EXHIBIT 99.1
Crown Holdings, Inc.
TABLE OF CONTENTS
Crown Holdings, Inc.
ITEM 7. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
(in millions, except per share, employee, shareholder and statistical data; per share earnings are quoted as diluted) |
INTRODUCTION
The following discussion has been recast to report the Company’s plastic closures business as a discontinued operation, as discussed inNote Z to the consolidated financial statements for the three-year period ended December 31, 2004. This discussion summarizes the significant factors affecting the results of operations and financial condition of Crown Holdings, Inc. (the “Company”) as of and during the three-year period ended December 31, 2004. This discussion should be read in conjunction with the consolidated financial statements included in this Exhibit 99.1.
Summarized results of operations for the plastic closures business are presented below.
For the years ended December 31, | 2004 | 2003 | 2002 | ||||||||
Net sales | $ | 668 | $ | 623 | $ | 546 | |||||
Income before income taxes | $ | 56 | $ | 66 | $ | 61 | |||||
Provision for income taxes | 21 | 24 | 21 | ||||||||
Net income from discontinued operations | $ | 35 | $ | 42 | $ | 40 | |||||
EXECUTIVE OVERVIEW
The Company’s principal areas of focus include improving segment income, reducing debt, and reducing asbestos-related costs. Segment income is defined by the Company as net sales less cost of products sold, depreciation and amortization, selling and administrative expenses and provision for restructuring.
Improving segment income is primarily dependent on the Company’s ability to generate revenues and manage costs. Key strategies for expanding sales include targeting geographic markets with strong growth potential, such as Asia, Latin America and southern and central Europe, improving selling prices in certain product lines and developing innovative packaging products using proprietary technology. The Company’s cost control efforts focus on improving operating efficiencies and managing material and labor costs, including pension and benefit costs. The Company operates globally and has significant revenues, income, cash flow and debt denominated in currencies other than the U.S. dollar.
The reduction of debt remains a principal strategic goal of the Company and is primarily dependent upon the Company’s ability to generate cash flow from operations. In addition, the Company may consider divestitures from time to time, the proceeds of which may be used to reduce debt. The Company reduced its total debt by $67, to $3,872 at December 31, 2004 from $3,939 at December 31, 2003, and increased its cash by $70, to $471 from $401. The reduction in debt was net of non-cash increases of $97 from the remeasurement of non-U.S. dollar debt.
The Company seeks to reduce its asbestos-related costs through prudent case management. Asbestos-related payments were $114 in 2002, $68 in 2003 and $41 in 2004, and the Company expects to pay approximately $40 in 2005. While the level of payments has declined recently, the Company’s asbestos-related liabilities remain significant and the amount of future payments and liabilities is inherently unpredictable.
A number of the Company’s U.S. steel suppliers began assessing a price surcharge during 2004. To date, the impact on earnings has not been material as a result of the pass-through of increased costs to customers. However, the Company is continuing to monitor this situation and the effect on its operations.
RESULTS OF OPERATIONS
The Company evaluates performance and allocates resources within each segment based on segment income as defined inNote W to the consolidated financial statements. The accounting policies for each reportable segment are described inNote A to the consolidated financial statements, which information is incorporated herein by reference.
The foreign currency translation impacts referred to below are primarily due to changes in the euro and pound sterling in the European segment and the Canadian dollar in the Americas segment.
Crown Holdings, Inc.
NET SALES
Net sales during 2004 were $6,531, an increase of $524 or 8.7% versus 2003 net sales of $6,007. The increase in net sales during 2004 was primarily due to the favorable impact of foreign currency translation of $343 and the pass-through of raw material cost increases to customers.
Net sales during 2003 were $6,007, a decrease of $239 or 3.8% versus 2002 net sales of $6,246. The decrease in net sales during 2003 was primarily due to the unfavorable impact of divested operations, which had $674 of net sales in 2002, partially offset by the favorable impact of foreign currency translation of $437.
Net sales from U.S. operations accounted for 30.6% of consolidated net sales in 2004, 31.6% in 2003 and 38.6% in 2002. Sales of beverage cans and ends accounted for 40.3% of net sales in 2004 compared to 40.5% of net sales in 2003 and 37.0% in 2002. Sales of food cans and ends accounted for 35.6% of net sales in 2004, 35.1% in 2003 and 31.1% in 2002.
Net Sales | % Increase/(Decrease) | |||||||||||||||||||
SEGMENT | 2004 | 2003 | 2002 | 2004/2003 | 2003/2002 | |||||||||||||||
Americas | $ | 2,716 | $ | 2,581 | $ | 3,091 | 5.2% | (16.5%) | ||||||||||||
Europe | 3,454 | 3,088 | 2,842 | 11.9% | 8.7% | |||||||||||||||
Asia-Pacific | 361 | 338 | 313 | 6.8% | 8.0% | |||||||||||||||
$ | 6,531 | $ | 6,007 | $ | 6,246 | 8.7% | (3.8%) | |||||||||||||
Net sales in the Americas segment during 2004 increased $135 or 5.2% versus 2003 primarily due to the favorable impact of foreign currency translation of $35 and the pass-through of raw material cost increases to customers. Net sales in the Americas segment during 2003 decreased $510 or 16.5% versus 2002 net sales primarily due to the unfavorable impact of divested operations, which had $499 of net sales in 2002.
Net sales in the European segment during 2004 increased $366 or 11.9% versus 2003 net sales primarily due to the favorable impact of foreign currency translation of $303 and the pass-through of raw material cost increases to customers. Net sales in the European segment during 2003 increased $246 or 8.7% versus 2002 net sales primarily due to the favorable impact of foreign currency translation of $408, partially offset by the unfavorable impact of divested operations, which had $175 of net sales in 2002.
Net sales in the Asia-Pacific segment during 2004 increased $23 or 6.8% versus 2003 net sales primarily due to increased beverage can volumes in China and Southeast Asia. Net sales in the Asia-Pacific segment during 2003 increased $25 or 8.0% versus 2002 net sales primarily due to higher beverage can volumes in China and Southeast Asia.
COST OF PRODUCTS SOLD (EXCLUDING DEPRECIATION AND AMORTIZATION)
Cost of products sold, excluding depreciation and amortization, was $5,463 in 2004, an increase of 7.7% from $5,073 in 2003. The increase in 2004 was primarily due to the impact of currency translation of $283 and higher material costs, primarily aluminum and steel.
Cost of products sold, excluding depreciation and amortization, was $5,073 in 2003, a decrease of 2.8% from $5,220 in 2002. The decrease in 2003 was primarily due to divested operations, which had $558 of cost of products sold, excluding depreciation and amortization, in 2002, partially offset by increased pension expense of $74 from the remaining operations and the impact of foreign currency translation. Included in cost of products sold, excluding depreciation and amortization, for 2002 was a provision of $13 to provide for uncertainty regarding the ultimate collectibility of receivables from a European customer. As a percentage of net sales, cost of products sold, excluding depreciation and amortization, was 83.6% in 2004 as compared to 84.4% in 2003 and 83.6% in 2002.
2
Crown Holdings, Inc.
During 2004, several U.S. steel suppliers began assessing a price surcharge on the Company’s purchases of steel. Suppliers have indicated that a shortage of raw materials to produce steel and increased global demand, primarily in China, have combined to create the need for steel price increases for their customers. The U.S. steel price increases vary in amount, but are generally significant. Several suppliers have also indicated that they intend to further increase steel prices, and the current market environment has resulted in a tighter supply of steel which could require allocation among their steel purchasing customers.
As a result of the steel price increases, the Company in 2004 implemented significant price increases in all of its steel product categories. To date, the impact on the Company’s earnings has not been material as a result of the pass-through of increased costs to customers. However, there can be no assurance that the Company will be able to fully recover from its customers the impact of steel surcharges or price increases. In addition, if the Company is unable to purchase steel for a significant period of time, its steel-consuming operations would be disrupted, and if the Company is unable to fully recover the higher cost of steel, its financial results may be adversely affected. The Company is continuing to monitor this situation and the effect on its operations.
DEPRECIATION AND AMORTIZATION
Depreciation and amortization during 2004 was $263, a decrease of $18 or 6.4% from $281 in 2003. The decrease in 2004 was primarily due to reduced capital spending in recent years, partially offset by an increase of $14 due to currency translation. Depreciation and amortization decreased to $281 in 2003 from $332 in 2002 primarily due to divested operations, which had $49 of depreciation and amortization in 2002.
SELLING AND ADMINISTRATIVE EXPENSE
Selling and administrative expense for 2004 was $318, an increase of 8.9% from the 2003 expense of $292, following an increase of 5.4% from $277 in 2002. The increase in 2004 was primarily due to the impact of foreign currency translation in Europe. The increase in 2003 was primarily due to the impact of foreign currency translation, partially offset by the impact of divested operations, which had $22 of expenses in 2002.
SEGMENT INCOME
The Company views segment income, as defined inNote W to the consolidated financial statements, as the principal measure of performance. Segment income was $480, $346 and $399 in 2004, 2003 and 2002, respectively. As a percentage of net sales, segment income was 7.3% in 2004, 5.8% in 2003 and 6.4% in 2002.
Segment Income | % Increase/(Decrease) | |||||||||||||||||||
SEGMENT | 2004 | 2003 | 2002 | 2004/2003 | 2003/2002 | |||||||||||||||
Americas | $ | 172 | $ | 116 | $ | 195 | 48.3% | (40.5%) | ||||||||||||
Europe | 339 | 261 | 258 | 29.9% | 1.2% | |||||||||||||||
Asia-Pacific | 58 | 48 | 24 | 20.8% | 100.0% | |||||||||||||||
Corporate | (89 | ) | (79 | ) | (78 | ) | (12.7%) | ( 1.3%) | ||||||||||||
$ | 480 | $ | 346 | $ | 399 | 38.7% | (13.3%) | |||||||||||||
Segment income in the Americas was 6.3% of segment sales in 2004 versus 4.5% in 2003 and 6.3% in 2002. The increases in 2004 segment income and margin percentage were primarily due to cost reduction efforts. The improvement also included $9 from the impact of the prescription drug subsidy contained in the Medicare Prescription Drug Improvement and Modernization Act of 2003, offset by an increase in pension expense from $82 to $89. Pension expense for the Americas is expected to decrease by approximately $9 in 2005 due to higher plan assets. The decreases in 2003 segment income and margin percentage were primarily due to the impact of divested operations, increased pension expense, and a decline in pricing and volumes in U.S. food can operations. Divested operations had $43 of segment income in 2002 and pension expense increased by $21, from $61 to $82, in 2003.
3
Crown Holdings, Inc.
European segment income was 9.8% of net sales in 2004 versus 8.5% in 2003 and 9.1% in 2002. The increases in 2004 segment income and margin percentage were primarily due to cost reduction efforts. Pension expense of $5 was $5 below the 2003 expense of $10, but the Company expects the 2005 pension expense for the European segment to increase by approximately $9. The increase in 2003 segment income was primarily due to the impact of foreign currency translation. The decrease in segment income as a percentage of net sales in 2003 was primarily due to an increase of $49 in pension expense due to lower plan assets and increased amortization of unrecognized losses.
Segment income in Asia-Pacific was 16.1% of net sales in 2004 versus 14.2% in 2003 and 7.7% in 2002. The increase in segment income in 2004 was primarily due to increased beverage can volumes in China and Southeast Asia. The increase in 2003 segment income was primarily due to increased beverage can volumes in China.
PROVISION FOR ASBESTOS
Crown Cork & Seal Company, Inc. is one of many defendants in a substantial number of lawsuits filed throughout the United States by persons alleging bodily injury as a result of exposure to asbestos. During 2004, 2003 and 2002 the Company recorded charges of $35, $44 and $30, respectively, to increase its accrual for asbestos-related costs. SeeNote K to the consolidated financial statements, which information is incorporated herein by reference.
PROVISION FOR RESTRUCTURING
During 2004, the Company provided a pre-tax charge of $7 for restructuring costs. The charge included $6 in Europe and $1 in the Americas, primarily for severance costs for reductions in force. The actions are expected to save $2 pre-tax on an annual basis when fully implemented.
During 2003, the Company provided a net pre-tax charge of $15 for restructuring costs. The charge included $10 in Europe and $5 in the Americas, primarily for severance costs for reductions in force. The charge in Europe was net of a reversal of $4 for costs provided in previous years.
During 2002, the Company provided a net pre-tax charge of $18 for costs associated with (i) the closure of two European food can plants, (ii) the closure of a crown plant and elimination of a crown operation within Europe, (iii) the elimination of a European metal closures operation and (iv) the elimination of a plastic bottle operation in China; partially offset by a credit for the reversal of other exit costs recognized in 2001 due to the favorable resolution of a lease termination in a U.S. food can plant.
Balances remaining in the reserves included provisions for current year actions as well as for contracts or agreements for which payments from prior restructuring actions are extended over time. The balance of the restructuring reserves were included in the Consolidated Balance Sheets within accounts payable and accrued liabilities. The Company expects to pay $12 of the $15 of remaining liabilities in 2005 and the remainder in 2006.
PROVISION FOR ASSET IMPAIRMENTS AND LOSS/GAIN ON SALE OF ASSETS
The Company provided net pre-tax charges of $47, $76 and $247 for asset impairments and asset sales during 2004, 2003 and 2002, respectively. See the first and third paragraphs ofNote N to the consolidated financial statements, which information is incorporated herein by reference.
During 2003, the Company recorded net pre-tax charges of $76 for asset impairments and asset sales, including charges of (i) $25 to write-down assets in Argentina due to the continuing impact of the local economy on the Company’s businesses, (ii) $11 for the impairment of goodwill in an Americas plastics operation due to reduced profit projections, (iii) $20 to write-down certain assets in the European specialty packaging businesses due to reduced profit projections, (iv) $7 to write-down surplus beverage end assets in the U.S. due to the expanded use of the Company’s SuperEnd™ technology, (v) $11 to write-off redundant equipment in the U.S., primarily due to the consolidation of operations, and (vi) $2 of other net losses from the sale of assets.
LOSS / GAIN FROM EARLY EXTINGUISHMENTS OF DEBT
During 2004, the Company repurchased certain of its senior notes prior to maturity at premiums above their principal amount and recognized losses of $6 for the premiums paid. The Company also refinanced its credit facility and recorded a charge of $33 to write-off unamortized fees from its previous credit facility. SeeNote Rto the consolidated financial statements, which information is incorporated herein by reference.
4
Crown Holdings, Inc.
During 2003, the Company repurchased $1,013 of unsecured notes, including $819 prior to maturity. The Company also exchanged 5,386,809 shares of its common stock for debt with a face value of $43 in privately negotiated debt-for-equity exchanges. In connection with the repurchases and exchanges and the write-off of unamortized financing fees and expenses from its previous credit facility, the Company recognized a loss of $12 from the early extinguishments of debt.
During 2002, the Company exchanged 33,386,880 shares of its common stock with a market value of $250 for debt with a face value of $271 and accrued interest of $7 and recognized a gain of $28.
INTEREST EXPENSE
Interest expense was $361 in 2004, a decrease of $18 or 4.7% compared to 2003 interest expense of $379. The decrease in 2004 interest expense was primarily due to lower average debt outstanding, and was partially offset by increased borrowing rates from the 2003 refinancing and higher average variable borrowing rates.
The increase in 2003 interest expense, to $379 from $342 in 2002, was in the European division, primarily due to higher average interest rates from the Company’s refinancing, partially offset by lower average debt outstanding for the Company as a whole. Information about the Company’s 2003 refinancing activities is summarized in the Liquidity and Capital Resources section of this discussion and inNotes Q andR to the consolidated financial statements, which information is incorporated herein by reference.
TRANSLATION AND EXCHANGE ADJUSTMENTS
Favorable foreign exchange adjustments of $98 and $207 were recorded in 2004 and 2003, respectively, primarily due to unrealized gains in Europe. The gains in Europe primarily arose from the currency exposure created by the sale in 2003 of U.S. dollar senior secured notes described underLiquidity and Capital Resources. Unfavorable foreign exchange adjustments of $26 were recorded in 2002, primarily from the remeasurement of the Company’s non-U.S. subsidiaries with a U.S. dollar functional currency, including those in Argentina, Brazil, Colombia and Turkey.
TAXES ON INCOME
The following discussion includes the income before tax and income tax provision for all of the Company’s operations, including the plastic closures business, whose results of operations are reported as discontinued operations in the Statements of Operations for all periods presented.
Taxes on income for 2004, 2003 and 2002 were provisions of $82, $95 and $30, respectively, against pre-tax income of $161 in 2004 and $119 in 2003, and pre-tax losses of $145 in 2002.
The primary items causing the 2004 effective tax rate of 50.9% to differ from the 35.0% U.S. statutory rate were increases of $18 due to tax contingencies and $10 due to the non-deductible write-off of cumulative translation adjustments. The primary items causing the 2003 effective tax rate of 79.8% to differ from the 35.0% U.S. statutory rate were (i) an increase of $40 due to the U.S. tax charge on a gain from an intercompany sale of a subsidiary by the U.S. tax group, (ii) an increase of $24, primarily due to losses in the U.S. and Argentina for which the Company recorded no tax benefit, and (iii) a decrease of $21 for tax on foreign income. Significant items included in the 2002 provision were (i) a credit of $24 for the recovery of U.S. federal taxes paid in prior years, (ii) a charge of $11 on pre-tax losses of $247 from asset impairments and asset sales due to the differences in the book and tax basis, primarily due to goodwill, (iii) a credit of $20 for tax contingencies resolved in the U.S. and (iv) a charge of $20 for a tax contingency which arose in Europe. Further information about income taxes is presented inNote V to the consolidated financial statements, which information is incorporated herein by reference.
MINORITY INTERESTS AND EQUITY EARNINGS
Minority interests’ share of net income was $41, $39 and $24 in 2004, 2003 and 2002, respectively. The increase in 2003 was primarily due to increased profits in the Company’s joint venture beverage can operations in Asia.
5
Crown Holdings, Inc.
Equity in earnings/(loss) was $14, ($17) and $9 in 2004, 2003 and 2002, respectively. The increase in 2004 was primarily because 2003 included the Constar loss noted below, and because of increased 2004 profits in the beverage can operations in the Middle East. The decrease in 2003 was primarily due to $25 recorded for the Company’s share of losses recorded by Constar International Inc., including $22 for the Company’s share of Constar’s goodwill impairment charge.
FINANCIAL POSITION
LIQUIDITY AND CAPITAL RESOURCES
Cash and cash equivalents were $471 at December 31, 2004 compared to $401 and $363 at December 31, 2003 and 2002, respectively. Cash provided by operating activities was $404 compared to $434 in 2003 and $415 in 2002. Cash from working capital reductions decreased from $113 in 2003 to $48 in 2004; net interest payments increased from $294 in 2003 to $330 in 2004 due to the timing of payments on the senior secured notes issued in 2003; pension plan contributions increased from $122 in 2003 to $171 in 2004 primarily due to increased U.S. contributions; and income tax payments increased from $50 in 2003 to $74 in 2004 due to improved income before taxes. These cash flow decreases in 2004 compared to 2003 were partially offset by improvements in gross profit.
The improvement in 2003 was primarily due to $46 from lower asbestos payments, $39 from lower interest payments, and $22 from reduced pension plan contributions, including $40 less in the U.S. and $15 more in the U.K. These improvements were partially offset by cash from working capital reductions which were $71 less in 2003 than 2002, but still contributed $113. The decrease in asbestos payments was primarily due to committed settlements from prior years that were fully paid during 2002. The decrease in interest payments was primarily due to the timing of the interest payments on the new notes in Europe, which are payable in March and September of each year.
Payments for asbestos were $41 in 2004, $68 in 2003 and $114 in 2002 and the Company expects to pay approximately $40 in 2005. The Company contributed $171 to its pension plans in 2004 and expects to contribute approximately $134 in 2005.
The Company is highly leveraged. The ratio of total debt, less cash and cash equivalents, to total capitalization was 87.7%, 91.3% and 97.1% at December 31, 2004, 2003 and 2002, respectively. Total capitalization is defined by the Company as total debt, minority interests and shareholders’ equity, less cash and cash equivalents.
The Company funds its operations, debt services and other obligations primarily with cash flow from operations (including the accelerated receipt of cash under its receivables securitization facility) and borrowings under its revolving credit facility. The Company may also consider divestitures from time to time, the proceeds of which may be used to reduce debt. The Company had no outstanding borrowings under its $400 revolving credit facility at December 31, 2004 and had $120 of secured receivables.
The Company’s debt agreements contain covenants that provide limits on the ability of the Company and its subsidiaries to, among other things, incur additional debt, pay dividends or repurchase capital stock, create liens, and engage in sale and leaseback transactions.
DEBT REFINANCING
In September and October 2004, the Company sold an aggregate of €460 of 6.25% first priority senior secured notes due in 2011 and entered into a new senior secured credit facility. SeeNote R to the consolidated financial statements, which information is incorporated herein by reference.
In February 2003, the Company completed a refinancing consisting of the sale of $1,085 of 9.5% second priority senior secured notes due in 2011, €285 of 10.25% second priority senior secured notes due in 2011, $725 of 10.875% third priority senior secured notes due in 2013, a first priority term loan facility due in 2008 and a new $550 first priority revolving credit facility due in 2006. Proceeds were used to repay the existing credit facility, repurchase and repay a portion of the Company’s outstanding unsecured notes and pay fees and expenses associated with the refinancing. The term loan facility and revolving credit facility were refinanced in 2004 as described above.
6
Crown Holdings, Inc.
Further information relating to the Company’s liquidity and capital resources is set forth underNotes D,Q andRto the consolidated financial statements, which information is incorporated herein by reference.
CONTRACTUAL OBLIGATIONS
Contractual obligations as of December 31, 2004 are summarized in the table below.
Payments Due by Period | |||||||||||||||
2005 | 2006 | 2007 | 2008 | 2009 | 2010 & after | Total | |||||||||
Long-term debt | $24 | $262 | $26 | $9 | $5 | $3,522 | $3,848 | ||||||||
Capital leases | 1 | 1 | 1 | 3 | |||||||||||
Interest on long-term debt | 325 | 322 | 306 | 305 | 305 | 1,563 | |||||||||
Operating leases | 60 | 50 | 35 | 24 | 19 | 69 | 257 | ||||||||
Projected pension contributions | 134 | 134 | |||||||||||||
Postretirement obligations | 53 | 49 | 50 | 51 | 51 | 248 | 502 | ||||||||
Purchase obligations | 863 | 592 | 140 | 6 | 1,601 | ||||||||||
Total contractual cash obligations | $1,460 | $1,276 | $558 | $395 | $380 | $3,839 | $7,908 | ||||||||
Interest on long-term debt is presented through 2009 only, represents the interest that will accrue by year, and was calculated based on interest rates in effect as of December 31, 2004. Interest rate swaps were also included except for the $400 notional value that were terminated in February 2005 as discussed under Market Risk below.
The pension obligations caption includes the minimum required contribution the Company expects to make in 2005 to fund its plans. The postretirement obligations caption includes the expected payments through 2014 to retirees for medical and life insurance coverage. The pension and postretirement projections require the use of numerous estimates and assumptions such as discount rates, rates of return on plan assets, compensation increases, health care cost increases, mortality and employee turnover. Accordingly, these amounts have been provided for one year only in the case of pensions and through 2014 in the case of postretirement costs.
Purchase obligations include commitments for raw materials and utilities at December 31, 2004. These commitments are enforceable and legally binding on the Company and specify significant terms, including fixed or minimum quantities to be purchased; fixed, minimum or variable pricing provisions; and the approximate timing of transactions.
In order to further reduce leverage and future cash interest payments, the Company may from time to time repurchase outstanding notes and debentures with cash or exchange shares of its common stock for the Company’s outstanding notes and debentures. The Company will evaluate any such transactions in light of then existing market conditions and may determine not to pursue such transactions.
MARKET RISK
In the normal course of business, the Company is exposed to fluctuations in currency values, interest rates, commodity prices and other market risks. The Company manages these risks through a program that includes the use of derivative financial instruments, primarily swaps and forwards, which are not used for trading or speculative purposes. The Company’s objective in managing its exposure to market risk is to limit the impact on earnings and cash flow.
7
Crown Holdings, Inc.
International operations, principally European, constitute a significant portion of the Company’s consolidated revenues and identifiable assets. These operations result in a large volume of foreign currency commitments and transactions and significant foreign currency net asset and liability exposures. The Company manages foreign currency exposures at the operating unit level. Exposures that cannot be naturally offset within an operating unit are hedged with derivative financial instruments, where possible and cost effective in the Company’s judgment. Foreign exchange contracts which hedge defined exposures generally mature within twelve months. The Company does not generally hedge its exposure to translation gains or losses on its non-U.S. net assets. The Company has in the past entered into cross-currency swaps to hedge foreign currency exchange risk for subsidiary debt which is denominated in currencies other than the functional currency of the subsidiary.
The table below provides information in U.S. dollars as of December 31, 2004 about the Company’s forward currency exchange contracts. The majority of the contracts expire in 2005 and primarily hedge anticipated transactions, unrecognized firm commitments and intercompany debt and are recorded at fair value.
Buy / Sell | Contract Amount | Contract Fair Value | Average Contractual Exchange Rate | |||||||||
Sterling / Euro | $159 | ($2 | ) | $ .71 | ||||||||
Sterling / U.S. dollars | 5 | 0 | .55 | |||||||||
Euro / Sterling | 1 | 0 | 1.41 | |||||||||
Euro / U.S. dollars | 71 | 1 | .75 | |||||||||
Euro / Polish Zloty | 32 | (2 | ) | .23 | ||||||||
Euro / Swiss Francs | 16 | 0 | .66 | |||||||||
U.S. dollars / Euro | 21 | 0 | 1.34 | |||||||||
U.S. dollars / Sterling | 26 | (1 | ) | 1.80 | ||||||||
U.S. dollars / Thai Baht | 22 | (1 | ) | .025 | ||||||||
U.S. dollars / Singapore dollars | 10 | 0 | .60 | |||||||||
Swiss Francs / Euro | 6 | 0 | 1.54 | |||||||||
Singapore dollars / U.S. dollars | 13 | 0 | 1.64 | |||||||||
$382 | ($5 | ) | ||||||||||
The Company has an additional $1 in a number of smaller contracts to purchase or sell various other currencies, principally Asian, as of December 31, 2004.
With the Company’s 2003 refinancing, as discussed above and inNote R to the consolidated financial statements, the Company’s financial instrument portfolio and its market risk exposures changed significantly. A majority of the debt issued in 2003 was issued by the Company’s European subsidiaries in U.S. dollars. As a result, the Company has significant U.S. dollar exposure in Europe which may result in future material foreign exchange adjustments to earnings. Foreign exchange adjustments from the local remeasurement of U.S. dollar debt are offset in shareholders’ equity by related translation adjustments. The Company believes that the cost of hedging this exposure would be a substantial cash cost and would reduce funds available to delever the Company. Therefore, the Company at this time does not intend to hedge this exposure. The Company intends to review its exposure from time to time, including reassessing the potential costs and benefits of any available hedging arrangements. As of December 31, 2004, the Company had approximately $1.4 billion of net U.S. dollar-denominated liability exposure in its European subsidiaries, including approximately $1.0 billion in subsidiaries with the euro as their functional currency and approximately $0.4 billion in subsidiaries with the pound sterling as their functional currency. In addition, a euro functional currency subsidiary had a Canadian dollar asset exposure of approximately $0.5 billion from an intercompany loan. Based on these exposures at December 31, 2004, a one percent change in the U.S. dollar exchange rate against these currencies would create an exchange gain or loss of approximately $9 before tax.
In April 2003, the Company terminated a sterling cross-currency swap with a notional value of $200 and a maturity date of December 2003 and received its then fair value of $13. In September 2003, the Company terminated a euro cross-currency swap with a notional value of $200 and a maturity date of December 2003, and paid its fair value of $35. Also in September 2003, the Company received $14 from the termination of a sterling cross-currency swap with a notional value of $300 and a maturity date of December 2006, and recognized a loss of $5 as a loss on sale of assets. There were no outstanding cross-currency swaps at December 31, 2004 and 2003.
8
Crown Holdings, Inc.
The Company manages its interest rate risk, primarily from fluctuations in LIBOR interest rates, through interest rate swaps in order to balance its exposure between fixed and variable rates while attempting to minimize its interest costs. Interest rate swaps and other methods of mitigating interest rate risk may increase overall interest expense. At December 31, 2004, four interest rate swaps that expire in 2011 were outstanding with a combined notional value of $900. The swaps effectively convert 9.5% fixed rate debt into variable rate debt at LIBOR plus 5.46%. The underlying hedged debt is the second priority U.S. dollar notes due 2011. The swaps subject the Company to exposure to future changes in interest rates. In February 2005, the Company terminated certain of these interest rate swaps with a combined notional value of $400 and paid their then fair value of $8, and had swaps with a combined notional value of $500 remaining after the terminations.
The table below presents principal cash flows and related interest rates by year of maturity for the Company’s debt obligations. Variable interest rates disclosed represent the weighted average rates at December 31, 2004. Debt converted to variable rate debt by interest rate swaps has been included within the variable rate debt classification.
Year of Maturity | |||||||||||||
Debt | 2005 | 2006 | 2007 | 2008 | 2009 | Thereaft | er | ||||||
Fixed rate | $2 | $236 | $1 | $1 | $1 | $2,620 | |||||||
Average interest rate | 4.6% | 7.0% | 3.6% | 2.2% | 2.2% | 9.4% | |||||||
Variable rate | $74 | $27 | $26 | $8 | $4 | $902 | |||||||
Average interest rate | 3.3% | 3.8% | 3.7% | 4.5% | 4.6% | 7.7% | |||||||
The total future payments of $3,902 at December 31, 2004 include $2,760 of U.S. dollar-denominated debt, $1,075 of euro-denominated debt and $67 of debt denominated in other currencies.
At December 31, 2003, debt outstanding included fixed rate debt of $2,545 with an average interest rate of approximately 9.1%, and variable rate debt of $1,430 with an average interest rate of approximately 5.8%.
Aluminum, a basic raw material of the Company, is subject to significant price fluctuations which may be hedged by the Company through forward commodity contracts. Current contracts involve aluminum forwards with a notional value of $96. Any gains or losses realized from the use of these contracts are included in inventory to the extent that they are designated and effective as hedges of the anticipated purchases. The maturities of the commodity contracts closely correlate to the anticipated purchases of those commodities. These contracts are used in combination with commercial supply contracts with customers to manage exposure to price volatility.
CAPITAL EXPENDITURES
Consolidated capital expenditures were $138 in 2004 compared to $120 in 2003.
Expenditures in the Americas segment were $57 in 2004, including spending for additional SuperEnd™ beverage can end capacity and cost reduction and equipment modernization projects.
Expenditures in the European segment of $73 included spending for cost reduction and equipment modernization projects.
At December 31, 2004, the Company had approximately $21 of capital commitments.
OFF-BALANCE SHEET ARRANGEMENTS
The Company has certain guarantees and indemnification agreements that could require the payment of cash upon the occurrence of certain events. The guarantees and agreements are discussed inNote L to the consolidated financial statements, which information is incorporated herein by reference.
9
Crown Holdings, Inc.
The Company also utilizes receivables securitization facilities as discussed inNote D to the consolidated financial statements, which information is incorporated herein by reference.
ENVIRONMENTAL MATTERS
Compliance with the Company’s Environmental Protection Policy is a primary management objective and the responsibility of each employee of the Company. The Company is committed to the protection of human health and the environment and is operating within the increasingly complex laws and regulations of national, state, and local environmental agencies or is taking action to achieve compliance with such laws and regulations. Environmental considerations are among the criteria by which the Company evaluates projects, products, processes and purchases, and, accordingly, does not expect compliance with these laws and regulations to have a material effect on the Company’s competitive position, financial condition, results of operations or capital expenditures.
The Company is dedicated to a long-term environmental protection program and has initiated and implemented many pollution prevention programs with an emphasis on source reduction. The Company continues to reduce the amount of metal and plastic used in the manufacture of steel, aluminum and plastic containers through “lightweighting” programs. The Company recycles nearly 100% of scrap aluminum, steel, plastic and copper used in its manufacturing processes. Many of the Company’s programs for pollution prevention reduce operating costs and improve operating efficiencies.
The Company has been identified by the EPA as a potentially responsible party (along with others, in most cases) at a number of sites. Actual expenditures for remediation were $1, $2 and $2 in 2004, 2003 and 2002, respectively. The Company’s balance sheet reflects estimated gross remediation liabilities of $25 at December 31, 2004, including $2 as a current liability. The Company records an environmental liability when it is probable that a liability has been incurred and the amount of the liability is reasonably estimable. The reserve at December 31, 2004 is primarily for asserted claims and is based on internal and external environmental studies. The Company expects that the liability will be paid out over the period of remediation for the applicable sites, which in some cases may exceed ten years. Although the Company believes its reserve is adequate, there can be no assurance that the ultimate payments will not exceed the amount of the Company’s reserve and will not have a material effect on the Company’s consolidated results, financial position and cash flow. Any possible loss or range of potential loss that may be incurred in excess of the recorded reserves cannot be estimated.
COMMON STOCK AND OTHER SHAREHOLDERS’ EQUITY
In connection with its refinancing and reorganization in 2003, Crown Cork & Seal Company, Inc. formed a new public holding company named Crown Holdings, Inc. Details of the corporate reorganization and activities in its common stock for the past three years are provided inNote O to the consolidated financial statements, which information is incorporated herein by reference.
Shareholders’ equity/(deficit) was $277 at December 31, 2004 compared to $140 and ($87) at December 31, 2003 and 2002, respectively. The improvement in 2004 and 2003 was primarily due to favorable foreign currency translation adjustments resulting primarily from the strengthening of the euro and pound sterling against the U.S. dollar. In 2004, improved earnings were offset by the adjustment to the minimum pension liability.
The Company’s new credit agreement entered into in 2004 limits the repurchase of common stock and the payment of dividends subject to certain permitted payments or repurchases and exceptions. The Company acquired 11,221 shares, 16,411 shares and 6,082 shares of common stock for less than $1 in 2004, 2003 and 2002, respectively.
Total common shares outstanding were 165,559,558 at December 31, 2004 compared to 165,024,153 at December 31, 2003.
10
Crown Holdings, Inc.
The Board of Directors has authorized the repurchase of up to $50 million of the Company’s outstanding common stock from time to time through December 31, 2006, in the open market or through privately negotiated transactions, subject to the terms of the Company’s debt agreements, market conditions and other factors. The Company is not obligated to acquire any shares of common stock and the share repurchase plan may be suspended or terminated at any time at the Company’s discretion. The repurchased shares, if any, are expected to be used for the Company’s stock-based benefit plans, and to offset dilution resulting from the issuance of shares thereunder, and for other general corporate purposes.
The Board of Directors adopted a Shareholders’ Rights Plan in 1995 and declared a dividend of one right for each outstanding share of common stock. In connection with the formation of Crown Holdings, Inc., the existing Shareholders’ Rights Plan was terminated and a new Rights Agreement was entered into with terms substantially identical to the terminated plan, as amended in 2004. SeeNote O to the consolidated financial statements for a description of the Shareholders’ Rights Plan, which information is incorporated herein by reference.
INFLATION
Inflation has not had a significant impact on the Company over the past three years and the Company does not expect it to have a significant impact on the results of operations or financial condition in the foreseeable future.
CRITICAL ACCOUNTING POLICIES
The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States which require that management make numerous estimates and assumptions. Actual results could differ from those estimates and assumptions, impacting the reported results of operations and financial position of the Company. The Company’s significant accounting policies are more fully described inNote A to the consolidated financial statements, which information is incorporated herein by reference. Certain accounting policies, however, are considered to be critical in that (i) they are most important to the depiction of the Company’s financial condition and results of operations and (ii) their application requires management’s most subjective judgment in making estimates about the effect of matters that are inherently uncertain.
The Company’s potential liability for asbestos cases is highly uncertain due to the difficulty of forecasting many factors, including the level of future claims, the rate of receipt of claims, the jurisdiction in which claims are filed, the terms of settlements of other defendants with asbestos-related liabilities, the bankruptcy filings of other defendants (which may result in additional claims and higher settlement demands for non-bankrupt defendants), the effect of the Texas, Mississippi and Ohio asbestos legislation, and the effect of the Pennsylvania asbestos legislation (including the validity and applicability of the Pennsylvania legislation to non-Pennsylvania jurisdictions, where the substantial majority of the Company’s asbestos cases are filed). The Company reviews the adequacy of its accrual in the fourth quarter of each year, unless new information or circumstances indicate the review should be done prior to that time.
The Company performs a goodwill impairment review in the fourth quarter of each year or when facts and circumstances indicate goodwill may be impaired. The impairment review involves a number of assumptions and judgments including the identification of the appropriate reporting units and the calculation of fair value. The Company uses a combination of market values for comparable businesses and discounted cash flow projections to calculate fair value. The Company’s estimates of future cash flows include assumptions concerning future operating performance, economic conditions, and technological changes and may differ from actual future cash flows.
The Company performs an impairment review of its long-lived assets, primarily PP&E, when facts and circumstances indicate the carrying value may not be recoverable from its undiscounted cash flows. Any impairment loss is measured by comparing the carrying amount of the asset to its fair value. The Company’s estimates of future cash flows involve assumptions concerning future operating performance, economic conditions, and technological changes that may affect the future useful lives of the assets. These estimates may differ from actual cash flows or useful lives.
11
Crown Holdings, Inc.
The Company records a valuation allowance to reduce its deferred tax assets to the amount that is more likely than not to be realized in the future. The estimate of the amount that is more likely than not to be realized requires the use of assumptions concerning the Company’s future income. Actual results may differ from those estimates. Should the Company change its estimate of the amount of its deferred tax assets that it would be able to realize, an adjustment to the valuation allowance would result in an increase or decrease in net income in the period such a change in estimate was made.
Accounting for pensions and postretirement benefit plans requires the use of estimates and assumptions regarding numerous factors, including discount rates, rates of return on plan assets, compensation increases, health care cost increases, mortality and employee turnover. Actual results may differ from the Company’s actuarial assumptions, which may have an impact on the amount of reported expense or liability for pensions or postretirement benefits. The rate of return assumption is reviewed at each measurement date based on the pension plan’s investment policies and an analysis of the historical returns of the capital markets, adjusted for current interest rates as appropriate. The U.S. plan’s current asset allocation targets are to have 70% U.S. and international equities, 12% debt securities, 15% alternate investments and 3% real estate. The U.K. plan, which is the primary non-U.S. plan, has a current asset allocation policy of 25% U.K. and non-U.K. equities, 52% liability-matching debt securities, 5% other debt securities, 10% alternate investments and 8% real estate. The discount rate for the U.S. plan is determined by reference to Moody’s AA corporate bond index. The discount rate for the U.K. plan is determined by reference to U.K. bond indices. A .25% change in the expected rates of return would change 2005 pension expense by approximately $10. A .25% change in the discount rates from those used at December 31, 2004 would change 2005 pension expense by approximately $14.
The Company currently accounts for stock-based compensation expense using the intrinsic value method. The effect on net income and earnings per share if the Company had applied the fair value provisions of FAS 123 is disclosed inNote A to the consolidated financial statements, which information is incorporated herein by reference.
RECENT ACCOUNTING PRONOUNCEMENTS
In December 2004, the FASB issued SFAS No. 123 (revised 2004) (“FAS 123(R)”), “Share-Based Payment,” which replaces SFAS No. 123, “Accounting for Stock-Based Compensation” (“FAS 123”) and supersedes APB Opinion No. 25, “Accounting for Stock Issued to Employees.” FAS 123(R) requires that the cost of share-based payments to employees, including grants of employee stock options, be recognized in the financial statements based on their grant-date fair values, beginning with the first interim or annual period after June 15, 2005. The pro forma disclosures previously permitted under FAS 123 will no longer be a future alternative to financial statement recognition. Under FAS 123(R) the Company must select an appropriate valuation model to calculate the fair value of its share-based payments, and a transition method for recognizing compensation expense under FAS 123(R). The transition methods provided in the standard include modified prospective and retrospective options. Under the modified prospective method, compensation expense for all unvested stock awards, measured by the grant-date fair value of the awards, will be charged to earnings prospectively over the remaining vesting period, based on the estimated number of awards that are expected to vest. Under the first retrospective method, which is a variation of the modified prospective method, prior interim reporting periods within the year of adoption can be restated. Under the second retrospective method, the modified retrospective method, prior reporting periods back to the date of issuance of FAS 123 can be restated. The restatement of prior periods under the retrospective methods will be based on the amounts previously recognized in the pro forma disclosures required by the original provisions of FAS 123. The Company is currently evaluating the requirements of FAS 123(R) and will adopt the new standard at the beginning of the third quarter of 2005.
In November 2004, the FASB issued SFAS No. 151 (“FAS 151”), “Inventory Costs — An Amendment of ARB No. 43, Chapter 4.” FAS 151 amends the guidance in ARB No. 43 to clarify that abnormal amounts of idle facility expense, freight, handling costs and material spoilage should be expensed as incurred and not included in overhead. Additionally, FAS 151 requires that the allocation of fixed production overheads to the costs of conversion should be based on normal capacity of the production facilities. FAS 151 is effective for inventory costs incurred during fiscal years beginning after June 15, 2005. As required, the Company will prospectively adopt the standard at the beginning of 2006. The Company is currently evaluating the effect that the adoption of FAS 151 will have, but does not expect that it will have a material impact on its consolidated results of operations and financial condition.
12
Crown Holdings, Inc.
In December 2004, the FASB issued SFAS No. 153 (“FAS 153”), “Exchanges of Nonmonetary Assets — An Amendment of APB Opinion No. 29.” FAS 153 eliminates the exception from fair value measurement for nonmonetary exchanges of similar productive assets in paragraph 21(b) of APB 29 and replaces it with an exception for exchanges that do not have commercial substance. FAS 153 specifies that a nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. The provisions of FAS 153 are effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. The Company will prospectively adopt the new standard in 2006.
In December 2004, the FASB issued FASB Staff Position No. 109-2 (“FSP 109-2”), “Accounting and Disclosure Guidance for the Foreign Earnings Repatriation Provision within the American Jobs Creation Act of 2004.” FSP 109-2 provides guidance under SFAS 109, “Accounting for Income Taxes,” with respect to recording the potential impact of the repatriation provisions of the American Jobs Creation Act of 2004 on the Company’s income tax expense and deferred tax liability. The Company does not plan to repatriate any foreign earnings under the new law and, as such, does not expect any impact on its financial statements.
FORWARD LOOKING STATEMENTS
Statements in this Exhibit 99.1, including those in “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and in the discussions of the provision for asbestos inNote K and other contingencies inNote L to the consolidated financial statements included in this Exhibit 99.1, which are not historical facts (including any statements concerning plans and objectives of management for future operations or economic performance, or assumptions related thereto), are “forward-looking statements,” within the meaning of the federal securities laws. In addition, the Company and its representatives may from time to time make other oral or written statements which are also “forward-looking statements.” Forward-looking statements can be identified by words, such as “believes,” “estimates,” “anticipates,” “expects” and other words of similar meaning in connection with a discussion of future operating or financial performance. These may include, among others, statements relating to (i) the Company’s plans or objectives for future operations, products or financial performance, (ii) the Company’s indebtedness, (iii) the impact of an economic downturn or growth in particular regions, (iv) anticipated uses of cash, (v) cost reduction efforts and expected savings and (vi) the expected outcome of contingencies, including with respect to asbestos-related litigation and pension and postretirement liabilities.
These forward-looking statements are made based upon management’s expectations and beliefs concerning future events impacting the Company and, therefore, involve a number of risks and uncertainties. Management cautions that forward-looking statements are not guarantees and that actual results could differ materially from those expressed or implied in the forward-looking statements.
Important factors that could cause the actual results of operations or financial condition of the Company to differ include, but are not necessarily limited to, the ability of the Company to repay, refinance or restructure its short and long-term indebtedness on adequate terms and to comply with the terms of its agreements relating to debt; loss of customers, including the loss of any significant customers; the Company’s ability to obtain and maintain adequate pricing for its products, including the impact on the Company’s revenue, margins and market share and the ongoing impact of recent price increases; the impact of the Company’s initiative to generate additional cash, including the reduction of working capital levels and capital spending; restrictions on the Company’s use of available cash
13
Crown Holdings, Inc.
under its debt agreements; the ability of the Company to realize cost savings from its restructuring programs; changes in the availability and pricing of raw materials (including aluminum can sheet, steel tinplate, plastic resin, inks and coatings) and the Company’s ability to pass raw material price increases and surcharges through to its customers or to otherwise manage these commodity pricing risks; the financial condition of the Company’s vendors and customers; the Company’s ability to generate significant cash to meet its obligations and invest in its business and to maintain appropriate debt levels; the Company’s ability to maintain adequate sources of capital and liquidity; the Company’s ability to realize efficient capacity utilization and inventory levels and to innovate new designs and technologies for its products in a cost-effective manner; changes in consumer preferences for different packaging products; competitive pressures, including new product developments, industry overcapacity; or changes in competitors’ pricing for products; the Company’s ability to maintain and develop competitive technologies for the design and manufacture of products and to withstand competitive and legal challenges to the proprietary nature of such technology; the Company’s ability to generate sufficient production capacity; the collectibility of receivables; changes in governmental regulations or enforcement practices, including with respect to environmental, health and safety matters and restrictions as to foreign investment or operation; weather conditions including its effect on demand for beverages and on crop yields for fruits and vegetables stored in food containers; changes or differences in U.S. or international economic or political conditions, such as inflation or fluctuations in interest or foreign exchange rates and tax rates; war or acts of terrorism that may disrupt the Company’s production or the supply or pricing of raw materials, impact the financial condition of customers or adversely affect the Company’s ability to refinance or restructure its remaining indebtedness; the impact of existing and future legislation regarding refundable mandatory deposit laws in Europe for non-refillable beverage containers and the implementation of an effective return system; energy and natural resource costs; the cost and other effects of legal and administrative cases and proceedings, settlements and investigations; the outcome of asbestos-related litigation (including the number and size of future claims and the terms of settlements, and the impact of bankruptcy filings by other companies with asbestos-related liabilities, any of which could increase Crown Cork’s asbestos-related costs over time, the adequacy of reserves established for asbestos-related liabilities, Crown Cork’s ability to obtain resolution without payment of asbestos-related claims by persons alleging first exposure to asbestos after 1964, and the impact of Texas, Pennsylvania, Mississippi and Ohio legislation dealing with asbestos liabilities and any litigation challenging that legislation and any future state or federal legislation dealing with asbestos liabilities), labor relations and workforce and social costs, including the Company’s pension and postretirement obligations and other employee or retiree costs; investment performance of the Company’s pension plans; costs and difficulties related to the integration of acquired businesses; and the impact of any potential dispositions, acquisitions or other strategic realignments.
Some of the factors noted above are discussed elsewhere in this Exhibit 99.1 and prior Company filings with the Securities and Exchange Commission (“SEC”). In addition, other factors have been or may be discussed from time to time in the Company’s SEC filings.
While the Company periodically reassesses material trends and uncertainties affecting the Company’s results of operations and financial condition in connection with the preparation of Management’s Discussion and Analysis of Financial Condition and Results of Operations and certain other sections contained in the Company’s quarterly, annual or other reports filed with the SEC, the Company does not intend to review or revise any particular forward-looking statement in light of future events.
14
Crown Holdings, Inc.
OTHER INFORMATION
The following table represents the Ratio of Earnings to Fixed Charges for the three year periods ended December 31, 2004, 2003 and 2002, respectively.
For the year ended December 31 | ||||||
2004 | 2003 | 2002 | ||||
Ratio of Earnings to Fixed Charges | * | 1.2 | 1.3 |
* Earnings did not cover fixed charges by $202.
15
Crown Holdings, Inc.
Management’s Report on Internal Control Over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended). The Company’s system of internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
Because of the inherent limitations, a system of internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2004. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in Internal Control-Integrated Framework. Based on its assessment, management has concluded that, as of December 31, 2004, the Company’s internal control over financial reporting was effective based on those criteria.
Management’s assessment of the effectiveness of the Company’s internal control over financial reporting as of December 31, 2004 has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in their report which appears herein.
16
Crown Holdings, Inc.
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of Crown Holdings, Inc.:
We have completed an integrated audit of Crown Holdings, Inc.’s 2004 consolidated financial statements and of its internal control over financial reporting as of December 31, 2004 and audits of its 2003 and 2002 consolidated financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Our opinions, based on our audits, are presented below.
Consolidated financial statements and financial statement schedule
In our opinion, the accompanying consolidated financial statements listed in the accompanying index appearing under Item 15(a)(1) present fairly, in all material respects, the financial position of Crown Holdings, Inc. and its subsidiaries at December 31, 2004 and December 31, 2003, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the accompanying index appearing under Item 15(a)(2) presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. These financial statements and financial statement schedule are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and financial statement schedule based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit of financial statements includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
As discussed inNote Z to the consolidated financial statements, the Company has recast previously issued statements of operations for each of the three years in the period ended December 31, 2004, to reflect its plastics closures business as a discontinued operation.
As discussed inNote B the Company adopted a new financial accounting standard for goodwill during 2002.
17
Crown Holdings, Inc.
Internal control over financial reporting
Also, in our opinion, management’s assessment, included in the accompanying Report on Internal Control Over Financial Reporting, that the Company maintained effective internal control over financial reporting as of December 31, 2004 based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), is fairly stated, in all material respects, based on those criteria. Furthermore, in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2004, based on the criteria established in Internal Control - Integrated Framework issued by the COSO. The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express opinions on management’s assessment and on the effectiveness of the Company’s internal control over financial reporting based on our audit. We conducted our audit of internal control over financial reporting in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. An audit of internal control over financial reporting includes obtaining an understanding of internal control over financial reporting, evaluating management’s assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions. A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Philadelphia, Pennsylvania
March 10, 2005, except as to Note Z, for which the date is October 28, 2005.
18
Crown Holdings, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share amounts)
For the years ended December 31, | 2004 | 2003 | 2002 | ||||||||
Net sales | $ | 6,531 | $ | 6,007 | $ | 6,246 | |||||
Cost of products sold, excluding depreciation and amortization | 5,463 | 5,073 | 5,220 | ||||||||
Depreciation and amortization | 263 | 281 | 332 | ||||||||
Gross profit | 805 | 653 | 694 | ||||||||
Selling and administrative expense | 318 | 292 | 277 | ||||||||
Provision for asbestos...Note K | 35 | 44 | 30 | ||||||||
Provision for restructuring...Note M | 7 | 15 | 18 | ||||||||
Provision for asset impairments and loss/gain on sale of assets...Note N | 47 | 76 | 247 | ||||||||
Loss/(gain) from early extinguishments of debt...Note R | 39 | 12 | (28 | ) | |||||||
Interest expense | 361 | 379 | 342 | ||||||||
Interest income | (8 | ) | (11 | ) | (11 | ) | |||||
Translation and exchange adjustments...Note Q | (98 | ) | (207 | ) | 26 | ||||||
Income/(loss) from continuing operations before income taxes, minority interests, | |||||||||||
equity earnings and cumulative effect of a change in accounting | 104 | 53 | (207 | ) | |||||||
Provision for income taxes...Note V | 61 | 71 | 9 | ||||||||
Minority interests | (41 | ) | (39 | ) | (24 | ) | |||||
Equity earnings/(loss) | 14 | (17 | ) | 9 | |||||||
Income/(loss) from continuing operations | 16 | (74 | ) | (231 | ) | ||||||
Discontinued operations Note Z | |||||||||||
Income before income taxes | 56 | 66 | 61 | ||||||||
Provision for income taxes | 21 | 24 | 21 | ||||||||
Income from discontinued operations | 35 | 42 | 40 | ||||||||
Income/(loss) before cumulative effect of a change in accounting | 51 | (32 | ) | (191 | ) | ||||||
Cumulative effect of a change in accounting, net of tax...Note B | (1,014 | ) | |||||||||
Net income/(loss) | $51 | ($32 | ) | ($1,205 | ) | ||||||
Per common share data: Note T | |||||||||||
Earnings/(loss) | |||||||||||
Basic — before cumulative effect of a change in accounting | |||||||||||
Continuing operations | $.10 | ($.45 | ) | ($1.61 | ) | ||||||
Discontinued operations | $.21 | $.26 | $.28 | ||||||||
$.31 | (.19 | ) | ($1.33 | ) | |||||||
Diluted — before cumulative effect of a change in accounting | |||||||||||
Continuing operations | $.09 | ($.45 | ) | ($1.61 | ) | ||||||
Discontinued operations | $.21 | $.26 | $.28 | ||||||||
$.30 | (.19 | ) | ($1.33 | ) | |||||||
Basic — after cumulative effect of a change in accounting | $.31 | ($.19 | ) | ($8.38 | ) | ||||||
Diluted — after cumulative effect of a change in accounting | $.30 | ($.19 | ) | ($8.38 | ) | ||||||
Theaccompanying notes are an integral part of these consolidated financial statements.
19
Crown Holdings, Inc.
CONSOLIDATED BALANCE SHEETS
(in millions, except share data)
December 31 | 2004 | 2003 | ||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 471 | $ | 401 | ||||
Receivables, net...Note D | 900 | 794 | ||||||
Inventories...Note E | 894 | 815 | ||||||
Prepaid expenses and other current assets | 78 | 112 | ||||||
Total current assets | 2,343 | 2,122 | ||||||
Investments | 85 | 83 | ||||||
Goodwill...Note B | 2,592 | 2,442 | ||||||
Property, plant and equipment, net...Note F | 2,002 | 2,112 | ||||||
Other non-current assets...Note G | 1,103 | 1,014 | ||||||
Total | $ | 8,125 | $ | 7,773 | ||||
Liabilities & shareholders’ equity | ||||||||
Current liabilities | ||||||||
Short-term debt...Note Q | $ | 51 | $ | 69 | ||||
Current maturities of long-term debt...Note Q | 25 | 161 | ||||||
Accounts payable and accrued liabilities...Note H | 1,943 | 1,744 | ||||||
Income taxes payable | 61 | 62 | ||||||
Total current liabilities | 2,080 | 2,036 | ||||||
Long-term debt, excluding current maturities...Note Q | 3,796 | 3,709 | ||||||
Postretirement and pension liabilities...Note U | 1,019 | 985 | ||||||
Other non-current liabilities...Note I | 752 | 706 | ||||||
Minority interests | 201 | 197 | ||||||
Commitments and contingent liabilities...Notes Jand L | ||||||||
Shareholders’ equity | ||||||||
Preferred stock, authorized: 30,000,000; none issued...Note O | ||||||||
Common stock, par value: $5.00; authorized: 500,000,000...Note O | ||||||||
2004 - issued 185,751,452; 2003 - issued 185,751,452 | 929 | 929 | ||||||
Additional paid-in capital | 1,699 | 1,699 | ||||||
Accumulated deficit | (1,164 | ) | (1,215 | ) | ||||
Accumulated other comprehensive loss...Note C | (1,087 | ) | (1,170 | ) | ||||
Treasury stock at par value (2004 - 20,191,894 shares; 2003 - 20,727,299 shares) | (100 | ) | (103 | ) | ||||
Total shareholders’ equity | 277 | 140 | ||||||
Total | $ | 8,125 | $ | 7,773 | ||||
Theaccompanying notes are an integral part of these consolidated financial statements.
20
Crown Holdings, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
For the years ended | 2004 | 2003 | 2002 | ||||||||||
Cash flows from operating activities | |||||||||||||
Net income/(loss) | $ | 51 | ($ | 32 | ) | ($ | 1,205 | ) | |||||
Adjustments to reconcile net income/(loss) to net cash provided by operating activities: | |||||||||||||
Depreciation and amortization | 308 | 326 | 375 | ||||||||||
Cumulative effect of a change in accounting | 1,014 | ||||||||||||
Loss/(gain) from translation and foreign exchange | (98 | ) | (207 | ) | 27 | ||||||||
Provision for asset impairments and loss/gain on sale of assets | 47 | 73 | 247 | ||||||||||
Loss/(gain) from early extinguishments of debt | 39 | 12 | (28 | ) | |||||||||
Deferred income taxes | 12 | 6 | (31 | ) | |||||||||
Minority interests and equity earnings | 28 | 56 | 16 | ||||||||||
Changes in assets and liabilities: | |||||||||||||
Receivables | (43 | ) | 85 | 161 | |||||||||
Inventories | (37 | ) | 37 | 20 | |||||||||
Accounts payable and accrued liabilities | 128 | (9 | ) | 3 | |||||||||
Asbestos liabilities | (6 | ) | (24 | ) | (84 | ) | |||||||
Other, net | (25 | ) | 111 | (100 | ) | ||||||||
Net cash provided by operating activities | 404 | 434 | 415 | ||||||||||
Cash flows from investing activities | |||||||||||||
Capital expenditures | (138 | ) | (120 | ) | (115 | ) | |||||||
Funding of restricted cash accounts...Note R | (344 | ) | |||||||||||
Withdrawals from restricted cash accounts...Note R | 344 | ||||||||||||
Proceeds from sale of businesses | 661 | ||||||||||||
Proceeds from sale of property, plant and equipment | 39 | 35 | 45 | ||||||||||
Other, net | (8 | ) | (15 | ) | |||||||||
Net cash provided by/(used for) investing activities | (107 | ) | (100 | ) | 591 | ||||||||
Cash flows from financing activities | |||||||||||||
Proceeds from long-term debt | 720 | 2,625 | 87 | ||||||||||
Payments of long-term debt | (873 | ) | (1,109 | ) | (264 | ) | |||||||
Net change in short-term debt | (24 | ) | (1,673 | ) | (924 | ) | |||||||
Debt issue costs | (31 | ) | (141 | ) | |||||||||
Net payment from termination of cross-currency swaps | (8 | ) | |||||||||||
Common stock issued | 3 | 2 | 3 | ||||||||||
Dividends paid to minority interests, net of contributions | (41 | ) | (24 | ) | (30 | ) | |||||||
Net cash used for financing activities | (246 | ) | (328 | ) | (1,128 | ) | |||||||
Effect of exchange rate changes on cash and cash equivalents | 19 | 32 | 29 | ||||||||||
Net change in cash and cash equivalents | 70 | 38 | (93 | ) | |||||||||
Cash and cash equivalents at January 1 | 401 | 363 | 456 | ||||||||||
Cash and cash equivalents at December 31 | $ | 471 | $ | 401 | $ | 363 | |||||||
Theaccompanying notes are an integral part of these consolidated financial statements.
21
Crown Holdings, Inc.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY/(DEFICIT)
(in millions, except share data)
Comprehensive Income/(Loss) | Common Stock | Paid-In Capital | Retained Earnings / (Accumulated Deficit) | Accumulated Other Comprehensive Loss | Treasury Stock | Total | ||||||||||||
Balance January 1, 2002 | $780 | $1,600 | $22 | ($1,447 | ) | ($151 | ) | $804 | ||||||||||
Net loss | ($1,205 | ) | (1,205 | ) | (1,205 | ) | ||||||||||||
Derivatives qualifying as hedges | 6 | 6 | 6 | |||||||||||||||
Translation adjustments | 211 | 211 | 211 | |||||||||||||||
Translation adjustments - disposition of foreign investments | (8 | ) | (8 | ) | (8 | ) | ||||||||||||
Minimum pension liability adjustments, net of tax | (148 | ) | (148 | ) | (148 | ) | ||||||||||||
Comprehensive loss | ($1,144 | ) | ||||||||||||||||
Stock issued in debt-for-equity exchanges: | ||||||||||||||||||
33,386,880 common shares | 122 | 83 | 45 | 250 | ||||||||||||||
Stock issued - benefit plans: 347,221 common shares | 1 | 2 | 3 | |||||||||||||||
Stock repurchased: 6,082 common shares | ||||||||||||||||||
Balance December 31, 2002 | 902 | 1,684 | (1,183 | ) | (1,386 | ) | (104 | ) | (87 | ) | ||||||||
Net loss | ($32 | ) | (32 | ) | (32 | ) | ||||||||||||
Derivatives qualifying as hedges | 1 | 1 | 1 | |||||||||||||||
Translation adjustments | 203 | 203 | 203 | |||||||||||||||
Minimum pension liability adjustments, net of tax | 10 | 10 | 10 | |||||||||||||||
Available for sale securities | 2 | 2 | 2 | |||||||||||||||
Comprehensive income | $184 | |||||||||||||||||
Stock issued in debt-for-equity exchanges: | ||||||||||||||||||
5,386,809 common shares | 27 | 14 | 41 | |||||||||||||||
Stock issued - benefit plans: 223,680 common shares | 1 | 1 | 2 | |||||||||||||||
Stock repurchased: 16,411 common shares | ||||||||||||||||||
Balance December 31, 2003 | 929 | 1,699 | (1,215 | ) | (1,170 | ) | (103 | ) | 140 | |||||||||
Net income | $51 | 51 | 51 | |||||||||||||||
Derivatives qualifying as hedges | 7 | 7 | 7 | |||||||||||||||
Translation adjustments | 107 | 107 | 107 | |||||||||||||||
Translation adjustments - disposition of foreign investments | 29 | 29 | 29 | |||||||||||||||
Minimum pension liability adjustments, net of tax | (63 | ) | (63 | ) | (63 | ) | ||||||||||||
Available for sale securities | 3 | 3 | 3 | |||||||||||||||
Comprehensive income | $134 | |||||||||||||||||
Stock issued - benefit plans: 546,626 common shares | 3 | 3 | ||||||||||||||||
Stock repurchased: 11,221 common shares | ||||||||||||||||||
Balance December 31, 2004 | $929 | $1,699 | ($1,164 | ) | ($1,087 | ) | ($100 | ) | $277 | |||||||||
Theaccompanying notes are an integral part of these consolidated financial statements.
22
Crown Holdings, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except share, per share, employee and statistical data)
A. Summary of Significant Accounting Policies
Business and Principles of Consolidation. In connection with its refinancing and reorganization in 2003, as discussed inNote O andNote R, Crown Cork & Seal Company, Inc. formed a new public holding company named Crown Holdings, Inc. Crown Cork & Seal Company, Inc. is now a wholly-owned subsidiary of Crown Holdings, Inc. The consolidated financial statements include the accounts of Crown Holdings, Inc. and its wholly-owned and majority-owned subsidiary companies (the “Company”). The reorganization had no effect on the results of operations, financial position or cash flow of the Company.
The Company manufactures and sells metal containers, metal and plastic closures, crowns and canmaking equipment. These products are manufactured in the Company’s plants both within and outside the United States and are sold through the Company’s sales organization to the soft drink, food, citrus, brewing, household products, personal care and various other industries. The financial statements were prepared in conformity with U.S. generally accepted accounting principles and reflect management’s estimates and assumptions. Actual results could differ from those estimates, impacting reported results of operations and financial position. All intercompany accounts and transactions are eliminated in consolidation. In deciding which entities should be reported on a consolidated basis, the Company first determines whether the entity is a variable interest entity (“VIE”) as defined in FASB Interpretation No. 46 (“FIN 46”). If an entity meets the criteria for VIE status, the Company consolidates that entity if the Company has the obligation to absorb more than 50% of the entity’s expected losses or receive more than 50% of the entity’s expected residual returns. If an entity does not meet the criteria for VIE status, the Company consolidates those in which it has control. Investments in joint ventures and other companies in which the Company does not have control, but has the ability to exercise significant influence over operating and financial policies, are accounted for by the equity method. Investments in securities where the Company does not have the ability to exercise significant influence over operating and financial policies, and whose fair value is readily determinable such as those listed on a securities exchange, are referred to as “available for sale securities” and reported at their fair value with unrealized gains and losses reported in accumulated other comprehensive income in shareholders’ equity. Other investments are carried at cost.
Foreign Currency Translation. For non-U.S. subsidiaries which operate in a local currency environment, assets and liabilities are translated into U.S. dollars at year-end exchange rates. Income and expense items are translated at average exchange rates prevailing during the year. Translation adjustments for these subsidiaries are accumulated as a separate component of accumulated other comprehensive income in shareholders’ equity. For non-U.S. subsidiaries that use a U.S. dollar functional currency, local currency inventories and property, plant and equipment are translated into U.S. dollars at approximate rates prevailing when acquired; all other assets and liabilities are translated at year-end exchange rates. Inventories charged to cost of sales and depreciation are remeasured at historical rates; all other income and expense items are translated at average exchange rates prevailing during the year. Gains and losses which result from remeasurement are included in earnings.
Revenue Recognition. The Company recognizes revenue from product sales when the goods are shipped and the title and risk of loss pass to the customer. Provisions for discounts and rebates to customers, returns, and other adjustments are provided in the period that the related sales are recorded.
Stock-Based Compensation. The Company has stock-based employee compensation plans that are currently comprised primarily of fixed stock options. Compensation cost for stock options is measured as the excess, if any, of the quoted market price of the Company’s stock at the date of grant above the amount an employee must pay to acquire the stock granted under the option. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of SFAS No. 123 (“FAS 123”), “Accounting for Stock-Based Compensation,” to stock options.
23
Crown Holdings, Inc.
2004 | 2003 | 2002 | |||||||||
Net income/(loss) as reported | $ | 51 | ($ | 32 | ) | ($ | 1,205 | ) | |||
Deduct: Total stock-based employee compensation expense | |||||||||||
determined under fair value based method | ( | 9 | ) | ( | 11 | ) | ( | 11 | ) | ||
Pro forma net income/(loss) | $ | 42 | ($ | 43 | ) | ($ | 1,216 | ) | |||
Earnings/(loss) per share: | |||||||||||
Basic — as reported | $ | .31 | ($ | .19 | ) | ($ | 8.38 | ) | |||
Diluted — as reported | $ | .30 | ($ | .19 | ) | ($ | 8.38 | ) | |||
Basic — proforma | $ | .25 | ($ | .26 | ) | ($ | 8.46 | ) | |||
Diluted — proforma | $ | .25 | ($ | .26 | ) | ($ | 8.46 | ) | |||
In December 2004, the FASB issued SFAS No. 123 (revised 2004) (“FAS 123(R)”), “Share-Based Payment,” which replaces SFAS No. 123, “Accounting for Stock-Based Compensation” (“FAS 123”) and supersedes APB Opinion No. 25, “Accounting for Stock Issued to Employees.” FAS 123(R) requires that the cost of share-based payments to employees, including grants of employee stock options, be recognized in the financial statements based on their grant-date fair values, beginning with the first interim or annual period after June 15, 2005. The pro forma disclosures previously permitted under FAS 123 will no longer be a future alternative to financial statement recognition. Under FAS 123(R) the Company must select an appropriate valuation model to calculate the fair value of its share-based payments, and a transition method for recognizing compensation expense under FAS 123(R). The transition methods provided in the standard include modified prospective and retrospective options. Under the modified prospective method, compensation expense for all unvested stock awards, measured by the grant-date fair value of the awards, will be charged to earnings prospectively over the remaining vesting period, based on the estimated number of awards that are expected to vest. Under the first retrospective method, which is a variation of the modified prospective method, prior interim reporting periods within the year of adoption can be restated. Under the second retrospective method, the modified retrospective method, prior reporting periods back to the date of issuance of FAS 123 can be restated. The restatement of prior periods under the retrospective methods will be based on the amounts previously recognized in the pro forma disclosures required by the original provisions of FAS 123. The Company is currently evaluating the requirements of FAS 123(R) and will adopt the new standard at the beginning of the third quarter of 2005.
Cash and Cash Equivalents. Cash equivalents represent investments with maturities of three months or less from the time of purchase and are carried at cost which approximates fair value because of the short maturity of those instruments. Outstanding checks in excess of funds on deposit are included in accounts payable. Restricted cash of $10 at December 31, 2004 and 2003 is included with prepaid expenses and other current assets, and other non-current assets, respectively, in the Consolidated Balance Sheets.
Accounts Receivable and Allowance for Doubtful Accounts. Trade accounts receivable are recorded at the invoiced amount and do not bear interest. The allowance for doubtful accounts is the best estimate of the amount of probable credit losses in the existing accounts receivable. The allowance is determined based on a review of individual accounts for collectibility, generally focusing on those accounts that are past due. The current year expense to adjust the allowance for doubtful accounts is recorded within cost of products sold in the consolidated statements of operations. Account balances are charged off against the allowance when it is probable the receivable will not be recovered.
Inventory Valuation. Inventories are stated at the lower of cost or market, with cost for U.S. inventories principally determined under the last-in, first-out (“LIFO”) method. Non-U.S. inventories are principally determined under the average cost method.
24
Crown Holdings, Inc.
Property, Plant and Equipment. Property, plant and equipment (“PP&E”) is carried at cost less accumulated depreciation and includes expenditures for new facilities and equipment and those costs which substantially increase the useful lives or capacity of existing PP&E. Cost of constructed assets includes capitalized interest incurred during the construction and development period. Maintenance, repairs and minor renewals are expensed as incurred. When PP&E is retired or otherwise disposed, the net carrying amount is eliminated with any gain or loss on disposition recognized in earnings at that time.
Depreciation and amortization are provided on a straight-line basis over the estimated useful lives of the assets. The range of estimated economic lives in years assigned to each significant fixed asset category is as follows: Land Improvements-25; Buildings and Building Improvements-25 to 40; Machinery and Equipment-3 to 14.
Intangibles. Goodwill, representing the excess of the cost over the net tangible and identifiable intangible assets of acquired businesses, and other intangible assets are stated at cost.
Goodwill is tested for impairment, at least annually. Potential impairment is identified by comparing the fair value of a reporting unit, using a combination of market values for comparable businesses and discounted cash flow projections, to its carrying value including goodwill. If the carrying value of the reporting unit exceeds its fair value, any impairment loss is measured by comparing the carrying value of the reporting unit’s goodwill to its implied fair value. Goodwill is tested for impairment in the fourth quarter of each year or when facts and circumstances indicate goodwill may be impaired.
Impairment or Disposal of Long-Lived Assets. In the event that facts and circumstances indicate that the carrying value of long-lived assets, primarily PP&E and certain identifiable intangible assets with finite lives, may be impaired, the Company performs a recoverability evaluation. If the evaluation indicates that the carrying value of an asset is not recoverable from its undiscounted cash flows, then an impairment loss is measured by comparing the carrying value of the asset to its fair value, based on discounted cash flows. Long-lived assets classified as held for sale are presented in the balance sheet at the lower of their carrying value or fair value less cost to sell.
Derivatives and Hedging. The Company recognizes all outstanding derivative financial instruments in the balance sheet at their fair values. The impact on earnings from recognizing the fair values of these instruments depends on their intended use, their hedge designation and their effectiveness in offsetting changes in the fair values of the exposures they are hedging. Changes in the fair values of instruments designated to reduce or eliminate adverse fluctuations in the fair values of recognized assets and liabilities and unrecognized firm commitments are reported currently in earnings along with changes in the fair values of the hedged items. Changes in the effective portions of the fair values of instruments used to reduce or eliminate adverse fluctuations in cash flows of anticipated or forecasted transactions are reported in shareholders’ equity as a component of accumulated other comprehensive income. Amounts in accumulated other comprehensive income are reclassified to earnings when the related hedged items impact earnings or the anticipated transactions are no longer probable. Changes in the fair values of derivative instruments that are not designated as hedges or do not qualify for hedge accounting treatment are reported currently in earnings.
The effectiveness of derivative instruments in reducing risks associated with the hedged exposures is assessed at inception and on an ongoing basis. Any amounts excluded from the assessment of hedge effectiveness, and any ineffective portion of designated hedges, are reported currently in earnings. Time value, a component of an instrument’s fair value, is excluded in assessing effectiveness for fair value hedges, except hedges of firm commitments, and included for cash flow hedges.
The Company discontinues hedge accounting prospectively when (i) it determines that the derivative instrument is no longer effective in offsetting changes in the fair value or cash flows of the underlying hedged item, (ii) the derivative instrument expires, is sold, terminated or exercised, or (iii) the Company determines that designating the derivative instrument as a hedge is no longer appropriate.
The Company formally documents all relationships between its hedging instruments and hedged items, as well as its risk management objective and strategy for establishing various hedge relationships. Cash flows from hedging instruments are classified in the Consolidated Statements of Cash Flows consistent with the items being hedged.
25
Crown Holdings, Inc.
Treasury Stock. Treasury stock is reported at par value. The excess of fair value over par value is first charged to paid in capital, if any, and then to retained earnings.
Research and Development. Net research, development and engineering expenditures of $47, $44 and $43 in 2004, 2003 and 2002, respectively, were expensed as incurred. Substantially all engineering and development costs are related to developing new products or designing significant improvements to existing products or processes. Costs primarily include employee salaries and benefits and facility costs.
Reclassifications. Certain reclassifications of prior years’ data have been made to improve comparability.
Recently Adopted Accounting and Reporting Standards. During 2004, the Company adopted the following accounting and reporting standards:
• | FASB Interpretation No. 46 (revised 2003), (“FIN46(R)”, “Consolidation of Variable Interest Entities.” |
• | SFAS No. 132 (revised 2003), (“FAS 132(R)”), “Employers’ Disclosures about Pensions and Other Postretirement Benefits.” |
• | FASB Staff Position No. 106-2 (“FSP 106-2”), “Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003.” |
In January 2003, the FASB issued FIN 46. In December 2003, the FASB issued FIN 46(R) to address certain implementation issues of the original interpretation. FIN 46(R) establishes criteria for determining whether an investment in a variable interest entity (“VIE”) should be consolidated, and is based on the general premise that companies that control another entity through interests other than voting interests should consolidate the controlled entity. FIN 46(R) required the immediate consolidation of specified VIEs created after January 31, 2003, if the circumstances warranted, and was effective for the Company at December 31, 2003. Consolidation of all other VIEs created before February 1, 2003, if warranted, was required in the first quarter of 2004. Adoption of FIN 46(R) had no impact on the Company’s results of operations or financial position.
In December 2003, the FASB issued FAS 132(R) which enhances the disclosure requirements for pension and other postretirement benefit plans, but does not change the measurement or recognition principles for those plans. The statement requires additional annual and interim disclosures about net periodic benefit cost of defined benefit pension plans and other defined benefit postretirement plans as well as related assets, cash flows and obligations. At December 31, 2003, the Company provided the required annual disclosures in its financial statements. An additional annual disclosure of estimated future benefit payments, effective for the Company in 2004, has been included inNote U.
In December 2003, the Medicare Prescription Drug Improvement and Modernization Act of 2003 (“the Act”) was signed into law. The Act introduces a prescription drug benefit under Medicare (“Medicare Part D”) and a non-taxable federal subsidy of certain prescription drug claims to sponsors of retiree health care benefit plans. In May 2004, the FASB issued FSP 106-2 which provides authoritative guidance on accounting for the federal subsidy as specified in the Act. FSP 106-2 was effective for the Company in the third quarter of 2004. The Company considers that the prescription drug benefits provided under its postretirement health care plans are at least actuarially equivalent to the prescription drug benefits offered under Medicare Part D and qualify for the subsidy under the Act. Therefore, the Company has retroactively applied FSP 106-2 to January 1, 2004 and, accordingly, reduced its obligation (accumulated projected benefit obligation) related to benefits attributed to past service by $60. For 2004 net periodic postretirement benefit cost, reported in cost of products sold, has been reduced by $9, including $5 for recognized actuarial losses and $4 for interest costs.
26
Crown Holdings, Inc.
B. Goodwill
Effective January 1, 2002, the Company adopted SFAS No. 142, “Goodwill and Other Intangible Assets,” and recognized a noncash, non-tax deductible impairment charge of $1,014 reported as the cumulative effect of a change in accounting. In evaluating and measuring any impairment charge, estimated fair values are calculated for each reporting unit within each reportable segment using a combination of market values for comparable businesses and discounted cash flow projections and compared to carrying values.
The changes in the carrying amount of goodwill by reportable segment for the years ended December 31, 2004 and 2003 were as follows:
Americas | Europe | Total | |||||||||
Balance at January 1, 2003 | $ | 639 | $ | 1,630 | $ | 2,269 | |||||
Impairment charge | (11 | ) | (11 | ) | |||||||
Foreign currency translation and other | 19 | 165 | 184 | ||||||||
Balance at December 31, 2003 | 647 | 1,795 | 2,442 | ||||||||
Foreign currency translation and other | 9 | 141 | 150 | ||||||||
Balance at December 31, 2004 | $ | 656 | $ | 1,936 | $ | 2,592 | |||||
The 2003 goodwill impairment charge was recorded in an Americas plastics operation due to reduced profit projections.
Identifiable intangible assets other than goodwill are recorded in other noncurrent assets in the Consolidated Balance Sheets and, excluding minimum pension assets, are not material.
C. Accumulated Other Comprehensive Loss
As of December 31, accumulated other comprehensive loss consisted of the following:
2004 | 2003 | |||||||
Minimum pension liability adjustments | ($ | 728 | ) | ($ | 665 | ) | ||
Cumulative translation adjustments | (374 | ) | (510 | ) | ||||
Derivatives qualifying as hedges | 10 | 3 | ||||||
Available for sale securities | 5 | 2 | ||||||
($ | 1,087 | ) | ($ | 1,170 | ) | |||
D. Receivables
2004 | 2003 | |||||||
Accounts and notes receivable | $ | 832 | $ | 748 | ||||
Less: allowance for doubtful accounts | (42 | ) | (56 | ) | ||||
Net trade receivables | 790 | 692 | ||||||
Miscellaneous receivables | 110 | 102 | ||||||
$ | 900 | $ | 794 | |||||
Following are the changes in the allowance for doubtful accounts for the years ended December 31, 2004, 2003 and 2002.
Balance at | Expense / | Balance at | |||||||||
beginning of year | (income) | Write-offs | Translation | end of year | |||||||
2002 | $95 | $20 | ($61) | $54 | |||||||
2003 | 54 | 1 | $1 | 56 | |||||||
2004 | 56 | ( 3) | ( 13) | 2 | 42 |
27
Crown Holdings, Inc.
The Company utilizes receivable securitization facilities in the normal course of business as part of its management of cash flow activities. The facility outstanding during 2002 and most of 2003 provided for the accelerated receipt of cash up to $350 from the available pool of North American receivables. In December 2003, the facility expired and the Company entered into a new $225 North American facility. Under this facility the Company sells receivables, on a revolving basis, to a wholly-owned, bankruptcy-remote subsidiary. The subsidiary was formed for the sole purpose of buying and selling receivables generated by the Company and, in turn, sells undivided percentage ownership interests in the pool of purchased receivables to a syndicate of financial institutions. The Company continues to service these receivables for a fee but does not retain any interest in the receivables sold. The Company has relinquished control of the receivables and the sales are reflected as a reduction in receivables within the Consolidated Balance Sheets. At December 31, 2004 and 2003 receivables securitized were $120 and $90, respectively. During 2004, 2003 and 2002, the Company recorded expenses related to the securitization facilities of $5, $11 and $10, respectively, as interest expense.
E. Inventories
2004 | 2003 | |||||||
Finished goods | $ | 307 | $ | 313 | ||||
Work in process | 111 | 99 | ||||||
Raw materials and supplies | 476 | 403 | ||||||
$ | 894 | $ | 815 | |||||
Approximately 20% and 22% of worldwide productive inventories at December 31, 2004 and 2003, respectively, were stated on the LIFO method of inventory valuation. Had average cost (which approximates replacement cost) been applied to such inventories at December 31, 2004 and 2003, total inventories would have been $43 and $34 higher, respectively.
F. Property, Plant and Equipment
2004 | 2003 | |||||||
Buildings and improvements | $ | 861 | $ | 813 | ||||
Machinery and equipment | 4,231 | 4,099 | ||||||
5,092 | 4,912 | |||||||
Less: accumulated depreciation and amortization | (3,314 | ) | (3,043 | ) | ||||
1,778 | 1,869 | |||||||
Land and improvements | 166 | 180 | ||||||
Construction in progress | 58 | 63 | ||||||
$ | 2,002 | $ | 2,112 | |||||
G. Other Non-Current Assets
2004 | 2003 | |||||||
Pension assets | $ | 853 | $ | 777 | ||||
Debt issue costs | 126 | 133 | ||||||
Pension intangibles | 24 | 27 | ||||||
Deferred taxes | 30 | 25 | ||||||
Long-term notes and receivables | 17 | 23 | ||||||
Other | 53 | 29 | ||||||
$ | 1,103 | $ | 1,014 | |||||
28
Crown Holdings, Inc.
H. Accounts Payable and Accrued Liabilities
2004 | 2003 | |||||||
Trade accounts payable | $ | 1,186 | $ | 955 | ||||
Salaries, wages and other employee benefits | 338 | 347 | ||||||
Accrued taxes, other than on income | 115 | 101 | ||||||
Accrued interest | 93 | 91 | ||||||
Asbestos liabilities | 40 | 65 | ||||||
Restructuring | 15 | 25 | ||||||
Deferred taxes | 28 | 22 | ||||||
Other | 128 | 138 | ||||||
$ | 1,943 | $ | 1,744 | |||||
I. Other Non-Current Liabilities
2004 | 2003 | |||||||
Deferred taxes | $ | 342 | $ | 317 | ||||
Asbestos liabilities | 193 | 174 | ||||||
Postemployment benefits | 47 | 45 | ||||||
Fair value of derivatives | 25 | 30 | ||||||
Environmental | 23 | 22 | ||||||
Other | 122 | 118 | ||||||
$ | 752 | $ | 706 | |||||
J. Lease Commitments
The Company leases manufacturing, warehouse and office facilities and certain equipment. Certain non-cancelable leases are classified as capital leases, and the leased assets are included in PP&E. Other long-term non-cancelable leases are classified as operating leases and are not capitalized. The amount of capital leases reported as capital assets, net of accumulated amortization, was $8 and $14 at December 31, 2004 and 2003, respectively.
Under long-term operating leases, minimum annual rentals are $60 in 2005, $50 in 2006, $35 in 2007, $24 in 2008, $19 in 2009 and $69 thereafter. Such rental commitments have been reduced by minimum sublease rentals of $25 due under non-cancelable subleases. The present value of future minimum payments on capital leases is $3 with a current obligation of $1. Rental expense (net of sublease rental income of $5 in 2004) was $57 in 2004.
K. Provision for Asbestos
Crown Cork & Seal Company, Inc. (“Crown Cork”) is one of many defendants in a substantial number of lawsuits filed throughout the United States by persons alleging bodily injury as a result of exposure to asbestos. These claims arose from the insulation operations of a U.S. company, the majority of whose stock Crown Cork purchased in 1963. Approximately ninety days after the stock purchase, this U.S. company sold its insulation assets and was later merged into Crown Cork.
Prior to 1998, the amounts paid to asbestos claimants were covered by a fund made available to Crown Cork under a 1985 settlement with carriers insuring Crown Cork through 1976, when Crown Cork became self-insured. The fund was depleted in 1998 and the Company has no remaining coverage for asbestos-related costs.
In January 2005 and April 2004, the States of Ohio and Mississippi, respectively, enacted legislation that limits the asbestos-related liabilities under state law of companies such as Crown Cork that allegedly incurred these liabilities because they are successors by corporate merger to companies that had been involved with asbestos. The new legislation, which applies to pending and future claims, caps asbestos-related liabilities at the fair market value of the predecessor’s total gross assets adjusted for inflation. Crown Cork has paid significantly more for asbestos-related claims than the total adjusted value of its predecessor’s assets. Crown Cork has integrated the legislation into its claims defense strategy. The Company cautions, however, that the legislation may be challenged and there can be no assurance regarding the ultimate effect of the legislation on Crown Cork.
29
Crown Holdings, Inc.
In June 2003, the State of Texas enacted legislation that limits the asbestos-related liabilities in Texas courts of companies such as Crown Cork that allegedly incurred these liabilities because they are successors by corporate merger to companies that had been involved with asbestos. The Texas legislation, which applies to future claims and pending claims, caps asbestos–related liabilities at the total gross value of the predecessor’s assets adjusted for inflation. Crown Cork has paid significantly more for asbestos–related claims than the total adjusted value of its predecessor’s assets. On October 31, 2003, Crown Cork received a favorable ruling on its motion for summary judgment in two asbestos–related cases pending against it in the district court of Harris County, Texas (in Re Asbestos Litigation No. 90-23333, District Court, Harris County, Texas); this ruling has been appealed. In addition, a favorable ruling for summary judgment in an asbestos case pending against it in the district court of Travis County, Texas (in Re Rosemarie Satterfield as Representative of the Estate of Jerrold Braley Deceased v. Crown Cork & Seal Company, Inc. District Court Travis County, 98th Judicial District Cause No. GN-203572) has been appealed. Although the Company believes that the rulings of the District Court are correct, there can be no assurance that the legislation will be upheld by the Texas courts on appeal or in other cases that may challenge the legislation.
In December 2001, the Commonwealth of Pennsylvania enacted legislation that limits the asbestos-related liabilities of Pennsylvania corporations that are successors by corporate merger to companies involved with asbestos. The legislation limits the successor’s liability for asbestos to the acquired company’s asset value adjusted for inflation. Crown Cork has already paid significantly more for asbestos-related claims than the acquired company’s adjusted asset value. On February 20, 2004, the Supreme Court of Pennsylvania reversed the June 11, 2002 order of the Philadelphia Court of Common Pleas, in which the Court of Common Pleas ruled favorably on a motion by Crown Cork for summary judgment regarding 376 pending asbestos-related cases against Crown Cork in Philadelphia and remanded the cases to the Philadelphia Court of Common Pleas (Ieropoli v. AC&S Corporation, et. al., No. 117 EM 2002). The Court ruled that the new statute, as applied, violated the Pennsylvania Constitution because it retroactively extinguished the plaintiffs’ pre-existing and accrued causes of action. The Company believed that the ruling by the court was limited only to cases which were pending at the time the legislation was enacted and in November 2004, the Commonwealth of Pennsylvania enacted legislation amending the 2001 successor liability statute providing that the 2001 statute applies only to asbestos-related claims with respect to which the two-year statute of limitations for asbestos-related claims began to run after the new statute was enacted on December 17, 2001. On December 10, 2004, the Company filed a global motion for summary judgment in the Philadelphia Court of Common Pleas to dismiss all pending asbestos-related cases filed in the court after December 17, 2003 (In re: Asbestos-Litigation October term 1986, No. 001). The Company cautions, however, that the Company’s position regarding the limitation of the Pennsylvania Supreme Court ruling may not be upheld.
In recent years, certain other state and federal legislators have considered legislation to reform the treatment of asbestos-related personal injury claims. In April of 2004, the Fairness in Asbestos Injury Resolution Act of 2004 (the “FAIR Bill”) was introduced in the United States Senate and a motion to proceed with floor consideration of the FAIR Bill was subsequently defeated. The FAIR Bill, which was intended to substitute for a bill approved by the Senate Judiciary Committee in July of 2003, would create a national trust fund in lieu of state and federal litigation to compensate people with asbestos-related diseases. The trust fund would require contributions from companies, such as Crown Cork, that have made past payments for asbestos-related personal injury claims and would limit the payments made by such companies relating to asbestos-related liabilities during the life of the fund. Currently, the FAIR Bill is subject to ongoing negotiations and discussions among legislators, labor unions, insurance companies, industry participants and other interested parties. There can be no assurance that federal asbestos legislation, such as the FAIR Bill, will be passed into law or the form that any such legislation will take, and the Company is unable to predict the impact that any such legislation would have on Crown Cork or the Company. Due to this uncertainty, the Company has not considered possible federal legislation in evaluating the adequacy of the Company’s reserve for asbestos-related claims.
30
Crown Holdings, Inc.
During 2004, 2003 and 2002, respectively, Crown Cork (i) received 13,000, 36,000 and 36,000 new claims, (ii) settled or dismissed 14,000, 20,000 and 43,000 claims, and (iii) had 74,000, 75,000 and 59,000 claims outstanding at the end of the respective years. The outstanding claims at December 31, 2004 exclude 33,000 pending claims involving plaintiffs who allege that they are, or were, maritime workers subject to exposure to asbestos, but whose claims the Company believes will not, in the aggregate, involve any liability material to the consolidated financial statements.
During 2004, 2003 and 2002, respectively, the Company (i) recorded pre-tax charges of $35, $44 and $30 to increase its accrual, (ii) made asbestos-related payments of $41, $68 and $114, (iii) settled claims totaling $30, $37 and $77, including amounts committed to be paid in future periods and (iv) had outstanding accruals of $233, $239 and $263 at the end of the year.
The Company estimates that its probable and estimable asbestos liability for pending and future asbestos claims will range between $233 and $351. The accrual balance of $233 at the end of 2004 includes $113 for unasserted claims and $20 for committed settlements that will be paid in 2005.
Historically (1977-2004), Crown Cork estimates that approximately one-quarter of all asbestos-related claims made against it have been asserted by claimants who claim first exposure to asbestos after 1964. However, because of Crown Cork’s settlement experience to date and the increased difficulty of establishing identification of the subsidiary’s insulation products as the cause of injury by persons alleging first exposure to asbestos after 1964, the Company has not included in its accrual and range of potential liability any amounts for settlements by persons alleging first exposure to asbestos after 1964.
Assumptions underlying the accrual and the range of potential liability include that claims for exposure to asbestos that occurred after the sale of the U.S. company’s insulation business in 1964 would not be entitled to settlement payouts and that the Texas, Mississippi, Ohio and Pennsylvania asbestos legislation described above are expected to have a highly favorable impact on Crown Cork’s ability to settle or defend against asbestos-related claims in those states, and other states where Pennsylvania law may apply. The Company’s accrual includes estimates for probable costs for claims through the year 2014. The upper end of the Company’s estimated range of possible asbestos costs of $351 includes claims beyond that date.
While it is not possible to predict the ultimate outcome of the asbestos-related claims and settlements, the Company believes that resolution of these matters is not expected to have a material adverse effect on the Company’s financial position. The Company cautions, however, that estimates for asbestos cases and settlements are difficult to predict and may be influenced by many factors. In addition, there can be no assurance regarding the validity or correctness of the Company’s assumptions or beliefs underlying its accrual and the estimated range of potential liability. Unfavorable court decisions or other adverse developments, may require the Company to substantially increase its accrual or change its estimate. Accordingly, these matters, if resolved in a manner different from the estimate, could have a material effect on the Company’s results of operations, financial position and cash flow.
L. Commitments and Contingent Liabilities
The Company has been identified by the EPA as a potentially responsible party (along with others, in most cases) at a number of sites. The Company also has environmental issues at certain of its plants in the Americas and Europe. Actual expenditures for remediation were $1, $2 and $2 in 2004, 2003 and 2002, respectively. The Company’s balance sheet reflects estimated undiscounted remediation liabilities of $25 at December 31, 2004, including $2 as a current liability. The Company records an environmental liability when it is probable that a liability has been incurred and the amount of the liability is reasonably estimable. The reserves at December 31, 2004 are primarily for asserted claims and are based on internal and external environmental studies. The Company expects that the liabilities will be paid out over the period of remediation for the applicable sites, which in some cases may exceed ten years. Although the Company believes its reserves are adequate, there can be no assurance that the ultimate payments will not exceed the amount of the Company’s reserves and will not have a material effect on the Company’s consolidated results, financial position and cash flow. Any possible loss or range of potential loss that may be incurred in excess of the recorded reserves cannot be estimated.
31
Crown Holdings, Inc.
On March 18, 2003, the European Commission issued a Statement of Objections alleging that certain of the Company’s European subsidiaries engaged in commercial practices that violated European competition law. On September 30, 2004, the European Commission formally confirmed that it had terminated the proceedings, subject to the Commission’s right to reinitiate in the event of factual or legal changes, without any adverse findings made or penalties levied against the Company.
In 2003, Crown Cork amended the retiree medical benefits that it had been providing to approximately 10,000 retirees pursuant to a series of collective bargaining agreements between Crown Cork and certain unions. The amendments increased maximum coverage, required additional retiree contributions for medical and prescription drug costs and reduced other coverage benefits. Crown Cork is a party to litigation initiated in June 2003 in which the USWA and IAM unions and retirees claim that the retiree medical benefits were vested and that the amendments breached the applicable collective bargaining agreements in violation of ERISA and the Labor Management Relations Act. Crown Cork and the USWA parties have submitted their dispute to binding arbitration in Pittsburgh, Pennsylvania and litigation involving Crown Cork and the IAM parties is pending in federal district court in Nebraska. The Company believes that it had the right to make such amendments and intends to contest the matter vigorously. However, the ultimate outcome of these cases is uncertain and if they are decided adversely, the Company could be required to restore all or a portion of the retiree medical benefits to their pre-amendment levels which could have a material adverse impact on the Company’s financial position, results of operations and cash flows.
The Company and its subsidiaries are also subject to various other lawsuits and claims with respect to labor, environmental, securities, vendor and other matters arising out of the normal course of business. While the impact on future financial results is not subject to reasonable estimation because considerable uncertainty exists, management believes that the ultimate liabilities resulting from such lawsuits and claims will not materially affect the results of operations, financial position or cash flow of the Company.
The Company has various commitments to purchase materials and supplies as part of the ordinary conduct of business. The Company’s basic raw materials for its products are steel, aluminum and resins, all of which are purchased from multiple sources. The Company is subject to fluctuations in the cost of these raw materials and has periodically adjusted its selling prices to reflect these movements. There can be no assurance, however, that the Company will be able to fully recover any increases or fluctuations in raw material costs from its customers. The Company also has commitments for purchases of capital assets of approximately $21.
At December 31, 2004 the Company had certain indemnification agreements covering environmental remediation and other potential costs associated with properties sold or businesses divested. For agreements with defined liability limits the maximum potential amount of future liability was $53. Several agreements outstanding at December 31, 2004 did not provide liability limits. At December 31, 2004, the Company had recorded liabilities of $2 covering these indemnification agreements. The Company also has guarantees of $36 related to the residual value of leased assets at December 31, 2004, and has recorded a liability of $8 related to these guarantees.
M. Restructuring
The following information includes restructuring activity for all of the Company’s operations, including the plastic closures business, whose results of operations are reported as discontinued operations in the Statements of Operations for all periods presented.
During 2004, the Company provided a pre-tax charge of $7 for restructuring costs. The charge included $6 in Europe and $1 in the Americas, primarily for severance costs for reductions in force.
During 2003, the Company provided a net pre-tax charge of $19 for restructuring costs. The charge included $14 in Europe and $5 in the Americas, primarily for severance costs for reductions in force. The charge in Europe was net of a reversal of $4 for costs provided in previous years.
During 2002, the Company provided a net pre-tax charge of $19 for costs associated with (i) the closure of two European food can plants, (ii) the closure of a crown plant and elimination of a crown operation within Europe, (iii) the elimination of a European metal closures operation, (iv) the downsizing of a European specialty plastics operation and (v) the elimination of a plastic bottle operation in China; partially offset by a credit for the reversal of other exit costs recognized in 2001 due to the favorable resolution of a lease termination in a U.S. food can plant.
32
Crown Holdings, Inc.
Balances remaining in the reserves at December 31, 2004 included provisions of $7 for current year actions and $8 for prior restructuring actions. The balance of the restructuring reserves were included in the Consolidated Balance Sheets within accounts payable and accrued liabilities. The Company expects to pay $12 of the $15 of remaining liabilities in 2005 and the remainder in 2006.
The components of the restructuring reserve and movements within these components during 2004 and 2003 were as follows:
Termination Benefits | Other Exit Costs | Total | |||||||||
Balance as of January 1, 2003 | $ | 9 | $ | 5 | $ | 14 | |||||
Provisions | 20 | (1 | ) | 19 | |||||||
Payments made | (7 | ) | (3 | ) | (10 | ) | |||||
Foreign currency translation and other | 1 | 1 | 2 | ||||||||
Balance as of December 31, 2003 | 23 | 2 | 25 | ||||||||
Provisions | 7 | 7 | |||||||||
Payments made | (17 | ) | (1 | ) | (18 | ) | |||||
Foreign currency translation and other | 1 | 1 | |||||||||
Balance as of December 31, 2004 | $ | 14 | $ | 1 | $ | 15 | |||||
N. Asset Impairments and Loss/Gain on Sale of Assets
The following information includes asset impairment and asset sale activity for all of the Company’s operations, including the plastic closures business, whose results of operations are reported as discontinued operations in the Statements of Operations for all periods presented.
During 2004, the Company recorded net pre-tax charges of $47 for asset impairments and asset sales, including charges of $29 to reclassify cumulative translation adjustments to earnings from the planned sale of three businesses in the Americas, and $14 to write-down the value of machinery and equipment in the plastics businesses in Europe due to reduced profits and projections. The remaining net charges of $4 were for the write-down of various assets, offset by gains on sales of surplus property.
During 2003, the Company recorded net pre-tax charges of $73 for asset impairments and asset sales, including charges of (i) $25 to write-down assets in Argentina due to the continuing impact of the local economy on the Company’s businesses, (ii) $11 for the impairment of goodwill in an Americas plastics operation due to reduced profit projections, (iii) $20 to write-down certain assets in the European specialty packaging businesses due to reduced profit projections, (iv) $7 to write-down surplus beverage end assets in the U.S. due to the expanded use of the Company’s SuperEnd™ technology, and (v) $11 to write-off redundant equipment in the U.S., primarily due to the consolidation of operations. These charges were partially offset by other pre-tax gains of $1, primarily from the sale of assets.
During 2002, the Company recorded net pre-tax charges of $247 for losses from divestitures of businesses, the sale of assets, and asset impairments outside of restructuring programs. During the fourth quarter of 2002, Constar International Inc. (“Constar”), the Company’s wholly-owned subsidiary, completed its initial public offering. The Company retained a 10.5% interest in Constar, received net proceeds of $460, and recorded a loss of $213 on the portion sold. The Company also completed the sales of its U.S. fragrance pumps business, its European pharmaceutical packaging business, its 15% shareholding in Crown Nampak (Pty) Ltd., and certain businesses in Central and East Africa. The Company received total proceeds of $201 and recorded total pre-tax losses of $26 on these divestitures. In addition to the business divestitures, the Company sold various other assets, primarily real estate, for total proceeds of $45 and a pre-tax gain of $11. The Company also recorded asset impairment charges of (i) $10 to write-off certain surplus assets in the U.S. due to the Company’s assessment that their carrying value would not be recovered based on current operating plans, (ii) $4 to write-down the assets of a U.S. operation the Company closed in 2003, (iii) $3 to write-down the value of surplus U.S. real estate the Company has for sale, and (iv) $2 to write-off the carrying value of other assets.
33
Crown Holdings, Inc.
O. Capital Stock
In connection with its refinancing and reorganization in 2003, as discussed inNote A andNote R, Crown Cork & Seal Company, Inc. formed a new public holding company named Crown Holdings, Inc. Crown Cork & Seal Company, Inc. is now a wholly-owned subsidiary of Crown Holdings, Inc. Shareholders of Crown Cork & Seal Company, Inc. became shareholders of Crown Holdings, Inc. and have the same number of shares and percentage of ownership and the same rights, privileges and interests with respect to Crown Holdings, Inc. that they held in Crown Cork & Seal Company, Inc. immediately prior to the reorganization. The conversion of shares of Crown Cork & Seal Company, Inc. into shares of Crown Holdings, Inc. occurred without the physical exchange of certificates, and certificates formerly representing shares of Crown Cork & Seal Company, Inc. were deemed to represent shares of Crown Holdings, Inc. The common stock of Crown Holdings, Inc. continues to be publicly traded under the symbol “CCK” on the New York Stock Exchange.
During 2003 and 2002, respectively, the Company exchanged 5,386,809 and 33,386,880 shares of its common stock for debt and related accrued interest in privately negotiated debt-for-equity exchanges with holders of its outstanding notes and debentures.
Shares of common stock issued as compensation to non-employee directors were 46,937, 64,483 and 68,076 during 2004, 2003 and 2002, respectively.
The Company’s credit facility limits the payment of dividends and the repurchase of common stock, subject to certain permitted payments or repurchases and exceptions.
The Board of Directors has the authority to issue, at any time or from time to time, up to 30 million shares of additional preferred stock in one or more classes or series of classes. Such shares of additional preferred stock would not be entitled to more than one vote per share when voting as a class with holders of the Company’s common stock. The voting rights and such designations, preferences, limitations and special rights are subject to the terms of the Company’s Articles of Incorporation, determined by the Board of Directors.
The Board of Directors has authorized the repurchase of up to $50 million of the Company’s outstanding common stock from time to time through December 31, 2006, in the open market or through privately negotiated transactions, subject to the terms of the Company’s debt agreements, market conditions and other factors. The Company is not obligated to acquire any shares of common stock and the share repurchase plan may be suspended or terminated at any time at the Company’s discretion. The repurchased shares, if any, are expected to be used for the Company’s stock-based benefit plans, and to offset dilution resulting from the issuance of shares thereunder, and for other general corporate purposes.
In connection with the formation of Crown Holdings, Inc. as discussed inNote A, the Board of Directors adopted a Shareholders’ Rights Plan, as amended, and declared a dividend of one right for each outstanding share of common stock. Such rights only become exercisable, or transferable apart from the common stock, after a person or group acquires beneficial ownership of, or commences a tender or exchange offer for, 15% or more of the Company’s common stock. Each right then may be exercised to acquire one share of common stock at an exercise price of $200, subject to adjustment. Alternatively, under certain circumstances involving the acquisition by a person or group of 15% or more of the Company’s common stock, each right will entitle its holder to purchase a number of shares of the Company’s common stock having a market value of two times the exercise price of the right. In the event the Company is acquired in a merger or other business combination transaction after a person or group has acquired 15% or more of the Company’s common stock, each right will entitle its holder to purchase a number of the acquiring company’s common shares having a market value of two times the exercise price of the right. The rights may be redeemed by the Company at $.01 per right at any time until the tenth day following public announcement that a 15% position has been acquired. The rights expire on August 10, 2015.
34
Crown Holdings, Inc.
P. Stock-Based Compensation
As of December 31, 2004, the Company had five stock-based incentive compensation plans, 1990, 1994, 1997, 2001 and 2004. The plans provide for the granting of awards in the form of stock options, deferred stock, restricted stock or stock appreciation rights (“SARs”) and may be subject to the achievement of certain performance goals as determined by the Plan Committee so designated by the Company’s Board of Directors. There have been no issuances of deferred stock or SARs under any of the plans as of December 31, 2004. As of December 31, 2004, no further option grants were available under the 1990, 1994 and 1997 plans. Options granted under the 2001 plan are available through February 2006 and under the 2004 plan through April 2009. Options outstanding at December 31, 2004, included grants from all five plans discussed above.
Stock options granted during 2004 generally have a maximum term of ten years and vest over two years.
A summary of stock option activity is as follows:
2004 | 2003 | 2002 | |||||||||||
Shares | Weighted Average Exercise Price | Shares | Weighted Average Exercise Price | Shares | Weighted Average Exercise Price | ||||||||
Options outstanding at January 1 | 10,858,137 | $16.91 | 12,887,807 | $19.30 | 12,617,139 | $22.11 | |||||||
Granted | 5,432,500 | 8.65 | 45,000 | 7.09 | 1,820,000 | 5.33 | |||||||
Exercised | (500,899 | ) | 4.86 | (161,100 | ) | 4.58 | (279,750 | ) | 4.39 | ||||
Canceled | (529,756 | ) | 29.34 | (1,913,570 | ) | 33.79 | (1,269,582 | ) | 30.48 | ||||
Options outstanding at December 31 | 15,259,982 | $13.93 | 10,858,137 | $16.91 | 12,887,807 | $19.30 | |||||||
Options exercisable at December 31 | 11,190,107 | $15.82 | 9,182,793 | $19.00 | 8,629,800 | $25.43 | |||||||
Options available for grant at December 31 | 1,672,125 | 1,455,875 | 1,361,375 |
The following table summarizes outstanding and exercisable options at December 31, 2004:
Options Outstanding | Options Exercisable | ||||||||||
Range of Exercise Prices | Number Outstanding | Weighted Average Remaining Contractual Life | Weighted Average Exercise Price | Number Exercisable | Weighted Average Exercise Price | ||||||
$4.25 | 2,812,689 | 6.3 | $4.25 | 2,811,439 | $4.25 | ||||||
$4.31 to $5.30 | 1,777,530 | 7.1 | 5.30 | 1,775,530 | 5.30 | ||||||
$5.49 to $8.38 | 1,619,500 | 5.4 | 7.47 | 1,554,500 | 7.44 | ||||||
$8.60 | 3,928,875 | 9.3 | 8.60 | 974,250 | 8.60 | ||||||
$8.75 to $19.81 | 2,135,763 | 7.7 | 12.72 | 1,088,763 | 16.46 | ||||||
$22.25 to $54.375 | 2,985,625 | 2.7 | 39.45 | 2,985,625 | 39.45 | ||||||
15,259,982 | 6.6 | $13.91 | 11,190,107 | $15.82 | |||||||
The fair value of each stock option on the date of the grant was estimated using the Black-Scholes option pricing model with the following weighted average assumptions:
2004 | 2003 | 2002 | |||||||||
Risk-free interest rate | 3.2% | 3.0% | 2.4% | ||||||||
Expected life of option (years) | 4.2 | 4.4 | 4.0 | ||||||||
Expected stock price volatility | 61.8% | 76.8% | 74.5% | ||||||||
Expected dividend yield | 0.0% | 0.0% | 0.0% | ||||||||
35
Crown Holdings, Inc.
The weighted average grant-date fair values for options granted during 2004, 2003 and 2002 were $4.46, $4.04 and $2.98, respectively.
Q. Debt
2004 | 2003 | ||||||||||
Short-term debt (1) | |||||||||||
U.S. dollar bank loans/overdrafts | $ | 6 | $ | 19 | |||||||
Other currency bank loans/overdrafts | 45 | 50 | |||||||||
Total short-term debt | $ | 51 | $ | 69 | |||||||
Long-term debt | |||||||||||
Credit facility borrowings: (2) | |||||||||||
U.S. dollar | |||||||||||
Other currencies | |||||||||||
Senior notes and debentures: | |||||||||||
Euro (€107) 6.00% due in 2004 | $ | 135 | |||||||||
U.S. dollar 8.38% due 2005 | 61 | ||||||||||
U.S. dollar 7.00% due 2006 (3) | $ | 235 | 269 | ||||||||
U.S. dollar 8.00% due 2023 | 200 | 200 | |||||||||
U.S. dollar 7.38% due 2026 | 350 | 350 | |||||||||
U.S. dollar 7.50% due 2096 | 150 | 150 | |||||||||
Senior secured notes: | |||||||||||
U.S. dollar 9.50% second priority due 2011 (4) | 1,085 | 1,085 | |||||||||
Euro (€285) 10.25% second priority due 2011 | 386 | 358 | |||||||||
Euro (€460) 6.25% first priority due 2011 | 623 | ||||||||||
U.S. dollar 10.88% third priority due 2013 | 725 | 725 | |||||||||
First priority term loans: | |||||||||||
U.S. dollar at LIBOR plus 3.00% | 428 | ||||||||||
Euro (€48) at LIBOR plus 4.25% | 60 | ||||||||||
Other indebtedness in various currencies: | |||||||||||
Fixed rate with rates from 1.0% to 5.0% due 2005 through 2015 | 6 | 5 | |||||||||
Variable rate with average rates in 2004 from 2.8% to 15.5% due 2005 through 2009 | 88 | 72 | |||||||||
Capital lease obligations in various currencies | 3 | 8 | |||||||||
Unamortized discounts and fair value adjustments (4) | (30 | ) | (36 | ) | |||||||
Total long-term debt | 3,821 | 3,870 | |||||||||
Less: current maturities | (25 | ) | (161 | ) | |||||||
Total long-term debt, less current maturities | $ | 3,796 | $ | 3,709 | |||||||
(1) | The weighted average interest rates for bank loans and overdrafts outstanding during 2004, 2003 and 2002 were 4.3%, 3.6% and 4.8%, respectively. |
(2) | The $400 revolving credit facility is due in 2010 and bears interest at LIBOR plus 2.75%. There were no outstanding borrowings at December 31, 2004 under the facility, or at December 31, 2003 under the previous facility. The weighted average rates for the credit facilities were 5.0% in 2004 and 5.8% in 2003. |
(3) | A wholly-owned finance subsidiary in the United Kingdom has outstanding revolving public debt securities that are fully and unconditionally guaranteed by the Company on a joint and several basis. |
(4) | The $1,085 due in 2011 excludes reductions of $25 and $30 at December 31, 2004 and 2003, respectively, for FAS 133 fair value adjustments related to interest rate swaps as described under “Fair Value Hedges” inNote S. The reductions are included within “unamortized discounts and fair value adjustments.” |
36
Crown Holdings, Inc.
Aggregate maturities of long-term debt for the five years subsequent to 2004, excluding unamortized discounts and fair value adjustments, are $25, $263, $27, $9 and $5, respectively. Cash payments for interest during 2004, 2003 and 2002 were $330, $294 and 333, respectively (including amounts capitalized of $1 in 2003).
The estimated fair value of the Company’s long-term borrowings, based on quoted market prices for the same or similar issues, was $4,193 at December 31, 2004.
During 2004 and 2003, the Company recorded pre-tax unrealized foreign exchange gains of $98 and $201, respectively, related to currency exposure on U.S. dollar debt issued by its European subsidiaries as described inNote R. The gains are included in translation and exchange adjustments in the Consolidated Statements of Operations.
R. Debt Refinancings and Early Extinguishments
In December 2004, the Company purchased $33 aggregate principal of its 7.00% senior notes due December 2006 at a premium of 5.0% to principal. Also in December 2004, the Company retired the $40 remaining aggregate principal amount of its outstanding 8.38% senior notes due January 2005. In March 2004, the Company purchased $21 aggregate principal of its 8.38% senior notes due January 2005 at a premium of 4.5% to principal and €85 aggregate principal of its 6.00% notes due 2004 at a premium of 3.0% to principal. The Company recognized total charges of $6 in connection with these early extinguishments of debt.
In September 2004, the Company sold €350 of 6.25% first priority senior secured notes due in 2011 and entered into a new $625 senior secured credit facility. The new facility included a $400 revolving credit facility due in 2010, a $100 standby letter of credit facility due in 2010 and a $125 term loan facility due in 2011. In October 2004, the Company completed an add-on issuance of €110 of 6.25% first priority senior secured notes due in 2011, bringing the total of the issue to €460. The €350 of proceeds from the first issuance combined with the new $625 senior secured credit facility were used to refinance the existing credit and term loan facilities entered into in February, 2003, and to pay fees and expenses associated with the refinancing. The €110 of proceeds from the second issuance were used to repay the $125 term loan from September 2004 and to pay expenses associated with the issuance. Interest accrues at LIBOR plus 2.75% on the $100 committed under the standby letter of credit facility and there were $78 of outstanding letters of credit at December 31, 2004. In connection with the September 2004 refinancing, the Company recorded a charge of $33, as a loss from the early extinguishments of debt, to write-off unamortized fees from its previous credit facility.
In February 2003, the Company completed a refinancing and formed Crown Holdings, Inc. (“Crown” or “the Company”) as a new public holding company. The formation of Crown Holdings, Inc is more fully described inNote O. The proceeds from the refinancing consisted of the sale of $1,085 of 9.5% second priority senior secured notes due in 2011, €285 of 10.25% second priority senior secured notes due in 2011, $725 of 10.875% third priority senior secured notes due in 2013, $504 of first priority term loans due in 2008 and a $550 first priority revolving credit facility due in 2006. The proceeds of $2,620 from the senior secured notes and term loans, and $198 of borrowings under the $550 credit facility, were used to repay the existing credit facility, to repurchase certain of the Company’s outstanding unsecured notes prior to maturity, and to pay fees and expenses associated with the refinancing. The remaining proceeds of $344 were initially placed in restricted cash accounts and were subsequently used to repay other existing unsecured notes, including $149 prior to maturity. The Company also repurchased $86 of other unsecured notes prior to maturity. In connection with the repurchases, exchanges of debt for equity as described inNote O, and the write-off of unamortized financing fees and expenses from its previous credit facility, the Company recognized a loss of $12 from the early extinguishments of debt. During 2002, the Company recognized a gain of $28 on the exchanges of debt for equity as described in Note O.
37
Crown Holdings, Inc.
The secured notes issued in 2003 and 2004 are senior obligations of Crown European Holdings (“CEH”), an indirect wholly-owned subsidiary, and are guaranteed on a senior basis by Crown, Crown Cork & Seal Company, Inc. (“Crown Cork”), substantially all other U.S. subsidiaries, and certain subsidiaries in the U.K., Canada, France, Germany, Mexico, Switzerland and Belgium. The holders of the notes have first, second and third priority liens on assets of certain of the guarantor subsidiaries and the stock of Crown Cork. CEH may redeem all or some of the first priority secured notes at any time, the second priority secured notes at any time prior to March 2007, and the third priority secured notes at any time prior to March 2008, by paying a make-whole premium. Thereafter, CEH may redeem some or all of the second and third priority secured notes at redemption prices initially representing a premium to principal equal to one-half of the applicable interest rate on the notes, declining annually thereafter. At any time prior to September 2007 for the first priority secured notes, and March 2006 for the second and third priority notes, CEH may redeem up to 35% of each of the secured notes with the net cash proceeds of certain equity offerings of capital stock of Crown that are used to capitalize CEH. CEH is also required to make an offer to purchase the secured notes upon the occurrence of certain change of control transactions or asset sales. The note indentures contain covenants that limit the ability of the Company and its subsidiaries to, among other things, incur additional debt, pay dividends or repurchase capital stock, create liens, and engage in sale and leaseback transactions.
The credit facility entered into in September 2004 also provides for a term loan, at the request of the Company, in an amount to be determined based on the Company’s leverage ratio and credit rating. The credit facility also contains financial covenants including a fixed charge coverage ratio, a net leverage ratio, and a first lien leverage ratio.
S. Derivative Financial Instruments
In the normal course of business the Company is subject to risk from adverse fluctuations in foreign exchange and interest rates and commodity prices. The Company manages these risks through a program that includes the use of derivative financial instruments. These instruments are not used for trading or speculative purposes. The extent to which the Company uses such instruments is dependent upon its access to them in the financial markets and its ability to utilize other methods, such as netting exposures for foreign exchange risk, to effectively achieve its goal of risk reduction. Counterparties to these contracts are major financial institutions.
Cash Flow Hedges. The Company designates certain derivative instruments as cash flow hedges of anticipated purchases or sales, including certain foreign currency denominated intercompany transactions. The ineffective portion of these hedges was not material and no components of the hedge instruments were excluded from the measurement of hedge effectiveness.
Prior to 2003, the Company had designated two cross-currency swaps as hedges of long-term U.S. dollar debt in the U.K. The swaps effectively converted fixed rate U.S. dollar debt into fixed rate sterling debt. In 2003, the Company terminated one swap with a notional value of $200 and a maturity of December 2003 and received its then fair value of $13. In September 2003, the Company terminated the remaining swap with a notional value of $300 and a maturity of December 2006, received $14 and recognized a loss of $5 as a loss on sale of assets.
The Company has designated foreign exchange swaps and forwards and commodity forwards as cash flow hedges of anticipated foreign exchange and commodity transactions. Contracts outstanding at December 31, 2004 mature between one and twenty-four months. At December 31, 2004 and 2003, the fair values of these contracts were not material and were reported in current assets and current liabilities consistent with the classification of the hedged items.
38
Crown Holdings, Inc.
The changes in accumulated other comprehensive loss associated with cash flow hedging activities during 2004 and 2003 were as follows:
2004 | 2003 | |||||||
Balance at January 1 | $ | 3 | $ | 2 | ||||
Current period changes in fair value, net of tax | 3 | (5 | ) | |||||
Reclassifications to earnings, net of tax | 4 | 6 | ||||||
Balance at December 31 | $ | 10 | $ | 3 | ||||
During the next twelve months ending December 31, 2005, income of approximately $10 is expected to be reclassified to earnings. The actual amount that will be reclassified to earnings over the next twelve months may vary from this amount due to changing market conditions. No amounts were reclassified to earnings during 2004 in connection with forecasted transactions that were no longer considered probable.
Fair Value Hedges. The Company designates certain derivative financial instruments as fair value hedges of recognized assets, liabilities, and unrecognized firm commitments. Amounts excluded from the assessment and measurement of hedge effectiveness were reported in earnings and amounted to less than $1 before income taxes in each of the last three years.
During 2003, the Company entered into three interest rate swaps with a combined notional value of $800. During 2004, the Company entered into an additional interest rate swap with a notional value of $100. The swaps effectively convert 9.5% fixed rate debt into variable rate debt at LIBOR plus 5.46%. The swaps are accounted for as fair value hedges of the second priority U.S. dollar notes due in 2011. At December 31, 2004 and 2003, the combined fair value of the swaps was $25 and $30, respectively, and was reported within other non-current liabilities. The offset to these liabilities was a reduction in long-term debt.
Prior to 2003, the Company had designated a cross-currency swap as a hedge of long-term U.S. dollar debt in France. The swap effectively converted fixed rate U.S. dollar debt with a notional value of $200 and a maturity of December 2003 into variable rate euro debt. In September 2003, the Company terminated the swap and paid its then fair value of $35.
The Company designates certain foreign currency forward exchange contracts as fair value hedges of recognized foreign-denominated assets and liabilities, generally trade accounts receivable and payable and intercompany debt, and unrecognized foreign-denominated firm commitments. At December 31, 2004 and 2003, the fair values of these contracts were not material and were reported in current assets or current liabilities consistent with the classification of the hedged items. There was no impact on earnings in any of the last three years from a hedged firm commitment that no longer qualified as a fair value hedge.
39
Crown Holdings, Inc.
T. Earnings Per Share (“EPS”)
The following table summarizes the basic and diluted earnings per share computations for 2004, 2003 and 2002. Basic EPS excludes all potentially dilutive securities and is computed by dividing the net loss by the weighted average number of common shares outstanding during the period. Diluted EPS includes the assumed exercise of stock options in periods when they are not anti-dilutive; otherwise, it is the same as basic EPS.
2004 | 2003 | 2002 | |||||||||
Income/(loss) before cumulative effect of a change in accounting | $ | 51 | ($ | 32 | ) | ($ | 191 | ) | |||
Cumulative effect of a change in accounting | (1,014 | ) | |||||||||
Net income/(loss) | $ | 51 | ($ | 32 | ) | ($ | 1,205 | ) | |||
Weighted average shares outstanding: | |||||||||||
Basic | 165.3 | 164.7 | 143.8 | ||||||||
Dilutive effect of employee stock options | 3.5 | ||||||||||
Diluted | 168.8 | 164.7 | 143.8 | ||||||||
Basic earnings/(loss) per share: | |||||||||||
Before cumulative effect of a change in accounting | $ | .31 | ($ | .19 | ) | ($ | 1.33 | ) | |||
Cumulative effect of a change in accounting | (7.05 | ) | |||||||||
Net income/(loss) | $ | .31 | ($ | .19 | ) | ($ | 8.38 | ) | |||
Diluted earnings/(loss) per share: | |||||||||||
Before cumulative effect of a change in accounting | $ | .30 | ($ | .19 | ) | ($ | 1.33 | ) | |||
Cumulative effect of a change in accounting | (7.05 | ) | |||||||||
Net income/(loss) | $ | .30 | ($ | .19 | ) | ($ | 8.38 | ) | |||
Potentially dilutive common stock equivalents resulting from the assumed exercise of dilutive stock options of 1.3 million in 2003 and 1.2 million in 2002, were excluded because they would have been anti-dilutive due to the net losses. In addition, common shares contingently issuable upon the exercise of outstanding stock options of 3.9 million in 2004, 6.2 million in 2003 and 8.0 million in 2002, had exercise prices above the average market price for the related periods and were also excluded.
U. Pensions and Other Retirement Benefits
The following information includes all of the Company’s operations, including the plastic closures business, whose results of operations are reported as discontinued operations in the Statements of Operations for all periods presented.
Pensions. The Company sponsors various pension plans covering certain U.S. and non-U.S. employees, and certain other employees, and participates in certain multi-employer pension plans. The benefits under the Company plans are based primarily on years of service and either the employees’ remuneration near retirement, or a fixed dollar multiple. Contributions to multi-employer plans in which the Company and its subsidiaries participate are determined in accordance with the provisions of negotiated labor contracts or applicable local regulations.
A measurement date of December 31 was used for all plans presented below.
The 2004, 2003 and 2002 components of pension expense/(income) were as follows:
U.S. | 2004 | 2003 | 2002 | ||||||||
Service cost | $ | 8 | $ | 8 | $ | 9 | |||||
Interest cost | 81 | 77 | 85 | ||||||||
Expected return on plan assets | (73 | ) | (64 | ) | (76 | ) | |||||
Recognized actuarial loss | 61 | 51 | 37 | ||||||||
Recognized prior service cost | 2 | 2 | 2 | ||||||||
Total pension expense | $ | 79 | $ | 74 | $ | 57 | |||||
40
Crown Holdings, Inc.
Non-U.S. | 2004 | 2003 | 2002 | ||||||||
Service cost | $ | 31 | $ | 26 | $ | 25 | |||||
Interest cost | 163 | 139 | 125 | ||||||||
Expected return on plan assets | (217 | ) | (179 | ) | (192 | ) | |||||
Recognized actuarial loss | 47 | 40 | 19 | ||||||||
Recognized prior service cost | (6 | ) | (6 | ) | (7 | ) | |||||
Cost attributable to settlements | 3 | 3 | |||||||||
Total pension expense/(income) | $ | 21 | $ | 23 | ($ | 30 | ) | ||||
Additional pension expense of $4 was recognized in each of the last three years for multi-employer plans.
The projected benefit obligations, accumulated benefit obligations and fair value of plan assets for U.S. pension plans with accumulated benefit obligations in excess of plan assets were $1,402, $1,369 and $952, respectively, as of December 31, 2004, and $1,279, $1,248 and $830, respectively, as of December 31, 2003.
The projected benefit obligations, accumulated benefit obligations and fair value of plan assets for non-U.S. pension plans with accumulated benefit obligations in excess of plan assets were $366, $333 and $164, respectively, as of December 31, 2004 and $311, $277 and $136, respectively, as of December 31, 2003.
U.S. Plans | Non-U.S. Plans | |||||||||||||
Projected Benefit Obligations | 2004 | 2003 | 2004 | 2003 | ||||||||||
Benefit obligations at January 1 | $ | 1,279 | $ | 1,212 | $ | 2,474 | $ | 2,060 | ||||||
Service cost | 8 | 8 | 31 | 26 | ||||||||||
Interest cost | 81 | 77 | 163 | 139 | ||||||||||
Plan participants’ contributions | 1 | 1 | 9 | 8 | ||||||||||
Amendments | 2 | |||||||||||||
Settlements | 1 | |||||||||||||
Actuarial (gain)/loss | 151 | 99 | 76 | 100 | ||||||||||
Benefits paid | (118 | ) | (118 | ) | (141 | ) | (119 | ) | ||||||
Foreign currency exchange rate changes | 195 | 258 | ||||||||||||
Benefit obligations at December 31 | $ | 1,402 | $ | 1,279 | $ | 2,808 | $ | 2,474 | ||||||
Accumulated benefit obligations at December 31 | $ | 1,369 | $ | 1,248 | $ | 2,619 | $ | 2,297 | ||||||
U.S. Plans | Non-U.S. Plans | |||||||||||||
Plan Assets | 2004 | 2003 | 2004 | 2003 | ||||||||||
Fair value of plan assets at January 1 | $ | 830 | $ | 736 | $ | 2,521 | $ | 2,096 | ||||||
Actual return on plan assets | 114 | 126 | 252 | 249 | ||||||||||
Employer contributions | 125 | 85 | 46 | 37 | ||||||||||
Plan participants’ contributions | 1 | 1 | 9 | 8 | ||||||||||
Benefits paid | (118 | ) | (118 | ) | (141 | ) | (119 | ) | ||||||
Foreign currency exchange rate changes | 198 | 250 | ||||||||||||
Fair value of plan assets at December 31 | $ | 952 | $ | 830 | $ | 2,885 | $ | 2,521 | ||||||
Plan assets in excess of /(less than) benefit obligation | ($ | 450 | ) | ($ | 449 | ) | $ | 77 | $ | 47 | ||||
Unrecognized actuarial loss | 810 | 761 | 717 | 676 | ||||||||||
Unrecognized prior service cost | 13 | 15 | (43 | ) | (48 | ) | ||||||||
Net amount recognized | $ | 373 | $ | 327 | $ | 751 | $ | 675 | ||||||
41
Crown Holdings, Inc.
Amounts recognized in the balance sheet consist of: | ||||||||||||||
U.S. Plans | Non-U.S. Plans | |||||||||||||
2004 | 2003 | 2004 | 2003 | |||||||||||
Prepaid benefit cost | $ | 853 | $ | 777 | ||||||||||
Accrued benefit liability | ($ | 419 | ) | ($ | 420 | ) | ( | 219 | ) | (194 | ) | |||
Intangible asset | 13 | 16 | 11 | 11 | ||||||||||
Accumulated other comprehensive income | 779 | 731 | 106 | 81 | ||||||||||
Net amount recognized | $ | 373 | $ | 327 | $ | 751 | $ | 675 | ||||||
For U.S. plans, additional minimum pension liabilities of $792 and $747 were recognized at December 31, 2004 and 2003, respectively. For non-U.S. plans, additional minimum pension liabilities of $117 and $92 were recognized at December 31, 2004 and 2003, respectively.
The expected future benefit payments as of December 31, 2004 were:
U.S. Plans | Non-U.S. Plans | |||||||
2005 | $ | 119 | $ | 145 | ||||
2006 | 115 | 149 | ||||||
2007 | 114 | 155 | ||||||
2008 | 113 | 161 | ||||||
2009 | 111 | 168 | ||||||
2010 - 2014 | 531 | 917 |
Additional information concerning the plan assets is presented below.
U.S. Plan Assets | Non-U.S. Plan Assets | ||||||||||||
Weighted Average | Weighted Average | ||||||||||||
2005 | December 31, | 2005 | December 31, | ||||||||||
Plan assets | Target Allocation | 2004 | 2003 | Target Allocation | 2004 | 2003 | |||||||
Equity securities | 70% | 69% | 58% | 25% | 25% | 27% | |||||||
Debt securities | 12% | 10% | 16% | 57% | 58% | 56% | |||||||
Real estate | 3% | 2% | 3% | 8% | 9% | 9% | |||||||
Other | 15% | 19% | 23% | 10% | 8% | 8% | |||||||
100% | 100% | 100% | 100% | 100% | 100% | ||||||||
Plan assets included $84 and $55 of the Company’s common stock at December 31, 2004 and 2003, respectively.
The non-U.S. plan asset percentages are those of the U.K. plan, which is the primary non-U.S. plan with assets. The “other” caption of plan assets includes alternate investments such as private equities, hedge funds and venture capital limited partnerships.
Estimated 2005 employer contributions are $88 for the U.S. plans and $46 for the non-U.S. plans.The Company’s investment strategy in the U.S. plan is to provide the fund with an ability to earn attractive long-term rates of return on its assets at an acceptable level of risk. The equity portions of the program are diversified within the U.S. and international markets based on capitalization, valuations and other factors. Debt securities include all sectors of the marketable bond markets.
The Company’s investment strategy in the U.K. plan is to invest 52% of its assets in investment grade bonds that match the liability profile. The remaining assets are invested in U.K. and global equities, real estate, high-yield bonds and alternate investments. The allocation of assets is determined after considering the plan’s financial position, liability profile and funding requirements.
42
Crown Holdings, Inc.
The weighted average actuarial assumptions used to calculate the benefit obligations at December 31, were:
U.S. | 2004 | 2003 | 2002 | ||||||||
Discount rate | 5.8% | 6.3% | 6.8% | ||||||||
Compensation increase | 3.0% | 3.0% | 3.0% | ||||||||
Non-U.S. | 2004 | 2003 | 2002 | ||||||||
Discount rate | 6.3% | 6.7% | 6.9% | ||||||||
Compensation increase | 4.3% | 4.3% | 4.4% |
The weighted average actuarial assumptions used to calculate pension expense/income for each year were:
U.S. | 2004 | 2003 | 2002 | ||||||||
Discount rate | 6.3% | 6.8% | 7.3% | ||||||||
Compensation increase | 3.0% | 3.0% | 3.5% | ||||||||
Long-term rate of return | 9.0% | 9.0% | 9.5% | ||||||||
Non-U.S. | 2004 | 2003 | 2002 | ||||||||
Discount rate | 6.7% | 6.9% | 6.5% | ||||||||
Compensation increase | 4.3% | 4.4% | 4.4% | ||||||||
Long-term rate of return | 8.5% | 8.5% | 9.2% |
The expected long-term rates of return are determined at each measurement date based on a review of the actual plan assets, the target allocation, and the historical returns of the capital markets, adjusted for current interest rates as appropriate. The rates for 2005 will be the same as 2004.
Other Postretirement Benefit Plans. The Company sponsors unfunded plans to provide health care and life insurance benefits to pensioners and survivors. Generally, the medical plans pay a stated percentage of medical expenses reduced by deductibles and other coverages. Life insurance benefits are generally provided by insurance contracts. The Company reserves the right, subject to existing agreements, to change, modify or discontinue the plans. A measurement date of December 31 was used for the plans presented below.
The components of the net postretirement benefits cost were as follows:
2004 | 2003 | 2002 | |||||||||
Service cost | $ | 3 | $ | 3 | $ | 3 | |||||
Interest cost | 39 | 45 | 47 | ||||||||
Recognized prior service cost | (12 | ) | (6 | ) | (1 | ) | |||||
Recognized actuarial loss | 14 | 10 | 4 | ||||||||
Total postretirement benefit cost | $ | 44 | $ | 52 | $ | 53 | |||||
The following provides the components of the changes in the benefit obligations, and reconciles the obligations to the amounts recognized:
2004 | 2003 | |||||||
Benefit obligations at January 1 | $ | 653 | $ | 722 | ||||
Service cost | 3 | 3 | ||||||
Interest cost | 39 | 45 | ||||||
Amendments | (103 | ) | ||||||
Actuarial loss | 33 | 36 | ||||||
Benefits paid | (48 | ) | (59 | ) | ||||
Foreign currency exchange rate changes | 5 | 9 | ||||||
Benefit obligations at December 31 | 685 | 653 | ||||||
Unrecognized actuarial loss | (224 | ) | (203 | ) | ||||
Unrecognized prior service cost | 99 | 109 | ||||||
Net amount recognized | $ | 560 | $ | 559 | ||||
43
Crown Holdings, Inc.
The U.S. plans were amended in 2003 to, among other things, require additional retiree contributions for medical and prescription drug costs. As described inNote L, the validity of the amendments is being litigated. The Company believes that it had the right to make such amendments and intends to contest the matter vigorously. However, the ultimate outcome of the litigation is uncertain and if the litigation is decided adversely, the Company could be required to restore all or a portion of the retiree medical benefits to their pre–amendment levels.
The expected future benefit payments are $53 in 2005, $49 in 2006, $50 in 2007, $51 in 2008, $51 in 2009, and $248 in 2010 through 2014.
The health care accumulated postretirement benefit obligations were determined at December 31, 2004 and 2003 using health care trends of 9.0% and 9.1% decreasing to 5.0% over six years. Increasing the assumed health care cost trend rate by one percentage point in each year would increase the accumulated postretirement benefit obligations by $65 and the total of service and interest cost by $4. Decreasing the assumed health care cost trend rate by one percentage point in each year would decrease the accumulated postretirement benefit obligations by $55 and the total of service and interest cost by $4.
The weighted average actuarial assumptions used to calculate the benefit obligations and cost are the same as those used for the pension plans as presented above.
Employee Savings Plan. The Company sponsors Savings Investment Plans which cover substantially all domestic salaried employees who are 21 years of age. The Company matches up to 3% of a participant’s compensation and the total Company contributions were $2 in each of the last three years.
Employee Stock Purchase Plan. The Company sponsors an Employee Stock Purchase Plan which covers all domestic employees with one or more years of service who are non-officers and non-highly compensated as defined by the Internal Revenue Code. Eligible participants contribute 85% of the quarter-ending market price toward the purchase of each common share. The Company’s contribution is equivalent to 15% of the quarter-ending market price. Total shares purchased under the plan in 2004 and 2003 were 87,960 and 144,625, respectively, and the Company’s contributions were less than $1 in both years.
44
Crown Holdings, Inc.
V. Income Taxes
The following information includes all of the Company’s operations, including the plastic closures business, whose results of operations are reported as discontinued operations in the Statements of Operations for all periods presented.
Pre-tax income/(loss) for the years ended December 31 was taxed under the following jurisdictions:
2004 | 2003 | 2002 | |||||||||
U.S. | ($ | 94 | ) | ($ | 227 | ) | ($ | 324 | ) | ||
Foreign | 255 | 346 | 179 | ||||||||
$ | 161 | $ | 119 | ($ | 145 | ) | |||||
The provision/(benefit) for income taxes consisted of the following: | |||||||||||
Current tax: | |||||||||||
U.S. federal | ($ | 4 | ) | $ | 4 | ($ | 13 | ) | |||
State and foreign | 74 | 85 | 74 | ||||||||
70 | 89 | 61 | |||||||||
Deferred tax: | |||||||||||
U.S. federal | (26 | ) | |||||||||
State and foreign | 12 | 6 | (5 | ) | |||||||
12 | 6 | (31 | ) | ||||||||
Total | $ | 82 | $ | 95 | $ | 30 | |||||
During 2002, the Company recorded a receivable for U.S. tax losses that were used in 2003 to recover $13 of U.S. federal taxes paid in prior years. Also during 2002, the Company used prior year tax losses to recover $24 of U.S. federal taxes paid in prior years. As of December 31, 2004, there were no additional recoveries available to the Company for U.S. federal taxes paid in prior years.
The Company has a full valuation allowance against its U.S. tax assets, including those related to minimum pension liability adjustments. In the event that the U.S. minimum pension liability is substantially eliminated in future periods, the Company will recognize an income tax benefit of $122.
The provision for income taxes differed from the amount of income tax determined by applying the U.S. statutory federal income tax rate to pre-tax income as a result of the following items:
2004 | 2003 | 2002 | |||||||||
U.S. statutory rate at 35% | $ | 56 | $ | 42 | ($ | 51 | ) | ||||
Sale of businesses | 40 | 119 | |||||||||
Valuation allowance | (4 | ) | 24 | (30 | ) | ||||||
Impairment losses | 10 | 4 | |||||||||
Tax on foreign income | (5 | ) | (21 | ) | (15 | ) | |||||
Withholding taxes | 8 | 5 | 4 | ||||||||
Other items, net | 17 | 1 | 3 | ||||||||
Income tax provision | $ | 82 | $ | 95 | $ | 30 | |||||
The impairment losses caption for 2004 includes the tax effect of the non-deductible charge of $29 for the write-off of cumulative translation adjustments as discussed inNote N. The other items caption for 2004 primarily includes charges of $18 for tax contingencies and a charge of $6 due to a 2004 change in the French capital gains tax rules, partially offset by other net credits of $7, including adjustments for federal, state and foreign refunds and credits due.
The sale of businesses caption in 2003 includes the U.S. tax charge on a gain from an intercompany sale of a subsidiary by the U.S. tax group. The offset to this item is included in the valuation allowance caption as the U.S. tax loss carryforwards are covered by a full valuation allowance. The pre-tax effect of the sale was eliminated in consolidation.
45
Crown Holdings, Inc.
The valuation allowance caption for 2003 primarily includes losses in the U.S. and Argentina for which the Company recorded no tax benefit. The loss in Argentina was primarily due to the asset impairment charge described in Note N. The impairment loss caption in 2003 includes the effect of the non-deductible goodwill impairment charge described inNote N.
During 2002, the Company incurred pre-tax losses of $247 on the sale of various assets and businesses, primarily the sale of 89.5% of its interest in Constar and the sale of its European pharmaceutical packaging business. Due to the difference in the book and tax basis of these businesses, primarily due to goodwill, the Company incurred tax charges on these sales. The effect of these charges is included in the sale of businesses caption.
The valuation allowance caption for 2002 includes $24 for the recovery of U.S. federal taxes paid in prior years as discussed above, and other adjustments of $6. The caption also includes a credit of $20 for tax contingencies resolved in the U.S. and a charge of $20 for a tax contingency which arose in Europe.
The Company paid taxes, net of refunds, of $74, $50 and $22 in 2004, 2003 and 2002, respectively.
The components of deferred taxes at December 31 were:
2004 | 2003 | |||||||
Depreciation | ($ | 209 | ) | ($ | 248 | ) | ||
Tax loss and credit carryforwards | 364 | 369 | ||||||
Postretirement and postemployment benefits | 211 | 201 | ||||||
Pensions | (88 | ) | (77 | ) | ||||
Asbestos | 82 | 84 | ||||||
Inventories | (22 | ) | (14 | ) | ||||
Accruals and other | 16 | 50 | ||||||
Valuation allowances | (679 | ) | (663 | ) | ||||
Net liability | ($ | 325 | ) | ($ | 298 | ) | ||
Prepaid expenses and other current assets included $15 and $16 of deferred tax assets at December 31, 2004 and 2003, respectively.
Tax loss and credit carryforwards expire as follows: 2005 - $2; 2006 - $23; 2007 - $3; 2008 - $2; 2009 - $10; thereafter - $221; unlimited - $103. The majority of those expiring after 2009 relate to $205 of U.S. tax loss carryforwards that expire from 2018 to 2024. The unlimited carryforwards primarily include tax losses and credits in Europe.
The cumulative amount of the Company’s share of undistributed earnings of non-U.S. subsidiaries for which no deferred taxes have been provided was $161 as of December 31, 2004. Management has no plans to distribute such earnings in the foreseeable future.
W. Segment Information
The Company is organized on the basis of geographic regions with three reportable operating segments: Americas, Europe and Asia-Pacific. The Americas includes the United States, Canada, Mexico and South and Central America. Europe includes Europe, Africa and the Middle East. Asia-Pacific includes China and Southeast Asia. Although the economic environments within each of these reportable segments are diverse, they are similar in the nature of their products, the production processes, the types or classes of customers for products and the methods used to distribute products. Asia-Pacific, although below reportable segment thresholds, has been designated as a reportable segment because considerable review is made of this region for the allocation of resources. Each segment is an operating division within the Company with a President who reports directly to the Chief Executive Officer of the Company. “Corporate” includes Corporate Technology and headquarters costs.
46
Crown Holdings, Inc.
The Company evaluates performance and allocates resources based on segment income. Segment income is defined by the Company as net sales less cost of products sold, depreciation and amortization, selling and administrative expense and provision for restructuring. The accounting policies for each reportable segment are the same as those described inNote A.
Continuing operations
The tables below present information about operating segments for the years ended December 31, 2004, 2003 and 2002:
December 31, 2004 | |||||||||||||||||
Americas | Europe | Asia-Pacific | Corporate | Total | |||||||||||||
External sales | $ | 2,716 | $ | 3,454 | $ | 361 | $ | 6,531 | |||||||||
Depreciation and amortization | 97 | 144 | 16 | $ | 6 | 263 | |||||||||||
Provision for restructuring | 1 | 6 | 7 | ||||||||||||||
Segment income/(loss) | 172 | 339 | 58 | (89 | ) | 480 | |||||||||||
Capital expenditures | 57 | 73 | 5 | 3 | 138 | ||||||||||||
Equity investments | 30 | 45 | 10 | 85 | |||||||||||||
Deferred tax assets | 4 | 34 | 7 | 45 | |||||||||||||
Segment assets | 1,920 | 5,615 | 384 | 206 | 8,125 | ||||||||||||
December 31, 2003 | |||||||||||||||||
Americas | Europe | Asia-Pacific | Corporate | Total | |||||||||||||
External sales | $ | 2,581 | $ | 3,088 | $ | 338 | $ | 6,007 | |||||||||
Depreciation and amortization | 104 | 152 | 18 | $ | 7 | 281 | |||||||||||
Provision for restructuring | 5 | 10 | 15 | ||||||||||||||
Segment income/(loss) | 116 | 261 | 48 | (79 | ) | 346 | |||||||||||
Capital expenditures | 50 | 60 | 4 | 6 | 120 | ||||||||||||
Equity investments | 34 | 42 | 7 | 83 | |||||||||||||
Deferred tax assets | 5 | 28 | 8 | 41 | |||||||||||||
Segment assets | 1,947 | 5,269 | 326 | 231 | 7,773 | ||||||||||||
December 31, 2002 | |||||||||||||||||
Americas | Europe | Asia-Pacific | Corporate | Total | |||||||||||||
External sales | $ | 3,091 | $ | 2,842 | $ | 313 | $ | 6,246 | |||||||||
Depreciation and amortization | 153 | 152 | 19 | $ | 8 | 332 | |||||||||||
Provision for restructuring | (1 | ) | 12 | 7 | 18 | ||||||||||||
Segment income/(loss) | 195 | 258 | 24 | (78 | ) | 399 | |||||||||||
Capital expenditures | 46 | 66 | 2 | 1 | 115 | ||||||||||||
Equity investments | 40 | 41 | 30 | 111 | |||||||||||||
Deferred tax assets | 5 | 116 | 8 | 129 | |||||||||||||
Segment assets | 2,144 | 4,832 | 321 | 208 | 7,505 | ||||||||||||
47
Crown Holdings, Inc.
A reconciliation of segment income to consolidated income/(loss) from continuing operations before income taxes, minority interests, equity earnings and cumulative effect of a change in accounting for the years ended December 31, 2004, 2003 and 2002 follows:
2004 | 2003 | 2002 | |||||||||
Segment income | $ | 480 | $ | 346 | $ | 399 | |||||
Interest expense | 361 | 379 | 342 | ||||||||
Interest income | (8 | ) | (11 | ) | (11 | ) | |||||
Provision for asset impairments and loss on sale of assets | 47 | 76 | 247 | ||||||||
Provision for asbestos | 35 | 44 | 30 | ||||||||
Loss/(gain) from early extinguishments of debt | 39 | 12 | (28 | ) | |||||||
Translation and exchange adjustments | (98 | ) | (207 | ) | 26 | ||||||
Income/(loss) from continuing operations before income taxes, minority interests, equity earnings and cumulative effect of a change in accounting | $ | 104 | $ | 53 | ($ | 207 | ) | ||||
For the years ended December 31, 2004, 2003 and 2002, no one customer accounted for more than 10% of the Company’s consolidated net sales.
Sales by major product were:
2004 | 2003 | 2002 | |||||||||
Metal beverage cans and ends | $ | 2,634 | $ | 2,431 | $ | 2,309 | |||||
Metal food cans and ends | 2,324 | 2,110 | 1,944 | ||||||||
Other metal packaging | 1,225 | 1,133 | 1,067 | ||||||||
Plastics packaging | 295 | 279 | * | 871 | |||||||
Other products | 53 | 54 | 55 | ||||||||
Consolidated net sales | $ | 6,531 | $ | 6,007 | $ | 6,246 | |||||
Sales and long-lived assets for the major countries in which the Company operates were:
Net Sales | Long-lived Assets | |||||||||||||||||||
2004 | 2003 | 2002 | 2004 | 2003 | 2002 | |||||||||||||||
United States | $ | 1,997 | $ | 1,897 | * | $ | 2,409 | $ | 529 | $ | 574 | $ | 657 | |||||||
United Kingdom | 769 | 712 | 728 | 311 | 322 | 340 | ||||||||||||||
France | 734 | 686 | 603 | 187 | 213 | 204 | ||||||||||||||
Other | 3,031 | 2,712 | 2,506 | 975 | 1,003 | 1,011 | ||||||||||||||
Consolidated total | $ | 6,531 | $ | 6,007 | $ | 6,246 | $ | 2,002 | $ | 2,112 | $ | 2,212 | ||||||||
* | The decline in sales for 2003 was primarily due to the initial public offering of Constar in November 2002 and the resulting deconsolidation. |
48
Crown Holdings, Inc.
Discontinued operations
The table below presents certain information by segment for the discontinued operations.
December 31, 2004 | |||||||||||||||||
Americas | Europe | Asia-Pacific | Corporate | Total | |||||||||||||
External sales | $ | 142 | $ | 508 | $ | 18 | $ | 668 | |||||||||
Income before income taxes | 16 | 45 | 5 | $ | (10 | ) | 56 | ||||||||||
December 31, 2003 | |||||||||||||||||
Americas | Europe | Asia-Pacific | Corporate | Total | |||||||||||||
External sales | $ | 134 | $ | 471 | $ | 18 | $ | 623 | |||||||||
Income before income taxes | 20 | 51 | 50 | $ | (10 | ) | 66 | ||||||||||
December 31, 2002 | |||||||||||||||||
Americas | Europe | Asia-Pacific | Corporate | Total | |||||||||||||
External sales | $ | 136 | $ | 393 | $ | 17 | $ | 546 | |||||||||
Income before income taxes | 24 | 41 | 6 | $ | (10 | ) | 61 | ||||||||||
49
Crown Holdings, Inc.
X. Condensed Combining Financial Information
In connection with the Company’s refinancing as discussed inNote R, Crown European Holdings (Issuer), a 100% owned subsidiary of the Company, issued senior secured notes that are fully and unconditionally guaranteed by Crown and certain subsidiaries. The guarantor information includes substantially all subsidiaries in the United States, the United Kingdom, France, Germany, Belgium, Canada, Mexico and Switzerland. The guarantors are 100% owned by the Company and the guarantees are made on a joint and several basis. The following condensed combining financial statements:
• | statements of operations and cash flows for the years ended December 31, 2004, 2003 and 2002, and |
• | balance sheets as of December 31, 2004 and 2003 |
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 OPERATIONS
For the year ended December 31, 2004
(in millions)
Parent | Issuer | Guarantors | Non Guarantors | Eliminations | Total Company | ||||||||
Net sales | $4,382 | $2,149 | $6,531 | ||||||||||
Cost of products sold, excluding depreciation and amortization | ($21 | ) | 3,752 | 1,732 | 5,463 | ||||||||
Depreciation and amortization | 176 | 87 | 263 | ||||||||||
Gross profit | 21 | 454 | 330 | 805 | |||||||||
Selling and administrative expense | (1 | ) | 253 | 66 | 318 | ||||||||
Provision for asbestos | 35 | 35 | |||||||||||
Provision for restructuring | 7 | 7 | |||||||||||
Provision for asset impairments and loss/gain on sale of assets | 43 | 4 | 47 | ||||||||||
Loss from early extinguishments of debt | 9 | 30 | 39 | ||||||||||
Net interest expense | 117 | 235 | 1 | 353 | |||||||||
Technology royalty | (29 | ) | 29 | ||||||||||
Translation and exchange adjustments | (37 | ) | (42 | ) | (19 | ) | (98 | ) | |||||
Income/(loss) from continuing operations before income taxes, minority interests and equity earnings | (67 | ) | (78 | ) | 249 | 104 | |||||||
Provision for income taxes | 1 | 60 | 61 | ||||||||||
Equity earnings | $51 | 239 | 95 | ($385 | ) | ||||||||
Income from continuing operations before minority interests and equity earnings | 51 | 172 | 16 | 189 | (385 | ) | 43 | ||||||
Minority interests and equity earnings | (27 | ) | (27 | ) | |||||||||
Income from continuing operations | 51 | 172 | 16 | 162 | (385 | ) | 16 | ||||||
Discontinued operations | |||||||||||||
Income before income taxes | 56 | 1 | 57 | ||||||||||
Provision for income taxes | 21 | 1 | 22 | ||||||||||
Net income | $51 | $172 | $51 | $162 | ($385 | ) | $51 | ||||||
50
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF OPERATIONS
For the year ended December 31, 2003
(in millions)
Parent | Issuer | Guarantors | Non Guarantors | Eliminations | Total Company | ||||||||
Net sales | $4,114 | $1,893 | $6,007 | ||||||||||
Cost of products sold, excluding depreciation an amortization | ($15 | ) | 3,560 | 1,528 | 5,073 | ||||||||
Depreciation and amortization | 189 | 92 | 281 | ||||||||||
Gross profit | 15 | 365 | 273 | 653 | |||||||||
Selling and administrative expense | 240 | 52 | 292 | ||||||||||
Provision for asbestos | 44 | 44 | |||||||||||
Provision for restructuring | 13 | 2 | 15 | ||||||||||
Provision for asset impairments and loss/gain on sale of assets | 71 | 73 | 30 | ($98 | ) | 76 | |||||||
Loss from early extinguishments of debt | 12 | 12 | |||||||||||
Net interest expense | 102 | 278 | (12 | ) | 368 | ||||||||
Technology royalty | (25 | ) | 25 | ||||||||||
Translation and exchange adjustments | (63 | ) | (103 | ) | (41 | ) | (207 | ) | |||||
Income/(loss) from continuing operations before income taxes, minority interests and equity earnings | (95 | ) | (167 | ) | 217 | 98 | 53 | ||||||
Provision for income taxes | 7 | 64 | 71 | ||||||||||
Equity earnings | ($32 | ) | 249 | 100 | (317 | ) | |||||||
Income/(loss) from continuing operations before minority interests and equity earnings | (32 | ) | 154 | (74 | ) | 153 | (219 | ) | (18 | ) | |||
Minority interests and equity earnings | (56 | ) | (56 | ) | |||||||||
Income/(loss) from continuing operations | (32 | ) | 154 | (74 | ) | 97 | (219 | ) | (74 | ) | |||
Discontinued operations | |||||||||||||
Income before income taxes | 64 | 1 | 65 | ||||||||||
Provision for income taxes | 22 | 1 | (23 | ) | |||||||||
Net income/(loss) | ($32 | ) | $154 | ($32 | ) | $97 | ($219 | ) | ($32 | ) | |||
51
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF OPERATIONS
For the year ended December 31, 2002
(in millions)
Parent | Issuer | Guarantors | Non Guarantors | Eliminations | Total Company | ||||||||
Net sales | $4,518 | $1,728 | $6,246 | ||||||||||
Cost of products sold, excluding depreciation an amortization | ($11 | ) | 3,809 | 1,422 | 5,220 | ||||||||
Depreciation and amortization | 237 | 95 | 332 | ||||||||||
Gross profit | 11 | 472 | 211 | 694 | |||||||||
Selling and administrative expense | (1 | ) | 228 | 50 | 277 | ||||||||
Provision for asbestos | 30 | 30 | |||||||||||
Provision for restructuring | 9 | 9 | 18 | ||||||||||
Provision for asset impairments and loss/gain on sale of assets | 32 | 223 | 8 | ($16 | ) | 247 | |||||||
Gain from early extinguishments of debt | (28 | ) | (28 | ) | |||||||||
Net interest expense | 19 | 315 | (3 | ) | 331 | ||||||||
Technology royalty | (22 | ) | 22 | ||||||||||
Translation and exchange adjustments | 1 | 25 | 26 | ||||||||||
Income/(loss) before income taxes, minority interests, equity earnings and cumulative effect of a change in accounting | (39 | ) | (284 | ) | 100 | 16 | (207 | ) | |||||
Provision/(benefit) for income taxes | (20 | ) | 29 | 9 | |||||||||
Equity earnings/(loss) | ($191 | ) | 106 | 35 | 50 | ||||||||
Income/(loss) before minority interests, equity earnings and cumulative effect of a change in accounting | (191 | ) | 67 | (229 | ) | 71 | 66 | (216 | ) | ||||
Minority interests and equity earnings | (15 | ) | (15 | ) | |||||||||
Income/(loss) from continuing operations | (191 | ) | 67 | (229 | ) | 56 | 66 | (231 | ) | ||||
Discontinued operations | |||||||||||||
Income before income taxes | 59 | 2 | 61 | ||||||||||
Provision for income taxes | 21 | 21 | |||||||||||
Income/(loss) before cumulative effect of a change in accounting | (191 | ) | 67 | (191 | ) | 58 | 66 | (191 | ) | ||||
Cumulative effect of a change in accounting, net of tax | (1,014 | ) | (894 | ) | (1,014 | ) | (231 | ) | 2,139 | (1,014 | ) | ||
Net loss | ($1,205 | ) | ($827 | ) | ($1,205 | ) | ($173 | ) | $2,205 | ($1,205 | ) | ||
52
Crown Holdings, Inc.
CONDENSED COMBINING BALANCE SHEET
As of December 31, 2004
(in millions)
Parent | Issuer | Guarantors | Non Guarantors | Eliminations | Total Company | ||||||||
Assets | |||||||||||||
Current assets | |||||||||||||
Cash and cash equivalents | $1 | $168 | $302 | $471 | |||||||||
Receivables, net | 6 | 362 | 532 | 900 | |||||||||
Intercompany receivables | 1 | 53 | 37 | ($91 | ) | ||||||||
Inventories | 556 | 338 | 894 | ||||||||||
Prepaid expenses and other current assets | 59 | 19 | 78 | ||||||||||
Total current assets | 8 | 1,198 | 1,228 | (91 | ) | 2,343 | |||||||
Intercompany debt receivables | $22 | 2,648 | 1,378 | 898 | (4,946 | ) | |||||||
Investments | 75 | 10 | 85 | ||||||||||
Investments in subsidiaries | 272 | 3,254 | 17 | (3,543 | ) | ||||||||
Goodwill | 1 | 1,931 | 660 | 2,592 | |||||||||
Property, plant and equipment, net | 1,329 | 673 | 2,002 | ||||||||||
Other non-current assets | 84 | 978 | 41 | 1,103 | |||||||||
Total | $294 | $5,995 | $6,906 | $3,510 | ($8,580 | ) | $8,125 | ||||||
Liabilities and shareholders’ equity | |||||||||||||
Current liabilities | |||||||||||||
Short-term debt | $10 | $41 | $51 | ||||||||||
Current maturities of long-term debt | 2 | 23 | 25 | ||||||||||
Accounts payable and accrued liabilities | $17 | $94 | 1,237 | 595 | 1,943 | ||||||||
Intercompany payables | 37 | 54 | ($91 | ) | |||||||||
Income taxes payable | 37 | 24 | 61 | ||||||||||
Total current liabilities | 17 | 94 | 1,323 | 737 | (91 | ) | 2,080 | ||||||
Long-term debt, excluding current maturities | 2,794 | 935 | 67 | 3,796 | |||||||||
Long-term intercompany debt | 1,419 | 2,786 | 741 | (4,946 | ) | ||||||||
Postretirement and pension liabilities | 1,003 | 16 | 1,019 | ||||||||||
Other non-current liabilities | 25 | 587 | 140 | 752 | |||||||||
Minority interests | 201 | 201 | |||||||||||
Commitments and contingent liabilities | |||||||||||||
Shareholders’ equity | 277 | 1,663 | 272 | 1,608 | (3,543 | ) | 277 | ||||||
Total | $294 | $5,995 | $6,906 | $3,510 | ($8,580 | ) | $8,125 | ||||||
53
Crown Holdings, Inc.
CONDENSED COMBINING BALANCE SHEET
As of December 31, 2003
(in millions)
Parent | Issuer | Guarantors | Non Guarantors | Eliminations | Total Company | ||||||||
Assets | |||||||||||||
Current assets | |||||||||||||
Cash and cash equivalents | $5 | $118 | $278 | $401 | |||||||||
Receivables, net | 12 | 299 | 483 | 794 | |||||||||
Intercompany receivables | 38 | 28 | ($66 | ) | |||||||||
Inventories | 515 | 300 | 815 | ||||||||||
Prepaid expenses and other current assets | 78 | 34 | 112 | ||||||||||
Total current assets | 17 | 1,048 | 1,123 | (66 | ) | 2,122 | |||||||
Intercompany debt receivables | $8 | 2,452 | 1,448 | 1,141 | (5,049 | ) | |||||||
Investments | 66 | 17 | 83 | ||||||||||
Investments in subsidiaries | 138 | 3,393 | 312 | (3,843 | ) | ||||||||
Goodwill | 1,831 | 611 | 2,442 | ||||||||||
Property, plant and equipment, net | 1,419 | 693 | 2,112 | ||||||||||
Other non-current assets | 85 | 898 | 31 | 1,014 | |||||||||
Total | $146 | $5,947 | $7,022 | $3,616 | ($8,958 | ) | $7,773 | ||||||
Liabilities and shareholders’ equity | |||||||||||||
Current liabilities | |||||||||||||
Short-term debt | $46 | $23 | $69 | ||||||||||
Current maturities of long-term debt | 3 | 158 | 161 | ||||||||||
Accounts payable and accrued liabilities | $6 | $97 | 1,118 | 523 | 1,744 | ||||||||
Intercompany payables | 28 | 38 | ($66 | ) | |||||||||
Income taxes payable | 35 | 27 | 62 | ||||||||||
Total current liabilities | 6 | 97 | 1,230 | 769 | (66 | ) | 2,036 | ||||||
Long-term debt, excluding current maturities | 2,197 | 1,458 | 54 | 3,709 | |||||||||
Long-term intercompany debt | 1,799 | 2,668 | 582 | (5,049 | ) | ||||||||
Postretirement and pension liabilities | 974 | 11 | 985 | ||||||||||
Other non-current liabilities | 31 | 552 | 123 | 706 | |||||||||
Minority interests | 197 | 197 | |||||||||||
Commitments and contingent liabilities | |||||||||||||
Shareholders’ equity | 140 | 1,823 | 140 | 1,880 | (3,843 | ) | 140 | ||||||
Total | $146 | $5,947 | $7,022 | $3,616 | ($8,958 | ) | $7,773 | ||||||
54
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2004
(in millions)
Parent | Issuer | Guarantors | Non Guarantors | Eliminations | Total Company | ||||||||
Net cash provided by / (used for) operating activities | $11 | ($86 | ) | $171 | $308 | $404 | |||||||
Cash flows from investing activities | |||||||||||||
Capital expenditures | (105 | ) | (33 | ) | (138 | ) | |||||||
Proceeds from sale of property, plant and equipment | 29 | 10 | 39 | ||||||||||
Intercompany investing activities | 557 | 452 | (1 | ) | ($1,008 | ) | |||||||
Other, net | 6 | (14 | ) | (8 | ) | ||||||||
Net cash provided by / (used for) investing activities | 557 | 382 | (38 | ) | (1,008 | ) | (107 | ) | |||||
Cash flows from financing activities | |||||||||||||
Proceeds from long-term debt | 563 | 125 | 32 | 720 | |||||||||
Payments of long-term debt | (58 | ) | (650 | ) | (165 | ) | (873 | ) | |||||
Net change in short-term debt | (34 | ) | 10 | (24 | ) | ||||||||
Net change in long-term intercompany balances | (14 | ) | (552 | ) | 139 | 427 | |||||||
Debt issue costs | (14 | ) | (17 | ) | (31 | ) | |||||||
Dividends paid | (415 | ) | (74 | ) | (519 | ) | 1,008 | ||||||
Common stock issued | 3 | 3 | |||||||||||
Dividends paid to minority interests, net of contributions | (41 | ) | (41 | ) | |||||||||
Net cash used for financing activities | (11 | ) | (476 | ) | (511 | ) | (256 | ) | 1,008 | (246 | ) | ||
Effect of exchange rate changes on cash and cash equivalents | 1 | 8 | 10 | 19 | |||||||||
Net change in cash and cash equivalents | (4 | ) | 50 | 24 | 70 | ||||||||
Cash and cash equivalents at January 1 | 5 | 118 | 278 | 401 | |||||||||
Cash and cash equivalents at December 31 | $0 | $1 | $168 | $302 | $0 | $471 | |||||||
55
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2003
(in millions)
Parent | Issuer | Guarantors | Non Guarantors | Eliminations | Total Company | ||||||||
Net cash provided by / (used for) operating activities | ($10 | ) | $106 | $338 | $434 | ||||||||
Cash flows from investing activities | |||||||||||||
Capital expenditures | (86 | ) | (34 | ) | (120 | ) | |||||||
Funding of restricted cash accounts | (228 | ) | (116 | ) | (344 | ) | |||||||
Withdrawals from restricted cash accounts | 228 | 116 | 344 | ||||||||||
Proceeds from sale of property, plant and equipment | 30 | 5 | 35 | ||||||||||
Intercompany investing activities | (1,118 | ) | 1,196 | 34 | ($112 | ) | |||||||
Other, net | (9 | ) | 3 | (9 | ) | (15 | ) | ||||||
Net cash provided by / (used for) investing activities | (1,127 | ) | 1,143 | (4 | ) | (112 | ) | (100 | ) | ||||
Cash flows from financing activities | |||||||||||||
Proceeds from long-term debt | 2,170 | 450 | 5 | 2,625 | |||||||||
Payments of long-term debt | (3 | ) | (651 | ) | (455 | ) | (1,109 | ) | |||||
Net change in short-term debt | (1,670 | ) | (3 | ) | (1,673 | ) | |||||||
Net change in long-term intercompany balances | ($2 | ) | (940 | ) | 666 | 274 | 2 | ||||||
Debt issue costs | (86 | ) | (55 | ) | (141 | ) | |||||||
Net payment from termination of cross-currency swaps | 27 | (35 | ) | (8 | ) | ||||||||
Dividends paid | (47 | ) | (65 | ) | 112 | ||||||||
Common stock issued | 2 | 2 | (2 | ) | 2 | ||||||||
Dividends paid to minority interests, net of contributions | (24 | ) | (24 | ) | |||||||||
Net cash provided by / (used for) financing activities | 1,141 | (1,278 | ) | (303 | ) | 112 | (328 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents | 8 | 24 | 32 | ||||||||||
Net change in cash and cash equivalents | 4 | (21 | ) | 55 | 38 | ||||||||
Cash and cash equivalents at January 1 | 1 | 139 | 223 | 363 | |||||||||
Cash and cash equivalents at December 31 | $0 | $5 | $118 | $278 | $0 | $401 | |||||||
56
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2002
(in millions)
Parent | Issuer | Guarantors | Non Guarantors | Eliminations | Total Company | ||||||||
Net cash provided by operating activities | $126 | $289 | $415 | ||||||||||
Cash flows from investing activities | |||||||||||||
Capital expenditures | (59 | ) | (56 | ) | (115 | ) | |||||||
Proceeds from sale of businesses | 637 | 24 | 661 | ||||||||||
Proceeds from sale of property, plant and equipment | 30 | 15 | 45 | ||||||||||
Intercompany investing activities | $148 | 42 | (58 | ) | ($132 | ) | |||||||
Other, net | (6 | ) | 6 | ||||||||||
Net cash provided by / (used for) investing activities | 148 | 644 | (69 | ) | (132 | ) | 591 | ||||||
Cash flows from financing activities | |||||||||||||
Proceeds from long-term debt | 87 | 87 | |||||||||||
Payments of long-term debt | (217 | ) | (47 | ) | (264 | ) | |||||||
Net change in short-term debt | (894 | ) | (30 | ) | (924 | ) | |||||||
Net change in long-term intercompany balances | (147 | ) | 305 | (158 | ) | ||||||||
Dividends paid | (4 | ) | (128 | ) | 132 | ||||||||
Common stock issued | 3 | 3 | |||||||||||
Dividends paid to minority interests, net of contributions | (30 | ) | (30 | ) | |||||||||
Net cash used for financing activities | (147 | ) | (807 | ) | (306 | ) | 132 | (1,128 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 8 | 21 | 29 | ||||||||||
Net change in cash and cash equivalents | 1 | (29 | ) | (65 | ) | (93 | ) | ||||||
Cash and cash equivalents at January 1 | 168 | 288 | 456 | ||||||||||
Cash and cash equivalents at December 31 | $0 | $1 | $139 | $223 | $0 | $363 | |||||||
57
Crown Holdings, Inc.
Y. Condensed Combining Financial Information
Crown Cork & Seal Company, Inc. (Issuer), a 100% owned subsidiary, has outstanding registered debt that is fully and unconditionally guaranteed by Crown Holdings, Inc. (Parent). No other subsidiary guarantees the debt. The following condensed combining financial statements: |
• | statements of operations and cash flows for the years ended December 31, 2004, 2003 and 2002, and |
• | balance sheets as of December 31, 2004 and 2003 |
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 OPERATIONS
For the year ended December 31, 2004
(in millions)
Parent | Issuer | Non Guarantors | Eliminations | Total Company | |||||||||||||
Net sales | $6,531 | $6,531 | |||||||||||||||
Cost of products sold, excluding depreciation and amortization | 5,463 | 5,463 | |||||||||||||||
Depreciation and amortization | 263 | 263 | |||||||||||||||
Gross profit | 805 | 805 | |||||||||||||||
Selling and administrative expense | $5 | 313 | 318 | ||||||||||||||
Provision for asbestos | 35 | 35 | |||||||||||||||
Provision for restructuring | 7 | 7 | |||||||||||||||
Provision for asset impairments and loss/gain on sale of assets | 1 | 46 | 47 | ||||||||||||||
Loss from early extinguishments of debt | 1 | 38 | 39 | ||||||||||||||
Net interest expense | 309 | 44 | 353 | ||||||||||||||
Translation and exchange adjustments | (98 | ) | (98 | ) | |||||||||||||
Income/(loss) from continuing operations before income taxes, minority interests,and equity earnings | (351 | ) | 455 | 104 | |||||||||||||
Provision / (benefit) for income taxes | (94 | ) | 155 | 61 | |||||||||||||
Equity earnings | $51 | 294 | ($345 | ) | |||||||||||||
Income from continuing operations before minority interests and equity earnings | 51 | 37 | 300 | (345 | ) | 43 | |||||||||||
Minority interests and equity earnings | 14 | (41 | ) | (27 | ) | ||||||||||||
Income from continuing operations | 51 | 51 | 259 | (345 | ) | 16 | |||||||||||
Discontinued operations | |||||||||||||||||
Income before income taxes | 57 | 57 | |||||||||||||||
Provision for income taxes | 22 | 22 | |||||||||||||||
Net income | $51 | $51 | $294 | ($345 | ) | $51 | |||||||||||
58
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF OPERATIONS
For the year ended December 31, 2003
(in millions)
Parent | Issuer | Non Guarantors | Eliminations | Total Company | |||||||||||||
Net sales | $6,007 | $6,007 | |||||||||||||||
Cost of products sold, excluding depreciation and amortization | 5,073 | 5,073 | |||||||||||||||
Depreciation and amortization | 281 | 281 | |||||||||||||||
Gross profit | 653 | 653 | |||||||||||||||
Selling and administrative expense | 292 | 292 | |||||||||||||||
Provision for asbestos | $44 | 44 | |||||||||||||||
Provision for restructuring | 15 | 15 | |||||||||||||||
Provision for asset impairments and loss/gain on sale of assets | (156 | ) | 76 | $156 | 76 | ||||||||||||
(Gain)/loss from early extinguishments of debt | 21 | (9 | ) | 12 | |||||||||||||
Net interest expense | 309 | 59 | 368 | ||||||||||||||
Translation and exchange adjustments | (207 | ) | (207 | ) | |||||||||||||
Income/(loss) from continuing operations before income taxes, | |||||||||||||||||
minority interests and equity earnings | (218 | ) | 427 | (156 | ) | 53 | |||||||||||
Provision / (benefit) for income taxes | (47 | ) | 118 | 71 | |||||||||||||
Equity earnings/(loss) | ($32 | ) | 159 | (127 | ) | ||||||||||||
Income from continuing operations before minority interests and equity earnings | (32 | ) | (12 | ) | 309 | (283 | ) | (18 | ) | ||||||||
Minority interests and equity earnings | (20 | ) | (36 | ) | (56 | ) | |||||||||||
Income/(loss) from continuing operations | (32 | ) | (32 | ) | 273 | (283 | ) | (74 | ) | ||||||||
Discontinued operations | |||||||||||||||||
Income before income taxes | 65 | 65 | |||||||||||||||
Provision for income taxes | 23 | 23 | |||||||||||||||
Net income/(loss) | ($32 | ) | ($32 | ) | $315 | ($283 | ) | ($32 | ) | ||||||||
59
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF OPERATIONS
For the year ended December 31, 2002
(in millions)
Parent | Issuer | Non Guarantors | Eliminations | Total Company | |||||||||||||
Net sales | $6,246 | $6,246 | |||||||||||||||
Cost of products sold, excluding depreciation and amortization | 5,220 | 5,220 | |||||||||||||||
Depreciation and amortization | 332 | 332 | |||||||||||||||
Gross profit | 694 | 694 | |||||||||||||||
Selling and administrative expense | 277 | 277 | |||||||||||||||
Provision for asbestos | $30 | 30 | |||||||||||||||
Provision for restructuring | 18 | 18 | |||||||||||||||
Provision for asset impairments and loss/gain on sale of assets | 213 | 34 | 247 | ||||||||||||||
Gain from early extinguishments of debt | (22 | ) | (6 | ) | (28 | ) | |||||||||||
Net interest expense | 311 | 20 | 331 | ||||||||||||||
Translation and exchange adjustments | 26 | 26 | |||||||||||||||
Income/(loss) from continuing operations before income taxes, | |||||||||||||||||
minority interests and equity earnings and cumulative effect of a change in accounting | (532 | ) | 325 | (207 | ) | ||||||||||||
Provision / (benefit) for income taxes | (92 | ) | 101 | 9 | |||||||||||||
Equity earnings/(loss) | ($191 | ) | 242 | ($51 | ) | ||||||||||||
Income/(loss) from continuing operations before minority interests, equity earnings and cumulative effect of a change in accounting | (191 | ) | (198 | ) | 224 | (51 | ) | (216 | ) | ||||||||
Minority interests and equity earnings | 7 | (22 | ) | (15 | ) | ||||||||||||
Income/(loss) from continuing operations | (191 | ) | (191 | ) | 202 | (51 | ) | (231 | ) | ||||||||
Discontinued operations | |||||||||||||||||
Income before income taxes | 61 | 61 | |||||||||||||||
Provision for income taxes | 21 | 21 | |||||||||||||||
Income/(loss) before cumulative effect of a change in accounting | (191 | ) | (191 | ) | 242 | (51 | ) | (191 | ) | ||||||||
Cumulative effect of a change in accounting | (1,014 | ) | (1,014 | ) | (1,014 | ) | 2,028 | (1,014 | ) | ||||||||
Net loss | ($1,205 | ) | ($1,205 | ) | ($772 | ) | $1,977 | ($1,205 | ) | ||||||||
60
Crown Holdings, Inc.
CONDENSED COMBINING BALANCE SHEET
As of December 31, 2004
(in millions)
Parent | Issuer | Non Guarantors | Eliminations | Total Company | |||||||||||||
Assets | |||||||||||||||||
Current assets | |||||||||||||||||
Cash and cash equivalents | $471 | $471 | |||||||||||||||
Receivables, net | 900 | 900 | |||||||||||||||
Inventories | 894 | 894 | |||||||||||||||
Prepaid expenses and other current assets | 78 | 78 | |||||||||||||||
Total current assets | 2,343 | 2,343 | |||||||||||||||
Intercompany debt receivables | $22 | 3,204 | ($3,226 | ) | |||||||||||||
Investments | 272 | $ | 4,444 | 30 | (4,661 | ) | 85 | ||||||||||
Goodwill | 2,592 | 2,592 | |||||||||||||||
Property, plant and equipment, net | 2,002 | 2,002 | |||||||||||||||
Other non-current assets | 9 | 1,094 | 1,103 | ||||||||||||||
Total | $294 | $4,453 | $11,265 | ($7,887 | ) | $8,125 | |||||||||||
Liabilities and shareholders’ equity | |||||||||||||||||
Current liabilities | |||||||||||||||||
Short-term debt | $51 | $51 | |||||||||||||||
Current maturities of long-term debt | $1 | 24 | 25 | ||||||||||||||
Accounts payable and accrued liabilities | $17 | 49 | 1,877 | 1,943 | |||||||||||||
Income taxes payable | 61 | 61 | |||||||||||||||
Total current liabilities | 17 | 50 | 2,013 | 2,080 | |||||||||||||
Long-term debt, excluding current maturities | 698 | 3,098 | 3,796 | ||||||||||||||
Long-term intercompany debt | 3,226 | ($3,226 | ) | ||||||||||||||
Postretirement and pension liabilities | 1,019 | 1,019 | |||||||||||||||
Other non-current liabilities | 207 | 545 | 752 | ||||||||||||||
Minority interests | 201 | 201 | |||||||||||||||
Commitments and contingent liabilities | |||||||||||||||||
Shareholders’ equity | 277 | 272 | 4,389 | (4,661 | ) | 277 | |||||||||||
Total | $294 | $4,453 | $11,265 | ($7,887 | ) | $8,125 | |||||||||||
61
Crown Holdings, Inc.
CONDENSED COMBINING BALANCE SHEET
As of December 31, 2003
(in millions)
Parent | Issuer | Non Guarantors | Eliminations | Total Company | |||||||||||||
Assets | |||||||||||||||||
Current assets | |||||||||||||||||
Cash and cash equivalents | $ | 401 | $ | 401 | |||||||||||||
Receivables, net | 794 | 794 | |||||||||||||||
Inventories | 815 | 815 | |||||||||||||||
Prepaid expenses and other current assets | 112 | 112 | |||||||||||||||
Total current assets | 2,122 | 2,122 | |||||||||||||||
Intercompany debt receivables | $ | 8 | 3,307 | ($3,315 | ) | ||||||||||||
Investments | 138 | $ | 4,473 | 37 | (4,565 | ) | 83 | ||||||||||
Goodwill | 2,442 | 2,442 | |||||||||||||||
Property, plant and equipment, net | 2,112 | 2,112 | |||||||||||||||
Other non-current assets | 9 | 1,005 | 1,014 | ||||||||||||||
Total | $ | 146 | $ | 4,482 | $ | 11,025 | ($ | 7,880 | ) | $ | 7,773 | ||||||
Liabilities and shareholders’ equity | |||||||||||||||||
Current liabilities | |||||||||||||||||
Short-term debt | $ | 69 | $ | 69 | |||||||||||||
Current maturities of long-term debt | $ | 1 | 160 | 161 | |||||||||||||
Accounts payable and accrued liabilities | $ | 6 | 81 | 1,657 | 1,744 | ||||||||||||
Income taxes payable | 4 | 58 | 62 | ||||||||||||||
Total current liabilities | 6 | 86 | 1,944 | 2,036 | |||||||||||||
Long-term debt, excluding current maturities | 759 | 2,950 | 3,709 | ||||||||||||||
Long-term intercompany debt | 3,315 | ($3,315 | ) | ||||||||||||||
Postretirement and pension liabilities | 985 | 985 | |||||||||||||||
Other non-current liabilities | 184 | 522 | 706 | ||||||||||||||
Minority interests | 197 | 197 | |||||||||||||||
Commitments and contingent liabilities | |||||||||||||||||
Shareholders’ equity | 140 | 138 | 4,427 | (4,565 | ) | 140 | |||||||||||
Total | $ | 146 | $ | 4,482 | $ | 11,025 | ($ | 7,880 | ) | $ | 7,773 | ||||||
62
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2004
(in millions)
Parent | Issuer | Non Guarantors | Eliminations | Total Company | |||||||||||||
Net cash provided by / (used for) operating activities | $11 | ($263 | ) | $656 | $404 | ||||||||||||
Cash flows from investing activities | |||||||||||||||||
Capital expenditures | (138 | ) | (138 | ) | |||||||||||||
Proceeds from sale of property, plant and equipment | 39 | 39 | |||||||||||||||
Intercompany investing activities | 410 | (398 | ) | ($12 | ) | ||||||||||||
Other, net | 4 | (12 | ) | (8 | ) | ||||||||||||
Net cash provided by/(used for) investing activities | 414 | (509 | ) | (12 | ) | (107 | ) | ||||||||||
Cash flows from financing activities | |||||||||||||||||
Proceeds from long-term debt | 720 | 720 | |||||||||||||||
Payments of long-term debt | (62 | ) | (811 | ) | (873 | ) | |||||||||||
Net change in short-term debt | (24 | ) | (24 | ) | |||||||||||||
Debt issue costs | (31 | ) | (31 | ) | |||||||||||||
Net change in long-term intercompany balances | (14 | ) | (89 | ) | 103 | ||||||||||||
Dividends paid | (12 | ) | 12 | ||||||||||||||
Common stock issued | 3 | 3 | |||||||||||||||
Dividends paid to minority interests, net of contributions | (41 | ) | (41 | ) | |||||||||||||
Net cash used for financing activities | (11 | ) | (151 | ) | (96 | ) | 12 | (246 | ) | ||||||||
Effect of exchange rate changes on cash and cash equivalents | 19 | 19 | |||||||||||||||
Net change in cash and cash equivalents | 70 | 70 | |||||||||||||||
Cash and cash equivalents at January 1 | 401 | 401 | |||||||||||||||
Cash and cash equivalents at December 31 | $0 | $0 | $471 | $0 | $471 | ||||||||||||
63
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2003
(in millions)
Parent | Issuer | Non Guarantors | Eliminations | Total Company | |||||||||||||
Net cash provided by / (used for) operating activities | ($ | 323 | ) | $ | 757 | $ | 434 | ||||||||||
Cash flows from investing activities | |||||||||||||||||
Capital expenditures | (120 | ) | (120 | ) | |||||||||||||
Funding of restricted cash accounts | (344 | ) | (344 | ) | |||||||||||||
Withdrawals from restricted cash accounts | 344 | 344 | |||||||||||||||
Proceeds from sale of property, plant and equipment | 35 | 35 | |||||||||||||||
Intercompany investing activities | 855 | (877 | ) | $ | 22 | ||||||||||||
Other, net | 4 | (19 | ) | (15 | ) | ||||||||||||
Net cash provided by/(used for) investing activities | 859 | (981 | ) | 22 | (100 | ) | |||||||||||
Cash flows from financing activities | |||||||||||||||||
Proceeds from long-term debt | 2,625 | 2,625 | |||||||||||||||
Payments of long-term debt | (329 | ) | (780 | ) | (1,109 | ) | |||||||||||
Net change in short-term debt | (1,576 | ) | (97 | ) | (1,673 | ) | |||||||||||
Debt issue costs | (141 | ) | (141 | ) | |||||||||||||
Net payment from termination of cross-currency swaps | (8 | ) | (8 | ) | |||||||||||||
Net change in long-term intercompany balances | ( | $ | 2 | ) | 1,342 | (1,340 | ) | ||||||||||
Dividends paid | (5 | ) | 5 | ||||||||||||||
Common stock issued | 2 | 27 | (27 | ) | 2 | ||||||||||||
Dividends paid to minority interests, net of contributions | (24 | ) | (24 | ) | |||||||||||||
Net cash provided by/(used for) financing activities | (536 | ) | 230 | (22 | ) | (328 | ) | ||||||||||
Effect of exchange rate changes on cash and cash equivalents | 32 | 32 | |||||||||||||||
Net change in cash and cash equivalents | 38 | 38 | |||||||||||||||
Cash and cash equivalents at January 1 | 363 | 363 | |||||||||||||||
Cash and cash equivalents at December 31 | $ | 0 | $ | 0 | $ | 401 | $ | 0 | $ | 401 | |||||||
64
Crown Holdings, Inc.
CONDENSED COMBINING STATEMENT OF CASH FLOWS
For the year ended December 31, 2002
(in millions)
Parent | Issuer | Non Guarantors | Eliminations | Total Company | |||||||||||||
Net cash provided by / (used for) operating activities | ($ | 313 | ) | $ | 728 | $ | 415 | ||||||||||
Cash flows from investing activities | |||||||||||||||||
Capital expenditures | (115 | ) | (115 | ) | |||||||||||||
Proceeds from sale of businesses | 460 | 201 | 661 | ||||||||||||||
Proceeds from sale of property, plant and equipment | 45 | 45 | |||||||||||||||
Intercompany investing activities | (108 | ) | 89 | $ | 19 | ||||||||||||
Net cash provided by investing activities | 352 | 220 | 19 | 591 | |||||||||||||
Cash flows from financing activities | |||||||||||||||||
Proceeds from long-term debt | 87 | 87 | |||||||||||||||
Payments of long-term debt | (212 | ) | (52 | ) | (264 | ) | |||||||||||
Net change in short-term debt | (226 | ) | (698 | ) | (924 | ) | |||||||||||
Net change in long-term intercompany balances | 366 | (366 | ) | ||||||||||||||
Dividends paid | (11 | ) | 11 | ||||||||||||||
Common stock issued | 33 | (30 | ) | 3 | |||||||||||||
Dividends paid to minority interests, net of contributions | (30 | ) | (30 | ) | |||||||||||||
Net cash used for financing activities | (39 | ) | (1,070 | ) | (19 | ) | (1,128 | ) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | 29 | 29 | |||||||||||||||
Net change in cash and cash equivalents | (93 | ) | (93 | ) | |||||||||||||
Cash and cash equivalents at January 1 | 456 | 456 | |||||||||||||||
Cash and cash equivalents at December 31 | $ | 0 | $ | 0 | $ | 363 | $ | 0 | $ | 363 | |||||||
65
Crown Holdings, Inc.
Z. Discontinued Operations
On October 11, 2005, the Company completed the sale of its plastic closures business, whose closures are used for beverage, food, and other consumer products. The Statements of Operations,Note W andNote X have been recast to report the plastic closures business as a discontinued operation for all periods presented. The Balance Sheets and Statements of Cash Flows have not been recast.
Summarized results of operations for the plastic closures business are presented below.
For the years ended December 31, | 2004 | 2003 | 2002 | ||||||||
Net sales | $ | 668 | $ | 623 | $ | 546 | |||||
Income before income taxes | $ | 56 | $ | 66 | $ | 61 | |||||
Provision for income taxes | 21 | 24 | 21 | ||||||||
Net income from discontinued operations | $ | 35 | $ | 42 | $ | 40 | |||||
66
Crown Holdings, Inc.
SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS AND RESERVES *
COLUMN A | COLUMN B | COLUMN C Additions | COLUMN D | COLUMN E | |||||||
Description | Balance at beginning of period | Charged to costs and expenses | Charged to other accounts | Deductions- Write-Offs | Balance at end of period | ||||||
For the Year Ended December 31, 2004 | |||||||||||
Allowances deducted from | |||||||||||
assets to which they apply: | |||||||||||
Trade accounts receivable | $ 56 | ($ 3 | ) | $ 2 | $13 | $ 42 | |||||
Deferred tax assets | 663 | ( 4 | ) | 20 | 679 | ||||||
For the Year Ended December 31, 2003 | |||||||||||
Allowances deducted from | |||||||||||
assets to which they apply: | |||||||||||
Trade accounts receivable | 54 | 1 | 1 | 56 | |||||||
Deferred tax assets | 695 | 24 | 56 | 663 | |||||||
For the Year Ended December 31, 2002 | |||||||||||
Allowances deducted from | |||||||||||
assets to which they apply: | |||||||||||
Trade accounts receivable | 95 | 20 | 61 | 54 | |||||||
Deferred tax assets | 766 | ( 30 | ) | ( 41 | ) | 695 | |||||
* The information on this schedule has not been recast for the reclassification of the plastic closures business to discontinued operations.
67