Edgar Filing: TUPPERWARE BRANDS CORP

Document

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

________________________________________

FORM 10-Q

________________________________________



x	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the 13 weeks ended September 29, 2018



o	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Transition period from to

Commission file number 1-11657

________________________________________

TUPPERWARE BRANDS CORPORATION

(Exact name of registrant as specified in its charter)

________________________________________



Delaware	36-4062333
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

14901 South Orange Blossom Trail, Orlando, Florida	32837
(Address of principal executive offices)	(Zip Code)

Registrant's telephone number, including area code: (407) 826-5050

________________________________________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer	x		Accelerated filer	o

Non-accelerated filer	o	(Do not check if a smaller reporting company)	Smaller reporting company	o

			Emerging growth company	o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

As of October 29, 2018, 48,580,895 shares of the common stock, $0.01 par value, of the registrant were outstanding.

Table of Contents

TABLE OF CONTENTS

		Page Number
PART I. FINANCIAL INFORMATION

Item 1.	Financial Statements (Unaudited)

	Consolidated Statements of Income 13 weeks ended September 29, 2018 and September 30, 2017 and 39 weeks ended September 29, 2018 and September 30, 2017	3

	Consolidated Statements of Comprehensive Income 13 weeks ended September 29, 2018 and September 30, 2017 and 39 weeks ended September 29, 2018 and September 30, 2017	4

	Consolidated Balance Sheets September 29, 2018 and December 30, 2017	5

	Condensed Consolidated Statements of Cash Flows 39 weeks ended September 29, 2018 and September 30, 2017	6

	Notes to Consolidated Financial Statements	7

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	27

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	39

Item 4.	Controls and Procedures	44

PART II. OTHER INFORMATION

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	45

Item 5.	Other Information	45

Item 6.	Exhibits	46

Signatures		47

Table of Contents


Item 1.	Financial Statements (Unaudited)

TUPPERWARE BRANDS CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)



	13 weeks ended					39 weeks ended
(In millions, except per share amounts)	September 29, 2018			September 30, 2017		September 29, 2018			September 30, 2017
Net sales	$	485.8		$	539.5	$	1,563.8		$	1,667.2
Cost of products sold	164.1			182.7		516.6			543.0
Gross margin	321.7			356.8		1,047.2			1,124.2

Delivery, sales and administrative expense	253.0			283.5		815.0			880.4
Re-engineering and impairment charges	3.0			9.0		12.7			43.9
Impairment of goodwill	—			—		—			62.9
Gains on disposal of assets	1.5			4.1		16.1			7.3
Operating income	67.2			68.4		235.6			144.3

Interest income	0.6			0.8		2.0			2.0
Interest expense	11.3			11.5		34.3			34.7
Other (income) expense	(0.6		)	1.3		(0.8		)	3.7
Income before income taxes	57.1			56.4		204.1			107.9

Provision for income taxes	18.0			25.0		65.5			46.8
Net income	$	39.1		$	31.4	$	138.6		$	61.1

Earnings per share:
Basic	$	0.79		$	0.62	$	2.75		$	1.20
Diluted	0.79			0.61		2.74			1.19

Weighted-average shares outstanding:
Basic	49.3			50.9		50.3			50.8
Diluted	49.4			51.3		50.5			51.3

Dividends declared per common share	$	0.68		$	0.68	$	2.04		$	2.04

See accompanying Notes to Consolidated Financial Statements (Unaudited).

Table of Contents

TUPPERWARE BRANDS CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)



	13 weeks ended						39 weeks ended
(In millions)	September 29, 2018			September 30, 2017			September 29, 2018			September 30, 2017
Net income	$	39.1		$	31.4		$	138.6		$	61.1
Other comprehensive income:
Foreign currency translation adjustments	(18.0		)	2.9			(63.0		)	55.1
Deferred gain (loss) on cash flow hedges, net of tax benefit (provision) of ($0.2), ($0.2), ($0.5) and $1.6, respectively	(0.4		)	(0.1		)	1.4			(6.0		)
Pension and other post-retirement benefits (costs), net of tax benefit of $0.0, $0.6, $0.0 and $2.0, respectively	0.4			(1.2		)	1.2			(4.5		)
Other comprehensive income	(18.0		)	1.6			(60.4		)	44.6
Total comprehensive income	$	21.1		$	33.0		$	78.2		$	105.7

See accompanying Notes to Consolidated Financial Statements (Unaudited).

Table of Contents

TUPPERWARE BRANDS CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)



(In millions, except share amounts)	September 29, 2018			December 30, 2017
ASSETS
Cash and cash equivalents	$	117.6		$	144.1
Accounts receivable, less allowances of $44.7 and $38.2, respectively	157.9			144.4
Inventories	279.6			262.2
Non-trade amounts receivable, net	46.0			58.6
Prepaid expenses and other current assets	28.0			21.2
Total current assets	629.1			630.5
Deferred income tax benefits, net	266.6			278.0
Property, plant and equipment, net	274.2			278.2
Long-term receivables, less allowances of $17.8 and $16.5, respectively	18.4			19.3
Trademarks and tradenames, net	55.7			62.5
Goodwill	77.2			78.9
Other assets, net	43.4			40.6
Total assets	$	1,364.6		$	1,388.0
LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable	$	87.9		$	124.4
Short-term borrowings and current portion of long-term debt and capital lease obligations	332.3			133.0
Accrued liabilities	362.4			401.4
Total current liabilities	782.6			658.8
Long-term debt and capital lease obligations	603.8			605.1
Other liabilities	212.8			243.5
Shareholders' deficit:
Preferred stock, $0.01 par value, 200,000,000 shares authorized; none issued	—			—
Common stock, $0.01 par value, 600,000,000 shares authorized; 63,607,090 shares issued	0.6			0.6
Paid-in capital	220.9			217.8
Retained earnings	1,079.2			1,043.1
Treasury stock, 15,026,195 and 12,549,392 shares, respectively, at cost	(945.5		)	(851.5		)
Accumulated other comprehensive loss	(589.8		)	(529.4		)
Total shareholders' deficit	(234.6		)	(119.4		)
Total liabilities and shareholders' deficit	$	1,364.6		$	1,388.0

See accompanying Notes to Consolidated Financial Statements (Unaudited).

Table of Contents

TUPPERWARE BRANDS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



	39 weeks ended
(In millions)	September 29, 2018			September 30, 2017
Operating Activities:
Net cash provided by operating activities	$	13.6		$	82.0
Investing Activities:
Capital expenditures	(55.2		)	(52.6		)
Proceeds from disposal of property, plant and equipment	36.5			11.7
Net cash used in investing activities	(18.7		)	(40.9		)
Financing Activities:
Dividend payments to shareholders	(104.1		)	(103.9		)
Proceeds from exercise of stock options	0.3			9.9
Repurchase of common stock	(101.3		)	(0.6		)
Repayment of capital lease obligations	(1.6		)	(1.6		)
Net change in short-term debt	200.7			76.1
Net cash used in financing activities	(6.0		)	(20.1		)
Effect of exchange rate changes on cash, cash equivalents and restricted cash	(13.5		)	6.4
Net change in cash, cash equivalents and restricted cash	(24.6		)	27.4
Cash, cash equivalents and restricted cash at beginning of year	147.2			96.0
Cash, cash equivalents and restricted cash at end of period	$	122.6		$	123.4

See accompanying Notes to Consolidated Financial Statements (Unaudited).

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


Note 1:	Summary of Significant Accounting Policies

Basis of Presentation: The condensed consolidated financial statements include the accounts of Tupperware Brands Corporation and its subsidiaries, collectively “Tupperware” or the “Company”, with all intercompany transactions and balances having been eliminated. These condensed consolidated financial statements and related notes should be read in conjunction with the audited 2017 financial statements included in the Company's Annual Report on Form 10-K for the year ended December 30, 2017.

Certain prior year amounts have been reclassified to conform with current year presentation. This includes changes to the presentation of pension costs in other expense in the Company's Consolidated Statement of Income under ASU 2017-07, Improving the Presentation of Net Periodic Pension Costs and Net Periodic Post-Retirement Benefit Costs. For applying the retrospective presentation requirements under this standard, the Company used the practical expedient that allows for the use of amounts disclosed in its retirement benefit plans note for the year ended December 30, 2017 as the estimation basis.

These condensed consolidated financial statements are unaudited and have been prepared following the rules and regulations of the United States Securities and Exchange Commission and, in the Company's opinion, reflect all adjustments, including normal recurring items that are necessary for a fair statement of the results for the interim periods. Certain information and note disclosures normally included in the balance sheet, statements of income, comprehensive income and cash flows prepared in conformity with accounting principles generally accepted in the United States of America have been condensed or omitted as permitted by such rules and regulations. Operating results of any interim period presented herein are not necessarily indicative of the results that may be expected for a full fiscal year.

Use of Estimates: The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting period. Actual results could differ materially from these estimates.

Revenue Recognition: On December 31, 2017, the Company adopted new guidance on revenue from contracts with customers using the modified retrospective method. There was no impact on beginning retained earnings from the adoption as of December 31, 2017. Results for reporting periods beginning December 31, 2017 are presented under the new guidance, while prior period amounts continue to be reported in accordance with previous guidance without revision.

Under the new guidance, the contract is defined as the order received from the Company's customer who, in most cases, is one of the Company's independent distributors or a member of its independent sales force. Revenue is recognized when control of the product passes to the customer, which is upon shipment, and is recognized at the amount that reflects the consideration the Company expects to receive for the products sold, including various forms of discounts. Generally, payment is either received in advance or in a relatively short period of time following shipment. When revenue is recorded, estimates of returns are made and recorded as a reduction of revenue. Contracts with customers are evaluated to determine if there are separate performance obligations that are not yet met. These obligations generally relate to product awards to be subsequently fulfilled. When that is the case, revenue is deferred until each performance obligation is met. The impact as of the end of the third quarter of 2018 from deferred revenue was not material.

Compared with historical accounting under the previous guidance, the Company estimates revenue would have been $2 million higher and $4 million lower in the third quarter and the year-to-date period of 2018, respectively. This primarily reflects, under previous guidance in 2017, certain operating units recording revenue upon delivery that are now recording revenue upon shipment under the new guidance. The impact to the Company's consolidated balance sheet as a result of adopting the new guidance was not significant.

The Company primarily disaggregates revenue based on geography. Refer to disaggregation information included in Note 9 to the Consolidated Financial Statements.

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Foreign Currency Translation: Inflation in Argentina has been at relatively high levels over the past several years. The Company uses a blended index of the Consumer Price Index and National Consumer Price Index for determining highly inflationary status in Argentina. This blended index is expected to reach cumulative three-year inflation in excess of 100 percent in 2018. The Company transitioned to highly inflationary status for Argentina as of July 1, 2018. Gains and losses resulting from the translation of monetary assets in the financial statements of subsidiaries operating in highly inflationary economies are recorded in earnings. As of the September 29, 2018, the Company had approximately $0.1 million of net monetary liabilities in Argentina, which are of a nature that will generate income or expense for the change in value associated with exchange rate fluctuations versus the U.S. dollar.


Note 2:	Shipping and Handling Costs

The cost of products sold line item includes costs related to the purchase and manufacture of goods sold by the Company. Among these costs are inbound freight charges, duties, purchasing and receiving costs, inspection costs, depreciation expense, internal transfer costs and warehousing costs of raw material, work in process and packing materials. The warehousing and distribution costs of finished goods are included in delivery, sales and administrative expense (“DS&A”). Distribution costs are comprised of outbound freight and associated labor costs. Fees billed to customers associated with the distribution of products are classified as revenue. The distribution costs included in DS&A expense were $32.5 million and $35.0 million for the third quarters of 2018 and 2017, respectively, and $103.8 million and $105.5 million for the respective year-to-date periods.


Note 3:	Promotional Costs

The Company frequently makes promotional offers to members of its independent sales force to encourage them to fulfill specific goals or targets for sales levels, party attendance, addition of new sales force members or other business-critical functions. The awards offered are in the form of product awards, special prizes or trips.

The Company accrues for the costs of these awards during the period over which the sales force qualifies for the award and reports these costs primarily as a component of DS&A expense. These accruals require estimates as to the cost of the awards, based upon estimates of achievement and actual cost to be incurred. During the qualification period, actual results are monitored, and changes to the original estimates are made when known. Promotional and other sales force compensation expenses included in DS&A expense totaled $73.0 million and $86.4 million for the third quarters of 2018 and 2017, respectively, and $244.1 million and $274.0 million for the respective year-to-date periods.


Note 4:	Inventories



(In millions)	September 29, 2018		December 30, 2017
Finished goods	$	221.8	$	203.5
Work in process	25.9		26.0
Raw materials and supplies	31.9		32.7
Total inventories	$	279.6	$	262.2


Note 5:	Net Income Per Common Share

Basic per share information is calculated by dividing net income by the weighted average number of shares outstanding. Diluted per share information is calculated by also considering the impact of potential common stock on both net income and the weighted average number of shares outstanding.

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

The elements of the earnings per share computations were as follows:



	13 weeks ended				39 weeks ended
(In millions, except per share amounts)	September 29, 2018		September 30, 2017		September 29, 2018		September 30, 2017
Net income	$	39.1	$	31.4	$	138.6	$	61.1
Weighted average shares of common stock outstanding	49.3		50.9		50.3		50.8
Common equivalent shares:
Assumed exercise of dilutive options, restricted shares, restricted stock units and performance share units	0.1		0.4		0.2		0.5
Weighted average common and common equivalent shares outstanding	49.4		51.3		50.5		51.3
Basic earnings per share	$	0.79	$	0.62	$	2.75	$	1.20
Diluted earnings per share	$	0.79	$	0.61	$	2.74	$	1.19
Shares excluded from the determination of potential common stock because inclusion would have been anti-dilutive	3.3		1.0		2.8		1.0


Note 6:	Accumulated Other Comprehensive Loss



(In millions, net of tax)	Foreign Currency Items			Cash Flow Hedges			Pension and Other Post-retirement Items			Total
Balance at December 30, 2017	$	(501.9	)	$	1.6		$	(29.1	)	$	(529.4	)
Other comprehensive income (loss) before reclassifications	(63.0		)	4.5			0.8			(57.7		)
Amounts reclassified from accumulated other comprehensive loss	—			(3.1		)	0.4			(2.7		)
Net current-period other comprehensive income (loss)	(63.0		)	1.4			1.2			(60.4		)
Balance at September 29, 2018	$	(564.9	)	$	3.0		$	(27.9	)	$	(589.8	)



(In millions, net of tax)	Foreign Currency Items			Cash Flow Hedges			Pension and Other Post-retirement Items			Total
Balance at December 31, 2016	$	(544.3	)	$	4.9		$	(32.1	)	$	(571.5	)
Other comprehensive income (loss) before reclassifications	55.1			(5.4		)	(5.2		)	44.5
Amounts reclassified from accumulated other comprehensive income (loss)	—			(0.6		)	0.7			0.1
Net current-period other comprehensive income (loss)	55.1			(6.0		)	(4.5		)	44.6
Balance at September 30, 2017	$	(489.2	)	$	(1.1	)	$	(36.6	)	$	(526.9	)

Pretax amounts reclassified from accumulated other comprehensive loss that related to cash flow hedges consisted of net gains of $4.2 million and $1.0 million for the year-to-date periods ended September 29, 2018 and September 30, 2017, respectively. Associated with these items were tax provisions of $1.1 million and $0.4 million, respectively. See Note 11 for further discussion of derivatives.

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

For the year-to-date periods ended September 29, 2018 and September 30, 2017, pretax amounts reclassified from accumulated other comprehensive loss related to pension and other post-retirement items consisted of prior service benefits of $0.6 million and $1.1 million, actuarial losses of $0.3 million and $1.1 million, and pension settlement costs of $0.6 million and $0.9 million, respectively. Associated with these items was a tax provision of $0.1 million in 2018 and benefit of $0.2 million in 2017. See Note 13 to the Consolidated Financial Statements for further discussion of pension and other post-retirement benefit costs.


Note 7:	Re-engineering and Impairment Costs

The Company recorded $3.0 million and $9.0 million in re-engineering charges during the third quarters of 2018 and 2017, respectively, and $12.7 million and $43.9 million for the respective year-to-date periods.

In 2018 and 2017, the re-engineering and impairment charges incurred were primarily related to severance costs and restructuring actions taken in connection with the Company's plans, through 2019, to rationalize its supply chain and to adjust the cost base of several marketing units. The restructuring charges also relate to the Company's decision to wind-down the Beauticontrol reporting unit in 2017. In the year-to-date periods of 2018 and 2017, the Company recorded $1.0 million and $3.2 million, respectively, in cost of sales for inventory obsolescence in connection with its re-engineering program.

The total cost of the restructuring actions is estimated to be $90 million to $100 million from the second quarter of 2017 forward. This excludes the benefit of selling fixed assets that have, or will become excess in light of the re-engineering actions. The Company expects about 90 percent of second quarter 2017 and forward re-engineering costs to require cash outflows, and for these to be funded with cash flow from operations as well as asset sales as a result of the restructuring actions, notwithstanding the timing during each fiscal year in which the Company generates the majority of its cash. Of the total costs, the Company estimates that about 65 percent relates to severance and benefits related to headcount reductions, while the balance is predominantly related to costs to exit leases and other contracts, mainly related to wind-down of Beauticontrol and closure of the French manufacturing facility, as well as write-offs of excess assets for which there are not expected to be disposal proceeds.

The re-engineering charges by segment during the third quarter and year-to-date period ended September 29, 2018 were as follows:



	Third Quarter		Year-to-Date
(In millions)	2018		2018
Europe	$	0.5	$	7.0
Asia Pacific	—		0.8
North America	1.8		3.8
South America	0.7		1.1
Total re-engineering charges	$	3.0	$	12.7

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

The balances included in accrued liabilities related to re-engineering and impairment charges as of September 29, 2018 and December 30, 2017 were as follows:



(In millions)	September 29, 2018			December 30, 2017
Beginning of the year balance	$	45.4		$	1.6
Provision	12.7			63.7
Non-cash charges	(0.5		)	(0.4		)
Adjustments	5.5			—
Cash expenditures:
Severance	(20.4		)	(12.7		)
Other	(11.6		)	(6.8		)
Currency translation adjustment	(0.3		)	—
End of period balance	$	30.8		$	45.4

The accrual balance as of September 29, 2018, related primarily to severance payments to be made through the second quarter of 2019. Adjustments to the re-engineering accrual in the table above relate to short-term pension obligations extinguished and re-classified in connection with severance obligations to be paid as part of the closure of the supply chain facility in France.


Note 8:	Goodwill and Intangible Assets

The Company's goodwill and intangible assets relate primarily to the December 2005 acquisition of the direct-to-consumer businesses of Sara Lee Corporation. In the third quarters of 2018 and 2017, the Company completed the annual assessments for all of its reporting units and indefinite-lived intangible assets, concluding there were no impairments.

In the second quarter of 2017, as part of its on-going assessment of goodwill and intangible assets, the Company noted that the sales, profitability and cash flow of Fuller Mexico had fallen below their recent trend lines and were expected to fall significantly short of previous expectations for the year. As a result, the Company performed an interim impairment test as of the end of May 2017, recording an impairment charge of $62.9 million. The remaining goodwill in Fuller Mexico is $17.8 million.


Note 9:	Segment Information

The Company manufactures and distributes a broad portfolio of products, primarily through independent direct sales consultants. Certain operating segments have been aggregated based upon geography, consistency of economic substance, products, production process, class of customers and distribution method.

Effective in the fourth quarter of 2017, in connection with the closure of its Beauticontrol business, the Company changed its segment reporting. The change was to combine its previous Beauty North America and Tupperware North America segments into one North America segment. Comparable information from all historical periods presented has been revised to conform with the new presentation.

The Company's reportable segments primarily sell design-centric preparation, storage and serving solutions for the kitchen and home through the Tupperware® brand. Europe includes Avroy Shlain® in South Africa and Nutrimetics® in France, which sell beauty and personal care products. Some units in Asia Pacific also sell beauty and personal care products under the NaturCare®, Nutrimetics® and Fuller® brands. North America also includes the Fuller Mexico beauty and personal care products business and sells products under the Fuller Cosmetics® brand in that unit and in Central America. South America also sells beauty products under the Fuller®, Nutrimetics® and Nuvo® brands.

Worldwide sales of beauty and personal care products totaled $66.6 million and $86.8 million in the third quarters of 2018 and 2017, respectively, and $214.9 million and $253.1 million in the respective year-to-date periods.

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)



	13 weeks ended						39 weeks ended
(In millions)	September 29, 2018			September 30, 2017			September 29, 2018			September 30, 2017
Net sales:
Europe	$	112.3		$	110.8		$	388.9		$	395.7
Asia Pacific	170.0			184.4			522.2			545.2
North America	123.3			139.1			395.1			412.2
South America	80.2			105.2			257.6			314.1
Total net sales	$	485.8		$	539.5		$	1,563.8		$	1,667.2
Segment profit (loss):
Europe	$	1.0		$	(2.4	)	$	28.5		$	29.4
Asia Pacific	43.7			49.5			127.0			135.7
North America	17.6			15.7			59.3			52.2
South America	15.6			23.6			50.7			69.7
Total segment profit	$	77.9		$	86.4		$	265.5		$	287.0
Unallocated expenses	(8.6		)	(14.4		)	(32.5		)	(46.9		)
Re-engineering and impairment charges (a)	(3.0		)	(9.0		)	(12.7		)	(43.9		)
Impairment of goodwill	—			—			—			(62.9		)
Gains on disposal of assets	1.5			4.1			16.1			7.3
Interest expense, net	(10.7		)	(10.7		)	(32.3		)	(32.7		)
Income before taxes	$	57.1		$	56.4		$	204.1		$	107.9



(In millions)	September 29, 2018		December 30, 2017
Identifiable assets:
Europe	$	303.0	$	308.5
Asia Pacific	280.3		297.2
North America	318.5		266.3
South America	132.8		138.6
Corporate	330.0		377.4
Total identifiable assets	$	1,364.6	$	1,388.0

_________________________


(a)	See Note 7 to the Consolidated Financial Statements for a discussion of re-engineering and impairment charges.

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)


Note 10:	Debt

Debt Obligations



(In millions)	September 29, 2018		December 30, 2017
Fixed rate senior notes due 2021	$	599.6	$	599.5
Five year Revolving Credit Agreement (a)	330.7		131.0
Belgium facility capital lease	5.8		7.5
Other	—		0.1
Total debt obligations	$	936.1	$	738.1

____________________


(a)	$250.6 million and $96.1 million denominated in euros as of September 29, 2018 and December 30, 2017, respectively.

Credit Agreement

As of September 29, 2018, the Company had a weighted average interest rate on outstanding LIBOR-based borrowings of 2.0 percent under its multicurrency Amended and Restated Credit Agreement (“Credit Agreement”) that has a final maturity date of June 9, 2020.

At September 29, 2018, the Company had $350.6 million of unused lines of credit, including $268.0 million under the committed, secured Credit Agreement, and $82.6 million available under various uncommitted lines around the world.

The Credit Agreement has customary financial covenants related to interest coverage and leverage. These restrictions are not expected to impact the Company's operations. As of September 29, 2018, and currently, the Company had considerable cushion under its financial covenants.


Note 11:	Derivative Instruments and Hedging Activities

The Company is exposed to fluctuations in foreign currency exchange rates on the earnings, cash flows and financial position of its international operations. Although this currency risk is partially mitigated by the natural hedge arising from the Company's local manufacturing in many markets, a strengthening U.S. dollar generally has a negative impact on the Company. In response, the Company uses financial instruments to hedge certain of its exposures and to manage the foreign exchange impact to its financial statements. At its inception, a derivative financial instrument is designated as a fair value, cash flow or net equity hedge.

Fair value hedges are entered into with financial instruments such as forward contracts, with the objective of limiting exposure to certain foreign exchange risks primarily associated with accounts payable and non-permanent intercompany transactions. For derivative instruments that are designated and qualify as fair value hedges, the gain or loss on the derivative, as well as the offsetting gain or loss on the hedged item attributable to the hedged risk, are recognized in current earnings. In assessing hedge effectiveness, the Company excludes forward points, which are considered to be a component of interest expense. The forward points on fair value hedges resulted in pretax gains of $4.3 million and $5.9 million in the third quarters of 2018 and 2017, respectively, and $15.1 million and $16.1 million for the respective year-to-date periods.

The Company also uses derivative financial instruments to hedge foreign currency exposures resulting from certain forecasted purchases and classifies these as cash flow hedges. At initiation, the Company's cash flow hedge contracts are generally for periods ranging from one to fifteen months. The effective portion of the gain or loss on the hedging instrument is recorded in other comprehensive income and is reclassified into earnings as the transactions being hedged are recorded. As such, the balance at the end of the current reporting period in other comprehensive income, related to cash flow hedges, will generally be reclassified into earnings within the next twelve months. The associated asset or liability on the open hedges is recorded in other current assets or accrued liabilities, as applicable. In assessing hedge effectiveness, the Company excludes forward points, which are included as a component of interest expense.

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

The Company also uses financial instruments, such as forward contracts and certain euro denominated borrowings under its Credit Agreement, to hedge a portion of its net equity investment in international operations and classifies these as net equity hedges. Changes in the value of these financial instruments, excluding any ineffective portion of the hedges, are included in foreign currency translation adjustments within accumulated other comprehensive loss. The Company recorded, net of tax, in other comprehensive income a net loss of $1.1 million and gain of $12.9 million associated with these hedges in the third quarter and year-to-date period of 2018 and losses of $3.8 million and $35.9 million for the respective periods of 2017. Due to the permanent nature of the investments, the Company does not anticipate reclassifying any portion of these amounts to the income statement in the next twelve months. In assessing hedge effectiveness, the Company excludes forward points, which are included as a component of interest expense.

While the forward contracts used for net equity and fair value hedges of non-permanent intercompany balances mitigate its exposure to foreign exchange gains or losses, they result in an impact to operating cash flows as they are settled, whereas the hedged items do not generate offsetting cash flows. The net cash flow impact of these currency hedges for the year-to-date periods ended September 29, 2018 and September 30, 2017 were inflows of $3.5 million and $5.8 million, respectively.

The Company considers the total notional value of its forward contracts as the best measure of the volume of derivative transactions. As of September 29, 2018 and December 30, 2017, the notional amounts of outstanding forward contracts to purchase currencies were $121.3 million and $111.1 million, respectively, and the notional amounts of outstanding forward contracts to sell currencies were $101.1 million and $112.1 million, respectively. As of September 29, 2018, the notional values of the largest positions outstanding were to purchase $57.1 million of U.S. dollars and $29.1 million of euros and to sell $29.5 million of Mexican pesos.

The following table summarizes the Company's derivative positions, which are the only assets and liabilities recorded at fair value on a recurring basis, and the impact they had on the Company's financial position as of September 29, 2018 and December 30, 2017. Fair values were determined based on third party quotations (Level 2 fair value measurement):

Asset derivatives

Liability derivatives

Fair value

Derivatives designated as hedging instruments (in millions)

Balance sheet location

Sep 29,
2018

Dec 30,
2017

Balance sheet location

Sep 29,
2018

Dec 30,
2017

Foreign exchange contracts

Non-trade amounts receivable

19.7

32.2

Accrued liabilities

14.8

29.6

The following table summarizes the impact of the Company's fair value hedging positions on the results of operations for the third quarters of 2018 and 2017:



Derivatives designated as fair value hedges (in millions)	Location of gain or (loss) recognized in income on derivatives	Amount of gain or (loss) recognized in income on derivatives				Location of gain or (loss) recognized in income on related hedged items	Amount of gain or (loss) recognized in income on related hedged items
		2018		2017			2018			2017
Foreign exchange contracts	Other expense	$	3.4	$	2.1	Other expense	$	(3.4	)	$	(2.1	)

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

The following table summarizes the impact of the Company's hedging activities on comprehensive income for the third quarters of 2018 and 2017:



Cash flow and net equity hedges (in millions)	Amount of gain or (loss) recognized in OCI (effective portion)						Location of gain or (loss) reclassified from accumulated OCI into income (effective portion)	Amount of gain or (loss) reclassified from accumulated OCI into income (effective portion)					Location of gain or (loss) recognized in income (ineffective portion and amount excluded from effectiveness testing)	Amount of gain or (loss) recognized in income (ineffective portion and amount excluded from effectiveness testing)
Cash flow hedging relationships	2018			2017				2018		2017				2018			2017
Foreign exchange contracts	$	2.0		$	(0.5	)	Cost of products sold	$	2.3	$	(0.6	)	Interest expense	$	(1.1	)	$	(1.2	)
Net equity hedging relationships
Foreign exchange contracts	(0.6		)	(1.9		)							Interest expense	(4.5		)	(6.7		)
Euro denominated debt	(0.8		)	(4.0		)

The following table summarizes the impact of the Company's fair value hedging positions on the results of operations for the year-to-date periods ended September 29, 2018 and September 30, 2017:



Derivatives designated as fair value hedges (in millions)	Location of gain or (loss) recognized in income on derivatives	Amount of gain or (loss) recognized in income on derivatives					Location of gain or (loss) recognized in income on related hedged items	Amount of gain or (loss) recognized in income on related hedged items
		2018			2017			2018		2017
Foreign exchange contracts	Other expense	$	(11.4	)	$	40.3	Other expense	$	10.8	$	(40.2	)

The following table summarizes the impact of the Company's hedging activities on comprehensive income for the year-to-date periods ended September 29, 2018 and September 30, 2017:



Cash flow and net equity hedges (in millions)	Amount of gain or (loss) recognized in OCI (effective portion)					Location of gain or (loss) reclassified from accumulated OCI into income (effective portion)	Amount of gain or (loss) reclassified from accumulated OCI into income (effective portion)				Location of gain or (loss) recognized in income (ineffective portion and amount excluded from effectiveness testing)	Amount of gain or (loss) recognized in income (ineffective portion and amount excluded from effectiveness testing)
Cash flow hedging relationships	2018		2017				2018		2017			2018			2017
Foreign exchange contracts	$	6.1	$	(6.5	)	Cost of products sold	$	4.2	$	1.0	Interest expense	$	(2.9	)	$	(3.6	)
Net equity hedging relationships
Foreign exchange contracts	15.6		(45.1		)						Interest expense	(16.0		)	(18.9		)
Euro denominated debt	0.8		(10.9		)

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)


Note 12:	Fair Value Measurements

Due to their short maturities or their insignificance, the carrying amounts of cash and cash equivalents, accounts and notes receivable, accounts payable, accrued liabilities and short-term borrowings approximated their fair values at September 29, 2018 and December 30, 2017. The Company estimates that, based on current market conditions, the value of its 4.75%, 2021 senior notes was $611.6 million at September 29, 2018, compared with the carrying value of $599.6 million. The higher fair value resulted from changes, since issuance, in the corporate debt markets and investor preferences. The fair value of debt is classified as a Level 2 liability, and is estimated using quoted market prices as provided in secondary markets that consider the Company's credit risk and market related conditions. See Note 11 to the Consolidated Financial Statements for discussion of the Company's derivative instruments and related fair value measurements.


Note 13:	Retirement Benefit Plans

Components of net periodic benefit cost for the third quarters and year-to-date periods ended September 29, 2018 and September 30, 2017 were as follows:



	Third Quarter												Year-to-Date
	Pension benefits						Post-retirement benefits						Pension benefits						Post-retirement benefits
(In millions)	2018			2017			2018			2017			2018			2017			2018			2017
Service cost	$	1.4		$	2.7		$	—		$	—		$	6.4		$	8.1		$	0.1		$	0.1
Interest cost	1.4			1.4			0.1			0.2			4.2			4.2			0.3			0.5
Expected return on plan assets	(0.9		)	(1.2		)	—			—			(3.3		)	(3.6		)	—			—
Settlement/curtailment	0.2			0.1			—			—			0.6			0.9			—			—
Net amortization	0.4			0.4			(0.4		)	(0.4		)	0.7			1.0			(1.0		)	(1.0		)
Net periodic benefit cost	$	2.5		$	3.4		$	(0.3	)	$	(0.2	)	$	8.6		$	10.6		$	(0.6	)	$	(0.4	)

During the year-to-date periods ended September 29, 2018 and September 30, 2017, approximately $0.3 million and $0.9 million of pretax expense, respectively, were reclassified from other comprehensive income to a component of net periodic benefit cost. As they relate to non-U.S. plans, the Company uses current exchange rates to make these reclassifications. The impact of exchange rate fluctuations is included on the net amortization line of the table above. The Company included $1.5 million and $2.0 million related to the components of net periodic benefit cost, excluding service cost, in other expense in the year-to-date periods ended September 29, 2018 and September 30, 2017, respectively.


Note 14:	Income Taxes

The effective tax rates for the third quarter and year-to-date periods of 2018 were 31.6 percent and 32.1 percent compared with 44.3 percent and 43.4 percent for the comparable 2017 periods. The tax rate for the second quarter of 2018 was 28.1 percent. The increase in the rate from the second quarter to the third quarter of 2018, was the result of a change in the mix of income and an increase in the estimated valuation allowance needed for certain deferred tax assets that were partially offset by actions taken by the Company resulting in a reduction of the estimated full-year provision for the Global Intangible Low-Taxed income (GILTI) tax.

The Company continues to evaluate the impact of the GILTI provisions under the newly enacted U.S. Tax Cuts and Jobs Act of 2017 (Tax Act) which are complex and subject to continuing regulatory interpretation by the U.S. Internal Revenue Service (“IRS”). The Company is required to make an accounting policy election of either (1) treating taxes due on future U.S. inclusions in taxable income related to GILTI as a current period expense when incurred (the “period cost method”) or (2) factoring such amounts into the Company’s measurement of its deferred taxes (the “deferred method”). The Company’s accounting policy election with respect to the new GILTI Tax rules will depend, in part, on further guidance issued by the IRS, and on analyzing its global income to determine whether it can reasonably estimate the tax impact. While the Company has included an estimate of GILTI in its estimated effective tax rate for 2018, it has not completed its analysis and is not yet able to determine which method to elect. Adjustments related to the amount of GILTI Tax recorded in its Consolidated Financial Statements may be required based on the outcome of this election.

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

As of September 29, 2018 and December 30, 2017, the Company's accrual for uncertain tax positions was $14.9 million and $19.8 million, respectively. The decrease in the accrual for uncertain tax positions was primarily due to expired statute of limitation and audit closures in various jurisdictions. The Company estimates that as of September 29, 2018, approximately $14.6 million of the unrecognized tax benefits, if recognized, will impact the effective tax rate. Interest and penalties related to uncertain tax positions in the Company's global operations are recorded as a component of the provision for income taxes. Accrued interest and penalties were $6.7 million and $7.3 million as of the periods ended September 29, 2018 and December 30, 2017, respectively.

The Company estimates that it may settle one or more audits in the next twelve months that may result in cash payments decreasing the amount of accrual for uncertain tax positions by up to $2.0 million. For the remaining balance as of September 29, 2018, the Company is not able to reliably estimate the timing or ultimate settlement amount. While the Company does not currently expect material changes, it is possible that the amount of unrecognized benefit with respect to the uncertain tax positions will significantly increase or decrease related to audits in various foreign jurisdictions that may conclude during that period or new developments that could also, in turn, impact the Company's assessment relative to the establishment or reversal of valuation allowances against certain existing deferred tax assets. These valuation allowances relate to tax assets in jurisdictions where it is management's best estimate that there is not a greater than 50 percent probability that the benefit of the assets will be realized in the associated tax returns. The likelihood of realizing the benefit of deferred tax assets is assessed on an ongoing basis. This assessment requires estimates as to future operating results, as well as an evaluation of the effectiveness of the Company's tax planning strategies. At this time, the Company is not able to make a reasonable estimate of the range of impact on the balance of unrecognized tax benefits or the impact on the effective tax rate related to these items.


Note 15:	Statement of Cash Flow Supplemental Disclosure

Under the Company's stock incentive programs, in certain jurisdictions, employees are allowed to use shares retained by the Company to satisfy minimum statutorily required withholding taxes. In the year-to-date periods ended September 29, 2018 and September 30, 2017, 22,494 and 9,256 shares, respectively, were retained to fund withholding taxes, with values totaling $1.1 million and $0.6 million, respectively, which were included as stock repurchases in the Condensed Consolidated Statements of Cash Flows.

Restricted cash is recorded in either prepaid and other current assets or in long-term other assets.


Note 16:	Stock Based Compensation

Stock option activity for 2018 is summarized in the following table:



	Shares subject to option		Weighted average exercise price per share		Aggregate intrinsic value (in millions)
Outstanding at December 30, 2017	3,045,316		$	58.96
Granted	69,736		47.05
Expired / Forfeited	(6,594	)	58.12
Exercised	(19,047	)	25.46
Outstanding at September 29, 2018	3,089,411		$	58.90	$	—
Exercisable at September 29, 2018	1,784,764		$	59.92	$	—

The intrinsic value of options exercised totaled $0.4 million and $4.0 million for the year-to-date periods of 2018 and 2017, respectively, and was not material in the third quarters of 2018 and 2017.

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

The Company also has time-vested, performance-vested and market-vested share awards. The activity for such awards in 2018 is summarized in the following table:



	Shares outstanding		Weighted average grant date fair value
December 30, 2017	635,507		$	58.59
Time-vested shares granted	57,420		43.55
Market-vested shares granted	24,571		63.48
Performance shares granted	92,621		50.51
Performance share adjustments	(97,084	)	53.99
Vested	(95,406	)	70.97
Forfeited	(36,458	)	59.02
September 29, 2018	581,171		$	54.73

Compensation expense related to the Company's stock-based compensation for the third quarter and year-to-date periods ended September 29, 2018 and September 30, 2017 were as follows:



	Third Quarter				Year-to-Date
(In millions)	2018		2017		2018		2017
Stock options	$	0.9	$	0.7	$	2.6	$	2.2
Time, performance and market vested share awards	2.8		4.2		8.1		11.9

As of September 29, 2018, total unrecognized stock-based compensation expense related to all stock based awards was $18.3 million, which is expected to be recognized over a weighted average period of 1.7 years.


Note 17:	Allowance for Long-Term Receivables

As of September 29, 2018, $17.2 million of long-term receivables from both active and inactive customers were considered past due, the majority of which were reserved through the Company's allowance for uncollectible accounts.

The balance of the allowance for long-term receivables as of September 29, 2018 was as follows:



(In millions)
Balance at December 30, 2017	$	16.5
Write-offs	(0.5		)
Provision and reclassifications	2.1
Currency translation adjustment	(0.3		)
Balance at September 29, 2018	$	17.8


Note 18:	Guarantor Information

The Company's payment obligations under its senior notes due in 2021 are fully and unconditionally guaranteed, on a senior secured basis, by Dart Industries Inc. (the "Guarantor"). The guarantee is secured by certain "Tupperware" trademarks and service marks owned by the Guarantor.

Condensed consolidated financial information as of September 29, 2018 and December 30, 2017 and for the quarter and year-to-date periods ended September 29, 2018 and September 30, 2017 for the Company (the "Parent"), the Guarantor and all other subsidiaries (the "Non-Guarantors") is as follows.

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Each entity in the consolidating financial information follows the same accounting policies as described in the consolidated financial statements, except for the use by the Parent and Guarantor of the equity method of accounting to reflect ownership interests in subsidiaries that are eliminated upon consolidation. The Guarantor is 100% owned by the Parent, and there are certain entities within the Non-Guarantors' classification that the Parent owns directly. There are no significant restrictions on the ability of either the Parent or the Guarantor to obtain adequate funds from their respective subsidiaries by dividend or loan that should interfere with their ability to meet their operating needs or debt repayment obligations.

Consolidating Statement of Income



	13 weeks ended September 29, 2018
(In millions)	Parent			Guarantor		Non-Guarantors			Eliminations			Total
Net sales	$	—		$	—	$	487.1		$	(1.3	)	$	485.8
Other revenue	—			24.4		1.3			(25.7		)	—
Cost of products sold	—			1.2		189.8			(26.9		)	164.1
Gross margin	—			23.2		298.6			(0.1		)	321.7
Delivery, sales and administrative expense	3.3			18.7		231.1			(0.1		)	253.0
Re-engineering and impairment charges	—			0.8		2.2			—			3.0
Gains on disposal of assets	—			—		1.5			—			1.5
Operating income (loss)	(3.3		)	3.7		66.8			—			67.2
Interest income	5.2			0.4		10.6			(15.6		)	0.6
Interest expense	9.2			15.4		2.3			(15.6		)	11.3
Income from equity investments in subsidiaries	44.7			61.9		—			(106.6		)	—
Other expense (income)	(0.3		)	7.7		(8.0		)	—			(0.6		)
Income (loss) before income taxes	37.7			42.9		83.1			(106.6		)	57.1
Provision (benefit) for income taxes	(1.4		)	1.3		18.1			—			18.0
Net income	$	39.1		$	41.6	$	65.0		$	(106.6	)	$	39.1
Comprehensive income (loss)	$	21.1		$	25.3	$	50.2		$	(75.5	)	$	21.1

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Consolidating Statement of Income



	13 weeks ended September 30, 2017
(In millions)	Parent			Guarantor			Non-Guarantors		Eliminations			Total
Net sales	$	—		$	—		$	541.5	$	(2.0	)	$	539.5
Other revenue	—			28.4			7.5		(35.9		)	—
Cost of products sold	—			7.4			211.1		(35.8		)	182.7
Gross margin	—			21.0			337.9		(2.1		)	356.8
Delivery, sales and administrative expense	4.6			21.4			259.6		(2.1		)	283.5
Re-engineering and impairment charges	—			0.7			8.3		—			9.0
Gains on disposal of assets	—			—			4.1		—			4.1
Operating income (loss)	(4.6		)	(1.1		)	74.1		—			68.4
Interest income	5.1			0.5			10.4		(15.2		)	0.8
Interest expense	9.4			15.3			2.0		(15.2		)	11.5
Income from equity investments in subsidiaries	35.8			46.9			—		(82.7		)	—
Other expense (income)	(0.5		)	(0.2		)	2.0		—			1.3
Income before income taxes	27.4			31.2			80.5		(82.7		)	56.4
Provision (benefit) for income taxes	(4.0		)	(2.5		)	31.5		—			25.0
Net income	$	31.4		$	33.7		$	49.0	$	(82.7	)	$	31.4
Comprehensive income	$	33.0		$	38.3		$	52.3	$	(90.6	)	$	33.0

Consolidating Statement of Income



	39 weeks ended September 29, 2018
(In millions)	Parent			Guarantor			Non-Guarantors			Eliminations			Total
Net sales	$	—		$	—		$	1,566.6		$	(2.8	)	$	1,563.8
Other revenue	—			65.7			13.3			(79.0		)	—
Cost of products sold	—			13.3			583.1			(79.8		)	516.6
Gross margin	—			52.4			996.8			(2.0		)	1,047.2
Delivery, sales and administrative expense	9.6			64.1			743.3			(2.0		)	815.0
Re-engineering and impairment charges	—			1.8			10.9			—			12.7
Gains on disposal of assets	—			—			16.1			—			16.1
Operating income (loss)	(9.6		)	(13.5		)	258.7			—			235.6
Interest income	15.4			1.5			32.5			(47.4		)	2.0
Interest expense	28.7			46.7			6.3			(47.4		)	34.3
Income from equity investments in subsidiaries	155.8			203.6			—			(359.4		)	—
Other expense (income)	(1.1		)	5.2			(4.9		)	—			(0.8		)
Income before income taxes	134.0			139.7			289.8			(359.4		)	204.1
Provision (benefit) for income taxes	(4.6		)	(7.5		)	77.6			—			65.5
Net income	$	138.6		$	147.2		$	212.2		$	(359.4	)	$	138.6
Comprehensive income	$	78.2		$	91.2		$	147.4		$	(238.6	)	$	78.2

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Consolidating Statement of Income



	39 weeks ended September 30, 2017
(In millions)	Parent			Guarantor			Non-Guarantors			Eliminations			Total
Net sales	$	—		$	—		$	1,672.2		$	(5.0	)	$	1,667.2
Other revenue	—			86.6			22.5			(109.1		)	—
Cost of products sold	—			22.4			627.8			(107.2		)	543.0
Gross margin	—			64.2			1,066.9			(6.9		)	1,124.2
Delivery, sales and administrative expense	13.0			67.8			806.5			(6.9		)	880.4
Re-engineering and impairment charges	—			1.4			42.5			—			43.9
Impairment of goodwill and intangible assets	—			—			62.9			—			62.9
Gains on disposal of assets	—			—			7.3			—			7.3
Operating income (loss)	(13.0		)	(5.0		)	162.3			—			144.3
Interest income	15.3			1.5			28.2			(43.0		)	2.0
Interest expense	27.5			44.2			6.0			(43.0		)	34.7
Income from equity investments in subsidiaries	75.7			127.5			—			(203.2		)	—
Other expense (income)	(1.5		)	24.8			(19.6		)	—			3.7
Income before income taxes	52.0			55.0			204.1			(203.2		)	107.9
Provision (benefit) for income taxes	(9.1		)	(14.8		)	70.7			—			46.8
Net income	$	61.1		$	69.8		$	133.4		$	(203.2	)	$	61.1
Comprehensive income	$	105.7		$	122.9		$	207.0		$	(329.9	)	$	105.7

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Condensed Consolidating Balance Sheet



	September 29, 2018
(In millions)	Parent			Guarantor		Non-Guarantors		Eliminations			Total
ASSETS
Cash and cash equivalents	$	—		$	3.3	$	114.3	$	—		$	117.6
Accounts receivable, net	—			—		157.9		—			157.9
Inventories	—			—		279.6		—			279.6
Non-trade amounts receivable, net	—			9.9		36.1		—			46.0
Intercompany receivables	87.3			1,346.3		277.8		(1,711.4		)	—
Prepaid expenses and other current assets	1.4			6.2		61.7		(41.3		)	28.0
Total current assets	88.7			1,365.7		927.4		(1,752.7		)	629.1
Deferred income tax benefits, net	33.4			72.5		167.7		(7.0		)	266.6
Property, plant and equipment, net	—			66.5		207.7		—			274.2
Long-term receivables, net	—			0.1		18.2		0.1			18.4
Trademarks and tradenames, net	—			—		55.7		—			55.7
Goodwill	—			2.9		74.3		—			77.2
Investments in subsidiaries	1,273.2			1,345.7		—		(2,618.9		)	—
Intercompany notes receivable	509.9			96.1		1,075.6		(1,681.6		)	—
Other assets, net	0.3			1.1		70.4		(28.4		)	43.4
Total assets	$	1,905.5		$	2,950.6	$	2,597.0	$	(6,088.5	)	$	1,364.6
LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable	$	—		$	2.7	$	85.2	$	—		$	87.9
Short-term borrowings and current portion of long-term debt and capital lease obligations	175.3			—		157.0		—			332.3
Intercompany payables	1,266.3			272.4		172.7		(1,711.4		)	—
Accrued liabilities	54.1			51.0		298.6		(41.3		)	362.4
Total current liabilities	1,495.7			326.1		713.5		(1,752.7		)	782.6
Long-term debt and capital lease obligations	599.6			—		4.2		—			603.8
Intercompany notes payable	35.1			1,341.3		305.2		(1,681.6		)	—
Other liabilities	9.7			73.7		164.7		(35.3		)	212.8
Shareholders' equity (deficit)	(234.6		)	1,209.5		1,409.4		(2,618.9		)	(234.6		)
Total liabilities and shareholders' equity	$	1,905.5		$	2,950.6	$	2,597.0	$	(6,088.5	)	$	1,364.6

Table of Contents

TUPPERWARE BRANDS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

(Unaudited)

Condensed Consolidating Balance Sheet



	December 30, 2017
(In millions)	Parent		Guarantor		Non-Guarantors		Eliminations		Total
ASSETS
Cash and cash equivalents	$	—	$	0.1	$	144.0	$	—	$	144.1
Accounts receivable, net	—		—		144.4		—		144.4
Inventories	—		—		262.2		—		262.2
Non-trade amounts receivable, net	—