Guarantor Information

The Company's payment obligations under the Notes are fully and unconditionally guaranteed, on a senior secured basis, by the Guarantor. The guarantee is secured by certain "Tupperware" trademarks and service marks owned by the Guarantor.

Condensed consolidated financial information as of March 28, 2015 and December 27, 2014 and for the quarter-to-date periods ended March 28, 2015 and March 29, 2014 for Tupperware Brands Corporation (the "Parent"), Dart Industries Inc. (the "Guarantor") and all other subsidiaries (the "Non-Guarantors") is as follows.

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 which the Parent owns directly. There are no significant restrictions on the ability of either the Parent or the Guarantor from obtaining 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 March 28, 2015
(In millions)	Parent			Guarantor		Non-Guarantors		Eliminations			Total
Net sales	$	—		$	—	$	582.0	$	(0.2	)	$	581.8
Other revenue	—			28.3		5.2		(33.5		)	—
Cost of products sold	—			5.2		218.1		(31.7		)	191.6
Gross margin	—			23.1		369.1		(2.0		)	390.2
Delivery, sales and administrative expense	3.5			17.9		294.0		(2.0		)	313.4
Re-engineering and impairment charges	—			—		16.2		—			16.2
Gains on disposal of assets	—			—		0.6		—			0.6
Operating income (loss)	(3.5		)	5.2		59.5		—			61.2
Interest income	7.2			6.5		1.0		(14.2		)	0.5
Interest expense	12.8			8.1		6.6		(14.2		)	13.3
Income from equity investments in subsidiaries	35.3			34.7		—		(70.0		)	—
Other expense	—			—		7.2		—			7.2
Income before income taxes	26.2			38.3		46.7		(70.0		)	41.2
Provision (benefit) for income taxes	(3.3		)	1.6		13.4		—			11.7
Net income (loss)	$	29.5		$	36.7	$	33.3	$	(70.0	)	$	29.5
Comprehensive income (loss)	$	6.8		$	7.6	$	4.8	$	(12.4	)	$	6.8

Consolidating Statement of Income



	13 Weeks Ended March 29, 2014
(In millions)	Parent			Guarantor		Non-Guarantors		Eliminations			Total
Net sales	$	—		$	—	$	663.6	$	(0.4	)	$	663.2
Other revenue	—			24.8		5.8		(30.6		)	—
Cost of products sold	—			5.8		244.4		(28.6		)	221.6
Gross margin	—			19.0		425.0		(2.4		)	441.6
Delivery, sales and administrative expense	4.6			15.1		327.2		(2.4		)	344.5
Re-engineering and impairment charges	—			—		2.3		—			2.3
Gains on disposal of assets	—			—		1.8		—			1.8
Operating income (loss)	(4.6		)	3.9		97.3		—			96.6
Interest income	0.1			7.2		1.1		(7.7		)	0.7
Interest expense	9.6			4.5		6.0		(7.7		)	12.4
Income from equity investments in subsidiaries	61.3			58.6		—		(119.9		)	—
Other expense	—			0.1		14.0		—			14.1
Income before income taxes	47.2			65.1		78.4		(119.9		)	70.8
Provision (benefit) for income taxes	(5.0		)	2.6		21.0		—			18.6
Net income (loss)	$	52.2		$	62.5	$	57.4	$	(119.9	)	$	52.2
Comprehensive income (loss)	$	53.1		$	63.8	$	61.1	$	(124.9	)	$	53.1

Condensed Consolidating Balance Sheet



	March 28, 2015
(In millions)	Parent		Guarantor		Non-Guarantors		Eliminations			Total
ASSETS
Cash and cash equivalents	$	—	$	0.3	$	83.6	$	—		$	83.9
Accounts receivable, net	—		—		167.0		—			167.0
Inventories	—		—		300.7		—			300.7
Deferred income tax benefits, net	6.2		36.9		72.3		—			115.4
Non-trade amounts receivable, net	—		42.3		91.4		(74.3		)	59.4
Intercompany receivables	15.9		690.0		232.8		(938.7		)	—
Prepaid expenses and other current assets	0.2		3.3		90.0		(66.1		)	27.4
Total current assets	22.3		772.8		1,037.8		(1,079.1		)	753.8
Deferred income tax benefits, net	98.2		188.5		124.4		—			411.1
Property, plant and equipment, net	—		44.7		220.0		—			264.7
Long-term receivables, net	—		0.1		14.9		—			15.0
Trademarks and tradenames, net	—		—		99.7		—			99.7
Other intangible assets, net	—		—		1.1		—			1.1
Goodwill	—		2.9		158.9		—			161.8
Investments in subsidiaries	1,084.7		418.4		—		(1,503.1		)	—
Intercompany notes receivable	452.2		546.9		198.9		(1,198.0		)	—
Other assets, net	—		0.8		155.3		(130.1		)	26.0
Total assets	$	1,657.4	$	1,975.1	$	2,011.0	$	(3,910.3	)	$	1,733.2
LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable	$	—	$	2.4	$	94.7	$	—		$	97.1
Short-term borrowings and current portion of long-term debt and capital lease obligations	178.6		—		89.9		—			268.5
Intercompany payables	549.1		233.7		155.9		(938.7		)	—
Accrued liabilities	147.0		85.6		281.9		(140.4		)	374.1
Total current liabilities	874.7		321.7		622.4		(1,079.1		)	739.7
Long-term debt and capital lease obligations	599.2		—		10.7		—			609.9
Intercompany notes payable	1.2		455.4		741.4		(1,198.0		)	—
Other liabilities	17.1		155.2		176.2		(130.1		)	218.4
Shareholders' equity	165.2		1,042.8		460.3		(1,503.1		)	165.2
Total liabilities and shareholders' equity	$	1,657.4	$	1,975.1	$	2,011.0	$	(3,910.3	)	$	1,733.2

Condensed Consolidating Balance Sheet



	December 27, 2014
(In millions)	Parent		Guarantor		Non-Guarantors		Eliminations			Total
ASSETS
Cash and cash equivalents	$	—	$	—	$	77.0	$	—		$	77.0
Accounts receivable, net	—		—		168.1		—			168.1
Inventories	—		—		306.0		—			306.0
Deferred income tax benefits, net	6.2		36.9		75.7		—			118.8
Non-trade amounts receivable, net	0.1		9.2		90.7		(38.2		)	61.8
Intercompany receivables	11.8		755.2		227.6		(994.6		)	—
Prepaid expenses and other current assets	0.5		1.8		101.8		(83.1		)	21.0
Total current assets	18.6		803.1		1,046.9		(1,115.9		)	752.7
Deferred income tax benefits, net	97.5		189.2		130.0		—			416.7
Property, plant and equipment, net	—		43.7		246.6		—			290.3
Long-term receivables, net	—		0.1		17.2		—			17.3
Trademarks and tradenames, net	—		—		104.2		—			104.2
Other intangible assets, net	—		—		1.5		—			1.5
Goodwill	—		2.9		161.8		—			164.7
Investments in subsidiaries	1,479.0		575.0		—		(2,054.0		)	—
Intercompany notes receivable	48.4		554.1		236.5		(839.0		)	—
Other assets, net	—		0.6		160.1		(130.2		)	30.5
Total assets	$	1,643.5	$	2,168.7	$	2,104.8	$	(4,139.1	)	$	1,777.9
LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable	$	—	$	2.6	$	140.2	$	—		$	142.8
Short-term borrowings and current portion of long-term debt and capital lease obligations	108.8		2.3		108.2		—			219.3
Intercompany payables	632.0		225.0		137.6		(994.6		)	—
Accrued liabilities	66.4		144.1		294.0		(121.3		)	383.2
Total current liabilities	807.2		374.0		680.0		(1,115.9		)	745.3
Long-term debt and capital lease obligations	599.2		—		12.9		—			612.1
Intercompany notes payable	32.5		204.0		602.5		(839.0		)	—
Other liabilities	18.8		155.5		190.6		(130.2		)	234.7
Shareholders' equity	185.8		1,435.2		618.8		(2,054.0		)	185.8
Total liabilities and shareholders' equity	$	1,643.5	$	2,168.7	$	2,104.8	$	(4,139.1	)	$	1,777.9

Condensed Consolidating Statement of Cash Flows



	13 Weeks Ended March 28, 2015
(In millions)	Parent			Guarantor			Non-Guarantors			Eliminations			Total
Operating Activities:
Net cash provided by (used in) operating activities	$	470.8		$	(29.3	)	$	42.7		$	(496.0	)	$	(11.8	)
Investing Activities:
Capital expenditures	—			(3.8		)	(10.1		)	—			(13.9		)
Proceeds from disposal of property, plant and equipment	—			—			2.1			—			2.1
Net intercompany loans	(403.2		)	70.4			29.1			303.7			—
Return of capital	—			105.5			—			(105.5		)	—
Net cash provided by (used in) investing activities	(403.2		)	172.1			21.1			198.2			(11.8		)
Financing Activities:
Dividend payments to shareholders	(35.7		)	—			—			—			(35.7		)
Dividend payments to parent	—			(400.0		)	(76.4		)	476.4			—
Proceeds from exercise of stock options	3.1			—			—			—			3.1
Repurchase of common stock	(0.9		)	—			—			—			(0.9		)
Repayment of capital lease obligations	—			—			(0.9		)	—			(0.9		)
Net change in short-term debt	80.5			(2.3		)	(6.5		)	—			71.7
Excess tax benefits from share-based payment arrangements	0.8			—			—			—			0.8
Net intercompany borrowings	(115.4		)	260.0			139.5			(284.1		)	—
Return of capital to parent	—			—			(105.5		)	105.5			—
Net cash provided by (used in) financing activities	(67.6		)	(142.3		)	(49.8		)	297.8			38.1
Effect of exchange rate changes on cash and cash equivalents	—			(0.2		)	(7.4		)	—			(7.6		)
Net change in cash and cash equivalents	—			0.3			6.6			—			6.9
Cash and cash equivalents at beginning of year	—			—			77.0			—			77.0
Cash and cash equivalents at end of period	$	—		$	0.3		$	83.6		$	—		$	83.9

Condensed Consolidating Statement of Cash Flows



	13 Weeks Ended March 29, 2014
(In millions)	Parent			Guarantor			Non-Guarantors			Eliminations			Total
Operating Activities:
Net cash provided by (used in) operating activities	$	1.0		$	(0.6	)	$	(16.0	)	$	(2.7	)	$	(18.3	)
Investing Activities:
Capital expenditures	—			(2.1		)	(12.3		)	—			(14.4		)
Proceeds from disposal of property, plant and equipment	—			—			4.2			—			4.2
Net intercompany loans	0.6			130.1			7.1			(137.8		)	—
Net cash provided by (used in) investing activities	0.6			128.0			(1.0		)	(137.8		)	(10.2		)
Financing Activities:
Dividend payments to shareholders	(32.6		)	—			—			—			(32.6		)
Dividend payments to parent	—			—			(2.5		)	2.5			—
Proceeds from exercise of stock options	4.8			—			—			—			4.8
Repurchase of common stock	(16.9		)	—			—			—			(16.9		)
Repayment of capital lease obligations	—			—			(1.0		)	—			(1.0		)
Net change in short-term debt	59.4			—			(0.9		)	—			58.5
Excess tax benefits from share-based payment arrangements	5.8			—			—			—			5.8
Net intercompany borrowings	(22.1		)	(126.1		)	10.2			138.0			—
Net cash provided by (used in) financing activities	(1.6		)	(126.1		)	5.8			140.5			18.6
Effect of exchange rate changes on cash and cash equivalents	—			(0.6		)	(17.2		)	—			(17.8		)
Net change in cash and cash equivalents	—			0.7			(28.4		)	—			(27.7		)
Cash and cash equivalents at beginning of year	—			0.1			127.2			—			127.3
Cash and cash equivalents at end of period	$	—		$	0.8		$	98.8		$	—		$	99.6