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 and nine months ended September 30, 2017 and 2016 , • balance sheets as of September 30, 2017 and December 31, 2016 , and • statements of cash flows for the nine months ended September 30, 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 September 30, 2017 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net sales $ 2,468 $ 2,468 Cost of products sold, excluding depreciation and amortization 1,956 1,956 Depreciation and amortization 63 63 Selling and administrative expense $ 1 89 90 Restructuring and other 12 12 Income from operations (1 ) 348 347 Net interest expense 23 37 60 Income/(loss) before income taxes (24 ) 311 287 Provision for / (benefit from) income taxes (15 ) 94 79 Equity earnings / (loss) in affiliates $ 177 155 $ (332 ) — Net income 177 146 217 (332 ) 208 Net income attributable to noncontrolling interests (31 ) (31 ) Net income attributable to Crown Holdings $ 177 $ 146 $ 186 $ (332 ) $ 177 Comprehensive income $ 220 $ 184 $ 261 $ (413 ) $ 252 Comprehensive income attributable to noncontrolling interests (32 ) (32 ) Comprehensive income attributable to Crown Holdings $ 220 $ 184 $ 229 $ (413 ) $ 220 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended September 30, 2016 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net sales $ 2,326 $ 2,326 Cost of products sold, excluding depreciation and amortization 1,838 1,838 Depreciation and amortization 63 63 Selling and administrative expense $ 3 87 90 Restructuring and other 9 11 20 Income from operations (12 ) 327 315 Loss from early extinguishment of debt 10 10 Net interest expense 27 29 56 Foreign exchange (5 ) (5 ) Income/(loss) before income taxes (39 ) 293 254 Provision for / (benefit from) income taxes (19 ) 67 48 Equity earnings / (loss) in affiliates $ 183 180 $ (363 ) — Net income 183 160 226 (363 ) 206 Net income attributable to noncontrolling interests (23 ) (23 ) Net income attributable to Crown Holdings $ 183 $ 160 $ 203 $ (363 ) $ 183 Comprehensive income $ 143 $ 113 $ 165 $ (256 ) $ 165 Comprehensive income attributable to noncontrolling interests (22 ) (22 ) Comprehensive income attributable to Crown Holdings $ 143 $ 113 $ 143 $ (256 ) $ 143 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the nine months ended September 30, 2017 (in millions) Parent Issuer Non- Eliminations Total Net sales $ 6,530 $ 6,530 Cost of products sold, excluding depreciation and amortization 5,194 5,194 Depreciation and amortization 183 183 Selling and administrative expense $ 5 267 272 Restructuring and other (1 ) 27 26 Income from operations (4 ) 859 855 Loss from early extinguishment of debt 7 7 Net interest expense 69 108 177 Foreign exchange 4 4 Income/(loss) before income taxes (73 ) 740 667 Provision for / (benefit from) income taxes (33 ) 211 178 Equity earnings / (loss) in affiliates $ 412 384 $ (796 ) — Net income 412 344 529 (796 ) 489 Net income attributable to noncontrolling interests (77 ) (77 ) Net income attributable to Crown Holdings $ 412 $ 344 $ 452 $ (796 ) $ 412 Comprehensive income $ 687 $ 429 $ 807 $ (1,156 ) $ 767 Comprehensive income attributable to noncontrolling interests (80 ) (80 ) Comprehensive income attributable to Crown Holdings $ 687 $ 429 $ 727 $ (1,156 ) $ 687 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the nine months ended September 30, 2016 (in millions) Parent Issuer Non- Eliminations Total Net sales $ 6,361 $ 6,361 Cost of products sold, excluding depreciation and amortization 5,050 5,050 Depreciation and amortization 188 188 Selling and administrative expense $ 8 267 275 Restructuring and other 12 7 19 Income from operations (20 ) 849 829 Loss from early extinguishment of debt 37 37 Net interest expense 79 94 173 Foreign exchange (22 ) (22 ) Income/(loss) before income taxes (99 ) 740 641 Provision for / (benefit from) income taxes (42 ) 193 151 Equity earnings / (loss) in affiliates $ 431 403 $ (834 ) — Net income 431 346 547 (834 ) 490 Net income attributable to noncontrolling interests (59 ) (59 ) Net income attributable to Crown Holdings $ 431 $ 346 $ 488 $ (834 ) $ 431 Comprehensive Income $ 310 $ 299 $ 428 $ (666 ) $ 371 Comprehensive income attributable to noncontrolling interests (61 ) (61 ) Comprehensive income attributable to Crown Holdings $ 310 $ 299 $ 367 $ (666 ) $ 310 CONDENSED COMBINING BALANCE SHEET As of September 30, 2017 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 374 $ 374 Receivables, net 1,098 1,098 Inventories 1,430 1,430 Prepaid expenses and other current assets $ 1 250 251 Total current assets 1 — 3,152 3,153 Intercompany debt receivables 3,568 $ (3,568 ) — Investments 3,324 3,348 (6,672 ) — Goodwill and intangible assets, net 3,562 3,562 Property, plant and equipment, net 3,066 3,066 Other non-current assets 513 202 715 Total $ 3,325 $ 3,861 $ 13,550 $ (10,240 ) $ 10,496 Liabilities and equity Current liabilities Short-term debt $ 50 $ 50 Current maturities of long-term debt 68 68 Accounts payable and accrued liabilities $ 18 $ 40 2,861 2,919 Total current liabilities 18 40 2,979 3,037 Long-term debt, excluding current maturities 392 4,722 5,114 Long-term intercompany debt 2,509 1,059 $ (3,568 ) — Postretirement and pension liabilities 519 519 Other non-current liabilities 347 367 714 Commitments and contingent liabilities Noncontrolling interests 314 314 Crown Holdings shareholders’ equity/(deficit) 798 2,023 4,649 (6,672 ) 798 Total equity/(deficit) 798 2,023 4,963 (6,672 ) 1,112 Total $ 3,325 $ 3,861 $ 13,550 $ (10,240 ) $ 10,496 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, net 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 nine months ended September 30, 2017 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ (4 ) $ (23 ) $ 551 $ (36 ) $ 488 Cash flows from investing activities Capital expenditures (282 ) (282 ) Proceeds from sale of property, plant and equipment 8 8 Intercompany investing activities 235 (235 ) — Other (15 ) (15 ) Net cash provided by/(used for) investing activities 235 (289 ) (235 ) (289 ) Cash flows from financing activities Proceeds from long-term debt 1,054 1,054 Payments of long-term debt (1,100 ) (1,100 ) Net change in revolving credit facility and short-term debt 22 22 Net change in long-term intercompany balances 100 23 (123 ) — Debt issue costs (15 ) (15 ) Common stock issued 8 8 Common stock repurchased (339 ) (339 ) Dividends paid (271 ) 271 — Dividend paid to noncontrolling interests (68 ) (68 ) Foreign exchange derivatives related to debt 38 38 Net cash provided by/(used for) financing activities (231 ) 23 (463 ) 271 (400 ) Effect of exchange rate changes on cash and cash equivalents 16 16 Net change in cash and cash equivalents — — (185 ) — (185 ) Cash and cash equivalents at January 1 559 559 Cash and cash equivalents at September 30 $ — $ — $ 374 $ — $ 374 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2016 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ 6 $ (86 ) $ 466 $ (10 ) $ 376 Cash flows from investing activities Capital expenditures (244 ) (244 ) Proceeds from sale of property, plant and equipment 6 6 Intercompany investing activities 150 (150 ) — Other 10 10 Net cash provided by/(used for) investing activities 150 (228 ) (150 ) (228 ) Cash flows from financing activities Proceeds from long-term debt 1,379 1,379 Payments of long-term debt (1,810 ) (1,810 ) Net change in revolving credit facility and short-term debt 108 108 Net change in long-term intercompany balances (156 ) 86 70 — Debt issue costs (16 ) (16 ) Common stock issued 8 8 Common stock repurchased (8 ) (8 ) Dividends paid (160 ) 160 — Contribution from noncontrolling interests 1 1 Dividend paid to noncontrolling interests (43 ) (43 ) Foreign exchange derivatives related to debt 53 53 Net cash provided by/(used for) financing activities (156 ) 86 (418 ) 160 (328 ) Effect of exchange rate changes on cash and cash equivalents (11 ) (11 ) Net change in cash and cash equivalents — — (191 ) — (191 ) Cash and cash equivalents at January 1 717 717 Cash and cash equivalents at September 30 $ — $ — $ 526 $ — $ 526 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 and nine months ended September 30, 2017 and 2016 , • balance sheets as of September 30, 2017 and December 31, 2016 , and • statements of cash flows for the nine months ended September 30, 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 September 30, 2017 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net sales $ 512 $ 1,956 $ 2,468 Cost of products sold, excluding depreciation and amortization 407 1,549 1,956 Depreciation and amortization 10 53 63 Selling and administrative expense $ 3 31 56 90 Restructuring and other 12 12 Income from operations (3 ) 64 286 347 Net interest expense 16 25 19 60 Technology royalty (15 ) 15 — Foreign exchange 23 $ (23 ) — Income/(loss) before income taxes (42 ) 54 252 23 287 Provision for / (benefit from) income taxes (16 ) 18 69 8 79 Equity earnings / (loss) in affiliates $ 177 67 110 (354 ) — Net income 177 41 146 183 (339 ) 208 Net income attributable to noncontrolling interests (31 ) (31 ) Net income attributable to Crown Holdings $ 177 $ 41 $ 146 $ 152 $ (339 ) $ 177 Comprehensive income $ 220 $ 37 $ 184 $ 245 $ (434 ) $ 252 Comprehensive income attributable to noncontrolling interests (32 ) (32 ) Comprehensive income attributable to Crown Holdings $ 220 $ 37 $ 184 $ 213 $ (434 ) $ 220 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended September 30, 2016 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net sales $ 513 $ 1,813 $ 2,326 Cost of products sold, excluding depreciation and amortization 404 1,434 1,838 Depreciation and amortization 9 54 63 Selling and administrative expense $ 2 34 54 90 Restructuring and other 10 10 20 Income from operations (2 ) 56 261 315 Loss from early extinguishment of debt 5 5 10 Net interest expense 15 22 19 56 Technology royalty (13 ) 13 — Foreign exchange 9 (5 ) $ (9 ) (5 ) Income/(loss) before income taxes (31 ) 47 229 9 254 Provision for / (benefit from) income taxes (12 ) 13 44 3 48 Equity earnings / (loss) in affiliates $ 183 68 126 (377 ) — Net income 183 49 160 185 (371 ) 206 Net income attributable to noncontrolling interests (23 ) (23 ) Net income attributable to Crown Holdings $ 183 $ 49 $ 160 $ 162 $ (371 ) $ 183 Comprehensive income $ 143 $ 33 $ 113 $ 169 $ (293 ) $ 165 Comprehensive income attributable to noncontrolling interests (22 ) (22 ) Comprehensive income attributable to Crown Holdings $ 143 $ 33 $ 113 $ 147 $ (293 ) $ 143 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the nine months ended September 30, 2017 (in millions) Parent Issuer Guarantors Non- Eliminations Total Net sales $ 1,462 $ 5,068 6,530 Cost of products sold, excluding depreciation and amortization 1,181 4,013 5,194 Depreciation and amortization 30 153 183 Selling and administrative expense $ 8 99 165 272 Restructuring and other 2 24 26 Income from operations (8 ) 150 713 855 Loss from early extinguishment of debt 6 1 7 Net interest expense 49 69 59 177 Technology royalty (33 ) 33 — Foreign exchange 78 (1 ) 5 $ (78 ) 4 Income/(loss) before income taxes (141 ) 115 615 78 667 Provision for / (benefit from) income taxes (54 ) 38 167 27 178 Equity earnings / (loss) in affiliates $ 412 167 267 (846 ) — Net income 412 80 344 448 (795 ) 489 Net income attributable to noncontrolling interests (77 ) (77 ) Net income attributable to Crown Holdings 412 80 344 371 (795 ) 412 Comprehensive Income $ 687 $ 83 $ 429 $ 787 $ (1,219 ) $ 767 Comprehensive income attributable to noncontrolling interests (80 ) (80 ) Comprehensive income attributable to Crown Holdings $ 687 $ 83 $ 429 $ 707 $ (1,219 ) $ 687 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the nine months ended September 30, 2016 (in millions) Parent Issuer Guarantors Non- Eliminations Total Net sales $ 1,468 $ 4,893 $ 6,361 Cost of products sold, excluding depreciation and amortization 1,174 3,876 5,050 Depreciation and amortization 25 163 188 Selling and administrative expense $ 7 102 166 275 Restructuring and other (5 ) 14 10 19 Income from operations (2 ) 153 678 829 Loss from early extinguishment of debt 32 5 37 Net interest expense 50 65 58 173 Technology royalty (32 ) 32 — Foreign exchange 24 (22 ) $ (24 ) (22 ) Income/(loss) before income taxes (108 ) 120 605 24 641 Provision for / (benefit from) income taxes (41 ) 42 142 8 151 Equity earnings / (loss) in affiliates $ 431 165 268 (864 ) — Net income 431 98 346 463 (848 ) 490 Net income attributable to noncontrolling interests (59 ) (59 ) Net income attributable to Crown Holdings $ 431 $ 98 $ 346 $ 404 $ (848 ) $ 431 Comprehensive income $ 310 $ 88 $ 299 $ 378 $ (704 ) $ 371 Comprehensive income attributable to noncontrolling interests (61 ) (61 ) Comprehensive income attirbutable to Crown Holdings $ 310 $ 88 $ 299 $ 317 $ (704 ) $ 310 CONDENSED COMBINING BALANCE SHEET As of September 30, 2017 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 47 $ 327 $ 374 Receivables, net $ 20 1,078 1,098 Intercompany receivables 35 8 $ (43 ) — Inventories 345 1,085 1,430 Prepaid expenses and other current assets $ 1 1 17 232 251 Total current assets 1 48 417 2,730 (43 ) 3,153 Intercompany debt receivables 2,818 3,379 1,032 (7,229 ) — Investments 3,324 2,448 1,265 (7,037 ) — Goodwill and intangible assets, net 467 3,095 3,562 Property, plant and equipment, net 1 529 2,536 3,066 Other non-current assets 11 545 159 715 Total $ 3,325 $ 5,326 $ 6,602 $ 9,552 $ (14,309 ) $ 10,496 Liabilities and equity Current liabilities Short-term debt $ 50 $ 50 Current maturities of long-term debt $ 18 $ 3 47 68 Accounts payable and accrued liabilities $ 18 17 626 2,258 2,919 Intercompany payables 8 35 $ (43 ) — Total current liabilities 18 35 637 2,390 (43 ) 3,037 Long-term debt, excluding current maturities 2,128 413 2,573 5,114 Long-term intercompany debt 2,509 1,702 2,782 236 (7,229 ) — Postretirement and pension liabilities 391 128 519 Other non-current liabilities 356 358 714 Commitments and contingent liabilities Noncontrolling interests 314 314 Crown Holdings shareholders’ equity/(deficit) 798 1,461 2,023 3,553 (7,037 ) 798 Total equity/(deficit) 798 1,461 2,023 3,867 (7,037 ) 1,112 Total $ 3,325 $ 5,326 $ 6,602 $ 9,552 $ (14,309 ) $ 10,496 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, net 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 nine months ended September 30, 2017 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net provided by/(used for) operating activities $ (4 ) $ (46 ) $ 90 $ 525 $ (77 ) $ 488 Cash flows from investing activities Capital expenditures (91 ) (191 ) (282 ) Proceeds from sale of property, plant and equipment 1 7 8 Intercompany investing activities 235 (235 ) — Other (20 ) 5 (15 ) Net cash provided by/(used for) investing activities 235 — (110 ) (179 ) (235 ) (289 ) Cash flows from financing activities Proceeds from long-term debt 750 9 295 1,054 Payments of long-term debt (1,010 ) (2 ) (88 ) (1,100 ) Net change in revolving credit facility and short-term debt 25 (3 ) 22 Net change in long-term intercompany balances 100 259 13 (372 ) — Debt issue costs (14 ) (1 ) (15 ) Common stock issued 8 8 Common stock repurchased (339 ) (339 ) Dividends paid (312 ) 312 — Dividends paid to noncontrolling interests (68 ) (68 ) Foreign exchange derivatives related to debt 38 38 Net cash provided by/(used for) financing activities (231 ) 10 20 (511 ) 312 (400 ) Effect of exchange rate changes on cash and cash equivalents 16 16 Net change in cash and cash equivalents — (36 ) — (149 ) — (185 ) Cash and cash equivalents at January 1 83 476 559 Cash and cash equivalents at September 30 $ — $ 47 $ — $ 327 $ — $ 374 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2016 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net provided by/(used for) operating activities $ 6 $ (61 ) $ 108 $ 353 $ (30 ) $ 376 Cash flows from investing activities Capital expenditures (81 ) (163 ) (244 ) Proceeds from sale of property, plant and equipment 1 5 6 Intercompany investing activities 150 150 (300 ) — Other 10 10 Net cash provided by/(used for) investing activities 150 — 80 (158 ) (300 ) (228 ) Cash flows from financing activities Proceeds from long-term debt 700 679 1,379 Payments of long-term debt (1,100 ) (710 ) (1,810 ) Net change in revolving credit facility and short-term debt 60 48 108 Net change in long-term intercompany balances (156 ) 352 (187 ) (9 ) — Debt issue costs (7 ) (9 ) (16 ) Common stock issued 8 8 Common stock repurchased (8 ) (8 ) Dividends paid (330 ) 330 — Dividends paid to noncontrolling interests (43 ) (43 ) Contributions from noncontrolling interests 1 1 Foreign exchange derivatives related to debt 53 53 Net cash provided by/(used for) financing activities (156 ) 5 (187 ) (320 ) 330 (328 ) Effect of exchange rate changes on cash and cash equivalents (11 ) (11 ) Net change in cash and cash equivalents — (56 ) 1 (136 ) — (191 ) Cash and cash equivalents at January 1 104 613 717 Cash and cash equivalents at September 30 $ — $ 48 $ 1 $ 477 $ — $ 526 |