XML 86 R76.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Combining Financial Information - Condensed Combining Statement of Comprehensive Income (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Net sales $ 2,197 $ 1,901
Cost of products sold, excluding depreciation and amortization 1,808 1,531
Depreciation and amortization 65 59
Selling and administrative expense 90 90
Restructuring and other 13 (4)
Income from operations 221 225
Other pension and postretirement (17) (12)
Foreign exchange 18 (1)
Income before income taxes 152 179
Provision for / (benefit from) income taxes 39 46
Net income 113 133
Net income attributable to noncontrolling interests (23) (26)
Net income attributable to Crown Holdings 90 107
Total comprehensive income 174 273
Comprehensive income attributable to Crown Holdings 150 246
Crown Americas, LLC    
Net sales 2,197 1,901
Cost of products sold, excluding depreciation and amortization 1,808 1,531
Depreciation and amortization 65 59
Selling and administrative expense 90 90
Restructuring and other 13 (4)
Income from operations 221 225
Other pension and postretirement (17) (12)
Net interest expense 68 59
Foreign exchange 18 (1)
Income before income taxes 152 179
Provision for / (benefit from) income taxes 39 46
Equity earnings / (loss) in affiliates 0 0
Net income 113 133
Net income attributable to noncontrolling interests (23) (26)
Net income attributable to Crown Holdings 90 107
Total comprehensive income 174 273
Comprehensive income attributable to noncontrolling interests (24) (27)
Comprehensive income attributable to Crown Holdings 150 246
Crown Americas, LLC | Parent    
Net sales
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization
Selling and administrative expense
Restructuring and other
Income from operations  
Other pension and postretirement
Net interest expense
Technology royalty
Foreign exchange
Provision for / (benefit from) income taxes
Equity earnings / (loss) in affiliates 90 107
Net income 90 107
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings 90 107
Total comprehensive income 150 246
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings 150 246
Crown Americas, LLC | Issuer    
Net sales
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization
Selling and administrative expense 2 2
Restructuring and other 3
Income from operations (5) (2)
Other pension and postretirement
Net interest expense 23 17
Technology royalty
Foreign exchange 56 10
Income before income taxes (84) (29)
Provision for / (benefit from) income taxes (20) (11)
Equity earnings / (loss) in affiliates 56 49
Net income (8) 31
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings (8) 31
Total comprehensive income (7) 35
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings (7) 35
Crown Americas, LLC | Guarantors    
Net sales 514 445
Cost of products sold, excluding depreciation and amortization 432 371
Depreciation and amortization 11 10
Selling and administrative expense 33 33
Restructuring and other 2 1
Income from operations 36 30
Other pension and postretirement (5) (10)
Net interest expense 21 21
Technology royalty (11) (9)
Foreign exchange (1)
Income before income taxes 32 28
Provision for / (benefit from) income taxes 9 8
Equity earnings / (loss) in affiliates 55 67
Net income 78 87
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings 78 87
Total comprehensive income 47 130
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings 47 130
Crown Americas, LLC | Non- Guarantors    
Net sales 1,683 1,456
Cost of products sold, excluding depreciation and amortization 1,376 1,160
Depreciation and amortization 54 49
Selling and administrative expense 55 55
Restructuring and other 8 (5)
Income from operations 190 197
Other pension and postretirement (12) (2)
Net interest expense 24 21
Technology royalty 11 9
Foreign exchange 19 (1)
Income before income taxes 148 170
Provision for / (benefit from) income taxes 37 45
Equity earnings / (loss) in affiliates
Net income 111 125
Net income attributable to noncontrolling interests (23) (26)
Net income attributable to Crown Holdings 88 99
Total comprehensive income 214 271
Comprehensive income attributable to noncontrolling interests (24) (27)
Comprehensive income attributable to Crown Holdings 190 244
Crown Cork & Seal Company Inc.    
Net sales 2,197 1,901
Cost of products sold, excluding depreciation and amortization 1,808 1,531
Depreciation and amortization 65 59
Selling and administrative expense 90 90
Restructuring and other 13 (4)
Income from operations 221 225
Other pension and postretirement (17) (12)
Net interest expense 68 59
Foreign exchange 18 (1)
Income before income taxes 152 179
Provision for / (benefit from) income taxes 39 46
Equity earnings / (loss) in affiliates 0 0
Net income 113 133
Net income attributable to noncontrolling interests (23) (26)
Net income attributable to Crown Holdings 90 107
Total comprehensive income 174 273
Comprehensive income attributable to noncontrolling interests (24) (27)
Comprehensive income attributable to Crown Holdings 150 246
Crown Cork & Seal Company Inc. | Parent    
Net sales
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization
Selling and administrative expense
Restructuring and other
Other pension and postretirement
Net interest expense
Foreign exchange
Provision for / (benefit from) income taxes
Equity earnings / (loss) in affiliates 90 107
Net income 90 107
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings 90 107
Total comprehensive income 150 246
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings 150 246
Crown Cork & Seal Company Inc. | Issuer    
Net sales
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization
Selling and administrative expense 2 2
Restructuring and other
Income from operations (2) (2)
Other pension and postretirement
Net interest expense 19 20
Foreign exchange
Income before income taxes (21) (22)
Provision for / (benefit from) income taxes (4) (10)
Equity earnings / (loss) in affiliates 95 99
Net income 78 87
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings 78 87
Total comprehensive income 47 130
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings 47 130
Crown Cork & Seal Company Inc. | Non- Guarantors    
Net sales 2,197 1,901
Cost of products sold, excluding depreciation and amortization 1,808 1,531
Depreciation and amortization 65 59
Selling and administrative expense 88 88
Restructuring and other 13 (4)
Income from operations 223 227
Other pension and postretirement (17) (12)
Net interest expense 49 39
Foreign exchange 18 (1)
Income before income taxes 173 201
Provision for / (benefit from) income taxes 43 56
Equity earnings / (loss) in affiliates
Net income 130 145
Net income attributable to noncontrolling interests (23) (26)
Net income attributable to Crown Holdings 107 119
Total comprehensive income 191 285
Comprehensive income attributable to noncontrolling interests (24) (27)
Comprehensive income attributable to Crown Holdings 167 258
Eliminations | Crown Americas, LLC    
Net sales
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization
Selling and administrative expense
Restructuring and other
Other pension and postretirement
Net interest expense
Technology royalty
Foreign exchange (56) (10)
Income before income taxes 56 10
Provision for / (benefit from) income taxes 13 4
Equity earnings / (loss) in affiliates (201) (223)
Net income (158) (217)
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings (158) (217)
Total comprehensive income (230) (409)
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings (230) (409)
Eliminations | Crown Cork & Seal Company Inc.    
Net sales
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization
Selling and administrative expense
Restructuring and other
Other pension and postretirement
Net interest expense
Foreign exchange
Income before income taxes  
Provision for / (benefit from) income taxes
Equity earnings / (loss) in affiliates (185) (206)
Net income (185) (206)
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings (185) (206)
Total comprehensive income (214) (388)
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings $ (214) $ (388)