XML 67 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Information for Subsidiary Guarantors and Non-Guarantors
9 Months Ended
Sep. 30, 2013
Financial Information for Subsidiary Guarantors and Non-Guarantors  
Financial Information for Subsidiary Guarantors and Non-Guarantors

16.  Financial Information for Subsidiary Guarantors and Non-Guarantors

 

The following presents condensed consolidating financial information for the Company, segregating:  (1) Owens-Illinois, Inc., the issuer of senior debentures (the “Parent”); (2) the two subsidiaries which have guaranteed the senior debentures on a subordinated basis (the “Guarantor Subsidiaries”); and (3) all other subsidiaries (the “Non-Guarantor Subsidiaries”).  The Guarantor Subsidiaries are 100% owned direct and indirect subsidiaries of the Company and their guarantees are full, unconditional and joint and several.  They have no operations and function only as intermediate holding companies.

 

Certain reclassifications have been made to conform all of the financial information to the financial presentation on a consolidated basis.  The principal eliminations relate to investments in subsidiaries and intercompany balances and transactions.

 

 

 

September 30, 2013

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Balance Sheet

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

$

 

$

 

$

1,172

 

$

 

$

1,172

 

Inventories

 

 

 

 

 

1,178

 

 

 

1,178

 

Other current assets

 

 

 

 

 

322

 

 

 

322

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

 

 

2,672

 

 

2,672

 

Investments in and advances to subsidiaries

 

1,813

 

1,563

 

 

 

(3,376

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

2,059

 

 

 

2,059

 

Other non-current assets

 

 

 

 

 

1,084

 

 

 

1,084

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other assets

 

1,813

 

1,563

 

3,143

 

(3,376

)

3,143

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

 

 

 

2,657

 

 

 

2,657

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,813

 

$

1,563

 

$

8,472

 

$

(3,376

)

$

8,472

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities :

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

 

$

 

$

1,566

 

$

 

$

1,566

 

Current portion of asbestos liability

 

155

 

 

 

 

 

 

 

155

 

Short-term loans and long-term debt due within one year

 

 

 

 

 

366

 

 

 

366

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

155

 

 

1,932

 

 

2,087

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

250

 

 

 

3,298

 

(250

)

3,298

 

Asbestos-related liabilities

 

198

 

 

 

 

 

 

 

198

 

Other non-current liabilities

 

 

 

 

 

1,512

 

 

 

1,512

 

Total share owners’ equity of the Company

 

1,210

 

1,563

 

1,563

 

(3,126

)

1,210

 

Noncontrolling interests

 

 

 

 

 

167

 

 

 

167

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and share owners’ equity

 

$

1,813

 

$

1,563

 

$

8,472

 

$

(3,376

)

$

8,472

 

 

 

 

December 31, 2012

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Balance Sheet

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

$

 

$

 

$

968

 

$

 

$

968

 

Inventories

 

 

 

 

 

1,139

 

 

 

1,139

 

Other current assets

 

 

 

 

 

541

 

 

 

541

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

 

 

2,648

 

 

2,648

 

Investments in and advances to subsidiaries

 

1,592

 

1,342

 

 

 

(2,934

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

2,079

 

 

 

2,079

 

Other non-current assets

 

 

 

 

 

1,102

 

 

 

1,102

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other assets

 

1,592

 

1,342

 

3,181

 

(2,934

)

3,181

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

 

 

 

2,769

 

 

 

2,769

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,592

 

$

1,342

 

$

8,598

 

$

(2,934

)

$

8,598

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities :

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

 

$

 

$

1,688

 

$

 

$

1,688

 

Current portion of asbestos liability

 

155

 

 

 

 

 

 

 

155

 

Short-term loans and long-term debt due within one year

 

 

 

 

 

319

 

 

 

319

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

155

 

 

2,007

 

 

2,162

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

250

 

 

 

3,454

 

(250

)

3,454

 

Asbestos-related liabilities

 

306

 

 

 

 

 

 

 

306

 

Other non-current liabilities

 

 

 

 

 

1,621

 

 

 

1,621

 

Total share owners’ equity of the Company

 

881

 

1,342

 

1,342

 

(2,684

)

881

 

Noncontrolling interests

 

 

 

 

 

174

 

 

 

174

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and share owners’ equity

 

$

1,592

 

$

1,342

 

$

8,598

 

$

(2,934

)

$

8,598

 

 

 

 

September 30, 2012

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Balance Sheet

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

$

 

$

 

$

1,133

 

$

 

$

1,133

 

Inventories

 

 

 

 

 

1,228

 

 

 

1,228

 

Other current assets

 

 

 

 

 

427

 

 

 

427

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

 

 

2,788

 

 

2,788

 

Investments in and advances to subsidiaries

 

1,921

 

1,671

 

 

 

(3,592

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

2,065

 

 

 

2,065

 

Other non-current assets

 

 

 

 

 

1,283

 

 

 

1,283

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other assets

 

1,921

 

1,671

 

3,348

 

(3,592

)

3,348

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

 

 

 

2,735

 

 

 

2,735

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,921

 

$

1,671

 

$

8,871

 

$

(3,592

)

$

8,871

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities :

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

 

$

 

$

1,517

 

$

 

$

1,517

 

Current portion of asbestos liability

 

165

 

 

 

 

 

 

 

165

 

Short-term loans and long-term debt due within one year

 

 

 

 

 

356

 

 

 

356

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

165

 

 

1,873

 

 

2,038

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

250

 

 

 

3,537

 

(250

)

3,537

 

Asbestos-related liabilities

 

220

 

 

 

 

 

 

 

220

 

Other non-current liabilities

 

 

 

 

 

1,640

 

 

 

1,640

 

Total share owners’ equity of the Company

 

1,286

 

1,671

 

1,671

 

(3,342

)

1,286

 

Noncontrolling interests

 

 

 

 

 

150

 

 

 

150

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and share owners’ equity

 

$

1,921

 

$

1,671

 

$

8,871

 

$

(3,592

)

$

8,871

 

 

 

 

Three months ended September 30, 2013

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Results of Operations

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

 

$

 

$

1,784

 

$

 

$

1,784

 

Manufacturing, shipping and delivery

 

 

 

 

 

(1,432

)

 

 

(1,432

)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

352

 

 

352

 

 

 

 

 

 

 

 

 

 

 

 

 

Research, engineering, selling, administrative, and other

 

 

 

 

 

(148

)

 

 

(148

)

Net intercompany interest

 

5

 

 

 

(5

)

 

 

 

Interest expense

 

(5

)

 

 

(51

)

 

 

(56

)

Interest income

 

 

 

 

 

2

 

 

 

2

 

Equity earnings from subsidiaries

 

130

 

130

 

 

 

(260

)

 

Other equity earnings

 

 

 

 

 

16

 

 

 

16

 

Other income

 

 

 

 

 

12

 

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

130

 

130

 

178

 

(260

)

178

 

Provision for income taxes

 

 

 

 

 

(40

)

 

 

(40

)

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

 

130

 

130

 

138

 

(260

)

138

 

Loss from discontinued operations

 

 

 

 

 

(2

)

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

130

 

130

 

136

 

(260

)

136

 

Net earnings attributable to noncontrolling interests

 

 

 

 

 

(6

)

 

 

(6

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to the Company

 

$

130

 

$

130

 

$

130

 

$

(260

)

$

130

 

 

 

 

Three months ended September 30, 2013

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Comprehensive Income

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

130

 

$

130

 

$

136

 

$

(260

)

$

136

 

Other comprehensive income (loss)

 

39

 

39

 

12

 

(51

)

39

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income (loss)

 

169

 

169

 

148

 

(311

)

175

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

(6

)

 

 

(6

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to the Company

 

$

169

 

$

169

 

$

142

 

$

(311

)

$

169

 

 

 

 

Three months ended September 30, 2012

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Results of Operations

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

 

$

 

$

1,747

 

$

 

$

1,747

 

Manufacturing, shipping and delivery

 

 

 

 

 

(1,405

)

 

 

(1,405

)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

342

 

 

342

 

 

 

 

 

 

 

 

 

 

 

 

 

Research, engineering, selling, administrative, and other

 

 

 

 

 

(180

)

 

 

(180

)

Net intercompany interest

 

5

 

 

 

(5

)

 

 

 

Interest expense

 

(5

)

 

 

(56

)

 

 

(61

)

Interest income

 

 

 

 

 

2

 

 

 

2

 

Equity earnings from subsidiaries

 

90

 

90

 

 

 

(180

)

 

Other equity earnings

 

 

 

 

 

16

 

 

 

16

 

Other income

 

 

 

 

 

8

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations before income taxes

 

90

 

90

 

127

 

(180

)

127

 

Provision for income taxes

 

 

 

 

 

(28

)

 

 

(28

)

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

 

90

 

90

 

99

 

(180

)

99

 

Loss from discontinued operations

 

 

 

 

 

(2

)

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

90

 

90

 

97

 

(180

)

97

 

Net earnings attributable to noncontrolling interests

 

 

 

 

 

(7

)

 

 

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to the Company

 

$

90

 

$

90

 

$

90

 

$

(180

)

$

90

 

 

 

 

Three months ended September 30, 2012

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Comprehensive Income

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

90

 

$

90

 

$

97

 

$

(180

)

$

97

 

Other comprehensive income (loss)

 

103

 

103

 

81

 

(182

)

105

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income (loss)

 

193

 

193

 

178

 

(362

)

202

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

(9

)

 

 

(9

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to the Company

 

$

193

 

$

193

 

$

169

 

$

(362

)

$

193

 

 

 

 

Nine months ended September 30, 2013

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Results of Operations

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

 

$

 

$

5,206

 

$

 

$

5,206

 

Manufacturing, shipping and delivery

 

 

 

 

 

(4,166

)

 

 

(4,166

)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

1,040

 

 

1,040

 

 

 

 

 

 

 

 

 

 

 

 

 

Research, engineering, selling, administrative, and other

 

 

 

 

 

(465

)

 

 

(465

)

Net intercompany interest

 

15

 

 

 

(15

)

 

 

 

Interest expense

 

(15

)

 

 

(169

)

 

 

(184

)

Interest income

 

 

 

 

 

6

 

 

 

6

 

Equity earnings from subsidiaries

 

331

 

331

 

 

 

(662

)

 

Other equity earnings

 

 

 

 

 

49

 

 

 

49

 

Other income

 

 

 

 

 

26

 

 

 

26

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

331

 

331

 

472

 

(662

)

472

 

Provision for income taxes

 

 

 

 

 

(110

)

 

 

(110

)

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

 

331

 

331

 

362

 

(662

)

362

 

Loss from discontinued operations

 

 

 

 

 

(15

)

 

 

(15

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

331

 

331

 

347

 

(662

)

347

 

Net earnings attributable to noncontrolling interests

 

 

 

 

 

(16

)

 

 

(16

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to the Company

 

$

331

 

$

331

 

$

331

 

$

(662

)

$

331

 

 

 

 

Nine months ended September 30, 2013

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Comprehensive Income

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

331

 

$

331

 

$

347

 

$

(662

)

$

347

 

Other comprehensive income (loss)

 

(14

)

(14

)

(100

)

108

 

(20

)

Total comprehensive income (loss)

 

317

 

317

 

247

 

(554

)

327

 

Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

(10

)

 

 

(10

)

Comprehensive income attributable to the Company

 

$

317

 

$

317

 

$

237

 

$

(554

)

$

317

 

 

 

 

Nine months ended September 30, 2012

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Results of Operations

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

 

$

 

$

5,252

 

$

 

$

5,252

 

Manufacturing, shipping and delivery

 

 

 

 

 

(4,156

)

 

 

(4,156

)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

1,096

 

 

1,096

 

 

 

 

 

 

 

 

 

 

 

 

 

Research, engineering, selling, administrative, and other

 

 

 

 

 

(510

)

 

 

(510

)

Net intercompany interest

 

15

 

 

 

(15

)

 

 

 

Interest expense

 

(15

)

 

 

(172

)

 

 

(187

)

Interest income

 

 

 

 

 

7

 

 

 

7

 

Equity earnings from subsidiaries

 

344

 

344

 

 

 

(688

)

 

Other equity earnings

 

 

 

 

 

47

 

 

 

47

 

Other income

 

 

 

 

 

23

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations before income taxes

 

344

 

344

 

476

 

(688

)

476

 

Provision for income taxes

 

 

 

 

 

(113

)

 

 

(113

)

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations

 

344

 

344

 

363

 

(688

)

363

 

Loss from discontinued operations

 

 

 

 

 

(4

)

 

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

344

 

344

 

359

 

(688

)

359

 

Net earnings attributable to noncontrolling interests

 

 

 

 

 

(15

)

 

 

(15

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to the Company

 

$

344

 

$

344

 

$

344

 

$

(688

)

$

344

 

 

 

 

Nine months ended September 30, 2012

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Comprehensive Income

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

344

 

$

344

 

$

359

 

$

(688

)

$

359

 

Other comprehensive income (loss)

 

51

 

51

 

(16

)

(29

)

57

 

Total comprehensive income (loss)

 

395

 

395

 

343

 

(717

)

416

 

Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

(21

)

 

 

(21

)

Comprehensive income attributable to the Company

 

$

395

 

$

395

 

$

322

 

$

(717

)

$

395

 

 

 

 

Nine months ended September 30, 2013

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Cash Flows

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by (used in) operating activities

 

$

(108

)

$

 

$

350

 

$

 

$

242

 

Cash used in investing activities

 

 

 

 

 

(249

)

 

 

(249

)

Cash provided by (used in) financing activities

 

108

 

 

 

(306

)

 

 

(198

)

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate change on cash

 

 

 

 

 

(7

)

 

 

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

(212

)

 

(212

)

Cash at beginning of period

 

 

 

 

 

431

 

 

 

431

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash at end of period

 

$

 

$

 

$

219

 

$

 

$

219

 

 

 

 

Nine months ended September 30, 2012

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

Guarantor

 

Guarantor

 

 

 

 

 

Cash Flows

 

Parent

 

Subsidiaries

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by (used in) operating activities

 

$

(86

)

$

 

$

313

 

$

 

$

227

 

Cash used in investing activities

 

 

 

 

 

(125

)

 

 

(125

)

Cash provided by (used in) financing activities

 

86

 

 

 

(265

)

 

 

(179

)

Effect of exchange rate change on cash

 

 

 

 

 

13

 

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

(64

)

 

(64

)

Cash at beginning of period

 

 

 

 

 

400

 

 

 

400

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash at end of period

 

$

 

$

 

$

336

 

$

 

$

336