XML 94 R84.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Combining Financial Information - Condensed Combining Statement of Comprehensive Income (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Net sales $ 2,755 $ 2,197
Cost of products sold, excluding depreciation and amortization 2,210 1,808
Depreciation and amortization 122 65
Selling and administrative expense 157 90
Restructuring and other 4 13
Income from operations 262 221
Loss from early extinguishment of debt 6 0
Other pension and postretirement (18) (17)
Foreign exchange 1 18
Income before income taxes 178 152
Provision for / (benefit from) income taxes 48 39
Equity earnings / (loss) in affiliates 1 0
Net income 131 113
Net income attributable to noncontrolling interests (28) (23)
Net income attributable to Crown Holdings 103 90
Total comprehensive income 216 174
Comprehensive income attributable to Crown Holdings 188 150
Crown Cork & Seal Company Inc.    
Net sales 2,755 2,197
Cost of products sold, excluding depreciation and amortization 2,210 1,808
Depreciation and amortization 122 65
Selling and administrative expense 157 90
Restructuring and other 4 13
Income from operations 262 221
Loss from early extinguishment of debt 6  
Other pension and postretirement (18) (17)
Net interest expense 95 68
Foreign exchange 1 18
Income before income taxes 178 152
Provision for / (benefit from) income taxes 48 39
Equity earnings / (loss) in affiliates 1 0
Net income 131 113
Net income attributable to noncontrolling interests (28) (23)
Net income attributable to Crown Holdings 103 90
Total comprehensive income 216 174
Comprehensive income attributable to noncontrolling interests (28) (24)
Comprehensive income attributable to Crown Holdings 188 150
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
Income from operations 0  
Loss from early extinguishment of debt  
Other pension and postretirement
Net interest expense
Foreign exchange
Income before income taxes 0  
Provision for / (benefit from) income taxes
Equity earnings / (loss) in affiliates 103 90
Net income 103 90
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings 103 90
Total comprehensive income 188 150
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings 188 150
Crown Cork & Seal Company Inc. | Issuer    
Net sales
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization
Selling and administrative expense 1 2
Restructuring and other
Income from operations (1) (2)
Loss from early extinguishment of debt  
Other pension and postretirement 2  
Net interest expense 18 19
Foreign exchange
Income before income taxes (21) (21)
Provision for / (benefit from) income taxes (4) (4)
Equity earnings / (loss) in affiliates 104 95
Net income 87 78
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings 87 78
Total comprehensive income 170 47
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings 170 47
Crown Cork & Seal Company Inc. | Non- Guarantors    
Net sales 2,755 2,197
Cost of products sold, excluding depreciation and amortization 2,210 1,808
Depreciation and amortization 122 65
Selling and administrative expense 156 88
Restructuring and other 4 13
Income from operations 263 223
Loss from early extinguishment of debt 6  
Other pension and postretirement (20) (17)
Net interest expense 77 49
Foreign exchange 1 18
Income before income taxes 199 173
Provision for / (benefit from) income taxes 52 43
Equity earnings / (loss) in affiliates 1
Net income 148 130
Net income attributable to noncontrolling interests (28) (23)
Net income attributable to Crown Holdings 120 107
Total comprehensive income 233 191
Comprehensive income attributable to noncontrolling interests (28) (24)
Comprehensive income attributable to Crown Holdings 205 167
Crown Americas, LLC    
Net sales 2,755 2,197
Cost of products sold, excluding depreciation and amortization 2,210 1,808
Depreciation and amortization 122 65
Selling and administrative expense 157 90
Restructuring and other 4 13
Income from operations 262 221
Loss from early extinguishment of debt 6  
Other pension and postretirement (18) (17)
Net interest expense 95 68
Foreign exchange 1 18
Income before income taxes 178 152
Provision for / (benefit from) income taxes 48 39
Equity earnings / (loss) in affiliates 1 0
Net income 131 113
Net income attributable to noncontrolling interests (28) (23)
Net income attributable to Crown Holdings 103 90
Total comprehensive income 216 174
Comprehensive income attributable to noncontrolling interests (28) (24)
Comprehensive income attributable to Crown Holdings 188 150
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 0  
Loss from early extinguishment of debt  
Other pension and postretirement
Net interest expense
Technology royalty
Foreign exchange
Income before income taxes 0  
Provision for / (benefit from) income taxes
Equity earnings / (loss) in affiliates 103 90
Net income 103 90
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings 103 90
Total comprehensive income 188 150
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings 188 150
Crown Americas, LLC | Issuer    
Net sales
Cost of products sold, excluding depreciation and amortization
Depreciation and amortization
Selling and administrative expense 3 2
Restructuring and other 3
Income from operations (3) (5)
Loss from early extinguishment of debt 6  
Other pension and postretirement
Net interest expense 19 23
Technology royalty
Foreign exchange (34) 56
Income before income taxes 6 (84)
Provision for / (benefit from) income taxes 2 (20)
Equity earnings / (loss) in affiliates 63 56
Net income 67 (8)
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings 67 (8)
Total comprehensive income 73 (7)
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings 73 (7)
Crown Americas, LLC | Guarantors    
Net sales 892 602
Cost of products sold, excluding depreciation and amortization 740 520
Depreciation and amortization 35 11
Selling and administrative expense 66 33
Restructuring and other 2
Income from operations 51 36
Loss from early extinguishment of debt  
Other pension and postretirement (5) (5)
Net interest expense 33 21
Technology royalty (9) (11)
Foreign exchange (1)
Income before income taxes 32 32
Provision for / (benefit from) income taxes 8 9
Equity earnings / (loss) in affiliates 62 55
Net income 86 78
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings 86 78
Total comprehensive income 169 47
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings 169 47
Crown Americas, LLC | Non- Guarantors    
Net sales 1,979 1,692
Cost of products sold, excluding depreciation and amortization 1,586 1,385
Depreciation and amortization 87 54
Selling and administrative expense 88 55
Restructuring and other 4 8
Income from operations 214 190
Loss from early extinguishment of debt  
Other pension and postretirement (13) (12)
Net interest expense 43 24
Technology royalty 9 11
Foreign exchange 1 19
Income before income taxes 174 148
Provision for / (benefit from) income taxes 46 37
Equity earnings / (loss) in affiliates
Net income 128 111
Net income attributable to noncontrolling interests (28) (23)
Net income attributable to Crown Holdings 100 88
Total comprehensive income 193 214
Comprehensive income attributable to noncontrolling interests (28) (24)
Comprehensive income attributable to Crown Holdings 165 190
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
Loss from early extinguishment of debt  
Other pension and postretirement
Net interest expense
Foreign exchange
Income before income taxes  
Provision for / (benefit from) income taxes
Equity earnings / (loss) in affiliates (207) (185)
Net income (207) (185)
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings (207) (185)
Total comprehensive income (375) (214)
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings (375) (214)
Eliminations | Crown Americas, LLC    
Net sales (116) (97)
Cost of products sold, excluding depreciation and amortization (116) (97)
Depreciation and amortization
Selling and administrative expense
Restructuring and other
Loss from early extinguishment of debt  
Other pension and postretirement
Net interest expense
Technology royalty
Foreign exchange 34 (56)
Income before income taxes (34) 56
Provision for / (benefit from) income taxes (8) 13
Equity earnings / (loss) in affiliates (227) (201)
Net income (253) (158)
Net income attributable to noncontrolling interests
Net income attributable to Crown Holdings (253) (158)
Total comprehensive income (407) (230)
Comprehensive income attributable to noncontrolling interests
Comprehensive income attributable to Crown Holdings $ (407) (230)
Issuer | Crown Cork & Seal Company Inc.    
Other pension and postretirement