XML 27 R33.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Combining Financial Information
12 Months Ended
Dec. 31, 2019
Condensed Financial Information 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, 2019, 2018, 2017, and
Balance Sheets as of December 31, 2019 and December 31, 2018
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, 2019
(in millions)

 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
$
11,665

 

 
$
11,665

Cost of products sold, excluding depreciation and amortization

 

 
9,349

 

 
9,349

Depreciation and amortization

 

 
490

 

 
490

Selling and administrative expense

 
$
3

 
628

 

 
631

Restructuring and other

 

 
(26
)
 

 
(26
)
Goodwill impairment


 


 
25

 


 
25

Income from operations

 
(3
)
 
1,199

 

 
1,196

Loss from early extinguishments of debt

 

 
27

 

 
27

Other pension and postretirement

 
7

 
6

 

 
13

Net interest expense

 
73

 
288

 

 
361

Foreign exchange

 

 
9

 

 
9

Income/(loss) before income taxes

 
(83
)
 
869

 

 
786

Provision for / (benefit from) income taxes

 
(12
)
 
178

 

 
166

Equity in net earnings of affiliates
$
510

 
509

 
5

 
$
(1,019
)
 
5

Net income
510

 
438

 
696

 
(1,019
)
 
625

Net income attributable to noncontrolling interests

 

 
(115
)
 

 
(115
)
Net income attributable to Crown Holdings
$
510

 
$
438

 
$
581

 
$
(1,019
)
 
$
510

 
 
 
 
 
 
 
 
 
 
Total comprehensive income
$
753

 
$
647

 
$
941

 
$
(1,471
)
 
$
870

Comprehensive income attributable to noncontrolling interests

 

 
(117
)
 

 
(117
)
Comprehensive income attributable to Crown Holdings
$
753

 
$
647

 
$
824

 
$
(1,471
)
 
$
753


CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME

For the year ended December 31, 2018
(in millions)

 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
$
11,151

 

 
$
11,151

Cost of products sold, excluding depreciation and amortization

 

 
9,028

 

 
9,028

Depreciation and amortization

 

 
425

 

 
425

Selling and administrative expense

 
$
3

 
555

 

 
558

Restructuring and other
$
9

 

 
35

 

 
44

Income from operations
(9
)
 
(3
)
 
1,108

 

 
1,096

Other pension and postretirement

 
7

 
(32
)
 

 
(25
)
Net interest expense

 
74

 
289

 

 
363

Foreign exchange

 

 
18

 

 
18

Income/(loss) before income taxes
(9
)
 
(84
)
 
833

 

 
740

Provision for / (benefit from) income taxes
(2
)
 
7

 
211

 

 
216

Equity in net earnings of affiliates
446

 
456

 
4

 
$
(902
)
 
4

Net income
439

 
365

 
626

 
(902
)
 
528

Net income attributable to noncontrolling interests

 

 
(89
)
 

 
(89
)
Net income attributable to Crown Holdings
$
439

 
$
365

 
$
537

 
$
(902
)
 
$
439

 
 
 
 
 
 
 
 
 
 
Total comprehensive income
$
303

 
$
259

 
$
487

 
$
(660
)
 
$
389

Comprehensive income attributable to noncontrolling interests

 

 
(86
)
 

 
(86
)
Comprehensive income attributable to Crown Holdings
$
303

 
$
259

 
$
401

 
$
(660
)
 
$
303


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 in net earnings of 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


ONDENSED COMBINING BALANCE SHEET
As of December 31, 2019
(in millions)
 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Assets
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

 

 
$
607

 

 
$
607

Receivables, net

 
$
11

 
1,517

 

 
1,528

Inventories

 

 
1,626

 

 
1,626

Prepaid expenses and other current assets

 

 
241

 

 
241

Total current assets

 
11

 
3,991

 

 
4,002

 
 
 
 
 
 
 
 
 
 
Intercompany debt receivables

 

 
3,538

 
$
(3,538
)
 

Investments
$
4,209

 
4,439

 

 
(8,648
)
 

Goodwill

 

 
4,430

 

 
4,430

Intangible assets

 

 
2,015

 

 
2,015

Property, plant and equipment, net

 

 
3,887

 

 
3,887

Operating lease right-of-use assets, net

 

 
204

 

 
204

Other non-current assets

 
129

 
838

 

 
967

Total
$
4,209

 
$
4,579

 
$
18,903

 
$
(12,186
)
 
$
15,505

 
 
 
 
 
 
 
 
 
 
Liabilities and equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Short-term debt

 

 
$
75

 

 
$
75

Current maturities of long-term debt

 

 
62

 

 
62

Current portion of operating lease liabilities
 
 
 
 
51

 
 
 
51

Accounts payable

 

 
2,646

 

 
2,646

Accrued liabilities
$
24

 
$
33

 
1,008

 

 
1,065

Total current liabilities
24

 
33

 
3,842

 

 
3,899

 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities

 
388

 
7,430

 

 
7,818

Long-term intercompany debt
2,472

 
1,066

 

 
$
(3,538
)
 

Non-current portion of operating lease liabilities

 

 
156

 

 
156

Postretirement and pension liabilities

 

 
683

 

 
683

Other non-current liabilities

 
311

 
546

 

 
857

Commitments and contingent liabilities

 

 

 

 
 
Noncontrolling interests

 

 
379

 

 
379

Crown Holdings shareholders’ equity
1,713

 
2,781

 
5,867

 
(8,648
)
 
1,713

Total equity
1,713

 
2,781

 
6,246

 
(8,648
)
 
2,092

Total
$
4,209

 
$
4,579

 
$
18,903

 
$
(12,186
)
 
$
15,505


CONDENSED COMBINING BALANCE SHEET
As of December 31, 2018
(in millions)

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

 

 
$
607

 

 
$
607

Receivables, net

 
$
9

 
1,593

 

 
1,602

Inventories

 

 
1,690

 

 
1,690

Prepaid expenses and other current assets
$
1

 
1

 
178

 

 
180

Total current assets
1

 
10

 
4,068

 

 
4,079

 
 
 
 
 
 
 
 
 
 
Intercompany debt receivables

 

 
3,561

 
$
(3,561
)
 

Investments
3,458

 
3,764

 

 
(7,222
)
 

Goodwill

 

 
4,442

 

 
4,442

Intangible assets

 

 
2,193

 

 
2,193

Property, plant and equipment, net

 

 
3,745

 

 
3,745

Other non-current assets

 
156

 
647

 

 
803

Total
$
3,459

 
$
3,930

 
$
18,656

 
$
(10,783
)
 
$
15,262

 
 
 
 
 
 
 
 
 
 
Liabilities and equity
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
Short-term debt

 

 
$
89

 

 
$
89

Current maturities of long-term debt

 

 
81

 

 
81

Accounts payable

 

 
2,732

 

 
2,732

Accrued liabilities
$
14

 
$
30

 
967

 

 
1,011

Total current liabilities
14

 
30

 
3,869

 

 
3,913

 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities

 
388

 
8,105

 

 
8,493

Long-term intercompany debt
2,508

 
1,053

 

 
$
(3,561
)
 

Postretirement and pension liabilities

 

 
683

 

 
683

Other non-current liabilities

 
325

 
562

 

 
887

Commitments and contingent liabilities

 

 

 

 
 
Noncontrolling interests

 

 
349

 

 
349

Crown Holdings shareholders’ equity
937

 
2,134

 
5,088

 
(7,222
)
 
937

Total equity
937

 
2,134

 
5,437

 
(7,222
)
 
1,286

Total
$
3,459

 
$
3,930

 
$
18,656

 
$
(10,783
)
 
$
15,262


CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2019
(in millions)

 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net cash provided by/(used for) operating activities
$
39

 
$
(13
)
 
$
1,180

 
$
(43
)
 
$
1,163

Cash flows from investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(432
)
 

 
(432
)
Acquisition of businesses, net of cash acquired

 

 
(11
)
 

 
(11
)
Net investment hedges

 

 
23

 

 
23

Proceeds from sale of property, plant and equipment

 

 
39

 

 
39

Other

 

 
7

 

 
7

Net cash provided by/(used for) investing activities

 

 
(374
)
 

 
(374
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 

 
2,216

 

 
2,216

Payments of long-term debt

 

 
(2,845
)
 

 
(2,845
)
Net change in revolving credit facility and short-term debt

 

 
(10
)
 

 
(10
)
Net change in long-term intercompany balances
(36
)
 
13

 
23

 

 

Payments of finance leases

 

 
(15
)
 

 
(15
)
Debt issuance costs

 

 
(18
)
 

 
(18
)
Common stock issued
4

 

 

 

 
4

Common stock repurchased
(7
)
 

 

 

 
(7
)
Dividends paid

 

 
(43
)
 
43

 

Dividend paid to noncontrolling interests

 

 
(101
)
 

 
(101
)
Contribution from noncontrolling interests

 

 
6

 

 
6

Foreign exchange derivatives related to debt

 

 
(16
)
 

 
(16
)
Net cash provided by/(used for) financing activities
(39
)
 
13

 
(803
)
 
43

 
(786
)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash

 

 
1

 

 
1

Net change in cash, cash equivalents, and restricted cash

 

 
4

 

 
4

Cash, cash equivalents, and restricted cash at January 1

 

 
659

 

 
659

Cash, cash equivalents, and restricted cash at December 31
$

 
$

 
$
663

 
$

 
$
663


CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2018
(in millions)

 
Parent
 
Issuer
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net cash provided by/(used for) operating activities
$
(8
)
 
$
(74
)
 
$
692

 
$
(39
)
 
$
571

Cash flows from investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(462
)
 

 
(462
)
Beneficial interest in transferred receivables

 

 
490

 

 
490

Acquisition of businesses, net of cash acquired

 

 
(3,912
)
 

 
(3,912
)
Proceeds from sale of property, plant and equipment

 

 
36

 

 
36

Foreign exchange derivatives related to acquisitions

 

 
(25
)
 

 
(25
)
Net investment hedge settlements

 

 
34

 

 
34

Other

 

 
(4
)
 

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

 

 
(3,843
)
 

 
(3,843
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 

 
4,082

 

 
4,082

Payments of long-term debt

 

 
(333
)
 

 
(333
)
Net change in revolving credit facility and short-term debt

 

 
(69
)
 

 
(69
)
Net change in long-term intercompany balances
11

 
74

 
(85
)
 

 

Debt issuance costs

 

 
(70
)
 

 
(70
)
Common stock issued
1

 

 

 

 
1

Common stock repurchased
(4
)
 

 

 

 
(4
)
Dividends paid

 

 
(39
)
 
39

 

Dividend paid to noncontrolling interests

 

 
(60
)
 

 
(60
)
Foreign exchange derivatives related to debt

 

 
(14
)
 

 
(14
)
Net cash provided by/(used for) financing activities
8

 
74

 
3,412

 
39

 
3,533

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

 

 
(37
)
 

 
(37
)
Net change in cash, cash equivalents, and restricted cash

 

 
224

 

 
224

Cash, cash equivalents, and restricted cash at January 1

 

 
435

 

 
435

Cash, cash equivalents, and restricted cash at December 31
$

 
$

 
$
659

 
$

 
$
659


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


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, $400 principal amount of 4.25% senior notes due 2026, and $875 principal amount of 4.75% 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, 2018, 2018, 2016, and
Balance Sheets as of December 31, 2019 and December 31, 2018
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, 2019
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
$
3,766

 
$
8,358

 
$
(459
)
 
$
11,665

Cost of products sold, excluding depreciation and amortization

 

 
3,147

 
6,661

 
(459
)
 
9,349

Depreciation and amortization

 

 
141

 
349

 

 
490

Selling and administrative expense

 
$
10

 
264

 
357

 

 
631

Restructuring and other

 

 
14

 
(40
)
 

 
(26
)
Goodwill impairment


 


 


 
25

 

 
25

Income from operations

 
(10
)
 
200

 
1,006

 

 
1,196

Loss from early extinguishments of debt

 
19

 

 
8

 

 
27

Other pension and postretirement

 

 
11

 
2

 

 
13

Net interest expense

 
77

 
124

 
160

 

 
361

Technology royalty

 

 
(42
)
 
42

 

 

Foreign exchange

 
(34
)
 
1

 
8

 
34

 
9

Income/(loss) before income taxes

 
(72
)
 
106

 
786

 
(34
)
 
786

Provision for / (benefit from) income taxes

 
(17
)
 
59

 
132

 
(8
)
 
166

Equity in net earnings of affiliates
$
510

 
206

 
358

 
2

 
(1,071
)
 
5

Net income
510

 
151

 
405

 
656

 
(1,097
)
 
625

Net income attributable to noncontrolling interests

 

 

 
(115
)
 

 
(115
)
Net income attributable to Crown Holdings
$
510

 
$
151

 
$
405

 
$
541

 
$
(1,097
)
 
$
510

 
 
 
 
 
 
 
 
 
 
 
 
Total comprehensive income
$
753

 
$
199

 
$
614

 
$
827

 
$
(1,523
)
 
$
870

Comprehensive income attributable to noncontrolling interests

 

 

 
(117
)
 

 
(117
)
Comprehensive income attributable to Crown Holdings
$
753

 
$
199

 
$
614

 
$
710

 
$
(1,523
)
 
$
753


CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME
For the year ended December 31, 2018
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net sales

 

 
$
3,426

 
$
8,212

 
$
(487
)
 
$
11,151

Cost of products sold, excluding depreciation and amortization

 

 
2,932

 
6,583

 
(487
)
 
9,028

Depreciation and amortization

 

 
117

 
308

 

 
425

Selling and administrative expense

 
$
11

 
216

 
331

 

 
558

Restructuring and other
$
9

 

 
11

 
24

 

 
44

Income from operations
(9
)
 
(11
)
 
150

 
966

 

 
1,096

Other pension and postretirement

 

 
(14
)
 
(11
)
 

 
(25
)
Net interest expense

 
91

 
113

 
159

 

 
363

Technology royalty

 

 
(45
)
 
45

 

 

Foreign exchange

 
(16
)
 

 
19

 
15

 
18

Income/(loss) before income taxes
(9
)
 
(86
)
 
96

 
754

 
(15
)
 
740

Provision for / (benefit from) income taxes
(2
)
 
(20
)
 
53

 
188

 
(3
)
 
216

Equity in net earnings of affiliates
446

 
191

 
311

 
1

 
(945
)
 
4

Net income
439

 
125

 
354

 
567

 
(957
)
 
528

Net income attributable to noncontrolling interests

 

 

 
(89
)
 

 
(89
)
Net income attributable to Crown Holdings
$
439

 
$
125

 
$
354

 
$
478

 
$
(957
)
 
$
439

 
 
 
 
 
 
 
 
 
 
 
 
Total comprehensive income
$
303

 
$
62

 
$
248

 
$
479

 
$
(703
)
 
$
389

Comprehensive income attributable to noncontrolling interests

 

 

 
(86
)
 

 
(86
)
Comprehensive income attributable to Crown Holdings
$
303

 
$
62

 
$
248

 
$
393

 
$
(703
)
 
$
303


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

 

 
$
2,286

 
$
6,797

 
$
(385
)
 
$
8,698

Cost of products sold, excluding depreciation and amortization

 

 
1,960

 
5,431

 
(385
)
 
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 in net earnings of 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 BALANCE SHEET
As of December 31, 2019
(in millions)

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

 
$
133

 
$
5

 
$
469

 

 
$
607

Receivables, net

 
11

 
140

 
1,377

 

 
1,528

Intercompany receivables

 

 
48

 
23

 
$
(71
)
 

Inventories

 

 
443

 
1,183

 

 
1,626

Prepaid expenses and other current assets

 
2

 
19

 
220

 

 
241

Total current assets

 
146

 
655

 
3,272

 
(71
)
 
4,002

 
 
 
 
 
 
 
 
 
 
 
 
Intercompany debt receivables

 
3,080

 
3,352

 
245

 
(6,677
)
 

Investments
$
4,209

 
2,850

 
1,495

 

 
(8,554
)
 

Goodwill

 

 
1,186

 
3,244

 

 
4,430

Intangible assets

 

 
832

 
1,183

 

 
2,015

Property, plant and equipment, net

 
1

 
725

 
3,161

 

 
3,887

Operating lease right-of-use assets, net

 
3

 
64

 
137

 

 
204

Other non-current assets

 
62

 
148

 
757

 

 
967

Total
$
4,209

 
$
6,142

 
$
8,457

 
$
11,999

 
$
(15,302
)
 
$
15,505

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and equity
 
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
 
Short-term debt

 

 

 
$
75

 

 
$
75

Current maturities of long-term debt

 
$
27

 

 
35

 

 
62

Current portion of operating lease liabilities

 

 
$
19

 
32

 

 
51

Accounts payable

 

 
682

 
1,964

 

 
2,646

Accrued liabilities
$
24

 
49

 
134

 
858

 

 
1,065

Intercompany payables

 

 
23

 
48

 
$
(71
)
 

Total current liabilities
24

 
76

 
858

 
3,012

 
(71
)
 
3,899

 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities

 
3,313

 
388

 
4,117

 

 
7,818

Long-term intercompany debt
2,472

 
996

 
3,082

 
127

 
(6,677
)
 

Non-current portion of operating lease liabilities

 
3

 
48

 
105

 

 
156

Postretirement and pension liabilities

 

 
386

 
297

 

 
683

Other non-current liabilities

 

 
303

 
554

 

 
857

Commitments and contingent liabilities

 

 

 

 

 

Noncontrolling interests

 

 

 
379

 

 
379

Crown Holdings shareholders’ equity
1,713

 
1,754

 
3,392

 
3,408

 
(8,554
)
 
1,713

Total equity
1,713

 
1,754

 
3,392

 
3,787

 
(8,554
)
 
2,092

Total
$
4,209

 
$
6,142

 
$
8,457

 
$
11,999

 
$
(15,302
)
 
$
15,505


CONDENSED COMBINING BALANCE SHEET
As of December 31, 2018
(in millions)

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

 
$
117

 
$
19

 
$
471

 

 
$
607

Receivables, net

 
4

 
182

 
1,416

 

 
1,602

Intercompany receivables

 

 
33

 
13

 
$
(46
)
 

Inventories

 

 
485

 
1,205

 

 
1,690

Prepaid expenses and other current assets
$
1

 
1

 
17

 
161

 

 
180

Total current assets
1

 
122

 
736

 
3,266

 
(46
)
 
4,079

 
 
 
 
 
 
 
 
 
 
 
 
Intercompany debt receivables

 
2,577

 
3,449

 
12

 
(6,038
)
 

Investments
3,458

 
2,657

 
1,248

 

 
(7,363
)
 

Goodwill

 

 
1,178

 
3,264

 

 
4,442

Intangible assets

 

 
901

 
1,292

 

 
2,193

Property, plant and equipment, net

 
1

 
693

 
3,051

 

 
3,745

Other non-current assets

 
29

 
192

 
582

 

 
803

Total
$
3,459

 
$
5,386

 
$
8,397

 
$
11,467

 
$
(13,447
)
 
$
15,262

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and equity
 
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
 
Short-term debt

 

 

 
$
89

 

 
$
89

Current maturities of long-term debt

 
$
37

 

 
44

 

 
81

Accounts payable

 

 
$
725

 
2,007

 

 
2,732

Accrued liabilities
$
14

 
49

 
144

 
804

 

 
1,011

Intercompany payables

 

 
13

 
33

 
$
(46
)
 

Total current liabilities
14

 
86

 
882

 
2,977

 
(46
)
 
3,913

 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt, excluding current maturities

 
2,999

 
1,274

 
4,220

 

 
8,493

Long-term intercompany debt
2,508

 
746

 
2,700

 
84

 
(6,038
)
 

Postretirement and pension liabilities

 

 
432

 
251

 

 
683

Other non-current liabilities

 

 
332

 
555

 

 
887

Commitments and contingent liabilities

 

 

 

 

 

Noncontrolling interests

 

 

 
349

 

 
349

Crown Holdings shareholders’ equity
937

 
1,555

 
2,777

 
3,031

 
(7,363
)
 
937

Total equity
937

 
1,555

 
2,777

 
3,380

 
(7,363
)
 
1,286

Total
$
3,459

 
$
5,386

 
$
8,397

 
$
11,467

 
$
(13,447
)
 
$
15,262


CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2019
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net provided by/(used for) operating activities
$
39

 
$
(29
)
 
$
281

 
$
975

 
$
(103
)
 
$
1,163

Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(97
)
 
(335
)
 

 
(432
)
Acquisition of businesses, net of cash acquired

 

 
(11
)
 

 

 
(11
)
Net investment hedges

 
23

 

 

 

 
23

Proceeds from sale of property, plant and equipment

 

 
8

 
31

 

 
39

Intercompany investing activities

 

 
226

 

 
(226
)
 

Other

 

 

 
7

 

 
7

Net cash provided by/(used for) investing activities

 
23

 
126

 
(297
)
 
(226
)
 
(374
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 
1,100

 

 
1,116

 

 
2,216

Payments of long-term debt

 
(815
)
 
(887
)
 
(1,143
)
 

 
(2,845
)
Net change in revolving credit facility and short-term debt

 

 

 
(10
)
 

 
(10
)
Net change in long-term intercompany balances
(36
)
 
(253
)
 
479

 
(190
)
 

 

Payments of finance leases

 

 
(13
)
 
(2
)
 

 
(15
)
Debt issuance costs

 
(10
)
 

 
(8
)
 

 
(18
)
Common stock issued
4

 

 

 

 

 
4

Common stock repurchased
(7
)
 

 

 

 

 
(7
)
Dividends paid

 

 

 
(329
)
 
329

 

Dividends paid to noncontrolling interests

 

 

 
(101
)
 

 
(101
)
Contribution from noncontrolling interests

 

 

 
6

 

 
6

Foreign exchange derivatives related to debt

 

 

 
(16
)
 

 
(16
)
Net cash provided by/(used for) financing activities
(39
)
 
22

 
(421
)
 
(677
)
 
329

 
(786
)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash

 

 

 
1

 

 
1

Net change in cash, cash equivalents, and restricted cash

 
16

 
(14
)
 
2

 

 
4

Cash, cash equivalents, and restricted cash at January 1

 
117

 
19

 
523

 

 
659

Cash, cash equivalents, and restricted cash at December 31
$

 
$
133

 
$
5

 
$
525

 
$

 
$
663


 
CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2018
(in millions)

 
Parent
 
Issuer
 
Guarantors
 
Non-
Guarantors
 
Eliminations
 
Total
Company
Net provided by/(used for) operating activities
$
(8
)
 
$
(44
)
 
$
180

 
$
532

 
$
(89
)
 
$
571

Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(60
)
 
(402
)
 

 
(462
)
Beneficial interest in transferred receivables

 

 

 
490

 

 
490

Acquisition of businesses, net of cash acquired

 

 

 
(3,912
)
 

 
(3,912
)
Proceeds from sale of property, plant and equipment

 

 
9

 
27

 

 
36

Intercompany investing activities

 
(100
)
 

 

 
100

 

Foreign exchange derivatives related to acquisition

 

 

 
(25
)
 

 
(25
)
Net investment hedge settlements

 
34

 

 

 

 
34

Other

 

 

 
(4
)
 

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

 
(66
)
 
(51
)
 
(3,826
)
 
100

 
(3,843
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt

 
975

 
1,150

 
1,957

 

 
4,082

Payments of long-term debt

 
(25
)
 
(265
)
 
(43
)
 

 
(333
)
Net change in revolving credit facility and short-term debt

 

 

 
(69
)
 

 
(69
)
Net change in long-term intercompany balances
11

 
(719
)
 
(998
)
 
1,706

 

 

Debt issuance costs

 
(40
)
 

 
(30
)
 

 
(70
)
Common stock issued
1

 

 

 

 

 
1

Common stock repurchased
(4
)
 

 

 

 

 
(4
)
Capital contribution

 

 

 
100

 
(100
)
 

Dividends paid

 

 

 
(89
)
 
89

 

Dividends paid to noncontrolling interests

 

 

 
(60
)
 

 
(60
)
Foreign exchange derivatives related to debt

 

 

 
(14
)
 

 
(14
)
Net cash provided by/(used for) financing activities
8

 
191

 
(113
)
 
3,458

 
(11
)
 
3,533

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

 

 

 
(37
)
 

 
(37
)
Net change in cash, cash equivalents, and restricted cash

 
81

 
16

 
127

 

 
224

Cash, cash equivalents, and restricted cash at January 1

 
36

 
3

 
396

 

 
435

Cash, cash equivalents, and restricted cash at December 31
$

 
$
117

 
$
19

 
$
523

 
$

 
$
659


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