Condensed Combining Financial Information | Condensed Combining Financial Information Crown Cork & Seal Company, Inc. (Issuer), a 100% owned subsidiary of the Company, has $350 principal amount of 7.375% senior notes due 2026 and $45 principal amount of 7.5% senior notes due 2096 outstanding that are fully and unconditionally guaranteed by Crown Holdings, Inc. (Parent). No other subsidiary guarantees the debt. The following condensed combining financial statements: • statements of comprehensive income for the three and six months ended June 30, 2016 and 2015 , • balance sheets as of June 30, 2016 and December 31, 2015 , and • statements of cash flows for the six months ended June 30, 2016 and 2015 are presented on the following pages to comply with the Company’s requirements under Rule 3-10 of Regulation S-X. CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended June 30, 2016 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net sales $ 2,142 $ 2,142 Cost of products sold, excluding depreciation and amortization 1,691 1,691 Depreciation and amortization 65 65 Selling and administrative expense $ 3 91 94 Restructuring and other (3 ) (3 ) Income from operations (3 ) 298 295 Net interest expense 25 31 56 Foreign exchange (11 ) (11 ) Income/(loss) before income taxes (28 ) 278 250 Provision for / (benefit from) income taxes (14 ) 79 65 Equity earnings / (loss) in affiliates $ 169 145 $ (314 ) — Net income 169 131 199 (314 ) 185 Net income attributable to noncontrolling interests (16 ) (16 ) Net income attributable to Crown Holdings $ 169 $ 131 $ 183 $ (314 ) $ 169 Comprehensive income $ 65 $ 41 $ 118 $ (141 ) $ 83 Comprehensive income attributable to noncontrolling interests (18 ) (18 ) Comprehensive income attributable to Crown Holdings $ 65 $ 41 $ 100 $ (141 ) $ 65 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended June 30, 2015 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net sales $ 2,278 $ 2,278 Cost of products sold, excluding depreciation and amortization 1,843 1,843 Depreciation and amortization 62 62 Selling and administrative expense $ 3 96 99 Restructuring and other (3 ) (3 ) Income from operations (3 ) 280 277 Loss from early extinguishment of debt 9 9 Net interest expense 25 42 67 Foreign exchange (1 ) (1 ) Income/(loss) before income taxes (28 ) 230 202 Provision for / (benefit from) income taxes (8 ) 57 49 Equity earnings / (loss) in affiliates $ 142 131 $ (273 ) — Net income 142 111 173 (273 ) 153 Net income attributable to noncontrolling interests (11 ) (11 ) Net income attributable to Crown Holdings $ 142 $ 111 $ 162 $ (273 ) $ 142 Comprehensive income $ 150 $ 116 $ 181 $ (286 ) $ 161 Comprehensive income attributable to noncontrolling interests (11 ) (11 ) Comprehensive income attributable to Crown Holdings $ 150 $ 116 $ 170 $ (286 ) $ 150 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the six months ended June 30, 2016 (in millions) Parent Issuer Non- Eliminations Total Net sales $ 4,035 $ 4,035 Cost of products sold, excluding depreciation and amortization 3,212 3,212 Depreciation and amortization 125 125 Selling and administrative expense $ 5 180 185 Restructuring and other (1 ) (1 ) Income from operations (5 ) 519 514 Loss from early extinguishment of debt 27 27 Net interest expense 52 65 117 Foreign exchange (17 ) (17 ) Income/(loss) before income taxes (57 ) 444 387 Provision for / (benefit from) income taxes (21 ) 124 103 Equity earnings / (loss) in affiliates $ 248 222 $ (470 ) — Net income 248 186 320 (470 ) 284 Net income attributable to noncontrolling interests (36 ) (36 ) Net income attributable to Crown Holdings $ 248 $ 186 $ 284 $ (470 ) $ 248 Comprehensive income $ 167 $ 186 $ 263 $ (410 ) $ 206 Comprehensive income attributable to noncontrolling interests (39 ) (39 ) Comprehensive income attributable to Crown Holdings $ 167 $ 186 $ 224 $ (410 ) $ 167 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the six months ended June 30, 2015 (in millions) Parent Issuer Non- Eliminations Total Net sales $ 4,275 $ 4,275 Cost of products sold, excluding depreciation and amortization 3,503 3,503 Depreciation and amortization 113 113 Selling and administrative expense $ 5 192 197 Restructuring and other 17 17 Income from operations (5 ) 450 445 Loss from early extinguishment of debt 9 9 Net interest expense 51 79 130 Foreign exchange 5 5 Income/(loss) before income taxes (56 ) 357 301 Provision for / (benefit from) income taxes (9 ) 95 86 Equity earnings / (loss) in affiliates $ 186 188 $ (374 ) — Net income 186 141 262 (374 ) 215 Net income attributable to noncontrolling interests (29 ) (29 ) Net income attributable to Crown Holdings $ 186 $ 141 $ 233 $ (374 ) $ 186 Comprehensive Income $ (6 ) $ 38 $ 68 $ (79 ) $ 21 Comprehensive income attributable to noncontrolling interests (27 ) (27 ) Comprehensive income attributable to Crown Holdings $ (6 ) $ 38 $ 41 $ (79 ) $ (6 ) CONDENSED COMBINING BALANCE SHEET As of June 30, 2016 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 370 $ 370 Receivables, net 929 929 Inventories 1,419 1,419 Prepaid expenses and other current assets $ 1 239 240 Total current assets 1 — 2,957 2,958 Intercompany debt receivables 3,563 $ (3,563 ) — Investments 2,955 $ 2,708 (5,663 ) — Goodwill and intangible assets 3,472 3,472 Property, plant and equipment, net 2,700 2,700 Other non-current assets 430 216 646 Total $ 2,956 $ 3,138 $ 12,908 $ (9,226 ) $ 9,776 Liabilities and equity Current liabilities Short-term debt $ 37 $ 37 Current maturities of long-term debt 236 236 Accounts payable and accrued liabilities $ 12 $ 35 2,507 2,554 Total current liabilities 12 35 2,780 2,827 Long-term debt, excluding current maturities 391 4,620 5,011 Long-term intercompany debt 2,626 937 $ (3,563 ) — Postretirement and pension liabilities 672 672 Other non-current liabilities 292 351 643 Commitments and contingent liabilities Noncontrolling interests 305 305 Crown Holdings shareholders’ equity/(deficit) 318 1,483 4,180 (5,663 ) 318 Total equity/(deficit) 318 1,483 4,485 (5,663 ) 623 Total $ 2,956 $ 3,138 $ 12,908 $ (9,226 ) $ 9,776 CONDENSED COMBINING BALANCE SHEET As of December 31, 2015 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 717 $ 717 Receivables, net 912 912 Inventories 1,213 1,213 Prepaid expenses and other current assets $ 2 205 207 Total current assets — 2 3,047 3,049 Intercompany debt receivables 3,654 $ (3,654 ) — Investments $ 2,937 2,490 (5,427 ) — Goodwill and intangible assets 3,580 3,580 Property, plant and equipment, net 2,699 2,699 Other non-current assets 430 262 692 Total $ 2,937 $ 2,922 $ 13,242 $ (9,081 ) $ 10,020 Liabilities and equity Current liabilities Short-term debt $ 54 $ 54 Current maturities of long-term debt 209 209 Accounts payable and accrued liabilities $ 24 $ 41 2,580 2,645 Total current liabilities 24 41 2,843 2,908 Long-term debt, excluding current maturities 391 4,864 5,255 Long-term intercompany debt 2,769 885 $ (3,654 ) — Postretirement and pension liabilities 767 767 Other non-current liabilities 309 346 655 Commitments and contingent liabilities Noncontrolling interests 291 291 Crown Holdings shareholders’ equity/(deficit) 144 1,296 4,131 (5,427 ) 144 Total equity/(deficit) 144 1,296 4,422 (5,427 ) 435 Total $ 2,937 $ 2,922 $ 13,242 $ (9,081 ) $ 10,020 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the six months ended June 30, 2016 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ (4 ) $ (52 ) $ 124 (5 ) $ 63 Cash flows from investing activities Capital expenditures (143 ) (143 ) Intercompany investing activities 150 $ (150 ) — Other 18 18 Net cash provided by/(used for) investing activities 150 — (125 ) (150 ) (125 ) Cash flows from financing activities Proceeds from long-term debt 304 304 Payments of long-term debt (725 ) (725 ) Net change in revolving credit facility and short-term debt 138 138 Net change in long-term intercompany balances (143 ) 52 91 — Debt issue costs (2 ) (2 ) Common stock issued 5 5 Common stock repurchased (8 ) (8 ) Dividends paid (155 ) 155 — Contributions from noncontrolling interests 1 1 Dividend paid to noncontrolling interests (26 ) (26 ) Foreign exchange derivatives related to debt 32 32 Net cash provided by/(used for) financing activities (146 ) 52 (342 ) 155 (281 ) Effect of exchange rate changes on cash and cash equivalents (4 ) (4 ) Net change in cash and cash equivalents — — (347 ) — (347 ) Cash and cash equivalents at January 1 717 717 Cash and cash equivalents at June 30 $ — $ — $ 370 $ — $ 370 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the six months ended June 30, 2015 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ 10 $ (56 ) $ 31 $ (15 ) Cash flows from investing activities Capital expenditures (111 ) (111 ) Purchase of business (1,207 ) (1,207 ) Proceeds from sale of business 30 30 Intercompany investing activities (862 ) 5 862 $ (5 ) — Other (14 ) (14 ) Net cash provided by/(used for) investing activities (862 ) 5 (440 ) (5 ) (1,302 ) Cash flows from financing activities Proceeds from long-term debt 1,421 1,421 Payments of long-term debt (752 ) (752 ) Net change in revolving credit facility and short-term debt 96 96 Net change in long-term intercompany balances 856 51 (907 ) — Debt issue costs (17 ) (17 ) Common stock issued 5 5 Common stock repurchased (9 ) (9 ) Dividends paid (5 ) 5 — Dividend paid to noncontrolling interests (17 ) (17 ) Foreign exchange derivatives related to debt (48 ) (48 ) Net cash provided by/(used for) financing activities 852 51 (229 ) 5 679 Effect of exchange rate changes on cash and cash equivalents (39 ) (39 ) Net change in cash and cash equivalents — — (677 ) — (677 ) Cash and cash equivalents at January 1 965 965 Cash and cash equivalents at June 30 $ — $ — $ 288 $ — $ 288 Crown Americas, LLC, Crown Americas Capital Corp. II and Crown Americas Capital Corp. III (collectively, the Issuer), 100% owned subsidiaries of the Company, have outstanding $1,000 principal amount of 4.5% senior notes due 2023 , which are fully and unconditionally guaranteed by Crown Holdings, Inc. (Parent) and substantially all subsidiaries in the United States. 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 comprehensive income for the three and six months ended June 30, 2016 and 2015 , • balance sheets as of June 30, 2016 and December 31, 2015 , and • statements of cash flows for the six months ended June 30, 2016 and 2015 are presented on the following pages to comply with the Company’s requirements under Rule 3-10 of Regulation S-X. CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended June 30, 2016 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net sales $ 508 $ 1,634 $ 2,142 Cost of products sold, excluding depreciation and amortization 407 1,284 1,691 Depreciation and amortization 8 57 65 Selling and administrative expense $ 2 33 59 94 Restructuring and other (5 ) 2 (3 ) Income from operations 3 60 232 295 Net interest expense 15 21 20 56 Technology royalty (10 ) 10 — Foreign exchange (17 ) (11 ) $ 17 (11 ) Income/(loss) before income taxes 5 49 213 (17 ) 250 Provision for / (benefit from) income taxes 2 15 54 (6 ) 65 Equity earnings / (loss) in affiliates $ 169 33 97 (299 ) — Net income 169 36 131 159 (310 ) 185 Net income attributable to noncontrolling interests (16 ) (16 ) Net income attributable to Crown Holdings $ 169 $ 36 $ 131 $ 143 $ (310 ) $ 169 Comprehensive income $ 65 $ 39 $ 41 $ 37 $ (99 ) $ 83 Comprehensive income attributable to noncontrolling interests (18 ) (18 ) Comprehensive income attributable to Crown Holdings $ 65 $ 39 $ 41 $ 19 $ (99 ) $ 65 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended June 30, 2015 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net sales $ 542 $ 1,736 $ 2,278 Cost of products sold, excluding depreciation and amortization 433 1,410 1,843 Depreciation and amortization 8 54 62 Selling and administrative expense $ 3 36 60 99 Restructuring and other 2 (5 ) (3 ) Income from operations (3 ) 63 217 277 Loss from early extinguishment of debt 9 9 Net interest expense 24 23 20 67 Technology royalty (10 ) 10 — Foreign exchange 8 (1 ) (8 ) (1 ) Income/(loss) before income taxes (44 ) 50 188 8 202 Provision for / (benefit from) income taxes (17 ) 23 40 3 49 Equity earnings / (loss) in affiliates $ 142 38 84 $ (264 ) — Net income 142 11 111 148 (259 ) 153 Net income attributable to noncontrolling interests (11 ) (11 ) Net income attributable to Crown Holdings $ 142 $ 11 $ 111 $ 137 $ (259 ) $ 142 Comprehensive income $ 150 $ 13 $ 116 $ 162 $ (280 ) $ 161 Comprehensive income attributable to noncontrolling interests (11 ) (11 ) Comprehensive income attributable to Crown Holdings $ 150 $ 13 $ 116 $ 151 $ (280 ) $ 150 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the six months ended June 30, 2016 (in millions) Parent Issuer Guarantors Non- Eliminations Total Net sales $ 955 $ 3,080 $ 4,035 Cost of products sold, excluding depreciation and amortization 770 2,442 3,212 Depreciation and amortization 16 109 125 Selling and administrative expense $ 5 68 112 185 Restructuring and other (5 ) 4 (1 ) Income from operations — 97 417 514 Loss from early extinguishment of debt 27 27 Net interest expense 35 43 39 117 Technology royalty (19 ) 19 — Foreign exchange 15 (17 ) $ (15 ) (17 ) Income/(loss) before income taxes (77 ) 73 376 15 387 Provision for / (benefit from) income taxes (29 ) 29 98 5 103 Equity earnings / (loss) in affiliates $ 248 97 142 (487 ) — Net income 248 49 186 278 (477 ) 284 Net income attributable to noncontrolling interests (36 ) (36 ) Net income attributable to Crown Holdings $ 248 $ 49 $ 186 $ 242 $ (477 ) $ 248 Comprehensive Income $ 167 $ 55 $ 186 $ 209 $ (411 ) $ 206 Comprehensive income attributable to noncontrolling interests (39 ) (39 ) Comprehensive income attributable to Crown Holdings $ 167 $ 55 $ 186 $ 170 $ (411 ) $ 167 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the six months ended June 30, 2015 (in millions) Parent Issuer Guarantors Non- Eliminations Total Net sales $ 1,028 $ 3,247 $ 4,275 Cost of products sold, excluding depreciation and amortization 820 2,683 3,503 Depreciation and amortization 16 97 113 Selling and administrative expense $ 5 78 114 197 Restructuring and other 2 15 17 Income from operations (5 ) 112 338 445 Loss from early extinguishment of debt 9 9 Net interest expense 44 46 40 130 Technology royalty (19 ) 19 — Foreign exchange 8 5 $ (8 ) 5 Income/(loss) before income taxes (66 ) 85 274 8 301 Provision for / (benefit from) income taxes (25 ) 46 62 3 86 Equity earnings / (loss) in affiliates $ 186 88 102 (376 ) — Net income 186 47 141 212 (371 ) 215 Net income attributable to noncontrolling interests (29 ) (29 ) Net income attributable to Crown Holdings $ 186 $ 47 $ 141 $ 183 $ (371 ) $ 186 Comprehensive income $ (6 ) $ 53 $ 38 $ 20 $ (84 ) $ 21 Comprehensive income attributable to noncontrolling interests (27 ) (27 ) Comprehensive income attirbutable to Crown Holdings $ (6 ) $ 53 $ 38 $ (7 ) $ (84 ) $ (6 ) CONDENSED COMBINING BALANCE SHEET As of June 30, 2016 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 69 $ 301 $ 370 Receivables, net 4 $ 9 916 929 Intercompany receivables 19 8 $ (27 ) — Inventories 316 1,103 1,419 Prepaid expenses and other current assets $ 1 1 10 228 240 Total current assets 1 74 354 2,556 (27 ) 2,958 Intercompany debt receivables 2,800 3,401 682 (6,883 ) — Investments 2,955 2,293 787 (6,035 ) — Goodwill and intangible assets 469 3,003 3,472 Property, plant and equipment, net 1 415 2,284 2,700 Other non-current assets 5 445 196 646 Total $ 2,956 $ 5,173 $ 5,871 $ 8,721 $ (12,945 ) $ 9,776 Liabilities and equity Current liabilities Short-term debt $ 37 $ 37 Current maturities of long-term debt $ 122 114 236 Accounts payable and accrued liabilities $ 12 29 $ 578 1,935 2,554 Intercompany payables 8 19 $ (27 ) — Total current liabilities 12 151 586 2,105 (27 ) 2,827 Long-term debt, excluding current maturities 2,410 391 2,210 5,011 Long-term intercompany debt 2,626 1,298 2,769 190 (6,883 ) — Postretirement and pension liabilities 341 331 672 Other non-current liabilities 301 342 643 Commitments and contingent liabilities Noncontrolling interests 305 305 Crown Holdings shareholders’ equity/(deficit) 318 1,314 1,483 3,238 (6,035 ) 318 Total equity/(deficit) 318 1,314 1,483 3,543 (6,035 ) 623 Total $ 2,956 $ 5,173 $ 5,871 $ 8,721 $ (12,945 ) $ 9,776 CONDENSED COMBINING BALANCE SHEET As of December 31, 2015 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 104 $ 613 $ 717 Receivables, net $ 23 889 912 Intercompany receivables 30 2 $ (32 ) — Inventories 291 922 1,213 Prepaid expenses and other current assets 2 7 198 207 Total current assets 106 351 2,624 (32 ) 3,049 Intercompany debt receivables 3,111 3,471 681 (7,263 ) — Investments $ 2,937 2,199 804 (5,940 ) — Goodwill and intangible assets 471 3,109 3,580 Property, plant and equipment, net 1 390 2,308 2,699 Other non-current assets 6 457 229 692 Total $ 2,937 $ 5,423 $ 5,944 $ 8,951 $ (13,235 ) $ 10,020 Liabilities and equity Current liabilities Short-term debt $ 54 $ 54 Current maturities of long-term debt $ 90 119 209 Accounts payable and accrued liabilities $ 24 47 $ 526 2,048 2,645 Intercompany payables 2 30 $ (32 ) — Total current liabilities 24 137 528 2,251 (32 ) 2,908 Long-term debt, excluding current maturities 2,759 391 2,105 5,255 Long-term intercompany debt 2,769 1,268 3,041 185 (7,263 ) — Postretirement and pension liabilities 377 390 767 Other non-current liabilities 311 344 655 Commitments and contingent liabilities Noncontrolling interests 291 291 Crown Holdings shareholders’ equity/(deficit) 144 1,259 1,296 3,385 (5,940 ) 144 Total equity/(deficit) 144 1,259 1,296 3,676 (5,940 ) 435 Total $ 2,937 $ 5,423 $ 5,944 $ 8,951 $ (13,235 ) $ 10,020 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the six months ended June 30, 2016 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net provided by/(used for) operating activities $ (4 ) $ (49 ) $ 92 $ 38 $ (14 ) $ 63 Cash flows from investing activities Capital expenditures (50 ) (93 ) (143 ) Intercompany investing activities 150 150 (300 ) — Other 10 8 18 Net cash provided by/(used for) investing activities 150 — 110 (85 ) (300 ) (125 ) Cash flows from financing activities Proceeds from long-term debt 300 4 304 Payments of long-term debt (700 ) (25 ) (725 ) Net change in revolving credit facility and short-term debt 75 63 138 Net change in long-term intercompany balances (143 ) 341 (202 ) 4 — Debt issue costs (2 ) (2 ) Common stock issued 5 5 Common stock repurchased (8 ) (8 ) Dividends paid (314 ) 314 — Contributions from noncontrolling interests 1 1 Dividends paid to noncontrolling interests (26 ) (26 ) Foreign exchange derivatives related to debt 32 32 Net cash provided by/(used for) financing activities (146 ) 14 (202 ) (261 ) 314 (281 ) Effect of exchange rate changes on cash and cash equivalents (4 ) (4 ) Net change in cash and cash equivalents — (35 ) — (312 ) — (347 ) Cash and cash equivalents at January 1 104 613 717 Cash and cash equivalents at June 30 $ — $ 69 $ — $ 301 $ — $ 370 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the six months ended June 30, 2015 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net provided by/(used for) operating activities $ 10 $ (29 ) $ 64 $ (60 ) $ (15 ) Cash flows from investing activities Capital expenditures (21 ) (90 ) (111 ) Purchase of business (1,207 ) (1,207 ) Proceeds from sale of business 30 30 Intercompany investing activities (862 ) 2 9 862 $ (11 ) — Other (10 ) (4 ) (14 ) Net cash provided by/(used for) investing activities (862 ) 2 (22 ) (409 ) (11 ) (1,302 ) Cash flows from financing activities Proceeds from long-term debt 750 671 1,421 Payments of long-term debt (675 ) (77 ) (752 ) Net change in revolving credit facility and short-term debt 40 56 96 Net change in long-term intercompany balances 856 (150 ) (42 ) (664 ) — Debt issue costs (9 ) (8 ) (17 ) Common stock issued 5 5 Common stock repurchased (9 ) (9 ) Dividends paid (11 ) 11 — Dividends paid to noncontrolling interests (17 ) (17 ) Foreign exchange derivatives related to debt (48 ) (48 ) Net cash provided by/(used for) financing activities 852 (44 ) (42 ) (98 ) 11 679 Effect of exchange rate changes on cash and cash equivalents (39 ) (39 ) Net change in cash and cash equivalents — (71 ) — (606 ) — (677 ) Cash and cash equivalents at January 1 128 837 965 Cash and cash equivalents at June 30 $ — $ 57 $ — $ 231 $ — $ 288 |