,337 (172,749 ) — Net income (loss) $ 152,899 $ 28,448 $ 144,301 $ (172,749 ) $ 152,899 Condensed Consolidating Statements of Operations for the Nine-Month Period Ended December 31, 2015 Parent Guarantor Non-Guarantor Eliminations Consolidated (in thousands) Net sales $ — $ 13,126,846 $ 15,167,659 $ (9,648,318 ) $ 18,646,187 Cost of sales — 11,972,222 15,120,559 (9,648,318 ) 17,444,463 Gross profit — 1,154,624 47,100 — 1,201,724 Selling, general and administrative expenses — 214,015 452,783 — 666,798 Intangible amortization 225 2,881 40,011 — 43,117 Interest and other, net (347,663 ) 931,754 (477,728 ) — 106,363 Income from continuing operations before income taxes 347,438 5,974 32,034 — 385,446 Provision for income taxes — (4,630 ) 7,339 — 2,709 Equity in earnings in subsidiaries 35,299 (104,435 ) 40,531 28,605 — Net income (loss) $ 382,737 $ (93,831 ) $ 65,226 $ 28,605 $ 382,737 Condensed Consolidating Statements of Operations for the Nine-Month Period Ended December 31, 2014 Parent Guarantor Non-Guarantor Eliminations Consolidated (in thousands) Net sales $ — $ 14,702,071 $ 15,399,047 $ (9,904,802 ) $ 20,196,316 Cost of sales — 13,616,471 15,318,124 (9,904,802 ) 19,029,793 Gross profit — 1,085,600 80,923 — 1,166,523 Selling, general and administrative expenses — 188,788 441,072 — 629,860 Intangible amortization 225 2,624 20,379 — 23,228 Interest and other, net (24,933 ) 797,142 (773,557 ) — (1,348 ) Income from continuing operations before income taxes 24,708 97,046 393,029 — 514,783 Provision for income taxes — 9,053 40,041 — 49,094 Equity in earnings in subsidiaries 440,981 (55,992 ) 148,946 (533,935 ) — Net income $ 465,689 $ 32,001 $ 501,934 $ (533,935 ) $ 465,689 Condensed Consolidating Statements of Comprehensive Income (Loss) for the Three -Month Period Ended December 31, 2015 Parent Guarantor Non- Eliminations Consolidated (in thousands) Net income (loss) $ 148,910 $ (36,475 ) $ 169,781 $ (133,306 ) $ 148,910 Other comprehensive income: Foreign currency translation adjustments, net of zero tax 30,063 64,298 50,828 (115,126 ) 30,063 Unrealized gain on derivative instruments and other, net of zero tax 10,497 4,099 10,497 (14,596 ) 10,497 Comprehensive income $ 189,470 $ 31,922 $ 231,106 $ (263,028 ) $ 189,470 Condensed Consolidating Statements of Comprehensive Income (Loss) for the Three -Month Period Ended December 31, 2014 Parent Guarantor Non- Eliminations Consolidated (in thousands) Net income $ 152,899 $ 28,448 $ 144,301 $ (172,749 ) $ 152,899 Other comprehensive income (loss): Foreign currency translation adjustments, net of zero tax (15,154 ) 96,645 37,167 (133,812 ) (15,154 ) Unrealized loss on derivative instruments and other, net of zero tax (22,797 ) (5,936 ) (22,797 ) 28,733 (22,797 ) Comprehensive income $ 114,948 $ 119,157 $ 158,671 $ (277,828 ) $ 114,948 Condensed Consolidating Statements of Comprehensive Income (Loss) for the Nine-Month Period Ended December 31, 2015 Parent Guarantor Non- Eliminations Consolidated (in thousands) Net income (loss) $ 382,737 $ (93,831 ) $ 65,226 $ 28,605 $ 382,737 Other comprehensive income (loss): 0 Foreign currency translation adjustments, net of zero tax 2,579 7,113 (703 ) (6,410 ) 2,579 Unrealized gain on derivative instruments and other, net of zero tax 17,782 9,883 17,782 (27,665 ) 17,782 Comprehensive income (loss) $ 403,098 $ (76,835 ) $ 82,305 $ (5,470 ) $ 403,098 Condensed Consolidating Statements of Comprehensive Income (Loss) for the Nine-Month Period Ended December 31, 2014 Parent Guarantor Non- Eliminations Consolidated (in thousands) Net income $ 465,689 $ 32,001 $ 501,934 $ (533,935 ) $ 465,689 Other comprehensive income (loss): Foreign currency translation adjustments, net of zero tax (24,982 ) 190,307 108,504 (298,811 ) (24,982 ) Unrealized loss on derivative instruments and other, net of zero tax (14,505 ) (6,164 ) (14,505 ) 20,669 (14,505 ) Comprehensive income $ 426,202 $ 216,144 $ 595,933 $ (812,077 ) $ 426,202 Condensed Consolidating Statements of Cash Flows for the Nine-Month Period Ended December 31, 2015 Parent Guarantor Non-Guarantor Eliminations Consolidated (In thousands) Net cash provided by (used in) operating activities $ 343,182 $ (92,821 ) $ 689,411 $ 939,772 Cash flows from investing activities: Purchases of property and equipment, net of proceeds from disposal — (128,011 ) (285,928 ) 5 (413,934 ) Acquisition and divestiture of businesses, net of cash acquired and cash held in divested business — (809,233 ) (91,009 ) — (900,242 ) Investing cash flows to affiliates (1,099,775 ) (994,387 ) (944,200 ) 3,038,362 — Other investing activities, net (2,046 ) (23,270 ) 26,713 — 1,397 Net cash used in investing activities (1,101,821 ) (1,954,901 ) (1,294,424 ) 3,038,367 (1,312,779 ) Cash flows from financing activities: Proceeds from bank borrowings and long-term debt 695,309 — 60,375 — 755,684 Repayments of bank borrowings, long-term debt and capital lease obligations (35,638 ) (1,333 ) (3,735 ) — (40,706 ) Payments for repurchases of ordinary shares (331,690 ) — — — (331,690 ) Net proceeds from issuance of ordinary shares 52,950 — — — 52,950 Financing cash flows from affiliates 632,750 2,065,092 340,525 (3,038,367 ) — Other financing activities, net — — (49,742 ) — (49,742 ) Net cash provided by financing activities 1,013,681 2,063,759 347,423 (3,038,367 ) 386,496 Effect of exchange rates on cash and cash equivalents 4,101 4,231 (16,035 ) — (7,703 ) Net increase (decrease) in cash and cash equivalents 259,143 20,268 (273,625 ) — 5,786 Cash and cash equivalents, beginning of period 608,971 168,272 851,165 — 1,628,408 Cash and cash equivalents, end of period $ 868,114 $ 188,540 $ 577,540 $ — $ 1,634,194 Condensed Consolidating Statements of Cash Flows for the Nine-Month Period Ended December 31, 2014 Parent Guarantor Non-Guarantor Eliminations Consolidated (In thousands) Net cash provided by (used in) operating activities $ (4,319 ) $ 11,083 $ 662,660 $ — $ 669,424 Cash flows from investing activities: Purchases of property and equipment, net of proceeds from disposal — (76,042 ) (88,340 ) (12 ) (164,394 ) Acquisition and divestiture of businesses, net of cash acquired and cash held in divested business — (20,092 ) (38,040 ) — (58,132 ) Investing cash flows from (to) affiliates (1,163,617 ) (2,257,892 ) 370,504 3,051,005 — Other investing activities, net (1,500 ) (10,597 ) 580 (11,517 ) Net cash provided by (used in) investing activities (1,165,117 ) (2,364,623 ) 244,704 3,050,993 (234,043 ) Cash flows from financing activities: Proceeds from bank borrowings and long-term debt 223,000 — 11,523 — 234,523 Repayments of bank borrowings, long-term debt and capital lease obligations (245,500 ) (1,686 ) (4,151 ) — (251,337 ) Payments for repurchases of ordinary shares (290,752 ) — — — (290,752 ) Net proceeds from issuance of ordinary shares 12,341 — — — 12,341 Financing cash flows from (to) affiliates 1,575,271 2,340,819 (865,097 ) (3,050,993 ) — Other financing activities, net — — (29,135 ) — (29,135 ) Net cash provided by (used in) financing activities 1,274,360 2,339,133 (886,860 ) (3,050,993 ) (324,360 ) Effect of exchange rates on cash and cash equivalents (137,117 ) (5,893 ) 145,482 — 2,472 Net decrease (increase) in cash and cash equivalents (32,193 ) (20,300 ) 165,986 — 113,493 Cash and cash equivalents, beginning of period 638,714 210,462 744,552 — 1,593,728 Cash and cash equivalents, end of period $ 606,521 $ 190,162 $ 910,538 $ — $ 1,707,221 |