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 $40 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, 2019 and 2018 , • balance sheets as of March 31, 2019 and December 31, 2018 , and • statements of cash flows for the three months ended March 31, 2019 and 2018 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, 2019 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net sales $ 2,755 $ 2,755 Cost of products sold, excluding depreciation and amortization 2,210 2,210 Depreciation and amortization 122 122 Selling and administrative expense $ 1 156 157 Restructuring and other 4 4 Income from operations — (1 ) 263 262 Loss from early extinguishments of debt 6 6 Other pension and postretirement 2 (20 ) (18 ) Net interest expense 18 77 95 Foreign exchange 1 1 Income/(loss) before income taxes — (21 ) 199 178 Provision for / (benefit from) income taxes (4 ) 52 48 Equity earnings / (loss) in affiliates $ 103 104 1 $ (207 ) 1 Net income 103 87 148 (207 ) 131 Net income attributable to noncontrolling interests (28 ) (28 ) Net income attributable to Crown Holdings $ 103 $ 87 $ 120 $ (207 ) $ 103 Total comprehensive income $ 188 $ 170 $ 233 $ (375 ) $ 216 Comprehensive income attributable to noncontrolling interests (28 ) (28 ) Comprehensive income attributable to Crown Holdings $ 188 $ 170 $ 205 $ (375 ) $ 188 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended March 31, 2018 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net sales $ 2,197 $ 2,197 Cost of products sold, excluding depreciation and amortization 1,808 1,808 Depreciation and amortization 65 65 Selling and administrative expense $ 2 88 90 Restructuring and other 13 13 Income from operations (2 ) 223 221 Other pension and postretirement (17 ) (17 ) Net interest expense 19 49 68 Foreign exchange 18 18 Income/(loss) before income taxes (21 ) 173 152 Provision for / (benefit from) income taxes (4 ) 43 39 Equity earnings / (loss) in affiliates $ 90 95 $ (185 ) — Net income 90 78 130 (185 ) 113 Net income attributable to noncontrolling interests (23 ) (23 ) Net income attributable to Crown Holdings $ 90 $ 78 $ 107 $ (185 ) $ 90 Total comprehensive income $ 150 $ 47 $ 191 $ (214 ) $ 174 Comprehensive income attributable to noncontrolling interests (24 ) (24 ) Comprehensive income attributable to Crown Holdings $ 150 $ 47 $ 167 $ (214 ) $ 150 CONDENSED COMBINING BALANCE SHEET As of March 31, 2019 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 301 $ 301 Receivables, net $ 9 1,677 1,686 Inventories 1,851 1,851 Prepaid expenses and other current assets $ 2 1 183 186 Total current assets 2 10 4,012 4,024 Intercompany debt receivables 3,562 $ (3,562 ) — Investments 3,647 3,950 (7,597 ) — Goodwill 4,418 4,418 Intangible assets, net 2,136 2,136 Property, plant and equipment, net 3,734 3,734 Operating lease right-of-use assets, net 213 213 Other non-current assets 147 685 832 Total $ 3,649 $ 4,107 $ 18,760 $ (11,159 ) $ 15,357 Liabilities and equity Current liabilities Short-term debt $ 125 $ 125 Current maturities of long-term debt 83 83 Current portion of operating lease liabilities 47 47 Accounts payable 2,223 2,223 Accrued liabilities $ 8 $ 34 822 864 Total current liabilities 8 34 3,300 3,342 Long-term debt, excluding current maturities 388 8,426 8,814 Long-term intercompany debt 2,507 1,055 $ (3,562 ) — Non-current portion of operating lease liabilities 167 167 Postretirement and pension liabilities 671 671 Other non-current liabilities 325 536 861 Commitments and contingent liabilities Noncontrolling interests 368 368 Crown Holdings shareholders’ equity/(deficit) 1,134 2,305 5,292 (7,597 ) 1,134 Total equity/(deficit) 1,134 2,305 5,660 (7,597 ) 1,502 Total $ 3,649 $ 4,107 $ 18,760 $ (11,159 ) $ 15,357 CONDENSED COMBINING BALANCE SHEET As of December 31, 2018 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 607 $ 607 Receivables, net $ 9 1,593 1,602 Inventories 1,690 1,690 Prepaid expenses and other current assets $ 1 1 178 180 Total current assets 1 10 4,068 4,079 Intercompany debt receivables 3,561 $ (3,561 ) — Investments $ 3,458 $ 3,764 (7,222 ) — Goodwill 4,442 4,442 Intangible assets, net 2,193 2,193 Property, plant and equipment, net 3,745 3,745 Other non-current assets 156 647 803 Total $ 3,459 $ 3,930 $ 18,656 $ (10,783 ) $ 15,262 Liabilities and equity Current liabilities Short-term debt $ 89 $ 89 Current maturities of long-term debt 81 81 Accounts payable 2,732 2,732 Accrued liabilities $ 14 $ 30 967 1,011 Total current liabilities 14 30 3,869 3,913 Long-term debt, excluding current maturities 388 8,105 8,493 Long-term intercompany debt 2,508 1,053 $ (3,561 ) — Postretirement and pension liabilities 683 683 Other non-current liabilities 325 562 887 Commitments and contingent liabilities Noncontrolling interests 349 349 Crown Holdings shareholders’ equity/(deficit) 937 2,134 5,088 (7,222 ) 937 Total equity/(deficit) 937 2,134 5,437 (7,222 ) 1,286 Total $ 3,459 $ 3,930 $ 18,656 $ (10,783 ) $ 15,262 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the three months ended March 31, 2019 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ — $ (2 ) $ (662 ) $ (2 ) $ (666 ) Cash flows from investing activities Capital expenditures (75 ) (75 ) Proceeds from sale of property, plant and equipment 5 5 Net investment hedge 6 6 Net cash provided by/(used for) investing activities — (64 ) — (64 ) Cash flows from financing activities Payments of long-term debt (281 ) (281 ) Net change in revolving credit facility and short-term debt 731 731 Net change in long-term intercompany balances (1 ) 2 (2 ) (1 ) Payments of finance leases (14 ) (14 ) Common stock issued 2 2 Common stock repurchased (1 ) (1 ) Dividends paid (2 ) 2 — Dividend paid to noncontrolling interests (9 ) (9 ) Foreign exchange derivatives related to debt (11 ) (11 ) Net cash provided by/(used for) financing activities — 2 412 2 416 Effect of exchange rate changes on cash, cash equivalents and restricted cash 2 2 Net change in cash, cash equivalents and restricted cash — — (312 ) — (312 ) Cash, cash equivalents and restricted cash at January 1 659 659 Cash, cash equivalents and restricted cash at March 31 $ — $ — $ 347 $ — $ 347 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the three months ended March 31, 2018 (in millions) Parent Issuer Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ (22 ) $ (21 ) $ (708 ) $ — $ (751 ) Cash flows from investing activities Capital expenditures (92 ) (92 ) Beneficial interests in transferred receivables 175 175 Foreign exchange derivatives related to acquisitions (25 ) (25 ) Net cash provided by/(used for) investing activities — 58 — 58 Cash flows from financing activities Proceeds from long-term debt 1,912 1,912 Payments of long-term debt (13 ) (13 ) Net change in revolving credit facility and short-term debt 576 576 Net change in long-term intercompany balances 23 21 (44 ) — Debt issue costs (29 ) (29 ) Common stock repurchased (1 ) (1 ) Foreign exchange derivatives related to debt 10 10 Net cash provided by/(used for) financing activities 22 21 2,412 — 2,455 Effect of exchange rate changes on cash, cash equivalents and restricted cash 14 14 Net change in cash, cash equivalents and restricted cash — — 1,776 — 1,776 Cash, cash equivalents and restricted cash at January 1 435 435 Cash, cash equivalents and restricted cash at March 31 $ — $ — $ 2,211 $ — $ 2,211 Crown Americas, LLC, Crown Americas Capital Corp. IV, Crown Americas Capital Corp. V and Crown Americas Capital Corp. VI (collectively, the Issuer), 100% owned subsidiaries of the Company, have outstanding $1,000 principal amount of 4.5% senior notes due 2023, $400 principal amount of 4.25% senior notes due 2026, and $875 principal amount of 4.75% 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, 2019 and 2018 , • balance sheets as of March 31, 2019 and December 31, 2018 , and • statements of cash flows for the three months ended March 31, 2019 and 2018 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, 2019 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net sales $ 892 $ 1,979 $ (116 ) $ 2,755 Cost of products sold, excluding depreciation and amortization 740 1,586 (116 ) 2,210 Depreciation and amortization 35 87 122 Selling and administrative expense $ 3 66 88 157 Restructuring and other 4 4 Income from operations — (3 ) 51 214 262 Loss from early extinguishments of debt 6 6 Other pension and postretirement (5 ) (13 ) (18 ) Net interest expense 19 33 43 95 Technology royalty (9 ) 9 — Foreign exchange (34 ) 1 34 1 Income/(loss) before income taxes — 6 32 174 (34 ) 178 Provision for / (benefit from) income taxes 2 8 46 (8 ) 48 Equity earnings / (loss) in affiliates $ 103 63 62 (227 ) 1 Net income 103 67 86 128 (253 ) 131 Net income attributable to noncontrolling interests (28 ) (28 ) Net income attributable to Crown Holdings $ 103 $ 67 $ 86 $ 100 $ (253 ) $ 103 Total comprehensive income $ 188 $ 73 $ 169 $ 193 $ (407 ) $ 216 Comprehensive income attributable to noncontrolling interests (28 ) (28 ) Comprehensive income attributable to Crown Holdings $ 188 $ 73 $ 169 $ 165 $ (407 ) $ 188 CONDENSED COMBINING STATEMENT OF COMPREHENSIVE INCOME For the three months ended March 31, 2018 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net sales $ 602 $ 1,692 $ (97 ) $ 2,197 Cost of products sold, excluding depreciation and amortization 520 1,385 (97 ) 1,808 Depreciation and amortization 11 54 65 Selling and administrative expense $ 2 33 55 90 Restructuring and other 3 2 8 13 Income from operations (5 ) 36 190 221 Other pension and postretirement (5 ) (12 ) (17 ) Net interest expense 23 21 24 68 Technology royalty (11 ) 11 — Foreign exchange 56 (1 ) 19 (56 ) 18 Income/(loss) before income taxes (84 ) 32 148 56 152 Provision for / (benefit from) income taxes (20 ) 9 37 13 39 Equity earnings / (loss) in affiliates $ 90 56 55 (201 ) — Net income 90 (8 ) 78 111 (158 ) 113 Net income attributable to noncontrolling interests (23 ) (23 ) Net income attributable to Crown Holdings $ 90 $ (8 ) $ 78 $ 88 $ (158 ) $ 90 Total comprehensive income $ 150 $ (7 ) $ 47 $ 214 $ (230 ) $ 174 Comprehensive income attributable to noncontrolling interests (24 ) (24 ) Comprehensive income attributable to Crown Holdings $ 150 $ (7 ) $ 47 $ 190 $ (230 ) $ 150 CONDENSED COMBINING BALANCE SHEET As of March 31, 2019 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 28 $ 5 $ 268 $ 301 Receivables, net 4 194 1,488 1,686 Intercompany receivables 30 17 $ (47 ) — Inventories 565 1,286 1,851 Prepaid expenses and other current assets $ 2 2 24 158 186 Total current assets 2 34 818 3,217 (47 ) 4,024 Intercompany debt receivables 3,004 3,368 12 (6,384 ) — Investments 3,647 2,720 1,394 (7,761 ) — Goodwill 1,178 3,240 4,418 Intangible assets, net 880 1,256 2,136 Property, plant and equipment, net 1 701 3,032 3,734 Operating lease right-of-use assets, net 4 74 135 213 Other non-current assets 46 189 597 832 Total $ 3,649 $ 5,809 $ 8,602 $ 11,489 $ (14,192 ) $ 15,357 Liabilities and equity Current liabilities Short-term debt $ 125 $ 125 Current maturities of long-term debt $ 42 41 83 Current portion of operating lease liabilities $ 18 29 47 Accounts payable 630 1,593 2,223 Accrued liabilities $ 8 24 137 695 864 Intercompany payables 17 30 $ (47 ) — Total current liabilities 8 66 802 2,513 (47 ) 3,342 Long-term debt, excluding current maturities 3,372 1,004 4,438 8,814 Long-term intercompany debt 2,507 739 3,057 81 (6,384 ) — Non-current portion of operating lease liabilities 4 58 105 167 Postretirement and pension liabilities 416 255 671 Other non-current liabilities 318 543 861 Commitments and contingent liabilities Noncontrolling interests 368 368 Crown Holdings shareholders’ equity/(deficit) 1,134 1,628 2,947 3,186 (7,761 ) 1,134 Total equity/(deficit) 1,134 1,628 2,947 3,554 (7,761 ) 1,502 Total $ 3,649 $ 5,809 $ 8,602 $ 11,489 $ (14,192 ) $ 15,357 CONDENSED COMBINING BALANCE SHEET As of December 31, 2018 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Assets Current assets Cash and cash equivalents $ 117 $ 19 $ 471 $ 607 Receivables, net 4 182 1,416 1,602 Intercompany receivables 33 13 $ (46 ) — Inventories 485 1,205 1,690 Prepaid expenses and other current assets $ 1 1 17 161 180 Total current assets 1 122 736 3,266 (46 ) 4,079 Intercompany debt receivables 2,577 3,449 12 (6,038 ) — Investments $ 3,458 2,657 1,248 (7,363 ) — Goodwill 1,178 3,264 4,442 Intangible assets, net 901 1,292 2,193 Property, plant and equipment, net 1 693 3,051 3,745 Other non-current assets 29 192 582 803 Total $ 3,459 $ 5,386 $ 8,397 $ 11,467 $ (13,447 ) $ 15,262 Liabilities and equity Current liabilities Short-term debt $ 89 $ 89 Current maturities of long-term debt $ 37 44 81 Accounts payable $ 725 2,007 2,732 Accrued liabilities $ 14 49 144 804 1,011 Intercompany payables 13 33 $ (46 ) — Total current liabilities 14 86 882 2,977 (46 ) 3,913 Long-term debt, excluding current maturities 2,999 1,274 4,220 8,493 Long-term intercompany debt 2,508 746 2,700 84 (6,038 ) — Postretirement and pension liabilities 432 251 683 Other non-current liabilities 332 555 887 Commitments and contingent liabilities Noncontrolling interests 349 349 Crown Holdings shareholders’ equity/(deficit) 937 1,555 2,777 3,031 (7,363 ) 937 Total equity/(deficit) 937 1,555 2,777 3,380 (7,363 ) 1,286 Total $ 3,459 $ 5,386 $ 8,397 $ 11,467 $ (13,447 ) $ 15,262 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the three months ended March 31, 2019 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ — $ (31 ) $ (154 ) $ (473 ) $ (8 ) $ (666 ) Cash flows from investing activities Capital expenditures (16 ) (59 ) (75 ) Proceeds from sale of property, plant and equipment 1 4 5 Net investment hedge 6 6 Net cash provided by/(used for) investing activities — 6 (15 ) (55 ) — (64 ) Cash flows from financing activities Payments of long-term debt (5 ) (270 ) (6 ) (281 ) Net change in revolving credit facility and short-term debt 375 356 731 Net change in long-term intercompany balances (1 ) (434 ) 438 (3 ) — Payments of finance leases (13 ) (1 ) (14 ) Common stock issued 2 2 Common stock repurchased (1 ) (1 ) Dividends paid (8 ) 8 — Dividends paid to noncontrolling interests (9 ) (9 ) Foreign exchange derivatives related to debt (11 ) (11 ) Net cash provided by/(used for) financing activities — (64 ) 155 318 8 417 Effect of exchange rate changes on cash, cash equivalents and restricted cash 2 2 Net change in cash, cash equivalents and restricted cash — (89 ) (14 ) (208 ) — (311 ) Cash, cash equivalents and restricted cash at January 1 117 19 523 659 Cash, cash equivalents and restricted cash at March 31 $ — $ 28 $ 5 $ 315 $ — $ 348 CONDENSED COMBINING STATEMENT OF CASH FLOWS For the three months ended March 31, 2018 (in millions) Parent Issuer Guarantors Non- Guarantors Eliminations Total Company Net cash provided by/(used for) operating activities $ (22 ) $ (29 ) $ (55 ) $ (645 ) $ (751 ) Cash flows from investing activities Capital expenditures (20 ) (72 ) (92 ) Beneficial interests in transferred receivables 175 175 Foreign exchange derivatives related to acquisitions (25 ) (25 ) Net cash provided by/(used for) investing activities — — (20 ) 78 — 58 Cash flows from financing activities Proceeds from long-term debt 875 1,037 1,912 Payments of long-term debt (4 ) (1 ) (8 ) (13 ) Net change in revolving credit facility and short-term debt 160 416 576 Net change in long-term intercompany balances 23 (349 ) 75 251 — Debt issue costs (13 ) (16 ) (29 ) Common stock repurchased (1 ) (1 ) Foreign exchange derivatives related to debt 10 10 Net cash provided by/(used for) financing activities 22 669 74 1,690 — 2,455 Effect of exchange rate changes on cash, cash equivalents and restricted cash 14 14 Net change in cash, cash equivalents and restricted cash — 640 (1 ) 1,137 — 1,776 Cash, cash equivalents and restricted cash at January 1 36 3 396 435 Cash, cash equivalents and restricted cash at March 31 $ — $ 676 $ 2 $ 1,533 $ — $ 2,211 |