Guarantor Information

The Company's payment obligations under the Senior 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 June 27, 2015 and December 27, 2014 and for the quarter-to-date periods ended June 27, 2015 and June 28, 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 June 27, 2015
(In millions)	Parent			Guarantor			Non-Guarantors		Eliminations			Total
Net sales	$	—		$	—		$	589.6	$	(0.7	)	$	588.9
Other revenue	—			28.5			9.7		(38.2		)	—
Cost of products sold	—			9.7			215.9		(36.5		)	189.1
Gross margin	—			18.8			383.4		(2.4		)	399.8
Delivery, sales and administrative expense	4.1			20.8			287.6		(2.4		)	310.1
Re-engineering and impairment charges	—			—			1.5		—			1.5
Gains on disposal of assets	—			—			10.8		—			10.8
Operating income (loss)	(4.1		)	(2.0		)	105.1		—			99.0
Interest income	8.1			6.2			1.4		(15.2		)	0.5
Interest expense	12.1			9.0			6.1		(15.2		)	12.0
Income from equity investments in subsidiaries	66.9			64.6			—		(131.5		)	—
Other expense	—			—			1.1		—			1.1
Income before income taxes	58.8			59.8			99.3		(131.5		)	86.4
Provision (benefit) for income taxes	(3.2		)	(2.3		)	29.9		—			24.4
Net income (loss)	$	62.0		$	62.1		$	69.4	$	(131.5	)	$	62.0
Comprehensive income (loss)	$	40.9		$	42.2		$	58.7	$	(100.9	)	$	40.9

Consolidating Statement of Income



	13 Weeks Ended June 28, 2014
(In millions)	Parent			Guarantor		Non-Guarantors		Eliminations			Total
Net sales	$	—		$	—	$	677.5	$	(3.2	)	$	674.3
Other revenue	—			38.4		6.4		(44.8		)	—
Cost of products sold	—			6.4		264.9		(45.6		)	225.7
Gross margin	—			32.0		419.0		(2.4		)	448.6
Delivery, sales and administrative expense	3.2			20.4		327.4		(2.4		)	348.6
Re-engineering and impairment charges	—			—		3.4		—			3.4
Gains on disposal of assets	—			—		0.5		—			0.5
Operating income (loss)	(3.2		)	11.6		88.7		—			97.1
Interest income	0.1			7.4		1.1		(8.1		)	0.5
Interest expense	9.3			5.4		5.0		(8.1		)	11.6
Income from equity investments in subsidiaries	55.6			47.5		—		(103.1		)	—
Other expense	—			0.1		15.9		—			16.0
Income before income taxes	43.2			61.0		68.9		(103.1		)	70.0
Provision (benefit) for income taxes	(4.4		)	5.1		21.7		—			22.4
Net income (loss)	$	47.6		$	55.9	$	47.2	$	(103.1	)	$	47.6
Comprehensive income (loss)	$	54.0		$	61.3	$	46.8	$	(108.1	)	$	54.0

Consolidating Statement of Income



	26 Weeks Ended June 27, 2015
(In millions)	Parent			Guarantor			Non-Guarantors		Eliminations			Total
Net sales	$	—		$	—		$	1,171.6	$	(0.9	)	$	1,170.7
Other revenue	—			56.8			14.9		(71.7		)	—
Cost of products sold	—			14.9			434.0		(68.2		)	380.7
Gross margin	—			41.9			752.5		(4.4		)	790.0
Delivery, sales and administrative expense	7.6			38.7			581.6		(4.4		)	623.5
Re-engineering and impairment charges	—			—			17.7		—			17.7
Gains on disposal of assets	—			—			11.4		—			11.4
Operating income (loss)	(7.6		)	3.2			164.6		—			160.2
Interest income	15.3			12.7			2.4		(29.4		)	1.0
Interest expense	24.9			17.1			12.7		(29.4		)	25.3
Income from equity investments in subsidiaries	102.2			99.3			—		(201.5		)	—
Other expense	—			—			8.3		—			8.3
Income before income taxes	85.0			98.1			146.0		(201.5		)	127.6
Provision (benefit) for income taxes	(6.5		)	(0.7		)	43.3		—			36.1
Net income (loss)	$	91.5		$	98.8		$	102.7	$	(201.5	)	$	91.5
Comprehensive income (loss)	$	47.7		$	49.8		$	63.5	$	(113.3	)	$	47.7

Consolidating Statement of Income



	26 Weeks Ended June 28, 2014
(In millions)	Parent			Guarantor		Non-Guarantors		Eliminations			Total
Net sales	$	—		$	—	$	1,341.1	$	(3.6	)	$	1,337.5
Other revenue	—			63.2		12.2		(75.4		)	—
Cost of products sold	—			12.2		509.3		(74.2		)	447.3
Gross margin	—			51.0		844.0		(4.8		)	890.2
Delivery, sales and administrative expense	7.8			35.5		654.6		(4.8		)	693.1
Re-engineering and impairment charges	—			—		5.7		—			5.7
Gains on disposal of assets	—			—		2.3		—			2.3
Operating income (loss)	(7.8		)	15.5		186.0		—			193.7
Interest income	0.2			14.6		2.2		(15.8		)	1.2
Interest expense	18.9			9.9		11.0		(15.8		)	24.0
Income from equity investments in subsidiaries	116.9			106.1		—		(223.0		)	—
Other expense	—			0.2		29.9		—			30.1
Income before income taxes	90.4			126.1		147.3		(223.0		)	140.8
Provision (benefit) for income taxes	(9.4		)	7.7		42.7		—			41.0
Net income (loss)	$	99.8		$	118.4	$	104.6	$	(223.0	)	$	99.8
Comprehensive income (loss)	$	107.1		$	125.1	$	107.9	$	(233.0	)	$	107.1

Condensed Consolidating Balance Sheet



	June 27, 2015
(In millions)	Parent		Guarantor		Non-Guarantors		Eliminations			Total
ASSETS
Cash and cash equivalents	$	—	$	0.1	$	74.0	$	—		$	74.1
Accounts receivable, net	—		—		173.6		—			173.6
Inventories	—		—		299.1		—			299.1
Deferred income tax benefits, net	6.2		36.9		67.1		—			110.2
Non-trade amounts receivable, net	—		40.7		93.2		(90.2		)	43.7
Intercompany receivables	18.7		667.1		231.5		(917.3		)	—
Prepaid expenses and other current assets	1.2		4.4		69.3		(50.3		)	24.6
Total current assets	26.1		749.2		1,007.8		(1,057.8		)	725.3
Deferred income tax benefits, net	98.2		188.4		124.0		—			410.6
Property, plant and equipment, net	—		43.5		219.4		—			262.9
Long-term receivables, net	—		0.1		14.7		—			14.8
Trademarks and tradenames, net	—		—		94.8		—			94.8
Other intangible assets, net	—		—		0.7		—			0.7
Goodwill	—		2.9		154.6		—			157.5
Investments in subsidiaries	1,131.8		474.5		—		(1,606.3		)	—
Intercompany notes receivable	455.7		536.0		289.6		(1,281.3		)	—
Other assets, net	2.3		0.9		154.5		(130.1		)	27.6
Total assets	$	1,714.1	$	1,995.5	$	2,060.1	$	(4,075.5	)	$	1,694.2
LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable	$	1.0	$	1.0	$	93.9	$	—		$	95.9
Short-term borrowings and current portion of long-term debt and capital lease obligations	168.8		—		95.2		—			264.0
Intercompany payables	518.5		235.1		163.7		(917.3		)	—
Accrued liabilities	138.1		61.7		267.5		(140.5		)	326.8
Total current liabilities	826.4		297.8		620.3		(1,057.8		)	686.7
Long-term debt and capital lease obligations	599.3		—		10.0		—			609.3
Intercompany notes payable	93.1		457.3		730.9		(1,281.3		)	—
Other liabilities	17.8		155.4		177.6		(130.1		)	220.7
Shareholders' equity	177.5		1,085.0		521.3		(1,606.3		)	177.5
Total liabilities and shareholders' equity	$	1,714.1	$	1,995.5	$	2,060.1	$	(4,075.5	)	$	1,694.2

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	1.1		1.8		101.8		(83.1		)	21.6
Total current assets	19.2		803.1		1,046.9		(1,115.9		)	753.3
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	1.5		0.6		160.1		(130.2		)	32.0
Total assets	$	1,645.6	$	2,168.7	$	2,104.8	$	(4,139.1	)	$	1,780.0
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	110.9		2.3		108.2		—			221.4
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	809.3		374.0		680.0		(1,115.9		)	747.4
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	$	1,645.6	$	2,168.7	$	2,104.8	$	(4,139.1	)	$	1,780.0

Condensed Consolidating Statement of Cash Flows



	26 Weeks Ended June 27, 2015
(In millions)	Parent			Guarantor			Non-Guarantors			Eliminations			Total
Operating Activities:
Net cash provided by (used in) operating activities	$	458.8		$	(59.0	)	$	121.3		$	(497.0	)	$	24.1
Investing Activities:
Capital expenditures	—			(5.8		)	(22.0		)	—			(27.8		)
Proceeds from disposal of property, plant and equipment	—			—			14.4			—			14.4
Net intercompany loans	(314.7		)	100.4			24.8			189.5			—
Return of capital	—			105.5			—			(105.5		)	—
Net cash provided by (used in) investing activities	(314.7		)	200.1			17.2			84.0			(13.4		)
Financing Activities:
Dividend payments to shareholders	(69.7		)	—			—			—			(69.7		)
Dividend payments to parent	—			(400.0		)	(77.8		)	477.8			—
Proceeds from exercise of stock options	4.9			—			—			—			4.9
Repurchase of common stock	(0.9		)	—			—			—			(0.9		)
Repayment of capital lease obligations	—			—			(1.7		)	—			(1.7		)
Net change in short-term debt	67.0			(2.3		)	(2.6		)	—			62.1
Debt issuance costs	(0.7		)	—			—			—			(0.7		)
Excess tax benefits from share-based payment arrangements	0.7			—			—			—			0.7
Net intercompany borrowings	(145.4		)	261.4			54.3			(170.3		)	—
Return of capital to parent	—			—			(105.5		)	105.5			—
Net cash provided by (used in) financing activities	(144.1		)	(140.9		)	(133.3		)	413.0			(5.3		)
Effect of exchange rate changes on cash and cash equivalents	—			(0.1		)	(8.2		)	—			(8.3		)
Net change in cash and cash equivalents	—			0.1			(3.0		)	—			(2.9		)
Cash and cash equivalents at beginning of year	—			—			77.0			—			77.0
Cash and cash equivalents at end of period	$	—		$	0.1		$	74.0		$	—		$	74.1

Condensed Consolidating Statement of Cash Flows



	26 Weeks Ended June 28, 2014
(In millions)	Parent			Guarantor			Non-Guarantors			Eliminations			Total
Operating Activities:
Net cash provided by (used in) operating activities	$	(17.4	)	$	31.7		$	72.2		$	(42.4	)	$	44.1
Investing Activities:
Capital expenditures	—			(6.9		)	(24.3		)	—			(31.2		)
Proceeds from disposal of property, plant and equipment	—			—			5.5			—			5.5
Net intercompany loans	1.7			67.9			(32.6		)	(37.0		)	—
Net cash provided by (used in) investing activities	1.7			61.0			(51.4		)	(37.0		)	(25.7		)
Financing Activities:
Dividend payments to shareholders	(66.9		)	—			—			—			(66.9		)
Dividend payments to parent	—			—			(35.9		)	35.9			—
Proceeds from exercise of stock options	10.7			—			—			—			10.7
Repurchase of common stock	(31.4		)	—			—			—			(31.4		)
Repayment of capital lease obligations	—			—			(2.0		)	—			(2.0		)
Net change in short-term debt	66.2			—			(2.7		)	—			63.5
Excess tax benefits from share-based payment arrangements	7.1			—			—			—			7.1
Net intercompany borrowings	30.0			(91.3		)	17.8			43.5			—
Net cash provided by (used in) financing activities	15.7			(91.3		)	(22.8		)	79.4			(19.0		)
Effect of exchange rate changes on cash and cash equivalents	—			(1.4		)	(42.6		)	—			(44.0		)
Net change in cash and cash equivalents	—			—			(44.6		)	—			(44.6		)
Cash and cash equivalents at beginning of year	—			0.1			127.2			—			127.3
Cash and cash equivalents at end of period	$	—		$	0.1		$	82.6		$	—		$	82.7