XML 39 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Combining Financial Information
12 Months Ended
Dec. 31, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Combining Financial Information
Condensed Combining Financial Information
Crown Cork & Seal Company, Inc. (Issuer), a wholly owned subsidiary, has $350 principal amount of 7.375% senior notes due 2026 and $40 principal amount of 7.5% senior notes due 2096 outstanding that are fully and unconditionally guaranteed by Crown Holdings, Inc. (Parent). No other subsidiary guarantees the debt. The following condensed combining financial statements:

statements of comprehensive income and cash flows for the years ended December 31, 2017, 2016, 2015, and
balance sheets as of December 31, 2017 and December 31, 2016
are presented on the following pages to comply with the Company’s requirements under Rule 3-10 of Regulation S-X.
CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME
For the year ended December 31, 2017
(in millions)

 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
8,698

 

 
$
8,698

Cost of products sold, excluding depreciation and amortization

 

 
7,006

 

 
7,006

Depreciation and amortization

 

 
247

 

 
247

Selling and administrative expense

 
2

 
365

 

 
367

Provision for asbestos

 
3

 

 

 
3

Restructuring and other

 
(1
)
 
52

 

 
51

Income from operations

 
(4
)
 
1,028

 

 
1,024

Loss from early extinguishments of debt

 

 
7

 

 
7

Other pension and postretirement

 
7

 
(60
)
 

 
(53
)
Net interest expense

 
91

 
146

 

 
237

Foreign exchange

 

 
4

 

 
4

Income/(loss) before income taxes

 
(102
)
 
931

 

 
829

Provision for / (benefit from) income taxes

 
194

 
207

 

 
401

Equity earnings in affiliates
323

 
531

 

 
(854
)
 

Net income
323

 
235

 
724

 
(854
)
 
428

Net income attributable to noncontrolling interests

 

 
(105
)
 

 
(105
)
Net income attributable to Crown Holdings
$
323

 
$
235

 
$
619

 
$
(854
)
 
$
323

 
 
 
 
 
 
 
 
 
 
Total comprehensive income
482

 
275

 
886

 
(1,053
)
 
590

Comprehensive income attributable to noncontrolling interests

 

 
(108
)
 

 
(108
)
Comprehensive income attributable to Crown Holdings
$
482

 
$
275

 
$
778

 
$
(1,053
)
 
$
482

CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME

For the year ended December 31, 2016
(in millions)

 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
8,284

 

 
$
8,284

Cost of products sold, excluding depreciation and amortization

 

 
6,623

 

 
6,623

Depreciation and amortization

 

 
247

 

 
247

Selling and administrative expense

 
1

 
365

 

 
366

Provision for asbestos

 
21

 

 

 
21

Restructuring and other

 
(1
)
 
31

 

 
30

Income from operations

 
(21
)
 
1,018

 

 
997

Loss from early extinguishments of debt

 

 
37

 

 
37

Other pension and postretirement

 
20

 
(44
)
 

 
(24
)
Net interest expense

 
106

 
125

 

 
231

Foreign exchange

 

 
(16
)
 

 
(16
)
Income/(loss) before income taxes

 
(147
)
 
916

 

 
769

Provision for / (benefit from) income taxes

 
(12
)
 
198

 

 
186

Equity earnings in affiliates
496

 
529

 

 
(1,025
)
 

Net income
496

 
394

 
718

 
(1,025
)
 
583

Net income attributable to noncontrolling interests

 

 
(87
)
 

 
(87
)
Net income attributable to Crown Holdings
$
496

 
$
394

 
$
631

 
$
(1,025
)
 
$
496

 
 
 
 
 
 
 
 
 
 
Total comprehensive income
250

 
348

 
472

 
(733
)
 
337

Comprehensive income attributable to noncontrolling interests

 

 
(87
)
 

 
(87
)
Comprehensive income attributable to Crown Holdings
$
250

 
$
348

 
$
385

 
$
(733
)
 
$
250

CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME

For the year ended December 31, 2015
(in millions)
 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
8,762

 

 
$
8,762

Cost of products sold, excluding depreciation and amortization

 

 
7,140

 

 
7,140

Depreciation and amortization

 

 
237

 

 
237

Selling and administrative expense

 
2

 
380

 

 
382

Provision for asbestos

 
26

 

 

 
26

Restructuring and other

 
(1
)
 
65

 

 
64

Income from operations

 
(27
)
 
940

 

 
913

Loss from early extinguishments of debt

 

 
9

 

 
9

Other pension and postretirement

 
8

 
(22
)
 

 
(14
)
Net interest expense

 
100

 
159

 

 
259

Foreign exchange

 

 
20

 

 
20

Income/(loss) before income taxes

 
(135
)
 
774

 

 
639

Provision for / (benefit from) income taxes
 
 
(35
)
 
213

 
 
 
178

Equity earnings in affiliates
393

 
385

 
 
 
(778
)
 

Net income
393

 
285

 
561

 
(778
)
 
461

Net income attributable to noncontrolling interests

 

 
(68
)
 

 
(68
)
Net income attributable to Crown Holdings
$
393

 
$
285

 
$
493

 
$
(778
)
 
$
393

 
 
 
 
 
 
 
 
 
 
Total comprehensive income
4

 
3

 
168

 
(107
)
 
68

Comprehensive income attributable to noncontrolling interests

 

 
(64
)
 

 
(64
)
Comprehensive income attributable to Crown Holdings
$
4

 
$
3

 
$
104

 
$
(107
)
 
$
4

CONDENSED COMBINING BALANCE SHEET
As of December 31, 2017
(in millions)
 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

 

 
424

 

 
$
424

Receivables, net

 
9

 
1,032

 

 
1,041

Inventories

 

 
1,385

 

 
1,385

Prepaid expenses and other current assets

 

 
224

 

 
224

Total current assets

 
9

 
3,065

 

 
3,074

 
 
 
 
 
 
 
 
 
 
Intercompany debt receivables

 

 
3,604

 
(3,604
)
 

Investments
3,120

 
3,448

 

 
(6,568
)
 

Goodwill and intangible assets

 

 
3,518

 

 
3,518

Property, plant and equipment, net

 

 
3,239

 

 
3,239

Other non-current assets

 
283

 
549

 

 
832

Total
$
3,120

 
$
3,740

 
$
13,975

 
$
(10,172
)
 
$
10,663

 
 
 
 
 
 
 
 
 
 
Liabilities and equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Short-term debt

 

 
62

 

 
$
62

Current maturities of long-term debt

 

 
64

 

 
64

Accounts payable and accrued liabilities
22

 
41

 
3,061

 

 
3,124

Total current liabilities
22

 
41

 
3,187

 

 
3,250

 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities

 
387

 
4,830

 

 
5,217

Long-term intercompany debt
2,497

 
1,107

 

 
(3,604
)
 

Postretirement and pension liabilities

 

 
588

 

 
588

Other non-current liabilities

 
336

 
349

 

 
685

Commitments and contingent liabilities

 

 

 

 
 
Noncontrolling interests

 

 
322

 

 
322

Crown Holdings shareholders’ equity
601

 
1,869

 
4,699

 
(6,568
)
 
601

Total equity
601

 
1,869

 
5,021

 
(6,568
)
 
923

Total
$
3,120

 
$
3,740

 
$
13,975

 
$
(10,172
)
 
$
10,663

CONDENSED COMBINING BALANCE SHEET
As of December 31, 2016
(in millions)

 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

 

 
559

 

 
$
559

Receivables, net

 

 
865

 

 
865

Inventories

 

 
1,245

 

 
1,245

Prepaid expenses and other current assets
1

 

 
171

 

 
172

Total current assets
1

 

 
2,840

 

 
2,841

 
 
 
 
 
 
 
 
 
 
Intercompany debt receivables

 

 
3,447

 
(3,447
)
 

Investments
2,857

 
2,915

 

 
(5,772
)
 

Goodwill and intangible assets

 

 
3,263

 

 
3,263

Property, plant and equipment, net

 

 
2,820

 

 
2,820

Other non-current assets

 
447

 
228

 

 
675

Total
$
2,858

 
$
3,362

 
$
12,598

 
$
(9,219
)
 
$
9,599

 
 
 
 
 
 
 
 
 
 
Liabilities and equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Short-term debt

 

 
33

 

 
$
33

Current maturities of long-term debt

 

 
161

 

 
161

Accounts payable and accrued liabilities
23

 
40

 
2,639

 

 
2,702

Total current liabilities
23

 
40

 
2,833

 

 
2,896

 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities

 
392

 
4,325

 

 
4,717

Long-term intercompany debt
2,469

 
978

 

 
(3,447
)
 

Postretirement and pension liabilities

 

 
620

 

 
620

Other non-current liabilities

 
358

 
340

 

 
698

Commitments and contingent liabilities

 

 

 

 
 
Noncontrolling interests

 

 
302

 

 
302

Crown Holdings shareholders’ equity
366

 
1,594

 
4,178

 
(5,772
)
 
366

Total equity
366

 
1,594

 
4,480

 
(5,772
)
 
668

Total
$
2,858

 
$
3,362

 
$
12,598

 
$
(9,219
)
 
$
9,599

CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2017
(in millions)

 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net cash provided by/(used for) operating activities
7

 
(58
)
 
(162
)
 
(38
)
 
$
(251
)
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(498
)
 

 
(498
)
Beneficial interest in transferred receivables

 

 
1,010

 

 
1,010

Proceeds from sale of property, plant and equipment

 

 
8

 

 
8

Intercompany investing activities
235

 

 

 
(235
)
 

Other

 

 
(24
)
 

 
(24
)
Net cash provided by/(used for) investing activities
235

 

 
496

 
(235
)
 
496

Cash flows from financing activities
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 

 
1,054

 

 
1,054

Payments of long-term debt

 
(5
)
 
(1,132
)
 

 
(1,137
)
Net change in revolving credit facility and short-term debt

 

 
95

 

 
95

Net change in long-term intercompany balances
88

 
63

 
(151
)
 

 

Debt issuance costs

 

 
(16
)
 

 
(16
)
Common stock issued
9

 

 

 

 
9

Common stock repurchased
(339
)
 

 

 

 
(339
)
Dividends paid

 

 
(273
)
 
273

 

Dividend paid to noncontrolling interests

 

 
(93
)
 

 
(93
)
Foreign exchange derivatives related to debt

 

 
27

 

 
27

Net cash provided by/(used for) financing activities
(242
)
 
58

 
(489
)
 
273

 
(400
)
Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 
14

 

 
14

Net change in cash, cash equivalents and restricted cash

 

 
(141
)
 

 
(141
)
Cash, cash equivalents and restricted cash at January 1

 

 
576

 

 
576

Cash, cash equivalents and restricted cash at December 31
$

 
$

 
$
435

 
$

 
$
435

CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2016
(in millions)

 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net cash provided by/(used for) operating activities
63

 
(92
)
 
(3
)
 
(102
)
 
$
(134
)
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(473
)
 

 
(473
)
Beneficial interest in transferred receivables

 

 
1,086

 

 
1,086

Proceeds from sale of property, plant and equipment

 
(1
)
 
11

 

 
10

Intercompany investing activities
235

 

 

 
(235
)
 

Other

 

 
10

 

 
10

Net cash provided by/(used for) investing activities
235

 
(1
)
 
634

 
(235
)
 
633

Cash flows from financing activities
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 

 
1,380

 

 
1,380

Payments of long-term debt

 

 
(1,914
)
 

 
(1,914
)
Net change in revolving credit facility and short-term debt

 

 
(32
)
 

 
(32
)
Net change in long-term intercompany balances
(300
)
 
93

 
207

 

 

Premiums paid to retire debt

 

 
(22
)
 

 
(22
)
Debt issuance costs

 

 
(18
)
 

 
(18
)
Common stock issued
10

 

 

 

 
10

Common stock repurchased
(8
)
 

 

 

 
(8
)
Dividends paid

 

 
(337
)
 
337

 

Dividend paid to noncontrolling interests

 

 
(80
)
 

 
(80
)
Contribution from noncontrolling interests

 

 
4

 

 
4

Foreign exchange derivatives related to debt

 

 
42

 

 
42

Net cash provided by/(used for) financing activities
(298
)
 
93

 
(770
)
 
337

 
(638
)
Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 
(30
)
 

 
(30
)
Net change in cash, cash equivalents and restricted cash

 

 
(169
)
 

 
(169
)
Cash, cash equivalents and restricted cash at January 1

 

 
745

 

 
745

Cash, cash equivalents and restricted cash at December 31
$

 
$

 
$
576

 
$

 
$
576

CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2015
(in millions)


 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net cash provided by/(used for) operating activities
33

 
(65
)
 
123

 

 
$
91

Cash flows from investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(354
)
 

 
(354
)
Beneficial interest in transferred receivables

 

 
865

 

 
865

Acquisition of businesses, net of cash acquired

 

 
(1,207
)
 

 
(1,207
)
Proceeds from sale of business, net of cash sold

 

 
33

 

 
33

Proceeds from sale of property, plant and equipment

 

 
7

 

 
7

Intercompany investing activities
(738
)
 
21

 
738

 
(21
)
 

Net investment hedge settlements

 

 
(11
)
 

 
(11
)
Other

 

 
(10
)
 

 
(10
)
Net cash provided by/(used for) investing activities
(738
)
 
21

 
61

 
(21
)
 
(677
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 

 
1,435

 

 
1,435

Payments of long-term debt

 
(17
)
 
(883
)
 

 
(900
)
Net change in revolving credit facility and short-term debt

 

 
(7
)
 

 
(7
)
Net change in long-term intercompany balances
708

 
61

 
(769
)
 

 

Debt issuance costs

 

 
(18
)
 

 
(18
)
Common stock issued
6

 

 

 

 
6

Common stock repurchased
(9
)
 

 

 

 
(9
)
Dividends paid

 

 
(21
)
 
21

 

Dividend paid to noncontrolling interests

 

 
(48
)
 

 
(48
)
Contribution from noncontrolling interests

 

 
5

 

 
5

Foreign exchange derivatives related to debt

 

 
(58
)
 

 
(58
)
Net cash provided by/(used for) financing activities
705

 
44

 
(364
)
 
21

 
406

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 
(62
)
 

 
(62
)
Net change in cash, cash equivalents and restricted cash

 

 
(242
)
 

 
(242
)
Cash, cash equivalents and restricted cash at January 1

 

 
987

 

 
987

Cash, cash equivalents and restricted cash at December 31
$

 
$

 
$
745

 
$

 
$
745

Crown Americas, LLC, Crown Americas Capital Corp. II, Crown Americas Capital Corp. III and Crown Americas Capital Corp. V (collectively, the Issuers), wholly owned subsidiaries of the Company, have outstanding $1,000 principal amount of 4.5% senior notes due 2023 and $400 principal amount of 4.25% senior notes due 2026 which are fully and unconditionally guaranteed by Crown Holdings, Inc. (Parent) and substantially all subsidiaries in the United States. The guarantors are wholly owned by the Company and the guarantees are made on a joint and several basis. The following condensed combining financial statements:

statements of comprehensive income and cash flows for the years ended December 31, 2017, 2016, 2015, and
balance sheets as of December 31, 2017 and December 31, 2016
are presented on the following pages to comply with the Company’s requirements under Rule 3-10 of Regulation S-X.
CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME
For the year ended December 31, 2017
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
1,931

 
6,767

 

 
$
8,698

Cost of products sold, excluding depreciation and amortization

 

 
1,605

 
5,401

 

 
7,006

Depreciation and amortization

 

 
40

 
207

 

 
247

Selling and administrative expense

 
10

 
134

 
223

 

 
367

Provision for asbestos

 

 
3

 

 

 
3

Restructuring and other

 
2

 
11

 
38

 

 
51

Income from operations

 
(12
)
 
138

 
898

 

 
1,024

Loss from early extinguishments of debt

 
6

 

 
1

 

 
7

Other pension and postretirement

 

 
(13
)
 
(40
)
 

 
(53
)
Net interest expense

 
65

 
95

 
77

 

 
237

Technology royalty

 

 
(42
)
 
42

 

 

Foreign exchange

 
90

 
(2
)
 
6

 
(90
)
 
4

Income/(loss) before income taxes

 
(173
)
 
100

 
812

 
90

 
829

Provision for / (benefit from) income taxes

 
(66
)
 
271

 
164

 
32

 
401

Equity earnings in affiliates
323

 
194

 
406

 

 
(923
)
 

Net income
323

 
87

 
235

 
648

 
(865
)
 
428

Net income attributable to noncontrolling interests

 

 

 
(105
)
 

 
(105
)
Net income attributable to Crown Holdings
$
323

 
$
87

 
$
235

 
$
543

 
$
(865
)
 
$
323

 
 
 
 
 
 
 
 
 
 
 
 
Total comprehensive income
482

 
115

 
275

 
854

 
(1,136
)
 
$
590

Comprehensive income attributable to noncontrolling interests

 

 

 
(108
)
 

 
(108
)
Comprehensive income attributable to Crown Holdings
$
482

 
$
115

 
$
275

 
$
746

 
$
(1,136
)
 
$
482

CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME
For the year ended December 31, 2016
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
1,918

 
6,366

 

 
$
8,284

Cost of products sold, excluding depreciation and amortization

 

 
1,571

 
5,052

 

 
6,623

Depreciation and amortization

 

 
33

 
214

 

 
247

Selling and administrative expense

 
10

 
135

 
221

 

 
366

Provision for asbestos

 

 
21

 

 

 
21

Restructuring and other

 
(5
)
 
11

 
24

 

 
30

Income from operations

 
(5
)
 
147

 
855

 

 
997

Loss from early extinguishments of debt

 
32

 

 
5

 

 
37

Other pension and postretirement

 

 
(7
)
 
(17
)
 

 
(24
)
Net interest expense

 
66

 
86

 
79

 

 
231

Technology royalty

 

 
(38
)
 
38

 

 

Foreign exchange

 
(21
)
 
1

 
(17
)
 
21

 
(16
)
Income/(loss) before income taxes

 
(82
)
 
105

 
767

 
(21
)
 
769

Provision for / (benefit from) income taxes

 
(31
)
 
81

 
143

 
(7
)
 
186

Equity earnings in affiliates
496

 
207

 
370

 

 
(1,073
)
 

Net income
496

 
156

 
394

 
624

 
(1,087
)
 
583

Net income attributable to noncontrolling interests

 

 

 
(87
)
 

 
(87
)
Net income attributable to Crown Holdings
$
496

 
$
156

 
$
394

 
$
537

 
$
(1,087
)
 
$
496

 
 
 
 
 
 
 
 
 
 
 
 
Total comprehensive income
250

 
119

 
348

 
394

 
(774
)
 
$
337

Comprehensive income attributable to noncontrolling interests

 

 

 
(87
)
 

 
(87
)
Comprehensive income attributable to Crown Holdings
$
250

 
$
119

 
$
348

 
$
307

 
$
(774
)
 
$
250

CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME
For the year ended December 31, 2015
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
2,013

 
6,749

 

 
$
8,762

Cost of products sold, excluding depreciation and amortization

 

 
1,632

 
5,508

 

 
7,140

Depreciation and amortization

 

 
32

 
205

 

 
237

Selling and administrative expense

 
9

 
145

 
228

 

 
382

Provision for asbestos

 

 
26

 

 

 
26

Restructuring and other

 

 
7

 
57

 

 
64

Income from operations

 
(9
)
 
171

 
751

 

 
913

Loss from early extinguishments of debt

 
9

 

 

 

 
9

Other pension and postretirement

 

 
(13
)
 
(1
)
 

 
(14
)
Net interest expense

 
91

 
90

 
78

 

 
259

Technology royalty

 

 
(42
)
 
42

 

 

Foreign exchange

 
(8
)
 
3

 
17

 
8

 
20

Income/(loss) before income taxes

 
(101
)
 
133

 
615

 
(8
)
 
639

Provision for / (benefit from) income taxes

 
(38
)
 
79

 
140

 
(3
)
 
178

Equity earnings in affiliates
393

 
183

 
231

 

 
(807
)
 

Net income
393

 
120

 
285

 
475

 
(812
)
 
461

Net income attributable to noncontrolling interests

 

 

 
(68
)
 

 
(68
)
Net income attributable to Crown Holdings
$
393

 
$
120

 
$
285

 
$
407

 
$
(812
)
 
$
393

 
 
 
 
 
 
 
 
 
 
 
 
Total comprehensive income
4

 
146

 
64

 
46

 
(192
)
 
$
68

Comprehensive income attributable to noncontrolling interests

 

 

 
(64
)
 

 
(64
)
Comprehensive income attributable to Crown Holdings
$
4

 
$
146

 
$
64

 
$
(18
)
 
$
(192
)
 
$
4

CONDENSED COMBINING BALANCE SHEET
As of December 31, 2017
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

 
36

 
3

 
385

 

 
$
424

Receivables, net

 

 
29

 
1,012

 

 
1,041

Intercompany receivables

 

 
32

 
13

 
(45
)
 

Inventories

 

 
347

 
1,038

 

 
1,385

Prepaid expenses and other current assets

 
2

 
17

 
205

 

 
224

Total current assets

 
38

 
428

 
2,653

 
(45
)
 
3,074

 
 
 
 
 
 
 
 
 
 
 
 
Intercompany debt receivables

 
2,523

 
3,325

 
732

 
(6,580
)
 

Investments
3,120

 
2,479

 
1,032

 

 
(6,631
)
 

Goodwill and intangible assets

 

 
466

 
3,052

 

 
3,518

Property, plant and equipment, net

 
1

 
515

 
2,723

 

 
3,239

Other non-current assets

 
11

 
311

 
510

 

 
832

Total
$
3,120

 
$
5,052

 
$
6,077

 
$
9,670

 
$
(13,256
)
 
$
10,663

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and equity
 
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
 
Short-term debt

 

 

 
62

 

 
$
62

Current maturities of long-term debt

 
23

 
3

 
38

 

 
64

Accounts payable and accrued liabilities
22

 
31

 
619

 
2,452

 

 
3,124

Intercompany payables

 

 
13

 
32

 
(45
)
 

Total current liabilities
22

 
54

 
635

 
2,584

 
(45
)
 
3,250

 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities

 
2,094

 
408

 
2,715

 

 
5,217

Long-term intercompany debt
2,497

 
1,411

 
2,454

 
218

 
(6,580
)
 

Postretirement and pension liabilities

 

 
373

 
215

 

 
588

Other non-current liabilities

 

 
338

 
347

 

 
685

Commitments and contingent liabilities

 

 

 

 

 

Noncontrolling interests

 

 

 
322

 

 
322

Crown Holdings shareholders’ equity
601

 
1,493

 
1,869

 
3,269

 
(6,631
)
 
601

Total equity
601

 
1,493

 
1,869

 
3,591

 
(6,631
)
 
923

Total
$
3,120

 
$
5,052

 
$
6,077

 
$
9,670

 
$
(13,256
)
 
$
10,663

CONDENSED COMBINING BALANCE SHEET
As of December 31, 2016
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

 
83

 

 
476

 

 
$
559

Receivables, net

 
3

 
20

 
842

 

 
865

Intercompany receivables

 

 
33

 
6

 
(39
)
 

Inventories

 

 
313

 
932

 

 
1,245

Prepaid expenses and other current assets
1

 
2

 
13

 
156

 

 
172

Total current assets
1

 
88

 
379

 
2,412

 
(39
)
 
2,841

 
 
 
 
 
 
 
 
 
 
 
 
Intercompany debt receivables

 
2,703

 
3,234

 
690

 
(6,627
)
 

Investments
2,857

 
2,319

 
954

 

 
(6,130
)
 

Goodwill and intangible assets

 

 
469

 
2,794

 

 
3,263

Property, plant and equipment, net

 
1

 
496

 
2,323

 

 
2,820

Other non-current assets

 
3

 
464

 
208

 

 
675

Total
$
2,858

 
$
5,114

 
$
5,996

 
$
8,427

 
$
(12,796
)
 
$
9,599

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and equity
 
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
 
Short-term debt

 

 

 
33

 

 
$
33

Current maturities of long-term debt

 
118

 

 
43

 

 
161

Accounts payable and accrued liabilities
23

 
32

 
577

 
2,070

 

 
2,702

Intercompany payables

 

 
6

 
33

 
(39
)
 

Total current liabilities
23

 
150

 
583

 
2,179

 
(39
)
 
2,896

 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities

 
2,258

 
392

 
2,067

 

 
4,717

Long-term intercompany debt
2,469

 
1,328

 
2,624

 
206

 
(6,627
)
 

Postretirement and pension liabilities

 

 
422

 
198

 

 
620

Other non-current liabilities

 

 
381

 
317

 

 
698

Commitments and contingent liabilities

 

 

 

 

 

Noncontrolling interests

 

 

 
302

 

 
302

Crown Holdings shareholders’ equity
366

 
1,378

 
1,594

 
3,158

 
(6,130
)
 
366

Total equity
366

 
1,378

 
1,594

 
3,460

 
(6,130
)
 
668

Total
$
2,858

 
$
5,114

 
$
5,996

 
$
8,427

 
$
(12,796
)
 
$
9,599

CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2017
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net provided by/(used for) operating activities
7

 
(30
)
 
83

 
(211
)
 
(100
)
 
$
(251
)
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(102
)
 
(396
)
 

 
(498
)
Beneficial interest in transferred receivables

 

 

 
1,010

 

 
1,010

Proceeds from sale of property, plant and equipment

 

 
1

 
7

 

 
8

Intercompany investing activities
235

 

 
300

 

 
(535
)
 

Other

 

 
(20
)
 
(4
)
 

 
(24
)
Net cash provided by/(used for) investing activities
235

 

 
179

 
617

 
(535
)
 
496

Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 
750

 
9

 
295

 

 
1,054

Payments of long-term debt

 
(1,015
)
 
(7
)
 
(115
)
 

 
(1,137
)
Net change in revolving credit facility and short-term debt

 

 

 
95

 

 
95

Net change in long-term intercompany balances
88

 
263

 
(261
)
 
(90
)
 

 

Debt issuance costs

 
(15
)
 

 
(1
)
 

 
(16
)
Common stock issued
9

 

 

 

 

 
9

Common stock repurchased
(339
)
 

 

 

 

 
(339
)
Dividends paid

 

 

 
(635
)
 
635

 

Dividends paid to noncontrolling interests

 

 

 
(93
)
 

 
(93
)
Foreign exchange derivatives related to debt

 

 

 
27

 

 
27

Net cash provided by/(used for) financing activities
(242
)
 
(17
)
 
(259
)
 
(517
)
 
635

 
(400
)
Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 

 
14

 

 
14

Net change in cash, cash equivalents and restricted cash

 
(47
)
 
3

 
(97
)
 

 
(141
)
Cash, cash equivalents and restricted cash at January 1

 
83

 

 
493

 

 
576

Cash, cash equivalents and restricted cash at December 31
$

 
$
36

 
$
3

 
$
396

 
$

 
$
435

 
CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2016
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net provided by/(used for) operating activities
63

 
23

 
143

 
(211
)
 
(152
)
 
$
(134
)
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(127
)
 
(346
)
 

 
(473
)
Beneficial interest in transferred receivables

 

 

 
1,086

 

 
1,086

Proceeds from sale of property, plant and equipment

 

 
4

 
6

 

 
10

Intercompany investing activities
235

 

 
150

 

 
(385
)
 

Other

 

 
10

 

 

 
10

Net cash provided by/(used for) investing activities
235

 

 
37

 
746

 
(385
)
 
633

Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 
700

 

 
680

 

 
1,380

Payments of long-term debt

 
(1,181
)
 

 
(733
)
 

 
(1,914
)
Net change in revolving credit facility and short-term debt

 

 

 
(32
)
 

 
(32
)
Net change in long-term intercompany balances
(300
)
 
468

 
(180
)
 
12

 

 

Premiums paid to retire debt

 
(22
)
 

 

 

 
(22
)
Debt issuance costs

 
(9
)
 

 
(9
)
 

 
(18
)
Common stock issued
10

 

 

 

 

 
10

Common stock repurchased
(8
)
 

 

 

 

 
(8
)
Dividends paid

 

 

 
(537
)
 
537

 

Dividends paid to noncontrolling interests

 

 

 
(80
)
 

 
(80
)
Contribution from noncontrolling interests

 

 

 
4

 

 
4

Foreign exchange derivatives related to debt

 

 

 
42

 

 
42

Net cash provided by/(used for) financing activities
(298
)
 
(44
)
 
(180
)
 
(653
)
 
537

 
(638
)
Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 

 
(30
)
 

 
(30
)
Net change in cash, cash equivalents and restricted cash

 
(21
)
 

 
(148
)
 

 
(169
)
Cash, cash equivalents and restricted cash at January 1

 
104

 

 
641

 

 
745

Cash, cash equivalents and restricted cash at December 31
$

 
$
83

 
$

 
$
493

 
$

 
$
576

CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2015
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net provided by/(used for) operating activities
33

 
(34
)
 
6

 
86

 

 
$
91

Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(80
)
 
(274
)
 

 
(354
)
Beneficial interest in transferred receivables

 

 

 
865

 

 
865

Acquisition of businesses, net of cash acquired

 

 

 
(1,207
)
 

 
(1,207
)
Proceeds from sale of businesses, net of cash sold

 

 

 
33

 

 
33

Proceeds from sale of property, plant and equipment

 

 
2

 
5

 

 
7

Intercompany investing activities
(738
)
 
15

 
71

 
738

 
(86
)
 

Net investment hedge settlements

 
(11
)
 

 

 

 
(11
)
Other

 

 
(10
)
 

 

 
(10
)
Net cash provided by/(used for) investing activities
(738
)
 
4

 
(17
)
 
160

 
(86
)
 
(677
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 
750

 

 
685

 

 
1,435

Payments of long-term debt

 
(722
)
 

 
(178
)
 

 
(900
)
Net change in revolving credit facility and short-term debt

 

 

 
(7
)
 

 
(7
)
Net change in long-term intercompany balances
708

 
(12
)
 
11

 
(707
)
 

 

Debt issuance costs

 
(10
)
 

 
(8
)
 

 
(18
)
Common stock issued
6

 

 

 

 

 
6

Common stock repurchased
(9
)
 

 

 

 

 
(9
)
Dividends paid

 

 

 
(86
)
 
86

 

Dividends paid to noncontrolling interests

 

 

 
(48
)
 

 
(48
)
Contribution from noncontrolling interests

 

 

 
5

 

 
5

Foreign exchange derivatives related to debt

 

 

 
(58
)
 

 
(58
)
Net cash provided by/(used for) financing activities
705

 
6

 
11

 
(402
)
 
86

 
406

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 

 
(62
)
 

 
(62
)
Net change in cash, cash equivalents and restricted cash

 
(24
)
 

 
(218
)
 

 
(242
)
Cash, cash equivalents and restricted cash at January 1

 
128

 

 
859

 

 
987

Cash, cash equivalents and restricted cash at December 31
$

 
$
104

 
$

 
$
641

 
$

 
$
745