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 and the guarantees are made on a joint and several basis. The following condensed combining financial statements: • statements of comprehensive income for the three months ended March 31, 2017 and 2016 , • balance sheets as of March 31, 2017 and December 31, 2016 , and • statements of cash flows for the three months ended March 31, 2017 and 2016 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 March 31, 2017 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net sales $ 1,901 $ 1,901 Cost of products sold, excluding depreciation and amortization 1,519 1,519 Depreciation and amortization 59 59 Selling and administrative expense $ 2 88 90 Restructuring and other (4 ) (4 ) Income from operations (2 ) 239 237 Net interest expense 20 39 59 Foreign exchange (1 ) (1 ) Income/(loss) before income taxes (22 ) 201 179 Provision for / (benefit from) income taxes (10 ) 56 46 Equity earnings / (loss) in affiliates $ 107 99 $ (206 ) — Net income 107 87 145 (206 ) 133 Net income attributable to noncontrolling interests (26 ) (26 ) Net income attributable to Crown Holdings $ 107 $ 87 $ 119 $ (206 ) $ 107 Comprehensive income $ 246 $ 130 $ 285 $ (388 ) $ 273 Comprehensive income attributable to noncontrolling interests (27 ) (27 ) Comprehensive income attributable to Crown Holdings $ 246 $ 130 $ 258 $ (388 ) $ 246 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended March 31, 2016 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net sales $ 1,893 $ 1,893 Cost of products sold, excluding depreciation and amortization 1,521 1,521 Depreciation and amortization 60 60 Selling and administrative expense $ 2 89 91 Restructuring and other 2 2 Income from operations (2 ) 221 219 Loss from early extinguishment of debt 27 27 Net interest expense 27 34 61 Foreign exchange (6 ) (6 ) Income/(loss) before income taxes (29 ) 166 137 Provision for / (benefit from) income taxes (7 ) 45 38 Equity earnings / (loss) in affiliates $ 79 77 $ (156 ) — Net income 79 55 121 (156 ) 99 Net income attributable to noncontrolling interests (20 ) (20 ) Net income attributable to Crown Holdings $ 79 $ 55 $ 101 $ (156 ) $ 79 Comprehensive income $ 102 $ 145 $ 145 $ (269 ) $ 123 Comprehensive income attributable to noncontrolling interests (21 ) (21 ) Comprehensive income attributable to Crown Holdings $ 102 $ 145 $ 124 $ (269 ) $ 102 CONDENSED COMBINING BALANCE SHEET As of March 31, 2017 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 338 $ 338 Receivables, net 899 899 Inventories 1,417 1,417 Prepaid expenses and other current assets $ 2 232 234 Total current assets 2 — 2,886 2,888 Intercompany debt receivables 3,592 $ (3,592 ) — Investments 3,103 $ 3,053 (6,156 ) — Goodwill and intangible assets 3,357 3,357 Property, plant and equipment, net 2,898 2,898 Other non-current assets 505 222 727 Total $ 3,105 $ 3,558 $ 12,955 $ (9,748 ) $ 9,870 Liabilities and equity Current liabilities Short-term debt $ 37 $ 37 Current maturities of long-term debt 57 57 Accounts payable and accrued liabilities $ 18 $ 39 2,345 2,402 Total current liabilities 18 39 2,439 2,496 Long-term debt, excluding current maturities 392 4,814 5,206 Long-term intercompany debt 2,544 1,048 $ (3,592 ) — Postretirement and pension liabilities 596 596 Other non-current liabilities 355 358 713 Commitments and contingent liabilities Noncontrolling interests 316 316 Crown Holdings shareholders’ equity/(deficit) 543 1,724 4,432 (6,156 ) 543 Total equity/(deficit) 543 1,724 4,748 (6,156 ) 859 Total $ 3,105 $ 3,558 $ 12,955 $ (9,748 ) $ 9,870 CONDENSED COMBINING BALANCE SHEET As of December 31, 2016 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 559 $ 559 Receivables, net 865 865 Inventories 1,245 1,245 Prepaid expenses and other current assets $ 1 171 172 Total current assets 1 — 2,840 2,841 Intercompany debt receivables 3,447 $ (3,447 ) — Investments 2,857 $ 2,915 (5,772 ) — Goodwill and intangible assets 3,263 3,263 Property, plant and equipment, net 2,820 2,820 Other non-current assets 447 228 675 Total $ 2,858 $ 3,362 $ 12,598 $ (9,219 ) $ 9,599 Liabilities and equity Current liabilities Short-term debt $ 33 $ 33 Current maturities of long-term debt 161 161 Accounts payable and accrued liabilities $ 23 $ 40 2,639 2,702 Total current liabilities 23 40 2,833 2,896 Long-term debt, excluding current maturities 392 4,325 4,717 Long-term intercompany debt 2,469 978 $ (3,447 ) — Postretirement and pension liabilities 620 620 Other non-current liabilities 358 340 698 Commitments and contingent liabilities Noncontrolling interests 302 302 Crown Holdings shareholders’ equity/(deficit) 366 1,594 4,178 (5,772 ) 366 Total equity/(deficit) 366 1,594 4,480 (5,772 ) 668 Total $ 2,858 $ 3,362 $ 12,598 $ (9,219 ) $ 9,599 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the three months ended March 31, 2017 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ (9 ) $ (14 ) $ (293 ) $ (4 ) $ (320 ) Cash flows from investing activities Capital expenditures (107 ) (107 ) Proceeds from sale of property, plant and equipment 3 3 Net cash provided by/(used for) investing activities — — (104 ) — (104 ) Cash flows from financing activities Proceeds from long-term debt 4 4 Payments of long-term debt (12 ) (12 ) Net change in revolving credit facility and short-term debt 351 351 Net change in long-term intercompany balances 135 14 (149 ) — Common stock issued 7 7 Common stock repurchased (133 ) (133 ) Dividends paid (4 ) 4 — Dividend paid to noncontrolling interests (13 ) (13 ) Foreign exchange derivatives related to debt (5 ) (5 ) Net cash provided by/(used for) financing activities 9 14 172 4 199 Effect of exchange rate changes on cash and cash equivalents 4 4 Net change in cash and cash equivalents — — (221 ) — (221 ) Cash and cash equivalents at January 1 559 559 Cash and cash equivalents at March 31 $ — $ — $ 338 $ — $ 338 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the three months ended March 31, 2016 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ (10 ) $ (31 ) $ (364 ) $ (3 ) $ (408 ) Cash flows from investing activities Capital expenditures (51 ) (51 ) Proceeds from sale of property, plant and equipment 4 4 Intercompany investing activities 150 (150 ) — Other (1 ) (1 ) Net cash provided by/(used for) investing activities 150 — (48 ) (150 ) (48 ) Cash flows from financing activities Proceeds from long-term debt 303 303 Payments of long-term debt (709 ) (709 ) Net change in revolving credit facility and short-term debt 383 383 Net change in long-term intercompany balances (137 ) 31 106 — Debt issue costs (2 ) (2 ) Common stock issued 1 1 Common stock repurchased (4 ) (4 ) Dividends paid (153 ) 153 — Dividend paid to noncontrolling interests (8 ) (8 ) Foreign exchange derivatives related to debt 32 32 Net cash provided by/(used for) financing activities (140 ) 31 (48 ) 153 (4 ) Effect of exchange rate changes on cash and cash equivalents — Net change in cash and cash equivalents — — (460 ) — (460 ) Cash and cash equivalents at January 1 717 717 Cash and cash equivalents at March 31 $ — $ — $ 257 $ — $ 257 Crown Americas, LLC, Crown Americas Capital Corp. IV and Crown Americas Capital Corp. V (collectively, the Issuer), 100% owned subsidiaries of the Company, have outstanding $1,000 principal amount of 4.5% senior notes due 2023 and $400 principal amount of 4.25% senior notes due 2026, which are fully and unconditionally guaranteed by Crown Holdings, Inc. (Parent) and substantially all of its 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 months ended March 31, 2017 and 2016 , • balance sheets as of March 31, 2017 and December 31, 2016 , and • statements of cash flows for the three months ended March 31, 2017 and 2016 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 March 31, 2017 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net sales $ 445 $ 1,456 $ 1,901 Cost of products sold, excluding depreciation and amortization 361 1,158 1,519 Depreciation and amortization 10 49 59 Selling and administrative expense $ 2 33 55 90 Restructuring and other 1 (5 ) (4 ) Income from operations (2 ) 40 199 237 Net interest expense 17 21 21 59 Technology royalty (9 ) 9 — Foreign exchange 10 (1 ) $ (10 ) (1 ) Income/(loss) before income taxes (29 ) 28 170 10 179 Provision for / (benefit from) income taxes (11 ) 8 45 4 46 Equity earnings / (loss) in affiliates $ 107 49 67 (223 ) — Net income 107 31 87 125 (217 ) 133 Net income attributable to noncontrolling interests (26 ) (26 ) Net income attributable to Crown Holdings $ 107 $ 31 $ 87 $ 99 $ (217 ) $ 107 Comprehensive income $ 246 $ 35 $ 130 $ 271 $ (409 ) $ 273 Comprehensive income attributable to noncontrolling interests (27 ) (27 ) Comprehensive income attributable to Crown Holdings $ 246 $ 35 $ 130 $ 244 $ (409 ) $ 246 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended March 31, 2016 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net sales $ 447 $ 1,446 $ 1,893 Cost of products sold, excluding depreciation and amortization 363 1,158 1,521 Depreciation and amortization 8 52 60 Selling and administrative expense $ 3 35 53 91 Restructuring and other 4 (2 ) 2 Income from operations (3 ) 37 185 219 Loss from early extinguishment of debt 27 27 Net interest expense 20 22 19 61 Technology royalty (9 ) 9 — Foreign exchange 32 (6 ) $ (32 ) (6 ) Income/(loss) before income taxes (82 ) 24 163 32 137 Provision for / (benefit from) income taxes (31 ) 14 44 11 38 Equity earnings / (loss) in affiliates $ 79 64 45 (188 ) — Net income 79 13 55 119 (167 ) 99 Net income attributable to noncontrolling interests (20 ) (20 ) Net income attributable to Crown Holdings $ 79 $ 13 $ 55 $ 99 $ (167 ) $ 79 Comprehensive income $ 102 $ 16 $ 145 $ 172 $ (312 ) $ 123 Comprehensive income attributable to noncontrolling interests (21 ) (21 ) Comprehensive income attributable to Crown Holdings $ 102 $ 16 $ 145 $ 151 $ (312 ) $ 102 CONDENSED COMBINING BALANCE SHEET As of March 31, 2017 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 79 $ 259 $ 338 Receivables, net $ 10 889 899 Intercompany receivables 32 14 $ (46 ) — Inventories 386 1,031 1,417 Prepaid expenses and other current assets $ 2 2 23 207 234 Total current assets 2 81 451 2,400 (46 ) 2,888 Intercompany debt receivables 2,885 3,346 675 (6,906 ) — Investments 3,103 2,366 1,058 (6,527 ) — Goodwill and intangible assets 468 2,889 3,357 Property, plant and equipment, net 1 505 2,392 2,898 Other non-current assets 3 516 208 727 Total $ 3,105 $ 5,336 $ 6,344 $ 8,564 $ (13,479 ) $ 9,870 Liabilities and equity Current liabilities Short-term debt $ 37 $ 37 Current maturities of long-term debt $ 18 39 57 Accounts payable and accrued liabilities $ 18 15 $ 576 1,793 2,402 Intercompany payables 14 32 $ (46 ) — Total current liabilities 18 33 590 1,901 (46 ) 2,496 Long-term debt, excluding current maturities 2,565 392 2,249 5,206 Long-term intercompany debt 2,544 1,325 2,855 182 (6,906 ) — Postretirement and pension liabilities 408 188 596 Other non-current liabilities 375 338 713 Commitments and contingent liabilities Noncontrolling interests 316 316 Crown Holdings shareholders’ equity/(deficit) 543 1,413 1,724 3,390 (6,527 ) 543 Total equity/(deficit) 543 1,413 1,724 3,706 (6,527 ) 859 Total $ 3,105 $ 5,336 $ 6,344 $ 8,564 $ (13,479 ) $ 9,870 CONDENSED COMBINING BALANCE SHEET As of December 31, 2016 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 83 $ 476 $ 559 Receivables, net 3 $ 20 842 865 Intercompany receivables 33 6 $ (39 ) — Inventories 313 932 1,245 Prepaid expenses and other current assets $ 1 2 13 156 172 Total current assets 1 88 379 2,412 (39 ) 2,841 Intercompany debt receivables 2,703 3,234 690 (6,627 ) — Investments 2,857 2,319 954 (6,130 ) — Goodwill and intangible assets 469 2,794 3,263 Property, plant and equipment, net 1 496 2,323 2,820 Other non-current assets 3 464 208 675 Total $ 2,858 $ 5,114 $ 5,996 $ 8,427 $ (12,796 ) $ 9,599 Liabilities and equity Current liabilities Short-term debt $ 33 $ 33 Current maturities of long-term debt $ 118 43 161 Accounts payable and accrued liabilities $ 23 32 $ 577 2,070 2,702 Intercompany payables 6 33 $ (39 ) — Total current liabilities 23 150 583 2,179 (39 ) 2,896 Long-term debt, excluding current maturities 2,258 392 2,067 4,717 Long-term intercompany debt 2,469 1,328 2,624 206 (6,627 ) — Postretirement and pension liabilities 422 198 620 Other non-current liabilities 381 317 698 Commitments and contingent liabilities Noncontrolling interests 302 302 Crown Holdings shareholders’ equity/(deficit) 366 1,378 1,594 3,158 (6,130 ) 366 Total equity/(deficit) 366 1,378 1,594 3,460 (6,130 ) 668 Total $ 2,858 $ 5,114 $ 5,996 $ 8,427 $ (12,796 ) $ 9,599 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the three months ended March 31, 2017 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net provided by/(used for) operating activities $ (9 ) $ (24 ) $ (69 ) $ (208 ) $ (10 ) $ (320 ) Cash flows from investing activities Capital expenditures (50 ) (57 ) (107 ) Proceeds from sale of property, plant and equipment 3 3 Net cash provided by/(used for) investing activities — — (50 ) (54 ) — (104 ) Cash flows from financing activities Proceeds from long-term debt 4 4 Payments of long-term debt (12 ) (12 ) Net change in revolving credit facility and short-term debt 205 146 351 Net change in long-term intercompany balances 135 (185 ) 119 (69 ) — Common stock issued 7 7 Common stock repurchased (133 ) (133 ) Dividends paid (10 ) 10 — Dividends paid to noncontrolling interests (13 ) (13 ) Foreign exchange derivatives related to debt (5 ) (5 ) Net cash provided by/(used for) financing activities 9 20 119 41 10 199 Effect of exchange rate changes on cash and cash equivalents 4 4 Net change in cash and cash equivalents — (4 ) — (217 ) — (221 ) Cash and cash equivalents at January 1 83 476 559 Cash and cash equivalents at March 31 $ — $ 79 $ — $ 259 $ — $ 338 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the three months ended March 31, 2016 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net provided by/(used for) operating activities $ (10 ) $ (66 ) $ (2 ) $ (323 ) $ (7 ) $ (408 ) Cash flows from investing activities Capital expenditures (21 ) (30 ) (51 ) Proceeds from sale of property, plant and equipment 4 4 Intercompany investing activities 150 150 (300 ) — Other (1 ) (1 ) Net cash provided by/(used for) investing activities 150 — 129 (27 ) (300 ) (48 ) Cash flows from financing activities Proceeds from long-term debt 300 3 303 Payments of long-term debt (700 ) (9 ) (709 ) Net change in revolving credit facility and short-term debt 75 308 383 Net change in long-term intercompany balances (137 ) 335 (127 ) (71 ) — Debt issue costs (2 ) (2 ) Common stock issued 1 1 Common stock repurchased (4 ) (4 ) Dividends paid (307 ) 307 — Dividends paid to noncontrolling interests (8 ) (8 ) Foreign exchange derivatives related to debt 32 32 Net cash provided by/(used for) financing activities (140 ) 8 (127 ) (52 ) 307 (4 ) Effect of exchange rate changes on cash and cash equivalents — — Net change in cash and cash equivalents — (58 ) — (402 ) — (460 ) Cash and cash equivalents at January 1 104 613 717 Cash and cash equivalents at March 31 $ — $ 46 $ — $ 211 $ — $ 257 |